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): July 25, 2005
FBR SECURITIZATION, INC.
(Exact name of registrant as specified in its charter)
Delaware 333-122578-01 20-2028732
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
1001 Nineteenth Street North, Arlington, VA 22209
(Address of principal executive offices)
Registrant's telephone number, including area code : (703) 312-9500
N/A
(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:
[] Written communications pursuant to Rule 425 under the Securities Act (17
CFR 230.425)
[] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))
[] 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))
<page>
Item 8.01 Other Events.
This current report on Form 8-K relates to the monthly distribution
reported to the holders of First NLC Trust 2005-1 pursuant to the terms of the
Transfer and Servicing Agreement, dated as of April 1, 2005 among FIRST NLC
TRUST 2005-1, a Delaware statutory trust, as issuer (the "Issuer"), FBR
SECURITIZATION, INC., a Delaware corporation, as depositor (the "Depositor"),
FBR Trust Investments, LLC, a Delaware limited liability company, as servicing
rights owner (the "Servicing Rights Owner"), FIRST NLC FINANCIAL SERVICES, LLC,
a Florida limited liability company, as originator (the "Originator"), NLC
FUNDING I, LLC and NLC FINANCE I, LLC, each a Delaware limited liability
company, FIRST NLC FINANCIAL SERVICES, LLC, a Florida limited liability company,
and MHC I, INC., a Delaware corporation, as sellers (collectively, the
<"Sellers" and each, individually, a "Seller"), OCWEN FEDERAL BANK FSB, a
federally chartered savings bank, as subservicer (the "Subservicer"), JPMORGAN
CHASE BANK, NATIONAL ASSOCIATION, a national association, as securities
administrator (the "Securities Administrator") and master servicer (the "Master
Servicer"), and HSBC Bank USA, National Association, a national banking
association, as indenture trustee (the "Indenture Trustee").
On July 25, 2005 distributions were made to the Certificateholders.
Specific information with respect to the distributions is filed as Exhibit 99.1.
Item 9.01 Financial Statements and Exhibits.
(a) Not applicable
(b) Not applicable
(c) The following exhibit is filed as part of this report:
Statement to Certificateholders on July 25, 2005 is filed as
Exhibit 99.1 hereto.
SIGNATURE
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.
FIRST NLC TRUST 2005-1
JPMORGAN CHASE BANK, N.A., not in its
individual capacity but solely as as Securities
Administrator and Master Servicer
under the Agreement referred to herein
By: /s/ Thomas Venusti
--------------------------------------------
Name: Thomas Venusti
Title: Assistant Vice President
Date: July 28, 2005
EXHIBIT INDEX
Exhibit Description
99.1 Monthly Certificateholder Statement on
July 25, 2005
<page>
Exhibit 99.1
Monthly Certificateholder Statement on July 25, 2005
First NLC Trust 2005-1
Statement To Certificateholders
July 25, 2005
- -----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- -----------------------------------------------------------------------------------------------------------------------------------
Original Beginning Ending
Face Principal Realized Deferred Principal
Class Value Balance Principal Interest Total Losses Interest Balance
- -----------------------------------------------------------------------------------------------------------------------------------
A 301,230,000.00 297,494,651.94 5,427,378.92 820,115.41 6,247,494.33 0.00 0.00 292,067,273.02
M1 40,660,000.00 40,155,803.03 732,587.15 113,822.34 846,409.49 0.00 0.00 39,423,215.88
M2 70,970,000.00 70,089,949.37 1,278,694.29 204,122.65 1,482,816.94 0.00 0.00 68,811,255.08
M3 17,740,000.00 17,520,018.34 319,628.53 51,159.74 370,788.27 0.00 0.00 17,200,389.81
M4 18,110,000.00 17,885,430.22 326,294.96 52,365.88 378,660.84 0.00 0.00 17,559,135.26
M5 38,440,000.00 37,963,331.74 692,588.54 114,398.96 806,987.50 0.00 0.00 37,270,743.20
M6 34,740,000.00 34,309,212.92 625,924.19 104,721.86 730,646.05 0.00 0.00 33,683,288.73
M7 18,110,000.00 17,885,430.22 326,294.96 55,148.05 381,443.01 0.00 0.00 17,559,135.26
M8 19,590,000.00 19,347,077.75 352,960.70 59,805.39 412,766.09 0.00 0.00 18,994,117.05
M9 15,520,000.00 15,327,547.05 279,629.92 54,413.92 334,043.84 0.00 0.00 15,047,917.13
M10 21,440,000.00 21,174,137.17 386,292.88 75,993.18 462,286.06 0.00 0.00 20,787,844.29
M11 13,680,000.00 13,510,363.63 246,477.92 48,698.35 295,176.27 0.00 0.00 13,263,885.71
M12 21,070,000.00 20,808,725.28 379,626.44 75,490.96 455,117.40 0.00 0.00 20,429,098.84
M13 41,770,000.00 41,252,038.68 752,586.45 164,094.47 916,680.92 0.00 0.00 40,499,452.23
M14 26,610,000.00 26,280,027.52 479,442.80 139,286.07 618,728.87 0.00 0.00 25,800,584.72
M15 17,370,000.00 17,154,606.46 312,962.10 90,920.67 403,882.77 0.00 0.00 16,841,644.36
CERT 0.00 0.00 0.00 2,118,109.59 2,118,109.59 0.00 0.00 0.00
TOTALS 717,050,000.00 708,158,351.32 12,919,370.75 4,342,667.49 17,262,038.24 0.00 0.00 695,238,980.57
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------- ---------------------------
Factor Information Per $1,000 of Original Face Pass-through Rates
- --------------------------------------------------------------------------------------------------- ---------------------------
Current
Beginning Ending Class Pass-thru
Class Cusip Principal Principal Interest Total Principal Rate (%)
- ----------------------------------------------------------------------------------------------------- -------------------------
A 32113JAA3 987.59968111 18.01739176 2.72255556 20.73994732 969.58228935 A 3.544380 %
M1 32113JAB1 987.59968101 18.01739179 2.79936891 20.81676070 969.58228923 M1 3.644380 %
M2 32113JAC9 987.59968113 18.01739171 2.87618219 20.89357390 969.58228942 M2 3.744380 %
M3 32113JAD7 987.59968095 18.01739177 2.88386359 20.90125536 969.58228918 M3 3.754380 %
M4 32113JAE5 987.59968084 18.01739150 2.89154500 20.90893650 969.58228934 M4 3.764380 %
M5 32113JAF2 987.59968106 18.01739178 2.97603954 20.99343132 969.58228928 M5 3.874380 %
M6 32113JAG0 987.59968106 18.01739177 3.01444617 21.03183794 969.58228929 M6 3.924380 %
M7 32113JAH8 987.59968084 18.01739150 3.04517118 21.06256267 969.58228934 M7 3.964380 %
M8 32113JAJ4 987.59968096 18.01739153 3.05285299 21.07024451 969.58228943 M8 3.974380 %
M9 32113JAK1 987.59968106 18.01739175 3.50605155 21.52344330 969.58228930 M9 4.564380 %
M10 32113JAL9 987.59968144 18.01739179 3.54445802 21.56184981 969.58228965 M10 4.614380 %
M11 32113JAM7 987.59968056 18.01739181 3.55982091 21.57721272 969.58228874 M11 4.634380 %
M12 32113JAN5 987.59968106 18.01739155 3.58286474 21.60025629 969.58228951 M12 4.664380 %
M13 32113JAP0 987.59968111 18.01739167 3.92852454 21.94591621 969.58228944 M13 5.114380 %
M14 32113JAQ8 987.59968132 18.01739196 5.23435062 23.25174258 969.58228936 M14 6.814380 %
M15 32113JAR6 987.59968106 18.01739206 5.23435060 23.25174266 969.58228900 M15 6.814380 %
TOTALS 987.59968108 18.01739174 6.05629662 24.07368836 969.58228934
- ----------------------------------------------------------------------------------------------------- -------------------------
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Thomas Venusti
JPMorgan Chase Bank, N.A. - Structured Finance Services
4 New York Plaza, 6th Floor,
New York, New York 10004
Tel: (212) 623-4525
Fax: (212) 623-5930
Email: thomas.venusti@chase.com
<page>
Sec. 7.11(iii) Interest Proceeds 4,279,390.00
Sec. 7.11(iv) Principal Proceeds 12,919,370.76
Scheduled Monthly Payments 368,698.23
Curtailments 18,833.93
Prepayments in Full 12,531,838.60
Loans Repurchased by Seller 0.00
Substitution Amounts 0.00
Net Liquidation Proceeds 0.00
Sec. 7.11(v) Principal Payment Amount 12,919,370.76
Overcollateralization Release Amount 0.00
Interest Support Amount 0.00
Sec. 7.11(vii) Class Principal Payment Amount per Class prior to Extra PDA
A Class Principal Payment Amount 5,427,378.92
M1 Class Principal Payment Amount 732,587.15
M2 Class Principal Payment Amount 1,278,694.29
M3 Class Principal Payment Amount 319,628.53
M4 Class Principal Payment Amount 326,294.96
M5 Class Principal Payment Amount 692,588.54
M6 Class Principal Payment Amount 625,924.19
M7 Class Principal Payment Amount 326,294.96
M8 Class Principal Payment Amount 352,960.70
M9 Class Principal Payment Amount 279,629.92
M10 Class Principal Payment Amount 386,292.88
M11 Class Principal Payment Amount 246,477.92
M12 Class Principal Payment Amount 379,626.44
M13 Class Principal Payment Amount 752,586.45
M14 Class Principal Payment Amount 479,442.79
M15 Class Principal Payment Amount 312,962.09
Sec. 7.11(vii) Class Principal Payment Amount per Class from Extra PDA
A Class Principal Payment Amount 0.00
M1 Class Extra PDA Amount 0.00
M2 Class Extra PDA Amount 0.00
M3 Class Extra PDA Amount 0.00
M4 Class Extra PDA Amount 0.00
M5 Class Extra PDA Amount 0.00
M6 Class Extra PDA Amount 0.00
M7 Class Extra PDA Amount 0.00
M8 Class Extra PDA Amount 0.00
M9 Class Extra PDA Amount 0.00
M10 Class Extra PDA Amount 0.00
M11 Class Extra PDA Amount 0.00
M12 Class Extra PDA Amount 0.00
M13 Class Extra PDA Amount 0.00
M14 Class Extra PDA Amount 0.00
M15 Class Extra PDA Amount 0.00
Sec. 7.11(vii) Total Class Principal Payment Amount per Class
A Class Principal Payment Amount 5,427,378.92
M1 Class Principal Payment Amount 732,587.15
M2 Class Principal Payment Amount 1,278,694.29
M3 Class Principal Payment Amount 319,628.53
M4 Class Principal Payment Amount 326,294.96
M5 Class Principal Payment Amount 692,588.54
M6 Class Principal Payment Amount 625,924.19
M7 Class Principal Payment Amount 326,294.96
M8 Class Principal Payment Amount 352,960.70
M9 Class Principal Payment Amount 279,629.92
M10 Class Principal Payment Amount 386,292.88
M11 Class Principal Payment Amount 246,477.92
M12 Class Principal Payment Amount 379,626.44
M13 Class Principal Payment Amount 752,586.45
M14 Class Principal Payment Amount 479,442.80
M15 Class Principal Payment Amount 312,962.10
Sec. 7.11(ix) Current Realized Losses 0.00
Cummulative Losses since Cut-Off 0.00
Cummulative Losses Percentage since Cut-Off 0.000000 %
Sec. 7.11(x) Class A Impairment Amount Beginning of Period 0.00
Class A Incremental Impairment Amount 0.00
Sec. 7.11(x) Class A Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M1 Impairment Amount Beginning of Period 0.00
Class M1 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M1 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M2 Impairment Amount Beginning of Period 0.00
Class M2 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M2 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M3 Impairment Amount Beginning of Period 0.00
Class M3 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M3 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M4 Impairment Amount Beginning of Period 0.00
Class M4 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M4 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M5 Impairment Amount Beginning of Period 0.00
Class M5 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M5 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M6 Impairment Amount Beginning of Period 0.00
Class M6 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M6 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M7 Impairment Amount Beginning of Period 0.00
Class M7 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M7 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M8 Impairment Amount Beginning of Period 0.00
Class M8 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M8 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M9 Impairment Amount Beginning of Period 0.00
Class M9 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M9 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M10 Impairment Amount Beginning of Period 0.00
Class M10 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M10 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M11 Impairment Amount Beginning of Period 0.00
Class M11 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M11 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M12 Impairment Amount Beginning of Period 0.00
Class M12 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M12 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M13 Impairment Amount Beginning of Period 0.00
Class M13 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M13 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M14 Impairment Amount Beginning of Period 0.00
Class M14 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M14 Impairment Amount End of Period 0.00
Sec. 7.11(x) Class M15 Impairment Amount Beginning of Period 0.00
Class M15 Incremental Impairment Amount 0.00
Sec. 7.11(x) Class M15 Impairment Amount End of Period 0.00
Sec. 7.11(xi) Fees
Servicing Rights Fee 158,239.25
Master Servicing Fee 3,043.06
Custodial Fee 1,521.53
Securities Administration Fee 3,043.06
SubServicing Fee 146,067.00
Extra Ordinary Fees 0.00
Owner Trustee Fee 0.00
Sec. 7.11(xii) Mortgage Information
Number of Loans Outstanding 4,276.00
Aggregate Scheduled Balance of Loans 717,415,620.50
Sec. 7.11(xiii)(A-D) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency (Includes Bankruptcies)
Group 1
Principal
Category Number Balance Percentage
1 Month 77 11,547,098.43 1.61 %
2 Month 15 2,865,781.47 0.40 %
3 Month 4 216,184.53 0.03 %
Total 96 14,629,064.43 2.04 %
Group Totals
Principal
Category Number Balance Percentage
1 Month 77 11,547,098.43 1.61 %
2 Month 15 2,865,781.47 0.40 %
3 Month 4 216,184.53 0.03 %
Total 96 14,629,064.43 2.04 %
Sec. 7.11(xiii)(E) Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
Group 1
Principal
Number Balance Percentage
9 1,537,917.05 0.21 %
Group Totals
Principal
Number Balance Percentage
9 1,537,917.05 0.21 %
Sec. 7.11(xiii)(F) Number and Aggregate Principal Amounts of Mortgage Loans in Bankruptcy
Group 1
Principal
Number Balance Percentage
13 1,629,546.54 0.23 %
Group Totals
Principal
Number Balance Percentage
13 1,629,546.54 0.23 %
Sec. 7.11(xiii)(G) Number and Aggregate Principal Amounts of REO Loans
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
Group Totals
Principal
Number Balance Percentage
0 0.00 0.00 %
Sec. 7.11(xvi) Monthly Advances 0.00
Sec. 7.11(vvii) Overcollateralization
Monthly Excess Cashflow 1,888,985.22
Total Overcollateralization Amount 22,176,639.95
Total Required Overcollateralization Amount 22,176,639.95
Overcollateralization Build Amount 0.00
Extra Principal Distribution amount 0.01
Sec. 7.11 Stepdown Date Has Not Occurred
Sec. 7.11(xviii) 1-Month LIBOR for Current Distribution Date 3.31438 %
Sec. 7.11 Prepayment Penalties 229,124.38
Section 7.11 Class A Basis Risk Shortfall Paid 0.00
Class A Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M1 Basis Risk Shortfall Paid 0.00
Class M1 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M2 Basis Risk Shortfall Paid 0.00
Class M2 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M3 Basis Risk Shortfall Paid 0.00
Class M3 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M4 Basis Risk Shortfall Paid 0.00
Class M4 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M5 Basis Risk Shortfall Paid 0.00
Class M5 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M6 Basis Risk Shortfall Paid 0.00
Class M6 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M7 Basis Risk Shortfall Paid 0.00
Class M7 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M8 Basis Risk Shortfall Paid 0.00
Class M8 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M9 Basis Risk Shortfall Paid 0.00
Class M9 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M10 Basis Risk Shortfall Paid 0.00
Class M10 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M11 Basis Risk Shortfall Paid 0.00
Class M11 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M12 Basis Risk Shortfall Paid 0.00
Class M12 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M13 Basis Risk Shortfall Paid 0.00
Class M13 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M14 Basis Risk Shortfall Paid 0.00
Class M14 Basis Risk Shortfall Remaining 0.00
Section 7.11 Class M15 Basis Risk Shortfall Paid 0.00
Class M15 Basis Risk Shortfall Remaining 0.00
Available Funds Rate 7.468444 %
Copyright 2005 J.P. Morgan Chase & Co. All rights reserved.