8-K 1 cwa04ec1_8k0412.txt 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 25, 2004 CWA (Depositor) (Issuer in respect of Asset Backed Certificates, Series 2004-ECC1) (Exact name of registrant as specified in charter) Delaware 33-63714 95-4449516 (State or other (Commission File No.) (I.R.S. Employer jurisdiction of Identification No.) organization) , , N/A 91110-7137 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, including area code: (818)-304-4428 Not Applicable (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions. []Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) []Soliciting material pursuant to Rule 14a-12 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)) Section 8 - Other Events Item 8.01 Other Events Section 9 - Financial Statements and Exhibits Item 9.01 Financial Statements and Exhibits SIGNATURES 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 thereunto duly authorized. Dated: December 25, 2004 CWA By: /s/ Maria Tokarz ------------------------------ Name: Maria Tokarz Vice President The Bank of New York, as Trustee EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated December 25, 2004 Payment Date: 12/25/04 ------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, Series 2004-ECC1 ------------------------------------------------------------

Class Information Current Payment Information ---------------------------------------------------------------------------------------------------------------------------------- Beginning Pass Thru Principal Interest Total Principal Interest Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls ---------------------------------------------------------------------------------------------------------------------------------- Senior 1A ~~326~~309,~~749~~872,~~829~~196.3087 2.~~232500~~480000% 1618,~~877~~017,~~632~~607.4334 ~~648~~661,~~416~~749.8829 1718,~~526~~679,~~049~~356.3163 0.00 0.00 2A1 4137,~~977~~150,~~227~~669.1095 2.~~082500~~330000% 43,~~826~~871,~~557~~921.1508 7774,~~704~~538.5169 43,~~904~~946,~~261~~459.6677 0.00 0.00 2A2 40,993,000.00 2.~~232500~~480000% 0.00 8187,~~348~~542.3383 8187,~~348~~542.3383 0.00 0.00 2A3 12,250,000.00 2.~~452500~~700000% 0.00 2628,~~705~~481.0025 2628,~~705~~481.0025 0.00 0.00 Residual AR 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 P 100.00 0.000000% 0.00 ~~430~~441,~~239~~298.1243 ~~430~~441,~~239~~298.1243 0.00 0.00 C ~~508~~486,~~095~~390,~~056~~866.4082 0.000000% 0.00 1,~~688~~536,~~005~~194.6864 1,~~688~~536,~~005~~194.6864 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M1 34,450,000.00 2.~~562500~~810000% 0.00 7883,~~469~~359.4443 7883,~~469~~359.4443 0.00 0.00 M2 10,600,000.00 2.~~632500~~880000% 0.00 2426,~~804~~288.00 2426,~~804~~288.00 0.00 0.00 M3 17,225,000.00 3.~~232500~~480000% 0.00 4951,~~493~~617.1758 4951,~~493~~617.1758 0.00 0.00 M4 7,420,000.00 3.~~432500~~680000% 0.00 2223,~~639~~513.2416 2223,~~639~~513.2416 0.00 0.00 M5 5,830,000.00 34.~~932500~~180000% 0.00 20,~~379~~984.0976 20,~~379~~984.0976 0.00 0.00 M6 5,300,000.00 4.~~182500~~430000% 0.00 1920,~~704~~218.2203 1920,~~704~~218.2203 0.00 0.00 B 5,300,000.00 45.~~932500~~180000% 0.00 23,~~237~~640.5694 23,~~237~~640.5694 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - ~~508~~486,~~095~~390,~~056~~866.4082 - 21,~~704~~889,~~189~~528.5842 3,~~191~~079,~~146~~427.2503 24,~~895~~968,~~335~~955.8345 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A ~~309~~291,~~872~~854,~~196~~589.8753 0.00 2A1 3733,~~150~~278,~~669~~748.9587 0.00 2A2 40,993,000.00 0.00 2A3 12,250,000.00 0.00 Residual AR 0.00 0.00 P 100.00 0.00 C ~~486~~464,~~390~~501,~~866~~338.8240 0.00 -------------------------------------------------------------------------------- Subordinate M1 34,450,000.00 0.00 M2 10,600,000.00 0.00 M3 17,225,000.00 0.00 M4 7,420,000.00 0.00 M5 5,830,000.00 0.00 M6 5,300,000.00 0.00 B 5,300,000.00 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~486~~464,~~390~~501,~~866~~338.8240 - --------------------------------------------------------------------------------

Payment Date: 12/25/04 ------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, Series 2004-ECC1 ------------------------------------------------------------

Class Information Current Payment Information Factors per $1,000 ------------------------------------------------------------------------------------------------------------------------ Beginning Pass Thru CUSIP Principal Interest Ending Cert./ Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal. ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Senior 1A ~~326~~309,~~749~~872,~~829~~196.3087 2.~~232500~~480000% 126673AR3 4952.~~393130~~729316 1.~~897620~~936638 ~~906~~854.~~854542~~125225 2A1 4137,~~977~~150,~~227~~669.1095 2.~~082500~~330000% 126673AC6 9879.~~638052~~128609 1.~~588010~~523312 ~~759~~680.~~230564~~101955 2A2 40,993,000.00 2.~~232500~~480000% 126673AD4 0.000000 12.~~984444~~135556 1,000.000000 2A3 12,250,000.00 2.~~452500~~700000% 126673AE2 0.000000 2.~~180000~~325000 1,000.000000 Residual AR 0.00 0.000000% 126673AQ5 0.000000 0.000000 0.000000 P 100.00 0.000000% 126673AP7 0.000000 4,~~302~~412,~~391~~984.~~200000~~300000 1,000.000000 C ~~508~~486,~~095~~390,~~056~~866.4082 0.000000% 126673AN2 0.000000 32.~~184916~~898480 ~~917~~876.~~718617~~417620 ------------------------------------------------------------------------------------------------------------------------ Subordinate M1 34,450,000.00 2.~~562500~~810000% 126673AF9 0.000000 2.~~277778~~419722 1,000.000000 M2 10,600,000.00 2.~~632500~~880000% 126673AG7 0.000000 2.~~340000~~480000 1,000.000000 M3 17,225,000.00 3.~~232500~~480000% 126673AH5 0.000000 2.~~873333~~996667 1,000.000000 M4 7,420,000.00 3.~~432500~~680000% 126673AJ1 0.000000 3.~~051111~~168889 1,000.000000 M5 5,830,000.00 34.~~932500~~180000% 126673AK8 0.000000 3.~~495556~~599444 1,000.000000 M6 5,300,000.00 4.~~182500~~430000% 126673AL6 0.000000 3.~~717778~~814722 1,000.000000 B 5,300,000.00 45.~~932500~~180000% 126673AM4 0.000000 4.~~384444~~460556 1,000.000000 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - ~~508~~486,~~095~~390,~~056~~866.4082 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, Series 2004-ECC1 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 357,395,797.88 107,105,540.52 464,501,338.40 Loan count 1993 270 2263 Avg loan rate 7.099079% 6.742249% 7.02 Prepay amount 17,704,580.62 3,789,384.37 21,493,964.99 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 144,439.88 42,345.52 186,785.40 Sub servicer fees 0.00 0.00 0.00 Trustee fees 2,815.60 832.33 3,647.93 Agg advances N/A N/A N/A Adv this period 127,442.40 33,447.96 160,890.36 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Total ----- Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Coverage Amounts Total ---------------- ----- Bankruptcy 0.00 0.00 0.00 Fraud 8,160,000.00 2,440,002.00 10,600,002.00 Special Hazard 0.00 0.00 0.00 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 82.293047% 100.000000% 400,265,866.82 ----------------------------------------------------------------------------- Junior 17.706953% 0.000000% 86,125,000.00 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 62 12,355,357.57 60 to 89 days 9 1,843,179.26 90 or more 2 615,365.44 Foreclosure 33 6,498,898.59 Totals: 106 21,312,800.86 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- REO INFORMATION -------------------------------------------------------------------------------- REO Date Loan Number Ending Stated Balance Book Value -------- ----------- --------------------- ---------- N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A Totals: 0 N/A Current Total Outstanding Balance: 0.00 Current Total Outstanding Number of Loans: 0 -------------------------------------------------------------------------------- OTHER INFORMATION -------------------------------------------------------------------------------- Amount/Withdrawal Total/Ending Bal. ----------------- ----------------- Available remittance amount 24,968,955.45 24,968,955.45 Principal remittance amount 21,889,528.42 21,889,528.42 Interest remittance amount 3,079,427.03 3,079,427.03

Filing Compare · CWABS INC ASSET BACKED CERTIFICATES SERIES 2004-ECC1