UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K/A
Current Report
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 26, 2004
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-6 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-05 54-2121750
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)
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act(17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act(17 CFR 240.13e-4(c))
ITEM 8.01 Other Events
Subsequent to filing the 8-K relating to the payment date on January 26, 2004,
a revision was made to the BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage
Pass-Through Certificates, Series 2003-6 which was not included in the original
8-K filed. The 8-K is being amended because delinquency information was revised.
This revision was not previously disclosed in a 1934 Act filing. The revised
data has been and will continue to be available on the Wells Fargo Bank, N.A.
as Trustee, website at www.ctslink.com.
ITEM 9.01 Financial Statements and Exhibits
(c) Exhibits
Exhibit Number Description
EX-99.1 Amended monthly report distributed to
holders of Mortgage Pass-Through
Certificates, Series 2003-6 Trust,
relating to the January 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 2003-6 Trust
(Registrant)
By: Wells Fargo Bank, N.A. as Trustee
By: /s/ Beth Belfield as Assistant Vice President
By: Beth Belfield as Assistant Vice President
Date: 8/10/04
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Amended monthly report distributed to holders of
Mortgage Pass-Through Certificates, Series 2003-6
Trust, relating to the January 26, 2004 distribution.
EX-99.1
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Record Date: 12/31/03
Distribution Date: 1/26/04
BAA 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>
CB-1 05948KDH9 SEN 5.50000% 310,831,443.36 1,424,644.12 2,553,523.32
CB-WIO 05948KDK2 SEN 0.39426% 0.00 84,743.10 0.00
CB-R 05948KDJ5 SEN 5.50000% 0.00 0.00 0.00
NC-1 05948KDL0 SEN 5.00000% 38,725,875.45 161,357.81 589,446.25
NC-2 05948KDM8 SEN 8.00000% 7,745,175.09 51,634.50 117,889.25
NC-3 05948KDN6 SEN 5.50000% 2,000,000.00 9,166.67 0.00
NC-4 05948KDP1 SEN 5.50000% 2,000,000.00 9,166.67 0.00
NC-5 05948KDQ9 SEN 5.50000% 2,000,000.00 9,166.67 0.00
NC-WIO 05948KDR7 SEN 0.33281% 0.00 13,962.07 0.00
2-A-1 05948KDZ9 SEN 4.75000% 95,787,491.48 379,158.77 541,541.36
2-A-WIO 05948KEA3 SEN 0.55889% 0.00 38,676.72 0.00
A-PO 05948KDS5 STP 0.00000% 2,157,932.30 0.00 4,378.80
1-B-1 05948KDT3 SUB 5.50000% 8,565,933.40 39,260.53 8,997.61
1-B-2 05948KDU0 SUB 5.50000% 3,984,502.12 18,262.30 4,185.30
1-B-3 05948KDV8 SUB 5.50000% 1,990,758.74 9,124.31 2,091.08
1-B-4 05948KEB1 SUB 5.50000% 1,992,748.50 9,133.43 2,093.17
1-B-5 05948KEC9 SUB 5.50000% 1,393,829.58 6,388.39 1,464.07
1-B-6 05948KED7 SUB 5.50000% 1,594,980.78 7,310.33 1,675.36
2-B-1 05948KDW6 SUB 4.75000% 1,115,220.56 4,414.41 4,427.75
2-B-2 05948KDX4 SUB 4.75000% 355,065.82 1,405.47 1,409.71
2-B-3 05948KDY2 SUB 4.75000% 355,065.82 1,405.47 1,409.71
2-B-4 05948KEE5 SUB 4.75000% 202,054.03 799.80 802.21
2-B-5 05948KEF2 SUB 4.75000% 102,007.86 403.78 405.00
2-B-6 05948KEG0 SUB 4.75000% 152,284.00 602.79 604.61
SES 05948KEH8 SEN 0.00000% 0.00 84,416.22 0.00
Totals 483,052,368.89 2,364,604.33 3,836,344.56
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
CB-1 0.00 308,277,920.04 3,978,167.44 0.00
CB-WIO 0.00 0.00 84,743.10 0.00
CB-R 0.00 0.00 0.00 0.00
NC-1 0.00 38,136,429.20 750,804.06 0.00
NC-2 0.00 7,627,285.84 169,523.75 0.00
NC-3 0.00 2,000,000.00 9,166.67 0.00
NC-4 0.00 2,000,000.00 9,166.67 0.00
NC-5 0.00 2,000,000.00 9,166.67 0.00
NC-WIO 0.00 0.00 13,962.07 0.00
2-A-1 0.00 95,245,950.12 920,700.13 0.00
2-A-WIO 0.00 0.00 38,676.72 0.00
A-PO 0.00 2,153,553.51 4,378.80 0.00
1-B-1 0.00 8,556,935.79 48,258.14 0.00
1-B-2 0.00 3,980,316.82 22,447.60 0.00
1-B-3 0.00 1,988,667.66 11,215.39 0.00
1-B-4 0.00 1,990,655.33 11,226.60 0.00
1-B-5 0.00 1,392,365.51 7,852.46 0.00
1-B-6 0.00 1,593,305.42 8,985.69 0.00
2-B-1 0.00 1,110,792.81 8,842.16 0.00
2-B-2 0.00 353,656.11 2,815.18 0.00
2-B-3 0.00 353,656.11 2,815.18 0.00
2-B-4 0.00 201,251.82 1,602.01 0.00
2-B-5 0.00 101,602.86 808.78 0.00
2-B-6 0.00 151,679.39 1,207.40 0.00
SES 0.00 0.00 84,416.22 0.00
Totals 0.00 479,216,024.34 6,200,948.89 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<s> <c> <c> <c> <c> <c> <c>
CB-1 323,459,000.00 310,831,443.36 326,518.01 2,227,005.31 0.00 0.00
CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00
CB-R 100.00 0.00 0.00 0.00 0.00 0.00
NC-1 41,307,500.00 38,725,875.45 45,911.00 543,535.25 0.00 0.00
NC-2 8,261,500.00 7,745,175.09 9,182.20 108,707.05 0.00 0.00
NC-3 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00
NC-4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00
NC-5 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00
NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00
2-A-1 100,612,000.00 95,787,491.48 380,303.73 161,237.63 0.00 0.00
2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
A-PO 2,211,773.59 2,157,932.30 3,944.90 433.90 0.00 0.00
1-B-1 8,610,000.00 8,565,933.40 8,997.61 0.00 0.00 0.00
1-B-2 4,005,000.00 3,984,502.12 4,185.30 0.00 0.00 0.00
1-B-3 2,001,000.00 1,990,758.74 2,091.08 0.00 0.00 0.00
1-B-4 2,003,000.00 1,992,748.50 2,093.17 0.00 0.00 0.00
1-B-5 1,401,000.00 1,393,829.58 1,464.07 0.00 0.00 0.00
1-B-6 1,603,186.00 1,594,980.78 1,675.36 0.00 0.00 0.00
2-B-1 1,137,000.00 1,115,220.56 4,427.75 0.00 0.00 0.00
2-B-2 362,000.00 355,065.82 1,409.71 0.00 0.00 0.00
2-B-3 362,000.00 355,065.82 1,409.71 0.00 0.00 0.00
2-B-4 206,000.00 202,054.03 802.21 0.00 0.00 0.00
2-B-5 104,000.00 102,007.86 405.00 0.00 0.00 0.00
2-B-6 155,258.00 152,284.00 604.61 0.00 0.00 0.00
SES 0.00 0.00 0.00 0.00 0.00 0.00
Totals 503,801,317.59 483,052,368.89 795,425.42 3,040,919.14 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
CB-1 2,553,523.32 308,277,920.04 0.95306645 2,553,523.32
CB-WIO 0.00 0.00 0.00000000 0.00
CB-R 0.00 0.00 0.00000000 0.00
NC-1 589,446.25 38,136,429.20 0.92323257 589,446.25
NC-2 117,889.25 7,627,285.84 0.92323257 117,889.25
NC-3 0.00 2,000,000.00 1.00000000 0.00
NC-4 0.00 2,000,000.00 1.00000000 0.00
NC-5 0.00 2,000,000.00 1.00000000 0.00
NC-WIO 0.00 0.00 0.00000000 0.00
2-A-1 541,541.36 95,245,950.12 0.94666591 541,541.36
2-A-WIO 0.00 0.00 0.00000000 0.00
A-PO 4,378.80 2,153,553.51 0.97367720 4,378.80
1-B-1 8,997.61 8,556,935.79 0.99383691 8,997.61
1-B-2 4,185.30 3,980,316.82 0.99383691 4,185.30
1-B-3 2,091.08 1,988,667.66 0.99383691 2,091.08
1-B-4 2,093.17 1,990,655.33 0.99383691 2,093.17
1-B-5 1,464.07 1,392,365.51 0.99383691 1,464.07
1-B-6 1,675.36 1,593,305.42 0.99383691 1,675.36
2-B-1 4,427.75 1,110,792.81 0.97695058 4,427.75
2-B-2 1,409.71 353,656.11 0.97695058 1,409.71
2-B-3 1,409.71 353,656.11 0.97695058 1,409.71
2-B-4 802.21 201,251.82 0.97695058 802.21
2-B-5 405.00 101,602.86 0.97695058 405.00
2-B-6 604.61 151,679.39 0.97695056 604.61
SES 0.00 0.00 0.00000000 0.00
Totals 3,836,344.56 479,216,024.34 0.95120042 3,836,344.56
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<s> <c> <c> <c> <c> <c>
CB-1 323,459,000.00 960.96087405 1.00945718 6.88496938 0.00000000
CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
CB-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
NC-1 41,307,500.00 937.50228046 1.11144465 13.15827029 0.00000000
NC-2 8,261,500.00 937.50228046 1.11144465 13.15827029 0.00000000
NC-3 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
NC-4 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
NC-5 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 100,612,000.00 952.04837872 3.77990429 1.60256858 0.00000000
2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 2,211,773.59 975.65696134 1.78359124 0.19617740 0.00000000
1-B-1 8,610,000.00 994.88192799 1.04501858 0.00000000 0.00000000
1-B-2 4,005,000.00 994.88192759 1.04501873 0.00000000 0.00000000
1-B-3 2,001,000.00 994.88192904 1.04501749 0.00000000 0.00000000
1-B-4 2,003,000.00 994.88192711 1.04501747 0.00000000 0.00000000
1-B-5 1,401,000.00 994.88192719 1.04501784 0.00000000 0.00000000
1-B-6 1,603,186.00 994.88192886 1.04501911 0.00000000 0.00000000
2-B-1 1,137,000.00 980.84481970 3.89423923 0.00000000 0.00000000
2-B-2 362,000.00 980.84480663 3.89422652 0.00000000 0.00000000
2-B-3 362,000.00 980.84480663 3.89422652 0.00000000 0.00000000
2-B-4 206,000.00 980.84480583 3.89422330 0.00000000 0.00000000
2-B-5 104,000.00 980.84480769 3.89423077 0.00000000 0.00000000
2-B-6 155,258.00 980.84478739 3.89422767 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>
CB-1 0.00000000 7.89442656 953.06644749 0.95306645 7.89442656
CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
NC-1 0.00000000 14.26971494 923.23256551 0.92323257 14.26971494
NC-2 0.00000000 14.26971494 923.23256551 0.92323257 14.26971494
NC-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
NC-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
NC-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 5.38247287 946.66590586 0.94666591 5.38247287
2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 0.00000000 1.97976864 973.67719722 0.97367720 1.97976864
1-B-1 0.00000000 1.04501858 993.83690941 0.99383691 1.04501858
1-B-2 0.00000000 1.04501873 993.83690886 0.99383691 1.04501873
1-B-3 0.00000000 1.04501749 993.83691154 0.99383691 1.04501749
1-B-4 0.00000000 1.04501747 993.83690964 0.99383691 1.04501747
1-B-5 0.00000000 1.04501784 993.83690935 0.99383691 1.04501784
1-B-6 0.00000000 1.04501911 993.83690975 0.99383691 1.04501911
2-B-1 0.00000000 3.89423923 976.95058047 0.97695058 3.89423923
2-B-2 0.00000000 3.89422652 976.95058011 0.97695058 3.89422652
2-B-3 0.00000000 3.89422652 976.95058011 0.97695058 3.89422652
2-B-4 0.00000000 3.89422330 976.95058252 0.97695058 3.89422330
2-B-5 0.00000000 3.89423077 976.95057692 0.97695058 3.89423077
2-B-6 0.00000000 3.89422767 976.95055971 0.97695056 3.89422767
SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
CB-1 323,459,000.00 5.50000% 310,831,443.36 1,424,644.12 0.00 0.00
CB-WIO 0.00 0.39426% 257,928,921.89 84,743.10 0.00 0.00
CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00
NC-1 41,307,500.00 5.00000% 38,725,875.45 161,357.81 0.00 0.00
NC-2 8,261,500.00 8.00000% 7,745,175.09 51,634.50 0.00 0.00
NC-3 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00
NC-4 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00
NC-5 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00
NC-WIO 0.00 0.33281% 50,341,975.52 13,962.07 0.00 0.00
2-A-1 100,612,000.00 4.75000% 95,787,491.48 379,158.82 0.00 0.00
2-A-WIO 0.00 0.55889% 83,042,792.38 38,676.72 0.00 0.00
A-PO 2,211,773.59 0.00000% 2,157,932.30 0.00 0.00 0.00
1-B-1 8,610,000.00 5.50000% 8,565,933.40 39,260.53 0.00 0.00
1-B-2 4,005,000.00 5.50000% 3,984,502.12 18,262.30 0.00 0.00
1-B-3 2,001,000.00 5.50000% 1,990,758.74 9,124.31 0.00 0.00
1-B-4 2,003,000.00 5.50000% 1,992,748.50 9,133.43 0.00 0.00
1-B-5 1,401,000.00 5.50000% 1,393,829.58 6,388.39 0.00 0.00
1-B-6 1,603,186.00 5.50000% 1,594,980.78 7,310.33 0.00 0.00
2-B-1 1,137,000.00 4.75000% 1,115,220.56 4,414.41 0.00 0.00
2-B-2 362,000.00 4.75000% 355,065.82 1,405.47 0.00 0.00
2-B-3 362,000.00 4.75000% 355,065.82 1,405.47 0.00 0.00
2-B-4 206,000.00 4.75000% 202,054.03 799.80 0.00 0.00
2-B-5 104,000.00 4.75000% 102,007.86 403.78 0.00 0.00
2-B-6 155,258.00 4.75000% 152,284.00 602.79 0.00 0.00
SES 0.00 0.00000% 483,052,369.48 0.00 0.00 0.00
Totals 503,801,317.59 2,280,188.16 0.00 0.00
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
CB-1 0.00 0.00 1,424,644.12 0.00 308,277,920.04
CB-WIO 0.00 0.00 84,743.10 0.00 255,767,355.14
CB-R 0.00 0.00 0.00 0.00 0.00
NC-1 0.00 0.00 161,357.81 0.00 38,136,429.20
NC-2 0.00 0.00 51,634.50 0.00 7,627,285.84
NC-3 0.00 0.00 9,166.67 0.00 2,000,000.00
NC-4 0.00 0.00 9,166.67 0.00 2,000,000.00
NC-5 0.00 0.00 9,166.67 0.00 2,000,000.00
NC-WIO 0.00 0.00 13,962.07 0.00 49,637,392.34
2-A-1 0.05 0.00 379,158.77 0.00 95,245,950.12
2-A-WIO 0.00 0.00 38,676.72 0.00 82,558,816.88
A-PO 0.00 0.00 0.00 0.00 2,153,553.51
1-B-1 0.00 0.00 39,260.53 0.00 8,556,935.79
1-B-2 0.00 0.00 18,262.30 0.00 3,980,316.82
1-B-3 0.00 0.00 9,124.31 0.00 1,988,667.66
1-B-4 0.00 0.00 9,133.43 0.00 1,990,655.33
1-B-5 0.00 0.00 6,388.39 0.00 1,392,365.51
1-B-6 0.00 0.00 7,310.33 0.00 1,593,305.42
2-B-1 0.00 0.00 4,414.41 0.00 1,110,792.81
2-B-2 0.00 0.00 1,405.47 0.00 353,656.11
2-B-3 0.00 0.00 1,405.47 0.00 353,656.11
2-B-4 0.00 0.00 799.80 0.00 201,251.82
2-B-5 0.00 0.00 403.78 0.00 101,602.86
2-B-6 0.00 0.00 602.79 0.00 151,679.39
SES 0.00 0.00 84,416.22 0.00 479,216,024.92
Totals 0.05 0.00 2,364,604.33 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
CB-1 323,459,000.00 5.50000% 960.96087405 4.40440402 0.00000000 0.00000000
CB-WIO 0.00 0.39426% 959.31969437 0.31518654 0.00000000 0.00000000
CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
NC-1 41,307,500.00 5.00000% 937.50228046 3.90625940 0.00000000 0.00000000
NC-2 8,261,500.00 8.00000% 937.50228046 6.25001513 0.00000000 0.00000000
NC-3 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000
NC-4 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000
NC-5 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000
NC-WIO 0.00 0.33281% 942.27214001 0.26133399 0.00000000 0.00000000
2-A-1 100,612,000.00 4.75000% 952.04837872 3.76852483 0.00000000 0.00000000
2-A-WIO 0.00 0.55889% 952.00676576 0.44339187 0.00000000 0.00000000
A-PO 2,211,773.59 0.00000% 975.65696134 0.00000000 0.00000000 0.00000000
1-B-1 8,610,000.00 5.50000% 994.88192799 4.55987573 0.00000000 0.00000000
1-B-2 4,005,000.00 5.50000% 994.88192759 4.55987516 0.00000000 0.00000000
1-B-3 2,001,000.00 5.50000% 994.88192904 4.55987506 0.00000000 0.00000000
1-B-4 2,003,000.00 5.50000% 994.88192711 4.55987519 0.00000000 0.00000000
1-B-5 1,401,000.00 5.50000% 994.88192719 4.55987866 0.00000000 0.00000000
1-B-6 1,603,186.00 5.50000% 994.88192886 4.55987640 0.00000000 0.00000000
2-B-1 1,137,000.00 4.75000% 980.84481970 3.88250660 0.00000000 0.00000000
2-B-2 362,000.00 4.75000% 980.84480663 3.88251381 0.00000000 0.00000000
2-B-3 362,000.00 4.75000% 980.84480663 3.88251381 0.00000000 0.00000000
2-B-4 206,000.00 4.75000% 980.84480583 3.88252427 0.00000000 0.00000000
2-B-5 104,000.00 4.75000% 980.84480769 3.88250000 0.00000000 0.00000000
2-B-6 155,258.00 4.75000% 980.84478739 3.88250525 0.00000000 0.00000000
SES 0.00 0.00000% 958.81521556 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>
CB-1 0.00000000 0.00000000 4.40440402 0.00000000 953.06644749
CB-WIO 0.00000000 0.00000000 0.31518654 0.00000000 951.28014014
CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
NC-1 0.00000000 0.00000000 3.90625940 0.00000000 923.23256551
NC-2 0.00000000 0.00000000 6.25001513 0.00000000 923.23256551
NC-3 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000
NC-4 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000
NC-5 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000
NC-WIO 0.00000000 0.00000000 0.26133399 0.00000000 929.08415734
2-A-1 0.00000050 0.00000000 3.76852433 0.00000000 946.66590586
2-A-WIO 0.00000000 0.00000000 0.44339187 0.00000000 946.45844619
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 973.67719722
1-B-1 0.00000000 0.00000000 4.55987573 0.00000000 993.83690941
1-B-2 0.00000000 0.00000000 4.55987516 0.00000000 993.83690886
1-B-3 0.00000000 0.00000000 4.55987506 0.00000000 993.83691154
1-B-4 0.00000000 0.00000000 4.55987519 0.00000000 993.83690964
1-B-5 0.00000000 0.00000000 4.55987866 0.00000000 993.83690935
1-B-6 0.00000000 0.00000000 4.55987640 0.00000000 993.83690975
2-B-1 0.00000000 0.00000000 3.88250660 0.00000000 976.95058047
2-B-2 0.00000000 0.00000000 3.88251381 0.00000000 976.95058011
2-B-3 0.00000000 0.00000000 3.88251381 0.00000000 976.95058011
2-B-4 0.00000000 0.00000000 3.88252427 0.00000000 976.95058252
2-B-5 0.00000000 0.00000000 3.88250000 0.00000000 976.95057692
2-B-6 0.00000000 0.00000000 3.88250525 0.00000000 976.95055971
SES 0.00000000 0.00000000 0.16755855 0.00000000 951.20041897
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
CB-PO 0.00000% 0.00 0.00 1,690,877.87 1,688,412.40 97.42061262%
NC-PO 0.00000% 0.00 0.00 57,807.09 57,733.24 99.24706767%
2-A-PO 0.00000% 0.00 0.00 409,247.34 407,407.86 96.88971466%
CB-SES 0.00000% 329,192,695.51 326,619,195.05 0.00 0.00 95.51708183%
NC-SES 0.00000% 55,381,236.75 54,670,832.48 0.00 0.00 93.46382677%
2-SES 0.00000% 98,478,437.22 97,925,997.39 0.00 0.00 94.74379539%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 6,197,797.88
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 25,089.59
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
Total Deposits 6,222,887.47
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 21,938.58
Payment of Interest and Principal 6,200,948.89
Total Withdrawals (Pool Distribution Amount) 6,222,887.47
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 20,127.18
Trustee Fee 1,811.40
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 21,938.58
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
357,282.36 0.00 0.00 357,282.36
30 Days 22 0 0 0 22
3,432,817.31 0.00 0.00 0.00 3,432,817.31
60 Days 3 0 0 0 3
157,677.12 0.00 0.00 0.00 157,677.12
90 Days 0 0 1 0 1
0.00 0.00 210,560.15 0.00 210,560.15
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 25 1 1 0 27
3,590,494.43 357,282.36 210,560.15 0.00 4,158,336.94
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 0.029070% 0.000000% 0.000000% 0.029070%
0.074456% 0.000000% 0.000000% 0.074456%
30 Days 0.639535% 0.000000% 0.000000% 0.000000% 0.639535%
0.715384% 0.000000% 0.000000% 0.000000% 0.715384%
60 Days 0.087209% 0.000000% 0.000000% 0.000000% 0.087209%
0.032859% 0.000000% 0.000000% 0.000000% 0.032859%
90 Days 0.000000% 0.000000% 0.029070% 0.000000% 0.029070%
0.000000% 0.000000% 0.043880% 0.000000% 0.043880%
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 0.726744% 0.029070% 0.029070% 0.000000% 0.784884%
0.748243% 0.074456% 0.043880% 0.000000% 0.866579%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
1CB -30 Year Fixed 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 15 0 0 0 15
2,262,611.26 0.00 0.00 0.00 2,262,611.26
60 Days 3 0 0 0 3
157,677.12 0.00 0.00 0.00 157,677.12
90 Days 0 0 1 0 1
0.00 0.00 210,560.15 0.00 210,560.15
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 18 0 1 0 19
2,420,288.38 0.00 210,560.15 0.00 2,630,848.53
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.632644% 0.000000% 0.000000% 0.000000% 0.632644%
0.692144% 0.000000% 0.000000% 0.000000% 0.692144%
60 Days 0.126529% 0.000000% 0.000000% 0.000000% 0.126529%
0.048234% 0.000000% 0.000000% 0.000000% 0.048234%
90 Days 0.000000% 0.000000% 0.042176% 0.000000% 0.042176%
0.000000% 0.000000% 0.064411% 0.000000% 0.064411%
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 0.759173% 0.000000% 0.042176% 0.000000% 0.801350%
0.740379% 0.000000% 0.064411% 0.000000% 0.804790%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
1NC -30 Year Fixed 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
357,282.36 0.00 0.00 357,282.36
30 Days 1 0 0 0 1
322,371.05 0.00 0.00 0.00 322,371.05
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 1 0 0 2
322,371.05 357,282.36 0.00 0.00 679,653.41
0-29 Days 0.847458% 0.000000% 0.000000% 0.847458%
0.652939% 0.000000% 0.000000% 0.652939%
30 Days 0.847458% 0.000000% 0.000000% 0.000000% 0.847458%
0.589138% 0.000000% 0.000000% 0.000000% 0.589138%
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 0.847458% 0.847458% 0.000000% 0.000000% 1.694915%
0.589138% 0.652939% 0.000000% 0.000000% 1.242076%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
2 - 15 Year Fixed 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 0 0 0 6
847,835.00 0.00 0.00 0.00 847,835.00
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 6 0 0 0 6
847,835.00 0.00 0.00 0.00 847,835.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.630915% 0.000000% 0.000000% 0.000000% 0.630915%
0.863034% 0.000000% 0.000000% 0.000000% 0.863034%
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 0.630915% 0.000000% 0.000000% 0.000000% 0.630915%
0.863034% 0.000000% 0.000000% 0.000000% 0.863034%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 25,089.59
COLLATERAL STATEMENT
Collateral Description Fixed
Weighted Average Gross Coupon 5.918949%
Weighted Average Net Coupon 5.668949%
Weighted Average Pass-Through Rate 5.664450%
Weighted Average Maturity(Stepdown Calculation ) 352
Beginning Scheduled Collateral Loan Count 3,460
Number Of Loans Paid In Full 20
Ending Scheduled Collateral Loan Count 3,440
Beginning Scheduled Collateral Balance 483,052,369.48
Ending Scheduled Collateral Balance 479,216,024.92
Ending Actual Collateral Balance at 31-Dec-2003 479,856,769.24
Monthly P &I Constant 3,178,061.05
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 479,216,024.92
Scheduled Principal 795,425.42
Unscheduled Principal 3,040,919.14
Group Level Collateral Statement
Group 1CB -30 Year Fixed 1NC -30 Year Fixed 2 - 15 Year Fixed
Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year
Weighted Average Coupon Rate 6.035163 6.051290 5.456051
Weighted Average Net Rate 5.785162 5.801289 5.206051
Weighted Average Maturity 351 354 170
Beginning Loan Count 2,387 120 953
Loans Paid In Full 16 2 2
Ending Loan Count 2,371 118 951
Beginning Scheduled Balance 329,192,695.51 55,381,236.75 98,478,437.22
Ending scheduled Balance 326,619,195.05 54,670,832.48 97,925,997.39
Record Date 12/31/2003 12/31/2003 12/31/2003
Principal And Interest Constant 2,001,721.87 337,435.15 838,904.03
Scheduled Principal 346,112.34 58,161.89 391,151.19
Unscheduled Principal 2,227,388.12 652,242.38 161,288.64
Scheduled Interest 1,655,609.53 279,273.26 447,752.84
Servicing Fees 68,581.84 11,537.78 20,516.34
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,234.46 207.67 369.27
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00
Net Interest 1,585,793.23 267,527.81 426,867.23
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 5.780663 5.796790 5.201551
Group Level Collateral Statement
Group Total
Collateral Description Fixed
Weighted Average Coupon Rate 5.918949
Weighted Average Net Rate 5.668949
Weighted Average Maturity 352
Beginning Loan Count 3,460
Loans Paid In Full 20
Ending Loan Count 3,440
Beginning Scheduled Balance 483,052,369.48
Ending scheduled Balance 479,216,024.92
Record Date 12/31/2003
Principal And Interest Constant 3,178,061.05
Scheduled Principal 795,425.42
Unscheduled Principal 3,040,919.14
Scheduled Interest 2,382,635.63
Servicing Fees 100,635.96
Master Servicing Fees 0.00
Trustee Fee 1,811.40
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 2,280,188.27
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 5.664450
Miscellaneous Reporting
Group 1CB -30 Year Fixed
CPR 1.955458%
Group CB Subordinate Percentage 5.090162%
Group CB Subordinate Prepayment % 0.000000%
Group CB Senior Prepayment % 100.000000%
Group CB Senior Percentage 94.909838%
Group 1NC -30 Year Fixed
Group NC Subordinate Percentage 5.155825%
Group NC Subordinate Prepayment % 0.000000%
Group NC Senior Prepayment % 100.000000%
Group NC Senior Percentage 94.844175%
Group 2 - 15 Year Fixed
Group 2 Subordinate Percentage 2.326621%
Group 2 Subordinate Prepayment % 0.000000%
Group 2 Senior Prepayment % 100.000000%
Group 2 Senior Percentage 97.673379%
Group