8-K 1 dal03001.txt NOVEMBER 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): November 25, 2003 DEUTSCHE ALT-A SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-100676-01 54-2123769 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 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 November 25, 2003 a distribution was made to holders of DEUTSCHE ALT-A SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-1 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 2003-1 Trust, relating to the November 25, 2003 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. DEUTSCHE ALT-A SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-1 Trust By: Wells Fargo Bank Minnesota, N.A., as Master Servicer By: /s/ Beth Belifield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 11/26/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-1 Trust, relating to the November 25, 2003 distribution. EX-99.1

DEUTSCHE ALT-A SECURITIES INC Mortgage Pass-Through Certificates Record Date: 910/3031/03 Distribution Date: 1011/2725/03 DAL Series: 2003-1 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, 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 251510AA1 SEN 5.50000% 26,000,000.00 119,166.67 0.00 A-2 251510AB9 SEN 5.50000% ~~192~~183,~~003~~111,~~374~~113.9295 ~~880~~839,~~015~~259.4727 83,~~892~~970,~~260~~320.9717 A-3 251510AC7 SEN 5.50000% 755,000.00 3,460.42 0.00 A-PO 251510AD5 SEN 0.00000% 166,~~547~~309.0158 0.00 ~~237~~247.4300 A-X 251510AE3 SEN 5.50000% 0.00 8379,~~198~~087.3337 0.00 M 251510AF0 SUB 5.50000% 5,~~544~~538,~~479~~927.0356 25,~~412~~386.2075 5,~~551~~586.4754 B-1 251510AG8 SUB 5.50000% 1,~~724~~722,~~283~~556.0357 7,~~902~~895.9605 1,~~726~~737.4636 B-2 251510AH6 SUB 5.50000% 1,~~108~~107,~~895~~785.8151 5,~~082~~077.4435 1,~~110~~117.2931 B-3 251510AK9 SUB 5.50000% ~~616~~615,~~386~~769.2306 2,~~825~~822.1027 ~~617~~621.1606 B-4 251510AL7 SUB 5.50000% 492,~~509~~016.5845 2,~~257~~255.3408 ~~493~~496.1325 B-5 251510AM5 SUB 5.50000% 615,~~866~~250.7510 2,~~822~~819.7290 ~~616~~620.6454 R 251510AJ2 SEN 5.50000% 0.00 0.00 0.00 Totals ~~229~~220,~~027~~124,~~342~~728.3678 1,~~132~~087,~~143~~230.6513 83,~~902~~980,~~613~~746.5523

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 26,000,000.00 119,166.67 0.00 A-2 0.00 ~~183~~179,~~111~~140,~~113~~793.9578 94,~~772~~809,~~276~~579.44 0.00 A-3 0.00 755,000.00 3,460.42 0.00 A-PO 0.00 166,~~309~~062.5857 ~~237~~247.4300 0.00 A-X 0.00 0.00 8379,~~198~~087.3337 0.00 M 0.00 5,~~538~~533,~~927~~341.5603 30,~~963~~973.6729 0.00 B-1 0.00 1,~~722~~720,~~556~~819.5721 9,~~629~~632.4241 0.00 B-2 0.00 1,~~107~~106,~~785~~668.5121 6,~~192~~194.7366 0.00 B-3 0.00 615,~~769~~148.0600 3,~~442~~443.2633 0.00 B-4 0.00 ~~492~~491,~~016~~520.4520 2,~~750~~751.4733 0.00 B-5 0.00 ~~615~~614,~~250~~629.1056 3,~~439~~440.3644 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~220~~216,~~124~~143,~~728~~982.7856 105,~~034~~067,~~757~~976.2036 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 26,000,000.00 26,000,000.00 0.00 0.00 0.00 0.00 A-2 209,600,000.00 ~~192~~183,~~003~~111,~~374~~113.9295 ~~219~~211,~~034~~669.2297 83,~~673~~758,~~226~~650.7420 0.00 0.00 A-3 755,000.00 755,000.00 0.00 0.00 0.00 0.00 A-PO 169,250.00 166,~~547~~309.0158 ~~232~~233.2937 513.1463 0.00 0.00 A-X 0.00 0.00 0.00 0.00 0.00 0.00 M 5,550,000.00 5,~~544~~538,~~479~~927.0356 5,~~551~~586.4754 0.00 0.00 0.00 B-1 1,726,000.00 1,~~724~~722,~~283~~556.0357 1,~~726~~737.4636 0.00 0.00 0.00 B-2 1,110,000.00 1,~~108~~107,~~895~~785.8151 1,~~110~~117.2931 0.00 0.00 0.00 B-3 617,000.00 ~~616~~615,~~386~~769.2306 ~~617~~621.1606 0.00 0.00 0.00 B-4 493,000.00 492,~~509~~016.5845 ~~493~~496.1325 0.00 0.00 0.00 B-5 616,480.00 615,~~866~~250.7510 ~~616~~620.6454 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 246,636,830.00 ~~229~~220,~~027~~124,~~342~~728.3678 ~~229~~222,~~381~~082.6640 83,~~673~~758,~~231~~663.8883 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 0.00 26,000,000.00 1.00000000 0.00 A-2 83,~~892~~970,~~260~~320.9717 ~~183~~179,~~111~~140,~~113~~793.9578 0.~~87362173~~85467936 83,~~892~~970,~~260~~320.9717 A-3 0.00 755,000.00 1.00000000 0.00 A-PO ~~237~~247.4300 166,~~309~~062.5857 0.~~98262677~~98116733 ~~237~~247.4300 A-X 0.00 0.00 0.00000000 0.00 M 5,~~551~~586.4754 5,~~538~~533,~~927~~341.5603 0.~~99800497~~99699838 5,~~551~~586.4754 B-1 1,~~726~~737.4636 1,~~722~~720,~~556~~819.5721 0.~~99800497~~99699838 1,~~726~~737.4636 B-2 1,~~110~~117.2931 1,~~107~~106,~~785~~668.5121 0.~~99800496~~99699839 1,~~110~~117.2931 B-3 ~~617~~621.1606 615,~~769~~148.0600 0.~~99800496~~99699838 ~~617~~621.1606 B-4 ~~493~~496.1325 ~~492~~491,~~016~~520.4520 0.~~99800497~~99699838 ~~493~~496.1325 B-5 ~~616~~620.6454 ~~615~~614,~~250~~629.1056 0.~~99800496~~99699838 ~~616~~620.6454 R 0.00 0.00 0.00000000 0.00 Totals 83,~~902~~980,~~613~~746.5523 ~~220~~216,~~124~~143,~~728~~982.7856 0.~~89250551~~87636539 83,~~902~~980,~~613~~746.5523

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 26,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-2 209,600,000.00 ~~916~~873.~~04663607~~62172686 1.~~04501059~~00987581 4117.~~37989857~~93249141 0.00000000 A-3 755,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-PO 169,250.00 ~~984~~982.~~02960118~~62676514 1.~~37246677~~37884786 0.~~03036928~~08053176 0.00000000 A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M 5,550,000.00 ~~999~~998.~~00523063~~00496577 1.~~00026486~~00658378 0.00000000 0.00000000 B-1 1,726,000.00 ~~999~~998.~~00523175~~00496524 1.~~00026651~~00658169 0.00000000 0.00000000 B-2 1,110,000.00 ~~999~~998.~~00523423~~00496396 1.~~00026126~~00658559 0.00000000 0.00000000 B-3 617,000.00 ~~999~~998.~~00523501~~00495948 1.~~00025932~~00658023 0.00000000 0.00000000 B-4 493,000.00 ~~999~~998.~~00523327~~00496957 1.~~00026369~~00659229 0.00000000 0.00000000 B-5 616,480.00 ~~999~~998.~~00523942~~00496366 1.~~00025954~~00658578 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes Are Per $1000 Denomination.

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 0.00000000 1,000.00000000 1.00000000 0.00000000 A-2 0.00000000 4218.~~42490921~~94236722 ~~873~~854.~~62172686~~67935964 0.~~87362173~~85467936 4218.~~42490921~~94236722 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-PO 0.00000000 1.~~40283604~~45937962 ~~982~~981.~~62676514~~16732644 0.~~98262677~~98116733 1.~~40283604~~45937962 A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M 0.00000000 1.~~00026486~~00658378 ~~998~~996.~~00496577~~99838378 0.~~99800497~~99699838 1.~~00026486~~00658378 B-1 0.00000000 1.~~00026651~~00658169 ~~998~~996.~~00496524~~99838355 0.~~99800497~~99699838 1.~~00026651~~00658169 B-2 0.00000000 1.~~00026126~~00658559 ~~998~~996.~~00496396~~99838739 0.~~99800496~~99699839 1.~~00026126~~00658559 B-3 0.00000000 1.~~00025932~~00658023 ~~998~~996.~~00495948~~99837925 0.~~99800496~~99699838 1.~~00025932~~00658023 B-4 0.00000000 1.~~00026369~~00659229 ~~998~~996.~~00496957~~99837728 0.~~99800497~~99699838 1.~~00026369~~00659229 B-5 0.00000000 1.~~00025954~~00658578 ~~998~~996.~~00496366~~99837789 0.~~99800496~~99699838 1.~~00025954~~00658578 R 0.00000000 0.00000000 0.00000000 0.00000000 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 26,000,000.00 5.50000% 26,000,000.00 119,166.67 0.00 0.00 A-2 209,600,000.00 5.50000% ~~192~~183,~~003~~111,~~374~~113.9295 ~~880~~839,~~015~~259.4727 0.00 0.00 A-3 755,000.00 5.50000% 755,000.00 3,460.42 0.00 0.00 A-PO 169,250.00 0.00000% 166,~~547~~309.0158 0.00 0.00 0.00 A-X 0.00 5.50000% 1817,~~152~~255,~~361~~427.8426 8379,~~198~~087.3337 0.00 0.00 M 5,550,000.00 5.50000% 5,~~544~~538,~~479~~927.0356 25,~~412~~386.2075 0.00 0.00 B-1 1,726,000.00 5.50000% 1,~~724~~722,~~283~~556.0357 7,~~902~~895.9605 0.00 0.00 B-2 1,110,000.00 5.50000% 1,~~108~~107,~~895~~785.8151 5,~~082~~077.4435 0.00 0.00 B-3 617,000.00 5.50000% ~~616~~615,~~386~~769.2306 2,~~825~~822.1027 0.00 0.00 B-4 493,000.00 5.50000% 492,~~509~~016.5845 2,~~257~~255.3408 0.00 0.00 B-5 616,480.00 5.50000% 615,~~866~~250.7510 2,~~822~~819.7290 0.00 0.00 R 100.00 5.50000% 0.00 0.00 0.00 0.00 Totals 246,636,830.00 1,~~132~~087,~~143~~230.6513 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 0.00 119,166.67 0.00 26,000,000.00 A-2 0.00 0.00 ~~880~~839,~~015~~259.4727 0.00 ~~183~~179,~~111~~140,~~113~~793.9578 A-3 0.00 0.00 3,460.42 0.00 755,000.00 A-PO 0.00 0.00 0.00 0.00 166,~~309~~062.5857 A-X 0.00 0.00 8379,~~198~~087.3337 0.00 1716,~~255~~804,~~427~~069.2600 M 0.00 0.00 25,~~412~~386.2075 0.00 5,~~538~~533,~~927~~341.5603 B-1 0.00 0.00 7,~~902~~895.9605 0.00 1,~~722~~720,~~556~~819.5721 B-2 0.00 0.00 5,~~082~~077.4435 0.00 1,~~107~~106,~~785~~668.5121 B-3 0.00 0.00 2,~~825~~822.1027 0.00 615,~~769~~148.0600 B-4 0.00 0.00 2,~~257~~255.3408 0.00 ~~492~~491,~~016~~520.4520 B-5 0.00 0.00 2,~~822~~819.7290 0.00 ~~615~~614,~~250~~629.1056 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~132~~087,~~143~~230.6513 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 26,000,000.00 5.50000% 1000.00000000 4.58333346 0.00000000 0.00000000 A-2 209,600,000.00 5.50000% ~~916~~873.~~04663607~~62172686 4.~~19854709~~00409957 0.00000000 0.00000000 A-3 755,000.00 5.50000% 1000.00000000 4.58333775 0.00000000 0.00000000 A-PO 169,250.00 0.00000% ~~984~~982.~~02960118~~62676514 0.00000000 0.00000000 0.00000000 A-X 0.00 5.50000% ~~936~~890.~~58367482~~30571428 4.~~29267543~~08056760 0.00000000 0.00000000 M 5,550,000.00 5.50000% ~~999~~998.~~00523063~~00496577 4.~~57877477~~57418919 0.00000000 0.00000000 B-1 1,726,000.00 5.50000% ~~999~~998.~~00523175~~00496524 4.~~57877173~~57418888 0.00000000 0.00000000 B-2 1,110,000.00 5.50000% ~~999~~998.~~00523423~~00496396 4.~~57877477~~57418919 0.00000000 0.00000000 B-3 617,000.00 5.50000% ~~999~~998.~~00523501~~00495948 4.~~57876823~~57418152 0.00000000 0.00000000 B-4 493,000.00 5.50000% ~~999~~998.~~00523327~~00496957 4.~~57878296~~57419878 0.00000000 0.00000000 B-5 616,480.00 5.50000% ~~999~~998.~~00523942~~00496366 4.~~57876979~~57419543 0.00000000 0.00000000 R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes Are Per $1000 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 4.58333346 0.00000000 1000.00000000 A-2 0.00000000 0.00000000 4.~~19854709~~00409957 0.00000000 ~~873~~854.~~62172686~~67935964 A-3 0.00000000 0.00000000 4.58333775 0.00000000 1000.00000000 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~982~~981.~~62676514~~16732644 A-X 0.00000000 0.00000000 4.~~29267543~~08056760 0.00000000 ~~890~~867.~~30571428~~01757241 M 0.00000000 0.00000000 4.~~57877477~~57418919 0.00000000 ~~998~~996.~~00496577~~99838378 B-1 0.00000000 0.00000000 4.~~57877173~~57418888 0.00000000 ~~998~~996.~~00496524~~99838355 B-2 0.00000000 0.00000000 4.~~57877477~~57418919 0.00000000 ~~998~~996.~~00496396~~99838739 B-3 0.00000000 0.00000000 4.~~57876823~~57418152 0.00000000 ~~998~~996.~~00495948~~99837925 B-4 0.00000000 0.00000000 4.~~57878296~~57419878 0.00000000 ~~998~~996.~~00496957~~99837728 B-5 0.00000000 0.00000000 4.~~57876979~~57419543 0.00000000 ~~998~~996.~~00496366~~99837789 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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 105,~~077~~116,~~255~~580.7564 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 8,~~078~~084.3595 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 105,~~085~~124,~~334~~665.1059 Withdrawals Reimbursement for Servicer Advances 08,078.0035 Payment of Service Fee 5048,~~576~~610.9088 Payment of Interest and Principal 105,~~034~~067,~~757~~976.2036 Total Withdrawals (Pool Distribution Amount) 105,~~085~~124,~~334~~665.1059 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 4745,~~714~~859.0631 Master Servicing Fee- Wells Fargo 2,~~862~~751.8457 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5048,~~576~~610.9088

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 1868,~~295,328~~509.1666 0.00 0.00 0.00 1868,~~295,328~~509.1666 60 Days 01 0 0 0 01 0473,931.0095 0.00 0.00 0.00 0473,931.0095 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 45 0 0 0 45 1,~~295~~342,~~328~~441.1661 0.00 0.00 0.00 1,~~295~~342,~~328~~441.1661 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.~~535475~~545703% 0.000000% 0.000000% 0.000000% 0.~~535475~~545703% 0.~~587976~~401505% 0.000000% 0.000000% 0.000000% 0.~~587976~~401505% 60 Days 0.~~000000~~136426% 0.000000% 0.000000% 0.000000% 0.~~000000~~136426% 0.~~000000~~219095% 0.000000% 0.000000% 0.000000% 0.~~000000~~219095% 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.~~535475~~682128% 0.000000% 0.000000% 0.000000% 0.~~535475~~682128% 0.~~587976~~620600% 0.000000% 0.000000% 0.000000% 0.~~587976~~620600%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 8,~~078~~084.3595

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 150,000.00 0.06081817% 150,000.00 0.~~06814318~~06939818% Fraud 7,399,105.00 3.00000004% 6,~~603~~484,~~741~~319.9052 3.00000000% Special Hazard 2,466,368.00 0.99999988% 2,466,368.00 1.~~12044112~~14107640% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~196922~~191987% Weighted Average Net Coupon 5.~~946922~~941987% Weighted Average Pass-Through Rate 5.~~931922~~926987% Weighted Average Maturity(Stepdown Calculation ) ~~354~~353 Beginning Scheduled Collateral Loan Count ~~770~~747 Number Of Loans Paid In Full 2314 Ending Scheduled Collateral Loan Count ~~747~~733 Beginning Scheduled Collateral Balance ~~229~~220,~~027~~124,~~343~~730.7722 Ending Scheduled Collateral Balance ~~220~~216,~~124~~143,~~730~~984.2200 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2003 ~~220~~216,~~302~~313,~~985~~447.2381 Monthly P &I Constant 1,~~412~~357,~~102~~923.2453 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 ~~220~~216,~~124~~143,~~730~~984.2200 Scheduled Principal ~~229~~222,~~381~~082.6739 Unscheduled Principal 83,~~673~~758,~~231~~663.8883

Filing Compare · ALTERNATIVE LOAN TRUST SERIES 2003-1