Certificateholder Distribution Summary for SMT Series 2004-12 Administered by Wells Fargo Bank Minnesota, N.A.

Contract Categories: Business Operations › Distribution Agreements
Summary

This document is a distribution summary for certificateholders of the SMT Series 2004-12, prepared by Wells Fargo Bank Minnesota, N.A. It details the interest and principal payments made to holders of various classes of certificates as of October 31, 2005, with distributions occurring on November 21, 2005. The summary includes balances, payment amounts, and loss information for each class, confirming that all distributions were calculated according to the Pooling and Servicing Agreement. No realized losses were reported for any class during this period.

View More
EX-10.1 2 f15324aexv10w1.txt EXHIBIT 10.1 EXHIBIT 10.1 CONTACT: CUSTOMER SERVICES -- CTSLINK WELLS FARGO BANK MINNESOTA, N.A. SECURITIES ADMINISTRATION SERVICES 7485 NEW HORIZON WAY FREDERICK, MD 21703 www.ctslink.com TELEPHONE: (301) 815-6600 FAX: (301) 315-6660 SMT SERIES 2004-12 RECORD DATE: OCTOBER 31, 2005 DISTRIBUTION DATE: NOVEMBER 21, 2005 CERTIFICATEHOLDER DISTRIBUTION SUMMARY
Certificate Certificate Beginning Ending Class Pass-Through Certificate Interest Principal Current Certificate Total Class CUSIP Description Rate Balance Distribution Distribution Realized Loss Balance Distribution - ------ --------- ------------ ------------ -------------- ------------ ------------- ------------- -------------- ------------- A-1 81744FFY8 SEN 4.27000% 270,540,673.88 962,673.90 14,842,796.87 0.00 255,697,877.01 15,805,470.77 A-2 81744FFZ5 SEN 3.93000% 142,576,080.24 466,936.66 9,987,421.98 0.00 132,588,658.26 10,454,358.64 A-3 81744FGZ9 SEN 3.96000% 129,074,378.08 425,945.45 8,665,163.97 0.00 120,409,214.10 9,091,109.42 X-A1 81744FGC5 IO 0.69585% 0.00 239,555.38 0.00 0.00 0.00 239,555.38 X-A2 81744FGD3 IO 0.89372% 0.00 96,130.28 0.00 0.00 0.00 96,130.28 X-B 81744FGF8 IO 0.16228% 0.00 1,243.45 0.00 0.00 0.00 1,243.45 B-1 81744FGG6 SUB 4.50000% 8,588,000.00 32,205.00 0.00 0.00 8,588,000.00 32,205.00 B-2 81744FGH4 SUB 4.85000% 6,134,000.00 24,791.58 0.00 0.00 6,134,000.00 24,791.58 B-3 81744FGJ0 SUB 5.25000% 3,680,000.00 16,100.00 0.00 0.00 3,680,000.00 16,100.00 B-4 81744FGK7 SUB 4.84774% 2,453,000.00 9,909.58 0.00 0.00 2,453,000.00 9,909.58 B-5 81744FGK7 SUB 4.84774% 920,000.00 3,716.60 0.00 0.00 920,000.00 3,716.60 B-6 81744FGL5 SUB 4.84774% 2,762,778.00 11,161.02 0.00 0.00 2,762,778.00 11,161.02 A-R 81744FGE1 RES 4.79937% 0.00 0.18 0.00 0.00 0.00 0.18 -------------- ------------ ------------- ------------- -------------- ------------- Totals 566,728,910.20 2,990,369.08 33,495,382.82 0.00 533,233,527.37 35,785,751.90 -------------- ------------ ------------- ------------- -------------- ------------- Cumulative Class Realized Loss - ------ ------------- A-1 0.00 A-2 0.00 A-3 0.00 X-A1 0.00 X-A2 0.00 X-B 0.00 B-1 0.00 B-2 0.00 B-3 0.00 B-4 0.00 B-5 0.00 B-6 0.00 A-R 0.00 --------- Totals 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
Beginning Scheduled Unscheduled Original Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) - ------- ---------------- --------------- -------------- --------------- ----------- ----------- A-1 380,510,000.00 270,540,673.88 1,467.52 14,841,329.35 0.00 0.00 A-2 208,392,000.00 142,576,080.24 1,434.86 9,985,987.12 0.00 0.00 A-3 218,330,615.00 129,074,378.08 0.00 8,665,163.97 0.00 0.00 X-A1 0.00 0.00 0.00 0.00 0.00 0.00 X-A2 0.00 0.00 0.00 0.00 0.00 0.00 X-B 0.00 0.00 0.00 0.00 0.00 0.00 B-1 8,588,000.00 8,588,000.00 0.00 0.00 0.00 0.00 B-2 6,134,000.00 6,134,000.00 0.00 0.00 0.00 0.00 B-3 3,680,000.00 3,680,000.00 0.00 0.00 0.00 0.00 B-4 2,453,000.00 2,453,000.00 0.00 0.00 0.00 0.00 B-5 920,000.00 920,000.00 0.00 0.00 0.00 0.00 B-6 2,762,778.00 2,762,778.00 0.00 0.00 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 ---------------- --------------- -------------- --------------- ----------- ----------- Totals 831,770,493.00 566,728,910.20 2,902.38 33,492,480.44 0.00 0.00 ---------------- --------------- -------------- --------------- ----------- ----------- Total Ending Principal Ending Certificate Certificate Total Principal Class Reduction Balance Percentage Distribution - ------- -------------- ------------------- ---------------- --------------- A-1 14,842,796.87 255,697,877.01 0.67198727 14,842,796.87 A-2 9,987,421.98 132,588,658.26 0.63624639 9,987,421.98 A-3 8,665,163.97 120,409,214.10 0.55149945 8,665,163.97 X-A1 0.00 0.00 0.00000000 0.00 X-A2 0.00 0.00 0.00000000 0.00 X-B 0.00 0.00 0.00000000 0.00 B-1 0.00 8,588,000.00 1.00000000 0.00 B-2 0.00 6,134,000.00 1.00000000 0.00 B-3 0.00 3,680,000.00 1.00000000 0.00 B-4 0.00 2,453,000.00 1.00000000 0.00 B-5 0.00 920,000.00 1.00000000 0.00 B-6 0.00 2,762,778.00 1.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 -------------- ------------------- ---------------- --------------- Totals 33,495,382.82 533,233,527.37 0.64108252 33,495,382.82 -------------- ------------------- ---------------- ---------------
(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 FACTORS STATEMENT
Beginning Scheduled Unscheduled Original Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (3) - ----- --------------- -------------- ------------ ------------ ----------- ----------- A-1 380,510,000.00 710.99491178 0.00385672 39.00378269 0.00000000 0.00000000 A-2 208,392,000.00 684.17252217 0.00688539 47.91924412 0.00000000 0.00000000 A-3 218,330,615.00 591.18771813 0.00000000 39.68826804 0.00000000 0.00000000 X-A1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 8,588,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-2 6,134,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-3 3,680,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-4 2,453,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-5 920,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-6 2,762,778.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Ending Ending Total Principal Certificate Certificate Total Principal Class Reduction Balance Percentage Distribution - ----- --------------- -------------- ------------ --------------- A-1 39.00763941 671.98727237 0.67198727 39.00763941 A-2 47.92612951 636.24639266 0.63624639 47.92612951 A-3 39.68826804 551.49945004 0.55149945 39.68826804 X-A1 0.00000000 0.00000000 0.00000000 0.00000000 X-A2 0.00000000 0.00000000 0.00000000 0.00000000 X-B 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 1000.00000000 1.00000000 0.00000000 B-4 0.00000000 1000.00000000 1.00000000 0.00000000 B-5 0.00000000 1000.00000000 1.00000000 0.00000000 B-6 0.00000000 1000.00000000 1.00000000 0.00000000 A-R 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 Non- Current Certificate/ Current Unpaid Current Supported Original Face Certificate Notional Accrued Interest Interest Interest Realized Class Amount Rate Balance Interest Shortfall Shortfall Shortfall Loss (4) - ------- ---------------- ----------- --------------- ------------- ---------- --------- --------- -------- A-1 380,510,000.00 4.27000% 270,540,673.88 962,673.90 0.00 0.00 0.00 0.00 A-2 208,392,000.00 3.93000% 142,576,080.24 466,936.66 0.00 0.00 0.00 0.00 A-3 218,330,615.00 3.96000% 129,074,378.08 425,945.45 0.00 0.00 0.00 0.00 X-A1 0.00 0.69585% 413,116,754.12 239,555.38 0.00 0.00 0.00 0.00 X-A2 0.00 0.89372% 129,074,378.08 96,130.28 0.00 0.00 0.00 0.00 X-B 0.00 0.16228% 18,402,000.00 2,488.63 0.00 0.00 0.00 0.00 B-1 8,588,000.00 4.50000% 8,588,000.00 32,205.00 0.00 0.00 0.00 0.00 B-2 6,134,000.00 4.85000% 6,134,000.00 24,791.58 0.00 0.00 0.00 0.00 B-3 3,680,000.00 5.25000% 3,680,000.00 16,100.00 0.00 0.00 0.00 0.00 B-4 2,453,000.00 4.84774% 2,453,000.00 9,909.58 0.00 0.00 0.00 0.00 B-5 920,000.00 4.84774% 920,000.00 3,716.60 0.00 0.00 0.00 0.00 B-6 2,762,778.00 4.84774% 2,762,778.00 11,161.02 0.00 0.00 0.00 0.00 A-R 100.00 4.79937% 0.00 0.00 0.00 0.00 0.00 0.00 ---------------- ------------- ---------- --------- --------- -------- Totals 831,770,493.00 2,291,614.08 0.00 0.00 0.00 0.00 ---------------- ------------- ---------- --------- --------- -------- Remaining Ending Unpaid Certificate/ Total Interest Interest Notational Class Distribution Shortfall Balance - ------- -------------- ---------- --------------- A-1 962,673.90 0.00 255,697,877.01 A-2 466,936.66 0.00 132,588,658.26 A-3 425,945.45 0.00 120,409,214.10 X-A1 239,555.38 0.00 388,286,535.27 X-A2 96,130.28 0.00 120,409,214.10 X-B 1,243.45 0.00 18,402,000.00 B-1 32,205.00 0.00 8,588,000.00 B-2 24,791.58 0.00 6,134,000.00 B-3 16,100.00 0.00 3,680,000.00 B-4 9,909.58 0.00 2,453,000.00 B-5 3,716.60 0.00 920,000.00 B-6 11,161.02 0.00 2,762,778.00 A-R 0.18 0.00 0.00 -------------- ---------- Totals 2,290,369.08 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
Payment of Non- Current Beginning Unpaid Current Supported Original Face Certificate Certificate/ Current Accrued Interest Interest Interest Realized Class (5) Amount Rate Notional Balance Interest Shortfall Shortfall Shortfall Loss (6) - --------- --------------- ----------- ---------------- --------------- ----------- ----------- ----------- ----------- A-1 380,510,000.00 4.27000% 710.99491178 2.52995690 0.00000000 0.00000000 0.00000000 0.00000000 A-2 208,392,000.00 3.93000% 684.17252217 2.24066500 0.00000000 0.00000000 0.00000000 0.00000000 A-3 218,330,615.00 3.96000% 591.18771813 1.95091948 0.00000000 0.00000000 0.00000000 0.00000000 X-A1 0.00 0.69585% 701.50339805 0.40678310 0.00000000 0.00000000 0.00000000 0.00000000 X-A2 0.00 0.89372% 591.18771813 0.44029684 0.00000000 0.00000000 0.00000000 0.00000000 X-B 0.00 0.16228% 1000.00000000 0.13523693 0.00000000 0.00000000 0.00000000 0.00000000 B-1 8,588,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 0.00000000 0.00000000 B-2 6,134,000.00 4.85000% 1000.00000000 4.04166612 0.00000000 0.00000000 0.00000000 0.00000000 B-3 3,680,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 0.00000000 0.00000000 B-4 2,453,000.00 4.84774% 1000.00000000 4.03977986 0.00000000 0.00000000 0.00000000 0.00000000 B-5 920,000.00 4.84774% 1000.00000000 4.03978261 0.00000000 0.00000000 0.00000000 0.00000000 B-6 2,762,778.00 4.84774% 1000.00000000 4.03978170 0.00000000 0.00000000 0.00000000 0.00000000 A-R 100.00 4.79937% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Remaining Unpaid Total Interest Interest Ending Certificate/ Class (5) Distribution Shortfall Notational Balance - --------- -------------- ----------- ------------------- A-1 2.52995690 0.00000000 671.98727237 A-2 2.24066500 0.00000000 636.24639266 A-3 1.95091948 0.00000000 551.49945004 X-A1 0.40678310 0.00000000 659.33981421 X-A2 0.44029684 0.00000000 551.49945004 X-B 0.06757146 0.00000000 1000.00000000 B-1 3.75000000 0.00000000 1000.00000000 B-2 4.04166612 0.00000000 1000.00000000 B-3 4.37500000 0.00000000 1000.00000000 B-4 4.03977986 0.00000000 1000.00000000 B-5 4.03978261 0.00000000 1000.00000000 B-6 4.03978170 0.00000000 1000.00000000 A-R 1.80000000 0.00000000 0.00000000
(5) Per $1 denomination (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 0.00 Deposits Payments of Interest and Principal 35,926,200.500 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 -------------- Total Deposits 35,926,200.50 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 140,448.60 Payment of Interest and Principal 35,785,751.90 -------------- Total Withdrawals (Pool Distribution Amount) 34,926,200.50 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 136,801.48 Master Servicing Fee 3,647.12 Supported Prepayment/Curtailment Interest Shortfall 0.00 ---------- Net Servicing Fee 140,448.60 ==========
OTHER ACCOUNTS
Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance - ---------------------------------- --------- ----------- --------- --------- Class X-A1 Pool 1 Comp. Sub Amount 3,000.00 0.00 0.00 3,000.00 Class X-A1 Pool 2 Comp. Sub Amount 3,000.00 0.00 0.00 3,000.00 Class X-A2 Sub Amount 3,000.00 0.00 0.00 3,000.00 Class X-B Sub Amount 1,000.00 1,245.18 1,245.18 1,000.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 21 7,827,073.97 60 Days 3 444,966.73 90 Days 1 168,000.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ------------ 25 8,440,040.70
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 1.658768% 1.895980% 60 Days 0.236967% 0.107786% 90 Days 0.078989% 0.040695% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- --------- 1.974724% 2.044462%
BANKRUPTCY
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- --------- 0.000000% 0.000000%
FORECLOSURE
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
REO
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
TOTAL
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 21 7,827,073.97 60 Days 3 444,966.73 90 Days 1 168,000.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ------------- 25 8,440,040.70
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 1.658768% 1.895980% 60 Days 0.236967% 0.107786% 90 Days 0.078989% 0.040695% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 1.974724% 2.044462%
Current Period Class A Insufficient Funds: 0.00 Principal Balance of Contaminated Properties 0.00 Advance Periodic 0.00
DELINQUENCY STATUS BY GROUP DELINQUENT GROUP ONE
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 11 3,285,701.13 60 Days 2 324,966.73 90 Days 1 168,000.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ------------ 14 3,778,667.86
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 1.373283% 1.209967% 60 Days 0.249688% 0.119670% 90 Days 0.124844% 0.061866% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 1.747815% 1.391503%
BANKRUPTCY
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
FORECLOSURE
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
REO
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
TOTAL
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 11 3,285,701.13 60 Days 2 324,966.73 90 Days 1 168,000.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ------------ 14 3,778,667.86
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 1.373283% 1.209967% 60 Days 0.249688% 0.119670% 90 Days 0.124844% 0.061866% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 1.747815% 1.391503%
DELINQUENT GROUP TWO
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 10 4,541,372.84 60 Days 1 120,000.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ------------ 11 4,661,372.84
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 2.150538% 3.214637% 60 Days 0.215054% 0.084943% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 2.365591% 3.299580%
BANKRUPTCY 1.183654%
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
FORECLOSURE
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
REO
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 0 0.00 60 Days 0 0.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ---- 0 0.00
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 0.000000% 0.000000%
TOTAL
No. of Principal Loans Balance 0-29 Days 0 0.00 30 Days 10 4,541,372.84 60 Days 1 120,000.00 90 Days 0 0.00 120 Days 0 0.00 150 Days 0 0.00 180+ Days 0 0.00 -- ------------ 11 4,661,372.84
No. of Principal Loans Balance 0-29 Days 0.000000% 0.000000% 30 Days 2.150538% 3.214637% 60 Days 0.215054% 0.084943% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% -------- -------- 2.365591% 3.299580%
COLLATERAL STATEMENT
Collateral Description Fixed & Mixed Arm Weighted Average Gross Coupon 5.227200% Weighted Average Net Coupon 4.852105% Weighted Average Pass-Through Rate 4.132947% Weighted Average Maturity (Stepdown Calculation) 328 Beginning Scheduled Collateral Loan Count 1,337 Number of Loans Paid in Full 71 Ending Scheduled Collateral Loan Count 1,266 Beginning Scheduled Collateral Balance 437,654,533.03 Ending Scheduled Collateral Balance 412,824,314.18 Ending Actual Collateral Balance at 31-Oct-2005 412,824,618.57 Monthly P&I Constant 1,909,325.40 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realization Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 2,902.38 Unscheduled Principal 24,827,316.47
MISCELLANEOUS REPORTING Rapid Prepay Condition? NO Underlying Certificate Balance 129,074,378.08 Underlying Certificate Interest 522,075.73 Underlying Certificate Principal 8,665,163.95
GROUP GROUP ONE GROUP TWO TOTAL Collateral Description Mixed ARM 6 Month LIBOR ARM Mixed ARM Weighted Average Coupon Rate 5.254217 5.176045 5.227200 Weighted Average Net Rate 4.879189 4.800824 4.852105 Weighted Average Maturity 327 331 328 Record Date 10/31/2005 10/31/2005 10/31/2005 Principal and Interest Constant 1,255,453.78 653,871.62 1,909,325.40 Beginning Loan Count 841 496 1,337 Loans Paid in Full 40 31 71 Ending Loan Count 801 465 1,266 Beginning Scheduled Balance 286,395,392.73 151,259,140.30 437,654,533.03 Ending Scheduled Balance 271,552,595.86 141,271,718.32 412,824,314.18 Scheduled Principal 1,467.52 1,434.86 2,902.38 Unscheduled Principal 14,841,329.35 9,985,987.12 24,827,316.47 Scheduled Interest 1,253,986.26 652,436.76 1,906,423.02 Servicing Fee 89,505.17 47,296.31 136,801.48 Master Servicing Fee 2,386.63 1,260.49 3,647.12 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 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,162,094.46 603,879.96 1,765,974.42 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00
MISCELLANEOUS REPORTING Group One One Month Libor Loan Balance 152,324,635.49 Six Month Libor Loan Balance 119,227,960.37 Principal Transfer Amount 0.00 Interest Transfer Amount 0.00 Pro Rata Senior Percent 94.464045% Senior Percent 100.000000% Senior Prepayment Percent 100.000000% Subordinate Percent 0.000000% Subordinate Prepayment Percent 0.000000% Group Two Principal Transfer Amount 0.00 Interest Transfer Amount 0.00 Pro Rata Senior Percent 94.259481% Senior Percent 100.000000% Senior Prepayment Percent 100.000000% Subordinate Percent 0.000000% Subordinate Prepayment Percent 0.000000%