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
FIRST FRANKLIN MORTGAGE LOAN TRUST
Asset Backed Certificates, Series 2004-FF2 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-111379-07 54-2151947
Pooling and Servicing Agreement) (Commission 54-2151948
(State or other File Number) IRS EIN
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 October 25, 2004 a distribution was made to holders of FIRST FRANKLIN
MORTGAGE LOAN TRUST, Asset Backed Certificates, Series 2004-FF2 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-FF2 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.
FIRST FRANKLIN MORTGAGE LOAN TRUST
Asset Backed Certificates, Series 2004-FF2 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: 11/3/2004
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Asset Backed
Certificates, Series 2004-FF2 Trust, relating to the
October 25, 2004 distribution.
EX-99.1
First Franklin Mortgage Loan Trust
Mortgage Pass-Through Certificates
Record Date: 9/30/2004
Distribution Date: 10/25/2004
FFM Series: 2004-FF2
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 32027NHB0 SEN 2.06000% 275,249,443.36 441,010.77 9,404,533.23
A-2 32027NHC8 SEN 1.93000% 91,322,556.55 137,085.30 9,375,711.88
A-3 32027NHD6 SEN 2.04000% 184,000,000.00 291,946.67 0.00
A-4 32027NHE4 SEN 2.21000% 30,836,000.00 53,003.66 0.00
A-5 32027NHF1 SEN 1.92000% 18,264,511.31 27,275.00 1,875,142.38
A-6 32027NHG9 SEN 2.06000% 44,343,052.99 71,047.42 1,465,933.85
M-1 32027NHH7 MEZ 2.29000% 26,374,000.00 46,975.02 0.00
M-2 32027NHJ3 MEZ 2.34000% 24,176,000.00 44,000.32 0.00
M-3 32027NHK0 MEZ 2.39000% 15,385,000.00 28,599.01 0.00
M-4 32027NHL8 MEZ 2.74000% 10,989,000.00 23,418.78 0.00
M-5 32027NHM6 MEZ 2.84000% 15,385,000.00 33,983.76 0.00
M-6 32027NHN4 MEZ 3.09000% 9,670,000.00 23,240.23 0.00
M-7 32027NHP9 MEZ 3.51500% 12,308,000.00 33,648.70 0.00
M-8 32027NHQ7 MEZ 3.64000% 9,670,000.00 27,376.84 0.00
M-9 32027NHR5 MEZ 4.74000% 8,791,000.00 32,409.49 0.00
B 32027NHS3 SUB 5.34000% 10,549,000.00 43,813.51 0.00
C FFM04FF2C SEN 0.00000% 6,153,851.87 2,808,514.63 0.00
P FFM04FF2P SEN 0.00000% 100.00 487,992.77 0.00
R 32027NHT1 RES 0.00000% 0.00 0.00 0.00
Totals 793,466,516.08 4,655,341.88 22,121,321.34
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
A-1 0.00 265,844,910.13 9,845,544.00 0.00
A-2 0.00 81,946,844.67 9,512,797.18 0.00
A-3 0.00 184,000,000.00 291,946.67 0.00
A-4 0.00 30,836,000.00 53,003.66 0.00
A-5 0.00 16,389,368.93 1,902,417.38 0.00
A-6 0.00 42,877,119.14 1,536,981.27 0.00
M-1 0.00 26,374,000.00 46,975.02 0.00
M-2 0.00 24,176,000.00 44,000.32 0.00
M-3 0.00 15,385,000.00 28,599.01 0.00
M-4 0.00 10,989,000.00 23,418.78 0.00
M-5 0.00 15,385,000.00 33,983.76 0.00
M-6 0.00 9,670,000.00 23,240.23 0.00
M-7 0.00 12,308,000.00 33,648.70 0.00
M-8 0.00 9,670,000.00 27,376.84 0.00
M-9 0.00 8,791,000.00 32,409.49 0.00
B 0.00 10,549,000.00 43,813.51 0.00
C 0.00 6,153,851.87 2,808,514.63 0.00
P 0.00 100.00 487,992.77 0.00
R 0.00 0.00 0.00 0.00
Totals 0.00 771,345,194.74 26,776,663.22 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-1 314,835,000.00 275,249,443.36 133,982.26 9,270,550.97 0.00 0.00
A-2 125,000,000.00 91,322,556.55 94,075.73 9,281,636.15 0.00 0.00
A-3 184,000,000.00 184,000,000.00 0.00 0.00 0.00 0.00
A-4 30,836,000.00 30,836,000.00 0.00 0.00 0.00 0.00
A-5 25,000,000.00 18,264,511.31 18,815.14 1,856,327.23 0.00 0.00
A-6 50,000,000.00 44,343,052.99 16,886.85 1,449,047.00 0.00 0.00
M-1 26,374,000.00 26,374,000.00 0.00 0.00 0.00 0.00
M-2 24,176,000.00 24,176,000.00 0.00 0.00 0.00 0.00
M-3 15,385,000.00 15,385,000.00 0.00 0.00 0.00 0.00
M-4 10,989,000.00 10,989,000.00 0.00 0.00 0.00 0.00
M-5 15,385,000.00 15,385,000.00 0.00 0.00 0.00 0.00
M-6 9,670,000.00 9,670,000.00 0.00 0.00 0.00 0.00
M-7 12,308,000.00 12,308,000.00 0.00 0.00 0.00 0.00
M-8 9,670,000.00 9,670,000.00 0.00 0.00 0.00 0.00
M-9 8,791,000.00 8,791,000.00 0.00 0.00 0.00 0.00
B 10,549,000.00 10,549,000.00 0.00 0.00 0.00 0.00
C 6,153,595.34 6,153,851.87 0.00 0.00 0.00 0.00
P 100.00 100.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 879,121,695.34 793,466,516.08 263,759.98 21,857,561.35 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 9,404,533.23 265,844,910.13 0.84439440 9,404,533.23
A-2 9,375,711.88 81,946,844.67 0.65557476 9,375,711.88
A-3 0.00 184,000,000.00 1.00000000 0.00
A-4 0.00 30,836,000.00 1.00000000 0.00
A-5 1,875,142.38 16,389,368.93 0.65557476 1,875,142.38
A-6 1,465,933.85 42,877,119.14 0.85754238 1,465,933.85
M-1 0.00 26,374,000.00 1.00000000 0.00
M-2 0.00 24,176,000.00 1.00000000 0.00
M-3 0.00 15,385,000.00 1.00000000 0.00
M-4 0.00 10,989,000.00 1.00000000 0.00
M-5 0.00 15,385,000.00 1.00000000 0.00
M-6 0.00 9,670,000.00 1.00000000 0.00
M-7 0.00 12,308,000.00 1.00000000 0.00
M-8 0.00 9,670,000.00 1.00000000 0.00
M-9 0.00 8,791,000.00 1.00000000 0.00
B 0.00 10,549,000.00 1.00000000 0.00
C 0.00 6,153,851.87 1.00004169 0.00
P 0.00 100.00 1.00000000 0.00
R 0.00 0.00 0.00000000 0.00
Totals 22,121,321.34 771,345,194.74 0.87740434 22,121,321.34
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-1 314,835,000.00 874.26570540 0.42556342 29.44574450 0.00000000
A-2 125,000,000.00 730.58045240 0.75260584 74.25308920 0.00000000
A-3 184,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 30,836,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 25,000,000.00 730.58045240 0.75260560 74.25308920 0.00000000
A-6 50,000,000.00 886.86105980 0.33773700 28.98094000 0.00000000
M-1 26,374,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 24,176,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-3 15,385,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-4 10,989,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-5 15,385,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-6 9,670,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-7 12,308,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-8 9,670,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-9 8,791,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 10,549,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
C 6,153,595.34 1000.04168782 0.00000000 0.00000000 0.00000000
P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Clases are per $1,000 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 29.87130792 844.39439748 0.84439440 29.87130792
A-2 0.00000000 75.00569504 655.57475736 0.65557476 75.00569504
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-5 0.00000000 75.00569520 655.57475720 0.65557476 75.00569520
A-6 0.00000000 29.31867700 857.54238280 0.85754238 29.31867700
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
M-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
C 0.00000000 0.00000000 1,000.04168782 1.00004169 0.00000000
P 0.00000000 0.00000000 1,000.00000000 1.00000000 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-1 314,835,000.00 2.06000% 275,249,443.36 441,010.77 0.00 0.00
A-2 125,000,000.00 1.93000% 91,322,556.55 137,085.30 0.00 0.00
A-3 184,000,000.00 2.04000% 184,000,000.00 291,946.67 0.00 0.00
A-4 30,836,000.00 2.21000% 30,836,000.00 53,003.66 0.00 0.00
A-5 25,000,000.00 1.92000% 18,264,511.31 27,275.00 0.00 0.00
A-6 50,000,000.00 2.06000% 44,343,052.99 71,047.42 0.00 0.00
M-1 26,374,000.00 2.29000% 26,374,000.00 46,975.02 0.00 0.00
M-2 24,176,000.00 2.34000% 24,176,000.00 44,000.32 0.00 0.00
M-3 15,385,000.00 2.39000% 15,385,000.00 28,599.01 0.00 0.00
M-4 10,989,000.00 2.74000% 10,989,000.00 23,418.78 0.00 0.00
M-5 15,385,000.00 2.84000% 15,385,000.00 33,983.76 0.00 0.00
M-6 9,670,000.00 3.09000% 9,670,000.00 23,240.23 0.00 0.00
M-7 12,308,000.00 3.51500% 12,308,000.00 33,648.70 0.00 0.00
M-8 9,670,000.00 3.64000% 9,670,000.00 27,376.84 0.00 0.00
M-9 8,791,000.00 4.74000% 8,791,000.00 32,409.49 0.00 0.00
B 10,549,000.00 5.34000% 10,549,000.00 43,813.51 0.00 0.00
C 6,153,595.34 0.00000% 6,153,851.87 0.00 0.00 0.00
P 100.00 0.00000% 100.00 0.00 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 879,121,695.34 1,358,834.48 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 0.00 0.00 441,010.77 0.00 265,844,910.13
A-2 0.00 0.00 137,085.30 0.00 81,946,844.67
A-3 0.00 0.00 291,946.67 0.00 184,000,000.00
A-4 0.00 0.00 53,003.66 0.00 30,836,000.00
A-5 0.00 0.00 27,275.00 0.00 16,389,368.93
A-6 0.00 0.00 71,047.42 0.00 42,877,119.14
M-1 0.00 0.00 46,975.02 0.00 26,374,000.00
M-2 0.00 0.00 44,000.32 0.00 24,176,000.00
M-3 0.00 0.00 28,599.01 0.00 15,385,000.00
M-4 0.00 0.00 23,418.78 0.00 10,989,000.00
M-5 0.00 0.00 33,983.76 0.00 15,385,000.00
M-6 0.00 0.00 23,240.23 0.00 9,670,000.00
M-7 0.00 0.00 33,648.70 0.00 12,308,000.00
M-8 0.00 0.00 27,376.84 0.00 9,670,000.00
M-9 0.00 0.00 32,409.49 0.00 8,791,000.00
B 0.00 0.00 43,813.51 0.00 10,549,000.00
C 0.00 0.00 2,808,514.63 0.00 6,153,851.87
P 0.00 0.00 487,992.77 0.00 100.00
R 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 4,655,341.88 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-1 314,835,000.00 2.06000% 874.26570540 1.40076793 0.00000000 0.00000000
A-2 125,000,000.00 1.93000% 730.58045240 1.09668240 0.00000000 0.00000000
A-3 184,000,000.00 2.04000% 1000.00000000 1.58666668 0.00000000 0.00000000
A-4 30,836,000.00 2.21000% 1000.00000000 1.71888896 0.00000000 0.00000000
A-5 25,000,000.00 1.92000% 730.58045240 1.09100000 0.00000000 0.00000000
A-6 50,000,000.00 2.06000% 886.86105980 1.42094840 0.00000000 0.00000000
M-1 26,374,000.00 2.29000% 1000.00000000 1.78111094 0.00000000 0.00000000
M-2 24,176,000.00 2.34000% 1000.00000000 1.82000000 0.00000000 0.00000000
M-3 15,385,000.00 2.39000% 1000.00000000 1.85888918 0.00000000 0.00000000
M-4 10,989,000.00 2.74000% 1000.00000000 2.13111111 0.00000000 0.00000000
M-5 15,385,000.00 2.84000% 1000.00000000 2.20888918 0.00000000 0.00000000
M-6 9,670,000.00 3.09000% 1000.00000000 2.40333299 0.00000000 0.00000000
M-7 12,308,000.00 3.51500% 1000.00000000 2.73388853 0.00000000 0.00000000
M-8 9,670,000.00 3.64000% 1000.00000000 2.83111065 0.00000000 0.00000000
M-9 8,791,000.00 4.74000% 1000.00000000 3.68666705 0.00000000 0.00000000
B 10,549,000.00 5.34000% 1000.00000000 4.15333302 0.00000000 0.00000000
C 6,153,595.34 0.00000% 1000.04168782 0.00000000 0.00000000 0.00000000
P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1 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 0.00000000 0.00000000 1.40076793 0.00000000 844.39439748
A-2 0.00000000 0.00000000 1.09668240 0.00000000 655.57475736
A-3 0.00000000 0.00000000 1.58666668 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 1.71888896 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 1.09100000 0.00000000 655.57475720
A-6 0.00000000 0.00000000 1.42094840 0.00000000 857.54238280
M-1 0.00000000 0.00000000 1.78111094 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 1.82000000 0.00000000 1000.00000000
M-3 0.00000000 0.00000000 1.85888918 0.00000000 1000.00000000
M-4 0.00000000 0.00000000 2.13111111 0.00000000 1000.00000000
M-5 0.00000000 0.00000000 2.20888918 0.00000000 1000.00000000
M-6 0.00000000 0.00000000 2.40333299 0.00000000 1000.00000000
M-7 0.00000000 0.00000000 2.73388853 0.00000000 1000.00000000
M-8 0.00000000 0.00000000 2.83111065 0.00000000 1000.00000000
M-9 0.00000000 0.00000000 3.68666705 0.00000000 1000.00000000
B 0.00000000 0.00000000 4.15333302 0.00000000 1000.00000000
C 0.00000000 0.00000000 456.40222907 0.00000000 1000.04168782
P 0.00000000 0.00000000 4879927.70000000 0.00000000 1000.00000000
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 26,622,918.22
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 487,992.77
Total Deposits 27,110,910.99
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 334,247.77
Payment of Interest and Principal 26,776,663.22
Total Withdrawals (Pool Distribution Amount) 27,110,910.99
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 330,611.03
Trustee Fee 3,636.74
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 334,247.77
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Financial Guaranty 0.00 0.00 0.00 0.00
Reserve Fund 1,000.00 0.00 0.00 1,000.00
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 3 5 0 8
428,992.96 827,306.93 0.00 1,256,299.89
30 Days 54 1 2 0 57
9,481,775.17 75,439.00 268,518.78 0.00 9,825,732.95
60 Days 14 0 11 0 25
2,765,810.83 0.00 1,235,686.93 0.00 4,001,497.76
90 Days 3 3 9 0 15
560,310.64 287,799.57 1,173,069.19 0.00 2,021,179.40
120 Days 2 5 23 1 31
297,019.51 724,101.10 3,284,930.08 51,631.35 4,357,682.04
150 Days 2 0 2 0 4
195,565.80 0.00 228,401.37 0.00 423,967.17
180+ Days 0 0 3 0 3
0.00 0.00 876,125.47 0.00 876,125.47
Totals 75 12 55 1 143
13,300,481.95 1,516,332.63 7,894,038.75 51,631.35 22,762,484.68
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.078968% 0.131614% 0.000000% 0.210582%
0.055616% 0.107255% 0.000000% 0.162871%
30 Days 1.421427% 0.026323% 0.052645% 0.000000% 1.500395%
1.229252% 0.009780% 0.034812% 0.000000% 1.273844%
60 Days 0.368518% 0.000000% 0.289550% 0.000000% 0.658068%
0.358570% 0.000000% 0.160199% 0.000000% 0.518769%
90 Days 0.078968% 0.078968% 0.236904% 0.000000% 0.394841%
0.072641% 0.037311% 0.152081% 0.000000% 0.262033%
120 Days 0.052645% 0.131614% 0.605422% 0.026323% 0.816004%
0.038507% 0.093875% 0.425870% 0.006694% 0.564946%
150 Days 0.052645% 0.000000% 0.052645% 0.000000% 0.105291%
0.025354% 0.000000% 0.029611% 0.000000% 0.054965%
180+ Days 0.000000% 0.000000% 0.078968% 0.000000% 0.078968%
0.000000% 0.000000% 0.113584% 0.000000% 0.113584%
Totals 1.974204% 0.315873% 1.447749% 0.026323% 3.764148%
1.724323% 0.196583% 1.023412% 0.006694% 2.951011%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
COLLATERAL STATEMENT
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 6.808037%
Weighted Average Net Coupon 6.308037%
Weighted Average Pass-Through Rate 6.302537%
Weighted Average Maturity(Stepdown Calculation ) 349
Beginning Scheduled Collateral Loan Count 3,902
Number Of Loans Paid In Full 103
Ending Scheduled Collateral Loan Count 3,799
Beginning Scheduled Collateral Balance 793,466,516.07
Ending Scheduled Collateral Balance 771,345,194.74
Ending Actual Collateral Balance at 30-Sep-2004 771,345,194.74
Monthly P &I Constant 4,765,384.36
Special Servicing Fee 0.00
Prepayment Penalties 487,992.77
Realized Loss Amount 0.00
Cumulative Realized Loss 33,788.06
Ending Scheduled Balance for Premium Loans 771,345,194.74
Scheduled Principal 263,759.98
Unscheduled Principal 21,857,561.35
Miscellaneous Reporting
Credit Enhancement Percentage 18.8351%
Excess Cash Amount 0.00
Extra Principal Distribution 0.00
Overcollateralized Amount 6,153,851.87
Overcollateralized Target Amount 6,153,851.87
Overcollateralized Deficiency Amount 0.00
Overcollateralized Release Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized Reduction Amount 0.00
Trigger Event Not in Trigger
Stepdown Date Not in Stepdown
Dividend Account Deposit 0.00
Dividend Account Withdrawal 0.00
Dividend Account Balance 0.00
Soldier/Sailor Adjustment 431.45
Cap Payment 0.00
Miscellaneous Bond Adjustment 403.87
Next Month A-1 Coupon Rate 2.15250%
Next Month A-2 Coupon Rate 2.02250%
Next Month A-3 Coupon Rate 2.13250%
Next Month A-4 Coupon Rate 2.30250%
Next Month A-5 Coupon Rate 2.01250%
Next Month A-6 Coupon Rate 2.15250%
Next Month M-1 Coupon Rate 2.38250%
Next Month M-2 Coupon Rate 2.43250%
Next Month M-3 Coupon Rate 2.48250%
Next Month M-4 Coupon Rate 2.83250%
Next Month M-5 Coupon Rate 2.93250%
Next Month M-6 Coupon Rate 3.18250%
Next Month M-7 Coupon Rate 3.60750%
Next Month M-8 Coupon Rate 3.73250%
Next Month M-9 Coupon Rate 4.83250%
Next Month B Coupon Rate 5.43250%