-----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, GxB0Py0inh16b3BeRl+nqq48JCt+Lb/KaQtdPpL8HyfytUd+O4dRvNW2ydbB/fc2 cdgItSI786CsJT03A4784w== 0001056404-05-000185.txt : 20050104 0001056404-05-000185.hdr.sgml : 20050104 20050104153002 ACCESSION NUMBER: 0001056404-05-000185 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 FILER: COMPANY DATA: COMPANY CONFORMED NAME: IMH ASSETS CORP IMPAC CMB TRUST SERIES 2004-9 CENTRAL INDEX KEY: 0001307443 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: 333-117817-02 FILM NUMBER: 05506914 BUSINESS ADDRESS: STREET 1: 1401 DOVE STREET STREET 2: SUITE 200 CITY: NEWPORT BEACH STATE: CA ZIP: 92660 BUSINESS PHONE: 9494753600 MAIL ADDRESS: STREET 1: 1401 DOVE STREET STREET 2: SUITE 200 CITY: NEWPORT BEACH STATE: CA ZIP: 92660 8-K 1 imh04009_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 IMPAC CMB TRUST SERIES 2004-9 Collateralized Asset-Backed Bonds, Series 2004-9 Trust (Exact name of registrant as specified in its charter) 54-6643812 54-6643813 54-6643814 54-6643815 54-6643816 54-6643817 New York (governing law of 333-117817-02 54-6643818 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) 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 December 27, 2004 a distribution was made to holders of IMPAC CMB TRUST SERIES 2004-9, Collateralized Asset-Backed Bonds, Series 2004-9 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Collateralized Asset-Backed Bonds, Series 2004-9 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. IMPAC CMB TRUST SERIES 2004-9 Collateralized Asset-Backed Bonds, Series 2004-9 Trust (Registrant) By: Wells Fargo Bank, N.A. as Indenture Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/27/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Collateralized Asset-Backed Bonds, Series 2004-9 Trust, relating to the December 27, 2004 distribution. EX-99.1
Impac Assets Corp. Collateralized Asset-Backed Bonds Record Date: 11/30/2004 Distribution Date: 12/27/2004 Impac Assets Corp. Collateralized Asset-Backed Bonds Series 2004-9 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 AIO 45254NLA3 SEN 1.50000% 0.00 2,380,097.68 0.00 1-A1 45254NKX4 SEN 2.56000% 798,709,056.70 1,760,709.74 7,272,089.94 1-A2 45254NKY2 SEN 2.62000% 88,745,340.00 200,219.35 808,008.98 2-A 45254NKZ9 SEN 2.52000% 838,176,279.75 1,818,842.53 7,523,239.82 M-1 45254NLB1 MEZ 2.78000% 61,629,666.60 147,534.57 557,262.14 M-2 45254NLC9 MEZ 2.83000% 61,629,666.60 150,188.07 557,262.14 M-3 45254NLD7 MEZ 2.88000% 56,493,861.14 140,104.78 510,823.62 M-4 45254NLE5 MEZ 3.23000% 46,222,250.22 128,562.05 417,946.58 M-5 45254NLF2 MEZ 3.38000% 82,172,889.50 239,168.76 743,016.11 M-6 45254NLG0 MEZ 3.48000% 20,543,223.95 61,561.19 185,753.85 CERTS 45254NLH8 SUB 0.00000% 0.00 1,061,728.05 0.00 Totals 2,054,322,234.46 8,088,716.77 18,575,403.18
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses AIO 0.00 0.00 2,380,097.68 0.00 1-A1 0.00 791,436,966.76 9,032,799.68 0.00 1-A2 0.00 87,937,331.01 1,008,228.33 0.00 2-A 0.00 830,653,039.93 9,342,082.35 0.00 M-1 0.00 61,072,404.46 704,796.71 0.00 M-2 0.00 61,072,404.46 707,450.21 0.00 M-3 0.00 55,983,037.52 650,928.40 0.00 M-4 0.00 45,804,303.64 546,508.63 0.00 M-5 0.00 81,429,873.39 982,184.87 0.00 M-6 0.00 20,357,470.10 247,315.04 0.00 CERTS 0.00 0.00 1,061,728.05 0.00 Totals 0.00 2,035,746,831.27 26,664,119.95 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) AIO 0.00 0.00 0.00 0.00 0.00 0.00 1-A1 801,325,000.00 798,709,056.70 0.00 7,272,089.94 0.00 0.00 1-A2 89,036,000.00 88,745,340.00 0.00 808,008.98 0.00 0.00 2-A 840,039,000.00 838,176,279.75 0.00 7,523,239.82 0.00 0.00 M-1 61,800,000.00 61,629,666.60 0.00 557,262.14 0.00 0.00 M-2 61,800,000.00 61,629,666.60 0.00 557,262.14 0.00 0.00 M-3 56,650,000.00 56,493,861.14 0.00 510,823.62 0.00 0.00 M-4 46,350,000.00 46,222,250.22 0.00 417,946.58 0.00 0.00 M-5 82,400,000.00 82,172,889.50 0.00 743,016.11 0.00 0.00 M-6 20,600,000.00 20,543,223.95 0.00 185,753.85 0.00 0.00 CERTS 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,060,000,000.00 2,054,322,234.46 0.00 18,575,403.18 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 AIO 0.00 0.00 0.00000000 0.00 1-A1 7,272,089.94 791,436,966.76 0.98766040 7,272,089.94 1-A2 808,008.98 87,937,331.01 0.98766040 808,008.98 2-A 7,523,239.82 830,653,039.93 0.98882676 7,523,239.82 M-1 557,262.14 61,072,404.46 0.98822661 557,262.14 M-2 557,262.14 61,072,404.46 0.98822661 557,262.14 M-3 510,823.62 55,983,037.52 0.98822661 510,823.62 M-4 417,946.58 45,804,303.64 0.98822662 417,946.58 M-5 743,016.11 81,429,873.39 0.98822662 743,016.11 M-6 185,753.85 20,357,470.10 0.98822670 185,753.85 CERTS 0.00 0.00 0.00000000 0.00 Totals 18,575,403.18 2,035,746,831.27 0.98822662 18,575,403.18
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion AIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 801,325,000.00 996.73547774 0.00000000 9.07508182 0.00000000 1-A2 89,036,000.00 996.73547778 0.00000000 9.07508176 0.00000000 2-A 840,039,000.00 997.78257884 0.00000000 8.95582207 0.00000000 M-1 61,800,000.00 997.24379612 0.00000000 9.01718673 0.00000000 M-2 61,800,000.00 997.24379612 0.00000000 9.01718673 0.00000000 M-3 56,650,000.00 997.24379771 0.00000000 9.01718658 0.00000000 M-4 46,350,000.00 997.24380194 0.00000000 9.01718619 0.00000000 M-5 82,400,000.00 997.24380461 0.00000000 9.01718580 0.00000000 M-6 20,600,000.00 997.24388107 0.00000000 9.01717718 0.00000000 CERTS 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 AIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 0.00000000 9.07508182 987.66039592 0.98766040 9.07508182 1-A2 0.00000000 9.07508176 987.66039591 0.98766040 9.07508176 2-A 0.00000000 8.95582207 988.82675677 0.98882676 8.95582207 M-1 0.00000000 9.01718673 988.22660939 0.98822661 9.01718673 M-2 0.00000000 9.01718673 988.22660939 0.98822661 9.01718673 M-3 0.00000000 9.01718658 988.22661112 0.98822661 9.01718658 M-4 0.00000000 9.01718619 988.22661575 0.98822662 9.01718619 M-5 0.00000000 9.01718580 988.22661881 0.98822662 9.01718580 M-6 0.00000000 9.01717718 988.22670388 0.98822670 9.01717718 CERTS 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 AIO 0.00 1.50000% 1,904,078,144.08 2,380,097.68 0.00 0.00 1-A1 801,325,000.00 2.56000% 798,709,056.70 1,760,709.74 0.00 0.00 1-A2 89,036,000.00 2.62000% 88,745,340.00 200,219.35 0.00 0.00 2-A 840,039,000.00 2.52000% 838,176,279.75 1,818,842.53 0.00 0.00 M-1 61,800,000.00 2.78000% 61,629,666.60 147,534.57 0.00 0.00 M-2 61,800,000.00 2.83000% 61,629,666.60 150,188.07 0.00 0.00 M-3 56,650,000.00 2.88000% 56,493,861.14 140,104.78 0.00 0.00 M-4 46,350,000.00 3.23000% 46,222,250.22 128,562.05 0.00 0.00 M-5 82,400,000.00 3.38000% 82,172,889.50 239,168.76 0.00 0.00 M-6 20,600,000.00 3.48000% 20,543,223.95 61,561.19 0.00 0.00 CERTS 0.00 0.00000% 2,054,322,774.76 0.00 0.00 0.00 Totals 2,060,000,000.00 7,026,988.72 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 AIO 0.00 0.00 2,380,097.68 0.00 1,721,851,372.53 1-A1 0.00 0.00 1,760,709.74 0.00 791,436,966.76 1-A2 0.00 0.00 200,219.35 0.00 87,937,331.01 2-A 0.00 0.00 1,818,842.53 0.00 830,653,039.93 M-1 0.00 0.00 147,534.57 0.00 61,072,404.46 M-2 0.00 0.00 150,188.07 0.00 61,072,404.46 M-3 0.00 0.00 140,104.78 0.00 55,983,037.52 M-4 0.00 0.00 128,562.05 0.00 45,804,303.64 M-5 0.00 0.00 239,168.76 0.00 81,429,873.39 M-6 0.00 0.00 61,561.19 0.00 20,357,470.10 CERTS 0.00 0.00 1,061,728.05 0.00 2,035,746,831.27 Totals 0.00 0.00 8,088,716.77 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 AIO 0.00 1.50000% 924.30977868 1.15538722 0.00000000 0.00000000 1-A1 801,325,000.00 2.56000% 996.73547774 2.19724798 0.00000000 0.00000000 1-A2 89,036,000.00 2.62000% 996.73547778 2.24874601 0.00000000 0.00000000 2-A 840,039,000.00 2.52000% 997.78257884 2.16518820 0.00000000 0.00000000 M-1 61,800,000.00 2.78000% 997.24379612 2.38729078 0.00000000 0.00000000 M-2 61,800,000.00 2.83000% 997.24379612 2.43022767 0.00000000 0.00000000 M-3 56,650,000.00 2.88000% 997.24379771 2.47316470 0.00000000 0.00000000 M-4 46,350,000.00 3.23000% 997.24380194 2.77372276 0.00000000 0.00000000 M-5 82,400,000.00 3.38000% 997.24380461 2.90253350 0.00000000 0.00000000 M-6 20,600,000.00 3.48000% 997.24388107 2.98840728 0.00000000 0.00000000 CERTS 0.00 0.00000% 933.78307944 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 AIO 0.00000000 0.00000000 1.15538722 0.00000000 835.85018084 1-A1 0.00000000 0.00000000 2.19724798 0.00000000 987.66039592 1-A2 0.00000000 0.00000000 2.24874601 0.00000000 987.66039591 2-A 0.00000000 0.00000000 2.16518820 0.00000000 988.82675677 M-1 0.00000000 0.00000000 2.38729078 0.00000000 988.22660939 M-2 0.00000000 0.00000000 2.43022767 0.00000000 988.22660939 M-3 0.00000000 0.00000000 2.47316470 0.00000000 988.22661112 M-4 0.00000000 0.00000000 2.77372276 0.00000000 988.22661575 M-5 0.00000000 0.00000000 2.90253350 0.00000000 988.22661881 M-6 0.00000000 0.00000000 2.98840728 0.00000000 988.22670388 CERTS 0.00000000 0.00000000 0.48260366 0.00000000 925.33946876 (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 AIO(1) 1.50000% 979,724,982.67 885,961,960.83 0.00 0.00 83.58502319% AIO(2) 1.50000% 924,353,161.41 835,889,411.70 0.00 0.00 83.58501267% M1-1 2.78000% 0.00 0.00 31,695,191.46 31,406,612.93 98.76603959% M1-2 2.78000% 0.00 0.00 29,934,475.15 29,665,791.53 98.88267568% M2-1 2.83000% 0.00 0.00 31,695,191.46 31,406,612.93 98.76603959% M2-2 2.83000% 0.00 0.00 29,934,475.15 29,665,791.53 98.88267568% M3-1 2.88000% 0.00 0.00 29,053,842.44 28,789,312.88 98.76603959% M3-2 2.88000% 0.00 0.00 27,440,018.70 27,193,724.64 98.88267568% M4-1 3.23000% 0.00 0.00 23,771,144.41 23,554,712.78 98.76603958% M4-2 3.23000% 0.00 0.00 22,451,105.81 22,249,590.85 98.88267566% M5-1 3.38000% 0.00 0.00 42,259,590.79 41,874,825.47 98.76603960% M5-2 3.38000% 0.00 0.00 39,913,298.72 39,555,047.92 98.88267567% M6-1 3.48000% 0.00 0.00 10,563,402.59 10,467,224.88 98.76603963% M6-2 3.48000% 0.00 0.00 9,979,821.35 9,890,245.22 98.88267566%
CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 27,604,589.63 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 27,604,589.63 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 940,469.68 Payment of Interest and Principal 26,664,119.95 Total Withdrawals (Pool Distribution Amount) 27,604,589.63 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 643,744.16 Ambac Insurance Premium 48,893.62 Master Servicing Fee 51,358.29 Owner Trustee Fee 2,910.22 Subservicing Fee 193,563.39 Wells Fargo Bank, N.A. 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 940,469.68
OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 0.00 0.00
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 14 0 0 0 14 2,533,911.70 0.00 0.00 0.00 2,533,911.70 60 Days 1 0 0 0 1 98,320.00 0.00 0.00 0.00 98,320.00 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 15 0 0 0 15 2,632,231.70 0.00 0.00 0.00 2,632,231.70 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 0.170068% 0.000000% 0.000000% 0.000000% 0.170068% 0.124471% 0.000000% 0.000000% 0.000000% 0.124471% 60 Days 0.012148% 0.000000% 0.000000% 0.000000% 0.012148% 0.004830% 0.000000% 0.000000% 0.000000% 0.004830% 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 0.182216% 0.000000% 0.000000% 0.000000% 0.182216% 0.129301% 0.000000% 0.000000% 0.000000% 0.129301%
Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(A) 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(B) 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(C) 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 3 0 0 0 3 896,399.00 0.00 0.00 0.00 896,399.00 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 3 0 0 0 3 896,399.00 0.00 0.00 0.00 896,399.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.125523% 0.000000% 0.000000% 0.000000% 0.125523% 0.096544% 0.000000% 0.000000% 0.000000% 0.096544% 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 0.125523% 0.000000% 0.000000% 0.000000% 0.125523% 0.096544% 0.000000% 0.000000% 0.000000% 0.096544% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(A) 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(B) 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 3 0 0 0 3 133,109.07 0.00 0.00 0.00 133,109.07 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 3 0 0 0 3 133,109.07 0.00 0.00 0.00 133,109.07 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.083032% 0.000000% 0.000000% 0.000000% 1.083032% 1.071041% 0.000000% 0.000000% 0.000000% 1.071041% 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 1.083032% 0.000000% 0.000000% 0.000000% 1.083032% 1.071041% 0.000000% 0.000000% 0.000000% 1.071041% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(C) 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 8 0 0 0 8 1,504,403.63 0.00 0.00 0.00 1,504,403.63 60 Days 1 0 0 0 1 98,320.00 0.00 0.00 0.00 98,320.00 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 9 0 0 0 9 1,602,723.63 0.00 0.00 0.00 1,602,723.63 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.175516% 0.000000% 0.000000% 0.000000% 0.175516% 0.166607% 0.000000% 0.000000% 0.000000% 0.166607% 60 Days 0.021939% 0.000000% 0.000000% 0.000000% 0.021939% 0.010889% 0.000000% 0.000000% 0.000000% 0.010889% 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 0.197455% 0.000000% 0.000000% 0.000000% 0.197455% 0.177496% 0.000000% 0.000000% 0.000000% 0.177496%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 0.00
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 2,060,000,000.00 100.00000000% 2,035,746,831.27 100.00000000% 100.000000% 0.000000% Class 1-A-1 1,258,675,000.00 61.10072816% 1,244,309,864.51 61.12301615% 38.876984% 0.000000% Class 1-A-2 1,169,639,000.00 56.77859223% 1,156,372,533.50 56.80335667% 4.319659% 0.000000% Class 2A 329,600,000.00 16.00000000% 325,719,493.57 16.00000003% 40.803357% 0.000000% Class M-1 267,800,000.00 13.00000000% 264,647,089.11 13.00000005% 3.000000% 0.000000% Class M-2 206,000,000.00 10.00000000% 203,574,684.65 10.00000007% 3.000000% 0.000000% Class M-3 149,350,000.00 7.25000000% 147,591,647.13 7.25000009% 2.750000% 0.000000% Class M-4 103,000,000.00 5.00000000% 101,787,343.49 5.00000009% 2.250000% 0.000000% Class CERT 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 5.962902% Weighted Average Net Coupon 5.577317% Weighted Average Pass-Through Rate 5.442102% Weighted Average Maturity(Stepdown Calculation ) 355 Beginning Scheduled Collateral Loan Count 8,128 Number Of Loans Paid In Full (104) Ending Scheduled Collateral Loan Count 8,232 Beginning Scheduled Collateral Balance 2,003,432,562.54 Ending Scheduled Collateral Balance 2,035,746,831.27 Ending Actual Collateral Balance at 30-Nov-2004 2,035,746,831.27 Monthly P &I Constant 10,738,660.29 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 21,763,208.05 Ending Scheduled Balance for Premium Loans 2,035,725,374.06 Scheduled Principal 530,555.79 Unscheduled Principal 18,045,387.70
Advances Not Reported Compensating Interest payments Not Reported Insured Payments made to Class 2-A $ 0.00
Miscellaneous Reporting Net Derivative Contract Payment Amount 1,200,206.60
Group Level Collateral Statement Group 1(A) 1(B) 1(C) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.762350 10.835223 5.654103 Weighted Average Net Rate 6.509443 10.085223 5.257925 Weighted Average Maturity 355 355 355 Beginning Loan Count 244 307 2,232 Loans Paid In Full (2) 7 (158) Ending Loan Count 246 300 2,390 Beginning Scheduled Balance 76,587,166.73 43,662,085.95 885,353,835.23 Ending scheduled Balance 76,217,404.75 42,167,463.14 928,488,731.75 Record Date 11/30/2004 11/30/2004 11/30/2004 Principal And Interest Constant 499,041.34 414,659.37 4,540,087.42 Scheduled Principal 62,431.36 20,419.00 132,933.67 Unscheduled Principal 1,197,961.50 1,474,203.81 6,731,751.15 Scheduled Interest 436,609.98 394,240.37 4,407,153.75 Servicing Fees 16,141.21 27,288.81 292,298.03 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 3,915.35 1,153.40 136,214.32 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 416,553.42 365,798.16 3,978,641.40 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 6.451708 10.053523 5.104348
Group Level Collateral Statement Group 2(A) 2(B) 2(C) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.267400 10.238201 5.810553 Weighted Average Net Rate 7.017400 9.488201 5.435553 Weighted Average Maturity 348 348 348 Beginning Loan Count 469 287 4,589 Loans Paid In Full 8 10 31 Ending Loan Count 461 277 4,558 Beginning Scheduled Balance 75,049,772.35 12,838,322.59 909,941,379.69 Ending scheduled Balance 73,481,151.97 12,428,010.94 902,964,068.72 Record Date 11/30/2004 11/30/2004 11/30/2004 Principal And Interest Constant 513,556.90 117,004.56 4,654,310.70 Scheduled Principal 59,042.98 7,470.12 248,258.66 Unscheduled Principal 1,509,577.40 402,841.53 6,729,052.31 Scheduled Interest 454,513.92 109,534.44 4,406,052.04 Servicing Fees 15,635.36 8,023.95 284,356.80 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 9,863.21 339.15 96,346.47 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 429,015.35 101,171.34 4,025,348.77 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 6.859693 9.456501 5.308494
Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 5.962902 Weighted Average Net Rate 5.577317 Weighted Average Maturity 355.00 Record Date 11/30/2004 Principal And Interest Constant 10,738,660.29 Beginning Loan Count 8,128 Loans Paid In Full (104) Ending Loan Count 8,232 Beginning Scheduled Balance 2,003,432,562.54 Ending Scheduled Balance 2,035,746,831.27 Scheduled Principal 530,555.79 Unscheduled Principal 18,045,387.70 Scheduled Interest 10,208,104.50 Servicing Fee 643,744.16 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 247,831.90 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 9,316,528.44 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.442102
Miscellaneous Reporting Group 1(A) Specified Overcollateralization Amount 0.00 Overcollateralization Increase Amount 0.00 Overcollateralization Release Amount 540.29 Overcollateralization Amount 0.00 Group 1(B) Specified Overcollateralization Amount 0.00 Overcollateralization Increase Amount 0.00 Overcollateralization Release Amount 0.00 Overcollateralization Amount 0.00
Group Miscellaneous Reporting Items 1 Reinvestment Income earned on Pre-Funding Account Balance $ 20,747.65
-----END PRIVACY-ENHANCED MESSAGE-----