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 2003-6 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 December 26, 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
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 2003-6 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: 1/6/04
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 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: 2003-6
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 56,382.19 0.00
1-A-3 05948XQB0 SEN 5.25000% 0.00 2,419.05 0.00
1-A-4 05948XQC8 SEN 4.25000% 67,658,631.08 239,624.32 1,807,617.16
1-A-5 05948XQD6 SEN 0.00000% 4,367,919.69 0.00 32,686.82
1-A-6 05948XQE4 SEN 5.50000% 16,193,329.71 74,219.43 164,350.85
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% 7,217,110.28 30,071.29 73,248.57
1-A-11 05948XQK0 SEN 6.00000% 7,128,010.15 35,640.05 72,344.27
1-A-12 05948XQL8 SEN 5.50000% 3,564,000.00 16,335.00 37,000.00
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% 5,038,612.18 16,795.37 51,138.35
1-A-17 05948XQR5 SEN 7.00000% 9,493,618.52 55,379.44 96,353.52
1-A-18 05948XQS3 SEN 5.00000% 2,583,000.00 10,762.50 26,000.00
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% 5,346,000.00 17,820.00 55,000.00
1-A-22 05948XQW4 SEN 7.00000% 891,000.00 5,197.50 10,000.00
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% 2,673,000.00 13,365.00 28,000.00
1-A-26 05948XRA1 SEN 5.00000% 3,752,006.34 15,633.36 38,080.21
1-A-27 05948XRB9 SEN 6.00000% 3,752,006.34 18,760.03 38,080.21
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% 16,935,450.57 74,092.60 120,763.62
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 2.46875% 77,826,320.56 160,111.44 707,857.13
1-A-41 05948XRR4 SEN 11.73958% 33,354,138.40 326,303.06 303,367.35
1-A-R 05948XRS2 SEN 5.25000% 0.00 0.00 0.00
1-A-LR 05948XRT0 SEN 5.25000% 0.00 3.86 0.00
2-A-1 05948XRV5 SEN 1.56875% 108,964,085.40 142,447.83 1,134,033.83
2-A-2 05948XRW3 SEN 10.24489% 118,595,459.71 1,012,497.44 1,234,271.48
2-A-3 05948XRX1 SEN 1.56875% 93,180,384.87 121,813.93 969,766.40
2-A-4 05948XRY9 SEN 1.56875% 2,702,231.16 3,532.60 28,123.23
A-PO 05948XSA0 SEN 0.00000% 554,839.36 0.00 867.89
1-B-1 05948XSB8 SUB 5.25000% 9,567,643.31 41,858.44 10,256.67
1-B-2 05948XSC6 SUB 5.25000% 3,987,181.91 17,443.92 4,274.32
1-B-3 05948XSD4 SUB 5.25000% 2,391,910.83 10,464.61 2,564.17
1-B-4 05948XSJ1 SUB 5.25000% 1,594,275.29 6,974.95 1,709.09
1-B-5 05948XSK8 SUB 5.25000% 1,195,955.41 5,232.30 1,282.08
1-B-6 05948XSL6 SUB 5.25000% 1,196,449.33 5,234.47 1,282.61
2-B-1 05948XSE2 SUB 4.75000% 1,728,396.12 6,841.57 6,782.16
2-B-2 05948XSF9 SUB 4.75000% 518,026.41 2,050.52 2,032.72
2-B-3 05948XSG7 SUB 4.75000% 691,358.45 2,736.63 2,712.86
2-B-4 05948XSM4 SUB 4.75000% 345,679.22 1,368.31 1,356.43
2-B-5 05948XSN2 SUB 4.75000% 173,332.03 686.11 680.15
2-B-6 05948XSP7 SUB 4.75000% 346,110.58 1,370.02 1,358.12
A-WIO-1 05948XRU7 SEN 0.37549% 0.00 220,978.50 0.00
A-WIO-2 05948XRZ6 SEN 0.38102% 0.00 100,971.33 0.00
SES 05948XSH5 SEN 0.00000% 0.00 185,650.70 0.00
Totals 1,100,027,118.21 5,180,502.84 7,065,242.27
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 56,382.19 0.00
1-A-3 0.00 0.00 2,419.05 0.00
1-A-4 0.00 65,851,013.92 2,047,241.48 0.00
1-A-5 0.00 4,335,232.87 32,686.82 0.00
1-A-6 0.00 16,028,978.86 238,570.28 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 7,143,861.71 103,319.86 0.00
1-A-11 0.00 7,055,665.89 107,984.32 0.00
1-A-12 0.00 3,527,000.00 53,335.00 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 4,987,473.82 67,933.72 0.00
1-A-17 0.00 9,397,265.00 151,732.96 0.00
1-A-18 0.00 2,557,000.00 36,762.50 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 5,291,000.00 72,820.00 0.00
1-A-22 0.00 881,000.00 15,197.50 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 2,645,000.00 41,365.00 0.00
1-A-26 0.00 3,713,926.13 53,713.57 0.00
1-A-27 0.00 3,713,926.13 56,840.24 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 16,814,686.95 194,856.22 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 77,118,463.43 867,968.57 0.00
1-A-41 0.00 33,050,771.05 629,670.41 0.00
1-A-R 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 3.86 0.00
2-A-1 0.00 107,830,051.57 1,276,481.66 0.00
2-A-2 0.00 117,361,188.22 2,246,768.92 0.00
2-A-3 0.00 92,210,618.47 1,091,580.33 0.00
2-A-4 0.00 2,674,107.94 31,655.83 0.00
A-PO 0.00 553,971.47 867.89 0.00
1-B-1 0.00 9,557,386.65 52,115.11 0.00
1-B-2 0.00 3,982,907.59 21,718.24 0.00
1-B-3 0.00 2,389,346.66 13,028.78 0.00
1-B-4 0.00 1,592,566.20 8,684.04 0.00
1-B-5 0.00 1,194,673.33 6,514.38 0.00
1-B-6 0.00 1,195,166.72 6,517.08 0.00
2-B-1 0.00 1,721,613.96 13,623.73 0.00
2-B-2 0.00 515,993.70 4,083.24 0.00
2-B-3 0.00 688,645.58 5,449.49 0.00
2-B-4 0.00 344,322.79 2,724.74 0.00
2-B-5 0.00 172,651.88 1,366.26 0.00
2-B-6 0.00 344,752.46 2,728.14 0.00
A-WIO-1 0.00 0.00 220,978.50 0.00
A-WIO-2 0.00 0.00 100,971.33 0.00
SES 0.00 0.00 185,650.70 0.00
Totals 0.00 1,092,961,875.95 12,245,745.11 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 67,658,631.08 398,098.64 1,409,518.52 0.00 0.00
1-A-5 4,761,905.00 4,367,919.69 7,198.75 25,488.08 0.00 0.00
1-A-6 18,174,306.00 16,193,329.71 36,195.64 128,155.22 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 7,217,110.28 16,131.82 57,116.75 0.00 0.00
1-A-11 8,000,000.00 7,128,010.15 15,932.66 56,411.60 0.00 0.00
1-A-12 4,000,000.00 3,564,000.00 8,148.66 28,851.34 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 5,038,612.18 11,262.40 39,875.95 0.00 0.00
1-A-17 10,655,000.00 9,493,618.52 21,220.31 75,133.21 0.00 0.00
1-A-18 2,900,000.00 2,583,000.00 5,726.08 20,273.92 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 5,346,000.00 12,112.87 42,887.13 0.00 0.00
1-A-22 1,000,000.00 891,000.00 2,202.34 7,797.66 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 2,673,000.00 6,166.55 21,833.45 0.00 0.00
1-A-26 4,211,000.00 3,752,006.34 8,386.56 29,693.66 0.00 0.00
1-A-27 4,211,000.00 3,752,006.34 8,386.56 29,693.66 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 16,935,450.57 26,596.25 94,167.37 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 77,826,320.56 155,894.16 551,962.97 0.00 0.00
1-A-41 37,363,544.00 33,354,138.40 66,811.79 236,555.57 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-1 116,938,866.00 108,964,085.40 427,570.71 706,463.12 0.00 0.00
2-A-2 127,275,134.00 118,595,459.71 465,363.84 768,907.64 0.00 0.00
2-A-3 100,000,000.00 93,180,384.87 365,636.10 604,130.29 0.00 0.00
2-A-4 2,900,000.00 2,702,231.16 10,603.45 17,519.78 0.00 0.00
A-PO 558,434.01 554,839.36 751.02 116.87 0.00 0.00
1-B-1 9,608,000.00 9,567,643.31 10,256.67 0.00 0.00 0.00
1-B-2 4,004,000.00 3,987,181.91 4,274.32 0.00 0.00 0.00
1-B-3 2,402,000.00 2,391,910.83 2,564.17 0.00 0.00 0.00
1-B-4 1,601,000.00 1,594,275.29 1,709.09 0.00 0.00 0.00
1-B-5 1,201,000.00 1,195,955.41 1,282.08 0.00 0.00 0.00
1-B-6 1,201,496.00 1,196,449.33 1,282.61 0.00 0.00 0.00
2-B-1 1,755,000.00 1,728,396.12 6,782.16 0.00 0.00 0.00
2-B-2 526,000.00 518,026.41 2,032.72 0.00 0.00 0.00
2-B-3 702,000.00 691,358.45 2,712.86 0.00 0.00 0.00
2-B-4 351,000.00 345,679.22 1,356.43 0.00 0.00 0.00
2-B-5 176,000.00 173,332.03 680.15 0.00 0.00 0.00
2-B-6 351,438.00 346,110.58 1,358.12 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 1,100,027,118.21 2,112,688.54 4,952,553.76 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 1,807,617.16 65,851,013.92 0.89966547 1,807,617.16
1-A-5 32,686.82 4,335,232.87 0.91039886 32,686.82
1-A-6 164,350.85 16,028,978.86 0.88195824 164,350.85
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 73,248.57 7,143,861.71 0.88195824 73,248.57
1-A-11 72,344.27 7,055,665.89 0.88195824 72,344.27
1-A-12 37,000.00 3,527,000.00 0.88175000 37,000.00
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 51,138.35 4,987,473.82 0.88195824 51,138.35
1-A-17 96,353.52 9,397,265.00 0.88195824 96,353.52
1-A-18 26,000.00 2,557,000.00 0.88172414 26,000.00
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 55,000.00 5,291,000.00 0.88183333 55,000.00
1-A-22 10,000.00 881,000.00 0.88100000 10,000.00
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 28,000.00 2,645,000.00 0.88166667 28,000.00
1-A-26 38,080.21 3,713,926.13 0.88195824 38,080.21
1-A-27 38,080.21 3,713,926.13 0.88195824 38,080.21
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-36 120,763.62 16,814,686.95 0.97674626 120,763.62
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-40 707,857.13 77,118,463.43 0.88457270 707,857.13
1-A-41 303,367.35 33,050,771.05 0.88457270 303,367.35
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 1,134,033.83 107,830,051.57 0.92210618 1,134,033.83
2-A-2 1,234,271.48 117,361,188.22 0.92210618 1,234,271.48
2-A-3 969,766.40 92,210,618.47 0.92210618 969,766.40
2-A-4 28,123.23 2,674,107.94 0.92210619 28,123.23
A-PO 867.89 553,971.47 0.99200883 867.89
1-B-1 10,256.67 9,557,386.65 0.99473217 10,256.67
1-B-2 4,274.32 3,982,907.59 0.99473217 4,274.32
1-B-3 2,564.17 2,389,346.66 0.99473216 2,564.17
1-B-4 1,709.09 1,592,566.20 0.99473217 1,709.09
1-B-5 1,282.08 1,194,673.33 0.99473216 1,282.08
1-B-6 1,282.61 1,195,166.72 0.99473217 1,282.61
2-B-1 6,782.16 1,721,613.96 0.98097662 6,782.16
2-B-2 2,032.72 515,993.70 0.98097662 2,032.72
2-B-3 2,712.86 688,645.58 0.98097661 2,712.86
2-B-4 1,356.43 344,322.79 0.98097661 1,356.43
2-B-5 680.15 172,651.88 0.98097659 680.15
2-B-6 1,358.12 344,752.46 0.98097662 1,358.12
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 7,065,242.27 1,092,961,875.95 0.94900332 7,065,242.27
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 73,195,000.00 924.36137824 5.43887752 19.25703286 0.00000000
1-A-5 4,761,905.00 917.26308904 1.51173742 5.35249653 0.00000000
1-A-6 18,174,306.00 891.00126904 1.99158306 7.05145055 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 8,100,000.00 891.00126914 1.99158272 7.05145062 0.00000000
1-A-11 8,000,000.00 891.00126875 1.99158250 7.05145000 0.00000000
1-A-12 4,000,000.00 891.00000000 2.03716500 7.21283500 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 5,655,000.00 891.00126967 1.99158267 7.05145004 0.00000000
1-A-17 10,655,000.00 891.00126889 1.99158236 7.05145096 0.00000000
1-A-18 2,900,000.00 890.68965517 1.97451034 6.99100690 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 6,000,000.00 891.00000000 2.01881167 7.14785500 0.00000000
1-A-22 1,000,000.00 891.00000000 2.20234000 7.79766000 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 3,000,000.00 891.00000000 2.05551667 7.27781667 0.00000000
1-A-26 4,211,000.00 891.00126811 1.99158395 7.05145096 0.00000000
1-A-27 4,211,000.00 891.00126811 1.99158395 7.05145096 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 17,215,000.00 983.76128783 1.54494627 5.47007668 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 87,181,600.00 892.69204236 1.78815438 6.33118651 0.00000000
1-A-41 37,363,544.00 892.69204228 1.78815452 6.33118662 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-1 116,938,866.00 931.80384869 3.65636101 6.04130298 0.00000000
2-A-2 127,275,134.00 931.80384874 3.65636103 6.04130293 0.00000000
2-A-3 100,000,000.00 931.80384870 3.65636100 6.04130290 0.00000000
2-A-4 2,900,000.00 931.80384828 3.65636207 6.04130345 0.00000000
A-PO 558,434.01 993.56298160 1.34486795 0.20928167 0.00000000
1-B-1 9,608,000.00 995.79967839 1.06751353 0.00000000 0.00000000
1-B-2 4,004,000.00 995.79967782 1.06751249 0.00000000 0.00000000
1-B-3 2,402,000.00 995.79967943 1.06751457 0.00000000 0.00000000
1-B-4 1,601,000.00 995.79968145 1.06751405 0.00000000 0.00000000
1-B-5 1,201,000.00 995.79967527 1.06751041 0.00000000 0.00000000
1-B-6 1,201,496.00 995.79967807 1.06751084 0.00000000 0.00000000
2-B-1 1,755,000.00 984.84109402 3.86447863 0.00000000 0.00000000
2-B-2 526,000.00 984.84108365 3.86448669 0.00000000 0.00000000
2-B-3 702,000.00 984.84109687 3.86447293 0.00000000 0.00000000
2-B-4 351,000.00 984.84108262 3.86447293 0.00000000 0.00000000
2-B-5 176,000.00 984.84107955 3.86448864 0.00000000 0.00000000
2-B-6 351,438.00 984.84108150 3.86446542 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 24.69591038 899.66546786 0.89966547 24.69591038
1-A-5 0.00000000 6.86423186 910.39885718 0.91039886 6.86423186
1-A-6 0.00000000 9.04303306 881.95823598 0.88195824 9.04303306
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 9.04303333 881.95823580 0.88195824 9.04303333
1-A-11 0.00000000 9.04303375 881.95823625 0.88195824 9.04303375
1-A-12 0.00000000 9.25000000 881.75000000 0.88175000 9.25000000
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 9.04303271 881.95823519 0.88195824 9.04303271
1-A-17 0.00000000 9.04303332 881.95823557 0.88195824 9.04303332
1-A-18 0.00000000 8.96551724 881.72413793 0.88172414 8.96551724
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 9.16666667 881.83333333 0.88183333 9.16666667
1-A-22 0.00000000 10.00000000 881.00000000 0.88100000 10.00000000
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 9.33333333 881.66666667 0.88166667 9.33333333
1-A-26 0.00000000 9.04303253 881.95823557 0.88195824 9.04303253
1-A-27 0.00000000 9.04303253 881.95823557 0.88195824 9.04303253
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 7.01502295 976.74626489 0.97674626 7.01502295
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 8.11934089 884.57270146 0.88457270 8.11934089
1-A-41 0.00000000 8.11934087 884.57270140 0.88457270 8.11934087
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 9.69766399 922.10618470 0.92210618 9.69766399
2-A-2 0.00000000 9.69766396 922.10618470 0.92210618 9.69766396
2-A-3 0.00000000 9.69766400 922.10618470 0.92210618 9.69766400
2-A-4 0.00000000 9.69766552 922.10618621 0.92210619 9.69766552
A-PO 0.00000000 1.55414961 992.00883198 0.99200883 1.55414961
1-B-1 0.00000000 1.06751353 994.73216590 0.99473217 1.06751353
1-B-2 0.00000000 1.06751249 994.73216533 0.99473217 1.06751249
1-B-3 0.00000000 1.06751457 994.73216486 0.99473216 1.06751457
1-B-4 0.00000000 1.06751405 994.73216740 0.99473217 1.06751405
1-B-5 0.00000000 1.06751041 994.73216486 0.99473216 1.06751041
1-B-6 0.00000000 1.06751084 994.73216723 0.99473217 1.06751084
2-B-1 0.00000000 3.86447863 980.97661538 0.98097662 3.86447863
2-B-2 0.00000000 3.86448669 980.97661597 0.98097662 3.86448669
2-B-3 0.00000000 3.86447293 980.97660969 0.98097661 3.86447293
2-B-4 0.00000000 3.86447293 980.97660969 0.98097661 3.86447293
2-B-5 0.00000000 3.86448864 980.97659091 0.98097659 3.86448864
2-B-6 0.00000000 3.86446542 980.97661607 0.98097662 3.86446542
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% 12,887,358.30 56,382.19 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% 67,658,631.08 239,624.32 0.00 0.00
1-A-5 4,761,905.00 0.00000% 4,367,919.69 0.00 0.00 0.00
1-A-6 18,174,306.00 5.50000% 16,193,329.71 74,219.43 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% 7,217,110.28 30,071.29 0.00 0.00
1-A-11 8,000,000.00 6.00000% 7,128,010.15 35,640.05 0.00 0.00
1-A-12 4,000,000.00 5.50000% 3,564,000.00 16,335.00 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% 5,038,612.18 16,795.37 0.00 0.00
1-A-17 10,655,000.00 7.00000% 9,493,618.52 55,379.44 0.00 0.00
1-A-18 2,900,000.00 5.00000% 2,583,000.00 10,762.50 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% 5,346,000.00 17,820.00 0.00 0.00
1-A-22 1,000,000.00 7.00000% 891,000.00 5,197.50 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% 2,673,000.00 13,365.00 0.00 0.00
1-A-26 4,211,000.00 5.00000% 3,752,006.34 15,633.36 0.00 0.00
1-A-27 4,211,000.00 6.00000% 3,752,006.34 18,760.03 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% 16,935,450.57 74,092.60 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 2.46875% 77,826,320.56 160,111.44 0.00 0.00
1-A-41 37,363,544.00 11.73958% 33,354,138.40 326,303.06 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 1.56875% 108,964,085.40 142,447.84 0.00 0.00
2-A-2 127,275,134.00 10.24489% 118,595,459.71 1,012,497.50 0.00 0.00
2-A-3 100,000,000.00 1.56875% 93,180,384.87 121,813.94 0.00 0.00
2-A-4 2,900,000.00 1.56875% 2,702,231.16 3,532.60 0.00 0.00
A-PO 558,434.01 0.00000% 554,839.36 0.00 0.00 0.00
1-B-1 9,608,000.00 5.25000% 9,567,643.31 41,858.44 0.00 0.00
1-B-2 4,004,000.00 5.25000% 3,987,181.91 17,443.92 0.00 0.00
1-B-3 2,402,000.00 5.25000% 2,391,910.83 10,464.61 0.00 0.00
1-B-4 1,601,000.00 5.25000% 1,594,275.29 6,974.95 0.00 0.00
1-B-5 1,201,000.00 5.25000% 1,195,955.41 5,232.30 0.00 0.00
1-B-6 1,201,496.00 5.25000% 1,196,449.33 5,234.47 0.00 0.00
2-B-1 1,755,000.00 4.75000% 1,728,396.12 6,841.57 0.00 0.00
2-B-2 526,000.00 4.75000% 518,026.41 2,050.52 0.00 0.00
2-B-3 702,000.00 4.75000% 691,358.45 2,736.63 0.00 0.00
2-B-4 351,000.00 4.75000% 345,679.22 1,368.31 0.00 0.00
2-B-5 176,000.00 4.75000% 173,332.03 686.11 0.00 0.00
2-B-6 351,438.00 4.75000% 346,110.58 1,370.02 0.00 0.00
A-WIO-1 0.00 0.37549% 706,212,904.94 220,978.50 0.00 0.00
A-WIO-2 0.00 0.38102% 318,007,115.63 100,971.34 0.00 0.00
SES 0.00 0.00000% 1,100,028,040.71 0.00 0.00 0.00
Totals 1,151,694,468.01 4,994,848.37 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 56,382.19 0.00 12,543,050.27
1-A-3 0.00 0.00 2,419.05 0.00 552,925.71
1-A-4 0.00 0.00 239,624.32 0.00 65,851,013.92
1-A-5 0.00 0.00 0.00 0.00 4,335,232.87
1-A-6 0.00 0.00 74,219.43 0.00 16,028,978.86
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 30,071.29 0.00 7,143,861.71
1-A-11 0.00 0.00 35,640.05 0.00 7,055,665.89
1-A-12 0.00 0.00 16,335.00 0.00 3,527,000.00
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 16,795.37 0.00 4,987,473.82
1-A-17 0.00 0.00 55,379.44 0.00 9,397,265.00
1-A-18 0.00 0.00 10,762.50 0.00 2,557,000.00
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 17,820.00 0.00 5,291,000.00
1-A-22 0.00 0.00 5,197.50 0.00 881,000.00
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 13,365.00 0.00 2,645,000.00
1-A-26 0.00 0.00 15,633.36 0.00 3,713,926.13
1-A-27 0.00 0.00 18,760.03 0.00 3,713,926.13
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 74,092.60 0.00 16,814,686.95
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 0.00 160,111.44 0.00 77,118,463.43
1-A-41 0.00 0.00 326,303.06 0.00 33,050,771.05
1-A-R 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 3.86 0.00 0.00
2-A-1 0.01 0.00 142,447.83 0.00 107,830,051.57
2-A-2 0.06 0.00 1,012,497.44 0.00 117,361,188.22
2-A-3 0.01 0.00 121,813.93 0.00 92,210,618.47
2-A-4 0.00 0.00 3,532.60 0.00 2,674,107.94
A-PO 0.00 0.00 0.00 0.00 553,971.47
1-B-1 0.00 0.00 41,858.44 0.00 9,557,386.65
1-B-2 0.00 0.00 17,443.92 0.00 3,982,907.59
1-B-3 0.00 0.00 10,464.61 0.00 2,389,346.66
1-B-4 0.00 0.00 6,974.95 0.00 1,592,566.20
1-B-5 0.00 0.00 5,232.30 0.00 1,194,673.33
1-B-6 0.00 0.00 5,234.47 0.00 1,195,166.72
2-B-1 0.00 0.00 6,841.57 0.00 1,721,613.96
2-B-2 0.00 0.00 2,050.52 0.00 515,993.70
2-B-3 0.00 0.00 2,736.63 0.00 688,645.58
2-B-4 0.00 0.00 1,368.31 0.00 344,322.79
2-B-5 0.00 0.00 686.11 0.00 172,651.88
2-B-6 0.00 0.00 1,370.02 0.00 344,752.46
A-WIO-1 0.00 0.00 220,978.50 0.00 702,639,656.60
A-WIO-2 0.01 0.00 100,971.33 0.00 314,678,469.73
SES 0.00 0.00 185,650.70 0.00 1,092,965,971.15
Totals 0.09 0.00 5,180,502.84 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% 924.36142868 4.04408107 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% 924.36137824 3.27377990 0.00000000 0.00000000
1-A-5 4,761,905.00 0.00000% 917.26308904 0.00000000 0.00000000 0.00000000
1-A-6 18,174,306.00 5.50000% 891.00126904 4.08375594 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% 891.00126914 3.71250494 0.00000000 0.00000000
1-A-11 8,000,000.00 6.00000% 891.00126875 4.45500625 0.00000000 0.00000000
1-A-12 4,000,000.00 5.50000% 891.00000000 4.08375000 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% 891.00126967 2.97000354 0.00000000 0.00000000
1-A-17 10,655,000.00 7.00000% 891.00126889 5.19750727 0.00000000 0.00000000
1-A-18 2,900,000.00 5.00000% 890.68965517 3.71120690 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% 891.00000000 2.97000000 0.00000000 0.00000000
1-A-22 1,000,000.00 7.00000% 891.00000000 5.19750000 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% 891.00000000 4.45500000 0.00000000 0.00000000
1-A-26 4,211,000.00 5.00000% 891.00126811 3.71250534 0.00000000 0.00000000
1-A-27 4,211,000.00 6.00000% 891.00126811 4.45500594 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% 983.76128783 4.30395585 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 2.46875% 892.69204236 1.83652789 0.00000000 0.00000000
1-A-41 37,363,544.00 11.73958% 892.69204228 8.73319351 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 1.56875% 931.80384869 1.21813940 0.00000000 0.00000000
2-A-2 127,275,134.00 10.24489% 931.80384874 7.95518707 0.00000000 0.00000000
2-A-3 100,000,000.00 1.56875% 931.80384870 1.21813940 0.00000000 0.00000000
2-A-4 2,900,000.00 1.56875% 931.80384828 1.21813793 0.00000000 0.00000000
A-PO 558,434.01 0.00000% 993.56298160 0.00000000 0.00000000 0.00000000
1-B-1 9,608,000.00 5.25000% 995.79967839 4.35662365 0.00000000 0.00000000
1-B-2 4,004,000.00 5.25000% 995.79967782 4.35662338 0.00000000 0.00000000
1-B-3 2,402,000.00 5.25000% 995.79967943 4.35662365 0.00000000 0.00000000
1-B-4 1,601,000.00 5.25000% 995.79968145 4.35662086 0.00000000 0.00000000
1-B-5 1,201,000.00 5.25000% 995.79967527 4.35661948 0.00000000 0.00000000
1-B-6 1,201,496.00 5.25000% 995.79967807 4.35662707 0.00000000 0.00000000
2-B-1 1,755,000.00 4.75000% 984.84109402 3.89833048 0.00000000 0.00000000
2-B-2 526,000.00 4.75000% 984.84108365 3.89832700 0.00000000 0.00000000
2-B-3 702,000.00 4.75000% 984.84109687 3.89833333 0.00000000 0.00000000
2-B-4 351,000.00 4.75000% 984.84108262 3.89831909 0.00000000 0.00000000
2-B-5 176,000.00 4.75000% 984.84107955 3.89835227 0.00000000 0.00000000
2-B-6 351,438.00 4.75000% 984.84108150 3.89832631 0.00000000 0.00000000
A-WIO-1 0.00 0.37549% 962.51573319 0.30117728 0.00000000 0.00000000
A-WIO-2 0.00 0.38102% 932.43778157 0.29606096 0.00000000 0.00000000
SES 0.00 0.00000% 955.13877186 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 4.04408107 0.00000000 899.66551699
1-A-3 0.00000000 0.00000000 4.37500565 0.00000000 1000.00128408
1-A-4 0.00000000 0.00000000 3.27377990 0.00000000 899.66546786
1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 910.39885718
1-A-6 0.00000000 0.00000000 4.08375594 0.00000000 881.95823598
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 3.71250494 0.00000000 881.95823580
1-A-11 0.00000000 0.00000000 4.45500625 0.00000000 881.95823625
1-A-12 0.00000000 0.00000000 4.08375000 0.00000000 881.75000000
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 2.97000354 0.00000000 881.95823519
1-A-17 0.00000000 0.00000000 5.19750727 0.00000000 881.95823557
1-A-18 0.00000000 0.00000000 3.71120690 0.00000000 881.72413793
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 2.97000000 0.00000000 881.83333333
1-A-22 0.00000000 0.00000000 5.19750000 0.00000000 881.00000000
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 4.45500000 0.00000000 881.66666667
1-A-26 0.00000000 0.00000000 3.71250534 0.00000000 881.95823557
1-A-27 0.00000000 0.00000000 4.45500594 0.00000000 881.95823557
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 4.30395585 0.00000000 976.74626489
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 1.83652789 0.00000000 884.57270146
1-A-41 0.00000000 0.00000000 8.73319351 0.00000000 884.57270140
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 77.20000000 0.00000000 0.00000000
2-A-1 0.00000009 0.00000000 1.21813931 0.00000000 922.10618470
2-A-2 0.00000047 0.00000000 7.95518660 0.00000000 922.10618470
2-A-3 0.00000010 0.00000000 1.21813930 0.00000000 922.10618470
2-A-4 0.00000000 0.00000000 1.21813793 0.00000000 922.10618621
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 992.00883198
1-B-1 0.00000000 0.00000000 4.35662365 0.00000000 994.73216590
1-B-2 0.00000000 0.00000000 4.35662338 0.00000000 994.73216533
1-B-3 0.00000000 0.00000000 4.35662365 0.00000000 994.73216486
1-B-4 0.00000000 0.00000000 4.35662086 0.00000000 994.73216740
1-B-5 0.00000000 0.00000000 4.35661948 0.00000000 994.73216486
1-B-6 0.00000000 0.00000000 4.35662707 0.00000000 994.73216723
2-B-1 0.00000000 0.00000000 3.89833048 0.00000000 980.97661538
2-B-2 0.00000000 0.00000000 3.89832700 0.00000000 980.97661597
2-B-3 0.00000000 0.00000000 3.89833333 0.00000000 980.97660969
2-B-4 0.00000000 0.00000000 3.89831909 0.00000000 980.97660969
2-B-5 0.00000000 0.00000000 3.89835227 0.00000000 980.97659091
2-B-6 0.00000000 0.00000000 3.89832631 0.00000000 980.97661607
A-WIO-1 0.00000000 0.00000000 0.30117728 0.00000000 957.64566112
A-WIO-2 0.00000003 0.00000000 0.29606093 0.00000000 922.67776349
SES 0.00000000 0.00000000 0.16119787 0.00000000 949.00687686
<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 0.00 516,725.65 516,013.39 99.32860609%
A-PO-2 0.00000% 0.00 0.00 38,113.71 37,958.08 97.49660440%
SES-1 0.00000% 772,744,862.19 769,064,065.64 0.00 0.00 96.05135285%
SES-2 0.00000% 327,283,178.52 323,901,905.51 0.00 0.00 92.27596695%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 12,294,353.62
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 12,294,353.62
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 48,608.51
Payment of Interest and Principal 12,245,745.11
Total Withdrawals (Pool Distribution Amount) 12,294,353.62
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 45,834.41
MBIA Fee 940.74
Wells Fargo Bank, NA as Trustee 1,833.36
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 48,608.51
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 994.92 832.94 5.08 167.05
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 96.30 678.88 903.68 321.10
1-A-21 Reserve Fund 992.38 749.41 7.61 250.58
1-A-22 Reserve Fund 998.72 958.24 1.27 41.75
1-A-25 Reserve Fund 996.18 874.71 3.81 125.28
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 12 0 0 0 12
5,707,934.45 0.00 0.00 0.00 5,707,934.45
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
355,306.20 0.00 0.00 0.00 355,306.20
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 13 0 0 0 13
6,063,240.65 0.00 0.00 0.00 6,063,240.65
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 0.548446% 0.000000% 0.000000% 0.000000% 0.548446%
0.521390% 0.000000% 0.000000% 0.000000% 0.521390%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.045704% 0.000000% 0.000000% 0.000000% 0.045704%
0.032455% 0.000000% 0.000000% 0.000000% 0.032455%
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 0.594150% 0.000000% 0.000000% 0.000000% 0.594150%
0.553845% 0.000000% 0.000000% 0.000000% 0.553845%
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 8 0 0 0 8
3,849,549.08 0.00 0.00 0.00 3,849,549.08
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
355,306.20 0.00 0.00 0.00 355,306.20
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
4,204,855.28 0.00 0.00 0.00 4,204,855.28
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.521853% 0.000000% 0.000000% 0.000000% 0.521853%
0.500100% 0.000000% 0.000000% 0.000000% 0.500100%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.065232% 0.000000% 0.000000% 0.000000% 0.065232%
0.046158% 0.000000% 0.000000% 0.000000% 0.046158%
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 0.587084% 0.000000% 0.000000% 0.000000% 0.587084%
0.546259% 0.000000% 0.000000% 0.000000% 0.546259%
<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 4 0 0 0 4
1,858,385.37 0.00 0.00 0.00 1,858,385.37
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 4 0 0 0 4
1,858,385.37 0.00 0.00 0.00 1,858,385.37
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.610687% 0.000000% 0.000000% 0.000000% 0.610687%
0.571813% 0.000000% 0.000000% 0.000000% 0.571813%
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 0.610687% 0.000000% 0.000000% 0.000000% 0.610687%
0.571813% 0.000000% 0.000000% 0.000000% 0.571813%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 39,229.76
COLLATERAL STATEMENT
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 5.701817%
Weighted Average Net Coupon 5.451817%
Weighted Average Pass-Through Rate 5.449817%
Weighted Average Maturity(Stepdown Calculation ) 355
Beginning Scheduled Collateral Loan Count 2,197
Number Of Loans Paid In Full 9
Ending Scheduled Collateral Loan Count 2,188
Beginning Scheduled Collateral Balance 1,100,028,040.71
Ending Scheduled Collateral Balance 1,092,965,971.15
Ending Actual Collateral Balance at 30-Nov-2003 1,094,753,976.51
Monthly P &I Constant 7,339,487.54
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 1,092,965,971.15
Scheduled Principal 2,112,688.53
Unscheduled Principal 4,949,381.03
Group Level Collateral Statement
Group 1 2 Total
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 5.841649 5.371663 5.701817
Weighted Average Net Rate 5.591649 5.121663 5.451817
Weighted Average Maturity 355 174 355
Beginning Loan Count 1,539 658 2,197
Loans Paid In Full 6 3 9
Ending Loan Count 1,533 655 2,188
Beginning Scheduled Balance 772,744,862.19 327,283,178.52 1,100,028,040.71
Ending scheduled Balance 769,064,065.64 323,901,905.51 1,092,965,971.15
Record Date 11/30/2003 11/30/2003 11/30/2003
Principal And Interest Constant 4,590,196.31 2,749,291.23 7,339,487.54
Scheduled Principal 828,443.08 1,284,245.45 2,112,688.53
Unscheduled Principal 2,852,353.47 2,097,027.56 4,949,381.03
Scheduled Interest 3,761,753.23 1,465,045.78 5,226,799.01
Servicing Fees 160,988.51 68,183.99 229,172.50
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,287.92 545.44 1,833.36
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 3,599,476.80 1,396,316.35 4,995,793.15
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 5.589649 5.119663 5.449817
Miscellaneous Reporting
Group 1
CPR 4.345173%
Subordinate % 2.581286%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 97.418714%
Group 2
CPR 7.451818%
Subordinate & 1.162097%
Subordinate Prepayment % 0.000000%
Senoir Prepayment % 100.000000%
Senior % 98.837903%