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): March 25, 2004
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-5 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-03 54-2116906
Pooling and Servicing Agreement) (Commission IRS EIN
(State or other File Number)
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 March 25, 2004 a distribution was made to holders of BANC OF AMERICA
ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-5
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 2003-5 Trust, relating to the
March 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 2003-5 Trust
By: Wells Fargo Bank, N.A. as Master Servicer
By: /s/ Beth Belfield as Assistant Vice President
By: Beth Belfield as Assistant Vice President
Date: 4/1/2004
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-5 Trust,
relating to the March 25, 2004 distribution.
EX-99.1
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Record Date: 2/29/2004
Distribution Date: 3/25/2004
BAA Series: 2003-5
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>
CB-1 05948KCJ6 SEN 5.50000% 206,677,696.50 947,272.78 2,668,865.35
CB-R 05948KCL1 SEN 5.50000% 0.00 0.00 0.00
CB-WIO 05948KCK3 SEN 0.39398% 0.00 63,333.43 0.00
NC-1 05948KCM9 SEN 5.50000% 27,772,603.11 127,291.10 466,288.78
NC-2 05948KCN7 SEN 5.50000% 2,772,000.00 12,705.00 0.00
NC-3 05948KCP2 SEN 5.50000% 961,425.00 4,406.53 0.00
NC-WIO 05948KCQ0 SEN 0.40841% 0.00 11,074.80 0.00
2-A-1 05948KCR8 SEN 5.00000% 168,040,005.37 700,166.69 2,821,317.07
2-A-WIO 05948KCS6 SEN 0.42896% 0.00 49,863.91 0.00
A-PO 05948KCT4 SEN 0.00000% 1,819,871.92 0.00 21,041.60
1-B-1 05948KCU1 SUB 5.50000% 5,801,362.89 26,589.58 6,383.77
1-B-2 05948KCV9 SUB 5.50000% 2,697,385.82 12,363.02 2,968.18
1-B-3 05948KCW7 SUB 5.50000% 1,349,684.60 6,186.05 1,485.18
1-B-4 05948KDB2 SUB 5.50000% 1,348,692.91 6,181.51 1,484.09
1-B-5 05948KDC0 SUB 5.50000% 945,076.72 4,331.60 1,039.96
1-B-6 05948KDD8 SUB 5.50000% 1,079,334.14 4,946.95 1,187.69
2-B-1 05948KCX5 SUB 5.00000% 1,622,616.46 6,760.90 6,538.85
2-B-2 05948KCY3 SUB 5.00000% 630,424.81 2,626.77 2,540.50
2-B-3 05948KCZ0 SUB 5.00000% 631,394.69 2,630.81 2,544.41
2-B-4 05948KDE6 SUB 5.00000% 360,796.97 1,503.32 1,453.95
2-B-5 05948KDF3 SUB 5.00000% 180,398.48 751.66 726.97
2-B-6 05948KDG1 SUB 5.00000% 270,492.98 1,127.05 1,090.04
1-SES 05948KDA4 SEN 0.00000% 0.00 76,078.32 0.00
Totals 424,961,263.37 2,068,191.78 6,006,956.39
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
CB-1 0.00 204,008,831.15 3,616,138.13 0.00
CB-R 0.00 0.00 0.00 0.00
CB-WIO 0.00 0.00 63,333.43 0.00
NC-1 0.00 27,306,314.33 593,579.88 0.00
NC-2 0.00 2,772,000.00 12,705.00 0.00
NC-3 0.00 961,425.00 4,406.53 0.00
NC-WIO 0.00 0.00 11,074.80 0.00
2-A-1 0.00 165,218,688.30 3,521,483.76 0.00
2-A-WIO 0.00 0.00 49,863.91 0.00
A-PO 0.00 1,798,830.32 21,041.60 0.00
1-B-1 0.00 5,794,979.11 32,973.35 0.00
1-B-2 0.00 2,694,417.64 15,331.20 0.00
1-B-3 0.00 1,348,199.41 7,671.23 0.00
1-B-4 0.00 1,347,208.82 7,665.60 0.00
1-B-5 0.00 944,036.77 5,371.56 0.00
1-B-6 0.00 1,078,146.45 6,134.64 0.00
2-B-1 0.00 1,616,077.61 13,299.75 0.00
2-B-2 0.00 627,884.31 5,167.27 0.00
2-B-3 0.00 628,850.28 5,175.22 0.00
2-B-4 0.00 359,343.02 2,957.27 0.00
2-B-5 0.00 179,671.51 1,478.63 0.00
2-B-6 0.00 269,402.94 2,217.09 0.00
1-SES 0.00 0.00 76,078.32 0.00
Totals 0.00 418,954,306.97 8,075,148.17 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>
CB-1 224,006,000.00 206,677,696.50 229,813.25 2,439,052.10 0.00 0.00
CB-R 100.00 0.00 0.00 0.00 0.00 0.00
CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00
NC-1 30,400,575.00 27,772,603.11 32,276.78 434,012.00 0.00 0.00
NC-2 2,772,000.00 2,772,000.00 0.00 0.00 0.00 0.00
NC-3 961,425.00 961,425.00 0.00 0.00 0.00 0.00
NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00
2-A-1 180,719,000.00 168,040,005.37 677,170.61 2,144,146.46 0.00 0.00
2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
A-PO 1,962,080.55 1,819,871.92 6,878.02 14,163.59 0.00 0.00
1-B-1 5,850,000.00 5,801,362.89 6,383.77 0.00 0.00 0.00
1-B-2 2,720,000.00 2,697,385.82 2,968.18 0.00 0.00 0.00
1-B-3 1,361,000.00 1,349,684.60 1,485.18 0.00 0.00 0.00
1-B-4 1,360,000.00 1,348,692.91 1,484.09 0.00 0.00 0.00
1-B-5 953,000.00 945,076.72 1,039.96 0.00 0.00 0.00
1-B-6 1,088,383.00 1,079,334.14 1,187.69 0.00 0.00 0.00
2-B-1 1,673,000.00 1,622,616.46 6,538.85 0.00 0.00 0.00
2-B-2 650,000.00 630,424.81 2,540.50 0.00 0.00 0.00
2-B-3 651,000.00 631,394.69 2,544.41 0.00 0.00 0.00
2-B-4 372,000.00 360,796.97 1,453.95 0.00 0.00 0.00
2-B-5 186,000.00 180,398.48 726.97 0.00 0.00 0.00
2-B-6 278,892.00 270,492.98 1,090.04 0.00 0.00 0.00
1-SES 0.00 0.00 0.00 0.00 0.00 0.00
Totals 457,964,455.55 424,961,263.37 975,582.25 5,031,374.15 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>
CB-1 2,668,865.35 204,008,831.15 0.91072932 2,668,865.35
CB-R 0.00 0.00 0.00000000 0.00
CB-WIO 0.00 0.00 0.00000000 0.00
NC-1 466,288.78 27,306,314.33 0.89821703 466,288.78
NC-2 0.00 2,772,000.00 1.00000000 0.00
NC-3 0.00 961,425.00 1.00000000 0.00
NC-WIO 0.00 0.00 0.00000000 0.00
2-A-1 2,821,317.07 165,218,688.30 0.91422976 2,821,317.07
2-A-WIO 0.00 0.00 0.00000000 0.00
A-PO 21,041.60 1,798,830.32 0.91679739 21,041.60
1-B-1 6,383.77 5,794,979.11 0.99059472 6,383.77
1-B-2 2,968.18 2,694,417.64 0.99059472 2,968.18
1-B-3 1,485.18 1,348,199.41 0.99059472 1,485.18
1-B-4 1,484.09 1,347,208.82 0.99059472 1,484.09
1-B-5 1,039.96 944,036.77 0.99059472 1,039.96
1-B-6 1,187.69 1,078,146.45 0.99059472 1,187.69
2-B-1 6,538.85 1,616,077.61 0.96597586 6,538.85
2-B-2 2,540.50 627,884.31 0.96597586 2,540.50
2-B-3 2,544.41 628,850.28 0.96597585 2,544.41
2-B-4 1,453.95 359,343.02 0.96597586 1,453.95
2-B-5 726.97 179,671.51 0.96597586 726.97
2-B-6 1,090.04 269,402.94 0.96597586 1,090.04
1-SES 0.00 0.00 0.00000000 0.00
Totals 6,006,956.39 418,954,306.97 0.91481839 6,006,956.39
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>
CB-1 224,006,000.00 922.64357428 1.02592453 10.88833379 0.00000000
CB-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
NC-1 30,400,575.00 913.55519131 1.06171610 14.27644049 0.00000000
NC-2 2,772,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
NC-3 961,425.00 1000.00000000 0.00000000 0.00000000 0.00000000
NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 180,719,000.00 929.84138563 3.74709140 11.86453256 0.00000000
2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 1,962,080.55 927.52151281 3.50547280 7.21865879 0.00000000
1-B-1 5,850,000.00 991.68596410 1.09124274 0.00000000 0.00000000
1-B-2 2,720,000.00 991.68596324 1.09124265 0.00000000 0.00000000
1-B-3 1,361,000.00 991.68596620 1.09124173 0.00000000 0.00000000
1-B-4 1,360,000.00 991.68596324 1.09124265 0.00000000 0.00000000
1-B-5 953,000.00 991.68596013 1.09124869 0.00000000 0.00000000
1-B-6 1,088,383.00 991.68595981 1.09124270 0.00000000 0.00000000
2-B-1 1,673,000.00 969.88431560 3.90845786 0.00000000 0.00000000
2-B-2 650,000.00 969.88432308 3.90846154 0.00000000 0.00000000
2-B-3 651,000.00 969.88431644 3.90846390 0.00000000 0.00000000
2-B-4 372,000.00 969.88432796 3.90846774 0.00000000 0.00000000
2-B-5 186,000.00 969.88430108 3.90844086 0.00000000 0.00000000
2-B-6 278,892.00 969.88432798 3.90846636 0.00000000 0.00000000
1-SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
</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>
CB-1 0.00000000 11.91425832 910.72931596 0.91072932 11.91425832
CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
NC-1 0.00000000 15.33815660 898.21703471 0.89821703 15.33815660
NC-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
NC-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 15.61162396 914.22976167 0.91422976 15.61162396
2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 0.00000000 10.72412649 916.79738633 0.91679739 10.72412649
1-B-1 0.00000000 1.09124274 990.59471966 0.99059472 1.09124274
1-B-2 0.00000000 1.09124265 990.59472059 0.99059472 1.09124265
1-B-3 0.00000000 1.09124173 990.59471712 0.99059472 1.09124173
1-B-4 0.00000000 1.09124265 990.59472059 0.99059472 1.09124265
1-B-5 0.00000000 1.09124869 990.59472193 0.99059472 1.09124869
1-B-6 0.00000000 1.09124270 990.59471712 0.99059472 1.09124270
2-B-1 0.00000000 3.90845786 965.97585774 0.96597586 3.90845786
2-B-2 0.00000000 3.90846154 965.97586154 0.96597586 3.90846154
2-B-3 0.00000000 3.90846390 965.97585253 0.96597585 3.90846390
2-B-4 0.00000000 3.90846774 965.97586022 0.96597586 3.90846774
2-B-5 0.00000000 3.90844086 965.97586022 0.96597586 3.90844086
2-B-6 0.00000000 3.90846636 965.97586162 0.96597586 3.90846636
1-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>
CB-1 224,006,000.00 5.50000% 206,677,696.50 947,272.78 0.00 0.00
CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00
CB-WIO 0.00 0.39398% 192,904,283.14 63,333.43 0.00 0.00
NC-1 30,400,575.00 5.50000% 27,772,603.11 127,291.10 0.00 0.00
NC-2 2,772,000.00 5.50000% 2,772,000.00 12,705.00 0.00 0.00
NC-3 961,425.00 5.50000% 961,425.00 4,406.53 0.00 0.00
NC-WIO 0.00 0.40841% 32,540,395.13 11,074.80 0.00 0.00
2-A-1 180,719,000.00 5.00000% 168,040,005.37 700,166.69 0.00 0.00
2-A-WIO 0.00 0.42896% 139,493,264.71 49,863.91 0.00 0.00
A-PO 1,962,080.55 0.00000% 1,819,871.92 0.00 0.00 0.00
1-B-1 5,850,000.00 5.50000% 5,801,362.89 26,589.58 0.00 0.00
1-B-2 2,720,000.00 5.50000% 2,697,385.82 12,363.02 0.00 0.00
1-B-3 1,361,000.00 5.50000% 1,349,684.60 6,186.05 0.00 0.00
1-B-4 1,360,000.00 5.50000% 1,348,692.91 6,181.51 0.00 0.00
1-B-5 953,000.00 5.50000% 945,076.72 4,331.60 0.00 0.00
1-B-6 1,088,383.00 5.50000% 1,079,334.14 4,946.95 0.00 0.00
2-B-1 1,673,000.00 5.00000% 1,622,616.46 6,760.90 0.00 0.00
2-B-2 650,000.00 5.00000% 630,424.81 2,626.77 0.00 0.00
2-B-3 651,000.00 5.00000% 631,394.69 2,630.81 0.00 0.00
2-B-4 372,000.00 5.00000% 360,796.97 1,503.32 0.00 0.00
2-B-5 186,000.00 5.00000% 180,398.48 751.66 0.00 0.00
2-B-6 278,892.00 5.00000% 270,492.98 1,127.05 0.00 0.00
1-SES 0.00 0.00000% 424,961,264.30 0.00 0.00 0.00
Totals 457,964,455.55 1,992,113.46 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>
CB-1 0.00 0.00 947,272.78 0.00 204,008,831.15
CB-R 0.00 0.00 0.00 0.00 0.00
CB-WIO 0.00 0.00 63,333.43 0.00 190,533,237.50
NC-1 0.00 0.00 127,291.10 0.00 27,306,314.33
NC-2 0.00 0.00 12,705.00 0.00 2,772,000.00
NC-3 0.00 0.00 4,406.53 0.00 961,425.00
NC-WIO 0.00 0.00 11,074.80 0.00 32,073,112.69
2-A-1 0.00 0.00 700,166.69 0.00 165,218,688.30
2-A-WIO 0.00 0.00 49,863.91 0.00 137,187,998.62
A-PO 0.00 0.00 0.00 0.00 1,798,830.32
1-B-1 0.00 0.00 26,589.58 0.00 5,794,979.11
1-B-2 0.00 0.00 12,363.02 0.00 2,694,417.64
1-B-3 0.00 0.00 6,186.05 0.00 1,348,199.41
1-B-4 0.00 0.00 6,181.51 0.00 1,347,208.82
1-B-5 0.00 0.00 4,331.60 0.00 944,036.77
1-B-6 0.00 0.00 4,946.95 0.00 1,078,146.45
2-B-1 0.00 0.00 6,760.90 0.00 1,616,077.61
2-B-2 0.00 0.00 2,626.77 0.00 627,884.31
2-B-3 0.00 0.00 2,630.81 0.00 628,850.28
2-B-4 0.00 0.00 1,503.32 0.00 359,343.02
2-B-5 0.00 0.00 751.66 0.00 179,671.51
2-B-6 0.00 0.00 1,127.05 0.00 269,402.94
1-SES 0.00 0.00 76,078.32 0.00 418,954,307.91
Totals 0.00 0.00 2,068,191.78 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>
CB-1 224,006,000.00 5.50000% 922.64357428 4.22878307 0.00000000 0.00000000
CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
CB-WIO 0.00 0.39398% 922.18442224 0.30276727 0.00000000 0.00000000
NC-1 30,400,575.00 5.50000% 913.55519131 4.18712804 0.00000000 0.00000000
NC-2 2,772,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
NC-3 961,425.00 5.50000% 1000.00000000 4.58333203 0.00000000 0.00000000
NC-WIO 0.00 0.40841% 925.07438045 0.31483987 0.00000000 0.00000000
2-A-1 180,719,000.00 5.00000% 929.84138563 3.87433911 0.00000000 0.00000000
2-A-WIO 0.00 0.42896% 928.08454984 0.33175741 0.00000000 0.00000000
A-PO 1,962,080.55 0.00000% 927.52151281 0.00000000 0.00000000 0.00000000
1-B-1 5,850,000.00 5.50000% 991.68596410 4.54522735 0.00000000 0.00000000
1-B-2 2,720,000.00 5.50000% 991.68596324 4.54522794 0.00000000 0.00000000
1-B-3 1,361,000.00 5.50000% 991.68596620 4.54522410 0.00000000 0.00000000
1-B-4 1,360,000.00 5.50000% 991.68596324 4.54522794 0.00000000 0.00000000
1-B-5 953,000.00 5.50000% 991.68596013 4.54522560 0.00000000 0.00000000
1-B-6 1,088,383.00 5.50000% 991.68595981 4.54522902 0.00000000 0.00000000
2-B-1 1,673,000.00 5.00000% 969.88431560 4.04118350 0.00000000 0.00000000
2-B-2 650,000.00 5.00000% 969.88432308 4.04118462 0.00000000 0.00000000
2-B-3 651,000.00 5.00000% 969.88431644 4.04118280 0.00000000 0.00000000
2-B-4 372,000.00 5.00000% 969.88432796 4.04118280 0.00000000 0.00000000
2-B-5 186,000.00 5.00000% 969.88430108 4.04118280 0.00000000 0.00000000
2-B-6 278,892.00 5.00000% 969.88432798 4.04117006 0.00000000 0.00000000
1-SES 0.00 0.00000% 927.93503673 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1 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>
CB-1 0.00000000 0.00000000 4.22878307 0.00000000 910.72931596
CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
CB-WIO 0.00000000 0.00000000 0.30276727 0.00000000 910.84957100
NC-1 0.00000000 0.00000000 4.18712804 0.00000000 898.21703471
NC-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
NC-3 0.00000000 0.00000000 4.58333203 0.00000000 1000.00000000
NC-WIO 0.00000000 0.00000000 0.31483987 0.00000000 911.79024509
2-A-1 0.00000000 0.00000000 3.87433911 0.00000000 914.22976167
2-A-WIO 0.00000000 0.00000000 0.33175741 0.00000000 912.74702193
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 916.79738633
1-B-1 0.00000000 0.00000000 4.54522735 0.00000000 990.59471966
1-B-2 0.00000000 0.00000000 4.54522794 0.00000000 990.59472059
1-B-3 0.00000000 0.00000000 4.54522410 0.00000000 990.59471712
1-B-4 0.00000000 0.00000000 4.54522794 0.00000000 990.59472059
1-B-5 0.00000000 0.00000000 4.54522560 0.00000000 990.59472193
1-B-6 0.00000000 0.00000000 4.54522902 0.00000000 990.59471712
2-B-1 0.00000000 0.00000000 4.04118350 0.00000000 965.97585774
2-B-2 0.00000000 0.00000000 4.04118462 0.00000000 965.97586154
2-B-3 0.00000000 0.00000000 4.04118280 0.00000000 965.97585253
2-B-4 0.00000000 0.00000000 4.04118280 0.00000000 965.97586022
2-B-5 0.00000000 0.00000000 4.04118280 0.00000000 965.97586022
2-B-6 0.00000000 0.00000000 4.04117006 0.00000000 965.97586162
1-SES 0.00000000 0.00000000 0.16612276 0.00000000 914.81839348
<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>
CB-PO 0.00000% 0.00 0.00 525,768.74 522,383.21 87.48676770%
NC-PO 0.00000% 0.00 0.00 9,444.80 9,434.17 99.01397128%
2-A-PO 0.00000% 0.00 0.00 1,284,658.38 1,267,012.95 93.47525762%
CB-SES 0.00000% 218,679,580.23 215,994,568.59 0.00 0.00 91.45479160%
NC-SES 0.00000% 33,260,895.13 32,792,807.59 0.00 0.00 91.33778735%
2-SES 0.00000% 173,020,788.94 170,166,931.73 0.00 0.00 91.54402771%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 8,061,283.17
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 34,050.67
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
Total Deposits 8,095,333.84
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 20,185.67
Payment of Interest and Principal 8,075,148.17
Total Withdrawals (Pool Distribution Amount) 8,095,333.84
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 17,706.72
Wells Fargo Trustee Fee 2,478.95
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 20,185.67
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 30 0 0 0 30
4,552,771.18 0.00 0.00 0.00 4,552,771.18
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 2 0 0 0 2
291,834.54 0.00 0.00 0.00 291,834.54
120 Days 1 0 0 0 1
194,019.59 0.00 0.00 0.00 194,019.59
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 33 0 0 0 33
5,038,625.31 0.00 0.00 0.00 5,038,625.31
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 0.929080% 0.000000% 0.000000% 0.000000% 0.929080%
1.084497% 0.000000% 0.000000% 0.000000% 1.084497%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.061939% 0.000000% 0.000000% 0.000000% 0.061939%
0.069517% 0.000000% 0.000000% 0.000000% 0.069517%
120 Days 0.030969% 0.000000% 0.000000% 0.000000% 0.030969%
0.046217% 0.000000% 0.000000% 0.000000% 0.046217%
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 1.021988% 0.000000% 0.000000% 0.000000% 1.021988%
1.200230% 0.000000% 0.000000% 0.000000% 1.200230%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 1CB 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 17 0 0 0 17
2,920,336.84 0.00 0.00 0.00 2,920,336.84
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
232,592.71 0.00 0.00 0.00 232,592.71
120 Days 1 0 0 0 1
194,019.59 0.00 0.00 0.00 194,019.59
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 19 0 0 0 19
3,346,949.14 0.00 0.00 0.00 3,346,949.14
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.119157% 0.000000% 0.000000% 0.000000% 1.119157%
1.350691% 0.000000% 0.000000% 0.000000% 1.350691%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.065833% 0.000000% 0.000000% 0.000000% 0.065833%
0.107577% 0.000000% 0.000000% 0.000000% 0.107577%
120 Days 0.065833% 0.000000% 0.000000% 0.000000% 0.065833%
0.089736% 0.000000% 0.000000% 0.000000% 0.089736%
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 1.250823% 0.000000% 0.000000% 0.000000% 1.250823%
1.548004% 0.000000% 0.000000% 0.000000% 1.548004%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 1NC No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 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 13 0 0 0 13
1,632,434.34 0.00 0.00 0.00 1,632,434.34
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
59,241.83 0.00 0.00 0.00 59,241.83
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 14 0 0 0 14
1,691,676.17 0.00 0.00 0.00 1,691,676.17
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.795107% 0.000000% 0.000000% 0.000000% 0.795107%
0.955917% 0.000000% 0.000000% 0.000000% 0.955917%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.061162% 0.000000% 0.000000% 0.000000% 0.061162%
0.034691% 0.000000% 0.000000% 0.000000% 0.034691%
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 0.856269% 0.000000% 0.000000% 0.000000% 0.856269%
0.990608% 0.000000% 0.000000% 0.000000% 0.990608%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 34,050.67
COLLATERAL STATEMENT
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 5.882304%
Weighted Average Pass-Through Rate 5.625304%
Weighted Average Maturity(Stepdown Calculation ) 347
Beginning Scheduled Collateral Loan Count 3,258
Number Of Loans Paid In Full 29
Ending Scheduled Collateral Loan Count 3,229
Beginning Scheduled Collateral Balance 424,961,264.30
Ending Scheduled Collateral Balance 418,954,307.91
Ending Actual Collateral Balance at 29-Feb-2004 419,805,036.77
Monthly P &I Constant 3,058,708.35
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 7,851,543.83
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 418,954,307.91
Scheduled Principal 975,582.24
Unscheduled Principal 5,031,374.15
Miscellaneous Reporting
SES Ancillary Income 5251.44
SES Distributable Amount for Group CB 38622.81
SES Distributable Amount for Group NC 6376.06
SES Distributable Amount for Group 2 31079.45
Group Level Collateral Statement
Group Group 1CB Group 1NC Group 2
Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year
Weighted Average Coupon Rate 6.091318 6.155001 5.565711
Weighted Average Net Rate 5.841318 5.905001 5.315711
Weighted Average Maturity 347 351 168
Beginning Loan Count 1,534 76 1,648
Loans Paid In Full 15 1 13
Ending Loan Count 1,519 75 1,635
Beginning Scheduled Balance 218,679,580.23 33,260,895.13 173,020,788.94
Ending scheduled Balance 215,994,568.59 32,792,807.59 170,166,931.73
Record Date 02/29/2004 02/29/2004 02/29/2004
Principal And Interest Constant 1,353,964.49 204,676.23 1,500,067.63
Scheduled Principal 243,925.45 34,075.54 697,581.25
Unscheduled Principal 2,441,086.19 434,012.00 2,156,275.96
Scheduled Interest 1,110,039.04 170,600.69 802,486.38
Servicing Fees 45,558.27 6,929.35 36,046.01
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,275.62 194.01 1,009.32
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 1,063,205.15 163,477.33 765,431.05
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 5.834318 5.898001 5.308711
Group Level Collateral Statement
Group Total
Collateral Description Fixed 30 Year
Weighted Average Coupon Rate 5.882304
Weighted Average Net Rate 5.632304
Weighted Average Maturity 347
Beginning Loan Count 3,258
Loans Paid In Full 29
Ending Loan Count 3,229
Beginning Scheduled Balance 424,961,264.30
Ending scheduled Balance 418,954,307.91
Record Date 02/29/2004
Principal And Interest Constant 3,058,708.35
Scheduled Principal 975,582.24
Unscheduled Principal 5,031,374.15
Scheduled Interest 2,083,126.11
Servicing Fees 88,533.63
Master Servicing Fees 0.00
Trustee Fee 2,478.95
FRY Amount 0.00
Special Hazard Fee 0.00
Other Fee 0.00
Pool Insurance Fee 0.00
Spread Fee 1 0.00
Spread Fee 2 0.00
Spread Fee 3 0.00
Net Interest 1,992,113.53
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Percentage of Cumulative Losses 0.0000
Prepayment Penalties 0.00
Special Servicing Fee 0.00
Pass-Through Rate 5.625304
Miscellaneous Reporting
Group Group 1CB
CPR 14.024091%
Group CB Subordinate Percentage 5.260561%
Group CB Subordinate Prepayment % 0.000000%
Group CB Senior Prepayment % 100.000000%
Group CB Senior Percentage 94.739439%
Group Group 1NC
Group NC Subordinate Percentage 5.249161%
Group NC Subordinate Prepayment % 0.000000%
Group NC Senior Prepayment % 100.000000%
Group NC Senior Percentage 94.750839%
Group Group 2
Group 2 Subordinate Percentage 2.152212%
Group 2 Subordinate Prepayment % 0.000000%
Group 2 Senior Prepayment % 100.000000%
Group 2 Senior Percentage 97.847788%
Group