-----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, U8F3D/98Hhff4eq3K0QCk4XuqwVBvCWmJcVFCUQRlZrravESozhBo6g0aGNxK8dH 209LVKQZfZ6IOHpuJlww+w== 0001056404-05-000105.txt : 20050104 0001056404-05-000105.hdr.sgml : 20050104 20050104082829 ACCESSION NUMBER: 0001056404-05-000105 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20041227 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050104 DATE AS OF CHANGE: 20050104 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Mortgage Backed Securities Series 2004-N Trust CENTRAL INDEX KEY: 0001298930 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-116509-03 FILM NUMBER: 05503951 BUSINESS ADDRESS: STREET 1: 7485 NEW HORIZON WAY CITY: FREDERICK STATE: MD ZIP: 21703 BUSINESS PHONE: 3018468881 MAIL ADDRESS: STREET 1: 7485 NEW HORIZON WAY CITY: FREDERIDK STATE: MD ZIP: 21703 8-K 1 wfm0400n_dec.txt DECEMBER 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): December 27, 2004 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2004-N Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-116509-03 Pooling and Servicing Agreement) (Commission 54-6636474 (State or other File Number) 54-6636475 jurisdiction IRS EIN 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 December 27, 2004 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2004-N 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-N Trust, relating to the December 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. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2004-N Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/23/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-N Trust, relating to the December 27, 2004 distribution. EX-99.1
Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 11/30/2004 Distribution Date: 12/27/2004 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2004-N 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 A-1 94979LAA1 SEN 2.55100% 35,621,122.41 75,719.48 3,670,320.44 A-10 94979LAT0 SEN 3.80300% 38,191,056.07 121,025.68 3,935,120.63 A-2 94979LAB9 SEN 3.59900% 36,213,000.00 108,601.52 0.00 A-3 94979LAC7 SEN 4.14538% 63,923,000.00 220,806.35 0.00 A-4 94979LAD5 SEN 4.14538% 46,550,000.00 160,795.58 0.00 A-5 94979LAE3 SEN 4.14538% 47,901,000.00 165,462.28 0.00 A-6 94979LAF0 SEN 4.00000% 131,156,000.00 437,157.27 0.00 A-7 94979LAG8 SEN 4.14538% 733,537,548.18 2,533,825.87 13,962,718.77 A-8 94979LAH6 SEN 0.81487% 0.00 74,708.36 0.00 A-9 94979LAJ2 SEN 0.14539% 0.00 15,889.02 0.00 A-R 94979LAK9 SEN 4.13800% 0.00 0.00 0.00 A-LR 94979LAL7 SEN 4.13800% 0.00 0.00 0.00 B-1 94979LAM5 SUB 4.14538% 15,578,657.16 53,812.66 7,593.11 B-2 94979LAN3 SUB 4.14538% 8,389,659.30 28,980.02 4,089.16 B-3 94979LAP8 SUB 4.14538% 3,594,997.96 12,418.04 1,752.22 B-4 94979LAQ6 SUB 4.14538% 3,594,997.96 12,418.04 1,752.22 B-5 94979LAR4 SUB 4.14538% 2,996,164.31 10,349.52 1,460.34 B-6 94979LAS2 SUB 4.14538% 1,797,772.21 6,209.96 876.24 Totals 1,169,044,975.56 4,038,179.65 21,585,683.13
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 31,950,801.98 3,746,039.92 0.00 A-10 0.00 34,255,935.44 4,056,146.31 0.00 A-2 0.00 36,213,000.00 108,601.52 0.00 A-3 0.00 63,923,000.00 220,806.35 0.00 A-4 0.00 46,550,000.00 160,795.58 0.00 A-5 0.00 47,901,000.00 165,462.28 0.00 A-6 0.00 131,156,000.00 437,157.27 0.00 A-7 0.00 719,574,829.41 16,496,544.64 0.00 A-8 0.00 0.00 74,708.36 0.00 A-9 0.00 0.00 15,889.02 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 B-1 0.00 15,571,064.05 61,405.77 0.00 B-2 0.00 8,385,570.14 33,069.18 0.00 B-3 0.00 3,593,245.74 14,170.26 0.00 B-4 0.00 3,593,245.74 14,170.26 0.00 B-5 0.00 2,994,703.97 11,809.86 0.00 B-6 0.00 1,796,895.96 7,086.20 0.00 Totals 0.00 1,147,459,292.43 25,623,862.78 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) A-1 41,000,000.00 35,621,122.41 93,982.32 3,576,338.12 0.00 0.00 A-10 43,958,000.00 38,191,056.07 100,762.80 3,834,357.83 0.00 0.00 A-2 36,213,000.00 36,213,000.00 0.00 0.00 0.00 0.00 A-3 63,923,000.00 63,923,000.00 0.00 0.00 0.00 0.00 A-4 46,550,000.00 46,550,000.00 0.00 0.00 0.00 0.00 A-5 47,901,000.00 47,901,000.00 0.00 0.00 0.00 0.00 A-6 131,156,000.00 131,156,000.00 0.00 0.00 0.00 0.00 A-7 754,000,000.00 733,537,548.18 357,529.74 13,605,189.03 0.00 0.00 A-8 0.00 0.00 0.00 0.00 0.00 0.00 A-9 0.00 0.00 0.00 0.00 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 15,609,000.00 15,578,657.16 7,593.11 0.00 0.00 0.00 B-2 8,406,000.00 8,389,659.30 4,089.16 0.00 0.00 0.00 B-3 3,602,000.00 3,594,997.96 1,752.22 0.00 0.00 0.00 B-4 3,602,000.00 3,594,997.96 1,752.22 0.00 0.00 0.00 B-5 3,002,000.00 2,996,164.31 1,460.34 0.00 0.00 0.00 B-6 1,801,273.76 1,797,772.21 876.24 0.00 0.00 0.00 Totals 1,200,723,373.76 1,169,044,975.56 569,798.15 21,015,884.98 0.00 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 A-1 3,670,320.44 31,950,801.98 0.77928785 3,670,320.44 A-10 3,935,120.63 34,255,935.44 0.77928785 3,935,120.63 A-2 0.00 36,213,000.00 1.00000000 0.00 A-3 0.00 63,923,000.00 1.00000000 0.00 A-4 0.00 46,550,000.00 1.00000000 0.00 A-5 0.00 47,901,000.00 1.00000000 0.00 A-6 0.00 131,156,000.00 1.00000000 0.00 A-7 13,962,718.77 719,574,829.41 0.95434328 13,962,718.77 A-8 0.00 0.00 0.00000000 0.00 A-9 0.00 0.00 0.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 7,593.11 15,571,064.05 0.99756961 7,593.11 B-2 4,089.16 8,385,570.14 0.99756961 4,089.16 B-3 1,752.22 3,593,245.74 0.99756961 1,752.22 B-4 1,752.22 3,593,245.74 0.99756961 1,752.22 B-5 1,460.34 2,994,703.97 0.99756961 1,460.34 B-6 876.24 1,796,895.96 0.99756961 876.24 Totals 21,585,683.13 1,147,459,292.43 0.95564001 21,585,683.13
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 41,000,000.00 868.80786366 2.29225171 87.22775902 0.00000000 A-10 43,958,000.00 868.80786364 2.29225169 87.22775900 0.00000000 A-2 36,213,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 63,923,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 46,550,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 47,901,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 131,156,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 754,000,000.00 972.86146973 0.47417737 18.04401728 0.00000000 A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 15,609,000.00 998.05606765 0.48645717 0.00000000 0.00000000 B-2 8,406,000.00 998.05606709 0.48645729 0.00000000 0.00000000 B-3 3,602,000.00 998.05606885 0.48645752 0.00000000 0.00000000 B-4 3,602,000.00 998.05606885 0.48645752 0.00000000 0.00000000 B-5 3,002,000.00 998.05606596 0.48645570 0.00000000 0.00000000 B-6 1,801,273.76 998.05607006 0.48645576 0.00000000 0.00000000 (2) Per $1000 denomination.
Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 89.52001073 779.28785317 0.77928785 89.52001073 A-10 0.00000000 89.52001069 779.28785295 0.77928785 89.52001069 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 18.51819466 954.34327508 0.95434328 18.51819466 A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.48645717 997.56961048 0.99756961 0.48645717 B-2 0.00000000 0.48645729 997.56960980 0.99756961 0.48645729 B-3 0.00000000 0.48645752 997.56961133 0.99756961 0.48645752 B-4 0.00000000 0.48645752 997.56961133 0.99756961 0.48645752 B-5 0.00000000 0.48645570 997.56961026 0.99756961 0.48645570 B-6 0.00000000 0.48645576 997.56960874 0.99756961 0.48645576 (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 A-1 41,000,000.00 2.55100% 35,621,122.41 75,724.57 0.00 0.00 A-10 43,958,000.00 3.80300% 38,191,056.07 121,033.82 0.00 0.00 A-2 36,213,000.00 3.59900% 36,213,000.00 108,608.82 0.00 0.00 A-3 63,923,000.00 4.14538% 63,923,000.00 220,821.20 0.00 0.00 A-4 46,550,000.00 4.14538% 46,550,000.00 160,806.39 0.00 0.00 A-5 47,901,000.00 4.14538% 47,901,000.00 165,473.40 0.00 0.00 A-6 131,156,000.00 4.00000% 131,156,000.00 437,186.67 0.00 0.00 A-7 754,000,000.00 4.14538% 733,537,548.18 2,533,996.26 0.00 0.00 A-8 0.00 0.81487% 110,025,178.48 74,713.39 0.00 0.00 A-9 0.00 0.14539% 131,156,000.00 15,890.09 0.00 0.00 A-R 50.00 4.13800% 0.00 0.00 0.00 0.00 A-LR 50.00 4.13800% 0.00 0.00 0.00 0.00 B-1 15,609,000.00 4.14538% 15,578,657.16 53,816.28 0.00 0.00 B-2 8,406,000.00 4.14538% 8,389,659.30 28,981.97 0.00 0.00 B-3 3,602,000.00 4.14538% 3,594,997.96 12,418.88 0.00 0.00 B-4 3,602,000.00 4.14538% 3,594,997.96 12,418.88 0.00 0.00 B-5 3,002,000.00 4.14538% 2,996,164.31 10,350.21 0.00 0.00 B-6 1,801,273.76 4.14538% 1,797,772.21 6,210.38 0.00 0.00 Totals 1,200,723,373.76 4,038,451.21 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 A-1 5.09 0.00 75,719.48 0.00 31,950,801.98 A-10 8.14 0.00 121,025.68 0.00 34,255,935.44 A-2 7.30 0.00 108,601.52 0.00 36,213,000.00 A-3 14.85 0.00 220,806.35 0.00 63,923,000.00 A-4 10.81 0.00 160,795.58 0.00 46,550,000.00 A-5 11.13 0.00 165,462.28 0.00 47,901,000.00 A-6 29.40 0.00 437,157.27 0.00 131,156,000.00 A-7 170.40 0.00 2,533,825.87 0.00 719,574,829.41 A-8 5.02 0.00 74,708.36 0.00 102,419,737.42 A-9 1.07 0.00 15,889.02 0.00 131,156,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 B-1 3.62 0.00 53,812.66 0.00 15,571,064.05 B-2 1.95 0.00 28,980.02 0.00 8,385,570.14 B-3 0.84 0.00 12,418.04 0.00 3,593,245.74 B-4 0.84 0.00 12,418.04 0.00 3,593,245.74 B-5 0.70 0.00 10,349.52 0.00 2,994,703.97 B-6 0.42 0.00 6,209.96 0.00 1,796,895.96 Totals 271.58 0.00 4,038,179.65 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 A-1 41,000,000.00 2.55100% 868.80786366 1.84694073 0.00000000 0.00000000 A-10 43,958,000.00 3.80300% 868.80786364 2.75339688 0.00000000 0.00000000 A-2 36,213,000.00 3.59900% 1000.00000000 2.99916660 0.00000000 0.00000000 A-3 63,923,000.00 4.14538% 1000.00000000 3.45448743 0.00000000 0.00000000 A-4 46,550,000.00 4.14538% 1000.00000000 3.45448743 0.00000000 0.00000000 A-5 47,901,000.00 4.14538% 1000.00000000 3.45448738 0.00000000 0.00000000 A-6 131,156,000.00 4.00000% 1000.00000000 3.33333336 0.00000000 0.00000000 A-7 754,000,000.00 4.14538% 972.86146973 3.36073775 0.00000000 0.00000000 A-8 0.00 0.81487% 908.01576681 0.61659465 0.00000000 0.00000000 A-9 0.00 0.14539% 1000.00000000 0.12115412 0.00000000 0.00000000 A-R 50.00 4.13800% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 4.13800% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 15,609,000.00 4.14538% 998.05606765 3.44777244 0.00000000 0.00000000 B-2 8,406,000.00 4.14538% 998.05606709 3.44777183 0.00000000 0.00000000 B-3 3,602,000.00 4.14538% 998.05606885 3.44777346 0.00000000 0.00000000 B-4 3,602,000.00 4.14538% 998.05606885 3.44777346 0.00000000 0.00000000 B-5 3,002,000.00 4.14538% 998.05606596 3.44777149 0.00000000 0.00000000 B-6 1,801,273.76 4.14538% 998.05607006 3.44777131 0.00000000 0.00000000 (5) All classes are per $1000 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 A-1 0.00012415 0.00000000 1.84681659 0.00000000 779.28785317 A-10 0.00018518 0.00000000 2.75321170 0.00000000 779.28785295 A-2 0.00020159 0.00000000 2.99896501 0.00000000 1000.00000000 A-3 0.00023231 0.00000000 3.45425512 0.00000000 1000.00000000 A-4 0.00023222 0.00000000 3.45425521 0.00000000 1000.00000000 A-5 0.00023235 0.00000000 3.45425523 0.00000000 1000.00000000 A-6 0.00022416 0.00000000 3.33310920 0.00000000 1000.00000000 A-7 0.00022599 0.00000000 3.36051176 0.00000000 954.34327508 A-8 0.00004143 0.00000000 0.61655314 0.00000000 845.24958464 A-9 0.00000816 0.00000000 0.12114596 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00023192 0.00000000 3.44754052 0.00000000 997.56961048 B-2 0.00023198 0.00000000 3.44753985 0.00000000 997.56960980 B-3 0.00023320 0.00000000 3.44754026 0.00000000 997.56961133 B-4 0.00023320 0.00000000 3.44754026 0.00000000 997.56961133 B-5 0.00023318 0.00000000 3.44754164 0.00000000 997.56961026 B-6 0.00023317 0.00000000 3.44753815 0.00000000 997.56960874 (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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 86,469.81 Deposits Payments of Interest and Principal 25,882,109.56 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 25,882,109.56 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 246,736.35 Payment of Interest and Principal 25,623,862.78 Total Withdrawals (Pool Distribution Amount) 25,870,599.13 Ending Balance 97,980.23
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 6,802.58 Servicing Fee Support 6,531.00 Non-Supported Prepayment/Curtailment Interest Shortfall 271.58
SERVICING FEES Gross Servicing Fee 243,526.30 Master Servicing Fee 9,741.05 Supported Prepayment/Curtailment Interest Shortfall 6,531.00 Net Servicing Fee 246,736.35
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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 2 0 0 0 2 950,173.68 0.00 0.00 0.00 950,173.68 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 2 950,173.68 0.00 0.00 0.00 950,173.68 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.071762% 0.000000% 0.000000% 0.000000% 0.071762% 0.081845% 0.000000% 0.000000% 0.000000% 0.081845% 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 0.071762% 0.000000% 0.000000% 0.000000% 0.071762% 0.081845% 0.000000% 0.000000% 0.000000% 0.081845%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 148,179.18
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 36,022,273.76 3.00004768% 35,934,725.60 3.13167760% 96.868322% 100.000000% Class B-1 20,413,273.76 1.70008132% 20,363,661.55 1.77467398% 1.357004% 0.000000% Class B-2 12,007,273.76 1.00000333% 11,978,091.41 1.04387942% 0.730795% 0.000000% Class B-3 8,405,273.76 0.70001750% 8,384,845.67 0.73073143% 0.313148% 0.000000% Class B-4 4,803,273.76 0.40003167% 4,791,599.93 0.41758344% 0.313148% 0.000000% Class B-5 1,801,273.76 0.15001572% 1,796,895.96 0.15659780% 0.260986% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.156598% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
COLLATERAL STATEMENT Collateral Description 5/1 CMT ARM Weighted Average Gross Coupon 4.405527% Weighted Average Net Coupon 4.145527% Weighted Average Pass-Through Rate 4.145527% Weighted Average Maturity(Stepdown Calculation ) 354 Beginning Scheduled Collateral Loan Count 2,830 Number Of Loans Paid In Full 43 Ending Scheduled Collateral Loan Count 2,787 Beginning Scheduled Collateral Balance 1,169,044,975.57 Ending Scheduled Collateral Balance 1,147,459,292.44 Ending Actual Collateral Balance at 30-Nov-2004 1,160,948,307.02 Monthly P &I Constant 4,872,032.26 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 25,482,414.45 Ending scheduled Balance For discounted Loans 1,147,459,292.44 Scheduled Principal 569,798.16 Unscheduled Principal 21,015,884.97 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 1,123,533,202.83 Greater Than 80%, less than or equal to 85% 4,322,581.84 Greater than 85%, less than or equal to 95% 19,064,652.35 Greater than 95% 534,601.95
-----END PRIVACY-ENHANCED MESSAGE-----