8-K 1 bam0300e_oct.txt OCTOBER 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): October 27, 2003 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-E Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-13 54-2114684 Pooling and Servicing Agreement) (Commission 54-2114685 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank minnesota, 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 October 27, 2003 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-E 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-E Trust, relating to the October 27, 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. BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-E Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 10/31/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-E Trust, relating to the October 27, 2003 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 BAM Series: 2003-E 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 1-A1 05948XDW8 SEN 3.38300% 7460,~~271~~986,~~816~~002.7249 ~~209~~171,~~384~~929.6371 137,~~285~~745,~~814~~028.2328 1-A2 05948XDX6 SEN 3.38300% 8771,~~239~~633,~~025~~624.4742 ~~245~~201,~~941~~947.3513 159,~~605~~097,~~401~~242.0439 1-A3 05948XDY4 SEN 3.38300% 21,~~420~~987,~~882~~833.9608 65,~~824~~604.8703 ~~433~~252,~~049~~448.8848 2-A1 05948XEB3 SEN 4.03300% ~~240~~223,~~489~~428,~~539~~758.6656 ~~808~~750,~~245~~906.2682 1710,~~060~~699,~~781~~468.1020 2-A2 05948XEC1 SEN 4.35000% ~~343~~319,~~436~~072,~~411~~385.6042 1,~~244~~156,~~956~~637.9840 2415,~~364~~279,~~026~~612.1845 3-A1 05948XED9 SEN 4.18100% 46,~~708~~337,~~560~~799.9124 ~~162~~161,~~740~~448.4162 ~~370~~30,~~761~~807.6749 4-A1 05948XEE7 SEN 4.39300% 5149,~~631~~842,~~886~~594.8694 ~~189~~182,~~015~~465.7343 1,~~789~~600,~~291~~138.9246 AP 05948XEP2 SEN 0.00000% 2,~~791~~786,~~259~~344.5219 0.00 490,~~915~~268.3458 B-1 05948XEF4 SUB 4.~~06052~~06058% 12,~~987~~975,~~946~~089.6698 43,~~948~~905.1235 1213,~~856~~016.6871 B-2 05948XEG2 SUB 4.~~06052~~06058% 4,~~808~~804,~~910~~150.3908 16,~~272~~256.2137 4,~~760~~819.3156 B-3 05948XEH0 SUB 4.~~06052~~06058% 3,~~367~~363,~~134~~801.6454 11,~~393~~382.5849 3,~~333~~374.1059 B-4 05948XEL1 SUB 4.~~06052~~06058% 1,~~924~~922,~~361~~456.8291 6,~~511~~505.5825 1,~~904~~928.9162 B-5 05948XEM9 SUB 4.~~06052~~06058% 1,~~442~~441,~~772~~344.8363 4,~~882~~877.0025 1,~~428~~445.1997 B-6 05948XEN7 SUB 4.~~06052~~06058% 1,~~443~~441,~~291~~862.3160 4,~~883~~879.7500 1,~~428~~446.7049 SES 05948XEJ6 SEN 0.00000% 0.00 ~~163~~155,~~444~~508.5309 0.00 WIO 05948XEK3 SEN 0.~~53290~~53414% 0.00 ~~371~~339,~~116~~542.0485 0.00 1-AR 05948XDZ1 SEN 3.38300% 0.00 0.00 0.00 1-ALR 05948XEA5 SEN 3.38300% 0.00 0.0201 0.00 Totals ~~874~~802,~~963~~024,~~801~~048.3508 3,~~489~~213,~~561~~795.0680 7244,~~939~~821,~~753~~046.2527

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6053,~~986~~240,~~002~~974.4921 137,~~495~~916,~~198~~957.8699 0.00 1-A2 0.00 7162,~~633~~536,~~624~~382.4204 159,~~851~~299,~~342~~189.3952 0.00 1-A3 0.00 1,~~987~~735,~~833~~384.0860 ~~439~~258,~~874~~052.7551 0.00 2-A1 0.00 ~~223~~212,~~428~~729,~~758~~290.5636 1711,~~869~~450,~~026~~375.3602 0.00 2-A2 0.00 ~~319~~303,~~072~~792,~~385~~772.4296 2516,~~608~~436,~~983~~249.1685 0.00 3-A1 0.00 46,~~337~~306,~~799~~991.2475 ~~533~~192,~~502~~256.0811 0.00 4-A1 0.00 4948,~~842~~242,~~594~~456.9448 1,~~978~~782,~~307~~603.6589 0.00 AP 0.00 2,~~786~~696,~~344~~075.1960 490,~~915~~268.3458 0.00 B-1 0.00 12,~~975~~962,~~089~~073.9828 56,~~804~~922.8006 0.00 B-2 0.00 4,~~804~~799,~~150~~330.0852 21,~~032~~075.5293 0.00 B-3 0.00 3,~~363~~360,~~801~~426.5495 14,~~726~~757.6808 0.00 B-4 0.00 1,~~922~~920,~~456~~528.9128 8,~~416~~433.4987 0.00 B-5 0.00 1,~~441~~439,~~344~~898.6367 6,~~310~~323.1922 0.00 B-6 0.00 1,~~441~~440,~~862~~416.6011 6,~~312~~325.4549 0.00 SES 0.00 0.00 ~~163~~155,~~444~~508.5309 0.00 WIO 0.00 0.00 ~~371~~339,~~116~~542.0485 0.00 1-AR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.0201 0.00 Totals 0.00 ~~802~~757,~~024~~203,~~048~~001.0881 7648,~~429~~034,~~314~~842.3107 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) 1-A1 85,136,000.00 7460,~~271~~986,~~816~~002.7249 ~~105~~87,~~448~~733.6078 137,~~180~~657,~~365~~294.6350 0.00 0.00 1-A2 100,000,000.00 8771,~~239~~633,~~025~~624.4742 ~~123~~103,~~859~~051.0033 158,~~481~~994,~~542~~191.0405 0.00 0.00 1-A3 2,775,000.00 21,~~420~~987,~~882~~833.9608 32,~~437~~859.0967 ~~429~~249,~~612~~588.7980 0.00 0.00 2-A1 266,093,000.00 ~~240~~223,~~489~~428,~~539~~758.6656 ~~220~~207,~~133~~201.1323 1610,~~840~~492,~~647~~266.9897 0.00 0.00 2-A2 380,000,000.00 ~~343~~319,~~436~~072,~~411~~385.6042 ~~314~~295,~~365~~898.9830 2414,~~049~~983,~~660~~714.2015 0.00 0.00 3-A1 46,845,000.00 46,~~708~~337,~~560~~799.9124 ~~838~~946.3043 ~~369~~29,~~923~~861.3706 0.00 0.00 4-A1 55,068,000.00 5149,~~631~~842,~~886~~594.8694 6362,~~534~~359.1993 1,~~725~~537,~~757~~778.7353 0.00 0.00 AP 2,805,554.89 2,~~791~~786,~~259~~344.5219 4,~~081~~097.0628 ~~834~~86,171.2831 0.00 0.00 B-1 13,026,000.00 12,~~987~~975,~~946~~089.6698 1213,~~856~~016.6871 0.00 0.00 0.00 B-2 4,823,000.00 4,~~808~~804,~~910~~150.3908 4,~~760~~819.3156 0.00 0.00 0.00 B-3 3,377,000.00 3,~~367~~363,~~134~~801.6454 3,~~333~~374.1059 0.00 0.00 0.00 B-4 1,930,000.00 1,~~924~~922,~~361~~456.8291 1,~~904~~928.9162 0.00 0.00 0.00 B-5 1,447,000.00 1,~~442~~441,~~772~~344.8363 1,~~428~~445.1997 0.00 0.00 0.00 B-6 1,447,520.00 1,~~443~~441,~~291~~862.3160 1,~~428~~446.7049 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 WIO 0.00 0.00 0.00 0.00 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-ALR 50.00 0.00 0.00 0.00 0.00 0.00 Totals 964,773,174.89 ~~874~~802,~~963~~024,~~801~~048.3508 ~~861~~790,~~409~~179.2489 7244,~~078~~030,~~344~~866.0237 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 1-A1 137,~~285~~745,~~814~~028.2328 6053,~~986~~240,~~002~~974.4921 0.~~71633624~~62536382 137,~~285~~745,~~814~~028.2328 1-A2 159,~~605~~097,~~401~~242.0439 7162,~~633~~536,~~624~~382.4204 0.~~71633624~~62536382 159,~~605~~097,~~401~~242.0439 1-A3 ~~433~~252,~~049~~448.8848 1,~~987~~735,~~833~~384.0860 0.~~71633625~~62536382 ~~433~~252,~~049~~448.8848 2-A1 1710,~~060~~699,~~781~~468.1020 ~~223~~212,~~428~~729,~~758~~290.5636 0.~~83966417~~79945467 1710,~~060~~699,~~781~~468.1020 2-A2 2415,~~364~~279,~~026~~612.1845 ~~319~~303,~~072~~792,~~385~~772.4296 0.~~83966417~~79945467 2415,~~364~~279,~~026~~612.1845 3-A1 ~~370~~30,~~761~~807.6749 46,~~337~~306,~~799~~991.2475 0.~~98917279~~98851514 ~~370~~30,~~761~~807.6749 4-A1 1,~~789~~600,~~291~~138.9246 4948,~~842~~242,~~594~~456.9448 0.~~90510995~~87605245 1,~~789~~600,~~291~~138.9246 AP 490,~~915~~268.3458 2,~~786~~696,~~344~~075.1960 0.~~99315262~~96097767 490,~~915~~268.3458 B-1 1213,~~856~~016.6871 12,~~975~~962,~~089~~073.9828 0.~~99609166~~99509238 1213,~~856~~016.6871 B-2 4,~~760~~819.3156 4,~~804~~799,~~150~~330.0852 0.~~99609166~~99509237 4,~~760~~819.3156 B-3 3,~~333~~374.1059 3,~~363~~360,~~801~~426.5495 0.~~99609166~~99509237 3,~~333~~374.1059 B-4 1,~~904~~928.9162 1,~~922~~920,~~456~~528.9128 0.~~99609166~~99509237 1,~~904~~928.9162 B-5 1,~~428~~445.1997 1,~~441~~439,~~344~~898.6367 0.~~99609166~~99509238 1,~~428~~445.1997 B-6 1,~~428~~446.7049 1,~~441~~440,~~862~~416.6011 0.~~99609166~~99509237 1,~~428~~446.7049 SES 0.00 0.00 0.00000000 0.00 WIO 0.00 0.00 0.00000000 0.00 1-AR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 Totals 7244,~~939~~821,~~753~~046.2527 ~~802~~757,~~024~~203,~~048~~001.0881 0.~~83130840~~78485080 7244,~~939~~821,~~753~~046.2527

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 85,136,000.00 ~~872~~716.~~39025465~~33624424 1.~~23859002~~03051330 ~~154~~89.~~81542039~~94191059 0.00000000 1-A2 100,000,000.00 ~~872~~716.~~39025470~~33624420 1.~~23859000~~03051330 ~~154~~89.~~81542040~~94191050 0.00000000 1-A3 2,775,000.00 ~~872~~716.~~39025586~~33624505 1.~~23859099~~03051171 ~~154~~89.~~81541982~~94190991 0.00000000 2-A1 266,093,000.00 ~~903~~839.~~78003052~~66417215 0.~~82727892~~77867975 6339.~~28857948~~43082670 0.00000000 2-A2 380,000,000.00 ~~903~~839.~~78003053~~66417216 0.~~82727889~~77867974 6339.~~28857947~~43082671 0.00000000 3-A1 46,845,000.00 ~~997~~989.~~08743537~~17278770 0.~~01789519~~02020344 70.~~89675248~~63744391 0.00000000 4-A1 55,068,000.00 ~~937~~905.~~60236181~~10995388 1.~~15374065~~13241683 3127.~~33866728~~92508408 0.00000000 AP 2,805,554.89 ~~994~~993.~~90461939~~15262016 1.~~45463559~~46041698 030.~~29736720~~71453362 0.00000000 B-1 13,026,000.00 ~~997~~996.~~07866267~~09166129 0.~~98700138~~99928681 0.00000000 0.00000000 B-2 4,823,000.00 ~~997~~996.~~07866266~~09166079 0.~~98700187~~99928675 0.00000000 0.00000000 B-3 3,377,000.00 ~~997~~996.~~07866153~~09166124 0.~~98700030~~99928635 0.00000000 0.00000000 B-4 1,930,000.00 ~~997~~996.~~07866321~~09166321 0.~~98700000~~99928497 0.00000000 0.00000000 B-5 1,447,000.00 ~~997~~996.~~07866621~~09165860 0.~~98700069~~99928818 0.00000000 0.00000000 B-6 1,447,520.00 ~~997~~996.~~07866558~~09166022 0.~~98699845~~99928844 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 ~~156~~90.~~05401041~~97242389 ~~716~~625.~~33624424~~36382036 0.~~71633624~~62536382 ~~156~~90.~~05401041~~97242389 1-A2 0.00000000 ~~156~~90.~~05401040~~97242390 ~~716~~625.~~33624420~~36382040 0.~~71633624~~62536382 ~~156~~90.~~05401040~~97242390 1-A3 0.00000000 ~~156~~90.~~05401081~~97242523 ~~716~~625.~~33624505~~36381982 0.~~71633625~~62536382 ~~156~~90.~~05401081~~97242523 2-A1 0.00000000 6440.~~11585837~~20950645 ~~839~~799.~~66417215~~45466570 0.~~83966417~~79945467 6440.~~11585837~~20950645 2-A2 0.00000000 6440.~~11585837~~20950645 ~~839~~799.~~66417216~~45466568 0.~~83966417~~79945467 6440.~~11585837~~20950645 3-A1 0.00000000 70.~~91464767~~65764735 ~~989~~988.~~17278770~~51514036 0.~~98917279~~98851514 70.~~91464767~~65764735 4-A1 0.00000000 3229.~~49240793~~05750091 ~~905~~876.~~10995388~~05245297 0.~~90510995~~87605245 3229.~~49240793~~05750091 AP 0.00000000 132.~~75200279~~17494704 ~~993~~960.~~15262016~~97766955 0.~~99315262~~96097767 132.~~75200279~~17494704 B-1 0.00000000 0.~~98700138~~99928681 ~~996~~995.~~09166129~~09237525 0.~~99609166~~99509238 0.~~98700138~~99928681 B-2 0.00000000 0.~~98700187~~99928675 ~~996~~995.~~09166079~~09237404 0.~~99609166~~99509237 0.~~98700187~~99928675 B-3 0.00000000 0.~~98700030~~99928635 ~~996~~995.~~09166124~~09237489 0.~~99609166~~99509237 0.~~98700030~~99928635 B-4 0.00000000 0.~~98700000~~99928497 ~~996~~995.~~09166321~~09237306 0.~~99609166~~99509237 0.~~98700000~~99928497 B-5 0.00000000 0.~~98700069~~99928818 ~~996~~995.~~09165860~~09237733 0.~~99609166~~99509238 0.~~98700069~~99928818 B-6 0.00000000 0.~~98699845~~99928844 ~~996~~995.~~09166022~~09237178 0.~~99609166~~99509237 0.~~98699845~~99928844 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 1-A1 85,136,000.00 3.38300% 7460,~~271~~986,~~816~~002.7249 ~~209~~171,~~384~~929.6371 0.00 0.00 1-A2 100,000,000.00 3.38300% 8771,~~239~~633,~~025~~624.4742 ~~245~~201,~~941~~947.3513 0.00 0.00 1-A3 2,775,000.00 3.38300% 21,~~420~~987,~~882~~833.9608 65,~~824~~604.8703 0.00 0.00 2-A1 266,093,000.00 4.03300% ~~240~~223,~~489~~428,~~539~~758.6656 ~~808~~750,~~245~~906.2682 0.00 0.00 2-A2 380,000,000.00 4.35000% ~~343~~319,~~436~~072,~~411~~385.6042 1,~~244~~156,~~956~~637.9940 0.00 0.00 3-A1 46,845,000.00 4.18100% 46,~~708~~337,~~560~~799.9124 ~~162~~161,~~740~~448.4162 0.00 0.00 4-A1 55,068,000.00 4.39300% 5149,~~631~~842,~~886~~594.8694 ~~189~~182,~~015~~465.7343 0.00 0.00 AP 2,805,554.89 0.00000% 2,~~791~~786,~~259~~344.5219 0.00 0.00 0.00 B-1 13,026,000.00 4.~~06052~~06058% 12,~~987~~975,~~946~~089.6698 43,~~948~~905.1235 0.00 0.00 B-2 4,823,000.00 4.~~06052~~06058% 4,~~808~~804,~~910~~150.3908 16,~~272~~256.2137 0.00 0.00 B-3 3,377,000.00 4.~~06052~~06058% 3,~~367~~363,~~134~~801.6454 11,~~393~~382.5849 0.00 0.00 B-4 1,930,000.00 4.~~06052~~06058% 1,~~924~~922,~~361~~456.8291 6,~~511~~505.5825 0.00 0.00 B-5 1,447,000.00 4.~~06052~~06058% 1,~~442~~441,~~772~~344.8363 4,~~882~~877.0025 0.00 0.00 B-6 1,447,520.00 4.~~06052~~06058% 1,~~443~~441,~~291~~862.3160 4,~~883~~879.7500 0.00 0.00 SES 0.00 0.00000% ~~874~~802,~~963~~024,~~801~~048.4923 0.00 0.00 0.00 WIO 0.00 0.~~53290~~53414% ~~835~~762,~~691~~817,~~048~~088.2268 ~~371~~339,~~116~~542.0485 0.00 0.00 1-AR 50.00 3.38300% 0.00 0.00 0.00 0.00 1-ALR 50.00 3.38300% 0.00 0.00 0.00 0.00 Totals 964,773,174.89 3,~~326~~058,~~116~~287.5270 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 1-A1 0.00 0.00 ~~209~~171,~~384~~929.6371 0.00 6053,~~986~~240,~~002~~974.4921 1-A2 0.00 0.00 ~~245~~201,~~941~~947.3513 0.00 7162,~~633~~536,~~624~~382.4204 1-A3 0.00 0.00 65,~~824~~604.8703 0.00 1,~~987~~735,~~833~~384.0860 2-A1 0.00 0.00 ~~808~~750,~~245~~906.2682 0.00 ~~223~~212,~~428~~729,~~758~~290.5636 2-A2 0.0100 0.00 1,~~244~~156,~~956~~637.9840 0.00 ~~319~~303,~~072~~792,~~385~~772.4296 3-A1 0.00 0.00 ~~162~~161,~~740~~448.4162 0.00 46,~~337~~306,~~799~~991.2475 4-A1 0.00 0.00 ~~189~~182,~~015~~465.7343 0.00 4948,~~842~~242,~~594~~456.9448 AP 0.00 0.00 0.00 0.00 2,~~786~~696,~~344~~075.1960 B-1 0.00 0.00 43,~~948~~905.1235 0.00 12,~~975~~962,~~089~~073.9828 B-2 0.00 0.00 16,~~272~~256.2137 0.00 4,~~804~~799,~~150~~330.0852 B-3 0.00 0.00 11,~~393~~382.5849 0.00 3,~~363~~360,~~801~~426.5495 B-4 0.00 0.00 6,~~511~~505.5825 0.00 1,~~922~~920,~~456~~528.9128 B-5 0.00 0.00 4,~~882~~877.0025 0.00 1,~~441~~439,~~344~~898.6367 B-6 0.00 0.00 4,~~883~~879.7500 0.00 1,~~441~~440,~~862~~416.6011 SES 0.00 0.00 ~~163~~155,~~444~~508.5309 0.00 ~~802~~757,~~024~~203,~~048~~001.2396 WIO 0.00 0.00 ~~371~~339,~~116~~542.0485 0.00 ~~762~~719,~~817~~954,~~088~~051.6812 1-AR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.0201 0.00 0.00 Totals 0.0100 0.00 3,~~489~~213,~~561~~795.0680 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 1-A1 85,136,000.00 3.38300% ~~872~~716.~~39025465~~33624424 2.~~45941353~~01947132 0.00000000 0.00000000 1-A2 100,000,000.00 3.38300% ~~872~~716.~~39025470~~33624420 2.~~45941350~~01947130 0.00000000 0.00000000 1-A3 2,775,000.00 3.38300% ~~872~~716.~~39025586~~33624505 2.~~45941261~~01947027 0.00000000 0.00000000 2-A1 266,093,000.00 4.03300% ~~903~~839.~~78003052~~66417215 32.~~03745405~~82197134 0.00000000 0.00000000 2-A2 380,000,000.00 4.35000% ~~903~~839.~~78003053~~66417216 3.~~27620261~~04378263 0.00000000 0.00000000 3-A1 46,845,000.00 4.18100% ~~997~~989.~~08743537~~17278770 3.~~47401879~~44644295 0.00000000 0.00000000 4-A1 55,068,000.00 4.39300% ~~937~~905.~~60236181~~10995388 3.~~43240593~~31345664 0.00000000 0.00000000 AP 2,805,554.89 0.00000% ~~994~~993.~~90461939~~15262016 0.00000000 0.00000000 0.00000000 B-1 13,026,000.00 4.~~06052~~06058% ~~997~~996.~~07866267~~09166129 3.~~37387686~~37059343 0.00000000 0.00000000 B-2 4,823,000.00 4.~~06052~~06058% ~~997~~996.~~07866266~~09166079 3.~~37387725~~37059299 0.00000000 0.00000000 B-3 3,377,000.00 4.~~06052~~06058% ~~997~~996.~~07866153~~09166124 3.~~37387622~~37059224 0.00000000 0.00000000 B-4 1,930,000.00 4.~~06052~~06058% ~~997~~996.~~07866321~~09166321 3.~~37387565~~37059585 0.00000000 0.00000000 B-5 1,447,000.00 4.~~06052~~06058% ~~997~~996.~~07866621~~09165860 3.~~37387699~~37059433 0.00000000 0.00000000 B-6 1,447,520.00 4.~~06052~~06058% ~~997~~996.~~07866558~~09166022 3.~~37387394~~37059246 0.00000000 0.00000000 SES 0.00 0.00000% ~~906~~831.~~91141103~~30840387 0.00000000 0.00000000 0.00000000 WIO 0.00 0.~~53290~~53414% ~~903~~824.~~15301011~~39623024 0.~~40107474~~36695277 0.00000000 0.00000000 1-AR 50.00 3.38300% 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 3.38300% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 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 1-A1 0.00000000 0.00000000 2.~~45941353~~01947132 0.00000000 ~~716~~625.~~33624424~~36382036 1-A2 0.00000000 0.00000000 2.~~45941350~~01947130 0.00000000 ~~716~~625.~~33624420~~36382040 1-A3 0.00000000 0.00000000 2.~~45941261~~01947027 0.00000000 ~~716~~625.~~33624505~~36381982 2-A1 0.00000000 0.00000000 32.~~03745405~~82197134 0.00000000 ~~839~~799.~~66417215~~45466570 2-A2 0.~~00000003~~00000000 0.00000000 3.~~27620258~~04378263 0.00000000 ~~839~~799.~~66417216~~45466568 3-A1 0.00000000 0.00000000 3.~~47401879~~44644295 0.00000000 ~~989~~988.~~17278770~~51514036 4-A1 0.00000000 0.00000000 3.~~43240593~~31345664 0.00000000 ~~905~~876.~~10995388~~05245297 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~993~~960.~~15262016~~97766955 B-1 0.00000000 0.00000000 3.~~37387686~~37059343 0.00000000 ~~996~~995.~~09166129~~09237525 B-2 0.00000000 0.00000000 3.~~37387725~~37059299 0.00000000 ~~996~~995.~~09166079~~09237404 B-3 0.00000000 0.00000000 3.~~37387622~~37059224 0.00000000 ~~996~~995.~~09166124~~09237489 B-4 0.00000000 0.00000000 3.~~37387565~~37059585 0.00000000 ~~996~~995.~~09166321~~09237306 B-5 0.00000000 0.00000000 3.~~37387699~~37059433 0.00000000 ~~996~~995.~~09165860~~09237733 B-6 0.00000000 0.00000000 3.~~37387394~~37059246 0.00000000 ~~996~~995.~~09166022~~09237178 SES 0.00000000 0.00000000 0.~~16941239~~16118617 0.00000000 ~~831~~784.~~30840387~~85080385 WIO 0.00000000 0.00000000 0.~~40107474~~36695277 0.00000000 ~~824~~778.~~39623024~~07303284 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.~~40000000~~20000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage APO-2 0.00000% 0.00 0.00 2,~~427~~422,~~033~~621.4829 2,~~422~~332,~~621~~857.2960 9995.~~29834364~~61911166% APO-3 0.00000% 0.00 0.00 10,583.59 10,583.59 100.00000000% APO-4 0.00000% 0.00 0.00 353,~~642~~139.4631 ~~353~~352,~~139~~634.3142 99.~~41105716~~26892728% SES-1 0.00000% ~~169,125,402.29~~ 139,793,763.33 122,691,583.23 0.00 0.00 7263.~~38479490~~52933691% SES-2 0.00000% ~~604,300,129.16~~ 562,854,481.69 536,769,008.93 0.00 0.00 8480.~~44556978~~53194258% SES-3 0.00000% 4847,~~019~~648,~~446~~661.9089 47,~~648~~617,~~661~~827.8984 0.00 0.00 98.~~94660846~~88257886% SES-4 0.00000% ~~53,518,823.14~~ 51,727,141.32 50,124,581.96 0.00 0.00 9087.~~80982266~~99644215% WIO-1 0.~~69520~~70600% ~~169,125,402.29~~ 139,793,763.33 122,691,583.23 0.00 0.00 7263.~~38479490~~52933691% WIO-2 0.~~46488~~46883% ~~569,904,529.10~~ 528,518,897.60 504,385,635.28 0.00 0.00 8379.~~63230220~~81347889% WIO-3 0.~~66445~~66237% 4746,~~269~~898,~~446~~661.8988 46,~~898~~867,~~661~~827.8883 0.00 0.00 98.~~92994293~~86490033% WIO-4 0.~~63615~~62821% ~~49,391,669.94~~ 47,605,765.87 46,009,004.78 0.00 0.00 9087.~~13393849~~11072558%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7648,~~448~~049,~~248~~327.4763 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1920,~~710~~937.0918 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 7648,~~467~~070,~~958~~264.5681 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3835,~~644~~422.2574 Payment of Interest and Principal 7648,~~429~~034,~~314~~842.3107 Total Withdrawals (Pool Distribution Amount) 7648,~~467~~070,~~958~~264.5681 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 3633,~~456~~417.8367 Trustee Fee - Wells Fargo Bank Minnesota, N.A. 2,~~187~~005.4207 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3835,~~644~~422.2574

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 7 0 0 0 7 42,~~192~~420,~~472~~848.3346 0.00 0.00 0.00 42,~~192~~420,~~472~~848.3346 60 Days 01 0 0 0 01 0857,678.0089 0.00 0.00 0.00 0857,678.0089 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 78 0 0 0 78 43,~~192~~278,~~472~~527.3335 0.00 0.00 0.00 43,~~192~~278,~~472~~527.3335 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.~~453662~~477816% 0.000000% 0.000000% 0.000000% 0.~~453662~~477816% 0.~~522330~~319443% 0.000000% 0.000000% 0.000000% 0.~~522330~~319443% 60 Days 0.~~000000~~068259% 0.000000% 0.000000% 0.000000% 0.~~000000~~068259% 0.~~000000~~113175% 0.000000% 0.000000% 0.000000% 0.~~000000~~113175% 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.~~453662~~546075% 0.000000% 0.000000% 0.000000% 0.~~453662~~546075% 0.~~522330~~432618% 0.000000% 0.000000% 0.000000% 0.~~522330~~432618%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 21 0 0 0 2 1 107,~~320,484~~084.5477 0.00 0.00 0.00 1107,~~320,484~~084.5477 60 Days 01 0 0 0 01 0857,678.0089 0.00 0.00 0.00 0857,678.0089 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 2 0 0 0 2 1964,~~320,484~~763.5466 0.00 0.00 0.00 1964,~~320,484~~763.5466 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~727273~~409836% 0.000000% 0.000000% 0.000000% 0.~~727273~~409836% 0.~~943505~~087173% 0.000000% 0.000000% 0.000000% 0.~~943505~~087173% 60 Days 0.~~000000~~409836% 0.000000% 0.000000% 0.000000% 0.~~000000~~409836% 0.~~000000~~698199% 0.000000% 0.000000% 0.000000% 0.~~000000~~698199% 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.~~727273~~819672% 0.000000% 0.000000% 0.000000% 0.~~727273~~819672% 0.~~943505~~785371% 0.000000% 0.000000% 0.000000% 0.~~943505~~785371% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 56 0 0 0 56 2,~~871~~313,~~987~~763.7969 0.00 0.00 0.00 2,~~871~~313,~~987~~763.7969 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 56 0 0 0 56 2,~~871~~313,~~987~~763.7969 0.00 0.00 0.00 2,~~871~~313,~~987~~763.7969 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~465549~~582524% 0.000000% 0.000000% 0.000000% 0.~~465549~~582524% 0.~~509883~~430712% 0.000000% 0.000000% 0.000000% 0.~~509883~~430712% 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.~~465549~~582524% 0.000000% 0.000000% 0.000000% 0.~~465549~~582524% 0.~~509883~~430712% 0.000000% 0.000000% 0.000000% 0.~~509883~~430712% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1920,~~710~~937.0918

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 4.~~838882~~850642% Weighted Average Pass-Through Rate 4.~~561720~~575854% Weighted Average Maturity(Stepdown Calculation ) ~~354~~353 Beginning Scheduled Collateral Loan Count 1,~~670~~543 Number Of Loans Paid In Full ~~127~~78 Ending Scheduled Collateral Loan Count 1,~~543~~465 Beginning Scheduled Collateral Balance ~~874~~802,~~963~~024,~~801~~048.4923 Ending Scheduled Collateral Balance ~~802~~757,~~024~~203,~~048~~001.2396 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~802~~757,~~648~~834,~~724~~361.0570 Monthly P &I Constant 4,~~389~~032,~~614~~122.5786 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 7647,~~142~~584,~~435~~959.9714 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~802~~757,~~024~~203,~~048~~001.2396 Scheduled Principal ~~861~~790,~~409~~179.2490 Unscheduled Principal 7244,~~078~~030,~~344~~866.0237

Miscellaneous Reporting Senior % 9796.~~021871~~753318% Subordinate % 23.~~978128~~246682%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~456199~~466997 4.~~893913~~894515 5.~~087152~~085016 Weighted Average Net Rate 4.~~206199~~216997 4.~~643913~~644515 4.~~837152~~835016 Weighted Average Maturity ~~355~~ 354 ~~354~~353 353 Beginning Loan Count ~~330~~275 1,~~142~~074 8887 Loans Paid In Full 5531 6844 10 Ending Loan Count ~~275~~244 1,~~074~~030 87 Beginning Scheduled Balance ~~169~~139,~~125~~793,~~402~~763.2933 ~~604~~562,~~300~~854,~~129~~481.1669 4847,~~019~~648,~~446~~661.9089 Ending scheduled Balance ~~139~~122,~~793~~691,~~763~~583.3323 ~~562~~536,~~854~~769,~~481~~008.6993 47,~~648~~617,~~661~~827.8984 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~868~~721,~~165~~487.5868 32,~~018~~819,~~998~~070.6911 ~~204~~202,~~430~~884.1785 Scheduled Principal ~~240~~201,~~118~~105.4975 ~~554~~523,~~505~~320.0233 ~~861~~972.6499 Unscheduled Principal 2916,~~091~~901,~~520~~074.4735 4025,~~891~~562,~~142~~152.4543 ~~369~~29,~~923~~861.3706 Scheduled Interest ~~628~~520,~~047~~381.0993 2,~~464~~295,~~493~~749.6778 ~~203~~201,~~568~~911.5386 Servicing Fees 3529,~~234~~123.4471 ~~125~~117,~~895~~261.8534 109,~~004~~926.0582 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~422~~349.8250 1,~~510~~407.7713 ~~120~~119.0512 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1714,~~617~~561.2385 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 ~~574~~476,~~772~~346.6087 2,~~337~~177,~~087~~081.0531 ~~193~~191,~~444~~865.4392 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~078199~~088997 4.~~640913~~641515 4.~~834152~~832016

Group Level Collateral Statement Group Group 4 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~204062~~194164 4.~~838882~~850642 Weighted Average Net Rate 4.~~954061~~944164 4.~~588882~~600642 Weighted Average Maturity 352 353 ~~354~~ Beginning Loan Count ~~110~~107 1,~~670~~543 Loans Paid In Full 3 ~~127~~78 Ending Loan Count ~~107~~104 1,~~543~~465 Beginning Scheduled Balance 5351,~~518~~727,~~823~~141.1432 ~~874~~802,~~963~~024,~~801~~048.4923 Ending scheduled Balance 5150,~~727~~124,~~141~~581.3296 ~~802~~757,~~024~~203,~~048~~001.2396 Record Date 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~298~~288,~~020~~680.1322 4,~~389~~032,~~614~~122.5786 Scheduled Principal 6564,~~924~~780.0983 ~~861~~790,~~409~~179.2490 Unscheduled Principal 1,~~725~~537,~~757~~778.7353 7244,~~078~~030,~~344~~866.0237 Scheduled Interest ~~232~~223,~~096~~899.0439 3,~~528~~241,~~205~~942.3396 Servicing Fees 1110,~~149~~776.7648 ~~182~~167,~~284~~088.1035 Master Servicing Fees 0.00 0.00 Trustee Fee ~~133~~129.7832 2,~~187~~005.4207 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 1714,~~617~~561.2385 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest ~~220~~212,~~812~~993.5059 3,~~326~~058,~~116~~287.5869 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 4.~~951062~~941164 4.~~561720~~575854

Miscellaneous Reporting Group Group 1 CPR 8978.~~654491~~746701% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 96.~~929097~~290032% Subordinate % 03.~~199954~~709968% Group Group 2 CPR 5642.~~897190~~780587% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 9796.~~018118~~800554% Subordinate % 03.~~690955~~199446% Group Group 3 CPR 80.~~862695~~749460% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 97.~~291534~~270502% Subordinate % 02.~~050061~~729498%

Miscellaneous Reporting Group Group 4 CPR 3230.~~552390~~414586% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 97.~~115979~~019095% Subordinate % 02.~~059031~~980905%

Filing Compare · BANC OF AMERICA MORT SEC INC MORT PS THR CERTS SER 2003-E