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-J Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-14 54-2132818
Pooling and Servicing Agreement) (Commission 54-2132819
(State or other File Number) 54-2132820
jurisdiction IRS EIN
of Incorporation)
c/o Wells Fargo Bank, 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-J
Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Mortgage Pass-Through Certificates,
Series 2003-J Trust, relating to the
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-J 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: 3/10/04
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-J Trust,
relating to the 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-J
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 05948XXW6 SEN 3.44224% 201,781,544.34 578,816.19 4,879,523.03
1-A-2 05948XXX4 SEN 3.95824% 64,203,133.33 211,775.89 1,552,573.45
1-A-3 05948XXY2 SEN 3.95824% 1,816,033.90 5,990.24 43,915.71
1-A-R 05948XXZ9 SEN 3.56867% 0.00 0.00 0.00
1-A-MR 05948XYA3 SEN 3.56867% 0.00 0.00 0.00
1-A-LR 05948XYB1 SEN 3.56867% 0.00 0.80 0.00
2-A-1 05948XYC9 SEN 4.21540% 235,620,884.86 827,696.54 2,743,279.73
2-A-2 05948XYD7 SEN 4.52940% 206,168,274.25 778,181.83 2,400,369.76
2-A-3 05948XYE5 SEN 1.65600% 15,508,010.45 21,401.05 934,651.08
2-A-4 05948XYF2 SEN 2.70700% 21,440,000.00 48,365.07 0.00
2-A-5 05948XYG0 SEN 3.60600% 35,360,000.00 106,256.80 0.00
2-A-6 05948XYH8 SEN 4.05500% 26,971,000.00 91,139.51 0.00
2-A-7 05948XYJ4 SEN 4.31840% 27,165,000.00 97,757.74 0.00
2-A-8 05948XYK1 SEN 4.31840% 70,403,000.00 253,356.82 0.00
2-A-9 05948XYL9 SEN 3.41400% 27,910,769.86 79,406.14 1,682,152.02
2-A-IO 05948XYM7 IO 1.04862% 0.00 111,144.86 0.00
3-A-1 05948XYN5 SEN 4.13277% 48,500,857.36 167,035.55 207,753.37
3-A-2 05948XYP0 SEN 4.73177% 29,460,390.78 116,166.38 126,193.55
4-A-1 05948XYQ8 SEN 4.66852% 210,100,588.74 817,382.19 1,045,636.03
B-1 05948XYR6 SUB 4.22570% 16,098,977.07 56,691.19 17,994.25
B-2 05948XYS4 SUB 4.22570% 7,727,548.86 27,211.91 8,637.29
B-3 05948XYT2 SUB 4.22570% 5,151,034.76 18,138.93 5,757.45
B-4 05948XYY1 SUB 4.22570% 1,931,638.04 6,802.10 2,159.04
B-5 05948XYZ8 SUB 4.22570% 1,931,638.04 6,802.10 2,159.04
B-6 05948XZA2 SUB 4.22570% 2,576,135.35 9,071.64 2,879.41
1-IO 05948XYV7 IO 0.30479% 0.00 70,060.56 0.00
2-IO 05948XYW5 IO 0.00115% 0.00 654.26 0.00
3-IO 05948XYX3 IO 0.01565% 0.00 1,046.13 0.00
SES 05948XYU9 SEN 0.00000% 0.00 247,872.94 0.00
Totals 1,257,826,459.99 4,756,225.36 15,655,634.21
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-A-1 0.00 196,902,021.31 5,458,339.22 0.00
1-A-2 0.00 62,650,559.89 1,764,349.34 0.00
1-A-3 0.00 1,772,118.19 49,905.95 0.00
1-A-R 0.00 0.00 0.00 0.00
1-A-MR 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 0.80 0.00
2-A-1 0.00 232,877,605.13 3,570,976.27 0.00
2-A-2 0.00 203,767,904.49 3,178,551.59 0.00
2-A-3 0.00 14,573,359.37 956,052.13 0.00
2-A-4 0.00 21,440,000.00 48,365.07 0.00
2-A-5 0.00 35,360,000.00 106,256.80 0.00
2-A-6 0.00 26,971,000.00 91,139.51 0.00
2-A-7 0.00 27,165,000.00 97,757.74 0.00
2-A-8 0.00 70,403,000.00 253,356.82 0.00
2-A-9 0.00 26,228,617.84 1,761,558.16 0.00
2-A-IO 0.00 0.00 111,144.86 0.00
3-A-1 0.00 48,293,103.99 374,788.92 0.00
3-A-2 0.00 29,334,197.23 242,359.93 0.00
4-A-1 0.00 209,054,952.71 1,863,018.22 0.00
B-1 0.00 16,080,982.81 74,685.44 0.00
B-2 0.00 7,718,911.57 35,849.20 0.00
B-3 0.00 5,145,277.31 23,896.38 0.00
B-4 0.00 1,929,478.99 8,961.14 0.00
B-5 0.00 1,929,478.99 8,961.14 0.00
B-6 0.00 2,573,255.93 11,951.05 0.00
1-IO 0.00 0.00 70,060.56 0.00
2-IO 0.00 0.00 654.26 0.00
3-IO 0.00 0.00 1,046.13 0.00
SES 0.00 0.00 247,872.94 0.00
Totals 0.00 1,242,170,825.75 20,411,859.57 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<s> <c> <c> <c> <c> <c> <c>
1-A-1 215,000,000.00 201,781,544.34 298,183.46 4,581,339.58 0.00 0.00
1-A-2 68,409,000.00 64,203,133.33 94,876.43 1,457,697.02 0.00 0.00
1-A-3 1,935,000.00 1,816,033.90 2,683.65 41,232.06 0.00 0.00
1-A-R 50.00 0.00 0.00 0.00 0.00 0.00
1-A-MR 25.00 0.00 0.00 0.00 0.00 0.00
1-A-LR 25.00 0.00 0.00 0.00 0.00 0.00
2-A-1 240,000,000.00 235,620,884.86 243,240.82 2,500,038.90 0.00 0.00
2-A-2 210,000,000.00 206,168,274.25 212,835.72 2,187,534.04 0.00 0.00
2-A-3 17,000,000.00 15,508,010.45 82,873.54 851,777.54 0.00 0.00
2-A-4 21,440,000.00 21,440,000.00 0.00 0.00 0.00 0.00
2-A-5 35,360,000.00 35,360,000.00 0.00 0.00 0.00 0.00
2-A-6 26,971,000.00 26,971,000.00 0.00 0.00 0.00 0.00
2-A-7 27,165,000.00 27,165,000.00 0.00 0.00 0.00 0.00
2-A-8 70,403,000.00 70,403,000.00 0.00 0.00 0.00 0.00
2-A-9 30,596,000.00 27,910,769.86 149,152.87 1,532,999.15 0.00 0.00
2-A-IO 0.00 0.00 0.00 0.00 0.00 0.00
3-A-1 50,000,000.00 48,500,857.36 364.60 207,388.77 0.00 0.00
3-A-2 30,371,000.00 29,460,390.78 221.47 125,972.08 0.00 0.00
4-A-1 211,868,000.00 210,100,588.74 279,390.95 766,245.08 0.00 0.00
B-1 16,152,000.00 16,098,977.07 17,994.25 0.00 0.00 0.00
B-2 7,753,000.00 7,727,548.86 8,637.29 0.00 0.00 0.00
B-3 5,168,000.00 5,151,034.76 5,757.45 0.00 0.00 0.00
B-4 1,938,000.00 1,931,638.04 2,159.04 0.00 0.00 0.00
B-5 1,938,000.00 1,931,638.04 2,159.04 0.00 0.00 0.00
B-6 2,584,620.00 2,576,135.35 2,879.41 0.00 0.00 0.00
1-IO 0.00 0.00 0.00 0.00 0.00 0.00
2-IO 0.00 0.00 0.00 0.00 0.00 0.00
3-IO 0.00 0.00 0.00 0.00 0.00 0.00
SES 0.00 0.00 0.00 0.00 0.00 0.00
Totals 1,292,051,720.00 1,257,826,459.99 1,403,409.99 14,252,224.22 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 4,879,523.03 196,902,021.31 0.91582335 4,879,523.03
1-A-2 1,552,573.45 62,650,559.89 0.91582335 1,552,573.45
1-A-3 43,915.71 1,772,118.19 0.91582335 43,915.71
1-A-R 0.00 0.00 0.00000000 0.00
1-A-MR 0.00 0.00 0.00000000 0.00
1-A-LR 0.00 0.00 0.00000000 0.00
2-A-1 2,743,279.73 232,877,605.13 0.97032335 2,743,279.73
2-A-2 2,400,369.76 203,767,904.49 0.97032335 2,400,369.76
2-A-3 934,651.08 14,573,359.37 0.85725643 934,651.08
2-A-4 0.00 21,440,000.00 1.00000000 0.00
2-A-5 0.00 35,360,000.00 1.00000000 0.00
2-A-6 0.00 26,971,000.00 1.00000000 0.00
2-A-7 0.00 27,165,000.00 1.00000000 0.00
2-A-8 0.00 70,403,000.00 1.00000000 0.00
2-A-9 1,682,152.02 26,228,617.84 0.85725643 1,682,152.02
2-A-IO 0.00 0.00 0.00000000 0.00
3-A-1 207,753.37 48,293,103.99 0.96586208 207,753.37
3-A-2 126,193.55 29,334,197.23 0.96586208 126,193.55
4-A-1 1,045,636.03 209,054,952.71 0.98672264 1,045,636.03
B-1 17,994.25 16,080,982.81 0.99560320 17,994.25
B-2 8,637.29 7,718,911.57 0.99560319 8,637.29
B-3 5,757.45 5,145,277.31 0.99560319 5,757.45
B-4 2,159.04 1,929,478.99 0.99560319 2,159.04
B-5 2,159.04 1,929,478.99 0.99560319 2,159.04
B-6 2,879.41 2,573,255.93 0.99560320 2,879.41
1-IO 0.00 0.00 0.00000000 0.00
2-IO 0.00 0.00 0.00000000 0.00
3-IO 0.00 0.00 0.00000000 0.00
SES 0.00 0.00 0.00000000 0.00
Totals 15,655,634.21 1,242,170,825.75 0.96139404 15,655,634.21
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-1 215,000,000.00 938.51881088 1.38689981 21.30855619 0.00000000
1-A-2 68,409,000.00 938.51881083 1.38689982 21.30855618 0.00000000
1-A-3 1,935,000.00 938.51881137 1.38689922 21.30855814 0.00000000
1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 25.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 25.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 240,000,000.00 981.75368692 1.01350342 10.41682875 0.00000000
2-A-2 210,000,000.00 981.75368690 1.01350343 10.41682876 0.00000000
2-A-3 17,000,000.00 912.23590882 4.87491412 50.10456118 0.00000000
2-A-4 21,440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-5 35,360,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-6 26,971,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-7 27,165,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-8 70,403,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-9 30,596,000.00 912.23590862 4.87491404 50.10456105 0.00000000
2-A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 50,000,000.00 970.01714720 0.00729200 4.14777540 0.00000000
3-A-2 30,371,000.00 970.01714728 0.00729215 4.14777518 0.00000000
4-A-1 211,868,000.00 991.65796033 1.31870292 3.61661544 0.00000000
B-1 16,152,000.00 996.71725297 1.11405708 0.00000000 0.00000000
B-2 7,753,000.00 996.71725268 1.11405778 0.00000000 0.00000000
B-3 5,168,000.00 996.71725232 1.11405766 0.00000000 0.00000000
B-4 1,938,000.00 996.71725490 1.11405573 0.00000000 0.00000000
B-5 1,938,000.00 996.71725490 1.11405573 0.00000000 0.00000000
B-6 2,584,620.00 996.71725437 1.11405545 0.00000000 0.00000000
1-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
3-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1,000 denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c> <c>
1-A-1 0.00000000 22.69545595 915.82335493 0.91582335 22.69545595
1-A-2 0.00000000 22.69545601 915.82335497 0.91582335 22.69545601
1-A-3 0.00000000 22.69545736 915.82335401 0.91582335 22.69545736
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 11.43033221 970.32335471 0.97032335 11.43033221
2-A-2 0.00000000 11.43033219 970.32335471 0.97032335 11.43033219
2-A-3 0.00000000 54.97947529 857.25643353 0.85725643 54.97947529
2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-9 0.00000000 54.97947509 857.25643352 0.85725643 54.97947509
2-A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 0.00000000 4.15506740 965.86207980 0.96586208 4.15506740
3-A-2 0.00000000 4.15506733 965.86207994 0.96586208 4.15506733
4-A-1 0.00000000 4.93531836 986.72264198 0.98672264 4.93531836
B-1 0.00000000 1.11405708 995.60319527 0.99560320 1.11405708
B-2 0.00000000 1.11405778 995.60319489 0.99560319 1.11405778
B-3 0.00000000 1.11405766 995.60319466 0.99560319 1.11405766
B-4 0.00000000 1.11405573 995.60319401 0.99560319 1.11405573
B-5 0.00000000 1.11405573 995.60319401 0.99560319 1.11405573
B-6 0.00000000 1.11405545 995.60319505 0.99560320 1.11405545
1-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
3-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
1-A-1 215,000,000.00 3.44224% 201,781,544.34 578,816.18 0.00 0.00
1-A-2 68,409,000.00 3.95824% 64,203,133.33 211,775.89 0.00 0.00
1-A-3 1,935,000.00 3.95824% 1,816,033.90 5,990.24 0.00 0.00
1-A-R 50.00 3.56867% 0.00 0.00 0.00 0.00
1-A-MR 25.00 3.56867% 0.00 0.00 0.00 0.00
1-A-LR 25.00 3.56867% 0.00 0.00 0.00 0.00
2-A-1 240,000,000.00 4.21540% 235,620,884.86 827,696.52 0.00 0.00
2-A-2 210,000,000.00 4.52940% 206,168,274.25 778,181.82 0.00 0.00
2-A-3 17,000,000.00 1.65600% 15,508,010.45 21,401.05 0.00 0.00
2-A-4 21,440,000.00 2.70700% 21,440,000.00 48,365.07 0.00 0.00
2-A-5 35,360,000.00 3.60600% 35,360,000.00 106,256.80 0.00 0.00
2-A-6 26,971,000.00 4.05500% 26,971,000.00 91,139.50 0.00 0.00
2-A-7 27,165,000.00 4.31840% 27,165,000.00 97,757.74 0.00 0.00
2-A-8 70,403,000.00 4.31840% 70,403,000.00 253,356.82 0.00 0.00
2-A-9 30,596,000.00 3.41400% 27,910,769.86 79,406.14 0.00 0.00
2-A-IO 0.00 1.04862% 127,189,780.31 111,144.86 0.00 0.00
3-A-1 50,000,000.00 4.13277% 48,500,857.36 167,035.55 0.00 0.00
3-A-2 30,371,000.00 4.73177% 29,460,390.78 116,166.38 0.00 0.00
4-A-1 211,868,000.00 4.66852% 210,100,588.74 817,382.18 0.00 0.00
B-1 16,152,000.00 4.22570% 16,098,977.07 56,691.19 0.00 0.00
B-2 7,753,000.00 4.22570% 7,727,548.86 27,211.91 0.00 0.00
B-3 5,168,000.00 4.22570% 5,151,034.76 18,138.93 0.00 0.00
B-4 1,938,000.00 4.22570% 1,931,638.04 6,802.10 0.00 0.00
B-5 1,938,000.00 4.22570% 1,931,638.04 6,802.10 0.00 0.00
B-6 2,584,620.00 4.22570% 2,576,135.35 9,071.64 0.00 0.00
1-IO 0.00 0.30479% 275,835,324.98 70,060.56 0.00 0.00
2-IO 0.00 0.00115% 685,687,804.04 654.26 0.00 0.00
3-IO 0.00 0.01565% 80,234,652.51 1,046.13 0.00 0.00
SES 0.00 0.00000% 1,257,826,460.70 0.00 0.00 0.00
Totals 1,292,051,720.00 4,508,351.56 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 (0.01) 0.00 578,816.19 0.00 196,902,021.31
1-A-2 0.00 0.00 211,775.89 0.00 62,650,559.89
1-A-3 0.00 0.00 5,990.24 0.00 1,772,118.19
1-A-R 0.00 0.00 0.00 0.00 0.00
1-A-MR 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 0.80 0.00 0.00
2-A-1 (0.01) 0.00 827,696.54 0.00 232,877,605.13
2-A-2 (0.01) 0.00 778,181.83 0.00 203,767,904.49
2-A-3 0.00 0.00 21,401.05 0.00 14,573,359.37
2-A-4 0.00 0.00 48,365.07 0.00 21,440,000.00
2-A-5 0.00 0.00 106,256.80 0.00 35,360,000.00
2-A-6 0.00 0.00 91,139.51 0.00 26,971,000.00
2-A-7 0.00 0.00 97,757.74 0.00 27,165,000.00
2-A-8 0.00 0.00 253,356.82 0.00 70,403,000.00
2-A-9 0.00 0.00 79,406.14 0.00 26,228,617.84
2-A-IO 0.00 0.00 111,144.86 0.00 124,572,977.21
3-A-1 0.00 0.00 167,035.55 0.00 48,293,103.99
3-A-2 0.00 0.00 116,166.38 0.00 29,334,197.23
4-A-1 (0.01) 0.00 817,382.19 0.00 209,054,952.71
B-1 0.00 0.00 56,691.19 0.00 16,080,982.81
B-2 0.00 0.00 27,211.91 0.00 7,718,911.57
B-3 0.00 0.00 18,138.93 0.00 5,145,277.31
B-4 0.00 0.00 6,802.10 0.00 1,929,478.99
B-5 0.00 0.00 6,802.10 0.00 1,929,478.99
B-6 0.00 0.00 9,071.64 0.00 2,573,255.93
1-IO 0.00 0.00 70,060.56 0.00 269,347,439.61
2-IO 0.00 0.00 654.26 0.00 677,907,591.57
3-IO 0.00 0.00 1,046.13 0.00 79,900,688.50
SES 0.00 0.00 247,872.94 0.00 1,242,170,826.48
Totals (0.04) 0.00 4,756,225.36 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
1-A-1 215,000,000.00 3.44224% 938.51881088 2.69216828 0.00000000 0.00000000
1-A-2 68,409,000.00 3.95824% 938.51881083 3.09573141 0.00000000 0.00000000
1-A-3 1,935,000.00 3.95824% 938.51881137 3.09573127 0.00000000 0.00000000
1-A-R 50.00 3.56867% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 25.00 3.56867% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 25.00 3.56867% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 240,000,000.00 4.21540% 981.75368692 3.44873550 0.00000000 0.00000000
2-A-2 210,000,000.00 4.52940% 981.75368690 3.70562771 0.00000000 0.00000000
2-A-3 17,000,000.00 1.65600% 912.23590882 1.25888529 0.00000000 0.00000000
2-A-4 21,440,000.00 2.70700% 1000.00000000 2.25583349 0.00000000 0.00000000
2-A-5 35,360,000.00 3.60600% 1000.00000000 3.00500000 0.00000000 0.00000000
2-A-6 26,971,000.00 4.05500% 1000.00000000 3.37916651 0.00000000 0.00000000
2-A-7 27,165,000.00 4.31840% 1000.00000000 3.59866519 0.00000000 0.00000000
2-A-8 70,403,000.00 4.31840% 1000.00000000 3.59866511 0.00000000 0.00000000
2-A-9 30,596,000.00 3.41400% 912.23590862 2.59531115 0.00000000 0.00000000
2-A-IO 0.00 1.04862% 968.20190999 0.84606378 0.00000000 0.00000000
3-A-1 50,000,000.00 4.13277% 970.01714720 3.34071100 0.00000000 0.00000000
3-A-2 30,371,000.00 4.73177% 970.01714728 3.82491126 0.00000000 0.00000000
4-A-1 211,868,000.00 4.66852% 991.65796033 3.85797846 0.00000000 0.00000000
B-1 16,152,000.00 4.22570% 996.71725297 3.50985575 0.00000000 0.00000000
B-2 7,753,000.00 4.22570% 996.71725268 3.50985554 0.00000000 0.00000000
B-3 5,168,000.00 4.22570% 996.71725232 3.50985488 0.00000000 0.00000000
B-4 1,938,000.00 4.22570% 996.71725490 3.50985552 0.00000000 0.00000000
B-5 1,938,000.00 4.22570% 996.71725490 3.50985552 0.00000000 0.00000000
B-6 2,584,620.00 4.22570% 996.71725437 3.50985445 0.00000000 0.00000000
1-IO 0.00 0.30479% 940.09108637 0.23877764 0.00000000 0.00000000
2-IO 0.00 0.00115% 982.17181404 0.00093715 0.00000000 0.00000000
3-IO 0.00 0.01565% 970.84176803 0.01265821 0.00000000 0.00000000
SES 0.00 0.00000% 973.51092106 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 (0.00000005) 0.00000000 2.69216833 0.00000000 915.82335493
1-A-2 0.00000000 0.00000000 3.09573141 0.00000000 915.82335497
1-A-3 0.00000000 0.00000000 3.09573127 0.00000000 915.82335401
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 32.00000000 0.00000000 0.00000000
2-A-1 (0.00000004) 0.00000000 3.44873558 0.00000000 970.32335471
2-A-2 (0.00000005) 0.00000000 3.70562776 0.00000000 970.32335471
2-A-3 0.00000000 0.00000000 1.25888529 0.00000000 857.25643353
2-A-4 0.00000000 0.00000000 2.25583349 0.00000000 1000.00000000
2-A-5 0.00000000 0.00000000 3.00500000 0.00000000 1000.00000000
2-A-6 0.00000000 0.00000000 3.37916688 0.00000000 1000.00000000
2-A-7 0.00000000 0.00000000 3.59866519 0.00000000 1000.00000000
2-A-8 0.00000000 0.00000000 3.59866511 0.00000000 1000.00000000
2-A-9 0.00000000 0.00000000 2.59531115 0.00000000 857.25643352
2-A-IO 0.00000000 0.00000000 0.84606378 0.00000000 948.28211963
3-A-1 0.00000000 0.00000000 3.34071100 0.00000000 965.86207980
3-A-2 0.00000000 0.00000000 3.82491126 0.00000000 965.86207994
4-A-1 (0.00000005) 0.00000000 3.85797851 0.00000000 986.72264198
B-1 0.00000000 0.00000000 3.50985575 0.00000000 995.60319527
B-2 0.00000000 0.00000000 3.50985554 0.00000000 995.60319489
B-3 0.00000000 0.00000000 3.50985488 0.00000000 995.60319466
B-4 0.00000000 0.00000000 3.50985552 0.00000000 995.60319401
B-5 0.00000000 0.00000000 3.50985552 0.00000000 995.60319401
B-6 0.00000000 0.00000000 3.50985445 0.00000000 995.60319505
1-IO 0.00000000 0.00000000 0.23877764 0.00000000 917.97933108
2-IO 0.00000000 0.00000000 0.00093715 0.00000000 971.02752162
3-IO 0.00000000 0.00000000 0.01265821 0.00000000 966.80079321
SES 0.00000000 0.00000000 0.19184444 0.00000000 961.39404217
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
1-SES 0.00000% 275,835,324.98 269,347,439.61 0.00 0.00 91.79793311%
2-SES 0.00000% 685,687,804.04 677,907,591.57 0.00 0.00 97.10275216%
3-SES 0.00000% 80,234,652.51 79,900,688.50 0.00 0.00 96.68007932%
4-SES 0.00000% 216,068,679.17 215,015,106.80 0.00 0.00 98.69433292%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 20,466,365.86
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 20,466,365.86
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 54,506.29
Payment of Interest and Principal 20,411,859.57
Total Withdrawals (Pool Distribution Amount) 20,466,365.86
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 52,409.89
Trustee Fee - Wells Fargo Bank, N.A. 2,096.40
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 54,506.29
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 7 0 0 0 7
3,254,898.33 0.00 0.00 0.00 3,254,898.33
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 7 0 0 0 7
3,254,898.33 0.00 0.00 0.00 3,254,898.33
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 0.291181% 0.000000% 0.000000% 0.000000% 0.291181%
0.261783% 0.000000% 0.000000% 0.000000% 0.261783%
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 0.291181% 0.000000% 0.000000% 0.000000% 0.291181%
0.261783% 0.000000% 0.000000% 0.000000% 0.261783%
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 3 0 0 0 3
1,217,149.61 0.00 0.00 0.00 1,217,149.61
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
1,217,149.61 0.00 0.00 0.00 1,217,149.61
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.573614% 0.000000% 0.000000% 0.000000% 0.573614%
0.451330% 0.000000% 0.000000% 0.000000% 0.451330%
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 0.573614% 0.000000% 0.000000% 0.000000% 0.573614%
0.451330% 0.000000% 0.000000% 0.000000% 0.451330%
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 4 0 0 0 4
2,037,748.72 0.00 0.00 0.00 2,037,748.72
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
2,037,748.72 0.00 0.00 0.00 2,037,748.72
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.303260% 0.000000% 0.000000% 0.000000% 0.303260%
0.300331% 0.000000% 0.000000% 0.000000% 0.300331%
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 0.303260% 0.000000% 0.000000% 0.000000% 0.303260%
0.300331% 0.000000% 0.000000% 0.000000% 0.300331%
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 15,565.52
COLLATERAL STATEMENT
Collateral Description Mixed ARM
Weighted Average Gross Coupon 4.580500%
Weighted Average Net Coupon 4.303088%
Weighted Average Pass-Through Rate 4.301088%
Weighted Average Maturity(Stepdown Calculation ) 352
Beginning Scheduled Collateral Loan Count 2,427
Number Of Loans Paid In Full 23
Ending Scheduled Collateral Loan Count 2,404
Beginning Scheduled Collateral Balance 1,257,826,460.70
Ending Scheduled Collateral Balance 1,242,170,826.48
Ending Actual Collateral Balance at 31-Jan-2004 1,243,358,139.57
Monthly P &I Constant 6,204,638.77
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 1,242,170,826.48
Scheduled Principal 1,403,410.00
Unscheduled Principal 14,252,224.22
Miscellaneous Reporting
Total Senior % 97.184272%
Aggregate Subordinate % 2.815728%
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Mixed ARM Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.251235 4.600398 4.626765
Weighted Average Net Rate 4.001235 4.350398 4.376765
Weighted Average Maturity 352 353 352
Beginning Loan Count 532 1,331 145
Loans Paid In Full 9 12 1
Ending Loan Count 523 1,319 144
Beginning Scheduled Balance 275,835,324.98 685,687,804.04 80,234,652.51
Ending scheduled Balance 269,347,439.61 677,907,591.57 79,900,688.50
Record Date 01/31/2004 01/31/2004 01/31/2004
Principal And Interest Constant 1,384,817.29 3,336,560.22 309,958.91
Scheduled Principal 407,616.72 707,862.83 603.16
Unscheduled Principal 6,080,268.65 7,072,349.64 333,360.85
Scheduled Interest 977,200.57 2,628,697.39 309,355.75
Servicing Fees 57,465.71 142,851.66 16,715.54
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 459.71 1,142.85 133.76
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 28,732.83 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 890,542.32 2,484,702.88 292,506.45
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.0000 0.0000 0.0000
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00
Pass-Through Rate 3.874235 4.348398 4.374765
Group Level Collateral Statement
Group Group 4 Total
Collateral Description Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.920519 4.580500
Weighted Average Net Rate 4.670519 4.303088
Weighted Average Maturity 350 352
Beginning Loan Count 419 2,427
Loans Paid In Full 1 23
Ending Loan Count 418 2,404
Beginning Scheduled Balance 216,068,679.17 1,257,826,460.70
Ending scheduled Balance 215,015,106.80 1,242,170,826.48
Record Date 01/31/2004 01/31/2004
Principal And Interest Constant 1,173,302.35 6,204,638.77
Scheduled Principal 287,327.29 1,403,410.00
Unscheduled Principal 766,245.08 14,252,224.22
Scheduled Interest 885,975.06 4,801,228.77
Servicing Fees 45,014.31 262,047.22
Master Servicing Fees 0.00 0.00
Trustee Fee 360.08 2,096.40
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 0.00 28,732.83
Pool Insurance Fee 0.00 0.00
Spread Fee 1 0.00 0.00
Spread Fee 2 0.00 0.00
Spread Fee 3 0.00 0.00
Net Interest 840,600.67 4,508,352.32
Realized Loss Amount 0.00 0.00
Cumulative Realized Loss 0.00 0.00
Percentage of Cumulative Losses 0.0000 0.0000
Prepayment Penalties 0.00 0.00
Special Servicing Fee 0.00 0.00
Pass-Through Rate 4.668519 4.301088
Miscellaneous Reporting
Group Group 1
CPR 23.499781%
Senior % 97.087170%
Senior Prepayment % 100.000000%
Subordinate % 2.912830%
Subordinate Prepayment % 0.000000%
Group Group 2
CPR 11.709958%
Senior % 97.208516%
Senior Prepayment % 100.000000%
Subordinate % 2.791484%
Subordinate Prepayment % 0.000000%
Group Group 3
CPR 4.873455%
Senior % 97.166555%
Senior Prepayment % 100.000000%
Subordinate % 2.833445%
Subordinate Prepayment % 0.000000%
Miscellaneous Reporting
Group Group 4
CPR 4.178983%
Senior % 97.237873%
Senior Prepayment % 100.000000%
Subordinate % 2.762127%
Subordinate Prepayment % 0.000000%