UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 25, 2003
BANC OF AMERICA MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 2003-6 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-06 54-2120466
Pooling and Servicing Agreement) (Commission 54-2120467
(State or other File Number) IRS EIN
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 November 25, 2003 a distribution was made to holders of BANC OF AMERICA
MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-6
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 2003-6 Trust, relating to the
November 25, 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 MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 2003-6 Trust
By: Wells Fargo Bank Minnesota, N.A. as Trustee
By: /s/ Beth Belfield as Assistant Vice President
By: Beth Belfield as Assistant Vice President
Date: 12/3/03
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-6 Trust,
relating to the November 25, 2003 distribution.
EX-99.1
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 10/31/03
Distribution Date: 11/25/03
BAM Series: 2003-6
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-A-1 05948XPZ8 SEN 5.00000% 16,127,000.00 67,195.83 0.00
1-A-2 05948XQA2 SEN 5.25000% 0.00 57,747.84 0.00
1-A-3 05948XQB0 SEN 5.25000% 0.00 2,419.05 0.00
1-A-4 05948XQC8 SEN 4.25000% 69,297,408.93 245,428.32 1,638,777.85
1-A-5 05948XQD6 SEN 0.00000% 4,485,536.54 0.00 117,616.84
1-A-6 05948XQE4 SEN 5.50000% 16,784,712.63 76,929.93 591,382.92
1-A-7 05948XQF1 SEN 5.50000% 4,740,921.00 21,729.22 0.00
1-A-8 05948XQG9 SEN 5.50000% 5,452,424.00 24,990.28 0.00
1-A-9 05948XQH7 SEN 5.50000% 7,707,349.00 35,325.35 0.00
1-A-10 05948XQJ3 SEN 5.00000% 7,480,680.27 31,169.50 263,569.99
1-A-11 05948XQK0 SEN 6.00000% 7,388,326.19 36,941.63 260,316.04
1-A-12 05948XQL8 SEN 5.50000% 3,694,000.00 16,930.83 130,000.00
1-A-13 05948XQM6 SEN 5.50000% 1,000,000.00 4,583.33 0.00
1-A-14 05948XQN4 SEN 5.50000% 1,000,000.00 4,583.33 0.00
1-A-15 05948XQP9 SEN 5.50000% 2,193,000.00 10,051.25 0.00
1-A-16 05948XQQ7 SEN 4.00000% 5,222,623.08 17,408.74 184,010.90
1-A-17 05948XQR5 SEN 7.00000% 9,840,326.95 57,401.91 346,708.42
1-A-18 05948XQS3 SEN 5.00000% 2,678,000.00 11,158.33 95,000.00
1-A-19 05948XQT1 SEN 5.00000% 1,000,000.00 4,166.67 0.00
1-A-20 05948XQU8 SEN 5.25000% 0.00 318,623.75 0.00
1-A-21 05948XQV6 SEN 4.00000% 5,541,000.00 18,470.00 195,000.00
1-A-22 05948XQW4 SEN 7.00000% 923,000.00 5,384.17 32,000.00
1-A-23 05948XQX2 SEN 2.12000% 750,000.00 1,325.00 0.00
1-A-24 05948XQY0 SEN 17.64000% 250,000.00 3,675.00 0.00
1-A-25 05948XQZ7 SEN 6.00000% 2,770,000.00 13,850.00 97,000.00
1-A-26 05948XRA1 SEN 5.00000% 3,889,030.20 16,204.29 137,023.86
1-A-27 05948XRB9 SEN 6.00000% 3,889,030.20 19,445.15 137,023.86
1-A-28 05948XRC7 SEN 2.50000% 87,943,000.00 183,214.58 0.00
1-A-29 05948XRD5 SEN 4.25000% 78,635,000.00 278,498.96 0.00
1-A-30 05948XRE3 SEN 4.75000% 103,714,000.00 410,534.58 0.00
1-A-31 05948XRF0 SEN 5.00000% 40,053,000.00 166,887.50 0.00
1-A-32 05948XRG8 SEN 5.25000% 50,000,000.00 218,750.00 0.00
1-A-33 05948XRH6 SEN 5.25000% 533,215.00 2,332.82 0.00
1-A-34 05948XRJ2 SEN 5.25000% 59,630,000.00 260,881.25 0.00
1-A-35 05948XRK9 SEN 5.25000% 639,785.00 2,799.06 0.00
1-A-36 05948XRL7 SEN 5.25000% 17,035,940.64 74,532.24 100,490.07
1-A-37 05948XRM5 SEN 5.50000% 21,546,000.00 98,752.50 0.00
1-A-38 05948XRN3 SEN 0.00000% 1,026,000.00 0.00 0.00
1-A-39 05948XRP8 SEN 5.25000% 578,951.00 2,532.91 0.00
1-A-40 05948XRQ6 SEN 2.47000% 80,607,236.78 165,916.56 2,780,916.22
1-A-41 05948XRR4 SEN 11.73667% 34,545,959.67 337,878.66 1,191,821.27
1-A-R 05948XRS2 SEN 5.25000% 0.00 0.00 0.00
1-A-LR 05948XRT0 SEN 5.25000% 0.00 8.96 0.00
2-A-1 05948XRV5 SEN 1.57000% 109,546,218.92 143,322.96 582,133.52
2-A-2 05948XRW3 SEN 10.24273% 119,229,048.21 1,017,692.14 633,588.51
2-A-3 05948XRX1 SEN 1.57000% 93,678,195.00 122,562.30 497,810.13
2-A-4 05948XRY9 SEN 1.57000% 2,716,667.65 3,554.31 14,436.49
A-PO 05948XSA0 SEN 0.00000% 555,646.70 0.00 807.33
1-B-1 05948XSB8 SUB 5.25000% 9,577,848.65 41,903.09 10,205.33
1-B-2 05948XSC6 SUB 5.25000% 3,991,434.84 17,462.53 4,252.93
1-B-3 05948XSD4 SUB 5.25000% 2,394,462.16 10,475.77 2,551.33
1-B-4 05948XSJ1 SUB 5.25000% 1,595,975.82 6,982.39 1,700.53
1-B-5 05948XSK8 SUB 5.25000% 1,197,231.08 5,237.89 1,275.67
1-B-6 05948XSL6 SUB 5.25000% 1,197,725.52 5,240.05 1,276.19
2-B-1 05948XSE2 SUB 4.75000% 1,735,127.73 6,868.21 6,731.61
2-B-2 05948XSF9 SUB 4.75000% 520,043.98 2,058.51 2,017.57
2-B-3 05948XSG7 SUB 4.75000% 694,051.09 2,747.29 2,692.64
2-B-4 05948XSM4 SUB 4.75000% 347,025.55 1,373.64 1,346.32
2-B-5 05948XSN2 SUB 4.75000% 174,007.11 688.78 675.08
2-B-6 05948XSP7 SUB 4.75000% 347,458.59 1,375.36 1,348.00
A-WIO-1 05948XRU7 SEN 0.37647% 0.00 224,132.68 0.00
A-WIO-2 05948XRZ6 SEN 0.38083% 0.00 101,461.20 0.00
SES 05948XSH5 SEN 0.00000% 0.00 189,307.18 0.00
Totals 1,110,090,625.68 5,231,105.56 10,063,507.42
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-A-1 0.00 16,127,000.00 67,195.83 0.00
1-A-2 0.00 0.00 57,747.84 0.00
1-A-3 0.00 0.00 2,419.05 0.00
1-A-4 0.00 67,658,631.08 1,884,206.17 0.00
1-A-5 0.00 4,367,919.69 117,616.84 0.00
1-A-6 0.00 16,193,329.71 668,312.85 0.00
1-A-7 0.00 4,740,921.00 21,729.22 0.00
1-A-8 0.00 5,452,424.00 24,990.28 0.00
1-A-9 0.00 7,707,349.00 35,325.35 0.00
1-A-10 0.00 7,217,110.28 294,739.49 0.00
1-A-11 0.00 7,128,010.15 297,257.67 0.00
1-A-12 0.00 3,564,000.00 146,930.83 0.00
1-A-13 0.00 1,000,000.00 4,583.33 0.00
1-A-14 0.00 1,000,000.00 4,583.33 0.00
1-A-15 0.00 2,193,000.00 10,051.25 0.00
1-A-16 0.00 5,038,612.18 201,419.64 0.00
1-A-17 0.00 9,493,618.52 404,110.33 0.00
1-A-18 0.00 2,583,000.00 106,158.33 0.00
1-A-19 0.00 1,000,000.00 4,166.67 0.00
1-A-20 0.00 0.00 318,623.75 0.00
1-A-21 0.00 5,346,000.00 213,470.00 0.00
1-A-22 0.00 891,000.00 37,384.17 0.00
1-A-23 0.00 750,000.00 1,325.00 0.00
1-A-24 0.00 250,000.00 3,675.00 0.00
1-A-25 0.00 2,673,000.00 110,850.00 0.00
1-A-26 0.00 3,752,006.34 153,228.15 0.00
1-A-27 0.00 3,752,006.34 156,469.01 0.00
1-A-28 0.00 87,943,000.00 183,214.58 0.00
1-A-29 0.00 78,635,000.00 278,498.96 0.00
1-A-30 0.00 103,714,000.00 410,534.58 0.00
1-A-31 0.00 40,053,000.00 166,887.50 0.00
1-A-32 0.00 50,000,000.00 218,750.00 0.00
1-A-33 0.00 533,215.00 2,332.82 0.00
1-A-34 0.00 59,630,000.00 260,881.25 0.00
1-A-35 0.00 639,785.00 2,799.06 0.00
1-A-36 0.00 16,935,450.57 175,022.31 0.00
1-A-37 0.00 21,546,000.00 98,752.50 0.00
1-A-38 0.00 1,026,000.00 0.00 0.00
1-A-39 0.00 578,951.00 2,532.91 0.00
1-A-40 0.00 77,826,320.56 2,946,832.78 0.00
1-A-41 0.00 33,354,138.40 1,529,699.93 0.00
1-A-R 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 8.96 0.00
2-A-1 0.00 108,964,085.40 725,456.48 0.00
2-A-2 0.00 118,595,459.71 1,651,280.65 0.00
2-A-3 0.00 93,180,384.87 620,372.43 0.00
2-A-4 0.00 2,702,231.16 17,990.80 0.00
A-PO 0.00 554,839.36 807.33 0.00
1-B-1 0.00 9,567,643.31 52,108.42 0.00
1-B-2 0.00 3,987,181.91 21,715.46 0.00
1-B-3 0.00 2,391,910.83 13,027.10 0.00
1-B-4 0.00 1,594,275.29 8,682.92 0.00
1-B-5 0.00 1,195,955.41 6,513.56 0.00
1-B-6 0.00 1,196,449.33 6,516.24 0.00
2-B-1 0.00 1,728,396.12 13,599.82 0.00
2-B-2 0.00 518,026.41 4,076.08 0.00
2-B-3 0.00 691,358.45 5,439.93 0.00
2-B-4 0.00 345,679.22 2,719.96 0.00
2-B-5 0.00 173,332.03 1,363.86 0.00
2-B-6 0.00 346,110.58 2,723.36 0.00
A-WIO-1 0.00 0.00 224,132.68 0.00
A-WIO-2 0.00 0.00 101,461.20 0.00
SES 0.00 0.00 189,307.18 0.00
Totals 0.00 1,100,027,118.21 15,294,612.98 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-A-1 16,127,000.00 16,127,000.00 0.00 0.00 0.00 0.00
1-A-2 0.00 0.00 0.00 0.00 0.00 0.00
1-A-3 0.00 0.00 0.00 0.00 0.00 0.00
1-A-4 73,195,000.00 69,297,408.93 160,038.49 1,478,739.36 0.00 0.00
1-A-5 4,761,905.00 4,485,536.54 11,486.13 106,130.71 0.00 0.00
1-A-6 18,174,306.00 16,784,712.63 57,752.81 533,630.11 0.00 0.00
1-A-7 4,740,921.00 4,740,921.00 0.00 0.00 0.00 0.00
1-A-8 5,452,424.00 5,452,424.00 0.00 0.00 0.00 0.00
1-A-9 7,707,349.00 7,707,349.00 0.00 0.00 0.00 0.00
1-A-10 8,100,000.00 7,480,680.27 25,739.51 237,830.48 0.00 0.00
1-A-11 8,000,000.00 7,388,326.19 25,421.74 234,894.30 0.00 0.00
1-A-12 4,000,000.00 3,694,000.00 12,695.44 117,304.56 0.00 0.00
1-A-13 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00
1-A-14 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00
1-A-15 2,193,000.00 2,193,000.00 0.00 0.00 0.00 0.00
1-A-16 5,655,000.00 5,222,623.08 17,969.99 166,040.91 0.00 0.00
1-A-17 10,655,000.00 9,840,326.95 33,858.58 312,849.84 0.00 0.00
1-A-18 2,900,000.00 2,678,000.00 9,277.44 85,722.56 0.00 0.00
1-A-19 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00
1-A-20 0.00 0.00 0.00 0.00 0.00 0.00
1-A-21 6,000,000.00 5,541,000.00 19,043.16 175,956.84 0.00 0.00
1-A-22 1,000,000.00 923,000.00 3,125.03 28,874.97 0.00 0.00
1-A-23 750,000.00 750,000.00 0.00 0.00 0.00 0.00
1-A-24 250,000.00 250,000.00 0.00 0.00 0.00 0.00
1-A-25 3,000,000.00 2,770,000.00 9,472.75 87,527.25 0.00 0.00
1-A-26 4,211,000.00 3,889,030.20 13,381.37 123,642.49 0.00 0.00
1-A-27 4,211,000.00 3,889,030.20 13,381.37 123,642.49 0.00 0.00
1-A-28 87,943,000.00 87,943,000.00 0.00 0.00 0.00 0.00
1-A-29 78,635,000.00 78,635,000.00 0.00 0.00 0.00 0.00
1-A-30 103,714,000.00 103,714,000.00 0.00 0.00 0.00 0.00
1-A-31 40,053,000.00 40,053,000.00 0.00 0.00 0.00 0.00
1-A-32 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00
1-A-33 533,215.00 533,215.00 0.00 0.00 0.00 0.00
1-A-34 59,630,000.00 59,630,000.00 0.00 0.00 0.00 0.00
1-A-35 639,785.00 639,785.00 0.00 0.00 0.00 0.00
1-A-36 17,215,000.00 17,035,940.64 9,813.58 90,676.49 0.00 0.00
1-A-37 21,546,000.00 21,546,000.00 0.00 0.00 0.00 0.00
1-A-38 1,026,000.00 1,026,000.00 0.00 0.00 0.00 0.00
1-A-39 578,951.00 578,951.00 0.00 0.00 0.00 0.00
1-A-40 87,181,600.00 80,607,236.78 271,576.55 2,509,339.67 0.00 0.00
1-A-41 37,363,544.00 34,545,959.67 116,389.95 1,075,431.32 0.00 0.00
1-A-R 50.00 0.00 0.00 0.00 0.00 0.00
1-A-LR 50.00 0.00 0.00 0.00 0.00 0.00
2-A-1 116,938,866.00 109,546,218.92 424,996.03 157,137.49 0.00 0.00
2-A-2 127,275,134.00 119,229,048.21 462,561.58 171,026.92 0.00 0.00
2-A-3 100,000,000.00 93,678,195.00 363,434.37 134,375.76 0.00 0.00
2-A-4 2,900,000.00 2,716,667.65 10,539.60 3,896.90 0.00 0.00
A-PO 558,434.01 555,646.70 747.50 59.84 0.00 0.00
1-B-1 9,608,000.00 9,577,848.65 10,205.33 0.00 0.00 0.00
1-B-2 4,004,000.00 3,991,434.84 4,252.93 0.00 0.00 0.00
1-B-3 2,402,000.00 2,394,462.16 2,551.33 0.00 0.00 0.00
1-B-4 1,601,000.00 1,595,975.82 1,700.53 0.00 0.00 0.00
1-B-5 1,201,000.00 1,197,231.08 1,275.67 0.00 0.00 0.00
1-B-6 1,201,496.00 1,197,725.52 1,276.19 0.00 0.00 0.00
2-B-1 1,755,000.00 1,735,127.73 6,731.61 0.00 0.00 0.00
2-B-2 526,000.00 520,043.98 2,017.57 0.00 0.00 0.00
2-B-3 702,000.00 694,051.09 2,692.64 0.00 0.00 0.00
2-B-4 351,000.00 347,025.55 1,346.32 0.00 0.00 0.00
2-B-5 176,000.00 174,007.11 675.08 0.00 0.00 0.00
2-B-6 351,438.00 347,458.59 1,348.00 0.00 0.00 0.00
A-WIO-1 0.00 0.00 0.00 0.00 0.00 0.00
A-WIO-2 0.00 0.00 0.00 0.00 0.00 0.00
SES 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
Totals 1,151,694,468.01 1,110,090,625.68 2,108,776.17 7,954,731.26 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-A-1 0.00 16,127,000.00 1.00000000 0.00
1-A-2 0.00 0.00 0.00000000 0.00
1-A-3 0.00 0.00 0.00000000 0.00
1-A-4 1,638,777.85 67,658,631.08 0.92436138 1,638,777.85
1-A-5 117,616.84 4,367,919.69 0.91726309 117,616.84
1-A-6 591,382.92 16,193,329.71 0.89100127 591,382.92
1-A-7 0.00 4,740,921.00 1.00000000 0.00
1-A-8 0.00 5,452,424.00 1.00000000 0.00
1-A-9 0.00 7,707,349.00 1.00000000 0.00
1-A-10 263,569.99 7,217,110.28 0.89100127 263,569.99
1-A-11 260,316.04 7,128,010.15 0.89100127 260,316.04
1-A-12 130,000.00 3,564,000.00 0.89100000 130,000.00
1-A-13 0.00 1,000,000.00 1.00000000 0.00
1-A-14 0.00 1,000,000.00 1.00000000 0.00
1-A-15 0.00 2,193,000.00 1.00000000 0.00
1-A-16 184,010.90 5,038,612.18 0.89100127 184,010.90
1-A-17 346,708.42 9,493,618.52 0.89100127 346,708.42
1-A-18 95,000.00 2,583,000.00 0.89068966 95,000.00
1-A-19 0.00 1,000,000.00 1.00000000 0.00
1-A-20 0.00 0.00 0.00000000 0.00
1-A-21 195,000.00 5,346,000.00 0.89100000 195,000.00
1-A-22 32,000.00 891,000.00 0.89100000 32,000.00
1-A-23 0.00 750,000.00 1.00000000 0.00
1-A-24 0.00 250,000.00 1.00000000 0.00
1-A-25 97,000.00 2,673,000.00 0.89100000 97,000.00
1-A-26 137,023.86 3,752,006.34 0.89100127 137,023.86
1-A-27 137,023.86 3,752,006.34 0.89100127 137,023.86
1-A-28 0.00 87,943,000.00 1.00000000 0.00
1-A-29 0.00 78,635,000.00 1.00000000 0.00
1-A-30 0.00 103,714,000.00 1.00000000 0.00
1-A-31 0.00 40,053,000.00 1.00000000 0.00
1-A-32 0.00 50,000,000.00 1.00000000 0.00
1-A-33 0.00 533,215.00 1.00000000 0.00
1-A-34 0.00 59,630,000.00 1.00000000 0.00
1-A-35 0.00 639,785.00 1.00000000 0.00
1-A-36 100,490.07 16,935,450.57 0.98376129 100,490.07
1-A-37 0.00 21,546,000.00 1.00000000 0.00
1-A-38 0.00 1,026,000.00 1.00000000 0.00
1-A-39 0.00 578,951.00 1.00000000 0.00
1-A-40 2,780,916.22 77,826,320.56 0.89269204 2,780,916.22
1-A-41 1,191,821.27 33,354,138.40 0.89269204 1,191,821.27
1-A-R 0.00 0.00 0.00000000 0.00
1-A-LR 0.00 0.00 0.00000000 0.00
2-A-1 582,133.52 108,964,085.40 0.93180385 582,133.52
2-A-2 633,588.51 118,595,459.71 0.93180385 633,588.51
2-A-3 497,810.13 93,180,384.87 0.93180385 497,810.13
2-A-4 14,436.49 2,702,231.16 0.93180385 14,436.49
A-PO 807.33 554,839.36 0.99356298 807.33
1-B-1 10,205.33 9,567,643.31 0.99579968 10,205.33
1-B-2 4,252.93 3,987,181.91 0.99579968 4,252.93
1-B-3 2,551.33 2,391,910.83 0.99579968 2,551.33
1-B-4 1,700.53 1,594,275.29 0.99579968 1,700.53
1-B-5 1,275.67 1,195,955.41 0.99579968 1,275.67
1-B-6 1,276.19 1,196,449.33 0.99579968 1,276.19
2-B-1 6,731.61 1,728,396.12 0.98484109 6,731.61
2-B-2 2,017.57 518,026.41 0.98484108 2,017.57
2-B-3 2,692.64 691,358.45 0.98484110 2,692.64
2-B-4 1,346.32 345,679.22 0.98484108 1,346.32
2-B-5 675.08 173,332.03 0.98484108 675.08
2-B-6 1,348.00 346,110.58 0.98484108 1,348.00
A-WIO-1 0.00 0.00 0.00000000 0.00
A-WIO-2 0.00 0.00 0.00000000 0.00
SES 0.00 0.00 0.00000000 0.00
SES 0.00 0.00 0.00000000 0.00
Totals 10,063,507.42 1,100,027,118.21 0.95513797 10,063,507.42
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-A-1 16,127,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-4 73,195,000.00 946.75058310 2.18646752 20.20273735 0.00000000
1-A-5 4,761,905.00 941.96262630 2.41208718 22.28744799 0.00000000
1-A-6 18,174,306.00 923.54077399 3.17771749 29.36178746 0.00000000
1-A-7 4,740,921.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-8 5,452,424.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-9 7,707,349.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-10 8,100,000.00 923.54077407 3.17771728 29.36178765 0.00000000
1-A-11 8,000,000.00 923.54077375 3.17771750 29.36178750 0.00000000
1-A-12 4,000,000.00 923.50000000 3.17386000 29.32614000 0.00000000
1-A-13 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-14 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-15 2,193,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-16 5,655,000.00 923.54077454 3.17771706 29.36178780 0.00000000
1-A-17 10,655,000.00 923.54077428 3.17771750 29.36178695 0.00000000
1-A-18 2,900,000.00 923.44827586 3.19911724 29.55950345 0.00000000
1-A-19 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-21 6,000,000.00 923.50000000 3.17386000 29.32614000 0.00000000
1-A-22 1,000,000.00 923.00000000 3.12503000 28.87497000 0.00000000
1-A-23 750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-24 250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-25 3,000,000.00 923.33333333 3.15758333 29.17575000 0.00000000
1-A-26 4,211,000.00 923.54077416 3.17771788 29.36178817 0.00000000
1-A-27 4,211,000.00 923.54077416 3.17771788 29.36178817 0.00000000
1-A-28 87,943,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-29 78,635,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-30 103,714,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-31 40,053,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-32 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-33 533,215.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-34 59,630,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-35 639,785.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-36 17,215,000.00 989.59864304 0.57005983 5.26729538 0.00000000
1-A-37 21,546,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-38 1,026,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-39 578,951.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-40 87,181,600.00 924.59001418 3.11506728 28.78290453 0.00000000
1-A-41 37,363,544.00 924.59001400 3.11506719 28.78290453 0.00000000
1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 116,938,866.00 936.78194998 3.63434369 1.34375760 0.00000000
2-A-2 127,275,134.00 936.78194996 3.63434369 1.34375753 0.00000000
2-A-3 100,000,000.00 936.78195000 3.63434370 1.34375760 0.00000000
2-A-4 2,900,000.00 936.78194828 3.63434483 1.34375862 0.00000000
A-PO 558,434.01 995.00870300 1.33856460 0.10715680 0.00000000
1-B-1 9,608,000.00 996.86184950 1.06217007 0.00000000 0.00000000
1-B-2 4,004,000.00 996.86184815 1.06217033 0.00000000 0.00000000
1-B-3 2,402,000.00 996.86184846 1.06216903 0.00000000 0.00000000
1-B-4 1,601,000.00 996.86184884 1.06216740 0.00000000 0.00000000
1-B-5 1,201,000.00 996.86184846 1.06217319 0.00000000 0.00000000
1-B-6 1,201,496.00 996.86184557 1.06216750 0.00000000 0.00000000
2-B-1 1,755,000.00 988.67676923 3.83567521 0.00000000 0.00000000
2-B-2 526,000.00 988.67676806 3.83568441 0.00000000 0.00000000
2-B-3 702,000.00 988.67676638 3.83566952 0.00000000 0.00000000
2-B-4 351,000.00 988.67678063 3.83566952 0.00000000 0.00000000
2-B-5 176,000.00 988.67676136 3.83568182 0.00000000 0.00000000
2-B-6 351,438.00 988.67677940 3.83566945 0.00000000 0.00000000
A-WIO-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-WIO-2 0.00 0.00000000 0.00000000 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-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-4 0.00000000 22.38920486 924.36137824 0.92436138 22.38920486
1-A-5 0.00000000 24.69953517 917.26308904 0.91726309 24.69953517
1-A-6 0.00000000 32.53950495 891.00126904 0.89100127 32.53950495
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-10 0.00000000 32.53950494 891.00126914 0.89100127 32.53950494
1-A-11 0.00000000 32.53950500 891.00126875 0.89100127 32.53950500
1-A-12 0.00000000 32.50000000 891.00000000 0.89100000 32.50000000
1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-16 0.00000000 32.53950486 891.00126967 0.89100127 32.53950486
1-A-17 0.00000000 32.53950446 891.00126889 0.89100127 32.53950446
1-A-18 0.00000000 32.75862069 890.68965517 0.89068966 32.75862069
1-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-21 0.00000000 32.50000000 891.00000000 0.89100000 32.50000000
1-A-22 0.00000000 32.00000000 891.00000000 0.89100000 32.00000000
1-A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-25 0.00000000 32.33333333 891.00000000 0.89100000 32.33333333
1-A-26 0.00000000 32.53950606 891.00126811 0.89100127 32.53950606
1-A-27 0.00000000 32.53950606 891.00126811 0.89100127 32.53950606
1-A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-36 0.00000000 5.83735521 983.76128783 0.98376129 5.83735521
1-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-40 0.00000000 31.89797182 892.69204236 0.89269204 31.89797182
1-A-41 0.00000000 31.89797172 892.69204228 0.89269204 31.89797172
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 4.97810129 931.80384869 0.93180385 4.97810129
2-A-2 0.00000000 4.97810130 931.80384874 0.93180385 4.97810130
2-A-3 0.00000000 4.97810130 931.80384870 0.93180385 4.97810130
2-A-4 0.00000000 4.97810000 931.80384828 0.93180385 4.97810000
A-PO 0.00000000 1.44570350 993.56298160 0.99356298 1.44570350
1-B-1 0.00000000 1.06217007 995.79967839 0.99579968 1.06217007
1-B-2 0.00000000 1.06217033 995.79967782 0.99579968 1.06217033
1-B-3 0.00000000 1.06216903 995.79967943 0.99579968 1.06216903
1-B-4 0.00000000 1.06216740 995.79968145 0.99579968 1.06216740
1-B-5 0.00000000 1.06217319 995.79967527 0.99579968 1.06217319
1-B-6 0.00000000 1.06216750 995.79967807 0.99579968 1.06216750
2-B-1 0.00000000 3.83567521 984.84109402 0.98484109 3.83567521
2-B-2 0.00000000 3.83568441 984.84108365 0.98484108 3.83568441
2-B-3 0.00000000 3.83566952 984.84109687 0.98484110 3.83566952
2-B-4 0.00000000 3.83566952 984.84108262 0.98484108 3.83566952
2-B-5 0.00000000 3.83568182 984.84107955 0.98484108 3.83568182
2-B-6 0.00000000 3.83566945 984.84108150 0.98484108 3.83566945
A-WIO-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-WIO-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
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-A-1 16,127,000.00 5.00000% 16,127,000.00 67,195.83 0.00 0.00
1-A-2 0.00 5.25000% 13,199,506.46 57,747.84 0.00 0.00
1-A-3 0.00 5.25000% 552,925.71 2,419.05 0.00 0.00
1-A-4 73,195,000.00 4.25000% 69,297,408.93 245,428.32 0.00 0.00
1-A-5 4,761,905.00 0.00000% 4,485,536.54 0.00 0.00 0.00
1-A-6 18,174,306.00 5.50000% 16,784,712.63 76,929.93 0.00 0.00
1-A-7 4,740,921.00 5.50000% 4,740,921.00 21,729.22 0.00 0.00
1-A-8 5,452,424.00 5.50000% 5,452,424.00 24,990.28 0.00 0.00
1-A-9 7,707,349.00 5.50000% 7,707,349.00 35,325.35 0.00 0.00
1-A-10 8,100,000.00 5.00000% 7,480,680.27 31,169.50 0.00 0.00
1-A-11 8,000,000.00 6.00000% 7,388,326.19 36,941.63 0.00 0.00
1-A-12 4,000,000.00 5.50000% 3,694,000.00 16,930.83 0.00 0.00
1-A-13 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00
1-A-14 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00
1-A-15 2,193,000.00 5.50000% 2,193,000.00 10,051.25 0.00 0.00
1-A-16 5,655,000.00 4.00000% 5,222,623.08 17,408.74 0.00 0.00
1-A-17 10,655,000.00 7.00000% 9,840,326.95 57,401.91 0.00 0.00
1-A-18 2,900,000.00 5.00000% 2,678,000.00 11,158.33 0.00 0.00
1-A-19 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00
1-A-20 0.00 5.25000% 72,828,285.71 318,623.75 0.00 0.00
1-A-21 6,000,000.00 4.00000% 5,541,000.00 18,470.00 0.00 0.00
1-A-22 1,000,000.00 7.00000% 923,000.00 5,384.17 0.00 0.00
1-A-23 750,000.00 2.12000% 750,000.00 1,325.00 0.00 0.00
1-A-24 250,000.00 17.64000% 250,000.00 3,675.00 0.00 0.00
1-A-25 3,000,000.00 6.00000% 2,770,000.00 13,850.00 0.00 0.00
1-A-26 4,211,000.00 5.00000% 3,889,030.20 16,204.29 0.00 0.00
1-A-27 4,211,000.00 6.00000% 3,889,030.20 19,445.15 0.00 0.00
1-A-28 87,943,000.00 2.50000% 87,943,000.00 183,214.58 0.00 0.00
1-A-29 78,635,000.00 4.25000% 78,635,000.00 278,498.96 0.00 0.00
1-A-30 103,714,000.00 4.75000% 103,714,000.00 410,534.58 0.00 0.00
1-A-31 40,053,000.00 5.00000% 40,053,000.00 166,887.50 0.00 0.00
1-A-32 50,000,000.00 5.25000% 50,000,000.00 218,750.00 0.00 0.00
1-A-33 533,215.00 5.25000% 533,215.00 2,332.82 0.00 0.00
1-A-34 59,630,000.00 5.25000% 59,630,000.00 260,881.25 0.00 0.00
1-A-35 639,785.00 5.25000% 639,785.00 2,799.06 0.00 0.00
1-A-36 17,215,000.00 5.25000% 17,035,940.64 74,532.24 0.00 0.00
1-A-37 21,546,000.00 5.50000% 21,546,000.00 98,752.50 0.00 0.00
1-A-38 1,026,000.00 0.00000% 1,026,000.00 0.00 0.00 0.00
1-A-39 578,951.00 5.25000% 578,951.00 2,532.91 0.00 0.00
1-A-40 87,181,600.00 2.47000% 80,607,236.78 165,916.56 0.00 0.00
1-A-41 37,363,544.00 11.73667% 34,545,959.67 337,878.66 0.00 0.00
1-A-R 50.00 5.25000% 0.00 0.00 0.00 0.00
1-A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00
2-A-1 116,938,866.00 1.57000% 109,546,218.92 143,322.97 0.00 0.00
2-A-2 127,275,134.00 10.24273% 119,229,048.21 1,017,692.18 0.00 0.00
2-A-3 100,000,000.00 1.57000% 93,678,195.00 122,562.31 0.00 0.00
2-A-4 2,900,000.00 1.57000% 2,716,667.65 3,554.31 0.00 0.00
A-PO 558,434.01 0.00000% 555,646.70 0.00 0.00 0.00
1-B-1 9,608,000.00 5.25000% 9,577,848.65 41,903.09 0.00 0.00
1-B-2 4,004,000.00 5.25000% 3,991,434.84 17,462.53 0.00 0.00
1-B-3 2,402,000.00 5.25000% 2,394,462.16 10,475.77 0.00 0.00
1-B-4 1,601,000.00 5.25000% 1,595,975.82 6,982.39 0.00 0.00
1-B-5 1,201,000.00 5.25000% 1,197,231.08 5,237.89 0.00 0.00
1-B-6 1,201,496.00 5.25000% 1,197,725.52 5,240.05 0.00 0.00
2-B-1 1,755,000.00 4.75000% 1,735,127.73 6,868.21 0.00 0.00
2-B-2 526,000.00 4.75000% 520,043.98 2,058.51 0.00 0.00
2-B-3 702,000.00 4.75000% 694,051.09 2,747.29 0.00 0.00
2-B-4 351,000.00 4.75000% 347,025.55 1,373.64 0.00 0.00
2-B-5 176,000.00 4.75000% 174,007.11 688.78 0.00 0.00
2-B-6 351,438.00 4.75000% 347,458.59 1,375.36 0.00 0.00
A-WIO-1 0.00 0.37647% 714,425,829.81 224,132.68 0.00 0.00
A-WIO-2 0.00 0.38083% 319,708,143.59 101,461.20 0.00 0.00
SES 0.00 0.00000% 1,110,092,465.77 0.00 0.00 0.00
Totals 1,151,694,468.01 5,041,789.48 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-A-1 0.00 0.00 67,195.83 0.00 16,127,000.00
1-A-2 0.00 0.00 57,747.84 0.00 12,887,358.30
1-A-3 0.00 0.00 2,419.05 0.00 552,925.71
1-A-4 0.00 0.00 245,428.32 0.00 67,658,631.08
1-A-5 0.00 0.00 0.00 0.00 4,367,919.69
1-A-6 0.00 0.00 76,929.93 0.00 16,193,329.71
1-A-7 0.00 0.00 21,729.22 0.00 4,740,921.00
1-A-8 0.00 0.00 24,990.28 0.00 5,452,424.00
1-A-9 0.00 0.00 35,325.35 0.00 7,707,349.00
1-A-10 0.00 0.00 31,169.50 0.00 7,217,110.28
1-A-11 0.00 0.00 36,941.63 0.00 7,128,010.15
1-A-12 0.00 0.00 16,930.83 0.00 3,564,000.00
1-A-13 0.00 0.00 4,583.33 0.00 1,000,000.00
1-A-14 0.00 0.00 4,583.33 0.00 1,000,000.00
1-A-15 0.00 0.00 10,051.25 0.00 2,193,000.00
1-A-16 0.00 0.00 17,408.74 0.00 5,038,612.18
1-A-17 0.00 0.00 57,401.91 0.00 9,493,618.52
1-A-18 0.00 0.00 11,158.33 0.00 2,583,000.00
1-A-19 0.00 0.00 4,166.67 0.00 1,000,000.00
1-A-20 0.00 0.00 318,623.75 0.00 72,828,285.71
1-A-21 0.00 0.00 18,470.00 0.00 5,346,000.00
1-A-22 0.00 0.00 5,384.17 0.00 891,000.00
1-A-23 0.00 0.00 1,325.00 0.00 750,000.00
1-A-24 0.00 0.00 3,675.00 0.00 250,000.00
1-A-25 0.00 0.00 13,850.00 0.00 2,673,000.00
1-A-26 0.00 0.00 16,204.29 0.00 3,752,006.34
1-A-27 0.00 0.00 19,445.15 0.00 3,752,006.34
1-A-28 0.00 0.00 183,214.58 0.00 87,943,000.00
1-A-29 0.00 0.00 278,498.96 0.00 78,635,000.00
1-A-30 0.00 0.00 410,534.58 0.00 103,714,000.00
1-A-31 0.00 0.00 166,887.50 0.00 40,053,000.00
1-A-32 0.00 0.00 218,750.00 0.00 50,000,000.00
1-A-33 0.00 0.00 2,332.82 0.00 533,215.00
1-A-34 0.00 0.00 260,881.25 0.00 59,630,000.00
1-A-35 0.00 0.00 2,799.06 0.00 639,785.00
1-A-36 0.00 0.00 74,532.24 0.00 16,935,450.57
1-A-37 0.00 0.00 98,752.50 0.00 21,546,000.00
1-A-38 0.00 0.00 0.00 0.00 1,026,000.00
1-A-39 0.00 0.00 2,532.91 0.00 578,951.00
1-A-40 0.00 0.00 165,916.56 0.00 77,826,320.56
1-A-41 0.00 0.00 337,878.66 0.00 33,354,138.40
1-A-R 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 8.96 0.00 0.00
2-A-1 0.01 0.00 143,322.96 0.00 108,964,085.40
2-A-2 0.04 0.00 1,017,692.14 0.00 118,595,459.71
2-A-3 0.00 0.00 122,562.30 0.00 93,180,384.87
2-A-4 0.00 0.00 3,554.31 0.00 2,702,231.16
A-PO 0.00 0.00 0.00 0.00 554,839.36
1-B-1 0.00 0.00 41,903.09 0.00 9,567,643.31
1-B-2 0.00 0.00 17,462.53 0.00 3,987,181.91
1-B-3 0.00 0.00 10,475.77 0.00 2,391,910.83
1-B-4 0.00 0.00 6,982.39 0.00 1,594,275.29
1-B-5 0.00 0.00 5,237.89 0.00 1,195,955.41
1-B-6 0.00 0.00 5,240.05 0.00 1,196,449.33
2-B-1 0.00 0.00 6,868.21 0.00 1,728,396.12
2-B-2 0.00 0.00 2,058.51 0.00 518,026.41
2-B-3 0.00 0.00 2,747.29 0.00 691,358.45
2-B-4 0.00 0.00 1,373.64 0.00 345,679.22
2-B-5 0.00 0.00 688.78 0.00 173,332.03
2-B-6 0.00 0.00 1,375.36 0.00 346,110.58
A-WIO-1 0.00 0.00 224,132.68 0.00 706,212,904.94
A-WIO-2 0.00 0.00 101,461.20 0.00 318,007,115.63
SES 0.00 0.00 189,307.18 0.00 1,100,028,040.71
Totals 0.05 0.00 5,231,105.56 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-A-1 16,127,000.00 5.00000% 1000.00000000 4.16666646 0.00000000 0.00000000
1-A-2 0.00 5.25000% 946.75063463 4.14203397 0.00000000 0.00000000
1-A-3 0.00 5.25000% 1000.00128408 4.37500565 0.00000000 0.00000000
1-A-4 73,195,000.00 4.25000% 946.75058310 3.35307494 0.00000000 0.00000000
1-A-5 4,761,905.00 0.00000% 941.96262630 0.00000000 0.00000000 0.00000000
1-A-6 18,174,306.00 5.50000% 923.54077399 4.23289506 0.00000000 0.00000000
1-A-7 4,740,921.00 5.50000% 1000.00000000 4.58333307 0.00000000 0.00000000
1-A-8 5,452,424.00 5.50000% 1000.00000000 4.58333394 0.00000000 0.00000000
1-A-9 7,707,349.00 5.50000% 1000.00000000 4.58333339 0.00000000 0.00000000
1-A-10 8,100,000.00 5.00000% 923.54077407 3.84808642 0.00000000 0.00000000
1-A-11 8,000,000.00 6.00000% 923.54077375 4.61770375 0.00000000 0.00000000
1-A-12 4,000,000.00 5.50000% 923.50000000 4.23270750 0.00000000 0.00000000
1-A-13 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000
1-A-14 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000
1-A-15 2,193,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-16 5,655,000.00 4.00000% 923.54077454 3.07846861 0.00000000 0.00000000
1-A-17 10,655,000.00 7.00000% 923.54077428 5.38732145 0.00000000 0.00000000
1-A-18 2,900,000.00 5.00000% 923.44827586 3.84770000 0.00000000 0.00000000
1-A-19 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000
1-A-20 0.00 5.25000% 1000.00000975 4.37500004 0.00000000 0.00000000
1-A-21 6,000,000.00 4.00000% 923.50000000 3.07833333 0.00000000 0.00000000
1-A-22 1,000,000.00 7.00000% 923.00000000 5.38417000 0.00000000 0.00000000
1-A-23 750,000.00 2.12000% 1000.00000000 1.76666667 0.00000000 0.00000000
1-A-24 250,000.00 17.64000% 1000.00000000 14.70000000 0.00000000 0.00000000
1-A-25 3,000,000.00 6.00000% 923.33333333 4.61666667 0.00000000 0.00000000
1-A-26 4,211,000.00 5.00000% 923.54077416 3.84808597 0.00000000 0.00000000
1-A-27 4,211,000.00 6.00000% 923.54077416 4.61770363 0.00000000 0.00000000
1-A-28 87,943,000.00 2.50000% 1000.00000000 2.08333330 0.00000000 0.00000000
1-A-29 78,635,000.00 4.25000% 1000.00000000 3.54166669 0.00000000 0.00000000
1-A-30 103,714,000.00 4.75000% 1000.00000000 3.95833330 0.00000000 0.00000000
1-A-31 40,053,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000
1-A-32 50,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000
1-A-33 533,215.00 5.25000% 1000.00000000 4.37500820 0.00000000 0.00000000
1-A-34 59,630,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000
1-A-35 639,785.00 5.25000% 1000.00000000 4.37500098 0.00000000 0.00000000
1-A-36 17,215,000.00 5.25000% 989.59864304 4.32949405 0.00000000 0.00000000
1-A-37 21,546,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-38 1,026,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-39 578,951.00 5.25000% 1000.00000000 4.37499892 0.00000000 0.00000000
1-A-40 87,181,600.00 2.47000% 924.59001418 1.90311442 0.00000000 0.00000000
1-A-41 37,363,544.00 11.73667% 924.59001400 9.04300352 0.00000000 0.00000000
1-A-R 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 116,938,866.00 1.57000% 936.78194998 1.22562305 0.00000000 0.00000000
2-A-2 127,275,134.00 10.24273% 936.78194996 7.99600164 0.00000000 0.00000000
2-A-3 100,000,000.00 1.57000% 936.78195000 1.22562310 0.00000000 0.00000000
2-A-4 2,900,000.00 1.57000% 936.78194828 1.22562414 0.00000000 0.00000000
A-PO 558,434.01 0.00000% 995.00870300 0.00000000 0.00000000 0.00000000
1-B-1 9,608,000.00 5.25000% 996.86184950 4.36127082 0.00000000 0.00000000
1-B-2 4,004,000.00 5.25000% 996.86184815 4.36127123 0.00000000 0.00000000
1-B-3 2,402,000.00 5.25000% 996.86184846 4.36126978 0.00000000 0.00000000
1-B-4 1,601,000.00 5.25000% 996.86184884 4.36126796 0.00000000 0.00000000
1-B-5 1,201,000.00 5.25000% 996.86184846 4.36127394 0.00000000 0.00000000
1-B-6 1,201,496.00 5.25000% 996.86184557 4.36127128 0.00000000 0.00000000
2-B-1 1,755,000.00 4.75000% 988.67676923 3.91350997 0.00000000 0.00000000
2-B-2 526,000.00 4.75000% 988.67676806 3.91351711 0.00000000 0.00000000
2-B-3 702,000.00 4.75000% 988.67676638 3.91351852 0.00000000 0.00000000
2-B-4 351,000.00 4.75000% 988.67678063 3.91350427 0.00000000 0.00000000
2-B-5 176,000.00 4.75000% 988.67676136 3.91352273 0.00000000 0.00000000
2-B-6 351,438.00 4.75000% 988.67677940 3.91352102 0.00000000 0.00000000
A-WIO-1 0.00 0.37647% 973.70933975 0.30547619 0.00000000 0.00000000
A-WIO-2 0.00 0.38083% 937.42541442 0.29749729 0.00000000 0.00000000
SES 0.00 0.00000% 963.87756963 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-A-1 0.00000000 0.00000000 4.16666646 0.00000000 1000.00000000
1-A-2 0.00000000 0.00000000 4.14203397 0.00000000 924.36142868
1-A-3 0.00000000 0.00000000 4.37500565 0.00000000 1000.00128408
1-A-4 0.00000000 0.00000000 3.35307494 0.00000000 924.36137824
1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 917.26308904
1-A-6 0.00000000 0.00000000 4.23289506 0.00000000 891.00126904
1-A-7 0.00000000 0.00000000 4.58333307 0.00000000 1000.00000000
1-A-8 0.00000000 0.00000000 4.58333394 0.00000000 1000.00000000
1-A-9 0.00000000 0.00000000 4.58333339 0.00000000 1000.00000000
1-A-10 0.00000000 0.00000000 3.84808642 0.00000000 891.00126914
1-A-11 0.00000000 0.00000000 4.61770375 0.00000000 891.00126875
1-A-12 0.00000000 0.00000000 4.23270750 0.00000000 891.00000000
1-A-13 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000
1-A-14 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000
1-A-15 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-16 0.00000000 0.00000000 3.07846861 0.00000000 891.00126967
1-A-17 0.00000000 0.00000000 5.38732145 0.00000000 891.00126889
1-A-18 0.00000000 0.00000000 3.84770000 0.00000000 890.68965517
1-A-19 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000
1-A-20 0.00000000 0.00000000 4.37500004 0.00000000 1000.00000975
1-A-21 0.00000000 0.00000000 3.07833333 0.00000000 891.00000000
1-A-22 0.00000000 0.00000000 5.38417000 0.00000000 891.00000000
1-A-23 0.00000000 0.00000000 1.76666667 0.00000000 1000.00000000
1-A-24 0.00000000 0.00000000 14.70000000 0.00000000 1000.00000000
1-A-25 0.00000000 0.00000000 4.61666667 0.00000000 891.00000000
1-A-26 0.00000000 0.00000000 3.84808597 0.00000000 891.00126811
1-A-27 0.00000000 0.00000000 4.61770363 0.00000000 891.00126811
1-A-28 0.00000000 0.00000000 2.08333330 0.00000000 1000.00000000
1-A-29 0.00000000 0.00000000 3.54166669 0.00000000 1000.00000000
1-A-30 0.00000000 0.00000000 3.95833330 0.00000000 1000.00000000
1-A-31 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000
1-A-32 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000
1-A-33 0.00000000 0.00000000 4.37500820 0.00000000 1000.00000000
1-A-34 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000
1-A-35 0.00000000 0.00000000 4.37500098 0.00000000 1000.00000000
1-A-36 0.00000000 0.00000000 4.32949405 0.00000000 983.76128783
1-A-37 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-38 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
1-A-39 0.00000000 0.00000000 4.37499892 0.00000000 1000.00000000
1-A-40 0.00000000 0.00000000 1.90311442 0.00000000 892.69204236
1-A-41 0.00000000 0.00000000 9.04300352 0.00000000 892.69204228
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 179.20000000 0.00000000 0.00000000
2-A-1 0.00000009 0.00000000 1.22562297 0.00000000 931.80384869
2-A-2 0.00000031 0.00000000 7.99600132 0.00000000 931.80384874
2-A-3 0.00000000 0.00000000 1.22562300 0.00000000 931.80384870
2-A-4 0.00000000 0.00000000 1.22562414 0.00000000 931.80384828
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 993.56298160
1-B-1 0.00000000 0.00000000 4.36127082 0.00000000 995.79967839
1-B-2 0.00000000 0.00000000 4.36127123 0.00000000 995.79967782
1-B-3 0.00000000 0.00000000 4.36126978 0.00000000 995.79967943
1-B-4 0.00000000 0.00000000 4.36126796 0.00000000 995.79968145
1-B-5 0.00000000 0.00000000 4.36127394 0.00000000 995.79967527
1-B-6 0.00000000 0.00000000 4.36127128 0.00000000 995.79967807
2-B-1 0.00000000 0.00000000 3.91350997 0.00000000 984.84109402
2-B-2 0.00000000 0.00000000 3.91351711 0.00000000 984.84108365
2-B-3 0.00000000 0.00000000 3.91351852 0.00000000 984.84109687
2-B-4 0.00000000 0.00000000 3.91350427 0.00000000 984.84108262
2-B-5 0.00000000 0.00000000 3.91352273 0.00000000 984.84107955
2-B-6 0.00000000 0.00000000 3.91352102 0.00000000 984.84108150
A-WIO-1 0.00000000 0.00000000 0.30547619 0.00000000 962.51573319
A-WIO-2 0.00000000 0.00000000 0.29749729 0.00000000 932.43778157
SES 0.00000000 0.00000000 0.16437274 0.00000000 955.13877186
<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>
A-PO-1 0.00000% 0.00 0.00 517,382.41 516,725.65 99.46571066%
A-PO-2 0.00000% 0.00 0.00 38,264.28 38,113.71 97.89634528%
SES-1 0.00000% 781,066,356.81 772,744,862.19 0.00 0.00 96.51106161%
SES-2 0.00000% 329,026,108.96 327,283,178.52 0.00 0.00 93.23925316%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 15,343,657.63
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 15,343,657.63
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 49,044.65
Payment of Interest and Principal 15,294,612.98
Total Withdrawals (Pool Distribution Amount) 15,343,657.63
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 46,253.78
MBIA Fee 940.74
Wells Fargo Bank, NA as Trustee 1,850.13
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 49,044.65
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
1-A-1 Reserve Fund 25,000.00 0.00 0.00 25,000.00
1-A-12 Reserve Fund 836.90 5.08 163.10 994.92
1-A-13 Reserve Fund 999.99 0.00 0.00 999.99
1-A-14 Reserve Fund 999.99 0.00 0.00 999.99
1-A-15 Reserve Fund 999.99 0.00 0.00 999.99
1-A-18 Reserve Fund 731.74 903.68 268.24 96.30
1-A-21 Reserve Fund 755.35 7.61 244.64 992.38
1-A-22 Reserve Fund 459.22 1.27 540.77 998.72
1-A-25 Reserve Fund 377.67 3.81 622.32 996.18
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 9 0 0 0 9
4,763,972.17 0.00 0.00 0.00 4,763,972.17
60 Days 1 0 0 0 1
355,306.20 0.00 0.00 0.00 355,306.20
90 Days 1 0 0 0 1
394,311.84 0.00 0.00 0.00 394,311.84
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 11 0 0 0 11
5,513,590.21 0.00 0.00 0.00 5,513,590.21
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 0.409650% 0.000000% 0.000000% 0.000000% 0.409650%
0.432402% 0.000000% 0.000000% 0.000000% 0.432402%
60 Days 0.045517% 0.000000% 0.000000% 0.000000% 0.045517%
0.032249% 0.000000% 0.000000% 0.000000% 0.032249%
90 Days 0.045517% 0.000000% 0.000000% 0.000000% 0.045517%
0.035790% 0.000000% 0.000000% 0.000000% 0.035790%
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 0.500683% 0.000000% 0.000000% 0.000000% 0.500683%
0.500441% 0.000000% 0.000000% 0.000000% 0.500441%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
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 7 0 0 0 7
4,079,807.43 0.00 0.00 0.00 4,079,807.43
60 Days 1 0 0 0 1
355,306.20 0.00 0.00 0.00 355,306.20
90 Days 1 0 0 0 1
394,311.84 0.00 0.00 0.00 394,311.84
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 9 0 0 0 9
4,829,425.47 0.00 0.00 0.00 4,829,425.47
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.454841% 0.000000% 0.000000% 0.000000% 0.454841%
0.527505% 0.000000% 0.000000% 0.000000% 0.527505%
60 Days 0.064977% 0.000000% 0.000000% 0.000000% 0.064977%
0.045940% 0.000000% 0.000000% 0.000000% 0.045940%
90 Days 0.064977% 0.000000% 0.000000% 0.000000% 0.064977%
0.050983% 0.000000% 0.000000% 0.000000% 0.050983%
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 0.584795% 0.000000% 0.000000% 0.000000% 0.584795%
0.624428% 0.000000% 0.000000% 0.000000% 0.624428%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
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 2 0 0 0 2
684,164.74 0.00 0.00 0.00 684,164.74
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 2 0 0 0 2
684,164.74 0.00 0.00 0.00 684,164.74
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.303951% 0.000000% 0.000000% 0.000000% 0.303951%
0.208377% 0.000000% 0.000000% 0.000000% 0.208377%
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 0.303951% 0.000000% 0.000000% 0.000000% 0.303951%
0.208377% 0.000000% 0.000000% 0.000000% 0.208377%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 33,324.10
COLLATERAL STATEMENT
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 5.703156%
Weighted Average Net Coupon 5.453156%
Weighted Average Pass-Through Rate 5.451156%
Weighted Average Maturity(Stepdown Calculation ) 356
Beginning Scheduled Collateral Loan Count 2,210
Number Of Loans Paid In Full 13
Ending Scheduled Collateral Loan Count 2,197
Beginning Scheduled Collateral Balance 1,110,092,465.77
Ending Scheduled Collateral Balance 1,100,028,040.71
Ending Actual Collateral Balance at 31-Oct-2003 1,101,745,526.83
Monthly P &I Constant 7,384,634.73
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Ending Scheduled Balance for Premium Loans 1,100,028,040.71
Scheduled Principal 2,108,776.18
Unscheduled Principal 7,955,648.88
Group Level Collateral Statement
Group 1 2 Total
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 5.842871 5.371489 5.703156
Weighted Average Net Rate 5.592871 5.121489 5.453156
Weighted Average Maturity 356 175 356
Beginning Loan Count 1,552 658 2,210
Loans Paid In Full 13 0 13
Ending Loan Count 1,539 658 2,197
Beginning Scheduled Balance 781,066,356.81 329,026,108.96 1,110,092,465.77
Ending scheduled Balance 772,744,862.19 327,283,178.52 1,100,028,040.71
Record Date 10/31/2003 10/31/2003 10/31/2003
Principal And Interest Constant 4,635,343.47 2,749,291.26 7,384,634.73
Scheduled Principal 832,285.09 1,276,491.09 2,108,776.18
Unscheduled Principal 7,489,209.53 466,439.35 7,955,648.88
Scheduled Interest 3,803,058.38 1,472,800.17 5,275,858.55
Servicing Fees 162,722.17 68,547.10 231,269.27
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,301.75 548.38 1,850.13
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 3,639,034.46 1,403,704.69 5,042,739.15
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 5.590871 5.119489 5.451156
Miscellaneous Reporting
Group 1
CPR 10.929359%
Subordinate % 2.556493%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 97.443507%
Group 2
CPR 1.694485%
Subordinate & 1.160443%
Subordinate Prepayment % 0.000000%
Senoir Prepayment % 100.000000%
Senior % 98.839557%