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-J Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-14 54-2132818
Pooling and Servicing Agreement) (Commission 54-2132819
(State or other File Number) 54-2132820
jurisdiction IRS EIN
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-J
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-J 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-J 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: 12/1/03
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-J 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-J
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 05948XXW6 SEN 3.45597% 215,000,000.00 619,194.62 1,707,561.12
1-A-2 05948XXX4 SEN 3.97197% 68,409,000.00 226,432.08 543,314.18
1-A-3 05948XXY2 SEN 3.97197% 1,935,000.00 6,404.80 15,368.05
1-A-R 05948XXZ9 SEN 3.58318% 50.00 0.15 50.00
1-A-MR 05948XYA3 SEN 3.58318% 25.00 0.07 25.00
1-A-LR 05948XYB1 SEN 3.58318% 25.00 1.41 25.00
2-A-1 05948XYC9 SEN 4.22044% 240,000,000.00 844,088.60 1,313,309.17
2-A-2 05948XYD7 SEN 4.53444% 210,000,000.00 793,527.52 1,149,145.53
2-A-3 05948XYE5 SEN 1.65600% 17,000,000.00 23,460.00 447,451.94
2-A-4 05948XYF2 SEN 2.70700% 21,440,000.00 48,365.07 0.00
2-A-5 05948XYG0 SEN 3.60600% 35,360,000.00 106,256.80 0.00
2-A-6 05948XYH8 SEN 4.05500% 26,971,000.00 91,139.50 0.00
2-A-7 05948XYJ4 SEN 4.32344% 27,165,000.00 97,871.94 0.00
2-A-8 05948XYK1 SEN 4.32344% 70,403,000.00 253,652.80 0.00
2-A-9 05948XYL9 SEN 3.41400% 30,596,000.00 87,045.62 805,308.21
2-A-IO 05948XYM7 IO 1.06905% 0.00 117,031.03 0.00
3-A-1 05948XYN5 SEN 4.15848% 50,000,000.00 173,270.17 199,457.55
3-A-2 05948XYP0 SEN 4.75748% 30,371,000.00 120,407.95 121,154.51
4-A-1 05948XYQ8 SEN 4.66839% 211,868,000.00 824,235.55 344,157.46
B-1 05948XYR6 SUB 4.23302% 16,152,000.00 56,976.45 17,571.35
B-2 05948XYS4 SUB 4.23302% 7,753,000.00 27,348.84 8,434.29
B-3 05948XYT2 SUB 4.23302% 5,168,000.00 18,230.21 5,622.13
B-4 05948XYY1 SUB 4.23302% 1,938,000.00 6,836.33 2,108.30
B-5 05948XYZ8 SUB 4.23302% 1,938,000.00 6,836.33 2,108.30
B-6 05948XZA2 SUB 4.23302% 2,584,620.00 9,117.29 2,811.74
1-IO 05948XYV7 IO 0.30479% 0.00 74,525.29 0.00
2-IO 05948XYW5 IO 0.00115% 0.00 666.14 0.00
3-IO 05948XYX3 IO 0.01565% 0.00 1,077.55 0.00
SES 05948XYU9 SEN 0.00000% 0.00 247,108.72 0.00
Totals 1,292,051,720.00 4,881,108.83 6,684,983.83
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-A-1 0.00 213,292,438.88 2,326,755.74 0.00
1-A-2 0.00 67,865,685.82 769,746.26 0.00
1-A-3 0.00 1,919,631.95 21,772.85 0.00
1-A-R 0.00 0.00 50.15 0.00
1-A-MR 0.00 0.00 25.07 0.00
1-A-LR 0.00 0.00 26.41 0.00
2-A-1 0.00 238,686,690.83 2,157,397.77 0.00
2-A-2 0.00 208,850,854.47 1,942,673.05 0.00
2-A-3 0.00 16,552,548.06 470,911.94 0.00
2-A-4 0.00 21,440,000.00 48,365.07 0.00
2-A-5 0.00 35,360,000.00 106,256.80 0.00
2-A-6 0.00 26,971,000.00 91,139.50 0.00
2-A-7 0.00 27,165,000.00 97,871.94 0.00
2-A-8 0.00 70,403,000.00 253,652.80 0.00
2-A-9 0.00 29,790,691.79 892,353.83 0.00
2-A-IO 0.00 0.00 117,031.03 0.00
3-A-1 0.00 49,800,542.45 372,727.72 0.00
3-A-2 0.00 30,249,845.49 241,562.46 0.00
4-A-1 0.00 211,523,842.54 1,168,393.01 0.00
B-1 0.00 16,134,428.65 74,547.80 0.00
B-2 0.00 7,744,565.71 35,783.13 0.00
B-3 0.00 5,162,377.87 23,852.34 0.00
B-4 0.00 1,935,891.70 8,944.63 0.00
B-5 0.00 1,935,891.70 8,944.63 0.00
B-6 0.00 2,581,808.26 11,929.03 0.00
1-IO 0.00 0.00 74,525.29 0.00
2-IO 0.00 0.00 666.14 0.00
3-IO 0.00 0.00 1,077.55 0.00
SES 0.00 0.00 247,108.72 0.00
Totals 0.00 1,285,366,736.17 11,566,092.66 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-1 215,000,000.00 215,000,000.00 305,811.98 1,401,749.14 0.00 0.00
1-A-2 68,409,000.00 68,409,000.00 97,303.68 446,010.50 0.00 0.00
1-A-3 1,935,000.00 1,935,000.00 2,752.31 12,615.74 0.00 0.00
1-A-R 50.00 50.00 8.95 41.05 0.00 0.00
1-A-MR 25.00 25.00 4.48 20.52 0.00 0.00
1-A-LR 25.00 25.00 4.48 20.52 0.00 0.00
2-A-1 240,000,000.00 240,000,000.00 242,126.45 1,071,182.73 0.00 0.00
2-A-2 210,000,000.00 210,000,000.00 211,860.64 937,284.89 0.00 0.00
2-A-3 17,000,000.00 17,000,000.00 82,493.86 364,958.08 0.00 0.00
2-A-4 21,440,000.00 21,440,000.00 0.00 0.00 0.00 0.00
2-A-5 35,360,000.00 35,360,000.00 0.00 0.00 0.00 0.00
2-A-6 26,971,000.00 26,971,000.00 0.00 0.00 0.00 0.00
2-A-7 27,165,000.00 27,165,000.00 0.00 0.00 0.00 0.00
2-A-8 70,403,000.00 70,403,000.00 0.00 0.00 0.00 0.00
2-A-9 30,596,000.00 30,596,000.00 148,469.55 656,838.66 0.00 0.00
2-A-IO 0.00 0.00 0.00 0.00 0.00 0.00
3-A-1 50,000,000.00 50,000,000.00 84.64 199,372.91 0.00 0.00
3-A-2 30,371,000.00 30,371,000.00 51.41 121,103.10 0.00 0.00
4-A-1 211,868,000.00 211,868,000.00 275,981.40 68,176.06 0.00 0.00
B-1 16,152,000.00 16,152,000.00 17,571.35 0.00 0.00 0.00
B-2 7,753,000.00 7,753,000.00 8,434.29 0.00 0.00 0.00
B-3 5,168,000.00 5,168,000.00 5,622.13 0.00 0.00 0.00
B-4 1,938,000.00 1,938,000.00 2,108.30 0.00 0.00 0.00
B-5 1,938,000.00 1,938,000.00 2,108.30 0.00 0.00 0.00
B-6 2,584,620.00 2,584,620.00 2,811.74 0.00 0.00 0.00
1-IO 0.00 0.00 0.00 0.00 0.00 0.00
2-IO 0.00 0.00 0.00 0.00 0.00 0.00
3-IO 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
Totals 1,292,051,720.00 1,292,051,720.00 1,405,609.94 5,279,373.90 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 1,707,561.12 213,292,438.88 0.99205786 1,707,561.12
1-A-2 543,314.18 67,865,685.82 0.99205786 543,314.18
1-A-3 15,368.05 1,919,631.95 0.99205786 15,368.05
1-A-R 50.00 0.00 0.00000000 50.00
1-A-MR 25.00 0.00 0.00000000 25.00
1-A-LR 25.00 0.00 0.00000000 25.00
2-A-1 1,313,309.17 238,686,690.83 0.99452788 1,313,309.17
2-A-2 1,149,145.53 208,850,854.47 0.99452788 1,149,145.53
2-A-3 447,451.94 16,552,548.06 0.97367930 447,451.94
2-A-4 0.00 21,440,000.00 1.00000000 0.00
2-A-5 0.00 35,360,000.00 1.00000000 0.00
2-A-6 0.00 26,971,000.00 1.00000000 0.00
2-A-7 0.00 27,165,000.00 1.00000000 0.00
2-A-8 0.00 70,403,000.00 1.00000000 0.00
2-A-9 805,308.21 29,790,691.79 0.97367930 805,308.21
2-A-IO 0.00 0.00 0.00000000 0.00
3-A-1 199,457.55 49,800,542.45 0.99601085 199,457.55
3-A-2 121,154.51 30,249,845.49 0.99601085 121,154.51
4-A-1 344,157.46 211,523,842.54 0.99837560 344,157.46
B-1 17,571.35 16,134,428.65 0.99891213 17,571.35
B-2 8,434.29 7,744,565.71 0.99891213 8,434.29
B-3 5,622.13 5,162,377.87 0.99891213 5,622.13
B-4 2,108.30 1,935,891.70 0.99891213 2,108.30
B-5 2,108.30 1,935,891.70 0.99891213 2,108.30
B-6 2,811.74 2,581,808.26 0.99891213 2,811.74
1-IO 0.00 0.00 0.00000000 0.00
2-IO 0.00 0.00 0.00000000 0.00
3-IO 0.00 0.00 0.00000000 0.00
SES 0.00 0.00 0.00000000 0.00
Totals 6,684,983.83 1,285,366,736.17 0.99482607 6,684,983.83
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-1 215,000,000.00 1000.00000000 1.42238130 6.51976344 0.00000000
1-A-2 68,409,000.00 1000.00000000 1.42238127 6.51976348 0.00000000
1-A-3 1,935,000.00 1000.00000000 1.42238243 6.51976227 0.00000000
1-A-R 50.00 1000.00000000 179.00000000 821.00000000 0.00000000
1-A-MR 25.00 1000.00000000 179.20000000 820.80000000 0.00000000
1-A-LR 25.00 1000.00000000 179.20000000 820.80000000 0.00000000
2-A-1 240,000,000.00 1000.00000000 1.00886021 4.46326138 0.00000000
2-A-2 210,000,000.00 1000.00000000 1.00886019 4.46326138 0.00000000
2-A-3 17,000,000.00 1000.00000000 4.85258000 21.46812235 0.00000000
2-A-4 21,440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-5 35,360,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-6 26,971,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-7 27,165,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-8 70,403,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-9 30,596,000.00 1000.00000000 4.85258040 21.46812198 0.00000000
2-A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 50,000,000.00 1000.00000000 0.00169280 3.98745820 0.00000000
3-A-2 30,371,000.00 1000.00000000 0.00169273 3.98745843 0.00000000
4-A-1 211,868,000.00 1000.00000000 1.30261012 0.32178555 0.00000000
B-1 16,152,000.00 1000.00000000 1.08787457 0.00000000 0.00000000
B-2 7,753,000.00 1000.00000000 1.08787437 0.00000000 0.00000000
B-3 5,168,000.00 1000.00000000 1.08787345 0.00000000 0.00000000
B-4 1,938,000.00 1000.00000000 1.08787410 0.00000000 0.00000000
B-5 1,938,000.00 1000.00000000 1.08787410 0.00000000 0.00000000
B-6 2,584,620.00 1000.00000000 1.08787365 0.00000000 0.00000000
1-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
3-IO 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 7.94214474 992.05785526 0.99205786 7.94214474
1-A-2 0.00000000 7.94214475 992.05785525 0.99205786 7.94214475
1-A-3 0.00000000 7.94214470 992.05785530 0.99205786 7.94214470
1-A-R 0.00000000 1,000.00000000 0.00000000 0.00000000 1,000.00000000
1-A-MR 0.00000000 1,000.00000000 0.00000000 0.00000000 1,000.00000000
1-A-LR 0.00000000 1,000.00000000 0.00000000 0.00000000 1,000.00000000
2-A-1 0.00000000 5.47212154 994.52787846 0.99452788 5.47212154
2-A-2 0.00000000 5.47212157 994.52787843 0.99452788 5.47212157
2-A-3 0.00000000 26.32070235 973.67929765 0.97367930 26.32070235
2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-9 0.00000000 26.32070238 973.67929762 0.97367930 26.32070238
2-A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 0.00000000 3.98915100 996.01084900 0.99601085 3.98915100
3-A-2 0.00000000 3.98915116 996.01084884 0.99601085 3.98915116
4-A-1 0.00000000 1.62439566 998.37560434 0.99837560 1.62439566
B-1 0.00000000 1.08787457 998.91212543 0.99891213 1.08787457
B-2 0.00000000 1.08787437 998.91212563 0.99891213 1.08787437
B-3 0.00000000 1.08787345 998.91212655 0.99891213 1.08787345
B-4 0.00000000 1.08787410 998.91212590 0.99891213 1.08787410
B-5 0.00000000 1.08787410 998.91212590 0.99891213 1.08787410
B-6 0.00000000 1.08787365 998.91212635 0.99891213 1.08787365
1-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
3-IO 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-1 215,000,000.00 3.45597% 215,000,000.00 619,194.63 0.00 0.00
1-A-2 68,409,000.00 3.97197% 68,409,000.00 226,432.08 0.00 0.00
1-A-3 1,935,000.00 3.97197% 1,935,000.00 6,404.80 0.00 0.00
1-A-R 50.00 3.58318% 50.00 0.15 0.00 0.00
1-A-MR 25.00 3.58318% 25.00 0.07 0.00 0.00
1-A-LR 25.00 3.58318% 25.00 0.07 0.00 0.00
2-A-1 240,000,000.00 4.22044% 240,000,000.00 844,088.60 0.00 0.00
2-A-2 210,000,000.00 4.53444% 210,000,000.00 793,527.53 0.00 0.00
2-A-3 17,000,000.00 1.65600% 17,000,000.00 23,460.00 0.00 0.00
2-A-4 21,440,000.00 2.70700% 21,440,000.00 48,365.07 0.00 0.00
2-A-5 35,360,000.00 3.60600% 35,360,000.00 106,256.80 0.00 0.00
2-A-6 26,971,000.00 4.05500% 26,971,000.00 91,139.50 0.00 0.00
2-A-7 27,165,000.00 4.32344% 27,165,000.00 97,871.94 0.00 0.00
2-A-8 70,403,000.00 4.32344% 70,403,000.00 253,652.80 0.00 0.00
2-A-9 30,596,000.00 3.41400% 30,596,000.00 87,045.62 0.00 0.00
2-A-IO 0.00 1.06905% 131,367,000.00 117,031.03 0.00 0.00
3-A-1 50,000,000.00 4.15848% 50,000,000.00 173,270.17 0.00 0.00
3-A-2 30,371,000.00 4.75748% 30,371,000.00 120,407.96 0.00 0.00
4-A-1 211,868,000.00 4.66839% 211,868,000.00 824,235.55 0.00 0.00
B-1 16,152,000.00 4.23302% 16,152,000.00 56,976.45 0.00 0.00
B-2 7,753,000.00 4.23302% 7,753,000.00 27,348.84 0.00 0.00
B-3 5,168,000.00 4.23302% 5,168,000.00 18,230.21 0.00 0.00
B-4 1,938,000.00 4.23302% 1,938,000.00 6,836.33 0.00 0.00
B-5 1,938,000.00 4.23302% 1,938,000.00 6,836.33 0.00 0.00
B-6 2,584,620.00 4.23302% 2,584,620.00 9,117.29 0.00 0.00
1-IO 0.00 0.30479% 293,413,403.21 74,525.29 0.00 0.00
2-IO 0.00 0.00115% 698,134,271.66 666.14 0.00 0.00
3-IO 0.00 0.01565% 82,644,417.61 1,077.55 0.00 0.00
SES 0.00 0.00000% 1,292,051,720.73 0.00 0.00 0.00
Totals 1,292,051,720.00 4,633,998.80 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 0.00 619,194.62 0.00 213,292,438.88
1-A-2 0.00 0.00 226,432.08 0.00 67,865,685.82
1-A-3 0.00 0.00 6,404.80 0.00 1,919,631.95
1-A-R 0.00 0.00 0.15 0.00 0.00
1-A-MR 0.00 0.00 0.07 0.00 0.00
1-A-LR 0.00 0.00 1.41 0.00 0.00
2-A-1 0.00 0.00 844,088.60 0.00 238,686,690.83
2-A-2 0.00 0.00 793,527.52 0.00 208,850,854.47
2-A-3 0.00 0.00 23,460.00 0.00 16,552,548.06
2-A-4 0.00 0.00 48,365.07 0.00 21,440,000.00
2-A-5 0.00 0.00 106,256.80 0.00 35,360,000.00
2-A-6 0.00 0.00 91,139.50 0.00 26,971,000.00
2-A-7 0.00 0.00 97,871.94 0.00 27,165,000.00
2-A-8 0.00 0.00 253,652.80 0.00 70,403,000.00
2-A-9 0.00 0.00 87,045.62 0.00 29,790,691.79
2-A-IO 0.00 0.00 117,031.03 0.00 130,114,239.85
3-A-1 0.00 0.00 173,270.17 0.00 49,800,542.45
3-A-2 0.00 0.00 120,407.95 0.00 30,249,845.49
4-A-1 0.00 0.00 824,235.55 0.00 211,523,842.54
B-1 0.00 0.00 56,976.45 0.00 16,134,428.65
B-2 0.00 0.00 27,348.84 0.00 7,744,565.71
B-3 0.00 0.00 18,230.21 0.00 5,162,377.87
B-4 0.00 0.00 6,836.33 0.00 1,935,891.70
B-5 0.00 0.00 6,836.33 0.00 1,935,891.70
B-6 0.00 0.00 9,117.29 0.00 2,581,808.26
1-IO 0.00 0.00 74,525.29 0.00 291,135,581.73
2-IO 0.00 0.00 666.14 0.00 694,399,687.43
3-IO 0.00 0.00 1,077.55 0.00 82,323,801.70
SES 0.00 0.00 247,108.72 0.00 1,285,366,736.89
Totals 0.00 0.00 4,881,108.83 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-1 215,000,000.00 3.45597% 1000.00000000 2.87997502 0.00000000 0.00000000
1-A-2 68,409,000.00 3.97197% 1000.00000000 3.30997500 0.00000000 0.00000000
1-A-3 1,935,000.00 3.97197% 1000.00000000 3.30997416 0.00000000 0.00000000
1-A-R 50.00 3.58318% 1000.00000000 3.00000000 0.00000000 0.00000000
1-A-MR 25.00 3.58318% 1000.00000000 2.80000000 0.00000000 0.00000000
1-A-LR 25.00 3.58318% 1000.00000000 2.80000000 0.00000000 0.00000000
2-A-1 240,000,000.00 4.22044% 1000.00000000 3.51703583 0.00000000 0.00000000
2-A-2 210,000,000.00 4.53444% 1000.00000000 3.77870252 0.00000000 0.00000000
2-A-3 17,000,000.00 1.65600% 1000.00000000 1.38000000 0.00000000 0.00000000
2-A-4 21,440,000.00 2.70700% 1000.00000000 2.25583349 0.00000000 0.00000000
2-A-5 35,360,000.00 3.60600% 1000.00000000 3.00500000 0.00000000 0.00000000
2-A-6 26,971,000.00 4.05500% 1000.00000000 3.37916651 0.00000000 0.00000000
2-A-7 27,165,000.00 4.32344% 1000.00000000 3.60286913 0.00000000 0.00000000
2-A-8 70,403,000.00 4.32344% 1000.00000000 3.60286920 0.00000000 0.00000000
2-A-9 30,596,000.00 3.41400% 1000.00000000 2.84500000 0.00000000 0.00000000
2-A-IO 0.00 1.06905% 1000.00000000 0.89087084 0.00000000 0.00000000
3-A-1 50,000,000.00 4.15848% 1000.00000000 3.46540340 0.00000000 0.00000000
3-A-2 30,371,000.00 4.75748% 1000.00000000 3.96457015 0.00000000 0.00000000
4-A-1 211,868,000.00 4.66839% 1000.00000000 3.89032582 0.00000000 0.00000000
B-1 16,152,000.00 4.23302% 1000.00000000 3.52751672 0.00000000 0.00000000
B-2 7,753,000.00 4.23302% 1000.00000000 3.52751709 0.00000000 0.00000000
B-3 5,168,000.00 4.23302% 1000.00000000 3.52751741 0.00000000 0.00000000
B-4 1,938,000.00 4.23302% 1000.00000000 3.52751806 0.00000000 0.00000000
B-5 1,938,000.00 4.23302% 1000.00000000 3.52751806 0.00000000 0.00000000
B-6 2,584,620.00 4.23302% 1000.00000000 3.52751662 0.00000000 0.00000000
1-IO 0.00 0.30479% 1000.00000000 0.25399416 0.00000000 0.00000000
2-IO 0.00 0.00115% 1000.00000000 0.00095417 0.00000000 0.00000000
3-IO 0.00 0.01565% 1000.00000000 0.01303839 0.00000000 0.00000000
SES 0.00 0.00000% 1000.00000000 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 2.87997498 0.00000000 992.05785526
1-A-2 0.00000000 0.00000000 3.30997500 0.00000000 992.05785525
1-A-3 0.00000000 0.00000000 3.30997416 0.00000000 992.05785530
1-A-R 0.00000000 0.00000000 3.00000000 0.00000000 0.00000000
1-A-MR 0.00000000 0.00000000 2.80000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 56.40000000 0.00000000 0.00000000
2-A-1 0.00000000 0.00000000 3.51703583 0.00000000 994.52787846
2-A-2 0.00000000 0.00000000 3.77870248 0.00000000 994.52787843
2-A-3 0.00000000 0.00000000 1.38000000 0.00000000 973.67929765
2-A-4 0.00000000 0.00000000 2.25583349 0.00000000 1000.00000000
2-A-5 0.00000000 0.00000000 3.00500000 0.00000000 1000.00000000
2-A-6 0.00000000 0.00000000 3.37916651 0.00000000 1000.00000000
2-A-7 0.00000000 0.00000000 3.60286913 0.00000000 1000.00000000
2-A-8 0.00000000 0.00000000 3.60286920 0.00000000 1000.00000000
2-A-9 0.00000000 0.00000000 2.84500000 0.00000000 973.67929762
2-A-IO 0.00000000 0.00000000 0.89087084 0.00000000 990.46366173
3-A-1 0.00000000 0.00000000 3.46540340 0.00000000 996.01084900
3-A-2 0.00000000 0.00000000 3.96456982 0.00000000 996.01084884
4-A-1 0.00000000 0.00000000 3.89032582 0.00000000 998.37560434
B-1 0.00000000 0.00000000 3.52751672 0.00000000 998.91212543
B-2 0.00000000 0.00000000 3.52751709 0.00000000 998.91212563
B-3 0.00000000 0.00000000 3.52751741 0.00000000 998.91212655
B-4 0.00000000 0.00000000 3.52751806 0.00000000 998.91212590
B-5 0.00000000 0.00000000 3.52751806 0.00000000 998.91212590
B-6 0.00000000 0.00000000 3.52751662 0.00000000 998.91212635
1-IO 0.00000000 0.00000000 0.25399416 0.00000000 992.23681858
2-IO 0.00000000 0.00000000 0.00095417 0.00000000 994.65062183
3-IO 0.00000000 0.00000000 0.01303839 0.00000000 996.12053761
SES 0.00000000 0.00000000 0.19125296 0.00000000 994.82607102
<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-SES 0.00000% 293,413,403.21 291,135,581.73 0.00 0.00 99.22368186%
2-SES 0.00000% 698,134,271.66 694,399,687.43 0.00 0.00 99.46506218%
3-SES 0.00000% 82,644,417.61 82,323,801.70 0.00 0.00 99.61205376%
4-SES 0.00000% 217,859,628.25 217,507,666.03 0.00 0.00 99.83844541%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 11,622,082.66
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 11,622,082.66
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 55,990.00
Payment of Interest and Principal 11,566,092.66
Total Withdrawals (Pool Distribution Amount) 11,622,082.66
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 53,835.97
Trustee Fee - Wells Fargo Bank, N.A. 2,154.03
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 55,990.00
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 1 0 0 0 1
424,000.00 0.00 0.00 0.00 424,000.00
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 1 0 0 0 1
424,000.00 0.00 0.00 0.00 424,000.00
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 0.040519% 0.000000% 0.000000% 0.000000% 0.040519%
0.032957% 0.000000% 0.000000% 0.000000% 0.032957%
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 0.040519% 0.000000% 0.000000% 0.000000% 0.040519%
0.032957% 0.000000% 0.000000% 0.000000% 0.032957%
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
<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 1 0 0 0 1
424,000.00 0.00 0.00 0.00 424,000.00
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 1 0 0 0 1
424,000.00 0.00 0.00 0.00 424,000.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.074460% 0.000000% 0.000000% 0.000000% 0.074460%
0.061009% 0.000000% 0.000000% 0.000000% 0.061009%
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 0.074460% 0.000000% 0.000000% 0.000000% 0.074460%
0.061009% 0.000000% 0.000000% 0.000000% 0.061009%
<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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 2,969.24
COLLATERAL STATEMENT
Collateral Description Mixed ARM
Weighted Average Gross Coupon 4.584239%
Weighted Average Net Coupon 4.305852%
Weighted Average Pass-Through Rate 4.303852%
Weighted Average Maturity(Stepdown Calculation ) 355
Beginning Scheduled Collateral Loan Count 2,478
Number Of Loans Paid In Full 10
Ending Scheduled Collateral Loan Count 2,468
Beginning Scheduled Collateral Balance 1,292,051,720.00
Ending Scheduled Collateral Balance 1,285,366,736.89
Ending Actual Collateral Balance at 31-Oct-2003 1,286,514,818.31
Monthly P &I Constant 6,341,504.82
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 1,285,366,736.89
Scheduled Principal 1,405,609.95
Unscheduled Principal 5,279,373.89
Miscellaneous Reporting
Total Senior % 97.249830%
Aggregate Subordinate % 2.750170%
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Mixed ARM Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.264971 4.605443 4.652485
Weighted Average Net Rate 4.014971 4.355443 4.402486
Weighted Average Maturity 355 356 355
Beginning Loan Count 560 1,348 150
Loans Paid In Full 4 5 1
Ending Loan Count 556 1,343 149
Beginning Scheduled Balance 293,413,403.21 698,134,271.66 82,644,417.61
Ending scheduled Balance 291,135,581.73 694,399,687.43 82,323,801.70
Record Date 10/31/2003 10/31/2003 10/31/2003
Principal And Interest Constant 1,460,197.06 3,383,667.95 320,558.18
Scheduled Principal 417,364.01 704,319.88 139.90
Unscheduled Principal 1,860,457.47 3,030,264.35 320,476.01
Scheduled Interest 1,042,833.05 2,679,348.07 320,418.28
Servicing Fees 61,127.80 145,444.66 17,217.56
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 489.04 1,163.56 137.78
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 30,563.92 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 950,652.29 2,532,739.85 303,062.94
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.0000 0.0000 0.0000
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00
Pass-Through Rate 3.887971 4.353443 4.400485
Group Level Collateral Statement
Group Group 4 Total
Collateral Description Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.920391 4.584239
Weighted Average Net Rate 4.670391 4.305852
Weighted Average Maturity 353 355
Beginning Loan Count 420 2,478
Loans Paid In Full 0 10
Ending Loan Count 420 2,468
Beginning Scheduled Balance 217,859,628.25 1,292,051,720.73
Ending scheduled Balance 217,507,666.03 1,285,366,736.89
Record Date 10/31/2003 10/31/2003
Principal And Interest Constant 1,177,081.63 6,341,504.82
Scheduled Principal 283,786.16 1,405,609.95
Unscheduled Principal 68,176.06 5,279,373.89
Scheduled Interest 893,295.47 4,935,894.87
Servicing Fees 45,387.41 269,177.43
Master Servicing Fees 0.00 0.00
Trustee Fee 363.09 2,153.47
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 0.00 30,563.92
Pool Insurance Fee 0.00 0.00
Spread Fee 1 0.00 0.00
Spread Fee 2 0.00 0.00
Spread Fee 3 0.00 0.00
Net Interest 847,544.97 4,634,000.05
Realized Loss Amount 0.00 0.00
Cumulative Realized Loss 0.00 0.00
Percentage of Cumulative Losses 0.0000 0.0000
Prepayment Penalties 0.00 0.00
Special Servicing Fee 0.00 0.00
Pass-Through Rate 4.668391 4.303852
Miscellaneous Reporting
Group Group 1
CPR 7.359168%
Senior % 97.249852%
Senior Prepayment % 100.000000%
Subordinate % 2.750148%
Subordinate Prepayment % 0.000000%
Group Group 2
CPR 5.091073%
Senior % 97.249917%
Senior Prepayment % 100.000000%
Subordinate % 2.750083%
Subordinate Prepayment % 0.000000%
Group Group 3
CPR 4.555358%
Senior % 97.249158%
Senior Prepayment % 100.000000%
Subordinate % 2.750842%
Subordinate Prepayment % 0.000000%
Miscellaneous Reporting
Group Group 4
CPR 0.375365%
Senior % 97.249776%
Senior Prepayment % 100.000000%
Subordinate % 2.750224%
Subordinate Prepayment % 0.000000%