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): February 25, 2004
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-11 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-18 54-2139182
Pooling and Servicing Agreement) (Commission 54-2139183
(State or other File Number) IRS EIN
jurisdiction
of Incorporation)
c/o Wells Fargo Bank, 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 February 25, 2004 a distribution was made to holders of BANC OF AMERICA
ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-11
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 2003-11 Trust, relating to the
February 25, 2004 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-11 Trust
By: Wells Fargo Bank, N.A. as Trustee
By: /s/ Beth Belfield as Assistant Vice President
By: Beth Belfield as Assistant Vice President
Date: 3/8/04
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-11 Trust,
relating to the February 25, 2004 distribution.
EX-99.1
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Record Date: 1/31/04
Distribution Date: 2/25/04
BAA Series: 2003-11
Contact: Customer Service - CTSLink
Wells Fargo Bank, 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 05948KJJ9 SEN 6.00000% 135,241,652.78 676,208.21 587,311.10
1-A-R 05948KJK6 SEN 6.00000% 0.00 0.00 0.00
1-A-LR 05948KJL4 SEN 6.00000% 0.00 0.00 0.00
2-A-1 05948KJM2 SEN 6.00000% 67,580,372.36 337,901.84 79,040.34
CB-IO 05948KJN0 IO 0.33230% 0.00 27,233.77 0.00
3-A-1 05948KJP5 SEN 6.00000% 15,447,231.79 77,236.15 763,894.34
4-A-1 05948KJR1 SEN 4.75000% 48,636,280.92 192,518.61 485,976.13
4-A-2 05948KJS9 SEN 4.75000% 690,123.52 2,731.74 6,895.75
5-A-1 05948KJT7 SEN 5.50000% 44,337,707.64 203,214.49 438,580.75
5-A-2 05948KJU4 SEN 5.50000% 623,375.52 2,857.14 6,166.32
15-IO 05948KJV2 IO 0.35229% 0.00 21,581.80 0.00
PO 05948KJW0 PO 0.00000% 6,956,564.86 0.00 10,766.77
15-B-1 05948KKA6 SUB 5.10775% 1,271,258.05 5,411.06 4,772.77
15-B-2 05948KKB4 SUB 5.10775% 488,179.03 2,077.92 1,832.80
15-B-3 05948KJH3 SUB 5.10775% 341,725.32 1,454.54 1,282.96
15-B-4 05948KKG3 SUB 5.10775% 195,271.61 831.17 733.12
15-B-5 05948KKH1 SUB 5.10775% 98,632.09 419.82 370.30
15-B-6 05948KKJ7 SUB 5.10775% 195,518.69 832.22 734.05
30-B-1 05948KJX8 SUB 6.00000% 5,736,289.50 28,681.45 5,743.73
30-B-2 05948KJY6 SUB 6.00000% 2,628,383.43 13,141.92 2,631.79
30-B-3 05948KJZ3 SUB 6.00000% 1,195,809.57 5,979.05 1,197.36
30-B-4 05948KKD0 SUB 6.00000% 1,553,453.53 7,767.27 1,555.47
30-B-5 05948KKE8 SUB 6.00000% 955,049.24 4,775.25 956.29
30-B-6 05948KKF5 SUB 6.00000% 1,076,483.36 5,382.42 1,077.87
SES 05948KKC2 SEN 0.00000% 0.00 57,354.08 0.00
Totals 335,249,362.81 1,675,591.92 2,401,520.01
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-A-1 0.00 134,654,341.69 1,263,519.31 0.00
1-A-R 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 0.00 0.00
2-A-1 0.00 67,501,332.02 416,942.18 0.00
CB-IO 0.00 0.00 27,233.77 0.00
3-A-1 0.00 14,683,337.45 841,130.49 0.00
4-A-1 0.00 48,150,304.80 678,494.74 0.00
4-A-2 0.00 683,227.77 9,627.49 0.00
5-A-1 0.00 43,899,126.88 641,795.24 0.00
5-A-2 0.00 617,209.20 9,023.46 0.00
15-IO 0.00 0.00 21,581.80 0.00
PO 0.00 6,945,798.09 10,766.77 0.00
15-B-1 0.00 1,266,485.29 10,183.83 0.00
15-B-2 0.00 486,346.23 3,910.72 0.00
15-B-3 0.00 340,442.36 2,737.50 0.00
15-B-4 0.00 194,538.49 1,564.29 0.00
15-B-5 0.00 98,261.79 790.12 0.00
15-B-6 0.00 194,784.64 1,566.27 0.00
30-B-1 0.00 5,730,545.76 34,425.18 0.00
30-B-2 0.00 2,625,751.64 15,773.71 0.00
30-B-3 0.00 1,194,612.20 7,176.41 0.00
30-B-4 0.00 1,551,898.06 9,322.74 0.00
30-B-5 0.00 954,092.96 5,731.54 0.00
30-B-6 0.00 1,075,405.49 6,460.29 0.00
SES 0.00 0.00 57,354.08 0.00
Totals 0.00 332,847,842.81 4,077,111.93 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-1 136,100,000.00 135,241,652.78 137,963.41 449,347.69 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 67,940,000.00 67,580,372.36 65,896.92 13,143.42 0.00 0.00
CB-IO 0.00 0.00 0.00 0.00 0.00 0.00
3-A-1 15,462,000.00 15,447,231.79 14,687.94 749,206.40 0.00 0.00
4-A-1 48,839,000.00 48,636,280.92 187,775.49 298,200.64 0.00 0.00
4-A-2 693,000.00 690,123.52 2,664.44 4,231.31 0.00 0.00
5-A-1 44,880,000.00 44,337,707.64 161,285.31 277,295.44 0.00 0.00
5-A-2 631,000.00 623,375.52 2,267.63 3,898.69 0.00 0.00
15-IO 0.00 0.00 0.00 0.00 0.00 0.00
PO 7,017,645.00 6,956,564.86 9,215.62 1,551.15 0.00 0.00
15-B-1 1,276,000.00 1,271,258.05 4,772.77 0.00 0.00 0.00
15-B-2 490,000.00 488,179.03 1,832.80 0.00 0.00 0.00
15-B-3 343,000.00 341,725.32 1,282.96 0.00 0.00 0.00
15-B-4 196,000.00 195,271.61 733.12 0.00 0.00 0.00
15-B-5 99,000.00 98,632.09 370.30 0.00 0.00 0.00
15-B-6 196,248.00 195,518.69 734.05 0.00 0.00 0.00
30-B-1 5,742,000.00 5,736,289.50 5,743.73 0.00 0.00 0.00
30-B-2 2,631,000.00 2,628,383.43 2,631.79 0.00 0.00 0.00
30-B-3 1,197,000.00 1,195,809.57 1,197.36 0.00 0.00 0.00
30-B-4 1,555,000.00 1,553,453.53 1,555.47 0.00 0.00 0.00
30-B-5 956,000.00 955,049.24 956.29 0.00 0.00 0.00
30-B-6 1,077,555.00 1,076,483.36 1,077.87 0.00 0.00 0.00
SES 0.00 0.00 0.00 0.00 0.00 0.00
Totals 337,321,548.00 335,249,362.81 604,645.27 1,796,874.74 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-1 587,311.10 134,654,341.69 0.98937797 587,311.10
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 79,040.34 67,501,332.02 0.99354330 79,040.34
CB-IO 0.00 0.00 0.00000000 0.00
3-A-1 763,894.34 14,683,337.45 0.94964024 763,894.34
4-A-1 485,976.13 48,150,304.80 0.98589866 485,976.13
4-A-2 6,895.75 683,227.77 0.98589866 6,895.75
5-A-1 438,580.75 43,899,126.88 0.97814454 438,580.75
5-A-2 6,166.32 617,209.20 0.97814453 6,166.32
15-IO 0.00 0.00 0.00000000 0.00
PO 10,766.77 6,945,798.09 0.98976196 10,766.77
15-B-1 4,772.77 1,266,485.29 0.99254333 4,772.77
15-B-2 1,832.80 486,346.23 0.99254333 1,832.80
15-B-3 1,282.96 340,442.36 0.99254332 1,282.96
15-B-4 733.12 194,538.49 0.99254332 733.12
15-B-5 370.30 98,261.79 0.99254333 370.30
15-B-6 734.05 194,784.64 0.99254331 734.05
30-B-1 5,743.73 5,730,545.76 0.99800518 5,743.73
30-B-2 2,631.79 2,625,751.64 0.99800518 2,631.79
30-B-3 1,197.36 1,194,612.20 0.99800518 1,197.36
30-B-4 1,555.47 1,551,898.06 0.99800518 1,555.47
30-B-5 956.29 954,092.96 0.99800519 956.29
30-B-6 1,077.87 1,075,405.49 0.99800520 1,077.87
SES 0.00 0.00 0.00000000 0.00
Totals 2,401,520.01 332,847,842.81 0.98673756 2,401,520.01
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-1 136,100,000.00 993.69326069 1.01369148 3.30159949 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 67,940,000.00 994.70668767 0.96992817 0.19345628 0.00000000
CB-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 15,462,000.00 999.04487065 0.94993791 48.45468891 0.00000000
4-A-1 48,839,000.00 995.84923770 3.84478572 6.10578923 0.00000000
4-A-2 693,000.00 995.84923521 3.84479076 6.10578644 0.00000000
5-A-1 44,880,000.00 987.91683690 3.59370120 6.17859715 0.00000000
5-A-2 631,000.00 987.91683043 3.59370840 6.17858954 0.00000000
15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
PO 7,017,645.00 991.29620549 1.31320692 0.22103569 0.00000000
15-B-1 1,276,000.00 996.28373824 3.74041536 0.00000000 0.00000000
15-B-2 490,000.00 996.28373469 3.74040816 0.00000000 0.00000000
15-B-3 343,000.00 996.28373178 3.74040816 0.00000000 0.00000000
15-B-4 196,000.00 996.28372449 3.74040816 0.00000000 0.00000000
15-B-5 99,000.00 996.28373737 3.74040404 0.00000000 0.00000000
15-B-6 196,248.00 996.28373283 3.74042028 0.00000000 0.00000000
30-B-1 5,742,000.00 999.00548589 1.00030129 0.00000000 0.00000000
30-B-2 2,631,000.00 999.00548461 1.00030027 0.00000000 0.00000000
30-B-3 1,197,000.00 999.00548872 1.00030075 0.00000000 0.00000000
30-B-4 1,555,000.00 999.00548553 1.00030225 0.00000000 0.00000000
30-B-5 956,000.00 999.00548117 1.00030335 0.00000000 0.00000000
30-B-6 1,077,555.00 999.00548928 1.00029233 0.00000000 0.00000000
SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All deals 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 4.31529096 989.37796980 0.98937797 4.31529096
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 1.16338446 993.54330321 0.99354330 1.16338446
CB-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 0.00000000 49.40462683 949.64024382 0.94964024 49.40462683
4-A-1 0.00000000 9.95057495 985.89866295 0.98589866 9.95057495
4-A-2 0.00000000 9.95057720 985.89865801 0.98589866 9.95057720
5-A-1 0.00000000 9.77229835 978.14453832 0.97814454 9.77229835
5-A-2 0.00000000 9.77229794 978.14453249 0.97814453 9.77229794
15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
PO 0.00000000 1.53424261 989.76196288 0.98976196 1.53424261
15-B-1 0.00000000 3.74041536 992.54333072 0.99254333 3.74041536
15-B-2 0.00000000 3.74040816 992.54332653 0.99254333 3.74040816
15-B-3 0.00000000 3.74040816 992.54332362 0.99254332 3.74040816
15-B-4 0.00000000 3.74040816 992.54331633 0.99254332 3.74040816
15-B-5 0.00000000 3.74040404 992.54333333 0.99254333 3.74040404
15-B-6 0.00000000 3.74042028 992.54331254 0.99254331 3.74042028
30-B-1 0.00000000 1.00030129 998.00518286 0.99800518 1.00030129
30-B-2 0.00000000 1.00030027 998.00518434 0.99800518 1.00030027
30-B-3 0.00000000 1.00030075 998.00517962 0.99800518 1.00030075
30-B-4 0.00000000 1.00030225 998.00518328 0.99800518 1.00030225
30-B-5 0.00000000 1.00030335 998.00518828 0.99800519 1.00030335
30-B-6 0.00000000 1.00029233 998.00519695 0.99800520 1.00029233
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-1 136,100,000.00 6.00000% 135,241,652.78 676,208.26 0.00 0.00
1-A-R 50.00 6.00000% 0.00 0.00 0.00 0.00
1-A-LR 50.00 6.00000% 0.00 0.00 0.00 0.00
2-A-1 67,940,000.00 6.00000% 67,580,372.36 337,901.86 0.00 0.00
CB-IO 0.00 0.33230% 98,345,896.32 27,233.78 0.00 0.00
3-A-1 15,462,000.00 6.00000% 15,447,231.79 77,236.16 0.00 0.00
4-A-1 48,839,000.00 4.75000% 48,636,280.92 192,518.61 0.00 0.00
4-A-2 693,000.00 4.75000% 690,123.52 2,731.74 0.00 0.00
5-A-1 44,880,000.00 5.50000% 44,337,707.64 203,214.49 0.00 0.00
5-A-2 631,000.00 5.50000% 623,375.52 2,857.14 0.00 0.00
15-IO 0.00 0.35229% 73,514,719.06 21,581.80 0.00 0.00
PO 7,017,645.00 0.00000% 6,956,564.86 0.00 0.00 0.00
15-B-1 1,276,000.00 5.10775% 1,271,258.05 5,411.06 0.00 0.00
15-B-2 490,000.00 5.10775% 488,179.03 2,077.92 0.00 0.00
15-B-3 343,000.00 5.10775% 341,725.32 1,454.54 0.00 0.00
15-B-4 196,000.00 5.10775% 195,271.61 831.17 0.00 0.00
15-B-5 99,000.00 5.10775% 98,632.09 419.82 0.00 0.00
15-B-6 196,248.00 5.10775% 195,518.69 832.22 0.00 0.00
30-B-1 5,742,000.00 6.00000% 5,736,289.50 28,681.45 0.00 0.00
30-B-2 2,631,000.00 6.00000% 2,628,383.43 13,141.92 0.00 0.00
30-B-3 1,197,000.00 6.00000% 1,195,809.57 5,979.05 0.00 0.00
30-B-4 1,555,000.00 6.00000% 1,553,453.53 7,767.27 0.00 0.00
30-B-5 956,000.00 6.00000% 955,049.24 4,775.25 0.00 0.00
30-B-6 1,077,555.00 6.00000% 1,076,483.36 5,382.42 0.00 0.00
SES 0.00 0.00000% 335,249,363.63 0.00 0.00 0.00
Totals 337,321,548.00 1,618,237.93 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 0.05 0.00 676,208.21 0.00 134,654,341.69
1-A-R 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 0.00 0.00 0.00
2-A-1 0.03 0.00 337,901.84 0.00 67,501,332.02
CB-IO 0.00 0.00 27,233.77 0.00 97,809,660.03
3-A-1 0.01 0.00 77,236.15 0.00 14,683,337.45
4-A-1 0.00 0.00 192,518.61 0.00 48,150,304.80
4-A-2 0.00 0.00 2,731.74 0.00 683,227.77
5-A-1 0.00 0.00 203,214.49 0.00 43,899,126.88
5-A-2 0.00 0.00 2,857.14 0.00 617,209.20
15-IO 0.00 0.00 21,581.80 0.00 72,988,632.29
PO 0.00 0.00 0.00 0.00 6,945,798.09
15-B-1 0.00 0.00 5,411.06 0.00 1,266,485.29
15-B-2 0.00 0.00 2,077.92 0.00 486,346.23
15-B-3 0.00 0.00 1,454.54 0.00 340,442.36
15-B-4 0.00 0.00 831.17 0.00 194,538.49
15-B-5 0.00 0.00 419.82 0.00 98,261.79
15-B-6 0.00 0.00 832.22 0.00 194,784.64
30-B-1 0.00 0.00 28,681.45 0.00 5,730,545.76
30-B-2 0.00 0.00 13,141.92 0.00 2,625,751.64
30-B-3 0.00 0.00 5,979.05 0.00 1,194,612.20
30-B-4 0.00 0.00 7,767.27 0.00 1,551,898.06
30-B-5 0.00 0.00 4,775.25 0.00 954,092.96
30-B-6 0.00 0.00 5,382.42 0.00 1,075,405.49
SES 0.00 0.00 57,354.08 0.00 332,847,843.61
Totals 0.09 0.00 1,675,591.92 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-1 136,100,000.00 6.00000% 993.69326069 4.96846627 0.00000000 0.00000000
1-A-R 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 67,940,000.00 6.00000% 994.70668767 4.97353341 0.00000000 0.00000000
CB-IO 0.00 0.33230% 997.05302038 0.27610224 0.00000000 0.00000000
3-A-1 15,462,000.00 6.00000% 999.04487065 4.99522442 0.00000000 0.00000000
4-A-1 48,839,000.00 4.75000% 995.84923770 3.94190319 0.00000000 0.00000000
4-A-2 693,000.00 4.75000% 995.84923521 3.94190476 0.00000000 0.00000000
5-A-1 44,880,000.00 5.50000% 987.91683690 4.52795209 0.00000000 0.00000000
5-A-2 631,000.00 5.50000% 987.91683043 4.52795563 0.00000000 0.00000000
15-IO 0.00 0.35229% 991.03919200 0.29094051 0.00000000 0.00000000
PO 7,017,645.00 0.00000% 991.29620549 0.00000000 0.00000000 0.00000000
15-B-1 1,276,000.00 5.10775% 996.28373824 4.24064263 0.00000000 0.00000000
15-B-2 490,000.00 5.10775% 996.28373469 4.24065306 0.00000000 0.00000000
15-B-3 343,000.00 5.10775% 996.28373178 4.24064140 0.00000000 0.00000000
15-B-4 196,000.00 5.10775% 996.28372449 4.24066327 0.00000000 0.00000000
15-B-5 99,000.00 5.10775% 996.28373737 4.24060606 0.00000000 0.00000000
15-B-6 196,248.00 5.10775% 996.28373283 4.24065468 0.00000000 0.00000000
30-B-1 5,742,000.00 6.00000% 999.00548589 4.99502786 0.00000000 0.00000000
30-B-2 2,631,000.00 6.00000% 999.00548461 4.99502851 0.00000000 0.00000000
30-B-3 1,197,000.00 6.00000% 999.00548872 4.99502924 0.00000000 0.00000000
30-B-4 1,555,000.00 6.00000% 999.00548553 4.99502894 0.00000000 0.00000000
30-B-5 956,000.00 6.00000% 999.00548117 4.99503138 0.00000000 0.00000000
30-B-6 1,077,555.00 6.00000% 999.00548928 4.99503042 0.00000000 0.00000000
SES 0.00 0.00000% 993.85694398 0.00000000 0.00000000 0.00000000
<FN>
(5) All deals 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 0.00000037 0.00000000 4.96846591 0.00000000 989.37796980
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 0.00000044 0.00000000 4.97353312 0.00000000 993.54330321
CB-IO 0.00000000 0.00000000 0.27610214 0.00000000 991.61653515
3-A-1 0.00000065 0.00000000 4.99522377 0.00000000 949.64024382
4-A-1 0.00000000 0.00000000 3.94190319 0.00000000 985.89866295
4-A-2 0.00000000 0.00000000 3.94190476 0.00000000 985.89865801
5-A-1 0.00000000 0.00000000 4.52795209 0.00000000 978.14453832
5-A-2 0.00000000 0.00000000 4.52795563 0.00000000 978.14453249
15-IO 0.00000000 0.00000000 0.29094051 0.00000000 983.94710739
PO 0.00000000 0.00000000 0.00000000 0.00000000 989.76196288
15-B-1 0.00000000 0.00000000 4.24064263 0.00000000 992.54333072
15-B-2 0.00000000 0.00000000 4.24065306 0.00000000 992.54332653
15-B-3 0.00000000 0.00000000 4.24064140 0.00000000 992.54332362
15-B-4 0.00000000 0.00000000 4.24066327 0.00000000 992.54331633
15-B-5 0.00000000 0.00000000 4.24060606 0.00000000 992.54333333
15-B-6 0.00000000 0.00000000 4.24065468 0.00000000 992.54331254
30-B-1 0.00000000 0.00000000 4.99502786 0.00000000 998.00518286
30-B-2 0.00000000 0.00000000 4.99502851 0.00000000 998.00518434
30-B-3 0.00000000 0.00000000 4.99502924 0.00000000 998.00517962
30-B-4 0.00000000 0.00000000 4.99502894 0.00000000 998.00518328
30-B-5 0.00000000 0.00000000 4.99503138 0.00000000 998.00518828
30-B-6 0.00000000 0.00000000 4.99503042 0.00000000 998.00519695
SES 0.00000000 0.00000000 0.17002792 0.00000000 986.73756478
<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-IO 0.30813% 69,489,896.30 68,982,984.11 0.00 0.00 98.89780556%
2-IO 0.39051% 28,856,000.02 28,826,675.92 0.00 0.00 99.79880077%
3-IO 0.47346% 6,501,636.21 5,747,034.99 0.00 0.00 88.31681787%
4-IO 0.42040% 39,126,543.66 38,730,833.56 0.00 0.00 98.58255978%
5-IO 0.27479% 34,388,175.40 34,257,798.73 0.00 0.00 98.18319463%
1-PO 0.00000% 0.00 0.00 4,014,089.16 4,008,871.30 99.22496847%
2-PO 0.00000% 0.00 0.00 2,097,271.86 2,094,549.81 98.33682602%
3-PO 0.00000% 0.00 0.00 405,055.76 404,627.94 99.79158662%
4-PO 0.00000% 0.00 0.00 424,023.49 422,059.88 99.11720238%
5-PO 0.00000% 0.00 0.00 16,124.58 15,689.17 96.88261084%
1-SES 0.00000% 147,402,760.97 146,801,921.03 0.00 0.00 98.99279295%
2-SES 0.00000% 73,752,722.89 73,666,986.93 0.00 0.00 99.34993280%
3-SES 0.00000% 16,775,658.89 16,010,458.74 0.00 0.00 95.34735532%
4-SES 0.00000% 51,105,290.06 50,605,223.71 0.00 0.00 98.61127990%
5-SES 0.00000% 46,212,930.82 45,763,253.20 0.00 0.00 97.85294197%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,095,741.34
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 4,095,741.34
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 16,064.20
Payment of Interest and Principal 4,079,677.14
Total Withdrawals (Pool Distribution Amount) 4,095,741.34
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 13,968.93
Trustee Fee - Wells Fargo Bank, N.A. 2,095.27
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 16,064.20
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 1 0 0 1
55,357.43 0.00 0.00 55,357.43
30 Days 27 0 0 0 27
2,622,752.80 0.00 0.00 0.00 2,622,752.80
60 Days 1 0 0 0 1
87,820.04 0.00 0.00 0.00 87,820.04
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 28 1 0 0 29
2,710,572.84 55,357.43 0.00 0.00 2,765,930.27
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 0.037175% 0.000000% 0.000000% 0.037175%
0.016606% 0.000000% 0.000000% 0.016606%
30 Days 1.003717% 0.000000% 0.000000% 0.000000% 1.003717%
0.786786% 0.000000% 0.000000% 0.000000% 0.786786%
60 Days 0.037175% 0.000000% 0.000000% 0.000000% 0.037175%
0.026345% 0.000000% 0.000000% 0.000000% 0.026345%
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 1.040892% 0.037175% 0.000000% 0.000000% 1.078067%
0.813131% 0.016606% 0.000000% 0.000000% 0.829737%
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 14 0 0 0 14
1,049,610.97 0.00 0.00 0.00 1,049,610.97
60 Days 1 0 0 0 1
87,820.04 0.00 0.00 0.00 87,820.04
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 15 0 0 0 15
1,137,431.01 0.00 0.00 0.00 1,137,431.01
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.142857% 0.000000% 0.000000% 0.000000% 1.142857%
0.714383% 0.000000% 0.000000% 0.000000% 0.714383%
60 Days 0.081633% 0.000000% 0.000000% 0.000000% 0.081633%
0.059772% 0.000000% 0.000000% 0.000000% 0.059772%
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 1.224490% 0.000000% 0.000000% 0.000000% 1.224490%
0.774154% 0.000000% 0.000000% 0.000000% 0.774154%
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 3 0 0 0 3
529,477.56 0.00 0.00 0.00 529,477.56
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 3 0 0 0 3
529,477.56 0.00 0.00 0.00 529,477.56
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.621118% 0.000000% 0.000000% 0.000000% 0.621118%
0.718211% 0.000000% 0.000000% 0.000000% 0.718211%
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 0.621118% 0.000000% 0.000000% 0.000000% 0.621118%
0.718211% 0.000000% 0.000000% 0.000000% 0.718211%
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%
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 4 0 0 0 4
440,495.39 0.00 0.00 0.00 440,495.39
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
440,495.39 0.00 0.00 0.00 440,495.39
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.849257% 0.000000% 0.000000% 0.000000% 0.849257%
0.867636% 0.000000% 0.000000% 0.000000% 0.867636%
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 0.849257% 0.000000% 0.000000% 0.000000% 0.849257%
0.867636% 0.000000% 0.000000% 0.000000% 0.867636%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 5 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 1 0 0 1
55,357.43 0.00 0.00 55,357.43
30 Days 6 0 0 0 6
603,168.88 0.00 0.00 0.00 603,168.88
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 6 1 0 0 7
603,168.88 55,357.43 0.00 0.00 658,526.31
0-29 Days 0.210526% 0.000000% 0.000000% 0.210526%
0.120581% 0.000000% 0.000000% 0.120581%
30 Days 1.263158% 0.000000% 0.000000% 0.000000% 1.263158%
1.313839% 0.000000% 0.000000% 0.000000% 1.313839%
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 1.263158% 0.210526% 0.000000% 0.000000% 1.473684%
1.313839% 0.120581% 0.000000% 0.000000% 1.434420%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 18,635.82
COLLATERAL STATEMENT
Collateral Description Fixed
Weighted Average Gross Coupon 6.059043%
Weighted Average Pass-Through Rate 5.801544%
Weighted Average Maturity(Stepdown Calculation ) 283
Beginning Scheduled Collateral Loan Count 2,698
Number Of Loans Paid In Full 8
Ending Scheduled Collateral Loan Count 2,690
Beginning Scheduled Collateral Balance 335,249,363.63
Ending Scheduled Collateral Balance 332,847,843.61
Ending Actual Collateral Balance at 31-Jan-2004 333,350,133.71
Monthly P &I Constant 2,297,387.24
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Class A Non-PO Optimal Amount 3,916,425.04
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 332,847,843.61
Scheduled Principal 604,645.28
Unscheduled Principal 1,796,874.74
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 6.239368 6.239671 6.296122
Weighted Average Net Rate 5.989367 5.989671 6.046122
Weighted Average Maturity 351 356 357
Beginning Loan Count 1,231 483 37
Loans Paid In Full 6 0 1
Ending Loan Count 1,225 483 36
Beginning Scheduled Balance 147,402,760.97 73,752,722.89 16,775,658.89
Ending scheduled Balance 146,801,921.03 73,666,986.93 16,010,458.74
Record Date 01/31/2004 01/31/2004 01/31/2004
Principal And Interest Constant 917,427.66 455,616.64 104,002.99
Scheduled Principal 151,010.98 72,122.72 15,985.00
Unscheduled Principal 449,828.96 13,613.24 749,215.15
Scheduled Interest 766,416.68 383,493.92 88,017.99
Servicing Fees 30,708.93 15,365.15 3,494.93
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 921.26 460.95 104.86
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 734,786.49 367,667.82 84,418.20
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 5.981868 5.982171 6.038622
Group Level Collateral Statement
Group Group 4 Group 5 Total
Collateral Description Mixed Fixed Mixed Fixed Fixed
Weighted Average Coupon Rate 5.289946 5.960059 6.059043
Weighted Average Net Rate 5.039946 5.710060 5.809042
Weighted Average Maturity 174 174 283
Beginning Loan Count 472 475 2,698
Loans Paid In Full 1 0 8
Ending Loan Count 471 475 2,690
Beginning Scheduled Balance 51,105,290.06 46,212,930.82 335,249,363.63
Ending scheduled Balance 50,605,223.71 45,763,253.20 332,847,843.61
Record Date 01/31/2004 01/31/2004 01/31/2004
Principal And Interest Constant 422,705.02 397,634.93 2,297,387.24
Scheduled Principal 197,418.16 168,108.42 604,645.28
Unscheduled Principal 302,648.19 281,569.20 1,796,874.74
Scheduled Interest 225,286.86 229,526.51 1,692,741.96
Servicing Fees 10,646.93 9,627.68 69,843.62
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 319.39 288.81 2,095.27
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 214,320.54 219,610.02 1,620,803.07
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 5.032446 5.702559 5.801544
Miscellaneous Reporting
Group Group 1
CPR 3.604827%
Senior % 94.318227%
Senior Prepayment % 100.000000%
Subordinate % 5.681773%
Subordinate Prepayment % 0.000000%
Group Group 2
CPR 0.221487%
Senior % 94.312955%
Senior Prepayment % 100.000000%
Subordinate % 5.687045%
Subordinate Prepayment % 0.000000%
Group Group 3
CPR 42.235829%
Senior % 94.359578%
Senior Prepayment % 100.000000%
Subordinate % 5.640422%
Subordinate Prepayment % 0.000000%
Miscellaneous Reporting
Group Group 4
CPR 6.905317%
Senior % 97.326701%
Senior Prepayment % 100.000000%
Subordinate % 2.673299%
Subordinate Prepayment % 0.000000%
Group Group 5
CPR 7.096291%
Senior % 97.325090%
Senior Prepayment % 100.000000%
Subordinate % 2.674910%
Subordinate Prepayment % 0.000000%
Group