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): October 25, 2004
ASSET BACKED FUNDING CORPORATION
Asset Backed Certificates, Series 2004-OP1 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-108551-02 54-2142304
Pooling and Servicing Agreement) (Commission 54-2142305
(State or other File Number) 54-2142306
jurisdiction 54-2142307
of Incorporation) 54-6593442
IRS EIN
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 October 25, 2004 a distribution was made to holders of ASSET BACKED FUNDING
CORPORATION, Asset Backed Certificates, Series 2004-OP1 Trust.
ITEM 9.01 Financial Statements and Exhibits
(c) Exhibits
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Asset Backed Certificates, Series
2004-OP1 Trust, relating to the October
25, 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.
ASSET BACKED FUNDING CORPORATION
Asset Backed Certificates, Series 2004-OP1 Trust
(Registrant)
By: Wells Fargo Bank, N.A. as Trustee
By: /s/ Beth Belfield as Assistant Vice President
By: Beth Belfield as Assistant Vice President
Date: 10/29/04
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Asset Backed
Certificates, Series 2004-OP1 Trust, relating to the
October 25, 2004 distribution.
EX-99.1
Asset Backed Funding Corporation
Asset-Backed Certificates
Record Date: 9/30/04
Distribution Date: 10/25/04
ABFC Series: 2004-OP1
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
<s> <c> <c> <c> <c> <c> <c>
A-1 04542BEX6 SEQ 2.16000% 216,128,016.78 363,095.05 16,394,067.29
A-1A 04542BEY4 SEQ 2.26000% 11,375,317.04 19,995.28 862,857.65
A-2 04542BEZ1 SEQ 2.19000% 35,020,811.11 59,652.11 3,242,574.38
M-1 04542BFA5 SUB 2.54000% 31,439,000.00 62,109.49 0.00
M-2 04542BFB3 SUB 3.29000% 23,247,000.00 59,486.49 0.00
M-3 04542BFC1 SUB 3.44000% 7,749,000.00 20,732.88 0.00
M-4 04542BFD9 SUB 3.74000% 6,642,000.00 19,320.84 0.00
M-5 04542BFE7 SUB 3.99000% 4,428,000.00 13,741.56 0.00
M-6 04542BFF4 SUB 5.34000% 5,535,000.00 22,988.70 0.00
B 04542BFG2 SUB 6.00000% 7,749,000.00 38,745.00 0.00
CE BFCAS04OPCE SEQ 0.00000% 3,985,240.01 1,391,525.87 0.00
P BFCAS04OPTP SEQ 0.00000% 0.00 241,273.10 0.00
R BFCAS04OPTR SEQ 0.00000% 0.00 0.00 0.00
Totals 353,298,384.94 2,312,666.37 20,499,499.32
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
A-1 0.00 199,733,949.49 16,757,162.34 0.00
A-1A 0.00 10,512,459.39 882,852.93 0.00
A-2 0.00 31,778,236.73 3,302,226.49 0.00
M-1 0.00 31,439,000.00 62,109.49 0.00
M-2 0.00 23,247,000.00 59,486.49 0.00
M-3 0.00 7,749,000.00 20,732.88 0.00
M-4 0.00 6,642,000.00 19,320.84 0.00
M-5 0.00 4,428,000.00 13,741.56 0.00
M-6 0.00 5,535,000.00 22,988.70 0.00
B 0.00 7,749,000.00 38,745.00 0.00
CE 0.00 3,985,240.01 1,391,525.87 0.00
P 0.00 0.00 241,273.10 0.00
R 0.00 0.00 0.00 0.00
Totals 0.00 332,798,885.62 22,812,165.69 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<s> <c> <c> <c> <c> <c> <c>
A-1 287,504,000.00 216,128,016.78 0.00 16,394,067.29 0.00 0.00
A-1A 15,132,000.00 11,375,317.04 0.00 862,857.65 0.00 0.00
A-2 49,393,000.00 35,020,811.11 0.00 3,242,574.38 0.00 0.00
M-1 31,439,000.00 31,439,000.00 0.00 0.00 0.00 0.00
M-2 23,247,000.00 23,247,000.00 0.00 0.00 0.00 0.00
M-3 7,749,000.00 7,749,000.00 0.00 0.00 0.00 0.00
M-4 6,642,000.00 6,642,000.00 0.00 0.00 0.00 0.00
M-5 4,428,000.00 4,428,000.00 0.00 0.00 0.00 0.00
M-6 5,535,000.00 5,535,000.00 0.00 0.00 0.00 0.00
B 7,749,000.00 7,749,000.00 0.00 0.00 0.00 0.00
CE 3,986,445.89 3,985,240.01 0.00 0.00 0.00 0.00
P 0.00 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 442,804,445.89 353,298,384.94 0.00 20,499,499.32 0.00 0.00
<FN>
(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.
</FN>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
A-1 16,394,067.29 199,733,949.49 0.69471712 16,394,067.29
A-1A 862,857.65 10,512,459.39 0.69471712 862,857.65
A-2 3,242,574.38 31,778,236.73 0.64337531 3,242,574.38
M-1 0.00 31,439,000.00 1.00000000 0.00
M-2 0.00 23,247,000.00 1.00000000 0.00
M-3 0.00 7,749,000.00 1.00000000 0.00
M-4 0.00 6,642,000.00 1.00000000 0.00
M-5 0.00 4,428,000.00 1.00000000 0.00
M-6 0.00 5,535,000.00 1.00000000 0.00
B 0.00 7,749,000.00 1.00000000 0.00
CE 0.00 3,985,240.01 0.99969750 0.00
P 0.00 0.00 0.00000000 0.00
R 0.00 0.00 0.00000000 0.00
Totals 20,499,499.32 332,798,885.62 0.75157079 20,499,499.32
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<s> <c> <c> <c> <c> <c>
A-1 287,504,000.00 751.73916460 0.00000000 57.02204940 0.00000000
A-1A 15,132,000.00 751.73916468 0.00000000 57.02204930 0.00000000
A-2 49,393,000.00 709.02377078 0.00000000 65.64845990 0.00000000
M-1 31,439,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 23,247,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-3 7,749,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-4 6,642,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-5 4,428,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-6 5,535,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 7,749,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
CE 3,986,445.89 999.69750499 0.00000000 0.00000000 0.00000000
P 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1000 denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c> <c>
A-1 0.00000000 57.02204940 694.71711521 0.69471712 57.02204940
A-1A 0.00000000 57.02204930 694.71711538 0.69471712 57.02204930
A-2 0.00000000 65.64845990 643.37531087 0.64337531 65.64845990
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
CE 0.00000000 0.00000000 999.69750499 0.99969750 0.00000000
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(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.
</FN>
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
<s> <c> <c> <c> <c> <c> <c>
A-1 287,504,000.00 2.16000% 216,128,016.78 363,095.07 0.00 0.00
A-1A 15,132,000.00 2.26000% 11,375,317.04 19,995.28 0.00 0.00
A-2 49,393,000.00 2.19000% 35,020,811.11 59,652.11 0.00 0.00
M-1 31,439,000.00 2.54000% 31,439,000.00 62,109.49 0.00 0.00
M-2 23,247,000.00 3.29000% 23,247,000.00 59,486.49 0.00 0.00
M-3 7,749,000.00 3.44000% 7,749,000.00 20,732.88 0.00 0.00
M-4 6,642,000.00 3.74000% 6,642,000.00 19,320.84 0.00 0.00
M-5 4,428,000.00 3.99000% 4,428,000.00 13,741.56 0.00 0.00
M-6 5,535,000.00 5.34000% 5,535,000.00 22,988.70 0.00 0.00
B 7,749,000.00 6.00000% 7,749,000.00 38,745.00 0.00 0.00
CE 3,986,445.89 0.00000% 3,985,240.01 0.00 0.00 0.00
P 0.00 0.00000% 0.01 0.00 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 442,804,445.89 679,867.42 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
<s> <c> <c> <c> <c> <c>
A-1 0.02 0.00 363,095.05 0.00 199,733,949.49
A-1A 0.00 0.00 19,995.28 0.00 10,512,459.39
A-2 0.00 0.00 59,652.11 0.00 31,778,236.73
M-1 0.00 0.00 62,109.49 0.00 31,439,000.00
M-2 0.00 0.00 59,486.49 0.00 23,247,000.00
M-3 0.00 0.00 20,732.88 0.00 7,749,000.00
M-4 0.00 0.00 19,320.84 0.00 6,642,000.00
M-5 0.00 0.00 13,741.56 0.00 4,428,000.00
M-6 0.00 0.00 22,988.70 0.00 5,535,000.00
B 0.00 0.00 38,745.00 0.00 7,749,000.00
CE 0.00 0.00 1,391,525.87 0.00 3,985,240.01
P 0.00 0.00 241,273.10 0.00 0.01
R 0.00 0.00 0.00 0.00 0.00
Totals 0.02 0.00 2,312,666.37 0.00
<FN>
(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.
</FN>
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
<s> <c> <c> <c> <c> <c> <c>
A-1 287,504,000.00 2.16000% 751.73916460 1.26292180 0.00000000 0.00000000
A-1A 15,132,000.00 2.26000% 751.73916468 1.32139043 0.00000000 0.00000000
A-2 49,393,000.00 2.19000% 709.02377078 1.20770372 0.00000000 0.00000000
M-1 31,439,000.00 2.54000% 1000.00000000 1.97555552 0.00000000 0.00000000
M-2 23,247,000.00 3.29000% 1000.00000000 2.55888889 0.00000000 0.00000000
M-3 7,749,000.00 3.44000% 1000.00000000 2.67555556 0.00000000 0.00000000
M-4 6,642,000.00 3.74000% 1000.00000000 2.90888889 0.00000000 0.00000000
M-5 4,428,000.00 3.99000% 1000.00000000 3.10333333 0.00000000 0.00000000
M-6 5,535,000.00 5.34000% 1000.00000000 4.15333333 0.00000000 0.00000000
B 7,749,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
CE 3,986,445.89 0.00000% 999.69750499 0.00000000 0.00000000 0.00000000
P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All Classes are per $1000 denomination.
</FN>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
A-1 0.00000007 0.00000000 1.26292173 0.00000000 694.71711521
A-1A 0.00000000 0.00000000 1.32139043 0.00000000 694.71711538
A-2 0.00000000 0.00000000 1.20770372 0.00000000 643.37531087
M-1 0.00000000 0.00000000 1.97555552 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 2.55888889 0.00000000 1000.00000000
M-3 0.00000000 0.00000000 2.67555556 0.00000000 1000.00000000
M-4 0.00000000 0.00000000 2.90888889 0.00000000 1000.00000000
M-5 0.00000000 0.00000000 3.10333333 0.00000000 1000.00000000
M-6 0.00000000 0.00000000 4.15333333 0.00000000 1000.00000000
B 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000
CE 0.00000000 0.00000000 349.06428142 0.00000000 999.69750499
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(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.
</FN>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 22,670,952.09
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) (4,080.02)
Prepayment Penalties 241,273.10
Total Deposits 22,908,145.17
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 95,979.48
Payment of Interest and Principal 22,812,165.69
Total Withdrawals (Pool Distribution Amount) 22,908,145.17
Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<s> <c>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES
<s> <c>
Gross Servicing Fee 88,324.62
Credit Risk Manager Fee 5,152.31
Trustee Fee 2,502.55
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 95,979.48
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Reserve Account 0.00 0.00 0.00 0.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s> <c> <c> <c> <c> <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 5 1 0 6
672,294.51 75,635.02 0.00 747,929.53
30 Days 47 2 0 0 49
6,772,245.94 231,890.98 0.00 0.00 7,004,136.92
60 Days 15 1 10 0 26
1,937,568.39 59,828.13 1,806,590.67 0.00 3,803,987.19
90 Days 9 8 33 3 53
1,611,831.51 1,123,505.26 4,167,592.19 179,948.66 7,082,877.62
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 71 16 44 3 134
10,321,645.84 2,087,518.88 6,049,817.88 179,948.66 18,638,931.26
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 0.227273% 0.045455% 0.000000% 0.272727%
0.201912% 0.022716% 0.000000% 0.224627%
30 Days 2.136364% 0.090909% 0.000000% 0.000000% 2.227273%
2.033923% 0.069644% 0.000000% 0.000000% 2.103567%
60 Days 0.681818% 0.045455% 0.454545% 0.000000% 1.181818%
0.581914% 0.017968% 0.542577% 0.000000% 1.142460%
90 Days 0.409091% 0.363636% 1.500000% 0.136364% 2.409091%
0.484085% 0.337425% 1.251662% 0.054044% 2.127216%
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 3.227273% 0.727273% 2.000000% 0.136364% 6.090909%
3.099922% 0.626949% 1.816955% 0.054044% 5.597870%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 106,902.22
COLLATERAL STATEMENT
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 7.347759%
Weighted Average Net Coupon 7.047758%
Weighted Average Pass-Through Rate 7.021759%
Weighted Average Maturity(Stepdown Calculation ) 343
Beginning Scheduled Collateral Loan Count 2,311
Number Of Loans Paid In Full 111
Ending Scheduled Collateral Loan Count 2,200
Beginning Scheduled Collateral Balance 353,298,384.94
Ending Scheduled Collateral Balance 332,798,885.62
Ending Actual Collateral Balance at 30-Sep-2004 332,964,697.70
Monthly P &I Constant 2,469,268.92
Special Servicing Fee 0.00
Prepayment Penalties 241,273.10
Realized Loss Amount (4,080.02)
Cumulative Realized Loss 126,543.16
Ending Scheduled Balance for Premium Loans 332,798,885.62
Scheduled Principal 305,976.24
Unscheduled Principal 20,193,523.08
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 4,080.02
Specified O/C Amount 3,985,240.01
Overcollateralized Amount 3,985,240.01
Overcollateralized Deficiency Amount 0.00
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 1,387,445.85
Group Level Collateral Statement
Group Group 1 Group 2 Total
Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Mixed Fixed & Arm
Weighted Average Coupon Rate 7.382842 7.123205 7.347759
Weighted Average Net Rate 7.082842 6.823204 7.047758
Weighted Average Maturity 343 343 343
Beginning Loan Count 2,114 197 2,311
Loans Paid In Full 102 9 111
Ending Loan Count 2,012 188 2,200
Beginning Scheduled Balance 305,559,287.02 47,739,097.92 353,298,384.94
Ending scheduled Balance 288,303,007.45 44,495,878.17 332,798,885.62
Record Date 09/30/2004 09/30/2004 09/30/2004
Principal And Interest Constant 2,144,899.75 324,369.17 2,469,268.92
Scheduled Principal 264,986.54 40,989.70 305,976.24
Unscheduled Principal 16,991,293.03 3,202,230.05 20,193,523.08
Scheduled Interest 1,879,913.21 283,379.47 2,163,292.68
Servicing Fees 76,389.82 11,934.80 88,324.62
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 2,164.39 338.16 2,502.55
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 4,456.09 696.22 5,152.31
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 1,796,902.91 270,410.29 2,067,313.20
Realized Loss Amount (4,080.02) 0.00 (4,080.02)
Cumulative Realized Loss 126,543.16 0.00 126,543.16
Percentage of Cumulative Losses 0.0332 0.0000 0.0286
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00
Pass-Through Rate 7.056842 6.797205 7.021759
<CAPTION
Miscellaneous Reporting
Group Group 1
Available Funds 19,057,262.49
Group Group 2
Available Funds 3,513,630.09
Group