-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, SLe5UBjBpRvh+9V77DDZBmrXKS/XJRJDRmmMj6ho22+ty0RpANEf9XjJBrlSaoxO R5p6UPIrHkldPaTLZPx4Mw== 0001056404-04-003195.txt : 20040930 0001056404-04-003195.hdr.sgml : 20040930 20040930093607 ACCESSION NUMBER: 0001056404-04-003195 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20040925 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20040930 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Banc of America Mortgage Securities Mortgage Pass-Through Certificates Series 2004-5 CENTRAL INDEX KEY: 0001292014 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-105940-35 FILM NUMBER: 041054165 BUSINESS ADDRESS: STREET 1: 201 NORTH TRYON ST CITY: CHARLOTTE STATE: NC ZIP: 28255 BUSINESS PHONE: 7043884503 MAIL ADDRESS: STREET 1: 201 NORTH TRYON STREET CITY: CHARLOTTE STATE: NC ZIP: 3884503 8-K 1 bam04005_sep.txt SEPTEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): September 27, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2004-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-35 54-2152475 Pooling and Servicing Agreement) (Commission 54-2152476 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On September 27, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2004-5 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-5 Trust, relating to the September 27, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2004-5 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 9/29/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-5 Trust, relating to the September 27, 2004 distribution. EX-99.1
Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 8/31/2004 Distribution Date: 9/27/2004 BAM Series: 2004-5 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 05948X6F3 SEN 5.50000% 18,955,000.00 86,877.08 0.00 1-A2 05948X6G1 SEN 6.00000% 2,500,000.00 12,500.00 0.00 1-A3 05948X6H9 SEN 6.00000% 19,702,554.00 98,512.77 0.00 1-A4 05948X6J5 SEN 6.00000% 4,909,946.00 24,549.73 0.00 1-A5 05948X6K2 SEN 5.50000% 15,863,759.56 72,708.89 29,437.40 1-A6 05948X6L0 PO 0.00000% 227,273.00 0.00 0.00 1-A7 05948X6M8 SEN 5.50000% 205,000.00 939.58 0.00 1-A8 05948X6N6 SEN 5.50000% 117,781,556.49 539,832.11 186,497.61 1-A9 05948X6P1 PO 0.00000% 2,237,500.00 0.00 0.00 1-AR 05948X6Q9 SEN 5.50000% 0.00 0.00 0.00 1-ALR 05948X6R7 SEN 5.50000% 0.00 0.00 0.00 2-A1 05948X6S5 SEN 5.50000% 79,495,016.38 364,352.13 116,173.95 2-A2 05948X6T3 SEN 5.50000% 13,424,913.32 61,530.85 (61,530.85) 2-A3 05948X6U0 SEN 5.50000% 7,304,086.68 33,477.06 61,530.85 2-A4 05948X6V8 SEN 5.50000% 3,517,488.51 16,121.82 4,077.27 3-A1 05948X6W6 SEN 4.50000% 118,658,175.31 444,968.18 521,355.49 3-A2 05948X6X4 SEN 4.75000% 48,910,798.15 193,605.25 214,902.29 3-A3 05948X6Y2 SEN 5.00000% 117,367,136.81 489,029.76 515,682.98 3-A4 05948X6Z9 SEN 5.00000% 1,291,038.50 5,379.33 5,672.51 3-A5 05948X7A3 SEN 4.75000% 38,164,820.09 151,069.09 214,897.99 3-A6 05948X7B1 SEN 4.75000% 10,745,000.00 42,532.29 0.00 4-A1 05948X7Q8 SEN 4.75000% 144,642,078.82 572,541.52 1,685,630.32 15-B1 05948X7M7 SUB 4.75000% 1,555,002.76 6,155.22 6,084.09 15-B2 05948X7N5 SUB 4.75000% 691,002.50 2,735.22 2,703.61 15-B3 05948X7P0 SUB 4.75000% 518,993.29 2,054.35 2,030.61 15-B4 05949AGJ3 SUB 4.75000% 345,006.97 1,365.65 1,349.87 15-B5 05949AGK0 SUB 4.75000% 345,995.53 1,369.57 1,353.74 15-B6 05949AGL8 SUB 4.75000% 345,932.26 1,369.32 1,353.49 X-B1 05948X7J4 SUB 5.06299% 2,811,177.38 11,860.80 7,692.33 X-B2 05948X7K1 SUB 5.06299% 510,852.63 2,155.37 1,397.87 X-B3 05948X7L9 SUB 5.06299% 383,883.43 1,619.66 1,050.44 X-B4 05949AGM6 SUB 5.06299% 254,930.34 1,075.59 697.58 X-B5 05949AGN4 SUB 5.06299% 255,922.29 1,079.78 700.29 X-B6 05949AGP9 SUB 5.06299% 128,214.10 540.96 350.83 30-B1 05948X7F2 SUB 5.50000% 2,387,352.72 10,942.03 2,578.57 30-B2 05948X7G0 SUB 5.50000% 954,941.09 4,376.81 1,031.43 30-B3 05948X7H8 SUB 5.50000% 477,470.54 2,188.41 515.71 30-B4 05949AGF1 SUB 5.50000% 381,777.07 1,749.81 412.36 30-B5 05949AGG9 SUB 5.50000% 381,777.07 1,749.81 412.36 30-B6 05949AGH7 SUB 5.50000% 191,938.17 879.72 207.31 A-PO 05948X7C9 PO 0.00000% 7,119,382.52 0.00 22,985.88 30-IO 05948X7E5 IO 0.16852% 0.00 6,923.80 0.00 15-IO 05948X7D7 IO 0.23645% 0.00 36,177.21 0.00 SES 05949AGQ7 SEN 0.00000% 0.00 132,338.58 0.00 Totals 785,944,694.28 3,441,235.11 3,549,236.18
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 18,955,000.00 86,877.08 0.00 1-A2 0.00 2,500,000.00 12,500.00 0.00 1-A3 0.00 19,702,554.00 98,512.77 0.00 1-A4 0.00 4,909,946.00 24,549.73 0.00 1-A5 0.00 15,834,322.16 102,146.29 0.00 1-A6 0.00 227,273.00 0.00 0.00 1-A7 0.00 205,000.00 939.58 0.00 1-A8 0.00 117,595,058.87 726,329.72 0.00 1-A9 0.00 2,237,500.00 0.00 0.00 1-AR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 2-A1 0.00 79,378,842.43 480,526.08 0.00 2-A2 0.00 13,486,444.17 0.00 0.00 2-A3 0.00 7,242,555.83 95,007.91 0.00 2-A4 0.00 3,513,411.24 20,199.09 0.00 3-A1 0.00 118,136,819.82 966,323.67 0.00 3-A2 0.00 48,695,895.86 408,507.54 0.00 3-A3 0.00 116,851,453.83 1,004,712.74 0.00 3-A4 0.00 1,285,365.99 11,051.84 0.00 3-A5 0.00 37,949,922.10 365,967.08 0.00 3-A6 0.00 10,745,000.00 42,532.29 0.00 4-A1 0.00 142,956,448.49 2,258,171.84 0.00 15-B1 0.00 1,548,918.67 12,239.31 0.00 15-B2 0.00 688,298.89 5,438.83 0.00 15-B3 0.00 516,962.68 4,084.96 0.00 15-B4 0.00 343,657.10 2,715.52 0.00 15-B5 0.00 344,641.79 2,723.31 0.00 15-B6 0.00 344,578.77 2,722.81 0.00 X-B1 0.00 2,803,485.05 19,553.13 0.00 X-B2 0.00 509,454.76 3,553.24 0.00 X-B3 0.00 382,833.00 2,670.10 0.00 X-B4 0.00 254,232.77 1,773.17 0.00 X-B5 0.00 255,222.00 1,780.07 0.00 X-B6 0.00 127,863.27 891.79 0.00 30-B1 0.00 2,384,774.15 13,520.60 0.00 30-B2 0.00 953,909.66 5,408.24 0.00 30-B3 0.00 476,954.83 2,704.12 0.00 30-B4 0.00 381,364.72 2,162.17 0.00 30-B5 0.00 381,364.72 2,162.17 0.00 30-B6 0.00 191,730.86 1,087.03 0.00 A-PO 0.00 7,096,396.63 22,985.88 0.00 30-IO 0.00 0.00 6,923.80 0.00 15-IO 0.00 0.00 36,177.21 0.00 SES 0.00 0.00 132,338.58 0.00 Totals 0.00 782,395,458.11 6,990,471.29 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.
Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 18,955,000.00 18,955,000.00 0.00 0.00 0.00 0.00 1-A2 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 1-A3 19,702,554.00 19,702,554.00 0.00 0.00 0.00 0.00 1-A4 4,909,946.00 4,909,946.00 0.00 0.00 0.00 0.00 1-A5 16,178,727.00 15,863,759.56 26,854.78 2,582.63 0.00 0.00 1-A6 227,273.00 227,273.00 0.00 0.00 0.00 0.00 1-A7 205,000.00 205,000.00 0.00 0.00 0.00 0.00 1-A8 119,777,000.00 117,781,556.49 170,135.66 16,361.96 0.00 0.00 1-A9 2,237,500.00 2,237,500.00 0.00 0.00 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-ALR 50.00 0.00 0.00 0.00 0.00 0.00 2-A1 79,880,000.00 79,495,016.38 108,244.41 7,929.54 0.00 0.00 2-A2 13,242,000.00 13,424,913.32 0.00 0.00 (61,530.85) 0.00 2-A3 7,487,000.00 7,304,086.68 57,331.01 4,199.83 0.00 0.00 2-A4 3,531,000.00 3,517,488.51 3,798.97 278.30 0.00 0.00 3-A1 121,320,000.00 118,658,175.31 464,261.03 57,094.46 0.00 0.00 3-A2 50,008,000.00 48,910,798.15 191,368.00 23,534.29 0.00 0.00 3-A3 120,000,000.00 117,367,136.81 459,209.72 56,473.25 0.00 0.00 3-A4 1,320,000.00 1,291,038.50 5,051.31 621.21 0.00 0.00 3-A5 39,262,000.00 38,164,820.09 191,364.17 23,533.82 0.00 0.00 3-A6 10,745,000.00 10,745,000.00 0.00 0.00 0.00 0.00 4-A1 147,067,000.00 144,642,078.82 567,372.07 1,118,258.26 0.00 0.00 15-B1 1,573,000.00 1,555,002.76 6,084.09 0.00 0.00 0.00 15-B2 699,000.00 691,002.50 2,703.61 0.00 0.00 0.00 15-B3 525,000.00 518,993.29 2,030.61 0.00 0.00 0.00 15-B4 349,000.00 345,006.97 1,349.87 0.00 0.00 0.00 15-B5 350,000.00 345,995.53 1,353.74 0.00 0.00 0.00 15-B6 349,936.00 345,932.26 1,353.49 0.00 0.00 0.00 X-B1 2,834,000.00 2,811,177.38 7,692.33 0.00 0.00 0.00 X-B2 515,000.00 510,852.63 1,397.87 0.00 0.00 0.00 X-B3 387,000.00 383,883.43 1,050.44 0.00 0.00 0.00 X-B4 257,000.00 254,930.34 697.58 0.00 0.00 0.00 X-B5 258,000.00 255,922.29 700.29 0.00 0.00 0.00 X-B6 129,255.00 128,214.10 350.83 0.00 0.00 0.00 30-B1 2,395,000.00 2,387,352.72 2,578.57 0.00 0.00 0.00 30-B2 958,000.00 954,941.09 1,031.43 0.00 0.00 0.00 30-B3 479,000.00 477,470.54 515.71 0.00 0.00 0.00 30-B4 383,000.00 381,777.07 412.36 0.00 0.00 0.00 30-B5 383,000.00 381,777.07 412.36 0.00 0.00 0.00 30-B6 192,553.00 191,938.17 207.31 0.00 0.00 0.00 A-PO 7,223,592.00 7,119,382.52 19,123.48 3,862.40 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 798,795,436.00 785,944,694.28 2,296,037.10 1,314,729.95 (61,530.85) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 0.00 18,955,000.00 1.00000000 0.00 1-A2 0.00 2,500,000.00 1.00000000 0.00 1-A3 0.00 19,702,554.00 1.00000000 0.00 1-A4 0.00 4,909,946.00 1.00000000 0.00 1-A5 29,437.40 15,834,322.16 0.97871249 29,437.40 1-A6 0.00 227,273.00 1.00000000 0.00 1-A7 0.00 205,000.00 1.00000000 0.00 1-A8 186,497.61 117,595,058.87 0.98178330 186,497.61 1-A9 0.00 2,237,500.00 1.00000000 0.00 1-AR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 2-A1 116,173.95 79,378,842.43 0.99372612 116,173.95 2-A2 (61,530.85) 13,486,444.17 1.01845976 (61,530.85) 2-A3 61,530.85 7,242,555.83 0.96735085 61,530.85 2-A4 4,077.27 3,513,411.24 0.99501876 4,077.27 3-A1 521,355.49 118,136,819.82 0.97376212 521,355.49 3-A2 214,902.29 48,695,895.86 0.97376212 214,902.29 3-A3 515,682.98 116,851,453.83 0.97376212 515,682.98 3-A4 5,672.51 1,285,365.99 0.97376211 5,672.51 3-A5 214,897.99 37,949,922.10 0.96658148 214,897.99 3-A6 0.00 10,745,000.00 1.00000000 0.00 4-A1 1,685,630.32 142,956,448.49 0.97204980 1,685,630.32 15-B1 6,084.09 1,548,918.67 0.98469083 6,084.09 15-B2 2,703.61 688,298.89 0.98469083 2,703.61 15-B3 2,030.61 516,962.68 0.98469082 2,030.61 15-B4 1,349.87 343,657.10 0.98469083 1,349.87 15-B5 1,353.74 344,641.79 0.98469083 1,353.74 15-B6 1,353.49 344,578.77 0.98469083 1,353.49 X-B1 7,692.33 2,803,485.05 0.98923255 7,692.33 X-B2 1,397.87 509,454.76 0.98923254 1,397.87 X-B3 1,050.44 382,833.00 0.98923256 1,050.44 X-B4 697.58 254,232.77 0.98923257 697.58 X-B5 700.29 255,222.00 0.98923256 700.29 X-B6 350.83 127,863.27 0.98923268 350.83 30-B1 2,578.57 2,384,774.15 0.99573033 2,578.57 30-B2 1,031.43 953,909.66 0.99573033 1,031.43 30-B3 515.71 476,954.83 0.99573033 515.71 30-B4 412.36 381,364.72 0.99573034 412.36 30-B5 412.36 381,364.72 0.99573034 412.36 30-B6 207.31 191,730.86 0.99573032 207.31 A-PO 22,985.88 7,096,396.63 0.98239167 22,985.88 30-IO 0.00 0.00 0.00000000 0.00 15-IO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 3,549,236.18 782,395,458.11 0.97946911 3,549,236.18
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 18,955,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A2 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 19,702,554.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 4,909,946.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 16,178,727.00 980.53200107 1.65988214 0.15963122 0.00000000 1-A6 227,273.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A7 205,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 119,777,000.00 983.34034489 1.42043681 0.13660352 0.00000000 1-A9 2,237,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 79,880,000.00 995.18047546 1.35508776 0.09926815 0.00000000 2-A2 13,242,000.00 1013.81311886 0.00000000 0.00000000 (4.64664326) 2-A3 7,487,000.00 975.56921063 7.65740751 0.56094965 0.00000000 2-A4 3,531,000.00 996.17346644 1.07589068 0.07881620 0.00000000 3-A1 121,320,000.00 978.05947338 3.82674769 0.47061045 0.00000000 3-A2 50,008,000.00 978.05947348 3.82674772 0.47061050 0.00000000 3-A3 120,000,000.00 978.05947342 3.82674767 0.47061042 0.00000000 3-A4 1,320,000.00 978.05946970 3.82675000 0.47061364 0.00000000 3-A5 39,262,000.00 972.05491544 4.87403011 0.59940451 0.00000000 3-A6 10,745,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A1 147,067,000.00 983.51145274 3.85791558 7.60373340 0.00000000 15-B1 1,573,000.00 988.55865226 3.86782581 0.00000000 0.00000000 15-B2 699,000.00 988.55865522 3.86782546 0.00000000 0.00000000 15-B3 525,000.00 988.55864762 3.86782857 0.00000000 0.00000000 15-B4 349,000.00 988.55865330 3.86782235 0.00000000 0.00000000 15-B5 350,000.00 988.55865714 3.86782857 0.00000000 0.00000000 15-B6 349,936.00 988.55865072 3.86782154 0.00000000 0.00000000 X-B1 2,834,000.00 991.94685251 2.71430134 0.00000000 0.00000000 X-B2 515,000.00 991.94685437 2.71431068 0.00000000 0.00000000 X-B3 387,000.00 991.94684755 2.71431525 0.00000000 0.00000000 X-B4 257,000.00 991.94684825 2.71431907 0.00000000 0.00000000 X-B5 258,000.00 991.94686047 2.71430233 0.00000000 0.00000000 X-B6 129,255.00 991.94692662 2.71424703 0.00000000 0.00000000 30-B1 2,395,000.00 996.80698121 1.07664718 0.00000000 0.00000000 30-B2 958,000.00 996.80698330 1.07664927 0.00000000 0.00000000 30-B3 479,000.00 996.80697286 1.07663883 0.00000000 0.00000000 30-B4 383,000.00 996.80697128 1.07665796 0.00000000 0.00000000 30-B5 383,000.00 996.80697128 1.07665796 0.00000000 0.00000000 30-B6 192,553.00 996.80695705 1.07663864 0.00000000 0.00000000 A-PO 7,223,592.00 985.57373119 2.64736436 0.53469244 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.
Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 1.81951275 978.71248832 0.97871249 1.81951275 1-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 1.55704025 981.78330456 0.98178330 1.55704025 1-A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 1.45435591 993.72611955 0.99372612 1.45435591 2-A2 0.00000000 (4.64664326) 1,018.45976212 1.01845976 (4.64664326) 2-A3 0.00000000 8.21835849 967.35085214 0.96735085 8.21835849 2-A4 0.00000000 1.15470688 995.01875956 0.99501876 1.15470688 3-A1 0.00000000 4.29735814 973.76211523 0.97376212 4.29735814 3-A2 0.00000000 4.29735822 973.76211526 0.97376212 4.29735822 3-A3 0.00000000 4.29735817 973.76211525 0.97376212 4.29735817 3-A4 0.00000000 4.29735606 973.76211364 0.97376211 4.29735606 3-A5 0.00000000 5.47343462 966.58148082 0.96658148 5.47343462 3-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A1 0.00000000 11.46164891 972.04980376 0.97204980 11.46164891 15-B1 0.00000000 3.86782581 984.69082645 0.98469083 3.86782581 15-B2 0.00000000 3.86782546 984.69082976 0.98469083 3.86782546 15-B3 0.00000000 3.86782857 984.69081905 0.98469082 3.86782857 15-B4 0.00000000 3.86782235 984.69083095 0.98469083 3.86782235 15-B5 0.00000000 3.86782857 984.69082857 0.98469083 3.86782857 15-B6 0.00000000 3.86782154 984.69082918 0.98469083 3.86782154 X-B1 0.00000000 2.71430134 989.23255116 0.98923255 2.71430134 X-B2 0.00000000 2.71431068 989.23254369 0.98923254 2.71431068 X-B3 0.00000000 2.71431525 989.23255814 0.98923256 2.71431525 X-B4 0.00000000 2.71431907 989.23256809 0.98923257 2.71431907 X-B5 0.00000000 2.71430233 989.23255814 0.98923256 2.71430233 X-B6 0.00000000 2.71424703 989.23267959 0.98923268 2.71424703 30-B1 0.00000000 1.07664718 995.73033403 0.99573033 1.07664718 30-B2 0.00000000 1.07664927 995.73033403 0.99573033 1.07664927 30-B3 0.00000000 1.07663883 995.73033403 0.99573033 1.07663883 30-B4 0.00000000 1.07665796 995.73033943 0.99573034 1.07665796 30-B5 0.00000000 1.07665796 995.73033943 0.99573034 1.07665796 30-B6 0.00000000 1.07663864 995.73031841 0.99573032 1.07663864 A-PO 0.00000000 3.18205679 982.39167301 0.98239167 3.18205679 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 18,955,000.00 5.50000% 18,955,000.00 86,877.08 0.00 0.00 1-A2 2,500,000.00 6.00000% 2,500,000.00 12,500.00 0.00 0.00 1-A3 19,702,554.00 6.00000% 19,702,554.00 98,512.77 0.00 0.00 1-A4 4,909,946.00 6.00000% 4,909,946.00 24,549.73 0.00 0.00 1-A5 16,178,727.00 5.50000% 15,863,759.56 72,708.90 0.00 0.00 1-A6 227,273.00 0.00000% 227,273.00 0.00 0.00 0.00 1-A7 205,000.00 5.50000% 205,000.00 939.58 0.00 0.00 1-A8 119,777,000.00 5.50000% 117,781,556.49 539,832.13 0.00 0.00 1-A9 2,237,500.00 0.00000% 2,237,500.00 0.00 0.00 0.00 1-AR 50.00 5.50000% 0.00 0.00 0.00 0.00 1-ALR 50.00 5.50000% 0.00 0.00 0.00 0.00 2-A1 79,880,000.00 5.50000% 79,495,016.38 364,352.16 0.00 0.00 2-A2 13,242,000.00 5.50000% 13,424,913.32 61,530.85 0.00 0.00 2-A3 7,487,000.00 5.50000% 7,304,086.68 33,477.06 0.00 0.00 2-A4 3,531,000.00 5.50000% 3,517,488.51 16,121.82 0.00 0.00 3-A1 121,320,000.00 4.50000% 118,658,175.31 444,968.16 0.00 0.00 3-A2 50,008,000.00 4.75000% 48,910,798.15 193,605.24 0.00 0.00 3-A3 120,000,000.00 5.00000% 117,367,136.81 489,029.74 0.00 0.00 3-A4 1,320,000.00 5.00000% 1,291,038.50 5,379.33 0.00 0.00 3-A5 39,262,000.00 4.75000% 38,164,820.09 151,069.08 0.00 0.00 3-A6 10,745,000.00 4.75000% 10,745,000.00 42,532.29 0.00 0.00 4-A1 147,067,000.00 4.75000% 144,642,078.82 572,541.56 0.00 0.00 15-B1 1,573,000.00 4.75000% 1,555,002.76 6,155.22 0.00 0.00 15-B2 699,000.00 4.75000% 691,002.50 2,735.22 0.00 0.00 15-B3 525,000.00 4.75000% 518,993.29 2,054.35 0.00 0.00 15-B4 349,000.00 4.75000% 345,006.97 1,365.65 0.00 0.00 15-B5 350,000.00 4.75000% 345,995.53 1,369.57 0.00 0.00 15-B6 349,936.00 4.75000% 345,932.26 1,369.32 0.00 0.00 X-B1 2,834,000.00 5.06299% 2,811,177.38 11,860.80 0.00 0.00 X-B2 515,000.00 5.06299% 510,852.63 2,155.37 0.00 0.00 X-B3 387,000.00 5.06299% 383,883.43 1,619.66 0.00 0.00 X-B4 257,000.00 5.06299% 254,930.34 1,075.59 0.00 0.00 X-B5 258,000.00 5.06299% 255,922.29 1,079.78 0.00 0.00 X-B6 129,255.00 5.06299% 128,214.10 540.96 0.00 0.00 30-B1 2,395,000.00 5.50000% 2,387,352.72 10,942.03 0.00 0.00 30-B2 958,000.00 5.50000% 954,941.09 4,376.81 0.00 0.00 30-B3 479,000.00 5.50000% 477,470.54 2,188.41 0.00 0.00 30-B4 383,000.00 5.50000% 381,777.07 1,749.81 0.00 0.00 30-B5 383,000.00 5.50000% 381,777.07 1,749.81 0.00 0.00 30-B6 192,553.00 5.50000% 191,938.17 879.72 0.00 0.00 A-PO 7,223,592.00 0.00000% 7,119,382.52 0.00 0.00 0.00 30-IO 0.00 0.16852% 49,304,074.36 6,923.80 0.00 0.00 15-IO 0.00 0.23645% 183,602,021.76 36,177.21 0.00 0.00 SES 0.00 0.00000% 785,944,695.38 0.00 0.00 0.00 Totals 798,795,436.00 3,308,896.57 0.00 0.00
Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 0.00 0.00 86,877.08 0.00 18,955,000.00 1-A2 0.00 0.00 12,500.00 0.00 2,500,000.00 1-A3 0.00 0.00 98,512.77 0.00 19,702,554.00 1-A4 0.00 0.00 24,549.73 0.00 4,909,946.00 1-A5 0.00 0.00 72,708.89 0.00 15,834,322.16 1-A6 0.00 0.00 0.00 0.00 227,273.00 1-A7 0.00 0.00 939.58 0.00 205,000.00 1-A8 0.03 0.00 539,832.11 0.00 117,595,058.87 1-A9 0.00 0.00 0.00 0.00 2,237,500.00 1-AR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 2-A1 0.02 0.00 364,352.13 0.00 79,378,842.43 2-A2 0.00 0.00 61,530.85 0.00 13,486,444.17 2-A3 0.00 0.00 33,477.06 0.00 7,242,555.83 2-A4 0.00 0.00 16,121.82 0.00 3,513,411.24 3-A1 (0.02) 0.00 444,968.18 0.00 118,136,819.82 3-A2 (0.01) 0.00 193,605.25 0.00 48,695,895.86 3-A3 (0.02) 0.00 489,029.76 0.00 116,851,453.83 3-A4 0.00 0.00 5,379.33 0.00 1,285,365.99 3-A5 (0.01) 0.00 151,069.09 0.00 37,949,922.10 3-A6 0.00 0.00 42,532.29 0.00 10,745,000.00 4-A1 0.04 0.00 572,541.52 0.00 142,956,448.49 15-B1 0.00 0.00 6,155.22 0.00 1,548,918.67 15-B2 0.00 0.00 2,735.22 0.00 688,298.89 15-B3 0.00 0.00 2,054.35 0.00 516,962.68 15-B4 0.00 0.00 1,365.65 0.00 343,657.10 15-B5 0.00 0.00 1,369.57 0.00 344,641.79 15-B6 0.00 0.00 1,369.32 0.00 344,578.77 X-B1 0.00 0.00 11,860.80 0.00 2,803,485.05 X-B2 0.00 0.00 2,155.37 0.00 509,454.76 X-B3 0.00 0.00 1,619.66 0.00 382,833.00 X-B4 0.00 0.00 1,075.59 0.00 254,232.77 X-B5 0.00 0.00 1,079.78 0.00 255,222.00 X-B6 0.00 0.00 540.96 0.00 127,863.27 30-B1 0.00 0.00 10,942.03 0.00 2,384,774.15 30-B2 0.00 0.00 4,376.81 0.00 953,909.66 30-B3 0.00 0.00 2,188.41 0.00 476,954.83 30-B4 0.00 0.00 1,749.81 0.00 381,364.72 30-B5 0.00 0.00 1,749.81 0.00 381,364.72 30-B6 0.00 0.00 879.72 0.00 191,730.86 A-PO 0.00 0.00 0.00 0.00 7,096,396.63 30-IO 0.00 0.00 6,923.80 0.00 49,252,151.47 15-IO 0.00 0.00 36,177.21 0.00 182,772,166.10 SES 0.00 0.00 132,338.58 0.00 782,395,459.20 Totals 0.03 0.00 3,441,235.11 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 18,955,000.00 5.50000% 1000.00000000 4.58333316 0.00000000 0.00000000 1-A2 2,500,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A3 19,702,554.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A4 4,909,946.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A5 16,178,727.00 5.50000% 980.53200107 4.49410513 0.00000000 0.00000000 1-A6 227,273.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A7 205,000.00 5.50000% 1000.00000000 4.58331707 0.00000000 0.00000000 1-A8 119,777,000.00 5.50000% 983.34034489 4.50697655 0.00000000 0.00000000 1-A9 2,237,500.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 79,880,000.00 5.50000% 995.18047546 4.56124387 0.00000000 0.00000000 2-A2 13,242,000.00 5.50000% 1013.81311886 4.64664326 0.00000000 0.00000000 2-A3 7,487,000.00 5.50000% 975.56921063 4.47135835 0.00000000 0.00000000 2-A4 3,531,000.00 5.50000% 996.17346644 4.56579439 0.00000000 0.00000000 3-A1 121,320,000.00 4.50000% 978.05947338 3.66772305 0.00000000 0.00000000 3-A2 50,008,000.00 4.75000% 978.05947348 3.87148536 0.00000000 0.00000000 3-A3 120,000,000.00 5.00000% 978.05947342 4.07524783 0.00000000 0.00000000 3-A4 1,320,000.00 5.00000% 978.05946970 4.07525000 0.00000000 0.00000000 3-A5 39,262,000.00 4.75000% 972.05491544 3.84771739 0.00000000 0.00000000 3-A6 10,745,000.00 4.75000% 1000.00000000 3.95833318 0.00000000 0.00000000 4-A1 147,067,000.00 4.75000% 983.51145274 3.89306615 0.00000000 0.00000000 15-B1 1,573,000.00 4.75000% 988.55865226 3.91304514 0.00000000 0.00000000 15-B2 699,000.00 4.75000% 988.55865522 3.91304721 0.00000000 0.00000000 15-B3 525,000.00 4.75000% 988.55864762 3.91304762 0.00000000 0.00000000 15-B4 349,000.00 4.75000% 988.55865330 3.91303725 0.00000000 0.00000000 15-B5 350,000.00 4.75000% 988.55865714 3.91305714 0.00000000 0.00000000 15-B6 349,936.00 4.75000% 988.55865072 3.91305839 0.00000000 0.00000000 X-B1 2,834,000.00 5.06299% 991.94685251 4.18517996 0.00000000 0.00000000 X-B2 515,000.00 5.06299% 991.94685437 4.18518447 0.00000000 0.00000000 X-B3 387,000.00 5.06299% 991.94684755 4.18516796 0.00000000 0.00000000 X-B4 257,000.00 5.06299% 991.94684825 4.18517510 0.00000000 0.00000000 X-B5 258,000.00 5.06299% 991.94686047 4.18519380 0.00000000 0.00000000 X-B6 129,255.00 5.06299% 991.94692662 4.18521527 0.00000000 0.00000000 30-B1 2,395,000.00 5.50000% 996.80698121 4.56869729 0.00000000 0.00000000 30-B2 958,000.00 5.50000% 996.80698330 4.56869520 0.00000000 0.00000000 30-B3 479,000.00 5.50000% 996.80697286 4.56870564 0.00000000 0.00000000 30-B4 383,000.00 5.50000% 996.80697128 4.56869452 0.00000000 0.00000000 30-B5 383,000.00 5.50000% 996.80697128 4.56869452 0.00000000 0.00000000 30-B6 192,553.00 5.50000% 996.80695705 4.56871615 0.00000000 0.00000000 A-PO 7,223,592.00 0.00000% 985.57373119 0.00000000 0.00000000 0.00000000 30-IO 0.00 0.16852% 973.35050719 0.13668818 0.00000000 0.00000000 15-IO 0.00 0.23645% 973.88647312 0.19189601 0.00000000 0.00000000 SES 0.00 0.00000% 983.91234959 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.
Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 4.58333316 0.00000000 1000.00000000 1-A2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A4 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 4.49410451 0.00000000 978.71248832 1-A6 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A7 0.00000000 0.00000000 4.58331707 0.00000000 1000.00000000 1-A8 0.00000025 0.00000000 4.50697638 0.00000000 981.78330456 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000025 0.00000000 4.56124349 0.00000000 993.72611955 2-A2 0.00000000 0.00000000 4.64664326 0.00000000 1018.45976212 2-A3 0.00000000 0.00000000 4.47135835 0.00000000 967.35085214 2-A4 0.00000000 0.00000000 4.56579439 0.00000000 995.01875956 3-A1 (0.00000016) 0.00000000 3.66772321 0.00000000 973.76211523 3-A2 (0.00000020) 0.00000000 3.87148556 0.00000000 973.76211526 3-A3 (0.00000017) 0.00000000 4.07524800 0.00000000 973.76211525 3-A4 0.00000000 0.00000000 4.07525000 0.00000000 973.76211364 3-A5 (0.00000025) 0.00000000 3.84771764 0.00000000 966.58148082 3-A6 0.00000000 0.00000000 3.95833318 0.00000000 1000.00000000 4-A1 0.00000027 0.00000000 3.89306588 0.00000000 972.04980376 15-B1 0.00000000 0.00000000 3.91304514 0.00000000 984.69082645 15-B2 0.00000000 0.00000000 3.91304721 0.00000000 984.69082976 15-B3 0.00000000 0.00000000 3.91304762 0.00000000 984.69081905 15-B4 0.00000000 0.00000000 3.91303725 0.00000000 984.69083095 15-B5 0.00000000 0.00000000 3.91305714 0.00000000 984.69082857 15-B6 0.00000000 0.00000000 3.91305839 0.00000000 984.69082918 X-B1 0.00000000 0.00000000 4.18517996 0.00000000 989.23255116 X-B2 0.00000000 0.00000000 4.18518447 0.00000000 989.23254369 X-B3 0.00000000 0.00000000 4.18516796 0.00000000 989.23255814 X-B4 0.00000000 0.00000000 4.18517510 0.00000000 989.23256809 X-B5 0.00000000 0.00000000 4.18519380 0.00000000 989.23255814 X-B6 0.00000000 0.00000000 4.18521527 0.00000000 989.23267959 30-B1 0.00000000 0.00000000 4.56869729 0.00000000 995.73033403 30-B2 0.00000000 0.00000000 4.56869520 0.00000000 995.73033403 30-B3 0.00000000 0.00000000 4.56870564 0.00000000 995.73033403 30-B4 0.00000000 0.00000000 4.56869452 0.00000000 995.73033943 30-B5 0.00000000 0.00000000 4.56869452 0.00000000 995.73033943 30-B6 0.00000000 0.00000000 4.56871615 0.00000000 995.73031841 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 982.39167301 30-IO 0.00000000 0.00000000 0.13668818 0.00000000 972.32545659 15-IO 0.00000000 0.00000000 0.19189601 0.00000000 969.48464141 SES 0.00000000 0.00000000 0.16567268 0.00000000 979.46911417 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage A-PO-1 0.00000% 0.00 0.00 2,101,449.99 2,098,835.35 99.26354529% A-PO-2 0.00000% 0.00 0.00 1,026,760.46 1,025,523.65 99.52346778% A-PO-3 0.00000% 0.00 0.00 3,025,385.52 3,012,949.29 97.18990608% A-PO-4 0.00000% 0.00 0.00 965,786.54 959,088.35 97.99745475% 30-IO-1 0.16527% 30,316,259.20 30,282,661.60 0.00 0.00 95.90589644% 30-IO-2 0.17370% 18,987,815.16 18,969,489.87 0.00 0.00 99.42817309% 15-IO-1 0.24158% 124,381,094.11 123,814,186.74 0.00 0.00 96.69979891% 15-IO-2 0.22567% 59,220,927.65 58,957,979.36 0.00 0.00 97.47485692% SES-1 0.00000% 189,259,295.86 189,035,588.47 0.00 0.00 98.66257952% SES-2 0.00000% 106,581,502.05 106,458,055.68 0.00 0.00 99.50329663% SES-3 0.00000% 341,964,288.49 340,464,465.59 0.00 0.00 97.38658208% SES-4 0.00000% 148,139,608.98 146,437,349.46 0.00 0.00 97.23150089%
CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7,025,511.26 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 7,025,511.26 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 35,039.97 Payment of Interest and Principal 6,990,471.29 Total Withdrawals (Pool Distribution Amount) 7,025,511.26 Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES Gross Servicing Fee 32,747.61 Trustee Fee 2,292.36 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 35,039.97
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 2,312,318.74 0.00 0.00 0.00 2,312,318.74 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 2,312,318.74 0.00 0.00 0.00 2,312,318.74 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.267917% 0.000000% 0.000000% 0.000000% 0.267917% 0.294867% 0.000000% 0.000000% 0.000000% 0.294867% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.267917% 0.000000% 0.000000% 0.000000% 0.267917% 0.294867% 0.000000% 0.000000% 0.000000% 0.294867%
Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 626,069.75 0.00 0.00 0.00 626,069.75 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 626,069.75 0.00 0.00 0.00 626,069.75 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.271003% 0.000000% 0.000000% 0.000000% 0.271003% 0.330919% 0.000000% 0.000000% 0.000000% 0.330919% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.271003% 0.000000% 0.000000% 0.000000% 0.271003% 0.330919% 0.000000% 0.000000% 0.000000% 0.330919% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - 15 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 989,304.86 0.00 0.00 0.00 989,304.86 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 989,304.86 0.00 0.00 0.00 989,304.86 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.310559% 0.000000% 0.000000% 0.000000% 0.310559% 0.289651% 0.000000% 0.000000% 0.000000% 0.289651% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.310559% 0.000000% 0.000000% 0.000000% 0.310559% 0.289651% 0.000000% 0.000000% 0.000000% 0.289651% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 696,944.13 0.00 0.00 0.00 696,944.13 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 696,944.13 0.00 0.00 0.00 696,944.13 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.370370% 0.000000% 0.000000% 0.000000% 0.370370% 0.474417% 0.000000% 0.000000% 0.000000% 0.474417% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.370370% 0.000000% 0.000000% 0.000000% 0.370370% 0.474417% 0.000000% 0.000000% 0.000000% 0.474417% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 18,285.06
COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 5.305606% Weighted Average Pass-Through Rate 5.052106% Weighted Average Maturity(Stepdown Calculation) 255 Beginning Scheduled Collateral Loan Count 1,494 Number Of Loans Paid In Full 1 Ending Scheduled Collateral Loan Count 1,493 Beginning Scheduled Collateral Balance 785,944,695.38 Ending Scheduled Collateral Balance 782,395,459.20 Ending Actual Collateral Balance at 31-Aug-2004 784,190,500.19 Monthly P &I Constant 5,713,633.40 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 6,724,970.44 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 782,395,459.20 Scheduled Principal 2,238,706.08 Unscheduled Principal 1,310,530.10
Miscellaneous Reporting Total Subordinate % 1.646027% Total Senior % 98.353972%
Group Level Collateral Statement Group 1 - 30 Year Fixed 3 - 15 Year Fixed 4 - 30 Year Fixed Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.718903 5.049346 5.062748 Weighted Average Net Rate 5.468903 4.799346 4.812748 Weighted Average Maturity 355 174 249 Beginning Loan Count 369 644 271 Loans Paid In Full 0 0 1 Ending Loan Count 369 644 270 Beginning Scheduled Balance 189,259,295.86 341,964,288.49 148,139,608.98 Ending scheduled Balance 189,035,588.47 340,464,465.59 146,437,349.46 Record Date 08/31/2004 08/31/2004 08/31/2004 Principal And Interest Constant 1,106,462.08 2,776,870.89 1,206,102.85 Scheduled Principal 204,499.05 1,337,957.67 581,108.22 Unscheduled Principal 19,208.34 161,865.23 1,121,151.30 Scheduled Interest 901,963.03 1,438,913.22 624,994.63 Servicing Fees 39,429.02 71,242.56 30,862.41 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 552.00 997.41 432.08 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 861,982.01 1,366,673.25 593,700.14 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.465403 4.795846 4.809248
Group Level Collateral Statement Group 2 - 30 Year Fixed Total Collateral Description Mixed Fixed Fixed Weighted Average Coupon Rate 5.731461 5.305606 Weighted Average Net Rate 5.481461 5.055606 Weighted Average Maturity 355 255 Beginning Loan Count 210 1,494 Loans Paid In Full 0 1 Ending Loan Count 210 1,493 Beginning Scheduled Balance 106,581,502.05 785,944,695.38 Ending scheduled Balance 106,458,055.68 782,395,459.20 Record Date 08/31/2004 08/31/2004 Principal And Interest Constant 624,197.58 5,713,633.40 Scheduled Principal 115,141.14 2,238,706.08 Unscheduled Principal 8,305.23 1,310,530.10 Scheduled Interest 509,056.44 3,474,927.32 Servicing Fees 22,204.49 163,738.48 Master Servicing Fees 0.00 0.00 Trustee Fee 310.87 2,292.36 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 486,541.08 3,308,896.48 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.477961 5.052106
Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 0.121854% Subordinate % 2.551459% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 97.448541% Group 3 - 15 Year Fixed CPR 0.568751% Subordinate % 1.121716% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 98.878284% Group 4 - 30 Year Fixed CPR 8.746085% Subordinate % 1.720240% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 98.279760%
Miscellaneous Reporting Group 2 - 30 Year Fixed CPR 0.093569% Subordinate % 1.717816% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 98.282184%
-----END PRIVACY-ENHANCED MESSAGE-----