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-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 March 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
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-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: 4/2/2004
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 March 25, 2004 distribution.
EX-99.1
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 2/29/2004
Distribution Date: 3/25/2004
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 3.43946% 196,902,021.31 564,364.15 11,229,332.40
1-A-2 05948XXX4 SEN 3.95546% 62,650,559.89 206,509.91 3,572,964.65
1-A-3 05948XXY2 SEN 3.95546% 1,772,118.19 5,841.29 101,063.99
1-A-R 05948XXZ9 SEN 3.55941% 0.00 0.00 0.00
1-A-MR 05948XYA3 SEN 3.55941% 0.00 0.00 0.00
1-A-LR 05948XYB1 SEN 3.55941% 0.00 0.79 0.00
2-A-1 05948XYC9 SEN 4.21238% 232,877,605.13 817,474.93 4,448,758.49
2-A-2 05948XYD7 SEN 4.52638% 203,767,904.49 768,609.83 3,892,663.68
2-A-3 05948XYE5 SEN 1.65600% 14,573,359.37 20,111.24 1,515,717.44
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 91,139.50 0.00
2-A-7 05948XYJ4 SEN 4.31538% 27,165,000.00 97,689.51 0.00
2-A-8 05948XYK1 SEN 4.31538% 70,403,000.00 253,179.99 0.00
2-A-9 05948XYL9 SEN 3.41400% 26,228,617.84 74,620.42 2,727,934.75
2-A-IO 05948XYM7 IO 1.03545% 0.00 107,490.51 0.00
3-A-1 05948XYN5 SEN 4.12880% 48,293,103.99 166,160.45 68,053.31
3-A-2 05948XYP0 SEN 4.72780% 29,334,197.23 115,571.83 41,336.94
4-A-1 05948XYQ8 SEN 4.66580% 209,054,952.71 812,840.32 1,922,988.64
B-1 05948XYR6 SUB 4.22278% 16,080,982.81 56,588.72 18,167.07
B-2 05948XYS4 SUB 4.22278% 7,718,911.57 27,162.72 8,720.24
B-3 05948XYT2 SUB 4.22278% 5,145,277.31 18,106.15 5,812.74
B-4 05948XYY1 SUB 4.22278% 1,929,478.99 6,789.81 2,179.78
B-5 05948XYZ8 SUB 4.22278% 1,929,478.99 6,789.81 2,179.78
B-6 05948XZA2 SUB 4.22278% 2,573,255.93 9,055.25 2,907.07
1-IO 05948XYV7 IO 0.30479% 0.00 68,412.68 0.00
2-IO 05948XYW5 IO 0.00115% 0.00 646.84 0.00
3-IO 05948XYX3 IO 0.01565% 0.00 1,041.77 0.00
SES 05948XYU9 SEN 0.00000% 0.00 240,883.35 0.00
Totals 1,242,170,825.75 4,691,703.64 29,560,780.97
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-A-1 0.00 185,672,688.91 11,793,696.55 0.00
1-A-2 0.00 59,077,595.24 3,779,474.56 0.00
1-A-3 0.00 1,671,054.20 106,905.28 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 0.79 0.00
2-A-1 0.00 228,428,846.64 5,266,233.42 0.00
2-A-2 0.00 199,875,240.81 4,661,273.51 0.00
2-A-3 0.00 13,057,641.93 1,535,828.68 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 91,139.50 0.00
2-A-7 0.00 27,165,000.00 97,689.51 0.00
2-A-8 0.00 70,403,000.00 253,179.99 0.00
2-A-9 0.00 23,500,683.09 2,802,555.17 0.00
2-A-IO 0.00 0.00 107,490.51 0.00
3-A-1 0.00 48,225,050.68 234,213.76 0.00
3-A-2 0.00 29,292,860.28 156,908.77 0.00
4-A-1 0.00 207,131,964.07 2,735,828.96 0.00
B-1 0.00 16,062,815.74 74,755.79 0.00
B-2 0.00 7,710,191.33 35,882.96 0.00
B-3 0.00 5,139,464.57 23,918.89 0.00
B-4 0.00 1,927,299.21 8,969.59 0.00
B-5 0.00 1,927,299.21 8,969.59 0.00
B-6 0.00 2,570,348.86 11,962.32 0.00
1-IO 0.00 0.00 68,412.68 0.00
2-IO 0.00 0.00 646.84 0.00
3-IO 0.00 0.00 1,041.77 0.00
SES 0.00 0.00 240,883.35 0.00
Totals 0.00 1,212,610,044.77 34,252,484.61 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-1 215,000,000.00 196,902,021.31 295,036.20 10,934,296.19 0.00 0.00
1-A-2 68,409,000.00 62,650,559.89 93,875.03 3,479,089.62 0.00 0.00
1-A-3 1,935,000.00 1,772,118.19 2,655.33 98,408.67 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-1 240,000,000.00 232,877,605.13 242,480.81 4,206,277.67 0.00 0.00
2-A-2 210,000,000.00 203,767,904.49 212,170.71 3,680,492.96 0.00 0.00
2-A-3 17,000,000.00 14,573,359.37 82,614.60 1,433,102.84 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 26,228,617.84 148,686.84 2,579,247.91 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 48,293,103.99 400.76 67,652.55 0.00 0.00
3-A-2 30,371,000.00 29,334,197.23 243.43 41,093.51 0.00 0.00
4-A-1 211,868,000.00 209,054,952.71 281,199.91 1,641,788.73 0.00 0.00
B-1 16,152,000.00 16,080,982.81 18,167.07 0.00 0.00 0.00
B-2 7,753,000.00 7,718,911.57 8,720.24 0.00 0.00 0.00
B-3 5,168,000.00 5,145,277.31 5,812.74 0.00 0.00 0.00
B-4 1,938,000.00 1,929,478.99 2,179.78 0.00 0.00 0.00
B-5 1,938,000.00 1,929,478.99 2,179.78 0.00 0.00 0.00
B-6 2,584,620.00 2,573,255.93 2,907.07 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 1,242,170,825.75 1,399,330.30 28,161,450.65 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 11,229,332.40 185,672,688.91 0.86359390 11,229,332.40
1-A-2 3,572,964.65 59,077,595.24 0.86359390 3,572,964.65
1-A-3 101,063.99 1,671,054.20 0.86359390 101,063.99
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 4,448,758.49 228,428,846.64 0.95178686 4,448,758.49
2-A-2 3,892,663.68 199,875,240.81 0.95178686 3,892,663.68
2-A-3 1,515,717.44 13,057,641.93 0.76809658 1,515,717.44
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 2,727,934.75 23,500,683.09 0.76809658 2,727,934.75
2-A-IO 0.00 0.00 0.00000000 0.00
3-A-1 68,053.31 48,225,050.68 0.96450101 68,053.31
3-A-2 41,336.94 29,292,860.28 0.96450101 41,336.94
4-A-1 1,922,988.64 207,131,964.07 0.97764629 1,922,988.64
B-1 18,167.07 16,062,815.74 0.99447844 18,167.07
B-2 8,720.24 7,710,191.33 0.99447844 8,720.24
B-3 5,812.74 5,139,464.57 0.99447844 5,812.74
B-4 2,179.78 1,927,299.21 0.99447844 2,179.78
B-5 2,179.78 1,927,299.21 0.99447844 2,179.78
B-6 2,907.07 2,570,348.86 0.99447844 2,907.07
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 29,560,780.97 1,212,610,044.77 0.93851510 29,560,780.97
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-1 215,000,000.00 915.82335493 1.37226140 50.85719158 0.00000000
1-A-2 68,409,000.00 915.82335497 1.37226140 50.85719160 0.00000000
1-A-3 1,935,000.00 915.82335401 1.37226357 50.85719380 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-1 240,000,000.00 970.32335471 1.01033671 17.52615696 0.00000000
2-A-2 210,000,000.00 970.32335471 1.01033671 17.52615695 0.00000000
2-A-3 17,000,000.00 857.25643353 4.85968235 84.30016706 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 30,596,000.00 857.25643352 4.85968231 84.30016702 0.00000000
2-A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 50,000,000.00 965.86207980 0.00801520 1.35305100 0.00000000
3-A-2 30,371,000.00 965.86207994 0.00801521 1.35305094 0.00000000
4-A-1 211,868,000.00 986.72264198 1.32724107 7.74911138 0.00000000
B-1 16,152,000.00 995.60319527 1.12475669 0.00000000 0.00000000
B-2 7,753,000.00 995.60319489 1.12475687 0.00000000 0.00000000
B-3 5,168,000.00 995.60319466 1.12475619 0.00000000 0.00000000
B-4 1,938,000.00 995.60319401 1.12475748 0.00000000 0.00000000
B-5 1,938,000.00 995.60319401 1.12475748 0.00000000 0.00000000
B-6 2,584,620.00 995.60319505 1.12475722 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 52.22945302 863.59390191 0.86359390 52.22945302
1-A-2 0.00000000 52.22945300 863.59390197 0.86359390 52.22945300
1-A-3 0.00000000 52.22945220 863.59390181 0.86359390 52.22945220
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 18.53649371 951.78686100 0.95178686 18.53649371
2-A-2 0.00000000 18.53649371 951.78686100 0.95178686 18.53649371
2-A-3 0.00000000 89.15984941 768.09658412 0.76809658 89.15984941
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 89.15984933 768.09658419 0.76809658 89.15984933
2-A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
3-A-1 0.00000000 1.36106620 964.50101360 0.96450101 1.36106620
3-A-2 0.00000000 1.36106615 964.50101347 0.96450101 1.36106615
4-A-1 0.00000000 9.07635245 977.64628953 0.97764629 9.07635245
B-1 0.00000000 1.12475669 994.47843858 0.99447844 1.12475669
B-2 0.00000000 1.12475687 994.47843802 0.99447844 1.12475687
B-3 0.00000000 1.12475619 994.47843847 0.99447844 1.12475619
B-4 0.00000000 1.12475748 994.47843653 0.99447844 1.12475748
B-5 0.00000000 1.12475748 994.47843653 0.99447844 1.12475748
B-6 0.00000000 1.12475722 994.47843784 0.99447844 1.12475722
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 3.43946% 196,902,021.31 564,364.15 0.00 0.00
1-A-2 68,409,000.00 3.95546% 62,650,559.89 206,509.91 0.00 0.00
1-A-3 1,935,000.00 3.95546% 1,772,118.19 5,841.29 0.00 0.00
1-A-R 50.00 3.55941% 0.00 0.00 0.00 0.00
1-A-MR 25.00 3.55941% 0.00 0.00 0.00 0.00
1-A-LR 25.00 3.55941% 0.00 0.00 0.00 0.00
2-A-1 240,000,000.00 4.21238% 232,877,605.13 817,474.93 0.00 0.00
2-A-2 210,000,000.00 4.52638% 203,767,904.49 768,609.83 0.00 0.00
2-A-3 17,000,000.00 1.65600% 14,573,359.37 20,111.24 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 4.31538% 27,165,000.00 97,689.51 0.00 0.00
2-A-8 70,403,000.00 4.31538% 70,403,000.00 253,179.99 0.00 0.00
2-A-9 30,596,000.00 3.41400% 26,228,617.84 74,620.42 0.00 0.00
2-A-IO 0.00 1.03545% 124,572,977.21 107,490.51 0.00 0.00
3-A-1 50,000,000.00 4.12880% 48,293,103.99 166,160.45 0.00 0.00
3-A-2 30,371,000.00 4.72780% 29,334,197.23 115,571.83 0.00 0.00
4-A-1 211,868,000.00 4.66580% 209,054,952.71 812,840.32 0.00 0.00
B-1 16,152,000.00 4.22278% 16,080,982.81 56,588.72 0.00 0.00
B-2 7,753,000.00 4.22278% 7,718,911.57 27,162.72 0.00 0.00
B-3 5,168,000.00 4.22278% 5,145,277.31 18,106.15 0.00 0.00
B-4 1,938,000.00 4.22278% 1,929,478.99 6,789.81 0.00 0.00
B-5 1,938,000.00 4.22278% 1,929,478.99 6,789.81 0.00 0.00
B-6 2,584,620.00 4.22278% 2,573,255.93 9,055.25 0.00 0.00
1-IO 0.00 0.30479% 269,347,439.61 68,412.68 0.00 0.00
2-IO 0.00 0.00115% 677,907,591.57 646.84 0.00 0.00
3-IO 0.00 0.01565% 79,900,688.50 1,041.77 0.00 0.00
SES 0.00 0.00000% 1,242,170,826.48 0.00 0.00 0.00
Totals 1,292,051,720.00 4,450,819.50 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 0.00 564,364.15 0.00 185,672,688.91
1-A-2 0.00 0.00 206,509.91 0.00 59,077,595.24
1-A-3 0.00 0.00 5,841.29 0.00 1,671,054.20
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 0.79 0.00 0.00
2-A-1 0.00 0.00 817,474.93 0.00 228,428,846.64
2-A-2 0.00 0.00 768,609.83 0.00 199,875,240.81
2-A-3 0.00 0.00 20,111.24 0.00 13,057,641.93
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 91,139.50 0.00 26,971,000.00
2-A-7 0.00 0.00 97,689.51 0.00 27,165,000.00
2-A-8 0.00 0.00 253,179.99 0.00 70,403,000.00
2-A-9 0.00 0.00 74,620.42 0.00 23,500,683.09
2-A-IO 0.00 0.00 107,490.51 0.00 120,329,325.02
3-A-1 0.00 0.00 166,160.45 0.00 48,225,050.68
3-A-2 0.00 0.00 115,571.83 0.00 29,292,860.28
4-A-1 0.00 0.00 812,840.32 0.00 207,131,964.07
B-1 0.00 0.00 56,588.72 0.00 16,062,815.74
B-2 0.00 0.00 27,162.72 0.00 7,710,191.33
B-3 0.00 0.00 18,106.15 0.00 5,139,464.57
B-4 0.00 0.00 6,789.81 0.00 1,927,299.21
B-5 0.00 0.00 6,789.81 0.00 1,927,299.21
B-6 0.00 0.00 9,055.25 0.00 2,570,348.86
1-IO 0.00 0.00 68,412.68 0.00 254,432,057.37
2-IO 0.00 0.00 646.84 0.00 665,302,607.62
3-IO 0.00 0.00 1,041.77 0.00 79,791,279.38
SES 0.00 0.00 240,883.35 0.00 1,212,610,045.52
Totals 0.00 0.00 4,691,703.64 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 3.43946% 915.82335493 2.62494953 0.00000000 0.00000000
1-A-2 68,409,000.00 3.95546% 915.82335497 3.01875353 0.00000000 0.00000000
1-A-3 1,935,000.00 3.95546% 915.82335401 3.01875452 0.00000000 0.00000000
1-A-R 50.00 3.55941% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-MR 25.00 3.55941% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-LR 25.00 3.55941% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 240,000,000.00 4.21238% 970.32335471 3.40614554 0.00000000 0.00000000
2-A-2 210,000,000.00 4.52638% 970.32335471 3.66004681 0.00000000 0.00000000
2-A-3 17,000,000.00 1.65600% 857.25643353 1.18301412 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 4.31538% 1000.00000000 3.59615351 0.00000000 0.00000000
2-A-8 70,403,000.00 4.31538% 1000.00000000 3.59615343 0.00000000 0.00000000
2-A-9 30,596,000.00 3.41400% 857.25643352 2.43889463 0.00000000 0.00000000
2-A-IO 0.00 1.03545% 948.28211963 0.81824591 0.00000000 0.00000000
3-A-1 50,000,000.00 4.12880% 965.86207980 3.32320900 0.00000000 0.00000000
3-A-2 30,371,000.00 4.72780% 965.86207994 3.80533502 0.00000000 0.00000000
4-A-1 211,868,000.00 4.66580% 986.72264198 3.83654124 0.00000000 0.00000000
B-1 16,152,000.00 4.22278% 995.60319527 3.50351164 0.00000000 0.00000000
B-2 7,753,000.00 4.22278% 995.60319489 3.50351090 0.00000000 0.00000000
B-3 5,168,000.00 4.22278% 995.60319466 3.50351200 0.00000000 0.00000000
B-4 1,938,000.00 4.22278% 995.60319401 3.50351393 0.00000000 0.00000000
B-5 1,938,000.00 4.22278% 995.60319401 3.50351393 0.00000000 0.00000000
B-6 2,584,620.00 4.22278% 995.60319505 3.50351309 0.00000000 0.00000000
1-IO 0.00 0.30479% 917.97933108 0.23316140 0.00000000 0.00000000
2-IO 0.00 0.00115% 971.02752162 0.00092653 0.00000000 0.00000000
3-IO 0.00 0.01565% 966.80079321 0.01260545 0.00000000 0.00000000
SES 0.00 0.00000% 961.39404217 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 2.62494953 0.00000000 863.59390191
1-A-2 0.00000000 0.00000000 3.01875353 0.00000000 863.59390197
1-A-3 0.00000000 0.00000000 3.01875452 0.00000000 863.59390181
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 31.60000000 0.00000000 0.00000000
2-A-1 0.00000000 0.00000000 3.40614554 0.00000000 951.78686100
2-A-2 0.00000000 0.00000000 3.66004681 0.00000000 951.78686100
2-A-3 0.00000000 0.00000000 1.18301412 0.00000000 768.09658412
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 3.37916651 0.00000000 1000.00000000
2-A-7 0.00000000 0.00000000 3.59615351 0.00000000 1000.00000000
2-A-8 0.00000000 0.00000000 3.59615343 0.00000000 1000.00000000
2-A-9 0.00000000 0.00000000 2.43889463 0.00000000 768.09658419
2-A-IO 0.00000000 0.00000000 0.81824591 0.00000000 915.97832804
3-A-1 0.00000000 0.00000000 3.32320900 0.00000000 964.50101360
3-A-2 0.00000000 0.00000000 3.80533502 0.00000000 964.50101347
4-A-1 0.00000000 0.00000000 3.83654124 0.00000000 977.64628953
B-1 0.00000000 0.00000000 3.50351164 0.00000000 994.47843858
B-2 0.00000000 0.00000000 3.50351090 0.00000000 994.47843802
B-3 0.00000000 0.00000000 3.50351200 0.00000000 994.47843847
B-4 0.00000000 0.00000000 3.50351393 0.00000000 994.47843653
B-5 0.00000000 0.00000000 3.50351393 0.00000000 994.47843653
B-6 0.00000000 0.00000000 3.50351309 0.00000000 994.47843784
1-IO 0.00000000 0.00000000 0.23316140 0.00000000 867.14531302
2-IO 0.00000000 0.00000000 0.00092653 0.00000000 952.97227858
3-IO 0.00000000 0.00000000 0.01260545 0.00000000 965.47693949
SES 0.00000000 0.00000000 0.18643476 0.00000000 938.51509662
<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% 269,347,439.61 254,432,057.37 0.00 0.00 86.71453130%
2-SES 0.00000% 677,907,591.57 665,302,607.62 0.00 0.00 95.29722786%
3-SES 0.00000% 79,900,688.50 79,791,279.38 0.00 0.00 96.54769395%
4-SES 0.00000% 215,015,106.80 213,084,101.15 0.00 0.00 97.80797978%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 34,306,312.12
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 34,306,312.12
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 53,827.51
Payment of Interest and Principal 34,252,484.61
Total Withdrawals (Pool Distribution Amount) 34,306,312.12
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 51,757.12
Trustee Fee - Wells Fargo Bank, N.A. 2,070.39
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 53,827.51
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 13 0 0 0 13
6,763,526.04 0.00 0.00 0.00 6,763,526.04
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 13 0 0 0 13
6,763,526.04 0.00 0.00 0.00 6,763,526.04
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 0.552721% 0.000000% 0.000000% 0.000000% 0.552721%
0.557212% 0.000000% 0.000000% 0.000000% 0.557212%
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 0.552721% 0.000000% 0.000000% 0.000000% 0.552721%
0.557212% 0.000000% 0.000000% 0.000000% 0.557212%
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 5 0 0 0 5
2,576,077.26 0.00 0.00 0.00 2,576,077.26
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 5 0 0 0 5
2,576,077.26 0.00 0.00 0.00 2,576,077.26
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.010101% 0.000000% 0.000000% 0.000000% 1.010101%
1.011181% 0.000000% 0.000000% 0.000000% 1.011181%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 1.010101% 0.000000% 0.000000% 0.000000% 1.010101%
1.011181% 0.000000% 0.000000% 0.000000% 1.011181%
<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 7 0 0 0 7
3,673,710.51 0.00 0.00 0.00 3,673,710.51
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
3,673,710.51 0.00 0.00 0.00 3,673,710.51
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.539291% 0.000000% 0.000000% 0.000000% 0.539291%
0.551678% 0.000000% 0.000000% 0.000000% 0.551678%
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 0.539291% 0.000000% 0.000000% 0.000000% 0.539291%
0.551678% 0.000000% 0.000000% 0.000000% 0.551678%
<caption>
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 1 0 0 0 1
513,738.27 0.00 0.00 0.00 513,738.27
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 1 0 0 0 1
513,738.27 0.00 0.00 0.00 513,738.27
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.694444% 0.000000% 0.000000% 0.000000% 0.694444%
0.643847% 0.000000% 0.000000% 0.000000% 0.643847%
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 0.694444% 0.000000% 0.000000% 0.000000% 0.694444%
0.643847% 0.000000% 0.000000% 0.000000% 0.643847%
<caption>
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 29,934.47
COLLATERAL STATEMENT
Collateral Description Mixed ARM
Weighted Average Gross Coupon 4.578823%
Weighted Average Net Coupon 4.328823%
Weighted Average Pass-Through Rate 4.299718%
Weighted Average Maturity(Stepdown Calculation ) 351
Beginning Scheduled Collateral Loan Count 2,404
Number Of Loans Paid In Full 52
Ending Scheduled Collateral Loan Count 2,352
Beginning Scheduled Collateral Balance 1,242,170,826.48
Ending Scheduled Collateral Balance 1,212,610,045.52
Ending Actual Collateral Balance at 29-Feb-2004 1,213,815,506.99
Monthly P &I Constant 6,139,063.48
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 1,212,610,045.52
Scheduled Principal 1,399,330.31
Unscheduled Principal 28,161,450.65
Miscellaneous Reporting
Total Senior % 97.151971%
Aggregate Subordinate % 2.848029%
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Mixed ARM Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.248462 4.597384 4.622799
Weighted Average Net Rate 3.998462 4.347384 4.372799
Weighted Average Maturity 351 352 351
Beginning Loan Count 523 1,319 144
Loans Paid In Full 28 21 0
Ending Loan Count 495 1,298 144
Beginning Scheduled Balance 269,347,439.61 677,907,591.57 79,900,688.50
Ending scheduled Balance 254,432,057.37 665,302,607.62 79,791,279.38
Record Date 02/29/2004 02/29/2004 02/29/2004
Principal And Interest Constant 1,357,181.35 3,303,030.54 308,467.11
Scheduled Principal 403,587.76 705,862.57 663.06
Unscheduled Principal 14,511,794.48 11,899,121.38 108,746.06
Scheduled Interest 953,593.59 2,597,167.97 307,804.05
Servicing Fees 56,114.05 141,230.80 16,645.99
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 448.91 1,129.89 133.22
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 28,057.05 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 868,973.58 2,454,807.28 291,024.84
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 3.871462 4.345384 4.370799
Group Level Collateral Statement
Group Group 4 Total
Collateral Description Mixed ARM Mixed ARM
Weighted Average Coupon Rate 4.917799 4.578823
Weighted Average Net Rate 4.667799 4.328823
Weighted Average Maturity 349 351
Beginning Loan Count 418 2,404
Loans Paid In Full 3 52
Ending Loan Count 415 2,352
Beginning Scheduled Balance 215,015,106.80 1,242,170,826.48
Ending scheduled Balance 213,084,101.15 1,212,610,045.52
Record Date 02/29/2004 02/29/2004
Principal And Interest Constant 1,170,384.48 6,139,063.48
Scheduled Principal 289,216.92 1,399,330.31
Unscheduled Principal 1,641,788.73 28,161,450.65
Scheduled Interest 881,167.56 4,739,733.17
Servicing Fees 44,794.81 258,785.65
Master Servicing Fees 0.00 0.00
Trustee Fee 358.37 2,070.39
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 0.00 28,057.05
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 836,014.38 4,450,820.08
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 4.665799 4.299718
Miscellaneous Reporting
Group Group 1
CPR 48.604806%
Senior % 97.021416%
Senior Prepayment % 100.000000%
Subordinate % 2.978584%
Subordinate Prepayment % 0.000000%
Group Group 2
CPR 19.162289%
Senior % 97.179394%
Senior Prepayment % 100.000000%
Subordinate % 2.820606%
Subordinate Prepayment % 0.000000%
Group Group 3
CPR 1.621061%
Senior % 97.154734%
Senior Prepayment % 100.000000%
Subordinate % 2.845266%
Subordinate Prepayment % 0.000000%
Miscellaneous Reporting
Group Group 4
CPR 8.798994%
Senior % 97.228030%
Senior Prepayment % 100.000000%
Subordinate % 2.771970%
Subordinate Prepayment % 0.000000%