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): December 26, 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 December 26, 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
December 26, 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: 1/5/04
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 December 26, 2003 distribution.
EX-99.1
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 11/30/03
Distribution Date: 12/26/03
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 3.45393% 213,292,438.88 613,915.05 3,733,102.48
1-A-2 05948XXX4 SEN 3.96993% 67,865,685.82 224,518.59 1,187,803.76
1-A-3 05948XXY2 SEN 3.96993% 1,919,631.95 6,350.68 33,597.92
1-A-R 05948XXZ9 SEN 3.58407% 0.00 0.00 0.00
1-A-MR 05948XYA3 SEN 3.58407% 0.00 0.00 0.00
1-A-LR 05948XYB1 SEN 3.58407% 0.00 0.82 0.00
2-A-1 05948XYC9 SEN 4.21924% 238,686,690.83 839,231.06 642,850.73
2-A-2 05948XYD7 SEN 4.53324% 208,850,854.47 788,976.48 562,494.39
2-A-3 05948XYE5 SEN 1.65600% 16,552,548.06 22,842.52 219,022.92
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 4.32224% 27,165,000.00 97,844.79 0.00
2-A-8 05948XYK1 SEN 4.32224% 70,403,000.00 253,582.42 0.00
2-A-9 05948XYL9 SEN 3.41400% 29,790,691.79 84,754.52 394,189.72
2-A-IO 05948XYM7 IO 1.06334% 0.00 115,296.12 0.00
3-A-1 05948XYN5 SEN 4.15667% 49,800,542.45 172,503.81 381,700.20
3-A-2 05948XYP0 SEN 4.75567% 30,249,845.49 119,881.98 231,852.34
4-A-1 05948XYQ8 SEN 4.66853% 211,523,842.54 822,920.23 1,025,325.32
B-1 05948XYR6 SUB 4.23187% 16,134,428.65 56,898.94 17,673.07
B-2 05948XYS4 SUB 4.23187% 7,744,565.71 27,311.63 8,483.12
B-3 05948XYT2 SUB 4.23187% 5,162,377.87 18,205.41 5,654.68
B-4 05948XYY1 SUB 4.23187% 1,935,891.70 6,827.03 2,120.51
B-5 05948XYZ8 SUB 4.23187% 1,935,891.70 6,827.03 2,120.51
B-6 05948XZA2 SUB 4.23187% 2,581,808.26 9,104.89 2,828.02
1-IO 05948XYV7 IO 0.30479% 0.00 73,946.74 0.00
2-IO 05948XYW5 IO 0.00115% 0.00 662.57 0.00
3-IO 05948XYX3 IO 0.01565% 0.00 1,073.37 0.00
SES 05948XYU9 SEN 0.00000% 0.00 245,961.62 0.00
Totals 1,285,366,736.17 4,855,199.67 8,450,819.69
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-A-1 0.00 209,559,336.40 4,347,017.53 0.00
1-A-2 0.00 66,677,882.06 1,412,322.35 0.00
1-A-3 0.00 1,886,034.03 39,948.60 0.00
1-A-R 0.00 0.00 0.00 0.00
1-A-MR 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 0.82 0.00
2-A-1 0.00 238,043,840.10 1,482,081.79 0.00
2-A-2 0.00 208,288,360.08 1,351,470.87 0.00
2-A-3 0.00 16,333,525.14 241,865.44 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 97,844.79 0.00
2-A-8 0.00 70,403,000.00 253,582.42 0.00
2-A-9 0.00 29,396,502.08 478,944.24 0.00
2-A-IO 0.00 0.00 115,296.12 0.00
3-A-1 0.00 49,418,842.24 554,204.01 0.00
3-A-2 0.00 30,017,993.15 351,734.32 0.00
4-A-1 0.00 210,498,517.21 1,848,245.55 0.00
B-1 0.00 16,116,755.58 74,572.01 0.00
B-2 0.00 7,736,082.59 35,794.75 0.00
B-3 0.00 5,156,723.18 23,860.09 0.00
B-4 0.00 1,933,771.19 8,947.54 0.00
B-5 0.00 1,933,771.19 8,947.54 0.00
B-6 0.00 2,578,980.24 11,932.91 0.00
1-IO 0.00 0.00 73,946.74 0.00
2-IO 0.00 0.00 662.57 0.00
3-IO 0.00 0.00 1,073.37 0.00
SES 0.00 0.00 245,961.62 0.00
Totals 0.00 1,276,915,916.46 13,306,019.36 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-1 215,000,000.00 213,292,438.88 305,978.75 3,427,123.73 0.00 0.00
1-A-2 68,409,000.00 67,865,685.82 97,356.75 1,090,447.01 0.00 0.00
1-A-3 1,935,000.00 1,919,631.95 2,753.81 30,844.11 0.00 0.00
1-A-R 50.00 0.00 0.00 0.00 0.00 0.00
1-A-MR 25.00 0.00 0.00 0.00 0.00 0.00
1-A-LR 25.00 0.00 0.00 0.00 0.00 0.00
2-A-1 240,000,000.00 238,686,690.83 242,297.70 400,553.03 0.00 0.00
2-A-2 210,000,000.00 208,850,854.47 212,010.49 350,483.90 0.00 0.00
2-A-3 17,000,000.00 16,552,548.06 82,552.21 136,470.71 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 29,790,691.79 148,574.56 245,615.16 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 49,800,542.45 92.82 381,607.39 0.00 0.00
3-A-2 30,371,000.00 30,249,845.49 56.38 231,795.96 0.00 0.00
4-A-1 211,868,000.00 211,523,842.54 277,358.85 747,966.47 0.00 0.00
B-1 16,152,000.00 16,134,428.65 17,673.07 0.00 0.00 0.00
B-2 7,753,000.00 7,744,565.71 8,483.12 0.00 0.00 0.00
B-3 5,168,000.00 5,162,377.87 5,654.68 0.00 0.00 0.00
B-4 1,938,000.00 1,935,891.70 2,120.51 0.00 0.00 0.00
B-5 1,938,000.00 1,935,891.70 2,120.51 0.00 0.00 0.00
B-6 2,584,620.00 2,581,808.26 2,828.02 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 1,285,366,736.17 1,407,912.23 7,042,907.47 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 3,733,102.48 209,559,336.40 0.97469459 3,733,102.48
1-A-2 1,187,803.76 66,677,882.06 0.97469459 1,187,803.76
1-A-3 33,597.92 1,886,034.03 0.97469459 33,597.92
1-A-R 0.00 0.00 0.00000000 0.00
1-A-MR 0.00 0.00 0.00000000 0.00
1-A-LR 0.00 0.00 0.00000000 0.00
2-A-1 642,850.73 238,043,840.10 0.99184933 642,850.73
2-A-2 562,494.39 208,288,360.08 0.99184933 562,494.39
2-A-3 219,022.92 16,333,525.14 0.96079560 219,022.92
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-9 394,189.72 29,396,502.08 0.96079560 394,189.72
2-A-IO 0.00 0.00 0.00000000 0.00
3-A-1 381,700.20 49,418,842.24 0.98837684 381,700.20
3-A-2 231,852.34 30,017,993.15 0.98837684 231,852.34
4-A-1 1,025,325.32 210,498,517.21 0.99353615 1,025,325.32
B-1 17,673.07 16,116,755.58 0.99781795 17,673.07
B-2 8,483.12 7,736,082.59 0.99781795 8,483.12
B-3 5,654.68 5,156,723.18 0.99781795 5,654.68
B-4 2,120.51 1,933,771.19 0.99781795 2,120.51
B-5 2,120.51 1,933,771.19 0.99781795 2,120.51
B-6 2,828.02 2,578,980.24 0.99781795 2,828.02
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 8,450,819.69 1,276,915,916.46 0.98828545 8,450,819.69
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-1 215,000,000.00 992.05785526 1.42315698 15.94011037 0.00000000
1-A-2 68,409,000.00 992.05785525 1.42315704 15.94011037 0.00000000
1-A-3 1,935,000.00 992.05785530 1.42315762 15.94010853 0.00000000
1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 25.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 25.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 240,000,000.00 994.52787846 1.00957375 1.66897096 0.00000000
2-A-2 210,000,000.00 994.52787843 1.00957376 1.66897095 0.00000000
2-A-3 17,000,000.00 973.67929765 4.85601235 8.02768882 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 30,596,000.00 973.67929762 4.85601255 8.02768859 0.00000000
2-A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 50,000,000.00 996.01084900 0.00185640 7.63214780 0.00000000
3-A-2 30,371,000.00 996.01084884 0.00185638 7.63214777 0.00000000
4-A-1 211,868,000.00 998.37560434 1.30911157 3.53034186 0.00000000
B-1 16,152,000.00 998.91212543 1.09417224 0.00000000 0.00000000
B-2 7,753,000.00 998.91212563 1.09417258 0.00000000 0.00000000
B-3 5,168,000.00 998.91212655 1.09417183 0.00000000 0.00000000
B-4 1,938,000.00 998.91212590 1.09417441 0.00000000 0.00000000
B-5 1,938,000.00 998.91212590 1.09417441 0.00000000 0.00000000
B-6 2,584,620.00 998.91212635 1.09417245 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 17.36326735 974.69458791 0.97469459 17.36326735
1-A-2 0.00000000 17.36326741 974.69458785 0.97469459 17.36326741
1-A-3 0.00000000 17.36326615 974.69458915 0.97469459 17.36326615
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 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 2.67854471 991.84933375 0.99184933 2.67854471
2-A-2 0.00000000 2.67854471 991.84933371 0.99184933 2.67854471
2-A-3 0.00000000 12.88370118 960.79559647 0.96079560 12.88370118
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 12.88370114 960.79559681 0.96079560 12.88370114
2-A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 0.00000000 7.63400400 988.37684480 0.98837684 7.63400400
3-A-2 0.00000000 7.63400415 988.37684469 0.98837684 7.63400415
4-A-1 0.00000000 4.83945343 993.53615086 0.99353615 4.83945343
B-1 0.00000000 1.09417224 997.81795319 0.99781795 1.09417224
B-2 0.00000000 1.09417258 997.81795305 0.99781795 1.09417258
B-3 0.00000000 1.09417183 997.81795279 0.99781795 1.09417183
B-4 0.00000000 1.09417441 997.81795150 0.99781795 1.09417441
B-5 0.00000000 1.09417441 997.81795150 0.99781795 1.09417441
B-6 0.00000000 1.09417245 997.81795390 0.99781795 1.09417245
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 3.45393% 213,292,438.88 613,915.05 0.00 0.00
1-A-2 68,409,000.00 3.96993% 67,865,685.82 224,518.59 0.00 0.00
1-A-3 1,935,000.00 3.96993% 1,919,631.95 6,350.68 0.00 0.00
1-A-R 50.00 3.58407% 0.00 0.00 0.00 0.00
1-A-MR 25.00 3.58407% 0.00 0.00 0.00 0.00
1-A-LR 25.00 3.58407% 0.00 0.00 0.00 0.00
2-A-1 240,000,000.00 4.21924% 238,686,690.83 839,231.06 0.00 0.00
2-A-2 210,000,000.00 4.53324% 208,850,854.47 788,976.48 0.00 0.00
2-A-3 17,000,000.00 1.65600% 16,552,548.06 22,842.52 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 4.32224% 27,165,000.00 97,844.79 0.00 0.00
2-A-8 70,403,000.00 4.32224% 70,403,000.00 253,582.42 0.00 0.00
2-A-9 30,596,000.00 3.41400% 29,790,691.79 84,754.52 0.00 0.00
2-A-IO 0.00 1.06334% 130,114,239.85 115,296.12 0.00 0.00
3-A-1 50,000,000.00 4.15667% 49,800,542.45 172,503.81 0.00 0.00
3-A-2 30,371,000.00 4.75567% 30,249,845.49 119,881.98 0.00 0.00
4-A-1 211,868,000.00 4.66853% 211,523,842.54 822,920.23 0.00 0.00
B-1 16,152,000.00 4.23187% 16,134,428.65 56,898.94 0.00 0.00
B-2 7,753,000.00 4.23187% 7,744,565.71 27,311.63 0.00 0.00
B-3 5,168,000.00 4.23187% 5,162,377.87 18,205.41 0.00 0.00
B-4 1,938,000.00 4.23187% 1,935,891.70 6,827.03 0.00 0.00
B-5 1,938,000.00 4.23187% 1,935,891.70 6,827.03 0.00 0.00
B-6 2,584,620.00 4.23187% 2,581,808.26 9,104.89 0.00 0.00
1-IO 0.00 0.30479% 291,135,581.73 73,946.74 0.00 0.00
2-IO 0.00 0.00115% 694,399,687.43 662.57 0.00 0.00
3-IO 0.00 0.01565% 82,323,801.70 1,073.37 0.00 0.00
SES 0.00 0.00000% 1,285,368,726.20 0.00 0.00 0.00
Totals 1,292,051,720.00 4,609,237.23 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 0.00 613,915.05 0.00 209,559,336.40
1-A-2 0.00 0.00 224,518.59 0.00 66,677,882.06
1-A-3 0.00 0.00 6,350.68 0.00 1,886,034.03
1-A-R 0.00 0.00 0.00 0.00 0.00
1-A-MR 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 0.82 0.00 0.00
2-A-1 0.00 0.00 839,231.06 0.00 238,043,840.10
2-A-2 0.00 0.00 788,976.48 0.00 208,288,360.08
2-A-3 0.00 0.00 22,842.52 0.00 16,333,525.14
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 97,844.79 0.00 27,165,000.00
2-A-8 0.00 0.00 253,582.42 0.00 70,403,000.00
2-A-9 0.00 0.00 84,754.52 0.00 29,396,502.08
2-A-IO 0.00 0.00 115,296.12 0.00 129,501,027.22
3-A-1 0.00 0.00 172,503.81 0.00 49,418,842.24
3-A-2 0.00 0.00 119,881.98 0.00 30,017,993.15
4-A-1 0.00 0.00 822,920.23 0.00 210,498,517.21
B-1 0.00 0.00 56,898.94 0.00 16,116,755.58
B-2 0.00 0.00 27,311.63 0.00 7,736,082.59
B-3 0.00 0.00 18,205.41 0.00 5,156,723.18
B-4 0.00 0.00 6,827.03 0.00 1,933,771.19
B-5 0.00 0.00 6,827.03 0.00 1,933,771.19
B-6 0.00 0.00 9,104.89 0.00 2,578,980.24
1-IO 0.00 0.00 73,946.74 0.00 286,169,518.22
2-IO 0.00 0.00 662.57 0.00 692,561,659.61
3-IO 0.00 0.00 1,073.37 0.00 81,710,244.92
SES 0.00 0.00 245,961.62 0.00 1,276,915,917.22
Totals 0.00 0.00 4,855,199.67 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 3.45393% 992.05785526 2.85541884 0.00000000 0.00000000
1-A-2 68,409,000.00 3.96993% 992.05785525 3.28200368 0.00000000 0.00000000
1-A-3 1,935,000.00 3.96993% 992.05785530 3.28200517 0.00000000 0.00000000
1-A-R 50.00 3.58407% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 25.00 3.58407% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 25.00 3.58407% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 240,000,000.00 4.21924% 994.52787846 3.49679608 0.00000000 0.00000000
2-A-2 210,000,000.00 4.53324% 994.52787843 3.75703086 0.00000000 0.00000000
2-A-3 17,000,000.00 1.65600% 973.67929765 1.34367765 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 4.32224% 1000.00000000 3.60186969 0.00000000 0.00000000
2-A-8 70,403,000.00 4.32224% 1000.00000000 3.60186952 0.00000000 0.00000000
2-A-9 30,596,000.00 3.41400% 973.67929762 2.77011766 0.00000000 0.00000000
2-A-IO 0.00 1.06334% 990.46366173 0.87766425 0.00000000 0.00000000
3-A-1 50,000,000.00 4.15667% 996.01084900 3.45007620 0.00000000 0.00000000
3-A-2 30,371,000.00 4.75567% 996.01084884 3.94725165 0.00000000 0.00000000
4-A-1 211,868,000.00 4.66853% 998.37560434 3.88411761 0.00000000 0.00000000
B-1 16,152,000.00 4.23187% 998.91212543 3.52271793 0.00000000 0.00000000
B-2 7,753,000.00 4.23187% 998.91212563 3.52271766 0.00000000 0.00000000
B-3 5,168,000.00 4.23187% 998.91212655 3.52271865 0.00000000 0.00000000
B-4 1,938,000.00 4.23187% 998.91212590 3.52271930 0.00000000 0.00000000
B-5 1,938,000.00 4.23187% 998.91212590 3.52271930 0.00000000 0.00000000
B-6 2,584,620.00 4.23187% 998.91212635 3.52271901 0.00000000 0.00000000
1-IO 0.00 0.30479% 992.23681858 0.25202237 0.00000000 0.00000000
2-IO 0.00 0.00115% 994.65062183 0.00094906 0.00000000 0.00000000
3-IO 0.00 0.01565% 996.12053761 0.01298781 0.00000000 0.00000000
SES 0.00 0.00000% 994.82761067 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 2.85541884 0.00000000 974.69458791
1-A-2 0.00000000 0.00000000 3.28200368 0.00000000 974.69458785
1-A-3 0.00000000 0.00000000 3.28200517 0.00000000 974.69458915
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 32.80000000 0.00000000 0.00000000
2-A-1 0.00000000 0.00000000 3.49679608 0.00000000 991.84933375
2-A-2 0.00000000 0.00000000 3.75703086 0.00000000 991.84933371
2-A-3 0.00000000 0.00000000 1.34367765 0.00000000 960.79559647
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 3.60186969 0.00000000 1000.00000000
2-A-8 0.00000000 0.00000000 3.60186952 0.00000000 1000.00000000
2-A-9 0.00000000 0.00000000 2.77011766 0.00000000 960.79559681
2-A-IO 0.00000000 0.00000000 0.87766425 0.00000000 985.79572663
3-A-1 0.00000000 0.00000000 3.45007620 0.00000000 988.37684480
3-A-2 0.00000000 0.00000000 3.94725165 0.00000000 988.37684469
4-A-1 0.00000000 0.00000000 3.88411761 0.00000000 993.53615086
B-1 0.00000000 0.00000000 3.52271793 0.00000000 997.81795319
B-2 0.00000000 0.00000000 3.52271766 0.00000000 997.81795305
B-3 0.00000000 0.00000000 3.52271865 0.00000000 997.81795279
B-4 0.00000000 0.00000000 3.52271930 0.00000000 997.81795150
B-5 0.00000000 0.00000000 3.52271930 0.00000000 997.81795150
B-6 0.00000000 0.00000000 3.52271901 0.00000000 997.81795390
1-IO 0.00000000 0.00000000 0.25202237 0.00000000 975.31167659
2-IO 0.00000000 0.00000000 0.00094906 0.00000000 992.01785061
3-IO 0.00000000 0.00000000 0.01298781 0.00000000 988.69648166
SES 0.00000000 0.00000000 0.19036515 0.00000000 988.28545075
<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% 291,135,581.73 286,169,518.22 0.00 0.00 97.53116766%
2-SES 0.00000% 694,401,676.74 692,561,659.61 0.00 0.00 99.20178506%
3-SES 0.00000% 82,323,801.70 81,710,244.92 0.00 0.00 98.86964817%
4-SES 0.00000% 217,507,666.03 216,474,494.47 0.00 0.00 99.36420814%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 13,361,718.93
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 13,361,718.93
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 55,699.57
Payment of Interest and Principal 13,306,019.36
Total Withdrawals (Pool Distribution Amount) 13,361,718.93
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 53,557.26
Trustee Fee - Wells Fargo Bank, N.A. 2,142.31
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 55,699.57
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 29 0 0 0 29
14,438,235.93 0.00 0.00 0.00 14,438,235.93
60 Days 1 0 0 0 1
328,000.00 0.00 0.00 0.00 328,000.00
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 30 0 0 0 30
14,766,235.93 0.00 0.00 0.00 14,766,235.93
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 1.180782% 0.000000% 0.000000% 0.000000% 1.180782%
1.129617% 0.000000% 0.000000% 0.000000% 1.129617%
60 Days 0.040717% 0.000000% 0.000000% 0.000000% 0.040717%
0.025662% 0.000000% 0.000000% 0.000000% 0.025662%
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 1.221498% 0.000000% 0.000000% 0.000000% 1.221498%
1.155279% 0.000000% 0.000000% 0.000000% 1.155279%
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 9 0 0 0 9
4,535,242.60 0.00 0.00 0.00 4,535,242.60
60 Days 1 0 0 0 1
328,000.00 0.00 0.00 0.00 328,000.00
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 10 0 0 0 10
4,863,242.60 0.00 0.00 0.00 4,863,242.60
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.642336% 0.000000% 0.000000% 0.000000% 1.642336%
1.582888% 0.000000% 0.000000% 0.000000% 1.582888%
60 Days 0.182482% 0.000000% 0.000000% 0.000000% 0.182482%
0.114478% 0.000000% 0.000000% 0.000000% 0.114478%
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 1.824818% 0.000000% 0.000000% 0.000000% 1.824818%
1.697367% 0.000000% 0.000000% 0.000000% 1.697367%
<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 18 0 0 0 18
8,776,898.11 0.00 0.00 0.00 8,776,898.11
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 18 0 0 0 18
8,776,898.11 0.00 0.00 0.00 8,776,898.11
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.341282% 0.000000% 0.000000% 0.000000% 1.341282%
1.266158% 0.000000% 0.000000% 0.000000% 1.266158%
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 1.341282% 0.000000% 0.000000% 0.000000% 1.341282%
1.266158% 0.000000% 0.000000% 0.000000% 1.266158%
<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 2 0 0 0 2
1,126,095.22 0.00 0.00 0.00 1,126,095.22
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
1,126,095.22 0.00 0.00 0.00 1,126,095.22
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.477327% 0.000000% 0.000000% 0.000000% 0.477327%
0.519574% 0.000000% 0.000000% 0.000000% 0.519574%
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 0.477327% 0.000000% 0.000000% 0.000000% 0.477327%
0.519574% 0.000000% 0.000000% 0.000000% 0.519574%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 71,519.68
COLLATERAL STATEMENT
Collateral Description Mixed ARM
Weighted Average Gross Coupon 4.583431%
Weighted Average Net Coupon 4.305118%
Weighted Average Pass-Through Rate 4.303118%
Weighted Average Maturity(Stepdown Calculation ) 354
Beginning Scheduled Collateral Loan Count 2,468
Number Of Loans Paid In Full 12
Ending Scheduled Collateral Loan Count 2,456
Beginning Scheduled Collateral Balance 1,285,366,736.89
Ending Scheduled Collateral Balance 1,276,915,917.22
Ending Actual Collateral Balance at 30-Nov-2003 1,278,152,857.52
Monthly P &I Constant 6,317,403.89
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 1,276,915,917.22
Scheduled Principal 1,407,912.21
Unscheduled Principal 7,042,907.46
Miscellaneous Reporting
Total Senior % 97.238534%
Aggregate Subordinate % 2.761466%
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Mixed ARM Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.262934 4.604244 4.650673
Weighted Average Net Rate 4.012934 4.354243 4.400673
Weighted Average Maturity 354 355 354
Beginning Loan Count 556 1,343 149
Loans Paid In Full 8 1 2
Ending Loan Count 548 1,342 147
Beginning Scheduled Balance 291,135,581.73 694,399,687.43 82,323,801.70
Ending scheduled Balance 286,169,518.22 692,561,659.61 81,710,244.92
Record Date 11/30/2003 11/30/2003 11/30/2003
Principal And Interest Constant 1,451,891.86 3,369,226.07 319,204.34
Scheduled Principal 417,648.66 704,905.03 153.43
Unscheduled Principal 4,548,414.85 1,133,122.79 613,403.35
Scheduled Interest 1,034,243.20 2,664,321.04 319,050.91
Servicing Fees 60,653.23 144,666.67 17,150.79
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 485.23 1,157.33 137.25
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 30,326.59 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 942,778.15 2,518,497.04 301,762.87
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 3.885934 4.352244 4.398673
Group Level Collateral Statement
Group Group 4 Total
Collateral Description Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.920525 4.583431
Weighted Average Net Rate 4.670525 4.305118
Weighted Average Maturity 352 354
Beginning Loan Count 420 2,468
Loans Paid In Full 1 12
Ending Loan Count 419 2,456
Beginning Scheduled Balance 217,507,666.03 1,285,366,736.89
Ending scheduled Balance 216,474,494.47 1,276,915,917.22
Record Date 11/30/2003 11/30/2003
Principal And Interest Constant 1,177,081.62 6,317,403.89
Scheduled Principal 285,205.09 1,407,912.21
Unscheduled Principal 747,966.47 7,042,907.46
Scheduled Interest 891,876.53 4,909,491.68
Servicing Fees 45,314.07 267,784.76
Master Servicing Fees 0.00 0.00
Trustee Fee 362.50 2,142.31
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 0.00 30,326.59
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 846,199.96 4,609,238.02
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 4.668525 4.303118
Miscellaneous Reporting
Group Group 1
CPR 17.240358%
Senior % 97.232277%
Senior Prepayment % 100.000000%
Subordinate % 2.767723%
Subordinate Prepayment % 0.000000%
Group Group 2
CPR 1.942638%
Senior % 97.237916%
Senior Prepayment % 100.000000%
Subordinate % 2.762084%
Subordinate Prepayment % 0.000000%
Group Group 3
CPR 8.583867%
Senior % 97.238449%
Senior Prepayment % 100.000000%
Subordinate % 2.761551%
Subordinate Prepayment % 0.000000%
Miscellaneous Reporting
Group Group 4
CPR 4.054623%
Senior % 97.248914%
Senior Prepayment % 100.000000%
Subordinate % 2.751086%
Subordinate Prepayment % 0.000000%