UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 27, 2003
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-7 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-09 54-2123764
Pooling and Servicing Agreement) (Commission IRS EIN
(State or other File Number)
jurisdiction
of Incorporation)
c/o Wells Fargo Bank Minnesota, 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)
ITEM 5. Other Events
On October 27, 2003 a distribution was made to holders of BANC OF AMERICA
ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-7
Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Mortgage Pass-Through Certificates,
Series 2003-7 Trust, relating to the
October 27, 2003 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.
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-7 Trust
By: Wells Fargo Bank Minnesota, N.A. as Trustee
By: /s/ Beth Belfield, Assistant Vice President
By: Beth Belfield, Assistant Vice President
Date: 10/29/03
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-7 Trust,
relating to the October 27, 2003 distribution.
EX-99.1
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Record Date: 9/30/03
Distribution Date: 10/27/03
BAA Series: 2003-7
Contact: Customer Service - CTSLink
Wells Fargo Bank Minnesota, 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>
1-CB-1 05948KEJ4 SEN 5.50000% 99,462,905.62 455,871.64 694,356.54
1-CB-WIO 05948KEK1 SEN 0.31666% 0.00 14,804.86 0.00
1-AR 05948KEU9 SEN 5.50000% 0.00 0.16 0.00
1-A-1 05948KEL9 SEN 5.50000% 115,596,471.65 529,817.15 893,116.96
1-A-2 05948KEM7 SEN 5.50000% 26,298,000.00 120,532.50 0.00
1-A-3 05948KEN5 SEN 5.50000% 1,311,000.00 6,008.75 0.00
1-A-4 05948KEP0 SEN 5.50000% 129,445,471.65 593,291.73 893,116.96
1-A-5 05948KEQ8 SEN 0.00000% 598,261.00 0.00 0.00
1-A-6 05948KFS3 SEN 5.75000% 3,287,000.00 15,750.21 0.00
1-A-7 05948KER6 SEN 5.75000% 1,250,000.00 5,989.58 0.00
1-A-8 05948KES4 SEN 5.75000% 2,975,000.00 14,255.21 0.00
1-A-9 05948KET2 SEN 5.75000% 5,649,739.00 27,071.67 0.00
1-A-WIO 05948KEV7 SEN 0.31677% 0.00 42,160.18 0.00
2-A-1 05948KEW5 SEN 5.00000% 57,341,635.61 238,923.48 452,588.31
2-A-2 05948KEX3 SEN 5.00000% 64,854,635.61 270,227.64 452,588.31
2-A-3 05948KEY1 SEN 5.00000% 24,873,000.00 103,637.50 0.00
2-A-4 05948KEZ8 SEN 5.00000% 73,535,630.03 306,398.45 452,594.43
2-A-WIO 05948KFA2 SEN 0.34394% 0.00 37,179.09 0.00
A-PO 05948KFB0 PO 0.00000% 12,349,054.35 0.00 43,863.92
1-B-1 05948KFC8 SUB 5.50000% 8,937,981.08 40,965.75 9,531.27
1-B-2 05948KFD6 SUB 5.50000% 4,157,990.13 19,057.45 4,433.99
1-B-3 05948KFE4 SUB 5.50000% 2,078,695.38 9,527.35 2,216.68
1-B-4 05948KFL8 SUB 5.50000% 2,078,295.81 9,525.52 2,216.25
1-B-5 05948KFM6 SUB 5.50000% 1,455,595.73 6,671.48 1,552.22
1-B-6 05948KFN4 SUB 5.50000% 1,663,121.13 7,622.64 1,773.52
2-B-1 05948KFF1 SUB 5.00000% 2,310,578.49 9,627.41 8,892.90
2-B-2 05948KFG9 SUB 5.00000% 808,702.47 3,369.59 3,112.52
2-B-3 05948KFH7 SUB 5.00000% 808,702.47 3,369.59 3,112.52
2-B-4 05948KFP9 SUB 5.00000% 462,115.70 1,925.48 1,778.58
2-B-5 05948KFQ7 SUB 5.00000% 231,057.85 962.74 889.29
2-B-6 05948KFR5 SUB 5.00000% 346,770.07 1,444.88 1,334.64
SES 05948KFU8 SEN 0.00000% 0.00 110,569.74 0.00
Totals 644,167,410.83 3,006,559.42 3,923,069.81
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-CB-1 0.00 98,768,549.08 1,150,228.18 0.00
1-CB-WIO 0.00 0.00 14,804.86 0.00
1-AR 0.00 0.00 0.16 0.00
1-A-1 0.00 114,703,354.68 1,422,934.11 0.00
1-A-2 0.00 26,298,000.00 120,532.50 0.00
1-A-3 0.00 1,311,000.00 6,008.75 0.00
1-A-4 0.00 128,552,354.68 1,486,408.69 0.00
1-A-5 0.00 598,261.00 0.00 0.00
1-A-6 0.00 3,287,000.00 15,750.21 0.00
1-A-7 0.00 1,250,000.00 5,989.58 0.00
1-A-8 0.00 2,975,000.00 14,255.21 0.00
1-A-9 0.00 5,649,739.00 27,071.67 0.00
1-A-WIO 0.00 0.00 42,160.18 0.00
2-A-1 0.00 56,889,047.29 691,511.79 0.00
2-A-2 0.00 64,402,047.29 722,815.95 0.00
2-A-3 0.00 24,873,000.00 103,637.50 0.00
2-A-4 0.00 73,083,035.60 758,992.88 0.00
2-A-WIO 0.00 0.00 37,179.09 0.00
A-PO 0.00 12,305,190.43 43,863.92 0.00
1-B-1 0.00 8,928,449.81 50,497.02 0.00
1-B-2 0.00 4,153,556.14 23,491.44 0.00
1-B-3 0.00 2,076,478.71 11,744.03 0.00
1-B-4 0.00 2,076,079.56 11,741.77 0.00
1-B-5 0.00 1,454,043.51 8,223.70 0.00
1-B-6 0.00 1,661,347.62 9,396.16 0.00
2-B-1 0.00 2,301,685.59 18,520.31 0.00
2-B-2 0.00 805,589.96 6,482.11 0.00
2-B-3 0.00 805,589.96 6,482.11 0.00
2-B-4 0.00 460,337.12 3,704.06 0.00
2-B-5 0.00 230,168.56 1,852.03 0.00
2-B-6 0.00 345,435.43 2,779.52 0.00
SES 0.00 0.00 110,569.74 0.00
Totals 0.00 640,244,341.02 6,929,629.23 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>
1-CB-1 100,000,000.00 99,462,905.62 106,549.56 587,806.98 0.00 0.00
1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00
1-AR 100.00 0.00 0.00 0.00 0.00 0.00
1-A-1 116,638,000.00 115,596,471.65 152,469.34 740,647.62 0.00 0.00
1-A-2 26,298,000.00 26,298,000.00 0.00 0.00 0.00 0.00
1-A-3 1,311,000.00 1,311,000.00 0.00 0.00 0.00 0.00
1-A-4 130,487,000.00 129,445,471.65 152,469.34 740,647.62 0.00 0.00
1-A-5 598,261.00 598,261.00 0.00 0.00 0.00 0.00
1-A-6 3,287,000.00 3,287,000.00 0.00 0.00 0.00 0.00
1-A-7 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00
1-A-8 2,975,000.00 2,975,000.00 0.00 0.00 0.00 0.00
1-A-9 5,649,739.00 5,649,739.00 0.00 0.00 0.00 0.00
1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
2-A-1 57,754,000.00 57,341,635.61 283,016.33 169,571.98 0.00 0.00
2-A-2 65,267,000.00 64,854,635.61 283,016.33 169,571.98 0.00 0.00
2-A-3 24,873,000.00 24,873,000.00 0.00 0.00 0.00 0.00
2-A-4 73,948,000.00 73,535,630.03 283,020.16 169,574.28 0.00 0.00
2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
A-PO 12,413,176.11 12,349,054.35 29,177.79 14,686.13 0.00 0.00
1-B-1 8,947,439.00 8,937,981.08 9,531.27 0.00 0.00 0.00
1-B-2 4,162,390.00 4,157,990.13 4,433.99 0.00 0.00 0.00
1-B-3 2,080,895.00 2,078,695.38 2,216.68 0.00 0.00 0.00
1-B-4 2,080,495.00 2,078,295.81 2,216.25 0.00 0.00 0.00
1-B-5 1,457,136.00 1,455,595.73 1,552.22 0.00 0.00 0.00
1-B-6 1,664,881.00 1,663,121.13 1,773.52 0.00 0.00 0.00
2-B-1 2,319,440.00 2,310,578.49 8,892.90 0.00 0.00 0.00
2-B-2 811,804.00 808,702.47 3,112.52 0.00 0.00 0.00
2-B-3 811,804.00 808,702.47 3,112.52 0.00 0.00 0.00
2-B-4 463,888.00 462,115.70 1,778.58 0.00 0.00 0.00
2-B-5 231,944.00 231,057.85 889.29 0.00 0.00 0.00
2-B-6 348,100.00 346,770.07 1,334.64 0.00 0.00 0.00
SES 0.00 0.00 0.00 0.00 0.00 0.00
Totals 648,129,492.11 644,167,410.83 1,330,563.23 2,592,506.59 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>
1-CB-1 694,356.54 98,768,549.08 0.98768549 694,356.54
1-CB-WIO 0.00 0.00 0.00000000 0.00
1-AR 0.00 0.00 0.00000000 0.00
1-A-1 893,116.96 114,703,354.68 0.98341325 893,116.96
1-A-2 0.00 26,298,000.00 1.00000000 0.00
1-A-3 0.00 1,311,000.00 1.00000000 0.00
1-A-4 893,116.96 128,552,354.68 0.98517365 893,116.96
1-A-5 0.00 598,261.00 1.00000000 0.00
1-A-6 0.00 3,287,000.00 1.00000000 0.00
1-A-7 0.00 1,250,000.00 1.00000000 0.00
1-A-8 0.00 2,975,000.00 1.00000000 0.00
1-A-9 0.00 5,649,739.00 1.00000000 0.00
1-A-WIO 0.00 0.00 0.00000000 0.00
2-A-1 452,588.31 56,889,047.29 0.98502350 452,588.31
2-A-2 452,588.31 64,402,047.29 0.98674747 452,588.31
2-A-3 0.00 24,873,000.00 1.00000000 0.00
2-A-4 452,594.43 73,083,035.60 0.98830307 452,594.43
2-A-WIO 0.00 0.00 0.00000000 0.00
A-PO 43,863.92 12,305,190.43 0.99130072 43,863.92
1-B-1 9,531.27 8,928,449.81 0.99787770 9,531.27
1-B-2 4,433.99 4,153,556.14 0.99787770 4,433.99
1-B-3 2,216.68 2,076,478.71 0.99787770 2,216.68
1-B-4 2,216.25 2,076,079.56 0.99787770 2,216.25
1-B-5 1,552.22 1,454,043.51 0.99787769 1,552.22
1-B-6 1,773.52 1,661,347.62 0.99787770 1,773.52
2-B-1 8,892.90 2,301,685.59 0.99234539 8,892.90
2-B-2 3,112.52 805,589.96 0.99234539 3,112.52
2-B-3 3,112.52 805,589.96 0.99234539 3,112.52
2-B-4 1,778.58 460,337.12 0.99234539 1,778.58
2-B-5 889.29 230,168.56 0.99234539 889.29
2-B-6 1,334.64 345,435.43 0.99234539 1,334.64
SES 0.00 0.00 0.00000000 0.00
Totals 3,923,069.81 640,244,341.02 0.98783399 3,923,069.81
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>
1-CB-1 100,000,000.00 994.62905620 1.06549560 5.87806980 0.00000000
1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-1 116,638,000.00 991.07042002 1.30720126 6.34996845 0.00000000
1-A-2 26,298,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-3 1,311,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-4 130,487,000.00 992.01814472 1.16846383 5.67602612 0.00000000
1-A-5 598,261.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-6 3,287,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-7 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-8 2,975,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-9 5,649,739.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 57,754,000.00 992.85998563 4.90037625 2.93610798 0.00000000
2-A-2 65,267,000.00 993.68188533 4.33628526 2.59812738 0.00000000
2-A-3 24,873,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-4 73,948,000.00 994.42351423 3.82728620 2.29315573 0.00000000
2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 12,413,176.11 994.83437926 2.35054991 1.18310816 0.00000000
1-B-1 8,947,439.00 998.94294669 1.06525119 0.00000000 0.00000000
1-B-2 4,162,390.00 998.94294624 1.06525097 0.00000000 0.00000000
1-B-3 2,080,895.00 998.94294522 1.06525317 0.00000000 0.00000000
1-B-4 2,080,495.00 998.94294867 1.06525130 0.00000000 0.00000000
1-B-5 1,457,136.00 998.94294699 1.06525403 0.00000000 0.00000000
1-B-6 1,664,881.00 998.94294547 1.06525331 0.00000000 0.00000000
2-B-1 2,319,440.00 996.17946142 3.83407202 0.00000000 0.00000000
2-B-2 811,804.00 996.17945957 3.83407818 0.00000000 0.00000000
2-B-3 811,804.00 996.17945957 3.83407818 0.00000000 0.00000000
2-B-4 463,888.00 996.17946573 3.83407202 0.00000000 0.00000000
2-B-5 231,944.00 996.17946573 3.83407202 0.00000000 0.00000000
2-B-6 348,100.00 996.17945993 3.83407067 0.00000000 0.00000000
SES 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>
1-CB-1 0.00000000 6.94356540 987.68549080 0.98768549 6.94356540
1-CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-1 0.00000000 7.65716970 983.41325023 0.98341325 7.65716970
1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-4 0.00000000 6.84448995 985.17365469 0.98517365 6.84448995
1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 7.83648423 985.02350123 0.98502350 7.83648423
2-A-2 0.00000000 6.93441264 986.74747254 0.98674747 6.93441264
2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-4 0.00000000 6.12044180 988.30307243 0.98830307 6.12044180
2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 0.00000000 3.53365808 991.30072118 0.99130072 3.53365808
1-B-1 0.00000000 1.06525119 997.87769551 0.99787770 1.06525119
1-B-2 0.00000000 1.06525097 997.87769527 0.99787770 1.06525097
1-B-3 0.00000000 1.06525317 997.87769686 0.99787770 1.06525317
1-B-4 0.00000000 1.06525130 997.87769737 0.99787770 1.06525130
1-B-5 0.00000000 1.06525403 997.87769295 0.99787769 1.06525403
1-B-6 0.00000000 1.06525331 997.87769817 0.99787770 1.06525331
2-B-1 0.00000000 3.83407202 992.34538940 0.99234539 3.83407202
2-B-2 0.00000000 3.83407818 992.34539372 0.99234539 3.83407818
2-B-3 0.00000000 3.83407818 992.34539372 0.99234539 3.83407818
2-B-4 0.00000000 3.83407202 992.34539372 0.99234539 3.83407202
2-B-5 0.00000000 3.83407202 992.34539372 0.99234539 3.83407202
2-B-6 0.00000000 3.83407067 992.34538926 0.99234539 3.83407067
SES 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>
1-CB-1 100,000,000.00 5.50000% 99,462,905.62 455,871.65 0.00 0.00
1-CB-WIO 0.00 0.31666% 56,104,516.91 14,804.86 0.00 0.00
1-AR 100.00 5.50000% 0.00 0.00 0.00 0.00
1-A-1 116,638,000.00 5.50000% 115,596,471.65 529,817.16 0.00 0.00
1-A-2 26,298,000.00 5.50000% 26,298,000.00 120,532.50 0.00 0.00
1-A-3 1,311,000.00 5.50000% 1,311,000.00 6,008.75 0.00 0.00
1-A-4 130,487,000.00 5.50000% 129,445,471.65 593,291.75 0.00 0.00
1-A-5 598,261.00 0.00000% 598,261.00 0.00 0.00 0.00
1-A-6 3,287,000.00 5.75000% 3,287,000.00 15,750.21 0.00 0.00
1-A-7 1,250,000.00 5.75000% 1,250,000.00 5,989.58 0.00 0.00
1-A-8 2,975,000.00 5.75000% 2,975,000.00 14,255.21 0.00 0.00
1-A-9 5,649,739.00 5.75000% 5,649,739.00 27,071.67 0.00 0.00
1-A-WIO 0.00 0.31677% 159,713,250.10 42,160.18 0.00 0.00
2-A-1 57,754,000.00 5.00000% 57,341,635.61 238,923.48 0.00 0.00
2-A-2 65,267,000.00 5.00000% 64,854,635.61 270,227.65 0.00 0.00
2-A-3 24,873,000.00 5.00000% 24,873,000.00 103,637.50 0.00 0.00
2-A-4 73,948,000.00 5.00000% 73,535,630.03 306,398.46 0.00 0.00
2-A-WIO 0.00 0.34394% 129,716,844.90 37,179.09 0.00 0.00
A-PO 12,413,176.11 0.00000% 12,349,054.35 0.00 0.00 0.00
1-B-1 8,947,439.00 5.50000% 8,937,981.08 40,965.75 0.00 0.00
1-B-2 4,162,390.00 5.50000% 4,157,990.13 19,057.45 0.00 0.00
1-B-3 2,080,895.00 5.50000% 2,078,695.38 9,527.35 0.00 0.00
1-B-4 2,080,495.00 5.50000% 2,078,295.81 9,525.52 0.00 0.00
1-B-5 1,457,136.00 5.50000% 1,455,595.73 6,671.48 0.00 0.00
1-B-6 1,664,881.00 5.50000% 1,663,121.13 7,622.64 0.00 0.00
2-B-1 2,319,440.00 5.00000% 2,310,578.49 9,627.41 0.00 0.00
2-B-2 811,804.00 5.00000% 808,702.47 3,369.59 0.00 0.00
2-B-3 811,804.00 5.00000% 808,702.47 3,369.59 0.00 0.00
2-B-4 463,888.00 5.00000% 462,115.70 1,925.48 0.00 0.00
2-B-5 231,944.00 5.00000% 231,057.85 962.74 0.00 0.00
2-B-6 348,100.00 5.00000% 346,770.07 1,444.88 0.00 0.00
SES 0.00 0.00000% 644,167,411.75 0.00 0.00 0.00
Totals 648,129,492.11 2,895,989.58 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>
1-CB-1 0.01 0.00 455,871.64 0.00 98,768,549.08
1-CB-WIO 0.00 0.00 14,804.86 0.00 55,459,898.53
1-AR 0.00 0.00 0.16 0.00 0.00
1-A-1 0.02 0.00 529,817.15 0.00 114,703,354.68
1-A-2 0.00 0.00 120,532.50 0.00 26,298,000.00
1-A-3 0.00 0.00 6,008.75 0.00 1,311,000.00
1-A-4 0.02 0.00 593,291.73 0.00 128,552,354.68
1-A-5 0.00 0.00 0.00 0.00 598,261.00
1-A-6 0.00 0.00 15,750.21 0.00 3,287,000.00
1-A-7 0.00 0.00 5,989.58 0.00 1,250,000.00
1-A-8 0.00 0.00 14,255.21 0.00 2,975,000.00
1-A-9 0.00 0.00 27,071.67 0.00 5,649,739.00
1-A-WIO 0.00 0.00 42,160.18 0.00 158,227,367.09
2-A-1 0.01 0.00 238,923.48 0.00 56,889,047.29
2-A-2 0.01 0.00 270,227.64 0.00 64,402,047.29
2-A-3 0.00 0.00 103,637.50 0.00 24,873,000.00
2-A-4 0.01 0.00 306,398.45 0.00 73,083,035.60
2-A-WIO 0.00 0.00 37,179.09 0.00 129,049,723.28
A-PO 0.00 0.00 0.00 0.00 12,305,190.43
1-B-1 0.00 0.00 40,965.75 0.00 8,928,449.81
1-B-2 0.00 0.00 19,057.45 0.00 4,153,556.14
1-B-3 0.00 0.00 9,527.35 0.00 2,076,478.71
1-B-4 0.00 0.00 9,525.52 0.00 2,076,079.56
1-B-5 0.00 0.00 6,671.48 0.00 1,454,043.51
1-B-6 0.00 0.00 7,622.64 0.00 1,661,347.62
2-B-1 0.00 0.00 9,627.41 0.00 2,301,685.59
2-B-2 0.00 0.00 3,369.59 0.00 805,589.96
2-B-3 0.00 0.00 3,369.59 0.00 805,589.96
2-B-4 0.00 0.00 1,925.48 0.00 460,337.12
2-B-5 0.00 0.00 962.74 0.00 230,168.56
2-B-6 0.00 0.00 1,444.88 0.00 345,435.43
SES 0.00 0.00 110,569.74 0.00 640,244,341.94
Totals 0.08 0.00 3,006,559.42 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>
1-CB-1 100,000,000.00 5.50000% 994.62905620 4.55871650 0.00000000 0.00000000
1-CB-WIO 0.00 0.31666% 994.22900797 0.26235715 0.00000000 0.00000000
1-AR 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-1 116,638,000.00 5.50000% 991.07042002 4.54240608 0.00000000 0.00000000
1-A-2 26,298,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-3 1,311,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-4 130,487,000.00 5.50000% 992.01814472 4.54674987 0.00000000 0.00000000
1-A-5 598,261.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-6 3,287,000.00 5.75000% 1000.00000000 4.79166717 0.00000000 0.00000000
1-A-7 1,250,000.00 5.75000% 1000.00000000 4.79166400 0.00000000 0.00000000
1-A-8 2,975,000.00 5.75000% 1000.00000000 4.79166723 0.00000000 0.00000000
1-A-9 5,649,739.00 5.75000% 1000.00000000 4.79166737 0.00000000 0.00000000
1-A-WIO 0.00 0.31677% 990.73553709 0.26152864 0.00000000 0.00000000
2-A-1 57,754,000.00 5.00000% 992.85998563 4.13691658 0.00000000 0.00000000
2-A-2 65,267,000.00 5.00000% 993.68188533 4.14034121 0.00000000 0.00000000
2-A-3 24,873,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000
2-A-4 73,948,000.00 5.00000% 994.42351423 4.14343133 0.00000000 0.00000000
2-A-WIO 0.00 0.34394% 995.68835348 0.28538149 0.00000000 0.00000000
A-PO 12,413,176.11 0.00000% 994.83437926 0.00000000 0.00000000 0.00000000
1-B-1 8,947,439.00 5.50000% 998.94294669 4.57848888 0.00000000 0.00000000
1-B-2 4,162,390.00 5.50000% 998.94294624 4.57848736 0.00000000 0.00000000
1-B-3 2,080,895.00 5.50000% 998.94294522 4.57848666 0.00000000 0.00000000
1-B-4 2,080,495.00 5.50000% 998.94294867 4.57848733 0.00000000 0.00000000
1-B-5 1,457,136.00 5.50000% 998.94294699 4.57848821 0.00000000 0.00000000
1-B-6 1,664,881.00 5.50000% 998.94294547 4.57848939 0.00000000 0.00000000
2-B-1 2,319,440.00 5.00000% 996.17946142 4.15074759 0.00000000 0.00000000
2-B-2 811,804.00 5.00000% 996.17945957 4.15074328 0.00000000 0.00000000
2-B-3 811,804.00 5.00000% 996.17945957 4.15074328 0.00000000 0.00000000
2-B-4 463,888.00 5.00000% 996.17946573 4.15074328 0.00000000 0.00000000
2-B-5 231,944.00 5.00000% 996.17946573 4.15074328 0.00000000 0.00000000
2-B-6 348,100.00 5.00000% 996.17945993 4.15076128 0.00000000 0.00000000
SES 0.00 0.00000% 993.88689862 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>
1-CB-1 0.00000010 0.00000000 4.55871640 0.00000000 987.68549080
1-CB-WIO 0.00000000 0.00000000 0.26235715 0.00000000 982.80571574
1-AR 0.00000000 0.00000000 1.60000000 0.00000000 0.00000000
1-A-1 0.00000017 0.00000000 4.54240599 0.00000000 983.41325023
1-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-4 0.00000015 0.00000000 4.54674971 0.00000000 985.17365469
1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
1-A-6 0.00000000 0.00000000 4.79166717 0.00000000 1000.00000000
1-A-7 0.00000000 0.00000000 4.79166400 0.00000000 1000.00000000
1-A-8 0.00000000 0.00000000 4.79166723 0.00000000 1000.00000000
1-A-9 0.00000000 0.00000000 4.79166737 0.00000000 1000.00000000
1-A-WIO 0.00000000 0.00000000 0.26152864 0.00000000 981.51828617
2-A-1 0.00000017 0.00000000 4.13691658 0.00000000 985.02350123
2-A-2 0.00000015 0.00000000 4.14034106 0.00000000 986.74747254
2-A-3 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000
2-A-4 0.00000014 0.00000000 4.14343119 0.00000000 988.30307243
2-A-WIO 0.00000000 0.00000000 0.28538149 0.00000000 990.56762126
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 991.30072118
1-B-1 0.00000000 0.00000000 4.57848888 0.00000000 997.87769551
1-B-2 0.00000000 0.00000000 4.57848736 0.00000000 997.87769527
1-B-3 0.00000000 0.00000000 4.57848666 0.00000000 997.87769686
1-B-4 0.00000000 0.00000000 4.57848733 0.00000000 997.87769737
1-B-5 0.00000000 0.00000000 4.57848821 0.00000000 997.87769295
1-B-6 0.00000000 0.00000000 4.57848939 0.00000000 997.87769817
2-B-1 0.00000000 0.00000000 4.15074759 0.00000000 992.34538940
2-B-2 0.00000000 0.00000000 4.15074328 0.00000000 992.34539372
2-B-3 0.00000000 0.00000000 4.15074328 0.00000000 992.34539372
2-B-4 0.00000000 0.00000000 4.15074328 0.00000000 992.34539372
2-B-5 0.00000000 0.00000000 4.15074328 0.00000000 992.34539372
2-B-6 0.00000000 0.00000000 4.15076128 0.00000000 992.34538926
SES 0.00000000 0.00000000 0.17059822 0.00000000 987.83398812
<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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
1-CB-APO 0.00000% 0.00 0.00 1,882,241.32 1,880,050.90 99.14589077%
1-A-APO 0.00000% 0.00 0.00 5,374,127.86 5,362,240.72 99.26596099%
2-APO 0.00000% 0.00 0.00 5,092,685.16 5,062,898.81 98.98069818%
1-CB-SES 0.00000% 106,589,791.96 105,887,626.67 0.00 0.00 98.82515036%
1-A-SES 0.00000% 306,912,106.06 305,097,879.40 0.00 0.00 98.72470458%
2-SES 0.00000% 230,665,513.73 229,258,835.87 0.00 0.00 98.84231509%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 6,958,348.37
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
Total Deposits 6,958,348.37
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 28,719.14
Payment of Interest and Principal 6,929,629.23
Total Withdrawals (Pool Distribution Amount) 6,958,348.37
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 26,840.31
Trustee Fee 1,878.83
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 28,719.14
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 57 0 0 0 57
8,163,043.93 0.00 0.00 0.00 8,163,043.93
60 Days 1 0 0 0 1
144,000.00 0.00 0.00 0.00 144,000.00
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 58 0 0 0 58
8,307,043.93 0.00 0.00 0.00 8,307,043.93
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 1.241830% 0.000000% 0.000000% 0.000000% 1.241830%
1.272785% 0.000000% 0.000000% 0.000000% 1.272785%
60 Days 0.021786% 0.000000% 0.000000% 0.000000% 0.021786%
0.022453% 0.000000% 0.000000% 0.000000% 0.022453%
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 1.263617% 0.000000% 0.000000% 0.000000% 1.263617%
1.295237% 0.000000% 0.000000% 0.000000% 1.295237%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 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 6 0 0 0 6
992,932.36 0.00 0.00 0.00 992,932.36
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 6 0 0 0 6
992,932.36 0.00 0.00 0.00 992,932.36
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.831025% 0.000000% 0.000000% 0.000000% 0.831025%
0.936902% 0.000000% 0.000000% 0.000000% 0.936902%
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 0.831025% 0.000000% 0.000000% 0.000000% 0.831025%
0.936902% 0.000000% 0.000000% 0.000000% 0.936902%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 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 20 0 0 0 20
3,693,612.17 0.00 0.00 0.00 3,693,612.17
60 Days 1 0 0 0 1
144,000.00 0.00 0.00 0.00 144,000.00
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 21 0 0 0 21
3,837,612.17 0.00 0.00 0.00 3,837,612.17
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.057082% 0.000000% 0.000000% 0.000000% 1.057082%
1.209555% 0.000000% 0.000000% 0.000000% 1.209555%
60 Days 0.052854% 0.000000% 0.000000% 0.000000% 0.052854%
0.047156% 0.000000% 0.000000% 0.000000% 0.047156%
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 1.109937% 0.000000% 0.000000% 0.000000% 1.109937%
1.256711% 0.000000% 0.000000% 0.000000% 1.256711%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 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 31 0 0 0 31
3,476,499.40 0.00 0.00 0.00 3,476,499.40
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 31 0 0 0 31
3,476,499.40 0.00 0.00 0.00 3,476,499.40
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.568826% 0.000000% 0.000000% 0.000000% 1.568826%
1.511501% 0.000000% 0.000000% 0.000000% 1.511501%
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 1.568826% 0.000000% 0.000000% 0.000000% 1.568826%
1.511501% 0.000000% 0.000000% 0.000000% 1.511501%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 55,263.84
COLLATERAL STATEMENT
Collateral Description Fixed
Weighted Average Gross Coupon 5.648352%
Weighted Average Pass-Through Rate 5.394852%
Weighted Average Maturity(Stepdown Calculation ) 290
Beginning Scheduled Collateral Loan Count 4,605
Number Of Loans Paid In Full 15
Ending Scheduled Collateral Loan Count 4,590
Beginning Scheduled Collateral Balance 644,167,411.75
Ending Scheduled Collateral Balance 640,244,341.94
Ending Actual Collateral Balance at 30-Sep-2003 641,353,074.11
Monthly P &I Constant 4,362,633.34
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Class A Non-PO Optimal Amount 6,576,417.30
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 640,244,341.94
Scheduled Principal 1,330,563.21
Unscheduled Principal 2,592,506.60
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Fixed 10 Year Fixed 15 Year Fixed 15 Year
Weighted Average Coupon Rate 5.823051 5.822036 5.336528
Weighted Average Net Rate 5.573051 5.572036 5.086528
Weighted Average Maturity 355 355 174
Beginning Loan Count 725 1,901 1,979
Loans Paid In Full 3 9 3
Ending Loan Count 722 1,892 1,976
Beginning Scheduled Balance 106,589,791.96 306,912,106.06 230,665,513.73
Ending scheduled Balance 105,887,626.67 305,097,879.40 229,258,835.87
Record Date 09/30/2003 09/30/2003 09/30/2003
Principal And Interest Constant 631,564.11 1,816,359.61 1,914,709.62
Scheduled Principal 114,332.59 327,315.09 888,915.53
Unscheduled Principal 587,832.70 1,486,911.57 517,762.33
Scheduled Interest 517,231.52 1,489,044.52 1,025,794.09
Servicing Fees 22,206.19 63,940.01 48,055.31
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 310.89 895.17 672.77
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 494,714.44 1,424,209.34 977,066.01
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00
Group Level Collateral Statement
Group Total
Collateral Description Fixed
Weighted Average Coupon Rate 5.648352
Weighted Average Net Rate 5.398352
Weighted Average Maturity 290
Beginning Loan Count 4,605
Loans Paid In Full 15
Ending Loan Count 4,590
Beginning Scheduled Balance 644,167,411.75
Ending scheduled Balance 640,244,341.94
Record Date 09/30/2003
Principal And Interest Constant 4,362,633.34
Scheduled Principal 1,330,563.21
Unscheduled Principal 2,592,506.60
Scheduled Interest 3,032,070.13
Servicing Fees 134,201.51
Master Servicing Fees 0.00
Trustee Fee 1,878.83
FRY Amount 0.00
Special Hazard Fee 0.00
Other Fee 0.00
Pool Insurance Fee 0.00
Spread Fee 1 0.00
Spread Fee 2 0.00
Spread Fee 3 0.00
Net Interest 2,895,989.79
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Percentage of Cumulative Losses 0.00
Prepayment Penalties 0.00
Special Servicing Fee 0.00
Pass-Through Rate 5.394852
Miscellaneous Reporting
Group Group 1
CPR 6.427485%
Subordinate % 5.008851%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 94.991149%
Group Group 2
CPR 5.667143%
Subordinate % 5.016627%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 94.983373%
Group Group 3
CPR 2.670734%
Subordinate % 2.202377%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 97.797623%