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): April 26, 2004
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-7 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-09 54-2123764
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 April 26, 2004 a distribution was made to holders of BANC OF AMERICA
ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-7
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 2003-7 Trust, relating to the
April 26, 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 2003-7 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: 4/30/04
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-7 Trust,
relating to the April 26, 2004 distribution.
EX-99.1
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Record Date: 3/31/04
Distribution Date: 4/26/04
BAA Series: 2003-7
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-CB-1 05948KEJ4 SEN 5.50000% 95,494,091.00 437,681.23 1,715,732.19
1-CB-WIO 05948KEK1 SEN 0.31250% 0.00 14,029.12 0.00
1-AR 05948KEU9 SEN 5.50000% 0.00 0.15 0.00
1-A-1 05948KEL9 SEN 5.50000% 109,298,667.06 500,952.21 2,218,076.74
1-A-2 05948KEM7 SEN 5.50000% 26,298,000.00 120,532.50 0.00
1-A-3 05948KEN5 SEN 5.50000% 1,311,000.00 6,008.75 0.00
1-A-4 05948KEP0 SEN 5.50000% 123,147,667.06 564,426.79 2,218,076.74
1-A-5 05948KEQ8 SEN 0.00000% 598,261.00 0.00 0.00
1-A-6 05948KFS3 SEN 5.75000% 3,287,000.00 15,750.21 0.00
1-A-7 05948KER6 SEN 5.75000% 1,250,000.00 5,989.58 0.00
1-A-8 05948KES4 SEN 5.75000% 2,975,000.00 14,255.21 0.00
1-A-9 05948KET2 SEN 5.75000% 5,649,739.00 27,071.67 0.00
1-A-WIO 05948KEV7 SEN 0.31498% 0.00 39,614.82 0.00
2-A-1 05948KEW5 SEN 5.00000% 53,760,919.11 224,003.81 819,749.98
2-A-2 05948KEX3 SEN 5.00000% 61,273,919.11 255,307.98 819,749.98
2-A-3 05948KEY1 SEN 5.00000% 24,873,000.00 103,637.49 0.00
2-A-4 05948KEZ8 SEN 5.00000% 69,954,865.11 291,478.58 819,761.06
2-A-WIO 05948KFA2 SEN 0.34271% 0.00 35,130.64 0.00
A-PO 05948KFB0 PO 0.00000% 11,983,662.45 0.00 107,328.96
1-B-1 05948KFC8 SUB 5.50000% 8,879,962.23 40,699.83 9,865.55
1-B-2 05948KFD6 SUB 5.50000% 4,130,999.49 18,933.75 4,589.50
1-B-3 05948KFE4 SUB 5.50000% 2,065,202.01 9,465.51 2,294.42
1-B-4 05948KFL8 SUB 5.50000% 2,064,805.03 9,463.69 2,293.98
1-B-5 05948KFM6 SUB 5.50000% 1,446,147.06 6,628.17 1,606.65
1-B-6 05948KFN4 SUB 5.50000% 1,652,325.36 7,573.16 1,835.72
2-B-1 05948KFF1 SUB 5.00000% 2,256,396.72 9,401.65 9,212.56
2-B-2 05948KFG9 SUB 5.00000% 789,738.85 3,290.58 3,224.40
2-B-3 05948KFH7 SUB 5.00000% 789,738.85 3,290.58 3,224.40
2-B-4 05948KFP9 SUB 5.00000% 451,279.34 1,880.33 1,842.51
2-B-5 05948KFQ7 SUB 5.00000% 225,639.67 940.17 921.26
2-B-6 05948KFR5 SUB 5.00000% 338,638.51 1,410.99 1,382.62
SES 05948KFU8 SEN 0.00000% 0.00 110,242.87 0.00
Totals 616,246,664.02 2,879,092.02 8,760,769.22
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-CB-1 0.00 93,778,358.81 2,153,413.42 0.00
1-CB-WIO 0.00 0.00 14,029.12 0.00
1-AR 0.00 0.00 0.15 0.00
1-A-1 0.00 107,080,590.32 2,719,028.95 0.00
1-A-2 0.00 26,298,000.00 120,532.50 0.00
1-A-3 0.00 1,311,000.00 6,008.75 0.00
1-A-4 0.00 120,929,590.32 2,782,503.53 0.00
1-A-5 0.00 598,261.00 0.00 0.00
1-A-6 0.00 3,287,000.00 15,750.21 0.00
1-A-7 0.00 1,250,000.00 5,989.58 0.00
1-A-8 0.00 2,975,000.00 14,255.21 0.00
1-A-9 0.00 5,649,739.00 27,071.67 0.00
1-A-WIO 0.00 0.00 39,614.82 0.00
2-A-1 0.00 52,941,169.13 1,043,753.79 0.00
2-A-2 0.00 60,454,169.13 1,075,057.96 0.00
2-A-3 0.00 24,873,000.00 103,637.49 0.00
2-A-4 0.00 69,135,104.05 1,111,239.64 0.00
2-A-WIO 0.00 0.00 35,130.64 0.00
A-PO 0.00 11,876,333.49 107,328.96 0.00
1-B-1 0.00 8,870,096.68 50,565.38 0.00
1-B-2 0.00 4,126,410.00 23,523.25 0.00
1-B-3 0.00 2,062,907.59 11,759.93 0.00
1-B-4 0.00 2,062,511.05 11,757.67 0.00
1-B-5 0.00 1,444,540.41 8,234.82 0.00
1-B-6 0.00 1,650,489.65 9,408.88 0.00
2-B-1 0.00 2,247,184.16 18,614.21 0.00
2-B-2 0.00 786,514.46 6,514.98 0.00
2-B-3 0.00 786,514.46 6,514.98 0.00
2-B-4 0.00 449,436.83 3,722.84 0.00
2-B-5 0.00 224,718.42 1,861.43 0.00
2-B-6 0.00 337,255.89 2,793.61 0.00
SES 0.00 0.00 110,242.87 0.00
Totals 0.00 607,485,894.85 11,639,861.24 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-CB-1 100,000,000.00 95,494,091.00 106,412.10 1,609,320.09 0.00 0.00
1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00
1-AR 100.00 0.00 0.00 0.00 0.00 0.00
1-A-1 116,638,000.00 109,298,667.06 151,944.36 2,066,132.38 0.00 0.00
1-A-2 26,298,000.00 26,298,000.00 0.00 0.00 0.00 0.00
1-A-3 1,311,000.00 1,311,000.00 0.00 0.00 0.00 0.00
1-A-4 130,487,000.00 123,147,667.06 151,944.36 2,066,132.38 0.00 0.00
1-A-5 598,261.00 598,261.00 0.00 0.00 0.00 0.00
1-A-6 3,287,000.00 3,287,000.00 0.00 0.00 0.00 0.00
1-A-7 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00
1-A-8 2,975,000.00 2,975,000.00 0.00 0.00 0.00 0.00
1-A-9 5,649,739.00 5,649,739.00 0.00 0.00 0.00 0.00
1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
2-A-1 57,754,000.00 53,760,919.11 285,610.35 534,139.63 0.00 0.00
2-A-2 65,267,000.00 61,273,919.11 285,610.35 534,139.63 0.00 0.00
2-A-3 24,873,000.00 24,873,000.00 0.00 0.00 0.00 0.00
2-A-4 73,948,000.00 69,954,865.11 285,614.21 534,146.85 0.00 0.00
2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
A-PO 12,413,176.11 11,983,662.45 29,635.85 77,693.11 0.00 0.00
1-B-1 8,947,439.00 8,879,962.23 9,865.55 0.00 0.00 0.00
1-B-2 4,162,390.00 4,130,999.49 4,589.50 0.00 0.00 0.00
1-B-3 2,080,895.00 2,065,202.01 2,294.42 0.00 0.00 0.00
1-B-4 2,080,495.00 2,064,805.03 2,293.98 0.00 0.00 0.00
1-B-5 1,457,136.00 1,446,147.06 1,606.65 0.00 0.00 0.00
1-B-6 1,664,881.00 1,652,325.36 1,835.72 0.00 0.00 0.00
2-B-1 2,319,440.00 2,256,396.72 9,212.56 0.00 0.00 0.00
2-B-2 811,804.00 789,738.85 3,224.40 0.00 0.00 0.00
2-B-3 811,804.00 789,738.85 3,224.40 0.00 0.00 0.00
2-B-4 463,888.00 451,279.34 1,842.51 0.00 0.00 0.00
2-B-5 231,944.00 225,639.67 921.26 0.00 0.00 0.00
2-B-6 348,100.00 338,638.51 1,382.62 0.00 0.00 0.00
SES 0.00 0.00 0.00 0.00 0.00 0.00
Totals 648,129,492.11 616,246,664.02 1,339,065.15 7,421,704.07 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-CB-1 1,715,732.19 93,778,358.81 0.93778359 1,715,732.19
1-CB-WIO 0.00 0.00 0.00000000 0.00
1-AR 0.00 0.00 0.00000000 0.00
1-A-1 2,218,076.74 107,080,590.32 0.91805921 2,218,076.74
1-A-2 0.00 26,298,000.00 1.00000000 0.00
1-A-3 0.00 1,311,000.00 1.00000000 0.00
1-A-4 2,218,076.74 120,929,590.32 0.92675585 2,218,076.74
1-A-5 0.00 598,261.00 1.00000000 0.00
1-A-6 0.00 3,287,000.00 1.00000000 0.00
1-A-7 0.00 1,250,000.00 1.00000000 0.00
1-A-8 0.00 2,975,000.00 1.00000000 0.00
1-A-9 0.00 5,649,739.00 1.00000000 0.00
1-A-WIO 0.00 0.00 0.00000000 0.00
2-A-1 819,749.98 52,941,169.13 0.91666671 819,749.98
2-A-2 819,749.98 60,454,169.13 0.92625935 819,749.98
2-A-3 0.00 24,873,000.00 1.00000000 0.00
2-A-4 819,761.06 69,135,104.05 0.93491513 819,761.06
2-A-WIO 0.00 0.00 0.00000000 0.00
A-PO 107,328.96 11,876,333.49 0.95675219 107,328.96
1-B-1 9,865.55 8,870,096.68 0.99135593 9,865.55
1-B-2 4,589.50 4,126,410.00 0.99135593 4,589.50
1-B-3 2,294.42 2,062,907.59 0.99135593 2,294.42
1-B-4 2,293.98 2,062,511.05 0.99135593 2,293.98
1-B-5 1,606.65 1,444,540.41 0.99135593 1,606.65
1-B-6 1,835.72 1,650,489.65 0.99135593 1,835.72
2-B-1 9,212.56 2,247,184.16 0.96884772 9,212.56
2-B-2 3,224.40 786,514.46 0.96884773 3,224.40
2-B-3 3,224.40 786,514.46 0.96884773 3,224.40
2-B-4 1,842.51 449,436.83 0.96884772 1,842.51
2-B-5 921.26 224,718.42 0.96884774 921.26
2-B-6 1,382.62 337,255.89 0.96884772 1,382.62
SES 0.00 0.00 0.00000000 0.00
Totals 8,760,769.22 607,485,894.85 0.93729093 8,760,769.22
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-CB-1 100,000,000.00 954.94091000 1.06412100 16.09320090 0.00000000
1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-1 116,638,000.00 937.07597061 1.30270032 17.71405871 0.00000000
1-A-2 26,298,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-3 1,311,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-4 130,487,000.00 943.75429782 1.16444060 15.83400936 0.00000000
1-A-5 598,261.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-6 3,287,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-7 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-8 2,975,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-9 5,649,739.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 57,754,000.00 930.86053105 4.94529124 9.24853049 0.00000000
2-A-2 65,267,000.00 938.81929781 4.37603000 8.18391576 0.00000000
2-A-3 24,873,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-4 73,948,000.00 946.00077230 3.86236558 7.22327649 0.00000000
2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 12,413,176.11 965.39856873 2.38745102 6.25892272 0.00000000
1-B-1 8,947,439.00 992.45853814 1.10261160 0.00000000 0.00000000
1-B-2 4,162,390.00 992.45853704 1.10261172 0.00000000 0.00000000
1-B-3 2,080,895.00 992.45853827 1.10261210 0.00000000 0.00000000
1-B-4 2,080,495.00 992.45853991 1.10261260 0.00000000 0.00000000
1-B-5 1,457,136.00 992.45853510 1.10260813 0.00000000 0.00000000
1-B-6 1,664,881.00 992.45853608 1.10261334 0.00000000 0.00000000
2-B-1 2,319,440.00 972.81961163 3.97188977 0.00000000 0.00000000
2-B-2 811,804.00 972.81960917 3.97189469 0.00000000 0.00000000
2-B-3 811,804.00 972.81960917 3.97189469 0.00000000 0.00000000
2-B-4 463,888.00 972.81960301 3.97188546 0.00000000 0.00000000
2-B-5 231,944.00 972.81960301 3.97190701 0.00000000 0.00000000
2-B-6 348,100.00 972.81962080 3.97190463 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-CB-1 0.00000000 17.15732190 937.78358810 0.93778359 17.15732190
1-CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-1 0.00000000 19.01675903 918.05921158 0.91805921 19.01675903
1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-4 0.00000000 16.99844996 926.75584786 0.92675585 16.99844996
1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
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-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 14.19382173 916.66670932 0.91666671 14.19382173
2-A-2 0.00000000 12.55994576 926.25935205 0.92625935 12.55994576
2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-4 0.00000000 11.08564207 934.91513023 0.93491513 11.08564207
2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 0.00000000 8.64637374 956.75219499 0.95675219 8.64637374
1-B-1 0.00000000 1.10261160 991.35592654 0.99135593 1.10261160
1-B-2 0.00000000 1.10261172 991.35592772 0.99135593 1.10261172
1-B-3 0.00000000 1.10261210 991.35592618 0.99135593 1.10261210
1-B-4 0.00000000 1.10261260 991.35592732 0.99135593 1.10261260
1-B-5 0.00000000 1.10260813 991.35592697 0.99135593 1.10260813
1-B-6 0.00000000 1.10261334 991.35592874 0.99135593 1.10261334
2-B-1 0.00000000 3.97188977 968.84772186 0.96884772 3.97188977
2-B-2 0.00000000 3.97189469 968.84772679 0.96884773 3.97189469
2-B-3 0.00000000 3.97189469 968.84772679 0.96884773 3.97189469
2-B-4 0.00000000 3.97188546 968.84771755 0.96884772 3.97188546
2-B-5 0.00000000 3.97190701 968.84773911 0.96884774 3.97190701
2-B-6 0.00000000 3.97190463 968.84771617 0.96884772 3.97190463
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-CB-1 100,000,000.00 5.50000% 95,494,091.00 437,681.25 0.00 0.00
1-CB-WIO 0.00 0.31250% 53,872,192.87 14,029.12 0.00 0.00
1-AR 100.00 5.50000% 0.00 0.00 0.00 0.00
1-A-1 116,638,000.00 5.50000% 109,298,667.06 500,952.22 0.00 0.00
1-A-2 26,298,000.00 5.50000% 26,298,000.00 120,532.50 0.00 0.00
1-A-3 1,311,000.00 5.50000% 1,311,000.00 6,008.75 0.00 0.00
1-A-4 130,487,000.00 5.50000% 123,147,667.06 564,426.81 0.00 0.00
1-A-5 598,261.00 0.00000% 598,261.00 0.00 0.00 0.00
1-A-6 3,287,000.00 5.75000% 3,287,000.00 15,750.21 0.00 0.00
1-A-7 1,250,000.00 5.75000% 1,250,000.00 5,989.58 0.00 0.00
1-A-8 2,975,000.00 5.75000% 2,975,000.00 14,255.21 0.00 0.00
1-A-9 5,649,739.00 5.75000% 5,649,739.00 27,071.67 0.00 0.00
1-A-WIO 0.00 0.31498% 150,923,443.34 39,614.82 0.00 0.00
2-A-1 57,754,000.00 5.00000% 53,760,919.11 224,003.83 0.00 0.00
2-A-2 65,267,000.00 5.00000% 61,273,919.11 255,308.00 0.00 0.00
2-A-3 24,873,000.00 5.00000% 24,873,000.00 103,637.50 0.00 0.00
2-A-4 73,948,000.00 5.00000% 69,954,865.11 291,478.60 0.00 0.00
2-A-WIO 0.00 0.34271% 123,010,214.19 35,130.64 0.00 0.00
A-PO 12,413,176.11 0.00000% 11,983,662.45 0.00 0.00 0.00
1-B-1 8,947,439.00 5.50000% 8,879,962.23 40,699.83 0.00 0.00
1-B-2 4,162,390.00 5.50000% 4,130,999.49 18,933.75 0.00 0.00
1-B-3 2,080,895.00 5.50000% 2,065,202.01 9,465.51 0.00 0.00
1-B-4 2,080,495.00 5.50000% 2,064,805.03 9,463.69 0.00 0.00
1-B-5 1,457,136.00 5.50000% 1,446,147.06 6,628.17 0.00 0.00
1-B-6 1,664,881.00 5.50000% 1,652,325.36 7,573.16 0.00 0.00
2-B-1 2,319,440.00 5.00000% 2,256,396.72 9,401.65 0.00 0.00
2-B-2 811,804.00 5.00000% 789,738.85 3,290.58 0.00 0.00
2-B-3 811,804.00 5.00000% 789,738.85 3,290.58 0.00 0.00
2-B-4 463,888.00 5.00000% 451,279.34 1,880.33 0.00 0.00
2-B-5 231,944.00 5.00000% 225,639.67 940.17 0.00 0.00
2-B-6 348,100.00 5.00000% 338,638.51 1,410.99 0.00 0.00
SES 0.00 0.00000% 616,246,664.98 0.00 0.00 0.00
Totals 648,129,492.11 2,768,849.12 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-CB-1 0.02 0.00 437,681.23 0.00 93,778,358.81
1-CB-WIO 0.00 0.00 14,029.12 0.00 52,863,440.33
1-AR 0.00 0.00 0.15 0.00 0.00
1-A-1 0.02 0.00 500,952.21 0.00 107,080,590.32
1-A-2 0.00 0.00 120,532.50 0.00 26,298,000.00
1-A-3 0.00 0.00 6,008.75 0.00 1,311,000.00
1-A-4 0.02 0.00 564,426.79 0.00 120,929,590.32
1-A-5 0.00 0.00 0.00 0.00 598,261.00
1-A-6 0.00 0.00 15,750.21 0.00 3,287,000.00
1-A-7 0.00 0.00 5,989.58 0.00 1,250,000.00
1-A-8 0.00 0.00 14,255.21 0.00 2,975,000.00
1-A-9 0.00 0.00 27,071.67 0.00 5,649,739.00
1-A-WIO 0.00 0.00 39,614.82 0.00 148,099,735.21
2-A-1 0.02 0.00 224,003.81 0.00 52,941,169.13
2-A-2 0.02 0.00 255,307.98 0.00 60,454,169.13
2-A-3 0.01 0.00 103,637.49 0.00 24,873,000.00
2-A-4 0.02 0.00 291,478.58 0.00 69,135,104.05
2-A-WIO 0.00 0.00 35,130.64 0.00 121,531,933.85
A-PO 0.00 0.00 0.00 0.00 11,876,333.49
1-B-1 0.00 0.00 40,699.83 0.00 8,870,096.68
1-B-2 0.00 0.00 18,933.75 0.00 4,126,410.00
1-B-3 0.00 0.00 9,465.51 0.00 2,062,907.59
1-B-4 0.00 0.00 9,463.69 0.00 2,062,511.05
1-B-5 0.00 0.00 6,628.17 0.00 1,444,540.41
1-B-6 0.00 0.00 7,573.16 0.00 1,650,489.65
2-B-1 0.00 0.00 9,401.65 0.00 2,247,184.16
2-B-2 0.00 0.00 3,290.58 0.00 786,514.46
2-B-3 0.00 0.00 3,290.58 0.00 786,514.46
2-B-4 0.00 0.00 1,880.33 0.00 449,436.83
2-B-5 0.00 0.00 940.17 0.00 224,718.42
2-B-6 0.00 0.00 1,410.99 0.00 337,255.89
SES 0.00 0.00 110,242.87 0.00 607,485,895.79
Totals 0.13 0.00 2,879,092.02 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
1-CB-1 100,000,000.00 5.50000% 954.94091000 4.37681250 0.00000000 0.00000000
1-CB-WIO 0.00 0.31250% 954.66995929 0.24861025 0.00000000 0.00000000
1-AR 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
1-A-1 116,638,000.00 5.50000% 937.07597061 4.29493150 0.00000000 0.00000000
1-A-2 26,298,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-3 1,311,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-4 130,487,000.00 5.50000% 943.75429782 4.32554055 0.00000000 0.00000000
1-A-5 598,261.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-6 3,287,000.00 5.75000% 1000.00000000 4.79166717 0.00000000 0.00000000
1-A-7 1,250,000.00 5.75000% 1000.00000000 4.79166400 0.00000000 0.00000000
1-A-8 2,975,000.00 5.75000% 1000.00000000 4.79166723 0.00000000 0.00000000
1-A-9 5,649,739.00 5.75000% 1000.00000000 4.79166737 0.00000000 0.00000000
1-A-WIO 0.00 0.31498% 936.21048100 0.24573922 0.00000000 0.00000000
2-A-1 57,754,000.00 5.00000% 930.86053105 3.87858555 0.00000000 0.00000000
2-A-2 65,267,000.00 5.00000% 938.81929781 3.91174713 0.00000000 0.00000000
2-A-3 24,873,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000
2-A-4 73,948,000.00 5.00000% 946.00077230 3.94166982 0.00000000 0.00000000
2-A-WIO 0.00 0.34271% 944.20919444 0.26965788 0.00000000 0.00000000
A-PO 12,413,176.11 0.00000% 965.39856873 0.00000000 0.00000000 0.00000000
1-B-1 8,947,439.00 5.50000% 992.45853814 4.54876865 0.00000000 0.00000000
1-B-2 4,162,390.00 5.50000% 992.45853704 4.54876886 0.00000000 0.00000000
1-B-3 2,080,895.00 5.50000% 992.45853827 4.54876868 0.00000000 0.00000000
1-B-4 2,080,495.00 5.50000% 992.45853991 4.54876844 0.00000000 0.00000000
1-B-5 1,457,136.00 5.50000% 992.45853510 4.54876552 0.00000000 0.00000000
1-B-6 1,664,881.00 5.50000% 992.45853608 4.54876955 0.00000000 0.00000000
2-B-1 2,319,440.00 5.00000% 972.81961163 4.05341376 0.00000000 0.00000000
2-B-2 811,804.00 5.00000% 972.81960917 4.05341683 0.00000000 0.00000000
2-B-3 811,804.00 5.00000% 972.81960917 4.05341683 0.00000000 0.00000000
2-B-4 463,888.00 5.00000% 972.81960301 4.05341376 0.00000000 0.00000000
2-B-5 231,944.00 5.00000% 972.81960301 4.05343531 0.00000000 0.00000000
2-B-6 348,100.00 5.00000% 972.81962080 4.05340419 0.00000000 0.00000000
SES 0.00 0.00000% 950.80793512 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-CB-1 0.00000020 0.00000000 4.37681230 0.00000000 937.78358810
1-CB-WIO 0.00000000 0.00000000 0.24861025 0.00000000 936.79384000
1-AR 0.00000000 0.00000000 1.50000000 0.00000000 0.00000000
1-A-1 0.00000017 0.00000000 4.29493141 0.00000000 918.05921158
1-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-4 0.00000015 0.00000000 4.32554040 0.00000000 926.75584786
1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
1-A-6 0.00000000 0.00000000 4.79166717 0.00000000 1000.00000000
1-A-7 0.00000000 0.00000000 4.79166400 0.00000000 1000.00000000
1-A-8 0.00000000 0.00000000 4.79166723 0.00000000 1000.00000000
1-A-9 0.00000000 0.00000000 4.79166737 0.00000000 1000.00000000
1-A-WIO 0.00000000 0.00000000 0.24573922 0.00000000 918.69441399
2-A-1 0.00000035 0.00000000 3.87858521 0.00000000 916.66670932
2-A-2 0.00000031 0.00000000 3.91174682 0.00000000 926.25935205
2-A-3 0.00000040 0.00000000 4.16666626 0.00000000 1000.00000000
2-A-4 0.00000027 0.00000000 3.94166955 0.00000000 934.91513023
2-A-WIO 0.00000000 0.00000000 0.26965788 0.00000000 932.86212137
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 956.75219499
1-B-1 0.00000000 0.00000000 4.54876865 0.00000000 991.35592654
1-B-2 0.00000000 0.00000000 4.54876886 0.00000000 991.35592772
1-B-3 0.00000000 0.00000000 4.54876868 0.00000000 991.35592618
1-B-4 0.00000000 0.00000000 4.54876844 0.00000000 991.35592732
1-B-5 0.00000000 0.00000000 4.54876552 0.00000000 991.35592697
1-B-6 0.00000000 0.00000000 4.54876955 0.00000000 991.35592874
2-B-1 0.00000000 0.00000000 4.05341376 0.00000000 968.84772186
2-B-2 0.00000000 0.00000000 4.05341683 0.00000000 968.84772679
2-B-3 0.00000000 0.00000000 4.05341683 0.00000000 968.84772679
2-B-4 0.00000000 0.00000000 4.05341376 0.00000000 968.84771755
2-B-5 0.00000000 0.00000000 4.05343531 0.00000000 968.84773911
2-B-6 0.00000000 0.00000000 4.05340419 0.00000000 968.84771617
SES 0.00000000 0.00000000 0.17009390 0.00000000 937.29093075
<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-CB-APO 0.00000% 0.00 0.00 1,836,972.41 1,823,352.18 96.15584135%
1-A-APO 0.00000% 0.00 0.00 5,245,848.33 5,197,824.84 96.22228929%
2-APO 0.00000% 0.00 0.00 4,900,841.72 4,855,156.47 94.91929331%
1-CB-SES 0.00000% 102,541,543.78 100,806,385.16 0.00 0.00 94.08281670%
1-A-SES 0.00000% 294,090,143.93 289,589,287.36 0.00 0.00 93.70637679%
2-SES 0.00000% 219,614,977.27 217,090,223.27 0.00 0.00 93.59595747%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 11,667,335.59
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 11,667,335.59
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 27,474.35
Payment of Interest and Principal 11,639,861.24
Total Withdrawals (Pool Distribution Amount) 11,667,335.59
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 25,676.96
Trustee Fee 1,797.39
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 27,474.35
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 2 0 0 2
298,594.36 0.00 0.00 298,594.36
30 Days 15 1 0 0 16
2,030,674.15 103,233.22 0.00 0.00 2,133,907.37
60 Days 2 0 0 0 2
363,480.34 0.00 0.00 0.00 363,480.34
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 26,201.78 0.00 26,201.78
150 Days 0 0 1 0 1
0.00 0.00 396,348.66 0.00 396,348.66
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 17 3 2 0 22
2,394,154.49 401,827.58 422,550.44 0.00 3,218,532.51
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 0.045157% 0.000000% 0.000000% 0.045157%
0.049063% 0.000000% 0.000000% 0.049063%
30 Days 0.338677% 0.022578% 0.000000% 0.000000% 0.361255%
0.333664% 0.016962% 0.000000% 0.000000% 0.350627%
60 Days 0.045157% 0.000000% 0.000000% 0.000000% 0.045157%
0.059724% 0.000000% 0.000000% 0.000000% 0.059724%
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% 0.022578% 0.000000% 0.022578%
0.000000% 0.000000% 0.004305% 0.000000% 0.004305%
150 Days 0.000000% 0.000000% 0.022578% 0.000000% 0.022578%
0.000000% 0.000000% 0.065125% 0.000000% 0.065125%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.383834% 0.067735% 0.045157% 0.000000% 0.496726%
0.393389% 0.066025% 0.069430% 0.000000% 0.528844%
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 6 1 0 0 7
883,973.31 103,233.22 0.00 0.00 987,206.53
60 Days 1 0 0 0 1
184,763.81 0.00 0.00 0.00 184,763.81
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 1 0 0 8
1,068,737.12 103,233.22 0.00 0.00 1,171,970.34
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.868307% 0.144718% 0.000000% 0.000000% 1.013025%
0.876099% 0.102314% 0.000000% 0.000000% 0.978413%
60 Days 0.144718% 0.000000% 0.000000% 0.000000% 0.144718%
0.183118% 0.000000% 0.000000% 0.000000% 0.183118%
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 1.013025% 0.144718% 0.000000% 0.000000% 1.157742%
1.059217% 0.102314% 0.000000% 0.000000% 1.161531%
<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 1 0 0 1
271,779.24 0.00 0.00 271,779.24
30 Days 3 0 0 0 3
526,981.06 0.00 0.00 0.00 526,981.06
60 Days 1 0 0 0 1
178,716.53 0.00 0.00 0.00 178,716.53
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 26,201.78 0.00 26,201.78
150 Days 0 0 1 0 1
0.00 0.00 396,348.66 0.00 396,348.66
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 4 1 2 0 7
705,697.59 271,779.24 422,550.44 0.00 1,400,027.27
0-29 Days 0.055096% 0.000000% 0.000000% 0.055096%
0.093762% 0.000000% 0.000000% 0.093762%
30 Days 0.165289% 0.000000% 0.000000% 0.000000% 0.165289%
0.181805% 0.000000% 0.000000% 0.000000% 0.181805%
60 Days 0.055096% 0.000000% 0.000000% 0.000000% 0.055096%
0.061656% 0.000000% 0.000000% 0.000000% 0.061656%
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% 0.055096% 0.000000% 0.055096%
0.000000% 0.000000% 0.009039% 0.000000% 0.009039%
150 Days 0.000000% 0.000000% 0.055096% 0.000000% 0.055096%
0.000000% 0.000000% 0.136738% 0.000000% 0.136738%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.220386% 0.055096% 0.110193% 0.000000% 0.385675%
0.243462% 0.093762% 0.145777% 0.000000% 0.483001%
<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 1 0 0 1
26,815.12 0.00 0.00 26,815.12
30 Days 6 0 0 0 6
619,719.78 0.00 0.00 0.00 619,719.78
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 6 1 0 0 7
619,719.78 26,815.12 0.00 0.00 646,534.90
0-29 Days 0.052002% 0.000000% 0.000000% 0.052002%
0.012310% 0.000000% 0.000000% 0.012310%
30 Days 0.312012% 0.000000% 0.000000% 0.000000% 0.312012%
0.284485% 0.000000% 0.000000% 0.000000% 0.284485%
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 0.312012% 0.052002% 0.000000% 0.000000% 0.364015%
0.284485% 0.012310% 0.000000% 0.000000% 0.296795%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 18,098.69
COLLATERAL STATEMENT
Collateral Description Fixed
Weighted Average Gross Coupon 5.645203%
Weighted Average Pass-Through Rate 5.391703%
Weighted Average Maturity(Stepdown Calculation ) 284
Beginning Scheduled Collateral Loan Count 4,477
Number Of Loans Paid In Full 48
Ending Scheduled Collateral Loan Count 4,429
Beginning Scheduled Collateral Balance 616,246,664.98
Ending Scheduled Collateral Balance 607,485,895.79
Ending Actual Collateral Balance at 31-Mar-2004 608,597,739.14
Monthly P &I Constant 4,238,096.37
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 11,159,688.45
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 607,485,895.79
Scheduled Principal 1,339,065.13
Unscheduled Principal 7,421,704.06
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Fixed 10 Year Fixed 15 Year Fixed 15 Year
Weighted Average Coupon Rate 5.819149 5.817036 5.333880
Weighted Average Net Rate 5.569149 5.567036 5.083880
Weighted Average Maturity 349 349 168
Beginning Loan Count 703 1,839 1,935
Loans Paid In Full 12 24 12
Ending Loan Count 691 1,815 1,923
Beginning Scheduled Balance 102,541,543.78 294,090,143.93 219,614,977.27
Ending scheduled Balance 100,806,385.16 289,589,287.36 217,090,223.27
Record Date 03/31/2004 03/31/2004 03/31/2004
Principal And Interest Constant 611,663.16 1,752,547.58 1,873,885.63
Scheduled Principal 114,409.42 326,936.71 897,719.00
Unscheduled Principal 1,620,749.20 4,173,919.86 1,627,035.00
Scheduled Interest 497,253.74 1,425,610.87 976,166.63
Servicing Fees 21,362.80 61,268.78 45,753.14
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 299.06 857.76 640.57
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 475,591.88 1,363,484.33 929,772.92
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.0000 0.0000 0.0000
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00
Pass-Through Rate 5.565649 5.563536 5.080380
Group Level Collateral Statement
Group Total
Collateral Description Fixed
Weighted Average Coupon Rate 5.645203
Weighted Average Net Rate 5.395203
Weighted Average Maturity 284
Beginning Loan Count 4,477
Loans Paid In Full 48
Ending Loan Count 4,429
Beginning Scheduled Balance 616,246,664.98
Ending scheduled Balance 607,485,895.79
Record Date 03/31/2004
Principal And Interest Constant 4,238,096.37
Scheduled Principal 1,339,065.13
Unscheduled Principal 7,421,704.06
Scheduled Interest 2,899,031.24
Servicing Fees 128,384.72
Master Servicing Fees 0.00
Trustee Fee 1,797.39
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 2,768,849.13
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 5.391703
Miscellaneous Reporting
Group Group 1
CPR 17.419743%
Subordinate % 5.174026%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 94.825974%
Group Group 2
CPR 15.778864%
Subordinate % 5.203136%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 94.796864%
Group Group 3
CPR 8.570458%
Subordinate % 2.259500%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 97.740500%