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): November 26, 2004
ACE SECURITIES CORP. HOME EQUITY LOAN TRUST
Asset Backed Pass-Through Certificates, Series 2004-FM2 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-110039-10 54-6636487
Pooling and Servicing Agreement) (Commission 54-6636488
(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 November 26, 2004 a distribution was made to holders of ACE SECURITIES CORP.
HOME EQUITY LOAN TRUST, Asset Backed Pass-Through Certificates, Series
2004-FM2 Trust.
ITEM 9.01 Financial Statements and Exhibits
(c) Exhibits
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Asset Backed Pass-Through Certificates,
Series 2004-FM2 Trust, relating to the
November 26, 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.
ACE SECURITIES CORP. HOME EQUITY LOAN TRUST
Asset Backed Pass-Through Certificates, Series 2004-FM2 Trust
(Registrant)
By: Wells Fargo Bank, N.A. as Securities Administrator
By: /s/ Beth Belfield as Assistant Vice President
By: Beth Belfield as Assistant Vice President
Date: 11/29/2004
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Asset Backed
Pass-Through Certificates, Series 2004-FM2 Trust,
relating to the November 26, 2004 distribution.
EX-99.1
ACE Securities Corporation
Asset Backed Pass-Through Certificates
Record Date: 10/31/2004
Distribution Date: 11/26/2004
ACE Series: 2004-FM2
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-1A 004421GD9 SEN 2.23250% 310,553,731.88 616,276.63 8,555,362.96
A-1B 004421GE7 SEN 2.23250% 311,421,859.51 617,999.38 7,517,313.66
A-2A 004421GF4 SEN 2.09250% 107,539,564.62 200,023.59 4,453,557.52
A-2B 004421GG2 SEN 2.24250% 37,106,000.00 73,964.63 0.00
A-2C 004421GH0 SEN 2.41250% 33,519,000.00 71,879.63 0.00
M-1 004421GJ6 MEZ 2.58250% 63,498,000.00 145,763.19 0.00
M-2 004421GK3 MEZ 3.13250% 51,208,000.00 142,585.83 0.00
M-3 004421GL1 MEZ 3.28250% 15,362,000.00 44,822.90 0.00
M-4 004421GM9 MEZ 4.06250% 12,802,000.00 46,229.44 0.00
M-5 004421GN7 MEZ 3.88250% 10,242,000.00 35,346.28 0.00
M-6 004421GP2 MEZ 5.43250% 10,242,000.00 49,457.48 0.00
B 004421GQ0 SUB 5.43250% 15,362,000.00 74,181.39 0.00
CE ACE04FM2C MEZ 0.00000% 15,874,550.04 3,110,325.87 0.00
P ACE04FM2P SEN 0.00000% 100.00 414,828.05 0.00
R ACE4FM2R1 SEN 0.00000% 0.00 0.00 0.00
Totals 994,730,806.05 5,643,684.29 20,526,234.14
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
A-1A 0.00 301,998,368.92 9,171,639.59 0.00
A-1B 0.00 303,904,545.85 8,135,313.04 0.00
A-2A 0.00 103,086,007.10 4,653,581.11 0.00
A-2B 0.00 37,106,000.00 73,964.63 0.00
A-2C 0.00 33,519,000.00 71,879.63 0.00
M-1 0.00 63,498,000.00 145,763.19 0.00
M-2 0.00 51,208,000.00 142,585.83 0.00
M-3 0.00 15,362,000.00 44,822.90 0.00
M-4 0.00 12,802,000.00 46,229.44 0.00
M-5 0.00 10,242,000.00 35,346.28 0.00
M-6 0.00 10,242,000.00 49,457.48 0.00
B 0.00 15,362,000.00 74,181.39 0.00
CE 0.00 15,874,550.04 3,110,325.87 0.00
P 0.00 100.00 414,828.05 0.00
R 0.00 0.00 0.00 0.00
Totals 0.00 974,204,571.91 26,169,918.43 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-1A 321,661,000.00 310,553,731.88 0.00 8,555,362.96 0.00 0.00
A-1B 321,661,000.00 311,421,859.51 0.00 7,517,313.66 0.00 0.00
A-2A 115,627,000.00 107,539,564.62 0.00 4,453,557.52 0.00 0.00
A-2B 37,106,000.00 37,106,000.00 0.00 0.00 0.00 0.00
A-2C 33,519,000.00 33,519,000.00 0.00 0.00 0.00 0.00
M-1 63,498,000.00 63,498,000.00 0.00 0.00 0.00 0.00
M-2 51,208,000.00 51,208,000.00 0.00 0.00 0.00 0.00
M-3 15,362,000.00 15,362,000.00 0.00 0.00 0.00 0.00
M-4 12,802,000.00 12,802,000.00 0.00 0.00 0.00 0.00
M-5 10,242,000.00 10,242,000.00 0.00 0.00 0.00 0.00
M-6 10,242,000.00 10,242,000.00 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 992,928,100.00 963,494,256.01 0.00 20,526,234.14 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-1A 8,555,362.96 301,998,368.92 0.93887157 8,555,362.96
A-1B 7,517,313.66 303,904,545.85 0.94479762 7,517,313.66
A-2A 4,453,557.52 103,086,007.10 0.89153923 4,453,557.52
A-2B 0.00 37,106,000.00 1.00000000 0.00
A-2C 0.00 33,519,000.00 1.00000000 0.00
M-1 0.00 63,498,000.00 1.00000000 0.00
M-2 0.00 51,208,000.00 1.00000000 0.00
M-3 0.00 15,362,000.00 1.00000000 0.00
M-4 0.00 12,802,000.00 1.00000000 0.00
M-5 0.00 10,242,000.00 1.00000000 0.00
M-6 0.00 10,242,000.00 1.00000000 0.00
P 0.00 100.00 1.00000000 0.00
R 0.00 0.00 0.00000000 0.00
Totals 20,526,234.14 942,968,021.87 0.94968409 20,526,234.14
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-1A 321,661,000.00 965.46902447 0.00000000 26.59745185 0.00000000
A-1B 321,661,000.00 968.16791439 0.00000000 23.37029873 0.00000000
A-2A 115,627,000.00 930.05582277 0.00000000 38.51658799 0.00000000
A-2B 37,106,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-2C 33,519,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-1 63,498,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 51,208,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-3 15,362,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-4 12,802,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-5 10,242,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-6 10,242,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 15,362,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
CE 15,874,418.64 1000.00827747 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 Classes 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-1A 0.00000000 26.59745185 938.87157262 0.93887157 26.59745185
A-1B 0.00000000 23.37029873 944.79761566 0.94479762 23.37029873
A-2A 0.00000000 38.51658799 891.53923478 0.89153923 38.51658799
A-2B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-2C 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
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 1,000.00827747 1.00000828 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-1A 321,661,000.00 2.23250% 310,553,731.88 616,276.63 0.00 0.00
A-1B 321,661,000.00 2.23250% 311,421,859.51 617,999.38 0.00 0.00
A-2A 115,627,000.00 2.09250% 107,539,564.62 200,023.59 0.00 0.00
A-2B 37,106,000.00 2.24250% 37,106,000.00 73,964.63 0.00 0.00
A-2C 33,519,000.00 2.41250% 33,519,000.00 71,879.63 0.00 0.00
M-1 63,498,000.00 2.58250% 63,498,000.00 145,763.19 0.00 0.00
M-2 51,208,000.00 3.13250% 51,208,000.00 142,585.83 0.00 0.00
M-3 15,362,000.00 3.28250% 15,362,000.00 44,822.90 0.00 0.00
M-4 12,802,000.00 4.06250% 12,802,000.00 46,229.44 0.00 0.00
M-5 10,242,000.00 3.88250% 10,242,000.00 35,346.28 0.00 0.00
M-6 10,242,000.00 5.43250% 10,242,000.00 49,457.48 0.00 0.00
B 15,362,000.00 5.43250% 15,362,000.00 74,181.39 0.00 0.00
CE 15,874,418.64 0.00000% 15,874,550.04 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 1,024,164,518.64 2,118,530.37 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-1A 0.00 0.00 616,276.63 0.00 301,998,368.92
A-1B 0.00 0.00 617,999.38 0.00 303,904,545.85
A-2A 0.00 0.00 200,023.59 0.00 103,086,007.10
A-2B 0.00 0.00 73,964.63 0.00 37,106,000.00
A-2C 0.00 0.00 71,879.63 0.00 33,519,000.00
M-1 0.00 0.00 145,763.19 0.00 63,498,000.00
M-2 0.00 0.00 142,585.83 0.00 51,208,000.00
M-3 0.00 0.00 44,822.90 0.00 15,362,000.00
M-4 0.00 0.00 46,229.44 0.00 12,802,000.00
M-5 0.00 0.00 35,346.28 0.00 10,242,000.00
M-6 0.00 0.00 49,457.48 0.00 10,242,000.00
B 0.00 0.00 74,181.39 0.00 15,362,000.00
CE 0.00 0.00 3,110,325.87 0.00 15,874,550.04
P 0.00 0.00 414,828.05 0.00 100.00
R 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 5,643,684.29 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-1A 321,661,000.00 2.23250% 965.46902447 1.91591965 0.00000000 0.00000000
A-1B 321,661,000.00 2.23250% 968.16791439 1.92127544 0.00000000 0.00000000
A-2A 115,627,000.00 2.09250% 930.05582277 1.72990383 0.00000000 0.00000000
A-2B 37,106,000.00 2.24250% 1000.00000000 1.99333342 0.00000000 0.00000000
A-2C 33,519,000.00 2.41250% 1000.00000000 2.14444434 0.00000000 0.00000000
M-1 63,498,000.00 2.58250% 1000.00000000 2.29555561 0.00000000 0.00000000
M-2 51,208,000.00 3.13250% 1000.00000000 2.78444442 0.00000000 0.00000000
M-3 15,362,000.00 3.28250% 1000.00000000 2.91777763 0.00000000 0.00000000
M-4 12,802,000.00 4.06250% 1000.00000000 3.61111076 0.00000000 0.00000000
M-5 10,242,000.00 3.88250% 1000.00000000 3.45111111 0.00000000 0.00000000
M-6 10,242,000.00 5.43250% 1000.00000000 4.82888889 0.00000000 0.00000000
B 15,362,000.00 5.43250% 1000.00000000 4.82888882 0.00000000 0.00000000
CE 15,874,418.64 0.00000% 1000.00827747 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) All Classes are per $1,000 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-1A 0.00000000 0.00000000 1.91591965 0.00000000 938.87157262
A-1B 0.00000000 0.00000000 1.92127544 0.00000000 944.79761566
A-2A 0.00000000 0.00000000 1.72990383 0.00000000 891.53923478
A-2B 0.00000000 0.00000000 1.99333342 0.00000000 1000.00000000
A-2C 0.00000000 0.00000000 2.14444434 0.00000000 1000.00000000
M-1 0.00000000 0.00000000 2.29555561 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 2.78444442 0.00000000 1000.00000000
M-3 0.00000000 0.00000000 2.91777763 0.00000000 1000.00000000
M-4 0.00000000 0.00000000 3.61111076 0.00000000 1000.00000000
M-5 0.00000000 0.00000000 3.45111111 0.00000000 1000.00000000
M-6 0.00000000 0.00000000 4.82888889 0.00000000 1000.00000000
B 0.00000000 0.00000000 4.82888882 0.00000000 1000.00000000
CE 0.00000000 0.00000000 195.93321435 0.00000000 1000.00827747
P 0.00000000 0.00000000 4148280.50000000 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 26,005,948.65
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 248,920.69
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 414,828.05
Total Deposits 26,669,697.39
Withdrawals
Reimbursement for Servicer Advances 81,163.07
Payment of Service Fee 418,615.89
Payment of Interest and Principal 26,169,918.43
Total Withdrawals (Pool Distribution Amount) 26,669,697.39
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 414,471.17
Master Servicing Fee 4,144.72
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 418,615.89
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Reserve Fund 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 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 157 2 0 0 159
26,891,396.72 400,113.75 0.00 0.00 27,291,510.47
60 Days 40 1 0 0 41
6,632,495.66 296,000.00 0.00 0.00 6,928,495.66
90 Days 21 2 0 0 23
3,307,817.65 103,223.64 0.00 0.00 3,411,041.29
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 218 5 0 0 223
36,831,710.03 799,337.39 0.00 0.00 37,631,047.42
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 2.850399% 0.036311% 0.000000% 0.000000% 2.886710%
2.757919% 0.041035% 0.000000% 0.000000% 2.798954%
60 Days 0.726216% 0.018155% 0.000000% 0.000000% 0.744372%
0.680213% 0.030357% 0.000000% 0.000000% 0.710570%
90 Days 0.381264% 0.036311% 0.000000% 0.000000% 0.417574%
0.339242% 0.010586% 0.000000% 0.000000% 0.349829%
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 3.957879% 0.090777% 0.000000% 0.000000% 4.048656%
3.777375% 0.081978% 0.000000% 0.000000% 3.859353%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group IA Sub Grp 1 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 12 0 0 0 12
950,673.30 0.00 0.00 0.00 950,673.30
60 Days 7 0 0 0 7
533,829.79 0.00 0.00 0.00 533,829.79
90 Days 2 0 0 0 2
180,720.49 0.00 0.00 0.00 180,720.49
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 21 0 0 0 21
1,665,223.58 0.00 0.00 0.00 1,665,223.58
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.650619% 0.000000% 0.000000% 0.000000% 1.650619%
1.308577% 0.000000% 0.000000% 0.000000% 1.308577%
60 Days 0.962861% 0.000000% 0.000000% 0.000000% 0.962861%
0.734803% 0.000000% 0.000000% 0.000000% 0.734803%
90 Days 0.275103% 0.000000% 0.000000% 0.000000% 0.275103%
0.248757% 0.000000% 0.000000% 0.000000% 0.248757%
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 2.888583% 0.000000% 0.000000% 0.000000% 2.888583%
2.292136% 0.000000% 0.000000% 0.000000% 2.292136%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group IA Sub Grp 2 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 61 1 0 0 62
9,859,176.56 241,323.35 0.00 0.00 10,100,499.91
60 Days 18 0 0 0 18
3,549,265.48 0.00 0.00 0.00 3,549,265.48
90 Days 10 0 0 0 10
1,529,231.64 0.00 0.00 0.00 1,529,231.64
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 89 1 0 0 90
14,937,673.68 241,323.35 0.00 0.00 15,178,997.03
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.302653% 0.054142% 0.000000% 0.000000% 3.356795%
3.231017% 0.079086% 0.000000% 0.000000% 3.310103%
60 Days 0.974553% 0.000000% 0.000000% 0.000000% 0.974553%
1.163154% 0.000000% 0.000000% 0.000000% 1.163154%
90 Days 0.541419% 0.000000% 0.000000% 0.000000% 0.541419%
0.501155% 0.000000% 0.000000% 0.000000% 0.501155%
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 4.818625% 0.054142% 0.000000% 0.000000% 4.872767%
4.895325% 0.079086% 0.000000% 0.000000% 4.974411%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group IB Sub Grp 1 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 22 0 0 0 22
1,481,409.07 0.00 0.00 0.00 1,481,409.07
60 Days 5 0 0 0 5
330,635.81 0.00 0.00 0.00 330,635.81
90 Days 3 1 0 0 4
174,802.12 32,138.97 0.00 0.00 206,941.09
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 30 1 0 0 31
1,986,847.00 32,138.97 0.00 0.00 2,018,985.97
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.216374% 0.000000% 0.000000% 0.000000% 3.216374%
2.120107% 0.000000% 0.000000% 0.000000% 2.120107%
60 Days 0.730994% 0.000000% 0.000000% 0.000000% 0.730994%
0.473187% 0.000000% 0.000000% 0.000000% 0.473187%
90 Days 0.438596% 0.146199% 0.000000% 0.000000% 0.584795%
0.250167% 0.045995% 0.000000% 0.000000% 0.296162%
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 4.385965% 0.146199% 0.000000% 0.000000% 4.532164%
2.843460% 0.045995% 0.000000% 0.000000% 2.889455%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group IB Sub Grp 2 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 42 1 0 0 43
7,997,508.17 158,790.40 0.00 0.00 8,156,298.57
60 Days 9 1 0 0 10
1,718,764.58 296,000.00 0.00 0.00 2,014,764.58
90 Days 5 1 0 0 6
1,045,358.72 71,084.67 0.00 0.00 1,116,443.39
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 56 3 0 0 59
10,761,631.47 525,875.07 0.00 0.00 11,287,506.54
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.521008% 0.060024% 0.000000% 0.000000% 2.581032%
2.581332% 0.051252% 0.000000% 0.000000% 2.632585%
60 Days 0.540216% 0.060024% 0.000000% 0.000000% 0.600240%
0.554761% 0.095539% 0.000000% 0.000000% 0.650300%
90 Days 0.300120% 0.060024% 0.000000% 0.000000% 0.360144%
0.337407% 0.022944% 0.000000% 0.000000% 0.360351%
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 3.361345% 0.180072% 0.000000% 0.000000% 3.541417%
3.473500% 0.169735% 0.000000% 0.000000% 3.643235%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group II Sub Grp 1 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 5 0 0 0 5
536,925.77 0.00 0.00 0.00 536,925.77
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 5 0 0 0 5
536,925.77 0.00 0.00 0.00 536,925.77
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.311258% 0.000000% 0.000000% 0.000000% 3.311258%
1.416343% 0.000000% 0.000000% 0.000000% 1.416343%
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 3.311258% 0.000000% 0.000000% 0.000000% 3.311258%
1.416343% 0.000000% 0.000000% 0.000000% 1.416343%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group II Sub Grp 2 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 15 0 0 0 15
6,065,703.85 0.00 0.00 0.00 6,065,703.85
60 Days 1 0 0 0 1
500,000.00 0.00 0.00 0.00 500,000.00
90 Days 1 0 0 0 1
377,704.68 0.00 0.00 0.00 377,704.68
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 17 0 0 0 17
6,943,408.53 0.00 0.00 0.00 6,943,408.53
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.464203% 0.000000% 0.000000% 0.000000% 3.464203%
3.376110% 0.000000% 0.000000% 0.000000% 3.376110%
60 Days 0.230947% 0.000000% 0.000000% 0.000000% 0.230947%
0.278295% 0.000000% 0.000000% 0.000000% 0.278295%
90 Days 0.230947% 0.000000% 0.000000% 0.000000% 0.230947%
0.210227% 0.000000% 0.000000% 0.000000% 0.210227%
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 3.926097% 0.000000% 0.000000% 0.000000% 3.926097%
3.864632% 0.000000% 0.000000% 0.000000% 3.864632%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 248,920.69
COLLATERAL STATEMENT
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 6.812865%
Weighted Average Net Coupon 6.312864%
Weighted Average Pass-Through Rate 6.307865%
Weighted Average Maturity(Stepdown Calculation ) 349
Beginning Scheduled Collateral Loan Count 5,620
Number Of Loans Paid In Full 112
Ending Scheduled Collateral Loan Count 5,508
Beginning Scheduled Collateral Balance 994,730,806.05
Ending Scheduled Collateral Balance 974,204,571.91
Ending Actual Collateral Balance at 31-Oct-2004 975,060,993.04
Monthly P &I Constant 6,468,586.95
Special Servicing Fee 0.00
Prepayment Penalties 414,828.05
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Scheduled Principal 817,897.49
Unscheduled Principal 19,708,336.65
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 15,874,550.04
Overcollateralized Amount 15,874,550.04
Overcollateralized Deficiency Amount 0.00
Base Overcollateralized Amount 0.00
Group Level Collateral Statement
Group Group IA Sub Grp 1 Group IA Sub Grp 2 Group IB Sub Grp 1
Collateral Description Mixed Fixed Mixed ARM Mixed Fixed
Weighted Average Coupon Rate 7.638686 6.881014 7.432527
Weighted Average Net Rate 7.138686 6.381014 6.932527
Weighted Average Maturity 323 354 326
Beginning Loan Count 743 1,883 693
Loans Paid In Full 16 36 9
Ending Loan Count 727 1,847 684
Beginning Scheduled Balance 73,943,299.74 312,061,377.65 70,478,015.77
Ending scheduled Balance 72,565,669.56 304,883,644.87 69,794,813.00
Record Date 10/31/2004 10/31/2004 10/31/2004
Principal And Interest Constant 553,112.44 2,029,585.61 515,557.53
Scheduled Principal 82,421.09 240,169.97 79,032.76
Unscheduled Principal 1,295,209.09 6,937,562.81 604,170.01
Scheduled Interest 470,691.35 1,789,415.64 436,524.77
Servicing Fees 30,809.71 130,025.57 29,365.84
Master Servicing Fees 308.10 1,300.26 293.66
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 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 439,573.54 1,658,089.81 406,865.27
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 7.133686 6.376014 6.927527
Group Level Collateral Statement
Group Group IB Sub Grp 2 Group II Sub Grp 1 Group II Sub Grp 2
Collateral Description Mixed ARM Mixed Fixed Mixed ARM
Weighted Average Coupon Rate 6.735576 6.816054 6.280478
Weighted Average Net Rate 6.235576 6.316054 5.780478
Weighted Average Maturity 354 342 354
Beginning Loan Count 1,703 156 442
Loans Paid In Full 37 5 9
Ending Loan Count 1,666 151 433
Beginning Scheduled Balance 316,395,215.30 38,132,796.72 183,720,100.87
Ending scheduled Balance 309,561,104.41 37,869,721.12 179,529,618.95
Record Date 10/31/2004 10/31/2004 10/31/2004
Principal And Interest Constant 2,027,037.27 255,407.90 1,087,886.20
Scheduled Principal 251,117.31 38,811.89 126,344.47
Unscheduled Principal 6,582,993.58 224,263.71 4,064,137.45
Scheduled Interest 1,775,919.96 216,596.01 961,541.73
Servicing Fees 131,831.34 15,888.67 76,550.04
Master Servicing Fees 1,318.31 158.89 765.50
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 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 1,642,770.31 200,548.45 884,226.19
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 6.230576 6.311054 5.775478
Group Level Collateral Statement
Group Total
Collateral Description Mixed Fixed & Arm
Weighted Average Coupon Rate 6.812865
Weighted Average Net Rate 6.312864
Weighted Average Maturity 349.00
Record Date 10/31/2004
Principal And Interest Constant 6,468,586.95
Beginning Loan Count 5,620
Loans Paid In Full 112
Ending Loan Count 5,508
Beginning Scheduled Balance 994,730,806.05
Ending Scheduled Balance 974,204,571.91
Scheduled Principal 817,897.49
Unscheduled Principal 19,708,336.65
Scheduled Interest 5,650,689.46
Servicing Fee 414,471.17
Master Servicing Fee 4,144.72
Trustee Fee 0.00
Fry Amount 0.00
Special Hazard Fee 0.00
Other Fee 0.00
Pool Insurance Fee 0.00
Spread 1 0.00
Spread 2 0.00
Spread 3 0.00
Net Interest 5,232,073.57
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 6.307865