8-K 1 hbv04006_dec.txt DECEMBER 8-K 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): December 20, 2004 HARBORVIEW MORTGAGE LOAN TRUST Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust (Exact name of registrant as specified in its charter) Delaware (governing law of 333-111379-19 Pooling and Servicing Agreement) (Commission 54-2157837 (State or other File Number) 54-2157838 jurisdiction IRS EIN 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 December 20, 2004 a distribution was made to holders of HARBORVIEW MORTGAGE LOAN TRUST, Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust, relating to the December 20, 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. HARBORVIEW MORTGAGE LOAN TRUST Mortgage Loan Pass-Through Certificates, Series 2004-6 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: 12/20/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust, relating to the December 20, 2004 distribution. EX-99.1

~~Greenwich~~HarborView ~~Capital~~Mortgage ~~Markets,~~Loan ~~Inc~~Trust Mortgage Loan Pass-Through Certificates Record Date: 911/30/042004 Distribution Date: 1012/1920/042004 ~~HBV~~HarborView Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Series: 2004-6 Contact: Customer Service - SecuritiesLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A 41161PFP3 SEN 3.~~44684~~85785% 2827,~~416~~178,~~845~~700.3278 8187,~~623~~376.5921 ~~987~~300,~~561~~189.8932 2-A 41161PFQ1 SEN 3.~~29297~~84894% 8784,~~712~~976,~~235~~785.5433 ~~240~~272,~~694~~559.7205 ~~481~~1,~~822~~347,558.6281 3-A-1 41161PFR9 SEN 4.~~85873~~84426% ~~141~~133,~~100~~873,~~063~~560.3141 ~~571~~540,~~305~~431.4362 34,~~782~~196,~~415~~929.7653 3-A-2A 41161PFS7 SEN 4.~~85873~~84426% ~~105~~99,~~253~~862,~~462~~859.7150 ~~426~~403,~~164~~134.7647 23,~~821~~130,~~489~~695.5773 3-A-2B 41161PFT5 SEN 4.~~85873~~84426% 2,~~157~~047,~~695~~188.9962 8,~~736~~264.3826 5764,~~840~~179.5426 4-A 41161PFU2 SEN 5.~~11138~~09307% ~~194~~186,~~609~~635,~~644~~944.9723 ~~828~~792,~~936~~125.8550 35,~~417~~261,~~479~~928.1260 5-A 41161PFV0 SEN 4.~~78397~~78117% 7977,~~792~~625,~~394~~444.4255 ~~318~~309,~~103~~283.6898 ~~206~~678,~~172~~800.4525 A-R 41161PFW8 SEN 3.~~29247~~28930% 0.00 0.4443 0.00 B-1 41161PFX6 SUB 4.~~65132~~73326% 17,~~156~~148,~~756~~530.3332 6667,~~501~~640.2434 4,~~085~~188.3721 B-2 41161PFY4 SUB 4.~~65132~~73326% 10,~~853~~848,~~784~~580.8588 42,~~070~~790.3194 2,~~584~~649.5056 B-3 41161PFZ1 SUB 4.~~65132~~73326% 6,~~301~~298,~~971~~950.9640 24,~~427~~845.0546 1,~~500~~538.6340 B-4 41161PGA5 SUB 4.~~65132~~73326% 4,~~900~~898,~~645~~295.2861 1819,~~995~~320.3774 1,~~166~~196.9432 B-5 41161PGB3 SUB 4.~~65132~~73326% 3,~~849~~847,~~150~~305.5200 1415,~~919~~175.6824 ~~916~~939.5663 B-6 41161PGC1 SUB 4.~~65132~~73326% 2,~~464~~463,~~462~~281.8523 9,~~552~~716.4912 ~~586~~601.8461 P HBV04006P PPAY 0.00000% 0.00 0.00 0.00 Totals ~~684~~657,~~569~~705,~~114~~426.0586 2,~~652~~592,~~031~~664.9936 1114,~~765~~991,~~622~~395.7923

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A 0.00 2726,~~429~~878,~~283~~511.4346 1387,~~069,185~~565.4853 0.00 2-A 0.00 8783,~~230~~629,~~412~~226.9252 ~~722~~1,~~517~~620,117.3486 0.00 3-A-1 0.00 ~~137~~129,~~317~~676,~~647~~630.5588 4,~~353~~737,~~721~~361.1915 0.00 3-A-2A 0.00 ~~102~~96,~~431~~732,~~973~~163.1477 3,~~247~~533,~~654~~830.3320 0.00 3-A-2B 0.00 21,~~099~~983,~~855~~009.4536 6672,~~576~~443.9252 0.00 4-A 0.00 ~~191~~181,~~192~~374,~~165~~015.8463 46,~~246~~054,~~415~~054.9710 0.00 5-A 0.00 7976,~~586~~946,~~221~~644.9630 ~~524~~988,~~276~~084.1323 0.00 A-R 0.00 0.00 0.4443 0.00 B-1 0.00 17,~~152~~144,~~670~~342.9612 7071,~~586~~828.6155 0.00 B-2 0.00 10,~~851~~845,~~200~~931.3532 4445,~~654~~440.8150 0.00 B-3 0.00 6,~~300~~297,~~471~~412.3300 2526,~~927~~383.6886 0.00 B-4 0.00 4,~~899~~897,~~478~~099.3429 20,~~162~~517.3106 0.00 B-5 0.00 3,~~848~~846,~~233~~365.9636 1516,~~836~~114.2487 0.00 B-6 0.00 2,~~463~~462,~~876~~679.0162 10,~~139~~317.3373 0.00 P 0.00 0.00 0.00 0.00 Totals 0.00 ~~672~~642,~~803~~714,~~491~~031.2463 1417,~~417~~584,~~654~~059.7859 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 Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A 30,155,000.00 2827,~~416~~178,~~845~~700.3278 0.00 ~~987~~300,~~561~~189.8932 0.00 0.00 2-A 87,994,000.00 8784,~~712~~976,~~235~~785.5433 0.00 ~~481~~1,~~822~~347,558.6281 0.00 0.00 3-A-1 144,782,000.00 ~~141~~133,~~100~~873,~~063~~560.3141 2423,~~051~~829.7766 34,~~758~~173,~~364~~099.0087 0.00 0.00 3-A-2A 108,000,000.00 ~~105~~99,~~253~~862,~~462~~859.7150 17,~~941~~775.3972 23,~~803~~112,~~548~~920.1701 0.00 0.00 3-A-2B 2,214,000.00 2,~~157~~047,~~695~~188.9962 ~~367~~364.8040 5763,~~472~~814.7486 0.00 0.00 4-A 200,513,000.00 ~~194~~186,~~609~~635,~~644~~944.9723 7977,~~639~~303.5160 35,~~337~~184,~~839~~625.6100 0.00 0.00 5-A 81,511,000.00 7977,~~792~~625,~~394~~444.4255 2930,~~874~~125.1744 ~~176~~648,~~298~~674.2881 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 B-1 17,165,000.00 17,~~156~~148,~~756~~530.3332 4,~~085~~188.3721 0.00 0.00 0.00 B-2 10,859,000.00 10,~~853~~848,~~784~~580.8588 2,~~584~~649.5056 0.00 0.00 0.00 B-3 6,305,000.00 6,~~301~~298,~~971~~950.9640 1,~~500~~538.6340 0.00 0.00 0.00 B-4 4,903,000.00 4,~~900~~898,~~645~~295.2861 1,~~166~~196.9432 0.00 0.00 0.00 B-5 3,851,000.00 3,~~849~~847,~~150~~305.5200 ~~916~~939.5663 0.00 0.00 0.00 B-6 2,465,647.00 2,~~464~~463,~~462~~281.8523 ~~586~~601.8461 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 700,717,747.00 ~~684~~657,~~569~~705,~~114~~426.0586 ~~162~~160,~~715~~512.4855 1114,~~602~~830,~~907~~882.3168 0.00 0.00 (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 Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A ~~987~~300,~~561~~189.8932 2726,~~429~~878,~~283~~511.4346 0.~~90960980~~89134510 ~~987~~300,~~561~~189.8932 2-A ~~481~~1,~~822~~347,558.6281 8783,~~230~~629,~~412~~226.9252 0.~~99132228~~95039692 ~~481~~1,~~822~~347,558.6281 3-A-1 34,~~782~~196,~~415~~929.7653 ~~137~~129,~~317~~676,~~647~~630.5588 0.~~94844420~~89566818 34,~~782~~196,~~415~~929.7653 3-A-2A 23,~~821~~130,~~489~~695.5773 ~~102~~96,~~431~~732,~~973~~163.1477 0.~~94844420~~89566818 23,~~821~~130,~~489~~695.5773 3-A-2B 5764,~~840~~179.5426 21,~~099~~983,~~855~~009.4536 0.~~94844420~~89566818 5764,~~840~~179.5426 4-A 35,~~417~~261,~~479~~928.1260 ~~191~~181,~~192~~374,~~165~~015.8463 0.~~95351506~~90454991 35,~~417~~261,~~479~~928.1260 5-A ~~206~~678,~~172~~800.4525 7976,~~586~~946,~~221~~644.9630 0.~~97638628~~94400319 ~~206~~678,~~172~~800.4525 A-R 0.00 0.00 0.00000000 0.00 B-1 4,~~085~~188.3721 17,~~152~~144,~~670~~342.9612 0.~~99928173~~99879651 4,~~085~~188.3721 B-2 2,~~584~~649.5056 10,~~851~~845,~~200~~931.3532 0.~~99928173~~99879651 2,~~584~~649.5056 B-3 1,~~500~~538.6340 6,~~300~~297,~~471~~412.3300 0.~~99928173~~99879651 1,~~500~~538.6340 B-4 1,~~166~~196.9432 4,~~899~~897,~~478~~099.3429 0.~~99928173~~99879651 1,~~166~~196.9432 B-5 ~~916~~939.5663 3,~~848~~846,~~233~~365.9636 0.~~99928173~~99879651 ~~916~~939.5663 B-6 ~~586~~601.8461 2,~~463~~462,~~876~~679.0162 0.~~99928173~~99879651 ~~586~~601.8461 P 0.00 0.00 0.00000000 0.00 Totals 1114,~~765~~991,~~622~~395.7923 ~~672~~642,~~803~~714,~~491~~031.2463 0.~~96016334~~91722243 1114,~~765~~991,~~622~~395.7923

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A 30,155,000.00 ~~942~~901.~~35932084~~29997612 0.00000000 329.~~74952379~~95487713 0.00000000 2-A 87,994,000.00 ~~996~~965.~~79791281~~71113178 0.00000000 515.~~47563038~~31421245 0.00000000 3-A-1 144,782,000.00 ~~974~~924.~~56909913~~65610649 0.~~16612403~~16458994 2528.~~95877941~~82333349 0.00000000 3-A-2A 108,000,000.00 ~~974~~924.~~56909917~~65610648 0.~~16612398~~16459000 2528.~~95877935~~82333343 0.00000000 3-A-2B 2,214,000.00 ~~974~~924.~~56910117~~65610659 0.~~16612466~~16458898 2528.~~95878049~~82333333 0.00000000 4-A 200,513,000.00 ~~970~~930.~~55874168~~79223906 0.~~39717879~~38552912 1625.~~64649978~~85680230 0.00000000 5-A 81,511,000.00 ~~978~~952.~~91566071~~33090687 0.~~36650477~~36958742 27.~~16287716~~95812602 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,165,000.00 999.~~51973959~~04050801 0.~~23800583~~24399709 0.00000000 0.00000000 B-2 10,859,000.00 999.~~51973939~~04050833 0.~~23800534~~24399668 0.00000000 0.00000000 B-3 6,305,000.00 999.~~51973989~~04050753 0.~~23800634~~24399683 0.00000000 0.00000000 B-4 4,903,000.00 999.~~51973894~~04050785 0.~~23800530~~24399755 0.00000000 0.00000000 B-5 3,851,000.00 999.~~51974033~~04050896 0.~~23800571~~24399636 0.00000000 0.00000000 B-6 2,465,647.00 999.~~51974066~~04050742 0.~~23800649~~24399681 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 Denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A 0.00000000 329.~~74952379~~95487713 ~~909~~891.~~60979705~~34509899 0.~~90960980~~89134510 329.~~74952379~~95487713 2-A 0.00000000 515.~~47563038~~31421245 ~~991~~950.~~32228243~~39691934 0.~~99132228~~95039692 515.~~47563038~~31421245 3-A-1 0.00000000 2628.~~12490337~~98792343 ~~948~~895.~~44419576~~66818306 0.~~94844420~~89566818 2628.~~12490337~~98792343 3-A-2A 0.00000000 2628.~~12490343~~98792343 ~~948~~895.~~44419574~~66818306 0.~~94844420~~89566818 2628.~~12490343~~98792343 3-A-2B 0.00000000 2628.~~12490515~~98792231 ~~948~~895.~~44419603~~66818428 0.~~94844420~~89566818 2628.~~12490515~~98792231 4-A 0.00000000 1726.~~04367856~~24233142 ~~953~~904.~~51506306~~54990764 0.~~95351506~~90454991 1726.~~04367856~~24233142 5-A 0.00000000 28.~~52938192~~32771344 ~~976~~944.~~38627866~~00319343 0.~~97638628~~94400319 28.~~52938192~~32771344 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~23800583~~24399709 ~~999~~998.~~28173376~~79651151 0.~~99928173~~99879651 0.~~23800583~~24399709 B-2 0.00000000 0.~~23800534~~24399668 ~~999~~998.~~28173405~~79651165 0.~~99928173~~99879651 0.~~23800534~~24399668 B-3 0.00000000 0.~~23800634~~24399683 ~~999~~998.~~28173354~~79651071 0.~~99928173~~99879651 0.~~23800634~~24399683 B-4 0.00000000 0.~~23800530~~24399755 ~~999~~998.~~28173363~~79651030 0.~~99928173~~99879651 0.~~23800530~~24399755 B-5 0.00000000 0.~~23800571~~24399636 ~~999~~998.~~28173461~~79651000 0.~~99928173~~99879651 0.~~23800571~~24399636 B-6 0.00000000 0.~~23800649~~24399681 ~~999~~998.~~28173417~~79651061 0.~~99928173~~99879651 0.~~23800649~~24399681 P 0.00000000 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 Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A 30,155,000.00 3.~~44684~~85785% 2827,~~416~~178,~~845~~700.3278 8187,~~623~~376.5921 0.00 0.00 2-A 87,994,000.00 3.~~29297~~84894% 8784,~~712~~976,~~235~~785.5433 ~~240~~272,~~694~~559.7205 0.00 0.00 3-A-1 144,782,000.00 4.~~85873~~84426% ~~141~~133,~~100~~873,~~063~~560.3141 ~~571~~540,~~305~~431.4362 0.00 0.00 3-A-2A 108,000,000.00 4.~~85873~~84426% ~~105~~99,~~253~~862,~~462~~859.7150 ~~426~~403,~~164~~134.7647 0.00 0.00 3-A-2B 2,214,000.00 4.~~85873~~84426% 2,~~157~~047,~~695~~188.9962 8,~~736~~264.3826 0.00 0.00 4-A 200,513,000.00 5.~~11138~~09307% ~~194~~186,~~609~~635,~~644~~944.9723 ~~828~~792,~~936~~125.8550 0.00 0.00 5-A 81,511,000.00 4.~~78397~~78117% 7977,~~792~~625,~~394~~444.4255 ~~318~~309,~~103~~283.6898 0.00 0.00 A-R 100.00 3.~~29247~~28930% 0.00 0.00 0.00 0.00 B-1 17,165,000.00 4.~~65132~~73326% 17,~~156~~148,~~756~~530.3332 6667,~~501~~640.2434 0.00 0.00 B-2 10,859,000.00 4.~~65132~~73326% 10,~~853~~848,~~784~~580.8588 42,~~070~~790.3194 0.00 0.00 B-3 6,305,000.00 4.~~65132~~73326% 6,~~301~~298,~~971~~950.9640 24,~~427~~845.0546 0.00 0.00 B-4 4,903,000.00 4.~~65132~~73326% 4,~~900~~898,~~645~~295.2861 1819,~~995~~320.3774 0.00 0.00 B-5 3,851,000.00 4.~~65132~~73326% 3,~~849~~847,~~150~~305.5200 1415,~~919~~175.6824 0.00 0.00 B-6 2,465,647.00 4.~~65132~~73326% 2,~~464~~463,~~462~~281.8523 9,~~552~~716.4912 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 700,717,747.00 2,~~652~~592,~~031~~663.5593 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 1-A 0.00 0.00 8187,~~623~~376.5921 0.00 2726,~~429~~878,~~283~~511.4346 2-A 0.00 0.00 ~~240~~272,~~694~~559.7205 0.00 8783,~~230~~629,~~412~~226.9252 3-A-1 0.00 0.00 ~~571~~540,~~305~~431.4362 0.00 ~~137~~129,~~317~~676,~~647~~630.5588 3-A-2A 0.00 0.00 ~~426~~403,~~164~~134.7647 0.00 ~~102~~96,~~431~~732,~~973~~163.1477 3-A-2B 0.00 0.00 8,~~736~~264.3826 0.00 21,~~099~~983,~~855~~009.4536 4-A 0.00 0.00 ~~828~~792,~~936~~125.8550 0.00 ~~191~~181,~~192~~374,~~165~~015.8463 5-A 0.00 0.00 ~~318~~309,~~103~~283.6898 0.00 7976,~~586~~946,~~221~~644.9630 A-R 0.00 0.00 0.4443 0.00 0.00 B-1 0.00 0.00 6667,~~501~~640.2434 0.00 17,~~152~~144,~~670~~342.9612 B-2 0.00 0.00 42,~~070~~790.3194 0.00 10,~~851~~845,~~200~~931.3532 B-3 0.00 0.00 24,~~427~~845.0546 0.00 6,~~300~~297,~~471~~412.3300 B-4 0.00 0.00 1819,~~995~~320.3774 0.00 4,~~899~~897,~~478~~099.3429 B-5 0.00 0.00 1415,~~919~~175.6824 0.00 3,~~848~~846,~~233~~365.9636 B-6 0.00 0.00 9,~~552~~716.4912 0.00 2,~~463~~462,~~876~~679.0162 P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~652~~592,~~031~~664.9936 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 Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A 30,155,000.00 3.~~44684~~85785% ~~942~~901.~~35932084~~29997612 2.~~70680119~~89756956 0.00000000 0.00000000 2-A 87,994,000.00 3.~~29297~~84894% ~~996~~965.~~79791281~~71113178 23.~~73535377~~09747312 0.00000000 0.00000000 3-A-1 144,782,000.00 4.~~85873~~84426% ~~974~~924.~~56909913~~65610649 3.~~94597001~~73272658 0.00000000 0.00000000 3-A-2A 108,000,000.00 4.~~85873~~84426% ~~974~~924.~~56909917~~65610648 3.~~94597000~~73272657 0.00000000 0.00000000 3-A-2B 2,214,000.00 4.~~85873~~84426% ~~974~~924.~~56910117~~65610659 3.~~94597109~~73272809 0.00000000 0.00000000 4-A 200,513,000.00 5.~~11138~~09307% ~~970~~930.~~55874168~~79223906 43.~~13408033~~95049448 0.00000000 0.00000000 5-A 81,511,000.00 4.~~78397~~78117% ~~978~~952.~~91566071~~33090687 3.~~90258591~~79438333 0.00000000 0.00000000 A-R 100.00 3.~~29247~~28930% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,165,000.00 4.~~65132~~73326% 999.~~51973959~~04050801 3.~~87423478~~94059656 0.00000000 0.00000000 B-2 10,859,000.00 4.~~65132~~73326% 999.~~51973939~~04050833 3.~~87423428~~94059674 0.00000000 0.00000000 B-3 6,305,000.00 4.~~65132~~73326% 999.~~51973989~~04050753 3.~~87423473~~94059635 0.00000000 0.00000000 B-4 4,903,000.00 4.~~65132~~73326% 999.~~51973894~~04050785 3.~~87423414~~94059555 0.00000000 0.00000000 B-5 3,851,000.00 4.~~65132~~73326% 999.~~51974033~~04050896 3.~~87423526~~94059725 0.00000000 0.00000000 B-6 2,465,647.00 4.~~65132~~73326% 999.~~51974066~~04050742 3.~~87423261~~94059652 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 Denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A 0.00000000 0.00000000 2.~~70680119~~89756956 0.00000000 ~~909~~891.~~60979705~~34509899 2-A 0.00000000 0.00000000 23.~~73535377~~09747312 0.00000000 ~~991~~950.~~32228243~~39691934 3-A-1 0.00000000 0.00000000 3.~~94597001~~73272658 0.00000000 ~~948~~895.~~44419576~~66818306 3-A-2A 0.00000000 0.00000000 3.~~94597000~~73272657 0.00000000 ~~948~~895.~~44419574~~66818306 3-A-2B 0.00000000 0.00000000 3.~~94597109~~73272809 0.00000000 ~~948~~895.~~44419603~~66818428 4-A 0.00000000 0.00000000 43.~~13408033~~95049448 0.00000000 ~~953~~904.~~51506306~~54990764 5-A 0.00000000 0.00000000 3.~~90258591~~79438333 0.00000000 ~~976~~944.~~38627866~~00319343 A-R 0.00000000 0.00000000 4.~~40000000~~30000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 3.~~87423478~~94059656 0.00000000 ~~999~~998.~~28173376~~79651151 B-2 0.00000000 0.00000000 3.~~87423428~~94059674 0.00000000 ~~999~~998.~~28173405~~79651165 B-3 0.00000000 0.00000000 3.~~87423473~~94059635 0.00000000 ~~999~~998.~~28173354~~79651071 B-4 0.00000000 0.00000000 3.~~87423414~~94059555 0.00000000 ~~999~~998.~~28173363~~79651030 B-5 0.00000000 0.00000000 3.~~87423526~~94059725 0.00000000 ~~999~~998.~~28173461~~79651000 B-6 0.00000000 0.00000000 3.~~87423261~~94059652 0.00000000 ~~999~~998.~~28173417~~79651061 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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 1417,~~558~~702,~~948~~332.2990 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4359,~~465~~197.3655 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1417,~~602~~761,~~413~~530.6545 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~184~~177,~~758~~470.8786 Payment of Interest and Principal 1417,~~417~~584,~~654~~059.7859 Total Withdrawals (Pool Distribution Amount) 1417,~~602~~761,~~413~~530.6545 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~178~~171,~~974~~910.2640 LPMI 79.8758 Master Servicing Fee 5,~~704~~480.7488 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~184~~177,~~758~~470.8786

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 3942 0 0 0 3942 1011,~~138~~007,~~702~~157.0230 0.00 0.00 0.00 1011,~~138~~007,~~702~~157.0230 60 Days 56 0 0 0 56 ~~857~~2,~~881~~033,691.5942 0.00 0.00 0.00 ~~857~~2,~~881~~033,691.5942 90 Days 12 0 01 0 13 ~~135~~312,~~900~~250.0019 0.00 0167,960.00 0.00 ~~135~~480,~~900~~210.0019 120 Days 0 0 02 0 02 0.00 0.00 0210,981.0059 0.00 0210,981.0059 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 4550 0 03 0 4553 1113,~~132~~353,~~483~~098.6191 0.00 0378,941.0059 0.00 1113,~~132~~732,~~483~~040.6150 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 1.~~734104~~945345% 0.000000% 0.000000% 0.000000% 1.~~734104~~945345% 1.~~506664~~712295% 0.000000% 0.000000% 0.000000% 1.~~506664~~712295% 60 Days 0.~~222321~~277906% 0.000000% 0.000000% 0.000000% 0.~~222321~~277906% 0.~~127486~~316365% 0.000000% 0.000000% 0.000000% 0.~~127486~~316365% 90 Days 0.~~044464~~092635% 0.000000% 0.~~000000~~046318% 0.000000% 0.~~044464~~138953% 0.~~020195~~048574% 0.000000% 0.~~000000~~026128% 0.000000% 0.~~020195~~074702% 120 Days 0.000000% 0.000000% 0.~~000000~~092635% 0.000000% 0.~~000000~~092635% 0.000000% 0.000000% 0.~~000000~~032821% 0.000000% 0.~~000000~~032821% 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.~~000889~~315887% 0.000000% 0.~~000000~~138953% 0.000000% 2.~~000889~~454840% 12.~~654345~~077234% 0.000000% 0.~~000000~~058949% 0.000000% 12.~~654345~~136183%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 15 0 0 0 15 ~~121~~1,~~600~~143,132.0036 0.00 0.00 0.00 ~~121~~1,~~600~~143,132.0036 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 15 0 0 0 15 ~~121~~1,~~600~~143,132.0036 0.00 0.00 0.00 ~~121~~1,~~600~~143,132.0036 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 15.~~149425~~813953% 0.000000% 0.000000% 0.000000% 15.~~149425~~813953% 03.~~411841~~945211% 0.000000% 0.000000% 0.000000% 03.~~411841~~945211% 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 15.~~149425~~813953% 0.000000% 0.000000% 0.000000% 15.~~149425~~813953% 03.~~411841~~945211% 0.000000% 0.000000% 0.000000% 03.~~411841~~945211% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 6 0 0 0 6 2,~~939~~287,~~828~~037.6663 0.00 0.00 0.00 2,~~939~~287,~~828~~037.6663 60 Days 1 0 0 0 1 ~~116~~135,~~881~~000.5900 0.00 0.00 0.00 ~~116~~135,~~881~~000.5900 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 01 0 01 0.00 0.00 0116,881.0059 0.00 0116,881.0059 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 7 0 01 0 78 32,~~056~~422,~~710~~037.2563 0.00 0116,881.0059 0.00 32,~~056~~538,~~710~~919.2522 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~371542~~448980% 0.000000% 0.000000% 0.000000% 2.~~371542~~448980% 32.~~149332~~548329% 0.000000% 0.000000% 0.000000% 32.~~149332~~548329% 60 Days 0.~~395257~~408163% 0.000000% 0.000000% 0.000000% 0.~~395257~~408163% 0.~~125211~~150424% 0.000000% 0.000000% 0.000000% 0.~~125211~~150424% 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~~408163% 0.000000% 0.~~000000~~408163% 0.000000% 0.000000% 0.~~000000~~130235% 0.000000% 0.~~000000~~130235% 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.~~766798~~857143% 0.000000% 0.~~000000~~408163% 0.000000% 23.~~766798~~265306% 32.~~274543~~698753% 0.000000% 0.~~000000~~130235% 0.000000% 32.~~274543~~828988% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 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 1718 0 0 0 1718 4,~~339~~976,~~754~~509.1651 0.00 0.00 0.00 4,~~339~~976,~~754~~509.1651 60 Days 42 0 0 0 42 ~~741~~1,~~000~~141,978.0063 0.00 0.00 0.00 ~~741~~1,~~000~~141,978.0063 90 Days 02 0 0 0 02 0312,250.0019 0.00 0.00 0.00 0312,250.0019 120 Days 0 0 01 0 01 0.00 0.00 094,100.00 0.00 094,100.00 150 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 2122 0 01 0 2123 56,~~080~~430,~~754~~738.1633 0.00 094,100.00 0.00 56,~~080~~524,~~754~~838.1633 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~983664~~200489% 0.000000% 0.000000% 0.000000% 12.~~983664~~200489% 12.~~671705~~021851% 0.000000% 0.000000% 0.000000% 12.~~671705~~021851% 60 Days 0.~~466744~~244499% 0.000000% 0.000000% 0.000000% 0.~~466744~~244499% 0.~~285439~~463962% 0.000000% 0.000000% 0.000000% 0.~~285439~~463962% 90 Days 0.~~000000~~244499% 0.000000% 0.000000% 0.000000% 0.~~000000~~244499% 0.~~000000~~126861% 0.000000% 0.000000% 0.000000% 0.~~000000~~126861% 120 Days 0.000000% 0.000000% 0.~~000000~~122249% 0.000000% 0.~~000000~~122249% 0.000000% 0.000000% 0.~~000000~~038231% 0.000000% 0.~~000000~~038231% 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.~~450408~~689487% 0.000000% 0.~~000000~~122249% 0.000000% 2.~~450408~~811736% 12.~~957144~~612673% 0.000000% 0.~~000000~~038231% 0.000000% 12.~~957144~~650904% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 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 1312 0 0 0 1312 12,~~612~~240,~~023~~477.2080 0.00 0.00 0.00 12,~~612~~240,~~023~~477.2080 60 Days 02 0 0 0 02 0594,697.0027 0.00 0.00 0.00 0594,697.0027 90 Days 1 0 0 1 0 1 ~~135,900~~0.00 0.00 0167,960.00 0.00 ~~135~~167,~~900~~960.00 120 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 14 0 01 0 1415 12,~~747~~835,~~923~~175.2007 0.00 0167,960.00 0.00 13,~~747~~003,~~923~~135.2007 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~497696~~442308% 0.000000% 0.000000% 0.000000% 1.~~497696~~442308% 01.~~785665~~146918% 0.000000% 0.000000% 0.000000% 01.~~785665~~146918% 60 Days 0.~~000000~~240385% 0.000000% 0.000000% 0.000000% 0.~~000000~~240385% 0.~~000000~~304430% 0.000000% 0.000000% 0.000000% 0.~~000000~~304430% 90 Days 0.~~115207~~000000% 0.000000% 0.~~000000~~120192% 0.000000% 0.~~115207~~120192% 0.~~066235~~000000% 0.000000% 0.~~000000~~085980% 0.000000% 0.~~066235~~085980% 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 1.~~612903~~682692% 0.000000% 0.~~000000~~120192% 0.000000% 1.~~612903~~802885% 01.~~851900~~451348% 0.000000% 0.~~000000~~085980% 0.000000% 01.~~851900~~537328% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 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 21 0 0 0 2 1 360,~~125,496~~000.00 0.00 0.00 0.00 1360,~~125,496~~000.00 60 Days 01 0 0 0 01 0162,015.0052 0.00 0.00 0.00 0162,015.0052 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 2 0 0 0 2 1522,~~125,496~~015.0052 0.00 0.00 0.00 1522,~~125,496~~015.0052 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~086957~~561798% 0.000000% 0.000000% 0.000000% 10.~~086957~~561798% 10.~~319910~~435704% 0.000000% 0.000000% 0.000000% 10.~~319910~~435704% 60 Days 0.~~000000~~561798% 0.000000% 0.000000% 0.000000% 0.~~000000~~561798% 0.~~000000~~196086% 0.000000% 0.000000% 0.000000% 0.~~000000~~196086% 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 1.~~086957~~123596% 0.000000% 0.000000% 0.000000% 1.~~086957~~123596% 10.~~319910~~631790% 0.000000% 0.000000% 0.000000% 10.~~319910~~631790%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4359,~~465~~197.3655

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 700,717,647.00 99.99998573% ~~672~~642,~~803~~714,~~491~~031.2463 99.99999996% 9392.~~234885~~921606% 0.000000% Class 1A 670,562,647.00 95.69654114% ~~645~~615,~~374~~835,~~207~~520.8117 95.~~92313595~~81796719% 4.~~076864~~182033% 6059.~~263039~~081664% Class 2A 582,568,647.00 83.13884578% ~~558~~532,~~143~~206,~~794~~293.8965 82.~~95792188~~80607972% 1213.~~965214~~011887% ~~191~~183.~~648091~~825427% Class 3-A-1 437,786,647.00 62.47688872% ~~420~~402,~~826~~529,~~147~~662.3477 62.~~54815153~~62966775% 20.~~409770~~176412% ~~301~~285.~~691396~~042239% Class B-1 28,383,647.00 4.05065337% 28,~~363~~349,~~259~~487.9959 4.~~21568264~~41090223% 2.~~549433~~667491% 37.684983% Class B-2 17,524,647.00 2.50095664% 17,~~512~~503,~~059~~556.6427 2.~~60284910~~72338169% 1.~~612834~~687521% 23.840445% Class B-3 11,219,647.00 1.60116496% 11,~~211~~206,~~588~~144.3127 1.~~66639865~~74356615% 0.~~936450~~979816% 13.842343% Class B-4 6,316,647.00 0.90145383% 6,~~312~~309,~~109~~044.9798 0.~~93818032~~98162552% 0.~~728218~~761941% 10.764315% Class B-5 2,465,647.00 0.35187449% 2,~~463~~462,~~876~~679.0162 0.~~36621035~~38316880% 0.~~571970~~598457% 8.454697% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~366210~~383169% 5.413217% Class P 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 258,738.00 0.03692471% 258,738.00 0.~~03845670~~04025710% Fraud 21,021,524.00 2.99999880% 21,021,524.00 3.~~12446714~~27074297% Special Hazard 7,007,175.00 0.99999965% 6,~~728~~427,~~034~~140.9232 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 45.~~972732~~054180% Weighted Average Net Coupon 4.~~659003~~740526% Weighted Average Pass-Through Rate 4.~~648863~~730380% Weighted Average Maturity (Stepdown Calculation ) ~~354~~352 Beginning Scheduled Collateral Loan Count 2,~~288~~208 Number Of Loans Paid In Full 3949 Ending Scheduled Collateral Loan Count 2,~~249~~159 Beginning Scheduled Collateral Balance ~~684~~657,~~569~~705,~~114~~427.3012 Ending Scheduled Collateral Balance ~~672~~642,~~803~~714,~~491~~031.5189 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2004 ~~672~~642,~~924~~830,~~096~~648.6237 Monthly P &I Constant 2,~~999~~930,~~530~~647.9447 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1417,~~230~~393,~~347~~456.3658 Scheduled Principal ~~162~~160,~~715~~512.2255 Unscheduled Principal 1114,~~602~~830,~~907~~882.5768

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 34.~~831839~~242851 34.~~678992~~234993 5.~~148442~~133297 Weighted Average Net Rate 3.~~456839~~867851 3.~~303992~~859993 4.~~868839~~854257 Weighted Average Maturity ~~351~~349 ~~350~~348 ~~355~~353 Beginning Loan Count 8987 ~~254~~249 ~~879~~841 Loans Paid In Full 2 1 224 23 Ending Loan Count 8786 ~~253~~245 ~~857~~818 Beginning Scheduled Balance 3029,~~513~~275,~~501~~356.47 93 91,~~829~~094,~~491~~041.6039 ~~266~~253,~~232~~499,~~814~~084.6827 Ending scheduled Balance 2928,~~525~~975,~~939~~167.5861 9389,~~347~~746,~~668~~482.9858 ~~259~~246,~~568~~104,~~048~~126.0137 Record Date 0911/30/2004 0911/30/2004 0911/30/2004 Principal And Interest Constant 97103,~~435~~509.6814 ~~287~~321,~~664~~485.9353 1,~~187~~129,~~618~~528.5129 Scheduled Principal 0.00 0.00 45,~~381~~123.7616 Unscheduled Principal ~~987~~300,~~561~~189.8932 ~~481~~1,~~822~~347,558.6281 67,~~619~~349,~~384~~834.9174 Scheduled Interest 97103,~~435~~509.6814 ~~287~~321,~~664~~485.9353 1,~~142~~084,~~236~~405.7513 Servicing Fees 9,~~535~~148.4755 2928,~~321~~466.7289 6258,~~032~~946.7298 Master Servicing Fees ~~254~~243.2896 ~~781~~759.9112 2,~~218~~112.6149 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 79.8758 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 8794,~~645~~116.9363 ~~257~~292,~~481~~179.4394 1,~~077~~023,~~985~~345.4266 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 3.~~446839~~857851 3.~~292970~~848945 4.~~858839~~844257

Group Level Collateral Statement Group 4 5 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~464604~~446303 5.~~052893~~050313 45.~~972732~~054180 Weighted Average Net Rate 5.~~121382~~103074 4.~~793970~~791175 4.~~659003~~740526 Weighted Average Maturity ~~354~~352 ~~355~~353 ~~354~~352 Beginning Loan Count ~~882~~851 ~~184~~180 2,~~288~~208 Loans Paid In Full 1419 02 3949 Ending Loan Count ~~868~~832 ~~184~~178 2,~~249~~159 Beginning Scheduled Balance ~~208~~200,~~537~~552,~~677~~521.2302 8583,~~455~~284,~~629~~423.3251 ~~684~~657,~~569~~705,~~114~~427.3012 Ending scheduled Balance ~~205~~195,~~114~~284,~~498~~828.3825 8582,~~247~~603,~~336~~427.5608 ~~672~~642,~~803~~714,~~491~~031.5189 Record Date 0911/30/2004 0911/30/2004 0911/30/2004 Principal And Interest Constant 1993,~~034,985~~292.5453 ~~391~~382,~~826~~831.2898 2,~~999~~930,~~530~~647.9447 Scheduled Principal 8583,~~338~~067.9877 3132,~~994~~321.4862 ~~162~~160,~~715~~512.2255 Unscheduled Principal 35,~~337~~184,~~839~~625.8700 ~~176~~648,~~298~~674.2881 1114,~~602~~830,~~907~~882.5768 Scheduled Interest ~~949~~910,~~646~~224.5676 ~~359~~350,~~831~~510.8036 2,~~836~~770,~~815~~134.7292 Servicing Fees 5957,~~645~~362.6780 1817,~~438~~985.6818 ~~178~~171,~~974~~910.2640 Master Servicing Fees 1,~~737~~671.8127 ~~712~~694.1304 5,~~704~~480.7488 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 79.8758 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 ~~888~~851,~~263~~190.0869 ~~340~~331,~~680~~831.9914 2,~~652~~592,~~056~~664.8506 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 5.~~111382~~093074 4.~~783970~~781175 4.~~648863~~730380

Miscellaneous Reporting Group 1 One Year CMT Index 0.00 One Month LIBOR Index 2928,~~525~~975,~~939~~167.5861 One Year LIBOR Index 0.00 Six Month LIBOR Index 0.00 Senior % 9392.~~128759~~838153% Senior Prepayment % 100.000000% Subordinate % 67.~~871241~~161847% Subordinate Prepayment % 0.000000% Group 2 One Year CMT Index 0.00 One Month LIBOR Index 0.00 One Year LIBOR Index 0.00 Six Month LIBOR Index 9389,~~347~~746,~~668~~482.9858 Senior % 93.~~480455~~284680% Senior Prepayment % 100.000000% Subordinate % 6.~~519545~~715320% Subordinate Prepayment % 0.000000% Group 3 One Year CMT Index 201,~~876~~320.2880 One Month LIBOR Index 0.00 One Year LIBOR Index ~~114~~108,~~115~~631,~~877~~645.~~100~~09 Six Month LIBOR Index ~~145~~137,~~250~~271,~~293~~160.7348 Senior % 93.~~343573~~011621% Senior Prepayment % 100.000000% Subordinate % 6.~~656427~~988379% Subordinate Prepayment % 0.000000%

Miscellaneous Reporting Group 4 One Year CMT Index 1,~~280~~279,~~894~~245.1148 One Month LIBOR Index 0.00 One Year LIBOR Index 9389,~~204~~047,~~678~~650.3561 Six Month LIBOR Index ~~110~~104,~~628~~957,~~925~~932.9216 Senior % 93.~~321096~~060882% Senior Prepayment % 100.000000% Subordinate % 6.~~678904~~939118% Subordinate Prepayment % 0.000000% Group 5 One Year CMT Index 103,~~582~~367.65 One Month LIBOR Index 0.00 One Year LIBOR Index 8279,~~034~~775,~~043~~430.6466 Six Month LIBOR Index 32,~~109~~724,~~710~~628.2777 Senior % 93.~~372894~~205237% Senior Prepayment % 100.000000% Subordinate % 6.~~627106~~794763% Subordinate Prepayment % 0.000000%

Filing Compare · HARBORVIEW MORTGAGE LOAN TRUST 2004-6