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 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 March 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
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 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: 4/5/04
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 March 25, 2004 distribution.
EX-99.1
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 2/29/04
Distribution Date: 3/25/04
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 67,195.84 0.00
1-A-2 05948XQA2 SEN 5.25000% 0.00 51,443.56 0.00
1-A-3 05948XQB0 SEN 5.25000% 0.00 2,419.05 0.00
1-A-4 05948XQC8 SEN 4.25000% 61,732,269.48 218,635.13 2,309,351.24
1-A-5 05948XQD6 SEN 0.00000% 4,169,780.14 0.00 230,561.35
1-A-6 05948XQE4 SEN 5.50000% 15,197,074.89 69,653.26 1,159,273.09
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% 6,773,095.30 28,221.23 516,669.64
1-A-11 05948XQK0 SEN 6.00000% 6,689,476.84 33,447.39 510,291.00
1-A-12 05948XQL8 SEN 5.50000% 3,344,000.00 15,326.67 255,000.00
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% 4,728,623.94 15,762.08 360,711.95
1-A-17 05948XQR5 SEN 7.00000% 8,909,546.97 51,972.36 679,643.82
1-A-18 05948XQS3 SEN 5.00000% 2,424,000.00 10,100.00 185,000.00
1-A-19 05948XQT1 SEN 5.00000% 1,000,000.00 4,166.67 0.00
1-A-20 05948XQU8 SEN 5.25000% 0.00 318,623.76 0.00
1-A-21 05948XQV6 SEN 4.00000% 5,017,000.00 16,723.33 383,000.00
1-A-22 05948XQW4 SEN 7.00000% 836,000.00 4,876.67 64,000.00
1-A-23 05948XQX2 SEN 2.10000% 750,000.00 1,312.50 0.00
1-A-24 05948XQY0 SEN 17.70000% 250,000.00 3,687.50 0.00
1-A-25 05948XQZ7 SEN 6.00000% 2,508,000.00 12,540.00 191,000.00
1-A-26 05948XRA1 SEN 5.00000% 3,521,173.37 14,671.56 268,604.42
1-A-27 05948XRB9 SEN 6.00000% 3,521,173.37 17,605.87 268,604.42
1-A-28 05948XRC7 SEN 2.50000% 87,943,000.00 183,214.59 0.00
1-A-29 05948XRD5 SEN 4.25000% 78,635,000.00 278,498.97 0.00
1-A-30 05948XRE3 SEN 4.75000% 103,714,000.00 410,534.60 0.00
1-A-31 05948XRF0 SEN 5.00000% 40,053,000.00 166,887.51 0.00
1-A-32 05948XRG8 SEN 5.25000% 50,000,000.00 218,750.01 0.00
1-A-33 05948XRH6 SEN 5.25000% 533,215.00 2,332.82 0.00
1-A-34 05948XRJ2 SEN 5.25000% 59,630,000.00 260,881.26 0.00
1-A-35 05948XRK9 SEN 5.25000% 639,785.00 2,799.06 0.00
1-A-36 05948XRL7 SEN 5.25000% 16,512,848.80 72,243.72 180,747.77
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 2.44000% 73,318,856.68 149,081.68 5,462,728.53
1-A-41 05948XRR4 SEN 11.80667% 31,422,368.11 309,161.19 2,341,169.44
1-A-R 05948XRS2 SEN 5.25000% 0.00 0.00 0.00
1-A-LR 05948XRT0 SEN 5.25000% 0.00 11.50 0.00
2-A-1 05948XRV5 SEN 1.54000% 105,881,285.48 135,880.97 2,179,811.95
2-A-2 05948XRW3 SEN 10.29454% 115,240,170.00 988,620.91 2,372,486.31
2-A-3 05948XRX1 SEN 1.54000% 90,544,135.67 116,198.30 1,864,061.14
2-A-4 05948XRY9 SEN 1.54000% 2,625,779.93 3,369.75 54,057.77
A-PO 05948XSA0 SEN 0.00000% 551,924.81 0.00 823.60
1-B-1 05948XSB8 SUB 5.25000% 9,536,679.94 41,722.98 10,467.84
1-B-2 05948XSC6 SUB 5.25000% 3,974,278.36 17,387.47 4,362.33
1-B-3 05948XSD4 SUB 5.25000% 2,384,169.99 10,430.74 2,616.96
1-B-4 05948XSJ1 SUB 5.25000% 1,589,115.80 6,952.38 1,744.28
1-B-5 05948XSK8 SUB 5.25000% 1,192,084.99 5,215.37 1,308.48
1-B-6 05948XSL6 SUB 5.25000% 1,192,577.31 5,217.53 1,309.02
2-B-1 05948XSE2 SUB 4.75000% 1,707,919.15 6,760.51 6,910.67
2-B-2 05948XSF9 SUB 4.75000% 511,889.16 2,026.23 2,071.23
2-B-3 05948XSG7 SUB 4.75000% 683,167.66 2,704.21 2,764.27
2-B-4 05948XSM4 SUB 4.75000% 341,583.83 1,352.10 1,382.13
2-B-5 05948XSN2 SUB 4.75000% 171,278.50 677.98 693.04
2-B-6 05948XSP7 SUB 4.75000% 342,010.08 1,353.79 1,383.86
A-WIO-1 05948XRU7 SEN 0.37380% 0.00 215,049.44 0.00
A-WIO-2 05948XRZ6 SEN 0.38118% 0.00 98,142.82 0.00
SES 05948XSH5 SEN 0.00000% 0.00 185,621.70 0.00
Totals 1,073,614,983.55 5,060,014.69 21,874,611.55
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 67,195.84 0.00
1-A-2 0.00 0.00 51,443.56 0.00
1-A-3 0.00 0.00 2,419.05 0.00
1-A-4 0.00 59,422,918.24 2,527,986.37 0.00
1-A-5 0.00 3,939,218.79 230,561.35 0.00
1-A-6 0.00 14,037,801.80 1,228,926.35 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 6,256,425.67 544,890.87 0.00
1-A-11 0.00 6,179,185.85 543,738.39 0.00
1-A-12 0.00 3,089,000.00 270,326.67 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 4,367,911.99 376,474.03 0.00
1-A-17 0.00 8,229,903.15 731,616.18 0.00
1-A-18 0.00 2,239,000.00 195,100.00 0.00
1-A-19 0.00 1,000,000.00 4,166.67 0.00
1-A-20 0.00 0.00 318,623.76 0.00
1-A-21 0.00 4,634,000.00 399,723.33 0.00
1-A-22 0.00 772,000.00 68,876.67 0.00
1-A-23 0.00 750,000.00 1,312.50 0.00
1-A-24 0.00 250,000.00 3,687.50 0.00
1-A-25 0.00 2,317,000.00 203,540.00 0.00
1-A-26 0.00 3,252,568.95 283,275.98 0.00
1-A-27 0.00 3,252,568.95 286,210.29 0.00
1-A-28 0.00 87,943,000.00 183,214.59 0.00
1-A-29 0.00 78,635,000.00 278,498.97 0.00
1-A-30 0.00 103,714,000.00 410,534.60 0.00
1-A-31 0.00 40,053,000.00 166,887.51 0.00
1-A-32 0.00 50,000,000.00 218,750.01 0.00
1-A-33 0.00 533,215.00 2,332.82 0.00
1-A-34 0.00 59,630,000.00 260,881.26 0.00
1-A-35 0.00 639,785.00 2,799.06 0.00
1-A-36 0.00 16,332,101.03 252,991.49 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 67,856,128.15 5,611,810.21 0.00
1-A-41 0.00 29,081,198.67 2,650,330.63 0.00
1-A-R 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 11.50 0.00
2-A-1 0.00 103,701,473.53 2,315,692.92 0.00
2-A-2 0.00 112,867,683.70 3,361,107.22 0.00
2-A-3 0.00 88,680,074.54 1,980,259.44 0.00
2-A-4 0.00 2,571,722.16 57,427.52 0.00
A-PO 0.00 551,101.21 823.60 0.00
1-B-1 0.00 9,526,212.10 52,190.82 0.00
1-B-2 0.00 3,969,916.04 21,749.80 0.00
1-B-3 0.00 2,381,553.03 13,047.70 0.00
1-B-4 0.00 1,587,371.52 8,696.66 0.00
1-B-5 0.00 1,190,776.51 6,523.85 0.00
1-B-6 0.00 1,191,268.29 6,526.55 0.00
2-B-1 0.00 1,701,008.48 13,671.18 0.00
2-B-2 0.00 509,817.93 4,097.46 0.00
2-B-3 0.00 680,403.39 5,468.48 0.00
2-B-4 0.00 340,201.70 2,734.23 0.00
2-B-5 0.00 170,585.47 1,371.02 0.00
2-B-6 0.00 340,626.22 2,737.65 0.00
A-WIO-1 0.00 0.00 215,049.44 0.00
A-WIO-2 0.00 0.00 98,142.82 0.00
SES 0.00 0.00 185,621.70 0.00
Totals 0.00 1,051,740,372.06 26,934,626.24 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 61,732,269.48 121,269.98 2,188,081.26 0.00 0.00
1-A-5 4,761,905.00 4,169,780.14 12,107.37 218,453.98 0.00 0.00
1-A-6 18,174,306.00 15,197,074.89 60,876.42 1,098,396.68 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 6,773,095.30 27,131.65 489,537.98 0.00 0.00
1-A-11 8,000,000.00 6,689,476.84 26,796.70 483,494.30 0.00 0.00
1-A-12 4,000,000.00 3,344,000.00 13,390.71 241,609.29 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 4,728,623.94 18,941.91 341,770.04 0.00 0.00
1-A-17 10,655,000.00 8,909,546.97 35,689.85 643,953.97 0.00 0.00
1-A-18 2,900,000.00 2,424,000.00 9,714.83 175,285.17 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 5,017,000.00 20,112.32 362,887.68 0.00 0.00
1-A-22 1,000,000.00 836,000.00 3,360.80 60,639.20 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 2,508,000.00 10,029.90 180,970.10 0.00 0.00
1-A-26 4,211,000.00 3,521,173.37 14,105.11 254,499.31 0.00 0.00
1-A-27 4,211,000.00 3,521,173.37 14,105.11 254,499.31 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 16,512,848.80 9,491.53 171,256.24 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 73,318,856.68 286,861.95 5,175,866.58 0.00 0.00
1-A-41 37,363,544.00 31,422,368.11 122,940.84 2,218,228.60 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-1 116,938,866.00 105,881,285.48 428,422.21 1,751,389.74 0.00 0.00
2-A-2 127,275,134.00 115,240,170.00 466,290.60 1,906,195.71 0.00 0.00
2-A-3 100,000,000.00 90,544,135.67 366,364.26 1,497,696.88 0.00 0.00
2-A-4 2,900,000.00 2,625,779.93 10,624.56 43,433.21 0.00 0.00
A-PO 558,434.01 551,924.81 761.61 61.99 0.00 0.00
1-B-1 9,608,000.00 9,536,679.94 10,467.84 0.00 0.00 0.00
1-B-2 4,004,000.00 3,974,278.36 4,362.33 0.00 0.00 0.00
1-B-3 2,402,000.00 2,384,169.99 2,616.96 0.00 0.00 0.00
1-B-4 1,601,000.00 1,589,115.80 1,744.28 0.00 0.00 0.00
1-B-5 1,201,000.00 1,192,084.99 1,308.48 0.00 0.00 0.00
1-B-6 1,201,496.00 1,192,577.31 1,309.02 0.00 0.00 0.00
2-B-1 1,755,000.00 1,707,919.15 6,910.67 0.00 0.00 0.00
2-B-2 526,000.00 511,889.16 2,071.23 0.00 0.00 0.00
2-B-3 702,000.00 683,167.66 2,764.27 0.00 0.00 0.00
2-B-4 351,000.00 341,583.83 1,382.13 0.00 0.00 0.00
2-B-5 176,000.00 171,278.50 693.04 0.00 0.00 0.00
2-B-6 351,438.00 342,010.08 1,383.86 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 1,073,614,983.55 2,116,404.33 19,758,207.22 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 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 2,309,351.24 59,422,918.24 0.81184395 2,309,351.24
1-A-5 230,561.35 3,939,218.79 0.82723590 230,561.35
1-A-6 1,159,273.09 14,037,801.80 0.77239823 1,159,273.09
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-10 516,669.64 6,256,425.67 0.77239823 516,669.64
1-A-11 510,291.00 6,179,185.85 0.77239823 510,291.00
1-A-12 255,000.00 3,089,000.00 0.77225000 255,000.00
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-16 360,711.95 4,367,911.99 0.77239823 360,711.95
1-A-17 679,643.82 8,229,903.15 0.77239823 679,643.82
1-A-18 185,000.00 2,239,000.00 0.77206897 185,000.00
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-21 383,000.00 4,634,000.00 0.77233333 383,000.00
1-A-22 64,000.00 772,000.00 0.77200000 64,000.00
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-25 191,000.00 2,317,000.00 0.77233333 191,000.00
1-A-26 268,604.42 3,252,568.95 0.77239823 268,604.42
1-A-27 268,604.42 3,252,568.95 0.77239823 268,604.42
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-36 180,747.77 16,332,101.03 0.94871339 180,747.77
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 5,462,728.53 67,856,128.15 0.77833084 5,462,728.53
1-A-41 2,341,169.44 29,081,198.67 0.77833084 2,341,169.44
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 2,179,811.95 103,701,473.53 0.88680075 2,179,811.95
2-A-2 2,372,486.31 112,867,683.70 0.88680075 2,372,486.31
2-A-3 1,864,061.14 88,680,074.54 0.88680075 1,864,061.14
2-A-4 54,057.77 2,571,722.16 0.88680074 54,057.77
A-PO 823.60 551,101.21 0.98686899 823.60
1-B-1 10,467.84 9,526,212.10 0.99148752 10,467.84
1-B-2 4,362.33 3,969,916.04 0.99148752 4,362.33
1-B-3 2,616.96 2,381,553.03 0.99148752 2,616.96
1-B-4 1,744.28 1,587,371.52 0.99148752 1,744.28
1-B-5 1,308.48 1,190,776.51 0.99148752 1,308.48
1-B-6 1,309.02 1,191,268.29 0.99148752 1,309.02
2-B-1 6,910.67 1,701,008.48 0.96923560 6,910.67
2-B-2 2,071.23 509,817.93 0.96923561 2,071.23
2-B-3 2,764.27 680,403.39 0.96923560 2,764.27
2-B-4 1,382.13 340,201.70 0.96923561 1,382.13
2-B-5 693.04 170,585.47 0.96923563 693.04
2-B-6 1,383.86 340,626.22 0.96923560 1,383.86
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 21,874,611.55 1,051,740,372.06 0.91321127 21,874,611.55
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 73,195,000.00 843.39462368 1.65680689 29.89386242 0.00000000
1-A-5 4,761,905.00 875.65378562 2.54254757 45.87533351 0.00000000
1-A-6 18,174,306.00 836.18460534 3.34958705 60.43678807 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 8,100,000.00 836.18460494 3.34958642 60.43678765 0.00000000
1-A-11 8,000,000.00 836.18460500 3.34958750 60.43678750 0.00000000
1-A-12 4,000,000.00 836.00000000 3.34767750 60.40232250 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 5,655,000.00 836.18460477 3.34958621 60.43678868 0.00000000
1-A-17 10,655,000.00 836.18460535 3.34958705 60.43678742 0.00000000
1-A-18 2,900,000.00 835.86206897 3.34994138 60.44316207 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 6,000,000.00 836.16666667 3.35205333 60.48128000 0.00000000
1-A-22 1,000,000.00 836.00000000 3.36080000 60.63920000 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 3,000,000.00 836.00000000 3.34330000 60.32336667 0.00000000
1-A-26 4,211,000.00 836.18460461 3.34958680 60.43678699 0.00000000
1-A-27 4,211,000.00 836.18460461 3.34958680 60.43678699 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 17,215,000.00 959.21282602 0.55135231 9.94808249 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 87,181,600.00 840.99003322 3.29039557 59.36879548 0.00000000
1-A-41 37,363,544.00 840.99003323 3.29039558 59.36879542 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-1 116,938,866.00 905.44135668 3.66364259 14.97696874 0.00000000
2-A-2 127,275,134.00 905.44135668 3.66364258 14.97696879 0.00000000
2-A-3 100,000,000.00 905.44135670 3.66364260 14.97696880 0.00000000
2-A-4 2,900,000.00 905.44135517 3.66364138 14.97696897 0.00000000
A-PO 558,434.01 988.34383314 1.36383169 0.11100685 0.00000000
1-B-1 9,608,000.00 992.57701291 1.08949209 0.00000000 0.00000000
1-B-2 4,004,000.00 992.57701299 1.08949301 0.00000000 0.00000000
1-B-3 2,402,000.00 992.57701499 1.08949209 0.00000000 0.00000000
1-B-4 1,601,000.00 992.57701437 1.08949407 0.00000000 0.00000000
1-B-5 1,201,000.00 992.57701082 1.08949209 0.00000000 0.00000000
1-B-6 1,201,496.00 992.57701232 1.08949177 0.00000000 0.00000000
2-B-1 1,755,000.00 973.17330484 3.93770370 0.00000000 0.00000000
2-B-2 526,000.00 973.17330798 3.93769962 0.00000000 0.00000000
2-B-3 702,000.00 973.17330484 3.93770655 0.00000000 0.00000000
2-B-4 351,000.00 973.17330484 3.93769231 0.00000000 0.00000000
2-B-5 176,000.00 973.17329545 3.93772727 0.00000000 0.00000000
2-B-6 351,438.00 973.17330511 3.93770736 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 31.55066931 811.84395437 0.81184395 31.55066931
1-A-5 0.00000000 48.41788108 827.23590454 0.82723590 48.41788108
1-A-6 0.00000000 63.78637457 772.39823078 0.77239823 63.78637457
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 63.78637531 772.39823086 0.77239823 63.78637531
1-A-11 0.00000000 63.78637500 772.39823125 0.77239823 63.78637500
1-A-12 0.00000000 63.75000000 772.25000000 0.77225000 63.75000000
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 63.78637489 772.39822989 0.77239823 63.78637489
1-A-17 0.00000000 63.78637447 772.39823088 0.77239823 63.78637447
1-A-18 0.00000000 63.79310345 772.06896552 0.77206897 63.79310345
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 63.83333333 772.33333333 0.77233333 63.83333333
1-A-22 0.00000000 64.00000000 772.00000000 0.77200000 64.00000000
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 63.66666667 772.33333333 0.77233333 63.66666667
1-A-26 0.00000000 63.78637378 772.39823082 0.77239823 63.78637378
1-A-27 0.00000000 63.78637378 772.39823082 0.77239823 63.78637378
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 10.49943480 948.71339123 0.94871339 10.49943480
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 62.65919104 778.33084217 0.77833084 62.65919104
1-A-41 0.00000000 62.65919100 778.33084222 0.77833084 62.65919100
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 18.64061133 886.80074536 0.88680075 18.64061133
2-A-2 0.00000000 18.64061137 886.80074538 0.88680075 18.64061137
2-A-3 0.00000000 18.64061140 886.80074540 0.88680075 18.64061140
2-A-4 0.00000000 18.64061034 886.80074483 0.88680074 18.64061034
A-PO 0.00000000 1.47483854 986.86899460 0.98686899 1.47483854
1-B-1 0.00000000 1.08949209 991.48752082 0.99148752 1.08949209
1-B-2 0.00000000 1.08949301 991.48752248 0.99148752 1.08949301
1-B-3 0.00000000 1.08949209 991.48752290 0.99148752 1.08949209
1-B-4 0.00000000 1.08949407 991.48752030 0.99148752 1.08949407
1-B-5 0.00000000 1.08949209 991.48751873 0.99148752 1.08949209
1-B-6 0.00000000 1.08949177 991.48752056 0.99148752 1.08949177
2-B-1 0.00000000 3.93770370 969.23560114 0.96923560 3.93770370
2-B-2 0.00000000 3.93769962 969.23560837 0.96923561 3.93769962
2-B-3 0.00000000 3.93770655 969.23559829 0.96923560 3.93770655
2-B-4 0.00000000 3.93769231 969.23561254 0.96923561 3.93769231
2-B-5 0.00000000 3.93772727 969.23562500 0.96923563 3.93772727
2-B-6 0.00000000 3.93770736 969.23559774 0.96923560 3.93770736
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% 11,758,527.52 51,443.56 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% 61,732,269.48 218,635.12 0.00 0.00
1-A-5 4,761,905.00 0.00000% 4,169,780.14 0.00 0.00 0.00
1-A-6 18,174,306.00 5.50000% 15,197,074.89 69,653.26 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% 6,773,095.30 28,221.23 0.00 0.00
1-A-11 8,000,000.00 6.00000% 6,689,476.84 33,447.38 0.00 0.00
1-A-12 4,000,000.00 5.50000% 3,344,000.00 15,326.67 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% 4,728,623.94 15,762.08 0.00 0.00
1-A-17 10,655,000.00 7.00000% 8,909,546.97 51,972.36 0.00 0.00
1-A-18 2,900,000.00 5.00000% 2,424,000.00 10,100.00 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% 5,017,000.00 16,723.33 0.00 0.00
1-A-22 1,000,000.00 7.00000% 836,000.00 4,876.67 0.00 0.00
1-A-23 750,000.00 2.10000% 750,000.00 1,312.50 0.00 0.00
1-A-24 250,000.00 17.70000% 250,000.00 3,687.50 0.00 0.00
1-A-25 3,000,000.00 6.00000% 2,508,000.00 12,540.00 0.00 0.00
1-A-26 4,211,000.00 5.00000% 3,521,173.37 14,671.56 0.00 0.00
1-A-27 4,211,000.00 6.00000% 3,521,173.37 17,605.87 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% 16,512,848.80 72,243.71 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 2.44000% 73,318,856.68 149,081.68 0.00 0.00
1-A-41 37,363,544.00 11.80667% 31,422,368.11 309,161.17 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 1.54000% 105,881,285.48 135,880.98 0.00 0.00
2-A-2 127,275,134.00 10.29454% 115,240,170.00 988,620.97 0.00 0.00
2-A-3 100,000,000.00 1.54000% 90,544,135.67 116,198.31 0.00 0.00
2-A-4 2,900,000.00 1.54000% 2,625,779.93 3,369.75 0.00 0.00
A-PO 558,434.01 0.00000% 551,924.81 0.00 0.00 0.00
1-B-1 9,608,000.00 5.25000% 9,536,679.94 41,722.97 0.00 0.00
1-B-2 4,004,000.00 5.25000% 3,974,278.36 17,387.47 0.00 0.00
1-B-3 2,402,000.00 5.25000% 2,384,169.99 10,430.74 0.00 0.00
1-B-4 1,601,000.00 5.25000% 1,589,115.80 6,952.38 0.00 0.00
1-B-5 1,201,000.00 5.25000% 1,192,084.99 5,215.37 0.00 0.00
1-B-6 1,201,496.00 5.25000% 1,192,577.31 5,217.53 0.00 0.00
2-B-1 1,755,000.00 4.75000% 1,707,919.15 6,760.51 0.00 0.00
2-B-2 526,000.00 4.75000% 511,889.16 2,026.23 0.00 0.00
2-B-3 702,000.00 4.75000% 683,167.66 2,704.21 0.00 0.00
2-B-4 351,000.00 4.75000% 341,583.83 1,352.10 0.00 0.00
2-B-5 176,000.00 4.75000% 171,278.50 677.98 0.00 0.00
2-B-6 351,438.00 4.75000% 342,010.08 1,353.79 0.00 0.00
A-WIO-1 0.00 0.37380% 690,364,882.45 215,049.43 0.00 0.00
A-WIO-2 0.00 0.38118% 308,968,888.70 98,142.83 0.00 0.00
SES 0.00 0.00000% 1,073,617,504.44 0.00 0.00 0.00
Totals 1,151,694,468.01 4,874,381.42 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 67,195.84 0.00 16,127,000.00
1-A-2 0.00 0.00 51,443.56 0.00 11,318,651.09
1-A-3 0.00 0.00 2,419.05 0.00 552,925.71
1-A-4 (0.01) 0.00 218,635.13 0.00 59,422,918.24
1-A-5 0.00 0.00 0.00 0.00 3,939,218.79
1-A-6 0.00 0.00 69,653.26 0.00 14,037,801.80
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 28,221.23 0.00 6,256,425.67
1-A-11 0.00 0.00 33,447.39 0.00 6,179,185.85
1-A-12 0.00 0.00 15,326.67 0.00 3,089,000.00
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 15,762.08 0.00 4,367,911.99
1-A-17 0.00 0.00 51,972.36 0.00 8,229,903.15
1-A-18 0.00 0.00 10,100.00 0.00 2,239,000.00
1-A-19 0.00 0.00 4,166.67 0.00 1,000,000.00
1-A-20 (0.01) 0.00 318,623.76 0.00 72,828,285.71
1-A-21 0.00 0.00 16,723.33 0.00 4,634,000.00
1-A-22 0.00 0.00 4,876.67 0.00 772,000.00
1-A-23 0.00 0.00 1,312.50 0.00 750,000.00
1-A-24 0.00 0.00 3,687.50 0.00 250,000.00
1-A-25 0.00 0.00 12,540.00 0.00 2,317,000.00
1-A-26 0.00 0.00 14,671.56 0.00 3,252,568.95
1-A-27 0.00 0.00 17,605.87 0.00 3,252,568.95
1-A-28 (0.01) 0.00 183,214.59 0.00 87,943,000.00
1-A-29 (0.01) 0.00 278,498.97 0.00 78,635,000.00
1-A-30 (0.02) 0.00 410,534.60 0.00 103,714,000.00
1-A-31 (0.01) 0.00 166,887.51 0.00 40,053,000.00
1-A-32 (0.01) 0.00 218,750.01 0.00 50,000,000.00
1-A-33 0.00 0.00 2,332.82 0.00 533,215.00
1-A-34 (0.01) 0.00 260,881.26 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 72,243.72 0.00 16,332,101.03
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 (0.01) 0.00 149,081.68 0.00 67,856,128.15
1-A-41 (0.01) 0.00 309,161.19 0.00 29,081,198.67
1-A-R 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 0.00 11.50 0.00 0.00
2-A-1 0.01 0.00 135,880.97 0.00 103,701,473.53
2-A-2 0.06 0.00 988,620.91 0.00 112,867,683.70
2-A-3 0.01 0.00 116,198.30 0.00 88,680,074.54
2-A-4 0.00 0.00 3,369.75 0.00 2,571,722.16
A-PO 0.00 0.00 0.00 0.00 551,101.21
1-B-1 0.00 0.00 41,722.98 0.00 9,526,212.10
1-B-2 0.00 0.00 17,387.47 0.00 3,969,916.04
1-B-3 0.00 0.00 10,430.74 0.00 2,381,553.03
1-B-4 0.00 0.00 6,952.38 0.00 1,587,371.52
1-B-5 0.00 0.00 5,215.37 0.00 1,190,776.51
1-B-6 0.00 0.00 5,217.53 0.00 1,191,268.29
2-B-1 0.00 0.00 6,760.51 0.00 1,701,008.48
2-B-2 0.00 0.00 2,026.23 0.00 509,817.93
2-B-3 0.00 0.00 2,704.21 0.00 680,403.39
2-B-4 0.00 0.00 1,352.10 0.00 340,201.70
2-B-5 0.00 0.00 677.98 0.00 170,585.47
2-B-6 0.00 0.00 1,353.79 0.00 340,626.22
A-WIO-1 (0.01) 0.00 215,049.44 0.00 675,077,913.15
A-WIO-2 0.01 0.00 98,142.82 0.00 302,536,157.14
SES 0.00 0.00 185,621.70 0.00 1,051,742,903.16
Totals (0.03) 0.00 5,060,014.69 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% 843.39466977 3.68985183 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% 843.39462368 2.98702261 0.00000000 0.00000000
1-A-5 4,761,905.00 0.00000% 875.65378562 0.00000000 0.00000000 0.00000000
1-A-6 18,174,306.00 5.50000% 836.18460534 3.83251278 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% 836.18460494 3.48410247 0.00000000 0.00000000
1-A-11 8,000,000.00 6.00000% 836.18460500 4.18092250 0.00000000 0.00000000
1-A-12 4,000,000.00 5.50000% 836.00000000 3.83166750 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% 836.18460477 2.78728205 0.00000000 0.00000000
1-A-17 10,655,000.00 7.00000% 836.18460535 4.87774378 0.00000000 0.00000000
1-A-18 2,900,000.00 5.00000% 835.86206897 3.48275862 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% 836.16666667 2.78722167 0.00000000 0.00000000
1-A-22 1,000,000.00 7.00000% 836.00000000 4.87667000 0.00000000 0.00000000
1-A-23 750,000.00 2.10000% 1000.00000000 1.75000000 0.00000000 0.00000000
1-A-24 250,000.00 17.70000% 1000.00000000 14.75000000 0.00000000 0.00000000
1-A-25 3,000,000.00 6.00000% 836.00000000 4.18000000 0.00000000 0.00000000
1-A-26 4,211,000.00 5.00000% 836.18460461 3.48410354 0.00000000 0.00000000
1-A-27 4,211,000.00 6.00000% 836.18460461 4.18092377 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% 959.21282602 4.19655591 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 2.44000% 840.99003322 1.71001312 0.00000000 0.00000000
1-A-41 37,363,544.00 11.80667% 840.99003323 8.27440700 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 1.54000% 905.44135668 1.16198305 0.00000000 0.00000000
2-A-2 127,275,134.00 10.29454% 905.44135668 7.76758931 0.00000000 0.00000000
2-A-3 100,000,000.00 1.54000% 905.44135670 1.16198310 0.00000000 0.00000000
2-A-4 2,900,000.00 1.54000% 905.44135517 1.16198276 0.00000000 0.00000000
A-PO 558,434.01 0.00000% 988.34383314 0.00000000 0.00000000 0.00000000
1-B-1 9,608,000.00 5.25000% 992.57701291 4.34252394 0.00000000 0.00000000
1-B-2 4,004,000.00 5.25000% 992.57701299 4.34252498 0.00000000 0.00000000
1-B-3 2,402,000.00 5.25000% 992.57701499 4.34252290 0.00000000 0.00000000
1-B-4 1,601,000.00 5.25000% 992.57701437 4.34252342 0.00000000 0.00000000
1-B-5 1,201,000.00 5.25000% 992.57701082 4.34252290 0.00000000 0.00000000
1-B-6 1,201,496.00 5.25000% 992.57701232 4.34252798 0.00000000 0.00000000
2-B-1 1,755,000.00 4.75000% 973.17330484 3.85214245 0.00000000 0.00000000
2-B-2 526,000.00 4.75000% 973.17330798 3.85214829 0.00000000 0.00000000
2-B-3 702,000.00 4.75000% 973.17330484 3.85215100 0.00000000 0.00000000
2-B-4 351,000.00 4.75000% 973.17330484 3.85213675 0.00000000 0.00000000
2-B-5 176,000.00 4.75000% 973.17329545 3.85215909 0.00000000 0.00000000
2-B-6 351,438.00 4.75000% 973.17330511 3.85214462 0.00000000 0.00000000
A-WIO-1 0.00 0.37380% 940.91605570 0.29309640 0.00000000 0.00000000
A-WIO-2 0.00 0.38118% 905.93653725 0.28776741 0.00000000 0.00000000
SES 0.00 0.00000% 932.20687718 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 4.16666708 0.00000000 1000.00000000
1-A-2 0.00000000 0.00000000 3.68985183 0.00000000 811.84399850
1-A-3 0.00000000 0.00000000 4.37500565 0.00000000 1000.00128408
1-A-4 (0.00000014) 0.00000000 2.98702275 0.00000000 811.84395437
1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 827.23590454
1-A-6 0.00000000 0.00000000 3.83251278 0.00000000 772.39823078
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 3.48410247 0.00000000 772.39823086
1-A-11 0.00000000 0.00000000 4.18092375 0.00000000 772.39823125
1-A-12 0.00000000 0.00000000 3.83166750 0.00000000 772.25000000
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 2.78728205 0.00000000 772.39822989
1-A-17 0.00000000 0.00000000 4.87774378 0.00000000 772.39823088
1-A-18 0.00000000 0.00000000 3.48275862 0.00000000 772.06896552
1-A-19 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000
1-A-20 (0.00000014) 0.00000000 4.37500018 0.00000000 1000.00000975
1-A-21 0.00000000 0.00000000 2.78722167 0.00000000 772.33333333
1-A-22 0.00000000 0.00000000 4.87667000 0.00000000 772.00000000
1-A-23 0.00000000 0.00000000 1.75000000 0.00000000 1000.00000000
1-A-24 0.00000000 0.00000000 14.75000000 0.00000000 1000.00000000
1-A-25 0.00000000 0.00000000 4.18000000 0.00000000 772.33333333
1-A-26 0.00000000 0.00000000 3.48410354 0.00000000 772.39823082
1-A-27 0.00000000 0.00000000 4.18092377 0.00000000 772.39823082
1-A-28 (0.00000011) 0.00000000 2.08333341 0.00000000 1000.00000000
1-A-29 (0.00000013) 0.00000000 3.54166682 0.00000000 1000.00000000
1-A-30 (0.00000019) 0.00000000 3.95833349 0.00000000 1000.00000000
1-A-31 (0.00000025) 0.00000000 4.16666692 0.00000000 1000.00000000
1-A-32 (0.00000020) 0.00000000 4.37500020 0.00000000 1000.00000000
1-A-33 0.00000000 0.00000000 4.37500820 0.00000000 1000.00000000
1-A-34 (0.00000017) 0.00000000 4.37500017 0.00000000 1000.00000000
1-A-35 0.00000000 0.00000000 4.37500098 0.00000000 1000.00000000
1-A-36 0.00000000 0.00000000 4.19655649 0.00000000 948.71339123
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 (0.00000011) 0.00000000 1.71001312 0.00000000 778.33084217
1-A-41 (0.00000027) 0.00000000 8.27440753 0.00000000 778.33084222
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 0.00000000 0.00000000 230.00000000 0.00000000 0.00000000
2-A-1 0.00000009 0.00000000 1.16198296 0.00000000 886.80074536
2-A-2 0.00000047 0.00000000 7.76758884 0.00000000 886.80074538
2-A-3 0.00000010 0.00000000 1.16198300 0.00000000 886.80074540
2-A-4 0.00000000 0.00000000 1.16198276 0.00000000 886.80074483
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 986.86899460
1-B-1 0.00000000 0.00000000 4.34252498 0.00000000 991.48752082
1-B-2 0.00000000 0.00000000 4.34252498 0.00000000 991.48752248
1-B-3 0.00000000 0.00000000 4.34252290 0.00000000 991.48752290
1-B-4 0.00000000 0.00000000 4.34252342 0.00000000 991.48752030
1-B-5 0.00000000 0.00000000 4.34252290 0.00000000 991.48751873
1-B-6 0.00000000 0.00000000 4.34252798 0.00000000 991.48752056
2-B-1 0.00000000 0.00000000 3.85214245 0.00000000 969.23560114
2-B-2 0.00000000 0.00000000 3.85214829 0.00000000 969.23560837
2-B-3 0.00000000 0.00000000 3.85215100 0.00000000 969.23559829
2-B-4 0.00000000 0.00000000 3.85213675 0.00000000 969.23561254
2-B-5 0.00000000 0.00000000 3.85215909 0.00000000 969.23562500
2-B-6 0.00000000 0.00000000 3.85214462 0.00000000 969.23559774
A-WIO-1 (0.00000001) 0.00000000 0.29309641 0.00000000 920.08105203
A-WIO-2 0.00000003 0.00000000 0.28776738 0.00000000 887.07494060
SES 0.00000000 0.00000000 0.16117269 0.00000000 913.21347062
<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 0.00 514,279.70 513,613.54 98.86665344%
A-PO-2 0.00000% 0.00 0.00 37,645.11 37,487.67 96.28834050%
SES-1 0.00000% 755,530,639.00 740,141,817.53 0.00 0.00 92.43914266%
SES-2 0.00000% 318,086,865.44 311,601,085.63 0.00 0.00 88.77160335%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 26,982,090.23
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 26,982,090.23
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 47,463.99
Payment of Interest and Principal 26,934,626.24
Total Withdrawals (Pool Distribution Amount) 26,982,090.23
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 44,733.91
MBIA Fee 940.74
Wells Fargo Bank, NA as Trustee 1,789.34
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 47,463.99
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 261.57 592.92 738.42 407.07
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 64.63 954.87 935.36 45.12
1-A-21 Reserve Fund 892.37 389.38 107.63 610.62
1-A-22 Reserve Fund 815.38 398.23 184.61 601.75
1-A-25 Reserve Fund 446.17 194.69 553.82 805.29
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 1 0 0 1
386,182.62 0.00 0.00 386,182.62
30 Days 13 0 1 0 14
7,455,447.27 0.00 353,540.47 0.00 7,808,987.74
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 1 0 1
0.00 0.00 358,944.93 0.00 358,944.93
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 13 1 2 0 16
7,455,447.27 386,182.62 712,485.40 0.00 8,554,115.29
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 0.047081% 0.000000% 0.000000% 0.047081%
0.036656% 0.000000% 0.000000% 0.036656%
30 Days 0.612053% 0.000000% 0.047081% 0.000000% 0.659134%
0.707671% 0.000000% 0.033558% 0.000000% 0.741230%
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% 0.047081% 0.000000% 0.047081%
0.000000% 0.000000% 0.034071% 0.000000% 0.034071%
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 0.612053% 0.047081% 0.094162% 0.000000% 0.753296%
0.707671% 0.036656% 0.067629% 0.000000% 0.811957%
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 0 0 1
386,182.62 0.00 0.00 386,182.62
30 Days 10 0 1 0 11
5,941,243.54 0.00 353,540.47 0.00 6,294,784.01
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 1 0 1
0.00 0.00 358,944.93 0.00 358,944.93
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 10 1 2 0 13
5,941,243.54 386,182.62 712,485.40 0.00 7,039,911.56
0-29 Days 0.067249% 0.000000% 0.000000% 0.067249%
0.052128% 0.000000% 0.000000% 0.052128%
30 Days 0.672495% 0.000000% 0.067249% 0.000000% 0.739744%
0.801968% 0.000000% 0.047722% 0.000000% 0.849690%
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% 0.067249% 0.000000% 0.067249%
0.000000% 0.000000% 0.048452% 0.000000% 0.048452%
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 0.672495% 0.067249% 0.134499% 0.000000% 0.874243%
0.801968% 0.052128% 0.096174% 0.000000% 0.950270%
<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
1,514,203.73 0.00 0.00 0.00 1,514,203.73
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
1,514,203.73 0.00 0.00 0.00 1,514,203.73
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.470958% 0.000000% 0.000000% 0.000000% 0.470958%
0.484259% 0.000000% 0.000000% 0.000000% 0.484259%
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 0.470958% 0.000000% 0.000000% 0.000000% 0.470958%
0.484259% 0.000000% 0.000000% 0.000000% 0.484259%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 52,621.68
COLLATERAL STATEMENT
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 5.701241%
Weighted Average Net Coupon 5.451241%
Weighted Average Pass-Through Rate 5.449241%
Weighted Average Maturity(Stepdown Calculation ) 352
Beginning Scheduled Collateral Loan Count 2,160
Number Of Loans Paid In Full 36
Ending Scheduled Collateral Loan Count 2,124
Beginning Scheduled Collateral Balance 1,073,617,504.44
Ending Scheduled Collateral Balance 1,051,742,903.16
Ending Actual Collateral Balance at 29-Feb-2004 1,053,518,134.80
Monthly P &I Constant 7,217,197.73
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 1,051,742,903.16
Scheduled Principal 2,116,404.33
Unscheduled Principal 19,758,196.95
Group Level Collateral Statement
Group 1 2 Total
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 5.839987 5.371687 5.701241
Weighted Average Net Rate 5.589987 5.121687 5.451241
Weighted Average Maturity 352 171 352
Beginning Loan Count 1,512 648 2,160
Loans Paid In Full 25 11 36
Ending Loan Count 1,487 637 2,124
Beginning Scheduled Balance 755,530,639.00 318,086,865.44 1,073,617,504.44
Ending scheduled Balance 740,141,817.53 311,601,085.63 1,051,742,903.16
Record Date 02/29/2004 02/29/2004 02/29/2004
Principal And Interest Constant 4,506,254.29 2,710,943.44 7,217,197.73
Scheduled Principal 829,346.69 1,287,057.64 2,116,404.33
Unscheduled Principal 14,559,474.78 5,198,722.17 19,758,196.95
Scheduled Interest 3,676,907.60 1,423,885.80 5,100,793.40
Servicing Fees 157,402.20 66,268.10 223,670.30
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,259.21 530.13 1,789.34
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 3,518,246.19 1,357,087.57 4,875,333.76
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 5.587987 5.119687 5.449241
Miscellaneous Reporting
Group 1
CPR 20.845031%
Subordinate % 2.631586%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 97.368414%
Group 2
CPR 18.008538%
Subordinate & 1.181531%
Subordinate Prepayment % 0.000000%
Senoir Prepayment % 100.000000%
Senior % 98.818469%