NOTICE to CERTIFICATEHOLDERS

Size: px

Start display at page:

Download "NOTICE to CERTIFICATEHOLDERS"

Erick Hardy
5 years ago
Views:

1 NOTICE to CERTIFICATEHOLDERS Certain servicers have retroactively reported realized losses related to principal forbearance (aka deferred principal) amounts on modified loans that had not previously been categorized as losses. Realized losses identified in this report may include current period losses as well as any of the re-categorized principal forbearance amounts.

2 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL DISTRIBUTION PACKAGE Distribution Package Includes: * Issuance Dates Payment Date Statement Page Remittance Summary Group Page 4 Mortgage Loan Characteristics Page 5 Delinquency Report Page Delinquency Report 2 Days + Page 2 Delinquency History Report - Six Months Page 3 Bankruptcy Loan Detail Report Page 4 Foreclosure Loan Detail Report Page 5 REO Loan Detail Report Page 6 Prepayment & Liquidation Loan Detail Report Page 7 First Distribution Date: Settlement Date: Cutoff Date: Issuance Parties Servicer(s): Certificate Insurer(s): Underwriter(s): Contact Name: Title: Phone: Mobile: Fax: Address: February 25, 25 January 28, 25 January, 25 Nationstar Mortgage LLC Lehman Brothers Inc One Federal Street, 3rd FL, Boston, MA 2 Website: * The Trustee, at the direction of the Depositor, and based upon information provided in the Mortgage Loan Schedule or by the Servicer, is furnishing this information to each Certificateholder. The Depositor and/or the Servicer may discontinue the furnishing of this Supplemental Report (other than the Payment Date Statement), or may change its format, at any time and without notice to any Certificateholder. While the above parties have undertaken efforts to ensure the reasonable accuracy of this information, this information has not been audited and the parties make no representation as to the accuracy or completeness of the information.

3 STRUCTURED ASSET SECURITIES CORPORATION MORTGAGE PASS-THROUGH CERTIFICATES SERIES 25-GEL REPORTS TO NOTEHOLDERS Distribution Date: 27-Jan-4 Original Beginning Realized Interest Ending Certificate Certificate Principal Interest Loss Shortfall Total Certificate Class Face Value Balance () Distribution Distribution of Principal Amount Distribution Balance () A $7,672, $ $ $ N/A $ $ $ M $2,98, $,83,698.4 $6, $6,862.5 $ $ $68,78.2 $,64, M2 $8,47, $3,29, $ $2,867.2 $ $ $2,867.2 $3,29, M3 $6,64, $2,24,93.5 $ $3,67.7 $ $ $3,67.7 $2,24,93.5 M4 $2,55, $84,45.92 $ $4,2.73 $ ($352.39) $4,2.73 $84,45.92 B $4,26, $,97,87.45 $ $8,74.28 $77,6.83 ($5.28) $8,74.28 $,83,8.62 P $ $ $ $ N/A $ $ $ X $56.55 $55, $ $ N/A $ $ $ R $ $ $ $ $ $ $ $ Total $5,835,56.55 $8,85,53.4 $6, $26,342.7 $77,6.83 ($357.67) $88,88.4 $8,556, AMOUNTS PER $, UNIT Realized Interest Ending Principal Interest Loss Shortfall Total Certificate Current Class Cusip Distribution Distribution of Principal Amount Distribution Balance Rate A 86359BW8 $ $ $ $ $ $.546% M 86359BW98 $ $ $ $ $ $ % M BX22 $ $ $ $ $ $ % M BX3 $ $ $ $ $ $ % M BX48 $ $ $ ($ ) $ $ % B 86359BX55 $ $ $ ($348) $ $ % P SAS5GELP $ $ $ $ $ $, X SAS5GELX $ $ $ $ $ $ % LIBOR.646% Page of 7

4 STRUCTURED ASSET SECURITIES CORPORATION MORTGAGE PASS-THROUGH CERTIFICATES SERIES 25-GEL REPORTS TO NOTEHOLDERS Interest Shortfall Net Prepayment Net Prepayment Beginning Current Unpaid Carryforward Interest Interest Basis Risk Basis Risk Basis Risk Interest Shortfall Excess Shortfall * Shortfall Shortfall A M M2 M3 M () B 5.28 TOTAL * Beginning Basis Risk Shortfall includes interest accrued on prior unpaid shortfalls Cap Payment received less Class X Excess Current Delinquency Rate (6+days) 7.434% Rolling Three Month Delinquency Rate (6+days) 8.645% Weighted Average Term to Maturity of Mortgage Loans 25 Weighted Average Gross Coupon of Mortgage Loans 6.68% Realized Losses incurred during the related Prepayment Period 9,64.4 Weighted Average Net Coupon of Mortgage Loans % Cumulative Realized Losses (including Forgiven Principal) 2,996, Net Funds Cap Libor 5.534% Balance of Deleted Mortgage Loans Net Funds Cap Fixed % Page 2 of 7

5 STRUCTURED ASSET SECURITIES CORPORATION MORTGAGE PASS-THROUGH CERTIFICATES SERIES 25-GEL REPORTS TO NOTEHOLDERS ACCOUNT ACTIVITY Basis Risk Account: Reconciliation: Beginning Balance 4,443.9 Available funds (A): Deposits: Investment Income.5 Servicer remittance 88, Deposits: from waterfall Net Funds from Basis Risk account Deposits: Interest Rate Cap Payment Net Funds from Interest Rate Cap account Withdrawal: Basis Risk Shortfalls ,42.6 Withdrawal: After LIBOR Certificates = Ending Balance 4,86.29 Distributions (B): Trustee fee Ending Overcollateralization Amount Credit Risk Manager Fee Target Overcollateralization Amount 2,985, Total interest distributed $26,342.7 Overcollateralization Deficiency Amount 2,985, Total principal distributed $6, Extraordinary Trust Fund Expenses Amount of Advances required to be made by servicer N/A 89,42.6 Amount of Advances actually made by servicer 452,6.22 Amount of Advance shortfall N/A (A) - (B): Hamp investor incentive, cost share, and depreciation Deferred Principal: Forgiven Principal: Current Deferred Principal (allocated as loss)** Current Period Forgiven Principal* Cumulative Deferred Principal (allocated as loss)** 67, Cumulative Forgiven Principal* 5,49.6 * In the absence of specific guidance in the governing documents, forgiveness of principal agreed to and reported by a Servicer in connection with a loan modification will be treated as a Realized Loss, and will be included in such reported amounts and related calculations. **In the absence of specific provisions in the governing documents and consistent with the information provided by the Servicer that the Servicer is following the guidance issued by the Department of Treasury, deferred principal agreed to and reported as a loss Page 3 of 7

6 Distribution Date: Jan 27, 24 POOL BALANCE INFORMATION: Beginning Balance Less: Principal Remittance Plus: Negative Amortization Plus: Draws (If Applicable) Less: Net Realized Losses Ending Balance BLANK PRINCIPAL REMITTANCE: Scheduled Principal Prepayments Curtailments Net Liquidation Proceeds Repurchase Principal Total Principal Remittance (A) BLANK INTEREST REMITTANCE: Gross Interest Less: Total Retained Fees Less: Deferred Interest Less: Relief Act Interest Shortfall Less: Net Prepayment Interest Shortfall Less: Net Nonrecoverable Advances Less: Interest Loss Net Interest Remittance From Servicer(s) (B) BLANK Prepayment Premiums (C) Other Funds (D) BLANK REMITTANCE TO TRUST (A+B+C+D): BLANK OTHER INFORMATION: Beginning Loan Count Ending Loan Count Ending Pool Factor BLANK Weighted Average Coupon Weighted Average Net Coupon Weighted Average Maximum Net Coupon BLANK Liquidated Loans - Balance Negative Amortization - Count Negative Amortization - Balance Substitution In Loans Substitution Out Loans Substitution Adjustment - Principal Loans w/ Prepayment Penalties - Balance Loans w/ Prepayment Penalties - Count Repurchase Loans - Count Subsequent Recoveries BLANK NON-RETAINED FEES: Excess Servicing Fee BLANK RETAINED FEES: Servicing Fee LPMI Special Servicing Fee Additional Master Servicing Fee Backup Servicing Fee Supplemental Insurance Fee Retained Interest 8,85,53.4 3, ,64.4 8,556, , , ,6.8-26, , , , , , % 5.568% % 64, Structured Asset Securities Corporation MPC, Series 25-GEL 6,963. COLLATERAL / REMITTANCE SUMMARY - GROUP Page 4 of 7

7 Distribution Date: Jan 27, 24 Remaining Principal Balance Structured Asset Securities Corporation MPC, Series 25-GEL MORTGAGE LOAN CHARACTERISTICS Balance Count Balance % K to 99.99K 65 7,68, % K to 99.99K 49 6,298, % 2K to K 9 2,3, % 3K to K 3,28, % 5K to K 3,536, % Total 229 8,556, % 8.M 7.M 6.M 5.M Balance 4.M 3.M 2.M.M M Group K to 99.99K K to 99.99K 2K to K 3K to K 5K to K Note: Prior to December 28, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms. Page 5 of 7

8 Distribution Date: Jan 27, 24 Gross Rate Structured Asset Securities Corporation MPC, Series 25-GEL MORTGAGE LOAN CHARACTERISTICS Gross Rate Count Balance ($) % 2.% % 7,225, % 2.5% % 2,5, % 3.% % 8 395, % 3.5% % 8 364, % 4.% % 3,34, % 4.5% % 6 426, % 5.% % 3,372, % 5.5% % 23 2,8, % 6.% % 2,945, % 6.5% % 8,784,.4 9.6% 7.% %,478, % 7.5% % 3,239, % 8.% % 3 773, % 8.5% % 23,276, % 9.% % 2 369, % 9.5% % 2 528, % % -.49% 5 2, %.5% -.99% 5 86, %.% -.49% 3 43, % 2.% % 37, % 2.5% % 2 2,67.5.% 5.% % 52, % Total 229 8,556, % Group Weighted Average Rate: 6.% Property Type Type Count Balance ($) % 2 Units 4 87, % 3 Units 374, % Condominium 8,532, % Manufactured Housing 5 929, % Multifamily 2, % Planned Unit Developmen 5 34, % Single Family 84 4,47, % Total 229 8,556, % Note: Prior to December 28, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms. Page 6 of 7

9 Distribution Date: Jan 27, 24 Year of First Payment Date Structured Asset Securities Corporation MPC, Series 25-GEL MORTGAGE LOAN CHARACTERISTICS Year Count Balance ($) % 993 2,82.87.% , % 995 2, % , % , % , % , % 2 3 9, % 2 37,37, % , % ,85, % 24 5,888, % Total 229 8,556, % Remaining Term to Maturity Month Count Balance ($) % , % ,364, % , % , % , % ,8.6.58% , % , % ,.56.22% ,3, % ,28, % Total 229 8,556, % Group Weighted Average Remaining Months: 25 Note: Prior to December 28, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms. Page 7 of 7

10 Distribution Date: Jan 27, 24 Geographic Distribution by State State Count Balance ($) % ALABAMA 2 72, % ARIZONA 7 46, % ARKANSAS 3, % CALIFORNIA 2,45, % COLORADO 2 267, % CONNECTICUT 25, % DELAWARE 35, % FLORIDA 6,48, % GEORGIA 3,49, % HAWAII 58, % IDAHO 78, % ILLINOIS 26,598,8. 8.6% INDIANA 32,48, % IOWA 2 8, % KANSAS 7, % KENTUCKY 2 7, % LOUISIANA 75, % MARYLAND 26,77.7.% MASSACHUSETTS 2 97, % MICHIGAN 8 439, % MINNESOTA 5 392, % MISSOURI 2 7, % NEVADA 98, % NEW JERSEY 3,579, % NEW YORK 4,9, % NORTH CAROLINA 68, % NORTH DAKOTA 56, % OHIO 2,79, % OKLAHOMA 53, % OREGON 3 44, % PENNSYLVANIA 3 56, % PUERTO RICO 4 66, % SOUTH CAROLINA 4 469, % SOUTH DAKOTA, % TENNESSEE 3 46, % TEXAS 3 675, % VIRGIN ISLANDS, % VIRGINIA 6 375, % WISCONSIN 2, % Total 229 8,556, % Structured Asset Securities Corporation MPC, Series 25-GEL MORTGAGE LOAN CHARACTERISTICS Note: Prior to December 28, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms. Page 8 of 7

11 Distribution Date: Jan 27, 24 GROUP Structured Asset Securities Corporation MPC, Series 25-GEL MORTGAGE LOAN CHARACTERISTICS Collateral Balance Distribution by State OHIO ILLINOIS NEW JERSEY CALIFORNIA FLORIDA INDIANA GEORGIA NEW YORK TEXAS NORTH CAROLINA HAWAII PENNSYLVANIA SOUTH CAROLINA MICHIGAN TENNESSEE ARIZONA OREGON MINNESOTA VIRGINIA COLORADO MARYLAND MASSACHUSETTS IOWA LOUISIANA MISSOURI SOUTH DAKOTA NEVADA IDAHO ALABAMA KANSAS PUERTO RICO NORTH DAKOTA OKLAHOMA DELAWARE ARKANSAS CONNECTICUT WISCONSIN VIRGIN ISLANDS KENTUCKY % Note: Prior to December 28, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms. Page 9 of 7

12 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL DELINQUENCY SUMMARY REPORT Delinquent Bankruptcy Foreclosure REO TOTAL Loan Count Loan Count Loan Count Loan Count Loan Count Current 3-59 days 6-89 days 9-2 days 2 + days TOTAL ,482, , ,.5 33, , ,947, % 4.54%.8%.72%.83% 85.94% 4,53, ,55.4 5, , ,77.7 6,8, , , , , % %.59% %.9%.7% 4, , , , ,4.2,79,748.7,867, % %.4% % 9.66%.7% 76,4.2,82,554.9,897, , , % % % % 2.3% 2.3% 436, , ,52, , , , ,723,38.3 8,556, % 4.54%.8%.72% 4.68% % 4,553, , , , ,858, ,733, days days days - 59 days Current Current 78.3% 3-59 days 4.5% 6-89 days.8% 9-2 days.7% 2 + days 4.7% Total:.% * Percentages are based on scheduled balance as a percent of total pool scheduled balance. Page of 7

13 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL DELINQUENCY SUMMARY REPORT days 6-89 days 9-2 days 2 + days TOTAL Count Balance ($) % of Bal* Count Balance ($) % of Bal* Count Balance ($) % of Bal* Count Balance ($) % of Bal* Count Balance ($) % of Bal* Delinquent 843, % 5, % 3 33, % 4 338, % 9,465, % Bankruptcy % 9, % % 2 66, % 3 275, % Foreclosure % 76,4.2.88% % 2,79, % 3,867, % REO % % % 5 426, % 5 426, % TOTAL 843, % 3 335, % 3 33, % 23 2,723, % 4 4,35, % % % % % days Delinquent 6-89 days Bankruptcy Group 9-2 days Group Foreclosure 2 + days REO Distribution of Delinquencies By Group and Days. (total %) Distribution of Delinquencies By Group and Status Type. (total %) * Percentages are based on scheduled balance as a percent of total delinquent scheduled balance. Page of 7

14 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL DELINQUENCY SUMMARY 2+ DAYS BREAKDOWN REPORT < 2 days 2-49 days 5-79 days days days 36 + days TOTAL Delinquent Loan Count 23 5,68, % 5,648,848.6 % % 9, % 9,35.27 % 3 329, % 423, ,947, % 6,8,69.33 Bankruptcy Loan Count 2 48,68.3.8% 49, % % % 78, % 78, , % 89, , % 38,57.76 Foreclosure Loan Count 76,4.2.4% 76,4.2 % % % 36,.23.9% 36,2.5,755, %,785, ,867, %,897,595.3 REO Loan Count % % % % % 5 426, % 436, , % 436, TOTAL Loan Count 26 5,833, % 5,874,67.84 % % 9, % 9, , % 4, ,599, % 2,735, ,556, % 8,733, * Percentages are based on scheduled balance as a percent of total pool scheduled balance. Page 2 of 7

15 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL DELINQUENCY HISTORY REPORT - SIX MONTHS * Delinquency counts and amounts include loans in Bankruptcy, Forclosure and REO's August 23 September 23 October 23 November 23 December 23 January 24 Count Balance ($) Count Balance ($) Count Balance ($) Count Balance ($) Count Balance ($) Count Balance ($) 3-59 days 837, , , , , , days 2 8, , , , , , days 5, , days 3 3,29, ,24, ,69, ,5, ,, ,723,38.3 Bankruptcy 8, , , , , , Foreclosure 7 2,238, ,368, ,88, ,67, ,23, ,867, REO 4 433, , , , , , M 3-59 days M 6-89 days M 9-2 days M 2 + days 9M 9M 9M 9M 8M 8M 8M 8M 7M 7M 7M 7M Balance ($) 6M 5M 4M 3M Balance ($) 6M 5M 4M 3M Balance ($) 6M 5M 4M 3M Balance ($) 6M 5M 4M 3M 2M 2M 2M 2M M M M M M 8//23 9//23 //23 //23 2//23 //24 M 8//23 9//23 //23 //23 2//23 //24 M 8//23 9//23 //23 //23 2//23 //24 M 8//23 9//23 //23 //23 2//23 //24 M Bankruptcy M Foreclosure M REO 9M 9M 9M 8M 8M 8M 7M 7M 7M Balance ($) 6M 5M 4M Balance ($) 6M 5M 4M Balance ($) 6M 5M 4M 3M 3M 3M 2M 2M 2M M M M M 8//23 9//23 //23 //23 2//23 //24 M 8//23 9//23 //23 //23 2//23 //24 M 8//23 9//23 //23 //23 2//23 //24 Page 3 of 7

16 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL BANKRUPTCY LOAN DETAIL REPORT Bankruptcy Count Balance ($) % 4 34, % Loan Number Original Balance Ending Balance Rate % Next Due Date Orig Term State Lien , 39, % 2//23 8 AZ ,5 78, % 3//23 36 PA , 9, % /5/23 36 MI ,75 87, % //22 36 NC Total: 4 364,25 34, Page 4 of 7

17 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL FORECLOSURE LOAN DETAIL REPORT Foreclosure Count Balance ($) % 3,867, % Loan Number Original Balance Ending Balance Rate % Next Due Date Orig Term State Lien ,8 34, % 4/23/2 33 PR ,6 66, % 6//2 36 NJ , 233, % 9//22 36 NJ 358 3,75 2, % 6//29 36 MA , 59, % 9//22 36 FL , 58, % //29 36 HI ,2. 9, % 8/7/2 36 IN ,5 76, % //23 36 IL , 36, % 3//23 36 IL , 325, % 2//2 36 NY ,4 4, % 4//29 36 FL ,5 38, % //2 36 IL ,4 62,2.9.45% 2//29 36 TX Total: 3 2,9,62.,867, Page 5 of 7

18 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL REO LOAN DETAIL REPORT REO Count All ($) % Count New ($) % 5 426, % % TOTAL: 5 426, % % GROUP Loan Number Original Balance Ending Balance Rate % Next Due Date Orig Term New REO? Book Value State Lien Scheduled Principal REO Date Actual Ending Balance (UPB) ,45 6, % 3//22 36 Not Available IN Not Available 6, ,55. 6, % 2//29 36 Not Available SC Not Available 67, ,3 7, % //29 36 Not Available FL Not Available 7, ,8 63, % 5//2 36 Not Available FL 2.6 Not Available 66, , , % //2 36 Not Available IL Not Available 24,47.7 Total: 5 446, , Page 6 of 7

19 Distribution Date: Jan 27, 24 Structured Asset Securities Corporation MPC, Series 25-GEL PREPAYMENT & LIQUIDATION LOAN DETAIL REPORT % Original Group Count Balance Prepayment Liquidation Begin Balance 5 356, 73, , ,85, % Prepayment.39% Liquidation -.4% Beginning Balance 99.47% Total: % Loan Num Original Beginning Scheduled Prepayments Liquidation Loss Add'l Loss Payoff Description Paid Off Add'l Loss Loan Loss Prepay State Lien Balance Balance Principal Incl Curtail Proceeds Date Date Rate Severit Penalty , 73, , Voluntary PIF 2/9/ % PA , Liquidation /7/23 % FL ,5 66, , ,22.58 Liquidation /9/ % 4.% NY ,4 97, , ,335.2 Liquidation /9/ % 7.2% OH , Liquidation /4/28 % TX Total: 5 356, 237, , , ,64.4 Page 7 of 7

Merrill Lynch Mortgage Investors Trust Mortgage Loan Asset-Backed Certificates Series 2006-HE3 DISTRIBUTION PACKAGE. Issuance Parties.

Merrill Lynch Mortgage Investors Trust Mortgage Loan Asset-Backed Certificates Series 2006-HE3 DISTRIBUTION PACKAGE. Issuance Parties. DISTRIBUTION PACKAGE Distribution Package Includes: * Issuance Dates - Payment Date Statement Page 1 - Remittance Summary Group Page 5 - Mortgage Loan Characteristics Page 6 - Delinquency Report Page 11