8-K 1 bam0300e_jan.txt JAN. 8K 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): January 26, 2004 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 January 26, 2004 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 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 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: 2/4/04 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 January 26, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 1112/3031/03 Distribution Date: 121/26/0304 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% 5048,~~961~~215,~~198~~224.8843 ~~143~~135,~~668~~926.1175 2,~~745~~724,~~974~~123.4554 1-A2 05948XDX6 SEN 3.38300% 5956,~~858~~633,~~577~~180.9036 ~~168~~159,~~751~~658.3037 3,~~225~~199,~~397~~731.5465 1-A3 05948XDY4 SEN 3.38300% 1,~~661~~571,~~075~~570.5475 4,~~682~~430.8552 8988,~~504~~792.7855 2-A1 05948XEB3 SEN 4.03300% ~~204~~199,~~334~~249,~~147~~208.0622 ~~686~~669,~~733~~643.0038 57,~~084~~201,~~938~~784.8401 2-A2 05948XEC1 SEN 4.35000% ~~291~~284,~~803~~542,~~902~~243.7021 1,~~057~~031,~~789~~465.1363 710,~~261~~284,~~659~~667.4910 3-A1 05948XED9 SEN 4.18100% 45,~~758~~211,~~748~~967.2570 ~~159~~157,~~431~~526.1003 ~~546,780~~0.5500 4-A1 05948XEE7 SEN 4.39300% 48,~~158~~070,~~466~~487.8617 ~~176~~175,~~300~~978.1204 87450,~~979~~167.6920 AP 05948XEP2 SEN 0.00000% 2,~~681~~655,~~637~~280.7623 0.00 2637,~~357~~154.5367 B-1 05948XEF4 SUB 4.~~05500~~06078% 12,~~948~~935,~~938~~871.0455 43,~~761~~687.3646 13,~~066~~093.5047 B-2 05948XEG2 SUB 4.~~05500~~06078% 4,~~794~~789,~~467~~629.0809 16,~~203~~175.0670 4,~~837~~847.9998 B-3 05948XEH0 SUB 4.~~05500~~06078% 3,~~357~~353,~~021~~634.6313 11,~~345~~326.1601 3,~~387~~394.5049 B-4 05948XEL1 SUB 4.~~05500~~06078% 1,~~918~~916,~~582~~646.10 6,~~483~~472.9196 1,~~936~~940.0027 B-5 05948XEM9 SUB 4.~~05500~~06078% 1,~~438~~436,~~439~~988.5303 4,~~861~~853.2504 1,~~451~~454.5049 B-6 05948XEN7 SUB 4.~~05500~~06078% 1,~~438~~437,~~956~~504.4644 4,~~863~~854.0079 1,~~452~~455.02 SES 05948XEJ6 SEN 0.00000% 0.00 ~~144~~135,~~723~~959.1943 0.00 WIO 05948XEK3 SEN 0.~~52896~~52752% 0.00 ~~306~~297,~~069~~054.0169 0.00 1-AR 05948XDZ1 SEN 3.38300% 0.00 0.00 0.00 1-ALR 05948XEA5 SEN 3.38300% 0.00 0.0200 0.00 Totals ~~731~~712,~~114~~019,~~159~~435.7941 2,~~935~~855,~~665~~012.5780 1924,~~094~~012,~~724~~606.3844

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 4845,~~215~~491,~~224~~100.4389 2,~~889~~860,~~642~~050.5629 0.00 1-A2 0.00 5653,~~633~~433,~~180~~448.3671 3,~~394~~359,~~148~~390.8402 0.00 1-A3 0.00 1,~~571~~482,~~570~~778.7520 9493,~~187~~223.6307 0.00 2-A1 0.00 ~~199~~192,~~249~~047,~~208~~424.2221 57,~~771~~871,~~671~~427.8439 0.00 2-A2 0.00 ~~284~~274,~~542~~257,~~243~~576.2111 811,~~319~~316,~~448~~132.6273 0.00 3-A1 0.00 45,211,967.70 ~~706~~157,~~211~~526.6503 0.00 4-A1 0.00 4847,~~070~~620,~~487~~319.1797 ~~264~~626,~~279~~145.8124 0.00 AP 0.00 2,~~655~~618,~~280~~125.2356 2637,~~357~~154.5367 0.00 B-1 0.00 12,~~935~~922,~~871~~778.5540 56,~~827~~780.8693 0.00 B-2 0.00 4,~~789~~784,~~629~~781.0922 21,~~041~~023.0568 0.00 B-3 0.00 3,~~353~~350,~~634~~239.1372 14,~~732~~720.6650 0.00 B-4 0.00 1,~~916~~914,~~646~~706.1015 8,~~419~~413.9123 0.00 B-5 0.00 1,~~436~~435,~~988~~533.0358 6,~~312~~307.7553 0.00 B-6 0.00 1,~~437~~436,~~504~~049.4446 6,~~315~~309.0281 0.00 SES 0.00 0.00 ~~144~~135,~~723~~959.1943 0.00 WIO 0.00 0.00 ~~306~~297,~~069~~054.0169 0.00 1-AR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.0200 0.00 Totals 0.00 ~~712~~688,~~019~~006,~~435~~829.4188 2226,~~030~~867,~~389~~619.9524 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 5048,~~961~~215,~~198~~224.8843 7268,~~238~~115.6319 2,~~673~~656,~~735~~008.8335 0.00 0.00 1-A2 100,000,000.00 5956,~~858~~633,~~577~~180.9036 8480,~~850~~007.8650 3,~~140~~119,~~546~~724.6815 0.00 0.00 1-A3 2,775,000.00 1,~~661~~571,~~075~~570.5475 2,~~354~~220.6121 8786,~~150~~572.1735 0.00 0.00 2-A1 266,093,000.00 ~~204~~199,~~334~~249,~~147~~208.0622 ~~192~~188,~~057~~675.6867 47,~~892~~013,~~881~~108.1633 0.00 0.00 2-A2 380,000,000.00 ~~291~~284,~~803~~542,~~902~~243.7021 ~~274~~269,~~272~~442.2347 610,~~987~~015,~~387~~224.2763 0.00 0.00 3-A1 46,845,000.00 45,~~758~~211,~~748~~967.2570 ~~1,177~~0.8300 ~~545,602~~0.7200 0.00 0.00 4-A1 55,068,000.00 48,~~158~~070,~~466~~487.8617 61,~~335~~709.6442 26388,~~644~~457.0578 0.00 0.00 AP 2,805,554.89 2,~~681~~655,~~637~~280.7623 3,~~986~~969.6002 2233,~~370~~185.9365 0.00 0.00 B-1 13,026,000.00 12,~~948~~935,~~938~~871.0455 13,~~066~~093.5047 0.00 0.00 0.00 B-2 4,823,000.00 4,~~794~~789,~~467~~629.0809 4,~~837~~847.9998 0.00 0.00 0.00 B-3 3,377,000.00 3,~~357~~353,~~021~~634.6313 3,~~387~~394.5049 0.00 0.00 0.00 B-4 1,930,000.00 1,~~918~~916,~~582~~646.10 1,~~936~~940.0027 0.00 0.00 0.00 B-5 1,447,000.00 1,~~438~~436,~~439~~988.5303 1,~~451~~454.5049 0.00 0.00 0.00 B-6 1,447,520.00 1,~~438~~437,~~956~~504.4644 1,~~452~~455.02 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 ~~731~~712,~~114~~019,~~159~~435.7941 ~~718~~700,~~405~~325.5920 1823,~~376~~312,~~318~~281.8124 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 2,~~745~~724,~~974~~123.4554 4845,~~215~~491,~~224~~100.4389 0.~~56633180~~53433449 2,~~745~~724,~~974~~123.4554 1-A2 3,~~225~~199,~~397~~731.5465 5653,~~633~~433,~~180~~448.3671 0.~~56633180~~53433449 3,~~225~~199,~~397~~731.5465 1-A3 8988,~~504~~792.7855 1,~~571~~482,~~570~~778.7520 0.~~56633180~~53433449 8988,~~504~~792.7855 2-A1 57,~~084~~201,~~938~~784.8401 ~~199~~192,~~249~~047,~~208~~424.2221 0.~~74879538~~72173046 57,~~084~~201,~~938~~784.8401 2-A2 710,~~261~~284,~~659~~667.4910 ~~284~~274,~~542~~257,~~243~~576.2111 0.~~74879538~~72173046 710,~~261~~284,~~659~~667.4910 3-A1 ~~546,780~~0.5500 45,211,967.70 0.96513967 ~~546,780~~0.5500 4-A1 87450,~~979~~167.6920 4847,~~070~~620,~~487~~319.1797 0.~~87292960~~86475485 87450,~~979~~167.6920 AP 2637,~~357~~154.5367 2,~~655~~618,~~280~~125.2356 0.~~94643674~~93319349 2637,~~357~~154.5367 B-1 13,~~066~~093.5047 12,~~935~~922,~~871~~778.5540 0.~~99308088~~99207573 13,~~066~~093.5047 B-2 4,~~837~~847.9998 4,~~789~~784,~~629~~781.0922 0.~~99308088~~99207572 4,~~837~~847.9998 B-3 3,~~387~~394.5049 3,~~353~~350,~~634~~239.1372 0.~~99308088~~99207572 3,~~387~~394.5049 B-4 1,~~936~~940.0027 1,~~916~~914,~~646~~706.1015 0.~~99308088~~99207573 1,~~936~~940.0027 B-5 1,~~451~~454.5049 1,~~436~~435,~~988~~533.0358 0.~~99308088~~99207573 1,~~451~~454.5049 B-6 1,~~452~~455.02 1,~~437~~436,~~504~~049.4446 0.~~99308088~~99207573 1,~~452~~455.02 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 1924,~~094~~012,~~724~~606.3844 ~~712~~688,~~019~~006,~~435~~829.4188 0.~~73801745~~71312807 1924,~~094~~012,~~724~~606.3844

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 ~~598~~566.~~58577899~~33180358 0.~~84850862~~80007506 31.~~40546690~~19724147 0.00000000 1-A2 100,000,000.00 ~~598~~566.~~58577900~~33180360 0.~~84850860~~80007500 31.~~40546680~~19724150 0.00000000 1-A3 2,775,000.00 ~~598~~566.~~58578018~~33180180 0.~~84850811~~80007568 31.~~40546667~~19724324 0.00000000 2-A1 266,093,000.00 ~~767~~748.~~90500712~~79537688 0.~~72176901~~70905913 1826.~~38786124~~35585427 0.00000000 2-A2 380,000,000.00 ~~767~~748.~~90500711~~79537687 0.~~72176903~~70905913 1826.~~38786124~~35585429 0.00000000 3-A1 46,845,000.00 ~~976~~965.~~81178888~~13966699 0.~~02514313~~00000000 110.~~64697876~~00000000 0.00000000 4-A1 55,068,000.00 ~~874~~872.~~52725467~~92959922 1.~~11381637~~12060398 07.~~48383907~~05414724 0.00000000 AP 2,805,554.89 ~~955~~946.~~83150754~~43674214 1.~~42096667~~41470053 711.~~97379872~~82855132 0.00000000 B-1 13,026,000.00 ~~994~~993.~~08398895~~08088055 1.~~00310917~~00517964 0.00000000 0.00000000 B-2 4,823,000.00 ~~994~~993.~~08398922~~08088119 1.~~00310802~~00517935 0.00000000 0.00000000 B-3 3,377,000.00 ~~994~~993.~~08398875~~08087948 1.~~00310927~~00517915 0.00000000 0.00000000 B-4 1,930,000.00 ~~994~~993.~~08398964~~08088083 1.~~00310881~~00532124 0.00000000 0.00000000 B-5 1,447,000.00 ~~994~~993.~~08398756~~08087768 1.~~00310988~~00517623 0.00000000 0.00000000 B-6 1,447,520.00 ~~994~~993.~~08399193~~08088317 1.~~00310877~~00518128 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 3231.~~25397540~~99731653 ~~566~~534.~~33180358~~33448706 0.~~56633180~~53433449 3231.~~25397540~~99731653 1-A2 0.00000000 3231.~~25397540~~99731650 ~~566~~534.~~33180360~~33448710 0.~~56633180~~53433449 3231.~~25397540~~99731650 1-A3 0.00000000 3231.~~25397477~~99731532 ~~566~~534.~~33180180~~33448649 0.~~56633180~~53433449 3231.~~25397477~~99731532 2-A1 0.00000000 1927.~~10963024~~06491343 ~~748~~721.~~79537688~~73046345 0.~~74879538~~72173046 1927.~~10963024~~06491343 2-A2 0.00000000 1927.~~10963024~~06491342 ~~748~~721.~~79537687~~73046345 0.~~74879538~~72173046 1927.~~10963024~~06491342 3-A1 0.00000000 110.~~67212189~~00000000 965.13966699 0.96513967 110.~~67212189~~00000000 4-A1 0.00000000 18.~~59765544~~17475122 ~~872~~864.~~92959922~~75484801 0.~~87292960~~86475485 18.~~59765544~~17475122 AP 0.00000000 913.~~39476540~~24325185 ~~946~~933.~~43674214~~19349029 0.~~94643674~~93319349 913.~~39476540~~24325185 B-1 0.00000000 1.~~00310917~~00517964 ~~993~~992.~~08088055~~07572547 0.~~99308088~~99207573 1.~~00310917~~00517964 B-2 0.00000000 1.~~00310802~~00517935 ~~993~~992.~~08088119~~07572465 0.~~99308088~~99207572 1.~~00310802~~00517935 B-3 0.00000000 1.~~00310927~~00517915 ~~993~~992.~~08087948~~07572402 0.~~99308088~~99207572 1.~~00310927~~00517915 B-4 0.00000000 1.~~00310881~~00532124 ~~993~~992.~~08088083~~07572539 0.~~99308088~~99207573 1.~~00310881~~00532124 B-5 0.00000000 1.~~00310988~~00517623 ~~993~~992.~~08087768~~07572909 0.~~99308088~~99207573 1.~~00310988~~00517623 B-6 0.00000000 1.~~00310877~~00518128 ~~993~~992.~~08088317~~07572952 0.~~99308088~~99207573 1.~~00310877~~00518128 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, 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% 5048,~~961~~215,~~198~~224.8843 ~~143~~135,~~668~~926.1175 0.00 0.00 1-A2 100,000,000.00 3.38300% 5956,~~858~~633,~~577~~180.9036 ~~168~~159,~~751~~658.3137 0.00 0.00 1-A3 2,775,000.00 3.38300% 1,~~661~~571,~~075~~570.5475 4,~~682~~430.8552 0.00 0.00 2-A1 266,093,000.00 4.03300% ~~204~~199,~~334~~249,~~147~~208.0622 ~~686~~669,~~733~~643.0138 0.00 0.00 2-A2 380,000,000.00 4.35000% ~~291~~284,~~803~~542,~~902~~243.7021 1,~~057~~031,~~789~~465.1563 0.00 0.00 3-A1 46,845,000.00 4.18100% 45,~~758~~211,~~748~~967.2570 ~~159~~157,~~431~~526.1103 0.00 0.00 4-A1 55,068,000.00 4.39300% 48,~~158~~070,~~466~~487.8617 ~~176~~175,~~300~~978.1204 0.00 0.00 AP 2,805,554.89 0.00000% 2,~~681~~655,~~637~~280.7623 0.00 0.00 0.00 B-1 13,026,000.00 4.~~05500~~06078% 12,~~948~~935,~~938~~871.0455 43,~~761~~687.3646 0.00 0.00 B-2 4,823,000.00 4.~~05500~~06078% 4,~~794~~789,~~467~~629.0809 16,~~203~~175.0670 0.00 0.00 B-3 3,377,000.00 4.~~05500~~06078% 3,~~357~~353,~~021~~634.6313 11,~~345~~326.1601 0.00 0.00 B-4 1,930,000.00 4.~~05500~~06078% 1,~~918~~916,~~582~~646.10 6,~~483~~472.9196 0.00 0.00 B-5 1,447,000.00 4.~~05500~~06078% 1,~~438~~436,~~439~~988.5303 4,~~861~~853.2504 0.00 0.00 B-6 1,447,520.00 4.~~05500~~06078% 1,~~438~~437,~~956~~504.4644 4,~~863~~854.0079 0.00 0.00 SES 0.00 0.00000% ~~731~~712,~~114~~019,~~159~~435.9354 0.00 0.00 0.00 WIO 0.00 0.~~52896~~52752% ~~694~~675,~~355~~736,~~832~~722.4939 ~~306~~297,~~069~~054.0171 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 2,~~790~~719,~~942~~053.4139 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 ~~143~~135,~~668~~926.1175 0.00 4845,~~215~~491,~~224~~100.4389 1-A2 0.00 0.00 ~~168~~159,~~751~~658.3037 0.00 5653,~~633~~433,~~180~~448.3671 1-A3 0.00 0.00 4,~~682~~430.8552 0.00 1,~~571~~482,~~570~~778.7520 2-A1 0.0100 0.00 ~~686~~669,~~733~~643.0038 0.00 ~~199~~192,~~249~~047,~~208~~424.2221 2-A2 0.0100 0.00 1,~~057~~031,~~789~~465.1363 0.00 ~~284~~274,~~542~~257,~~243~~576.2111 3-A1 0.00 0.00 ~~159~~157,~~431~~526.1003 0.00 45,211,967.70 4-A1 0.00 0.00 ~~176~~175,~~300~~978.1204 0.00 4847,~~070~~620,~~487~~319.1797 AP 0.00 0.00 0.00 0.00 2,~~655~~618,~~280~~125.2356 B-1 0.00 0.00 43,~~761~~687.3646 0.00 12,~~935~~922,~~871~~778.5540 B-2 0.00 0.00 16,~~203~~175.0670 0.00 4,~~789~~784,~~629~~781.0922 B-3 0.00 0.00 11,~~345~~326.1601 0.00 3,~~353~~350,~~634~~239.1372 B-4 0.00 0.00 6,~~483~~472.9196 0.00 1,~~916~~914,~~646~~706.1015 B-5 0.00 0.00 4,~~861~~853.2504 0.00 1,~~436~~435,~~988~~533.0358 B-6 0.00 0.00 4,~~863~~854.0079 0.00 1,~~437~~436,~~504~~049.4446 SES 0.00 0.00 ~~144~~135,~~723~~959.1943 0.00 ~~712~~688,~~019~~009,~~435~~090.5449 WIO 0.00 0.00 ~~306~~297,~~069~~054.0169 0.00 ~~675~~652,~~736~~406,~~722~~738.3998 1-AR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.0200 0.00 0.00 Totals 0.0200 0.00 2,~~935~~855,~~665~~012.5780 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 1-A1 85,136,000.00 3.38300% ~~598~~566.~~58577899~~33180358 1.~~68751304~~59658370 0.00000000 0.00000000 1-A2 100,000,000.00 3.38300% ~~598~~566.~~58577900~~33180360 1.~~68751310~~59658370 0.00000000 0.00000000 1-A3 2,775,000.00 3.38300% ~~598~~566.~~58578018~~33180180 1.~~68751351~~59658378 0.00000000 0.00000000 2-A1 266,093,000.00 4.03300% ~~767~~748.~~90500712~~79537688 2.~~58080074~~51657646 0.00000000 0.00000000 2-A2 380,000,000.00 4.35000% ~~767~~748.~~90500711~~79537687 2.~~78365566~~71438324 0.00000000 0.00000000 3-A1 46,845,000.00 4.18100% ~~976~~965.~~81178888~~13966699 3.~~40337517~~36270744 0.00000000 0.00000000 4-A1 55,068,000.00 4.39300% ~~874~~872.~~52725467~~92959922 3.~~20149851~~19564974 0.00000000 0.00000000 AP 2,805,554.89 0.00000% ~~955~~946.~~83150754~~43674214 0.00000000 0.00000000 0.00000000 B-1 13,026,000.00 4.~~05500~~06078% ~~994~~993.~~08398895~~08088055 3.~~35953938~~35386611 0.00000000 0.00000000 B-2 4,823,000.00 4.~~05500~~06078% ~~994~~993.~~08398922~~08088119 3.~~35953971~~35386689 0.00000000 0.00000000 B-3 3,377,000.00 4.~~05500~~06078% ~~994~~993.~~08398875~~08087948 3.~~35953805~~35386734 0.00000000 0.00000000 B-4 1,930,000.00 4.~~05500~~06078% ~~994~~993.~~08398964~~08088083 3.~~35953886~~35386528 0.00000000 0.00000000 B-5 1,447,000.00 4.~~05500~~06078% ~~994~~993.~~08398756~~08087768 3.~~35953697~~35386317 0.00000000 0.00000000 B-6 1,447,520.00 4.~~05500~~06078% ~~994~~993.~~08399193~~08088317 3.~~35953907~~35386730 0.00000000 0.00000000 SES 0.00 0.00000% ~~757~~738.~~80937826~~01744697 0.00000000 0.00000000 0.00000000 WIO 0.00 0.~~52896~~52752% ~~750~~730.~~40837345~~28621781 0.~~33077672~~32103474 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 1.~~68751304~~59658370 0.00000000 ~~566~~534.~~33180358~~33448706 1-A2 0.00000000 0.00000000 1.~~68751300~~59658370 0.00000000 ~~566~~534.~~33180360~~33448710 1-A3 0.00000000 0.00000000 1.~~68751351~~59658378 0.00000000 ~~566~~534.~~33180180~~33448649 2-A1 0.~~00000004~~00000000 0.00000000 2.~~58080070~~51657646 0.00000000 ~~748~~721.~~79537688~~73046345 2-A2 0.~~00000003~~00000000 0.00000000 2.~~78365561~~71438324 0.00000000 ~~748~~721.~~79537687~~73046345 3-A1 0.00000000 0.00000000 3.~~40337496~~36270744 0.00000000 965.13966699 4-A1 0.00000000 0.00000000 3.~~20149851~~19564974 0.00000000 ~~872~~864.~~92959922~~75484801 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~946~~933.~~43674214~~19349029 B-1 0.00000000 0.00000000 3.~~35953938~~35386611 0.00000000 ~~993~~992.~~08088055~~07572547 B-2 0.00000000 0.00000000 3.~~35953971~~35386689 0.00000000 ~~993~~992.~~08088119~~07572465 B-3 0.00000000 0.00000000 3.~~35953805~~35386734 0.00000000 ~~993~~992.~~08087948~~07572402 B-4 0.00000000 0.00000000 3.~~35953886~~35386528 0.00000000 ~~993~~992.~~08088083~~07572539 B-5 0.00000000 0.00000000 3.~~35953697~~35386317 0.00000000 ~~993~~992.~~08087768~~07572909 B-6 0.00000000 0.00000000 3.~~35953907~~35386730 0.00000000 ~~993~~992.~~08088317~~07572952 SES 0.00000000 0.00000000 0.~~15000748~~14092373 0.00000000 ~~738~~713.~~01744697~~13041065 WIO 0.00000000 0.00000000 0.~~33077672~~32103471 0.00000000 ~~730~~705.~~28621781~~07289910 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.~~40000000~~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 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,~~318~~293,~~926~~077.4029 2,~~293~~256,~~077~~432.2965 9392.~~98859726~~48660763% APO-3 0.00000% 0.00 0.00 10,583.59 10,583.59 100.00000000% APO-4 0.00000% 0.00 0.00 ~~352~~351,~~127~~619.7735 351,~~619~~109.3532 98.~~98317835~~83960152% SES-1 0.00000% ~~117,652,211.47~~ 111,584,004.18 105,564,061.05 0.00 0.00 5754.~~77786551~~66075686% SES-2 0.00000% ~~516,354,241.80~~ 503,964,972.36 486,424,945.03 0.00 0.00 7572.~~61032314~~97877689% SES-3 0.00000% 4746,~~069~~522,~~554~~740.2018 46,~~522~~525,~~740~~001.1829 0.00 0.00 96.~~60853368~~61322907% SES-4 0.00000% 5049,~~038~~947,~~152~~718.4682 49,~~947~~495,~~718~~083.8212 0.00 0.00 8786.~~68594924~~89132254% WIO-1 0.~~70987~~70506% ~~117,652,211.47~~ 111,584,004.18 105,564,061.05 0.00 0.00 5754.~~77786551~~66075686% WIO-2 0.~~46361~~46408% ~~484,455,672.68~~ 472,536,177.97 455,670,653.77 0.00 0.00 7472.~~77365259~~10486890% WIO-3 0.~~66346~~65789% 4645,~~319~~772,~~554~~740.1917 45,~~772~~775,~~740~~001.1728 0.00 0.00 96.~~55487793~~55964761% WIO-4 0.~~61909~~61918% 45,~~928~~843,~~394~~800.1507 45,~~843~~397,~~800~~022.0788 0.00 0.00 8685.~~79793677~~95203529%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2226,~~034~~884,~~164~~473.0133 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2814,~~516~~593.9326 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2226,~~062~~899,~~680~~066.9459 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3231,~~290~~447.9935 Payment of Interest and Principal 2226,~~030~~867,~~389~~619.9524 Total Withdrawals (Pool Distribution Amount) 2226,~~062~~899,~~680~~066.9459 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 3029,~~463~~667.1634 Trustee Fee - Wells Fargo Bank Minnesota, N.A. 1,~~827~~780.8301 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3231,~~290~~447.9935

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 105 0 0 0 10 5 2,~~829~~256,~~893~~148.9466 0.00 0.00 0.00 52,~~829~~256,~~893~~148.9466 60 Days 01 0 0 0 01 0584,752.0037 0.00 0.00 0.00 0584,752.0037 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 106 0 0 0 106 52,~~829~~840,~~893~~901.9403 0.00 0.00 0.00 52,~~829~~840,~~893~~901.9403 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.~~724638~~373134% 0.000000% 0.000000% 0.000000% 0.~~724638~~373134% 0.~~818106~~327679% 0.000000% 0.000000% 0.000000% 0.~~818106~~327679% 60 Days 0.~~000000~~074627% 0.000000% 0.000000% 0.000000% 0.~~000000~~074627% 0.~~000000~~084928% 0.000000% 0.000000% 0.000000% 0.~~000000~~084928% 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.~~724638~~447761% 0.000000% 0.000000% 0.000000% 0.~~724638~~447761% 0.~~818106~~412607% 0.000000% 0.000000% 0.000000% 0.~~818106~~412607%

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 2 0 0 0 2 1,~~290~~025,~~239~~628.5165 0.00 0.00 0.00 1,~~290~~025,~~239~~628.5165 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 2 0 0 0 2 1,~~290~~025,~~239~~628.5165 0.00 0.00 0.00 1,~~290~~025,~~239~~628.5165 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~913242~~966184% 0.000000% 0.000000% 0.000000% 0.~~913242~~966184% 10.~~154950~~970525% 0.000000% 0.000000% 0.000000% 10.~~154950~~970525% 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.~~913242~~966184% 0.000000% 0.000000% 0.000000% 0.~~913242~~966184% 10.~~154950~~970525% 0.000000% 0.000000% 0.000000% 10.~~154950~~970525% 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 72 0 0 0 72 3858,~~915,654~~520.4301 0.00 0.00 0.00 3858,~~915,654~~520.4301 60 Days 01 0 0 0 01 0584,752.0037 0.00 0.00 0.00 0584,752.0037 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 73 0 0 0 7 3 1,~~915~~443,~~654~~272.4338 0.00 0.00 0.00 31,~~915~~443,~~654~~272.4338 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~720165~~211640% 0.000000% 0.000000% 0.000000% 0.~~720165~~211640% 0.~~776349~~176369% 0.000000% 0.000000% 0.000000% 0.~~776349~~176369% 60 Days 0.~~000000~~105820% 0.000000% 0.000000% 0.000000% 0.~~000000~~105820% 0.~~000000~~120128% 0.000000% 0.000000% 0.000000% 0.~~000000~~120128% 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.~~720165~~317460% 0.000000% 0.000000% 0.000000% 0.~~720165~~317460% 0.~~776349~~296496% 0.000000% 0.000000% 0.000000% 0.~~776349~~296496% 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 1 0 0 0 1 ~~624~~372,000.00 0.00 0.00 0.00 ~~624~~372,000.00 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 1 0 0 0 1 ~~624~~372,000.00 0.00 0.00 0.00 ~~624~~372,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.176471% 0.000000% 0.000000% 0.000000% 1.176471% 10.~~341250~~799556% 0.000000% 0.000000% 0.000000% 10.~~341250~~799556% 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 1.176471% 0.000000% 0.000000% 0.000000% 1.176471% 10.~~341250~~799556% 0.000000% 0.000000% 0.000000% 10.~~341250~~799556% 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 2814,~~516~~593.9326

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 4.~~854161~~855433% Weighted Average Pass-Through Rate 4.~~581046~~582844% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count 1,~~418~~380 Number Of Loans Paid In Full 3840 Ending Scheduled Collateral Loan Count 1,~~380~~340 Beginning Scheduled Collateral Balance ~~731~~712,~~114~~019,~~159~~435.9354 Ending Scheduled Collateral Balance ~~712~~688,~~019~~009,~~435~~090.5449 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2003 ~~712~~688,~~608~~524,~~316~~341.9886 Monthly P &I Constant 3,~~675~~582,~~860~~700.6219 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 2126,~~719~~543,~~302~~794.5081 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~712~~688,~~019~~009,~~435~~090.5449 Scheduled Principal ~~718~~700,~~405~~325.5909 Unscheduled Principal 1823,~~376~~312,~~318~~281.8007

Miscellaneous Reporting Senior % 96.~~444913~~353034% Subordinate % 3.~~555086~~646967%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~470870~~466056 4.~~888468~~888382 5.~~085947~~080330 Weighted Average Net Rate 4.~~220870~~216056 4.~~638468~~638382 4.~~835947~~830330 Weighted Average Maturity ~~352~~ 351 ~~351~~350 350 Beginning Loan Count ~~233~~219 ~~995~~972 8685 Loans Paid In Full 1412 2327 10 Ending Loan Count ~~219~~207 ~~972~~945 85 Beginning Scheduled Balance ~~117~~111,~~652~~584,~~211~~004.4718 ~~516~~503,~~354~~964,~~241~~972.8036 4746,~~069~~522,~~554~~740.2018 Ending scheduled Balance ~~111~~105,~~584~~564,~~004~~061.1805 ~~503~~486,~~964~~424,~~972~~945.3603 46,~~522~~525,~~740~~001.1829 Record Date 1112/3031/2003 1112/3031/2003 1112/3031/2003 Principal And Interest Constant ~~605~~572,~~114~~921.3594 2,~~590~~531,~~114~~486.3162 ~~200~~198,~~705~~365.6734 Scheduled Principal ~~166~~157,~~774~~638.6129 ~~486~~478,~~630~~508.0972 ~~1,211~~0.3000 Unscheduled Principal 5,~~901~~862,~~432~~304.6884 1117,~~902~~061,~~639~~518.3561 ~~545,602~~0.7200 Scheduled Interest ~~438~~415,~~339~~283.7465 2,~~103~~052,~~484~~977.2290 ~~199~~196,~~494~~959.3705 Servicing Fees 2423,~~510~~246.8766 ~~107~~104,~~573~~992.8070 9,~~806~~692.1524 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~294~~278.1595 1,~~290~~259.9190 ~~117~~116.6830 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1211,~~255~~623.4533 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 ~~401~~380,~~279~~134.2771 1,~~994~~946,~~619~~725.5130 ~~189~~187,~~570~~150.5451 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 4.~~092870~~088056 4.~~635468~~635382 4.~~832947~~827330

Group Level Collateral Statement Group Group 4 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~183326~~183377 4.~~854161~~855433 Weighted Average Net Rate 4.~~933326~~933377 4.~~604161~~605433 Weighted Average Maturity 349 350 ~~351~~ Beginning Loan Count 104 1,~~418~~380 Loans Paid In Full 01 3840 Ending Loan Count ~~104~~103 1,~~380~~340 Beginning Scheduled Balance 5049,~~038~~947,~~152~~718.4682 ~~731~~712,~~114~~019,~~159~~435.9354 Ending scheduled Balance 49,~~947~~495,~~718~~083.8212 ~~712~~688,~~019~~009,~~435~~090.5449 Record Date 1112/3031/2003 1112/3031/2003 Principal And Interest Constant 279,926.29 3,~~675~~582,~~860~~700.6219 Scheduled Principal 6364,~~789~~178.5908 ~~718~~700,~~405~~325.5909 Unscheduled Principal 26388,~~644~~457.0562 1823,~~376~~312,~~318~~281.8007 Scheduled Interest ~~216~~215,~~136~~748.7021 2,~~957~~880,~~455~~968.0381 Servicing Fees 10,~~424~~405.6078 ~~152~~148,~~315~~337.4238 Master Servicing Fees 0.00 0.00 Trustee Fee ~~125~~124.0986 1,~~827~~780.8301 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 1211,~~255~~623.4533 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 205,~~587~~217.0157 2,~~791~~719,~~056~~228.3309 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 4.~~930326~~930377 4.~~581046~~582844

Miscellaneous Reporting Group Group 1 CPR 4647.~~121578~~719772% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 95.~~604537~~372071% Subordinate % 4.~~395463~~627929% Group Group 2 CPR 2433.~~430755~~879447% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 96.~~518280~~435830% Subordinate % 3.~~481720~~564170% Group Group 3 CPR 13-0.~~056617~~094640% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 97.~~237033~~204623% Subordinate % 2.~~762967~~795374%

Miscellaneous Reporting Group Group 4 CPR 08.~~637912~~954721% Subordinate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 96.~~925580~~923930% Subordinate % 3.~~074420~~076074%

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