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 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, 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
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
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 MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 2003-6 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: 3/9/04
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 February 25, 2004 distribution.
EX-99.1
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 1/31/04
Distribution Date: 2/25/04
BAM Series: 2003-6
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 05948XPZ8 SEN 5.00000% 16,127,000.00 67,195.83 0.00
1-A-2 05948XQA2 SEN 5.25000% 0.00 53,229.40 0.00
1-A-3 05948XQB0 SEN 5.25000% 0.00 2,419.05 0.00
1-A-4 05948XQC8 SEN 4.25000% 63,875,282.15 226,224.96 2,143,012.67
1-A-5 05948XQD6 SEN 0.00000% 4,258,786.83 0.00 89,006.69
1-A-6 05948XQE4 SEN 5.50000% 15,644,604.63 71,704.44 447,529.73
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% 6,972,552.21 29,052.30 199,456.91
1-A-11 05948XQK0 SEN 6.00000% 6,886,471.32 34,432.36 196,994.47
1-A-12 05948XQL8 SEN 5.50000% 3,443,000.00 15,780.42 99,000.00
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% 4,867,874.41 16,226.25 139,250.47
1-A-17 05948XQR5 SEN 7.00000% 9,171,918.99 53,502.86 262,372.02
1-A-18 05948XQS3 SEN 5.00000% 2,496,000.00 10,400.00 72,000.00
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% 5,164,000.00 17,213.33 147,000.00
1-A-22 05948XQW4 SEN 7.00000% 860,000.00 5,016.67 24,000.00
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% 2,582,000.00 12,910.00 74,000.00
1-A-26 05948XRA1 SEN 5.00000% 3,624,866.34 15,103.61 103,692.97
1-A-27 05948XRB9 SEN 6.00000% 3,624,866.34 18,124.33 103,692.97
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% 16,673,770.02 72,947.74 160,921.22
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 2.45000% 75,363,905.69 153,867.97 2,045,049.01
1-A-41 05948XRR4 SEN 11.78333% 32,298,817.71 317,156.43 876,449.60
1-A-R 05948XRS2 SEN 5.25000% 0.00 0.00 0.00
1-A-LR 05948XRT0 SEN 5.25000% 0.00 12.23 0.00
2-A-1 05948XRV5 SEN 1.55000% 106,886,356.95 138,061.55 1,005,071.46
2-A-2 05948XRW3 SEN 10.27727% 116,334,080.09 996,330.93 1,093,910.09
2-A-3 05948XRX1 SEN 1.55000% 91,403,620.20 118,063.01 859,484.53
2-A-4 05948XRY9 SEN 1.55000% 2,650,704.99 3,423.83 24,925.05
A-PO 05948XSA0 SEN 0.00000% 553,130.13 0.00 1,205.32
1-B-1 05948XSB8 SUB 5.25000% 9,547,069.12 41,768.43 10,389.18
1-B-2 05948XSC6 SUB 5.25000% 3,978,607.90 17,406.41 4,329.54
1-B-3 05948XSD4 SUB 5.25000% 2,386,767.28 10,442.11 2,597.29
1-B-4 05948XSJ1 SUB 5.25000% 1,590,846.97 6,959.96 1,731.17
1-B-5 05948XSK8 SUB 5.25000% 1,193,383.64 5,221.05 1,298.65
1-B-6 05948XSL6 SUB 5.25000% 1,193,876.49 5,223.21 1,299.18
2-B-1 05948XSE2 SUB 4.75000% 1,714,788.38 6,787.70 6,869.23
2-B-2 05948XSF9 SUB 4.75000% 513,947.97 2,034.38 2,058.81
2-B-3 05948XSG7 SUB 4.75000% 685,915.35 2,715.08 2,747.69
2-B-4 05948XSM4 SUB 4.75000% 342,957.68 1,357.54 1,373.85
2-B-5 05948XSN2 SUB 4.75000% 171,967.38 680.70 688.88
2-B-6 05948XSP7 SUB 4.75000% 343,385.64 1,359.23 1,375.56
A-WIO-1 05948XRU7 SEN 0.37431% 0.00 217,244.08 0.00
A-WIO-2 05948XRZ6 SEN 0.38151% 0.00 99,164.43 0.00
SES 05948XSH5 SEN 0.00000% 0.00 188,031.87 0.00
Totals 1,083,819,767.80 5,109,033.02 10,204,784.21
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 53,229.40 0.00
1-A-3 0.00 0.00 2,419.05 0.00
1-A-4 0.00 61,732,269.48 2,369,237.63 0.00
1-A-5 0.00 4,169,780.14 89,006.69 0.00
1-A-6 0.00 15,197,074.89 519,234.17 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 6,773,095.30 228,509.21 0.00
1-A-11 0.00 6,689,476.84 231,426.83 0.00
1-A-12 0.00 3,344,000.00 114,780.42 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 4,728,623.94 155,476.72 0.00
1-A-17 0.00 8,909,546.97 315,874.88 0.00
1-A-18 0.00 2,424,000.00 82,400.00 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 5,017,000.00 164,213.33 0.00
1-A-22 0.00 836,000.00 29,016.67 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 2,508,000.00 86,910.00 0.00
1-A-26 0.00 3,521,173.37 118,796.58 0.00
1-A-27 0.00 3,521,173.37 121,817.30 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 16,512,848.80 233,868.96 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 73,318,856.68 2,198,916.98 0.00
1-A-41 0.00 31,422,368.11 1,193,606.03 0.00
1-A-R 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 12.23 0.00
2-A-1 0.00 105,881,285.48 1,143,133.01 0.00
2-A-2 0.00 115,240,170.00 2,090,241.02 0.00
2-A-3 0.00 90,544,135.67 977,547.54 0.00
2-A-4 0.00 2,625,779.93 28,348.88 0.00
A-PO 0.00 551,924.81 1,205.32 0.00
1-B-1 0.00 9,536,679.94 52,157.61 0.00
1-B-2 0.00 3,974,278.36 21,735.95 0.00
1-B-3 0.00 2,384,169.99 13,039.40 0.00
1-B-4 0.00 1,589,115.80 8,691.13 0.00
1-B-5 0.00 1,192,084.99 6,519.70 0.00
1-B-6 0.00 1,192,577.31 6,522.39 0.00
2-B-1 0.00 1,707,919.15 13,656.93 0.00
2-B-2 0.00 511,889.16 4,093.19 0.00
2-B-3 0.00 683,167.66 5,462.77 0.00
2-B-4 0.00 341,583.83 2,731.39 0.00
2-B-5 0.00 171,278.50 1,369.58 0.00
2-B-6 0.00 342,010.08 2,734.79 0.00
A-WIO-1 0.00 0.00 217,244.08 0.00
A-WIO-2 0.00 0.00 99,164.43 0.00
SES 0.00 0.00 188,031.87 0.00
Totals 0.00 1,073,614,983.55 15,313,817.23 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 63,875,282.15 240,991.41 1,902,021.26 0.00 0.00
1-A-5 4,761,905.00 4,258,786.83 10,009.20 78,997.49 0.00 0.00
1-A-6 18,174,306.00 15,644,604.63 50,326.73 397,203.00 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 6,972,552.21 22,429.83 177,027.08 0.00 0.00
1-A-11 8,000,000.00 6,886,471.32 22,152.91 174,841.56 0.00 0.00
1-A-12 4,000,000.00 3,443,000.00 11,133.00 87,867.00 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 4,867,874.41 15,659.34 123,591.13 0.00 0.00
1-A-17 10,655,000.00 9,171,918.99 29,504.91 232,867.10 0.00 0.00
1-A-18 2,900,000.00 2,496,000.00 8,096.72 63,903.28 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 5,164,000.00 16,530.81 130,469.19 0.00 0.00
1-A-22 1,000,000.00 860,000.00 2,698.91 21,301.09 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 2,582,000.00 8,321.63 65,678.37 0.00 0.00
1-A-26 4,211,000.00 3,624,866.34 11,660.74 92,032.23 0.00 0.00
1-A-27 4,211,000.00 3,624,866.34 11,660.74 92,032.23 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 16,673,770.02 18,096.31 142,824.91 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 75,363,905.69 229,974.96 1,815,074.05 0.00 0.00
1-A-41 37,363,544.00 32,298,817.71 98,560.70 777,888.90 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-1 116,938,866.00 106,886,356.95 428,173.40 576,898.06 0.00 0.00
2-A-2 127,275,134.00 116,334,080.09 466,019.80 627,890.29 0.00 0.00
2-A-3 100,000,000.00 91,403,620.20 366,151.49 493,333.04 0.00 0.00
2-A-4 2,900,000.00 2,650,704.99 10,618.39 14,306.66 0.00 0.00
A-PO 558,434.01 553,130.13 758.48 446.84 0.00 0.00
1-B-1 9,608,000.00 9,547,069.12 10,389.18 0.00 0.00 0.00
1-B-2 4,004,000.00 3,978,607.90 4,329.54 0.00 0.00 0.00
1-B-3 2,402,000.00 2,386,767.28 2,597.29 0.00 0.00 0.00
1-B-4 1,601,000.00 1,590,846.97 1,731.17 0.00 0.00 0.00
1-B-5 1,201,000.00 1,193,383.64 1,298.65 0.00 0.00 0.00
1-B-6 1,201,496.00 1,193,876.49 1,299.18 0.00 0.00 0.00
2-B-1 1,755,000.00 1,714,788.38 6,869.23 0.00 0.00 0.00
2-B-2 526,000.00 513,947.97 2,058.81 0.00 0.00 0.00
2-B-3 702,000.00 685,915.35 2,747.69 0.00 0.00 0.00
2-B-4 351,000.00 342,957.68 1,373.85 0.00 0.00 0.00
2-B-5 176,000.00 171,967.38 688.88 0.00 0.00 0.00
2-B-6 351,438.00 343,385.64 1,375.56 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 1,083,819,767.80 2,116,289.44 8,088,494.76 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 2,143,012.67 61,732,269.48 0.84339462 2,143,012.67
1-A-5 89,006.69 4,169,780.14 0.87565379 89,006.69
1-A-6 447,529.73 15,197,074.89 0.83618461 447,529.73
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-10 199,456.91 6,773,095.30 0.83618460 199,456.91
1-A-11 196,994.47 6,689,476.84 0.83618460 196,994.47
1-A-12 99,000.00 3,344,000.00 0.83600000 99,000.00
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-16 139,250.47 4,728,623.94 0.83618460 139,250.47
1-A-17 262,372.02 8,909,546.97 0.83618461 262,372.02
1-A-18 72,000.00 2,424,000.00 0.83586207 72,000.00
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-21 147,000.00 5,017,000.00 0.83616667 147,000.00
1-A-22 24,000.00 836,000.00 0.83600000 24,000.00
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 74,000.00 2,508,000.00 0.83600000 74,000.00
1-A-26 103,692.97 3,521,173.37 0.83618460 103,692.97
1-A-27 103,692.97 3,521,173.37 0.83618460 103,692.97
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-36 160,921.22 16,512,848.80 0.95921283 160,921.22
1-A-37 0.00 21,546,000.00 1.00000000 0.00
1-A-38 0.00 1,026,000.00 1.00000000 0.00
1-A-39 0.00 578,951.00 1.00000000 0.00
1-A-40 2,045,049.01 73,318,856.68 0.84099003 2,045,049.01
1-A-41 876,449.60 31,422,368.11 0.84099003 876,449.60
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 1,005,071.46 105,881,285.48 0.90544136 1,005,071.46
2-A-2 1,093,910.09 115,240,170.00 0.90544136 1,093,910.09
2-A-3 859,484.53 90,544,135.67 0.90544136 859,484.53
2-A-4 24,925.05 2,625,779.93 0.90544136 24,925.05
A-PO 1,205.32 551,924.81 0.98834383 1,205.32
1-B-1 10,389.18 9,536,679.94 0.99257701 10,389.18
1-B-2 4,329.54 3,974,278.36 0.99257701 4,329.54
1-B-3 2,597.29 2,384,169.99 0.99257701 2,597.29
1-B-4 1,731.17 1,589,115.80 0.99257701 1,731.17
1-B-5 1,298.65 1,192,084.99 0.99257701 1,298.65
1-B-6 1,299.18 1,192,577.31 0.99257701 1,299.18
2-B-1 6,869.23 1,707,919.15 0.97317330 6,869.23
2-B-2 2,058.81 511,889.16 0.97317331 2,058.81
2-B-3 2,747.69 683,167.66 0.97317330 2,747.69
2-B-4 1,373.85 341,583.83 0.97317330 1,373.85
2-B-5 688.88 171,278.50 0.97317330 688.88
2-B-6 1,375.56 342,010.08 0.97317331 1,375.56
A-WIO-1 0.00 0.00 0.00000000 0.00
A-WIO-2 0.00 0.00 0.00000000 0.00
SES 0.00 0.00 0.00000000 0.00
SES 0.00 0.00 0.00000000 0.00
Totals 10,204,784.21 1,073,614,983.55 0.93220469 10,204,784.21
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 73,195,000.00 872.67275292 3.29245727 25.98567197 0.00000000
1-A-5 4,761,905.00 894.34518958 2.10193189 16.58947207 0.00000000
1-A-6 18,174,306.00 860.80891507 2.76911426 21.85519491 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 8,100,000.00 860.80891481 2.76911481 21.85519506 0.00000000
1-A-11 8,000,000.00 860.80891500 2.76911375 21.85519500 0.00000000
1-A-12 4,000,000.00 860.75000000 2.78325000 21.96675000 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 5,655,000.00 860.80891424 2.76911406 21.85519540 0.00000000
1-A-17 10,655,000.00 860.80891506 2.76911403 21.85519474 0.00000000
1-A-18 2,900,000.00 860.68965517 2.79197241 22.03561379 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 6,000,000.00 860.66666667 2.75513500 21.74486500 0.00000000
1-A-22 1,000,000.00 860.00000000 2.69891000 21.30109000 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 3,000,000.00 860.66666667 2.77387667 21.89279000 0.00000000
1-A-26 4,211,000.00 860.80891475 2.76911422 21.85519592 0.00000000
1-A-27 4,211,000.00 860.80891475 2.76911422 21.85519592 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 17,215,000.00 968.56055881 1.05119431 8.29653848 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 87,181,600.00 864.44737984 2.63788414 20.81946248 0.00000000
1-A-41 37,363,544.00 864.44737978 2.63788414 20.81946242 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-1 116,938,866.00 914.03620204 3.66151490 4.93333038 0.00000000
2-A-2 127,275,134.00 914.03620200 3.66151490 4.93333042 0.00000000
2-A-3 100,000,000.00 914.03620200 3.66151490 4.93333040 0.00000000
2-A-4 2,900,000.00 914.03620345 3.66151379 4.93333103 0.00000000
A-PO 558,434.01 990.50222604 1.35822673 0.80016616 0.00000000
1-B-1 9,608,000.00 993.65831807 1.08130516 0.00000000 0.00000000
1-B-2 4,004,000.00 993.65831668 1.08130370 0.00000000 0.00000000
1-B-3 2,402,000.00 993.65831807 1.08130308 0.00000000 0.00000000
1-B-4 1,601,000.00 993.65831980 1.08130543 0.00000000 0.00000000
1-B-5 1,201,000.00 993.65831807 1.08130724 0.00000000 0.00000000
1-B-6 1,201,496.00 993.65831430 1.08130198 0.00000000 0.00000000
2-B-1 1,755,000.00 977.08739601 3.91409117 0.00000000 0.00000000
2-B-2 526,000.00 977.08739544 3.91408745 0.00000000 0.00000000
2-B-3 702,000.00 977.08739316 3.91408832 0.00000000 0.00000000
2-B-4 351,000.00 977.08740741 3.91410256 0.00000000 0.00000000
2-B-5 176,000.00 977.08738636 3.91409091 0.00000000 0.00000000
2-B-6 351,438.00 977.08739522 3.91409011 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 29.27812924 843.39462368 0.84339462 29.27812924
1-A-5 0.00000000 18.69140397 875.65378562 0.87565379 18.69140397
1-A-6 0.00000000 24.62430918 836.18460534 0.83618461 24.62430918
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 24.62430988 836.18460494 0.83618460 24.62430988
1-A-11 0.00000000 24.62430875 836.18460500 0.83618460 24.62430875
1-A-12 0.00000000 24.75000000 836.00000000 0.83600000 24.75000000
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 24.62430946 836.18460477 0.83618460 24.62430946
1-A-17 0.00000000 24.62430971 836.18460535 0.83618461 24.62430971
1-A-18 0.00000000 24.82758621 835.86206897 0.83586207 24.82758621
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 24.50000000 836.16666667 0.83616667 24.50000000
1-A-22 0.00000000 24.00000000 836.00000000 0.83600000 24.00000000
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 24.66666667 836.00000000 0.83600000 24.66666667
1-A-26 0.00000000 24.62431014 836.18460461 0.83618460 24.62431014
1-A-27 0.00000000 24.62431014 836.18460461 0.83618460 24.62431014
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 9.34773279 959.21282602 0.95921283 9.34773279
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 23.45734662 840.99003322 0.84099003 23.45734662
1-A-41 0.00000000 23.45734655 840.99003323 0.84099003 23.45734655
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 8.59484528 905.44135668 0.90544136 8.59484528
2-A-2 0.00000000 8.59484532 905.44135668 0.90544136 8.59484532
2-A-3 0.00000000 8.59484530 905.44135670 0.90544136 8.59484530
2-A-4 0.00000000 8.59484483 905.44135517 0.90544136 8.59484483
A-PO 0.00000000 2.15839290 988.34383314 0.98834383 2.15839290
1-B-1 0.00000000 1.08130516 992.57701291 0.99257701 1.08130516
1-B-2 0.00000000 1.08130370 992.57701299 0.99257701 1.08130370
1-B-3 0.00000000 1.08130308 992.57701499 0.99257701 1.08130308
1-B-4 0.00000000 1.08130543 992.57701437 0.99257701 1.08130543
1-B-5 0.00000000 1.08130724 992.57701082 0.99257701 1.08130724
1-B-6 0.00000000 1.08130198 992.57701232 0.99257701 1.08130198
2-B-1 0.00000000 3.91409117 973.17330484 0.97317330 3.91409117
2-B-2 0.00000000 3.91408745 973.17330798 0.97317331 3.91408745
2-B-3 0.00000000 3.91408832 973.17330484 0.97317330 3.91408832
2-B-4 0.00000000 3.91410256 973.17330484 0.97317330 3.91410256
2-B-5 0.00000000 3.91409091 973.17329545 0.97317330 3.91409091
2-B-6 0.00000000 3.91409011 973.17330511 0.97317331 3.91409011
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% 12,166,720.41 53,229.40 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% 63,875,282.15 226,224.96 0.00 0.00
1-A-5 4,761,905.00 0.00000% 4,258,786.83 0.00 0.00 0.00
1-A-6 18,174,306.00 5.50000% 15,644,604.63 71,704.44 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% 6,972,552.21 29,052.30 0.00 0.00
1-A-11 8,000,000.00 6.00000% 6,886,471.32 34,432.36 0.00 0.00
1-A-12 4,000,000.00 5.50000% 3,443,000.00 15,780.42 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% 4,867,874.41 16,226.25 0.00 0.00
1-A-17 10,655,000.00 7.00000% 9,171,918.99 53,502.86 0.00 0.00
1-A-18 2,900,000.00 5.00000% 2,496,000.00 10,400.00 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% 5,164,000.00 17,213.33 0.00 0.00
1-A-22 1,000,000.00 7.00000% 860,000.00 5,016.67 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% 2,582,000.00 12,910.00 0.00 0.00
1-A-26 4,211,000.00 5.00000% 3,624,866.34 15,103.61 0.00 0.00
1-A-27 4,211,000.00 6.00000% 3,624,866.34 18,124.33 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% 16,673,770.02 72,947.74 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 2.45000% 75,363,905.69 153,867.97 0.00 0.00
1-A-41 37,363,544.00 11.78333% 32,298,817.71 317,156.43 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 1.55000% 106,886,356.95 138,061.54 0.00 0.00
2-A-2 127,275,134.00 10.27727% 116,334,080.09 996,330.89 0.00 0.00
2-A-3 100,000,000.00 1.55000% 91,403,620.20 118,063.01 0.00 0.00
2-A-4 2,900,000.00 1.55000% 2,650,704.99 3,423.83 0.00 0.00
A-PO 558,434.01 0.00000% 553,130.13 0.00 0.00 0.00
1-B-1 9,608,000.00 5.25000% 9,547,069.12 41,768.43 0.00 0.00
1-B-2 4,004,000.00 5.25000% 3,978,607.90 17,406.41 0.00 0.00
1-B-3 2,402,000.00 5.25000% 2,386,767.28 10,442.11 0.00 0.00
1-B-4 1,601,000.00 5.25000% 1,590,846.97 6,959.96 0.00 0.00
1-B-5 1,201,000.00 5.25000% 1,193,383.64 5,221.05 0.00 0.00
1-B-6 1,201,496.00 5.25000% 1,193,876.49 5,223.21 0.00 0.00
2-B-1 1,755,000.00 4.75000% 1,714,788.38 6,787.70 0.00 0.00
2-B-2 526,000.00 4.75000% 513,947.97 2,034.38 0.00 0.00
2-B-3 702,000.00 4.75000% 685,915.35 2,715.08 0.00 0.00
2-B-4 351,000.00 4.75000% 342,957.68 1,357.54 0.00 0.00
2-B-5 176,000.00 4.75000% 171,967.38 680.70 0.00 0.00
2-B-6 351,438.00 4.75000% 343,385.64 1,359.23 0.00 0.00
A-WIO-1 0.00 0.37431% 696,456,537.53 217,244.08 0.00 0.00
A-WIO-2 0.00 0.38151% 311,914,937.38 99,164.42 0.00 0.00
SES 0.00 0.00000% 1,083,822,439.48 0.00 0.00 0.00
Totals 1,151,694,468.01 4,920,988.86 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 53,229.40 0.00 11,758,527.52
1-A-3 0.00 0.00 2,419.05 0.00 552,925.71
1-A-4 0.00 0.00 226,224.96 0.00 61,732,269.48
1-A-5 0.00 0.00 0.00 0.00 4,169,780.14
1-A-6 0.00 0.00 71,704.44 0.00 15,197,074.89
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 29,052.30 0.00 6,773,095.30
1-A-11 0.00 0.00 34,432.36 0.00 6,689,476.84
1-A-12 0.00 0.00 15,780.42 0.00 3,344,000.00
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 16,226.25 0.00 4,728,623.94
1-A-17 0.00 0.00 53,502.86 0.00 8,909,546.97
1-A-18 0.00 0.00 10,400.00 0.00 2,424,000.00
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 17,213.33 0.00 5,017,000.00
1-A-22 0.00 0.00 5,016.67 0.00 836,000.00
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 12,910.00 0.00 2,508,000.00
1-A-26 0.00 0.00 15,103.61 0.00 3,521,173.37
1-A-27 0.00 0.00 18,124.33 0.00 3,521,173.37
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 72,947.74 0.00 16,512,848.80
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 0.00 153,867.97 0.00 73,318,856.68
1-A-41 0.00 0.00 317,156.43 0.00 31,422,368.11
1-A-R 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 12.23 0.00 0.00
2-A-1 (0.01) 0.00 138,061.55 0.00 105,881,285.48
2-A-2 (0.04) 0.00 996,330.93 0.00 115,240,170.00
2-A-3 0.00 0.00 118,063.01 0.00 90,544,135.67
2-A-4 0.00 0.00 3,423.83 0.00 2,625,779.93
A-PO 0.00 0.00 0.00 0.00 551,924.81
1-B-1 0.00 0.00 41,768.43 0.00 9,536,679.94
1-B-2 0.00 0.00 17,406.41 0.00 3,974,278.36
1-B-3 0.00 0.00 10,442.11 0.00 2,384,169.99
1-B-4 0.00 0.00 6,959.96 0.00 1,589,115.80
1-B-5 0.00 0.00 5,221.05 0.00 1,192,084.99
1-B-6 0.00 0.00 5,223.21 0.00 1,192,577.31
2-B-1 0.00 0.00 6,787.70 0.00 1,707,919.15
2-B-2 0.00 0.00 2,034.38 0.00 511,889.16
2-B-3 0.00 0.00 2,715.08 0.00 683,167.66
2-B-4 0.00 0.00 1,357.54 0.00 341,583.83
2-B-5 0.00 0.00 680.70 0.00 171,278.50
2-B-6 0.00 0.00 1,359.23 0.00 342,010.08
A-WIO-1 0.00 0.00 217,244.08 0.00 690,364,882.45
A-WIO-2 0.00 0.00 99,164.43 0.00 308,968,888.70
SES 0.00 0.00 188,031.87 0.00 1,073,617,504.44
Totals (0.05) 0.00 5,109,033.02 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% 872.67280064 3.81794337 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% 872.67275292 3.09071603 0.00000000 0.00000000
1-A-5 4,761,905.00 0.00000% 894.34518958 0.00000000 0.00000000 0.00000000
1-A-6 18,174,306.00 5.50000% 860.80891507 3.94537431 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% 860.80891481 3.58670370 0.00000000 0.00000000
1-A-11 8,000,000.00 6.00000% 860.80891500 4.30404500 0.00000000 0.00000000
1-A-12 4,000,000.00 5.50000% 860.75000000 3.94510500 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% 860.80891424 2.86936340 0.00000000 0.00000000
1-A-17 10,655,000.00 7.00000% 860.80891506 5.02138527 0.00000000 0.00000000
1-A-18 2,900,000.00 5.00000% 860.68965517 3.58620690 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% 860.66666667 2.86888833 0.00000000 0.00000000
1-A-22 1,000,000.00 7.00000% 860.00000000 5.01667000 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% 860.66666667 4.30333333 0.00000000 0.00000000
1-A-26 4,211,000.00 5.00000% 860.80891475 3.58670387 0.00000000 0.00000000
1-A-27 4,211,000.00 6.00000% 860.80891475 4.30404417 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% 968.56055881 4.23745222 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 2.45000% 864.44737984 1.76491335 0.00000000 0.00000000
1-A-41 37,363,544.00 11.78333% 864.44737978 8.48839259 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 1.55000% 914.03620204 1.18063006 0.00000000 0.00000000
2-A-2 127,275,134.00 10.27727% 914.03620200 7.82816611 0.00000000 0.00000000
2-A-3 100,000,000.00 1.55000% 914.03620200 1.18063010 0.00000000 0.00000000
2-A-4 2,900,000.00 1.55000% 914.03620345 1.18063103 0.00000000 0.00000000
A-PO 558,434.01 0.00000% 990.50222604 0.00000000 0.00000000 0.00000000
1-B-1 9,608,000.00 5.25000% 993.65831807 4.34725541 0.00000000 0.00000000
1-B-2 4,004,000.00 5.25000% 993.65831668 4.34725524 0.00000000 0.00000000
1-B-3 2,402,000.00 5.25000% 993.65831807 4.34725645 0.00000000 0.00000000
1-B-4 1,601,000.00 5.25000% 993.65831980 4.34725796 0.00000000 0.00000000
1-B-5 1,201,000.00 5.25000% 993.65831807 4.34725229 0.00000000 0.00000000
1-B-6 1,201,496.00 5.25000% 993.65831430 4.34725542 0.00000000 0.00000000
2-B-1 1,755,000.00 4.75000% 977.08739601 3.86763533 0.00000000 0.00000000
2-B-2 526,000.00 4.75000% 977.08739544 3.86764259 0.00000000 0.00000000
2-B-3 702,000.00 4.75000% 977.08739316 3.86763533 0.00000000 0.00000000
2-B-4 351,000.00 4.75000% 977.08740741 3.86763533 0.00000000 0.00000000
2-B-5 176,000.00 4.75000% 977.08738636 3.86761364 0.00000000 0.00000000
2-B-6 351,438.00 4.75000% 977.08739522 3.86762388 0.00000000 0.00000000
A-WIO-1 0.00 0.37431% 949.21852910 0.29608754 0.00000000 0.00000000
A-WIO-2 0.00 0.38151% 914.57473105 0.29076284 0.00000000 0.00000000
SES 0.00 0.00000% 941.06767778 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 3.81794337 0.00000000 843.39466977
1-A-3 0.00000000 0.00000000 4.37500565 0.00000000 1000.00128408
1-A-4 0.00000000 0.00000000 3.09071603 0.00000000 843.39462368
1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 875.65378562
1-A-6 0.00000000 0.00000000 3.94537431 0.00000000 836.18460534
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 3.58670370 0.00000000 836.18460494
1-A-11 0.00000000 0.00000000 4.30404500 0.00000000 836.18460500
1-A-12 0.00000000 0.00000000 3.94510500 0.00000000 836.00000000
1-A-13 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000
1-A-14 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000
1-A-15 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-16 0.00000000 0.00000000 2.86936340 0.00000000 836.18460477
1-A-17 0.00000000 0.00000000 5.02138527 0.00000000 836.18460535
1-A-18 0.00000000 0.00000000 3.58620690 0.00000000 835.86206897
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 2.86888833 0.00000000 836.16666667
1-A-22 0.00000000 0.00000000 5.01667000 0.00000000 836.00000000
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 4.30333333 0.00000000 836.00000000
1-A-26 0.00000000 0.00000000 3.58670387 0.00000000 836.18460461
1-A-27 0.00000000 0.00000000 4.30404417 0.00000000 836.18460461
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 4.23745222 0.00000000 959.21282602
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 1.76491335 0.00000000 840.99003322
1-A-41 0.00000000 0.00000000 8.48839259 0.00000000 840.99003323
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 244.60000000 0.00000000 0.00000000
2-A-1 (0.00000009) 0.00000000 1.18063014 0.00000000 905.44135668
2-A-2 (0.00000031) 0.00000000 7.82816642 0.00000000 905.44135668
2-A-3 0.00000000 0.00000000 1.18063010 0.00000000 905.44135670
2-A-4 0.00000000 0.00000000 1.18063103 0.00000000 905.44135517
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 988.34383314
1-B-1 0.00000000 0.00000000 4.34725541 0.00000000 992.57701291
1-B-2 0.00000000 0.00000000 4.34725524 0.00000000 992.57701299
1-B-3 0.00000000 0.00000000 4.34725645 0.00000000 992.57701499
1-B-4 0.00000000 0.00000000 4.34725796 0.00000000 992.57701437
1-B-5 0.00000000 0.00000000 4.34725229 0.00000000 992.57701082
1-B-6 0.00000000 0.00000000 4.34725542 0.00000000 992.57701232
2-B-1 0.00000000 0.00000000 3.86763533 0.00000000 973.17330484
2-B-2 0.00000000 0.00000000 3.86764259 0.00000000 973.17330798
2-B-3 0.00000000 0.00000000 3.86763533 0.00000000 973.17330484
2-B-4 0.00000000 0.00000000 3.86763533 0.00000000 973.17330484
2-B-5 0.00000000 0.00000000 3.86761364 0.00000000 973.17329545
2-B-6 0.00000000 0.00000000 3.86762388 0.00000000 973.17330511
A-WIO-1 0.00000000 0.00000000 0.29608754 0.00000000 940.91605570
A-WIO-2 0.00000000 0.00000000 0.29076287 0.00000000 905.93653725
SES 0.00000000 0.00000000 0.16326541 0.00000000 932.20687718
<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 0.00 515,328.31 514,279.70 98.99488411%
A-PO-2 0.00000% 0.00 0.00 37,801.82 37,645.11 96.69273043%
SES-1 0.00000% 762,736,912.18 755,530,639.00 0.00 0.00 94.36111143%
SES-2 0.00000% 321,085,527.30 318,086,865.44 0.00 0.00 90.61932821%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 15,361,723.46
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
Total Deposits 15,361,723.46
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 47,906.23
Payment of Interest and Principal 15,313,817.23
Total Withdrawals (Pool Distribution Amount) 15,361,723.46
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 45,159.11
MBIA Fee 940.74
Wells Fargo Bank, NA as Trustee 1,806.38
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 47,906.23
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 764.33 738.42 235.66 261.57
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 654.13 935.36 345.85 64.63
1-A-21 Reserve Fund 146.51 107.63 853.49 892.37
1-A-22 Reserve Fund 191.07 184.61 808.91 815.38
1-A-25 Reserve Fund 573.24 553.82 426.74 446.17
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 1 0 2
386,591.02 353,540.47 0.00 740,131.49
30 Days 6 0 0 0 6
3,406,036.83 0.00 0.00 0.00 3,406,036.83
60 Days 1 0 0 0 1
367,100.40 0.00 0.00 0.00 367,100.40
90 Days 1 0 0 0 1
358,944.93 0.00 0.00 0.00 358,944.93
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 8 1 1 0 10
4,132,082.16 386,591.02 353,540.47 0.00 4,872,213.65
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 0.046296% 0.046296% 0.000000% 0.092593%
0.035950% 0.032877% 0.000000% 0.068827%
30 Days 0.277778% 0.000000% 0.000000% 0.000000% 0.277778%
0.316739% 0.000000% 0.000000% 0.000000% 0.316739%
60 Days 0.046296% 0.000000% 0.000000% 0.000000% 0.046296%
0.034138% 0.000000% 0.000000% 0.000000% 0.034138%
90 Days 0.046296% 0.000000% 0.000000% 0.000000% 0.046296%
0.033379% 0.000000% 0.000000% 0.000000% 0.033379%
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 0.370370% 0.046296% 0.046296% 0.000000% 0.462963%
0.384256% 0.035950% 0.032877% 0.000000% 0.453084%
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 1 1 0 2
386,591.02 353,540.47 0.00 740,131.49
30 Days 3 0 0 0 3
1,526,112.65 0.00 0.00 0.00 1,526,112.65
60 Days 1 0 0 0 1
367,100.40 0.00 0.00 0.00 367,100.40
90 Days 1 0 0 0 1
358,944.93 0.00 0.00 0.00 358,944.93
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 5 1 1 0 7
2,252,157.98 386,591.02 353,540.47 0.00 2,992,289.47
0-29 Days 0.066138% 0.066138% 0.000000% 0.132275%
0.051124% 0.046753% 0.000000% 0.097876%
30 Days 0.198413% 0.000000% 0.000000% 0.000000% 0.198413%
0.201816% 0.000000% 0.000000% 0.000000% 0.201816%
60 Days 0.066138% 0.000000% 0.000000% 0.000000% 0.066138%
0.048546% 0.000000% 0.000000% 0.000000% 0.048546%
90 Days 0.066138% 0.000000% 0.000000% 0.000000% 0.066138%
0.047468% 0.000000% 0.000000% 0.000000% 0.047468%
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 0.330688% 0.066138% 0.066138% 0.000000% 0.462963%
0.297830% 0.051124% 0.046753% 0.000000% 0.395706%
<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 3 0 0 0 3
1,879,924.18 0.00 0.00 0.00 1,879,924.18
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
1,879,924.18 0.00 0.00 0.00 1,879,924.18
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.462963% 0.000000% 0.000000% 0.000000% 0.462963%
0.589031% 0.000000% 0.000000% 0.000000% 0.589031%
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 0.462963% 0.000000% 0.000000% 0.000000% 0.462963%
0.589031% 0.000000% 0.000000% 0.000000% 0.589031%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 30,493.69
COLLATERAL STATEMENT
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 5.701537%
Weighted Average Net Coupon 5.451537%
Weighted Average Pass-Through Rate 5.449537%
Weighted Average Maturity(Stepdown Calculation ) 353
Beginning Scheduled Collateral Loan Count 2,175
Number Of Loans Paid In Full 15
Ending Scheduled Collateral Loan Count 2,160
Beginning Scheduled Collateral Balance 1,083,822,439.48
Ending Scheduled Collateral Balance 1,073,617,504.44
Ending Actual Collateral Balance at 31-Jan-2004 1,075,345,540.83
Monthly P &I Constant 7,265,834.10
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 1,073,617,504.44
Scheduled Principal 2,116,289.46
Unscheduled Principal 8,088,645.58
Group Level Collateral Statement
Group 1 2 Total
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 5.840239 5.372050 5.701537
Weighted Average Net Rate 5.590239 5.122050 5.451537
Weighted Average Maturity 353 172 353
Beginning Loan Count 1,523 652 2,175
Loans Paid In Full 11 4 15
Ending Loan Count 1,512 648 2,160
Beginning Scheduled Balance 762,736,912.18 321,085,527.30 1,083,822,439.48
Ending scheduled Balance 755,530,639.00 318,086,865.44 1,073,617,504.44
Record Date 01/31/2004 01/31/2004 01/31/2004
Principal And Interest Constant 4,542,200.46 2,723,633.64 7,265,834.10
Scheduled Principal 830,062.19 1,286,227.27 2,116,289.46
Unscheduled Principal 6,376,210.99 1,712,434.59 8,088,645.58
Scheduled Interest 3,712,138.27 1,437,406.37 5,149,544.64
Servicing Fees 158,903.53 66,892.81 225,796.34
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,271.24 535.14 1,806.38
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 3,551,963.50 1,369,978.42 4,921,941.92
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 5.588239 5.120050 5.449537
Miscellaneous Reporting
Group 1
CPR 9.592922%
Subordinate % 2.609550%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 97.390450%
Group 2
CPR 6.239756%
Subordinate & 1.175203%
Subordinate Prepayment % 0.000000%
Senoir Prepayment % 100.000000%
Senior % 98.824797%