-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, LDl48kNBKb15rkC98BW0snkp1MVhf4iJWWuWFyhrwTaYwWKwBsS6gqekO1yyKkRW bPABOqJw0xSBuLDFBkYFsQ== 0001056404-04-003119.txt : 20040927 0001056404-04-003119.hdr.sgml : 20040927 20040927072555 ACCESSION NUMBER: 0001056404-04-003119 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20040924 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20040927 DATE AS OF CHANGE: 20040927 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BEAR STEARNS ASSET BACKED SEC INC ASSET BK CERT SER 03 AC2 CENTRAL INDEX KEY: 0001229726 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 133836437 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-91334-04 FILM NUMBER: 041046118 BUSINESS ADDRESS: STREET 1: 383 MADISON AVE CITY: NEW YORK STATE: NY ZIP: 10179 BUSINESS PHONE: 2122722000 MAIL ADDRESS: STREET 1: 383 MADISON AVE CITY: NEW YORK STATE: NY ZIP: 10179 8-K 1 bsa03ac2_sep.txt SEPTEMBER 8-K 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): September 27, 2004 BEAR STEARNS ASSET BACKED SECURITIES TRUST Asset Backed Certificates, Series 2003-AC2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-91334-04 54-2120429 Pooling and Servicing Agreement) (Commission 54-2120430 (State or other File Number) 54-2120431 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) 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 On September 27, 2004 a distribution was made to holders of BEAR STEARNS ASSET BACKED SECURITIES TRUST, Asset Backed Certificates, Series 2003-AC2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2003-AC2 Trust, relating to the September 27, 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. BEAR STEARNS ASSET BACKED SECURITIES TRUST Asset Backed Certificates, Series 2003-AC2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 9/23/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2003-AC2 Trust, relating to the September 27, 2004 distribution. EX-99.1
Bear Stearns Asset Backed Securities Mortgage Pass-Through Certificates Record Date: 8/31/2004 Distribution Date: 9/27/2004 BSA Series: 2003-AC2 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 A-1 07384YHT6 SEN 4.46100% 42,020,286.84 156,210.42 2,308,657.16 A-2 07384YHU3 SEN 4.45500% 14,707,100.39 54,600.11 808,030.01 A-3 07384YHV1 SEN 3.50000% 11,477,642.07 33,476.46 3,564,474.30 A-4 07384YHW9 SEN 5.00000% 53,400,000.00 222,500.00 0.00 A-IO 07384YHX7 IO 5.00000% 0.00 209,375.00 0.00 M-1 07384YHY5 MEZ 4.95800% 7,731,732.78 31,944.94 424,792.92 M-2 07384YHZ2 MEZ 5.45900% 5,623,574.99 25,582.58 308,967.59 B-1 07384YJA5 SUB 5.11500% 2,685,516.53 12,591.72 147,546.28 B-2 07384YJB3 SUB 5.11500% 6,992,440.00 32,785.80 0.00 R-1 07384YJE7 RES 0.00000% 0.00 0.00 0.00 R-2 07384YJF4 RES 0.00000% 0.00 0.00 0.00 R-3 07384YJG2 RES 0.00000% 0.00 0.00 0.00 C 07384YJD9 SEN 0.00000% 1,672,812.00 30,934.70 0.00 P 07384YJC1 SEN 0.00000% 100.00 23,570.10 0.00 Totals 146,311,205.60 833,571.83 7,562,468.26
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 39,711,629.69 2,464,867.58 0.00 A-2 0.00 13,899,070.39 862,630.12 0.00 A-3 0.00 7,913,167.77 3,597,950.76 0.00 A-4 0.00 53,400,000.00 222,500.00 0.00 A-IO 0.00 0.00 209,375.00 0.00 M-1 0.00 7,306,939.86 456,737.86 0.00 M-2 0.00 5,314,607.40 334,550.17 0.00 B-1 0.00 2,537,970.25 160,138.00 0.00 B-2 0.00 6,992,440.00 32,785.80 0.00 R-1 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 0.00 C 0.00 1,672,812.00 30,934.70 0.00 P 0.00 100.00 23,570.10 0.00 Totals 0.00 138,748,737.36 8,396,040.09 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.
Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 100,000,000.00 42,020,286.84 0.00 0.00 0.00 0.00 A-2 35,000,000.00 14,707,100.39 0.00 0.00 0.00 0.00 A-3 100,996,000.00 11,477,642.07 0.00 3,564,474.30 0.00 0.00 A-4 53,400,000.00 53,400,000.00 0.00 0.00 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 M-1 18,400,000.00 7,731,732.78 0.00 424,792.92 0.00 0.00 M-2 13,383,000.00 5,623,574.99 0.00 308,967.59 0.00 0.00 B-1 6,391,000.00 2,685,516.53 0.00 147,546.28 0.00 0.00 B-2 6,992,440.00 6,992,440.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 0.00 0.00 0.00 C 0.00 1,672,812.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 Totals 334,562,540.00 146,311,205.60 0.00 4,445,781.09 0.00 0.00 (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.
Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 2,308,657.16 39,711,629.69 0.39711630 2,308,657.16 A-2 808,030.01 13,899,070.39 0.39711630 808,030.01 A-3 3,564,474.30 7,913,167.77 0.07835130 3,564,474.30 A-4 0.00 53,400,000.00 1.00000000 0.00 A-IO 0.00 0.00 0.00000000 0.00 M-1 424,792.92 7,306,939.86 0.39711630 424,792.92 M-2 308,967.59 5,314,607.40 0.39711630 308,967.59 B-1 147,546.28 2,537,970.25 0.39711630 147,546.28 B-2 0.00 6,992,440.00 1.00000000 0.00 R-1 0.00 0.00 0.00000000 0.00 R-2 0.00 0.00 0.00000000 0.00 R-3 0.00 0.00 0.00000000 0.00 C 0.00 1,672,812.00 0.00000000 0.00 P 0.00 100.00 1.00000000 0.00 Totals 7,562,468.26 138,748,737.36 0.41471689 7,562,468.26
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 100,000,000.00 420.20286840 0.00000000 0.00000000 0.00000000 A-2 35,000,000.00 420.20286829 0.00000000 0.00000000 0.00000000 A-3 100,996,000.00 113.64452127 0.00000000 35.29322250 0.00000000 A-4 53,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 18,400,000.00 420.20286848 0.00000000 23.08657174 0.00000000 M-2 13,383,000.00 420.20286856 0.00000000 23.08657177 0.00000000 B-1 6,391,000.00 420.20286810 0.00000000 23.08657174 0.00000000 B-2 6,992,440.00 1000.00000000 0.00000000 0.00000000 0.00000000 R-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 23.08657160 397.11629690 0.39711630 23.08657160 A-2 0.00000000 23.08657171 397.11629686 0.39711630 23.08657171 A-3 0.00000000 35.29322250 78.35129876 0.07835130 35.29322250 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 23.08657174 397.11629674 0.39711630 23.08657174 M-2 0.00000000 23.08657177 397.11629679 0.39711630 23.08657177 B-1 0.00000000 23.08657174 397.11629635 0.39711630 23.08657174 B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 (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.
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 A-1 100,000,000.00 4.46100% 42,020,286.84 156,210.42 0.00 0.00 A-2 35,000,000.00 4.45500% 14,707,100.39 54,600.11 0.00 0.00 A-3 100,996,000.00 3.50000% 11,477,642.07 33,476.46 0.00 0.00 A-4 53,400,000.00 5.00000% 53,400,000.00 222,500.00 0.00 0.00 A-IO 0.00 5.00000% 50,250,000.00 209,375.00 0.00 0.00 M-1 18,400,000.00 4.95800% 7,731,732.78 31,944.94 0.00 0.00 M-2 13,383,000.00 5.45900% 5,623,574.99 25,582.58 0.00 0.00 B-1 6,391,000.00 5.11500% 2,685,516.53 12,591.72 0.00 0.00 B-2 6,992,440.00 5.11500% 6,992,440.00 32,785.80 0.00 0.00 R-1 0.00 0.00000% 0.00 0.00 0.00 0.00 R-2 0.00 0.00000% 0.00 0.00 0.00 0.00 R-3 0.00 0.00000% 0.00 0.00 0.00 0.00 C 0.00 0.00000% 1,672,812.00 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 Totals 334,562,540.00 779,067.03 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 A-1 0.00 0.00 156,210.42 0.00 39,711,629.69 A-2 0.00 0.00 54,600.11 0.00 13,899,070.39 A-3 0.00 0.00 33,476.46 0.00 7,913,167.77 A-4 0.00 0.00 222,500.00 0.00 53,400,000.00 A-IO 0.00 0.00 209,375.00 0.00 50,250,000.00 M-1 0.00 0.00 31,944.94 0.00 7,306,939.86 M-2 0.00 0.00 25,582.58 0.00 5,314,607.40 B-1 0.00 0.00 12,591.72 0.00 2,537,970.25 B-2 0.00 0.00 32,785.80 0.00 6,992,440.00 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 0.00 0.00 C 0.00 0.00 30,934.70 0.00 1,672,812.00 P 0.00 0.00 23,570.10 0.00 100.00 Totals 0.00 0.00 833,571.83 0.00 (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.
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 A-1 100,000,000.00 4.46100% 420.20286840 1.56210420 0.00000000 0.00000000 A-2 35,000,000.00 4.45500% 420.20286829 1.56000314 0.00000000 0.00000000 A-3 100,996,000.00 3.50000% 113.64452127 0.33146323 0.00000000 0.00000000 A-4 53,400,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 A-IO 0.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 M-1 18,400,000.00 4.95800% 420.20286848 1.73613804 0.00000000 0.00000000 M-2 13,383,000.00 5.45900% 420.20286856 1.91157289 0.00000000 0.00000000 B-1 6,391,000.00 5.11500% 420.20286810 1.97022688 0.00000000 0.00000000 B-2 6,992,440.00 5.11500% 1000.00000000 4.68874956 0.00000000 0.00000000 R-1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 (5) Per $1 denomination.
Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 1.56210420 0.00000000 397.11629690 A-2 0.00000000 0.00000000 1.56000314 0.00000000 397.11629686 A-3 0.00000000 0.00000000 0.33146323 0.00000000 78.35129876 A-4 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000 A-IO 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 1.73613804 0.00000000 397.11629674 M-2 0.00000000 0.00000000 1.91157289 0.00000000 397.11629679 B-1 0.00000000 0.00000000 1.97022688 0.00000000 397.11629635 B-2 0.00000000 0.00000000 4.68874956 0.00000000 1000.00000000 R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 235701.00000000 0.00000000 1000.00000000 (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.
CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 8,456,142.55 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 68,829.53 Realized Loss (Gains, Subsequent Expenses & Recoveries) (24,450.93) Prepayment Penalties 0.00 Total Deposits 8,500,521.15 Withdrawals Reimbursement for Servicer Advances 71,383.42 Payment of Service Fee 33,097.64 Payment of Interest and Principal 8,396,040.09 Total Withdrawals (Pool Distribution Amount) 8,500,521.15 Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES Gross Servicing Fee 30,481.47 Master Servicing Fee 2,438.52 Miscellaneous Fee 177.65 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 33,097.64
OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 5,000.00 4,177.50 4,177.50 5,000.00 Reserve Fund 100.00 0.00 0.00 100.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 5 0 0 5 562,344.83 0.00 0.00 562,344.83 30 Days 11 0 0 0 11 2,312,589.96 0.00 0.00 0.00 2,312,589.96 60 Days 1 0 1 0 2 82,718.11 0.00 91,678.85 0.00 174,396.96 90 Days 5 0 1 0 6 848,754.89 0.00 577,857.30 0.00 1,426,612.19 120 Days 1 1 1 0 3 357,242.43 125,534.30 619,563.39 0.00 1,102,340.12 150 Days 3 0 0 0 3 1,419,094.83 0.00 0.00 0.00 1,419,094.83 180+ Days 5 4 3 4 16 687,605.21 1,064,248.14 702,120.59 550,098.04 3,004,071.98 Totals 26 10 6 4 46 5,708,005.43 1,752,127.27 1,991,220.13 550,098.04 10,001,450.87 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 0.793651% 0.000000% 0.000000% 0.793651% 0.404702% 0.000000% 0.000000% 0.404702% 30 Days 1.746032% 0.000000% 0.000000% 0.000000% 1.746032% 1.664297% 0.000000% 0.000000% 0.000000% 1.664297% 60 Days 0.158730% 0.000000% 0.158730% 0.000000% 0.317460% 0.059530% 0.000000% 0.065978% 0.000000% 0.125508% 90 Days 0.793651% 0.000000% 0.158730% 0.000000% 0.952381% 0.610822% 0.000000% 0.415866% 0.000000% 1.026687% 120 Days 0.158730% 0.158730% 0.158730% 0.000000% 0.476190% 0.257096% 0.090343% 0.445880% 0.000000% 0.793319% 150 Days 0.476190% 0.000000% 0.000000% 0.000000% 0.476190% 1.021277% 0.000000% 0.000000% 0.000000% 1.021277% 180+ Days 0.793651% 0.634921% 0.476190% 0.634921% 2.539683% 0.494848% 0.765906% 0.505294% 0.395888% 2.161935% Totals 4.126984% 1.587302% 0.952381% 0.634921% 7.301587% 4.107870% 1.260950% 1.433018% 0.395888% 7.197726%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 68,829.53
COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.117877% Weighted Average Net Coupon 6.867877% Weighted Average Pass-Through Rate 6.846420% Weighted Average Maturity(Stepdown Calculation ) 319 Beginning Scheduled Collateral Loan Count 655 Number Of Loans Paid In Full 25 Ending Scheduled Collateral Loan Count 630 Beginning Scheduled Collateral Balance 146,311,105.61 Ending Scheduled Collateral Balance 138,748,637.36 Ending Actual Collateral Balance at 31-Aug-2004 138,952,926.10 Monthly P &I Constant 1,040,364.96 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 24,450.93 Cumulative Realized Loss 24,450.93 Ending Scheduled Balance for Premium Loans 138,748,637.36 Scheduled Principal 172,511.24 Unscheduled Principal 7,389,957.01 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 24,450.93 Overcollateralized reduction Amount 0.00 Specified O/C Amount 1,672,812.00 Overcollateralized Amount 1,672,812.00 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 24,450.93 Excess Cash Amount 83,133.23
Miscellaneous Reporting Net WAC Rate Carryover Amount Class A-1 0.00 Net WAC Rate Carryover Amount Class A-2 0.00 Net WAC Rate Carryover Amount Class A-3 0.00 Net WAC Rate Carryover Amount Class A-4 0.00 Net WAC Rate Carryover Amount Class B-1 730.32 Net WAC Rate Carryover Amount Class B-2 1,901.58 Net WAC Rate Carryover Amount Class M-1 0.00 Net WAC Rate Carryover Amount Class M-2 1,545.60 Three month rolling average 0.058975%
-----END PRIVACY-ENHANCED MESSAGE-----