8-K 1 baa03007_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 ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-09 54-2123764 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, 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 ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-7 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 2003-7 Trust, relating to the January 26, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-7 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 2003-7 Trust, relating to the January 26, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 1112/3031/03 Distribution Date: 121/26/0304 BAA Series: 2003-7 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-CB-1 05948KEJ4 SEN 5.50000% 9897,~~149~~731,~~104~~938.6029 ~~449~~447,~~850~~938.0604 ~~417~~865,~~166~~739.3245 1-CB-WIO 05948KEK1 SEN 0.~~31549~~31457% 0.00 14,~~431~~293.8498 0.00 1-AR 05948KEU9 SEN 5.50000% 0.00 0.1809 0.00 1-A-1 05948KEL9 SEN 5.50000% ~~113~~112,~~388~~424,~~947~~973.3994 ~~519~~515,~~699~~281.3412 ~~963~~835,~~973~~539.4509 1-A-2 05948KEM7 SEN 5.50000% 26,298,000.00 120,532.50 0.00 1-A-3 05948KEN5 SEN 5.50000% 1,311,000.00 6,008.75 0.00 1-A-4 05948KEP0 SEN 5.50000% ~~127~~126,~~237~~273,~~947~~973.3994 ~~583~~578,~~173~~755.9370 ~~963~~835,~~973~~539.4509 1-A-5 05948KEQ8 SEN 0.00000% 598,261.00 0.00 0.00 1-A-6 05948KFS3 SEN 5.75000% 3,287,000.00 15,750.21 0.00 1-A-7 05948KER6 SEN 5.75000% 1,250,000.00 5,989.58 0.00 1-A-8 05948KES4 SEN 5.75000% 2,975,000.00 14,255.21 0.00 1-A-9 05948KET2 SEN 5.75000% 5,649,739.00 27,071.67 0.00 1-A-WIO 05948KEV7 SEN 0.~~31711~~31717% 0.00 41,~~434~~106.6722 0.00 2-A-1 05948KEW5 SEN 5.00000% 5655,~~404~~712,~~154~~233.8631 ~~235~~232,~~017~~134.30 ~~691~~702,~~921~~985.5668 2-A-2 05948KEX3 SEN 5.00000% 63,~~917~~225,~~154~~233.8631 ~~266~~263,~~321~~438.4647 ~~691~~702,~~921~~985.5668 2-A-3 05948KEY1 SEN 5.00000% 24,873,000.00 103,637.4950 0.00 2-A-4 05948KEZ8 SEN 5.00000% 7271,~~598~~906,~~136~~205.6169 ~~302~~299,~~492~~609.2219 ~~691~~702,~~930~~995.9119 2-A-WIO 05948KFA2 SEN 0.~~34375~~34371% 0.00 36,~~664~~245.9211 0.00 A-PO 05948KFB0 PO 0.00000% 12,~~246~~193,~~392~~254.4349 0.00 5383,~~137~~276.9550 1-B-1 05948KFC8 SUB 5.50000% 8,~~918~~909,~~863~~222.50 40,~~878~~833.1294 9,~~640~~697.9913 1-B-2 05948KFD6 SUB 5.50000% 4,~~149~~144,~~096~~611.5451 1918,~~016~~996.6914 4,~~485~~511.0415 1-B-3 05948KFE4 SUB 5.50000% 2,~~074~~072,~~249~~007.2304 9,~~506~~496.9870 2,~~242~~255.1925 1-B-4 05948KFL8 SUB 5.50000% 2,~~073~~071,~~850~~608.5174 9,~~505~~494.1587 2,~~241~~254.7682 1-B-5 05948KFM6 SUB 5.50000% 1,~~452~~450,~~482~~912.3325 6,~~657~~650.2101 1,~~570~~579.0923 1-B-6 05948KFN4 SUB 5.50000% 1,~~659~~657,~~563~~769.8692 7,~~606~~598.3311 1,~~793~~804.9338 2-B-1 05948KFF1 SUB 5.00000% 2,~~292~~283,~~726~~721.2509 9,~~553~~515.0350 9,~~005~~054.1626 2-B-2 05948KFG9 SUB 5.00000% ~~802~~799,~~454~~302.1938 3,~~343~~330.5643 3,~~151~~168.8199 2-B-3 05948KFH7 SUB 5.00000% ~~802~~799,~~454~~302.1938 3,~~343~~330.5643 3,~~151~~168.8199 2-B-4 05948KFP9 SUB 5.00000% ~~458~~456,~~545~~744.2522 1,~~910~~903.6110 1,~~801~~810.0385 2-B-5 05948KFQ7 SUB 5.00000% ~~229~~228,~~272~~372.6311 ~~955~~951.3055 ~~900~~905.5243 2-B-6 05948KFR5 SUB 5.00000% ~~344~~342,~~090~~739.8233 1,~~433~~428.7108 1,~~351~~358.4986 SES 05948KFU8 SEN 0.00000% 0.00 ~~109~~108,~~230~~491.1230 0.00 Totals ~~635~~630,~~441~~926,~~487~~126.44 2,~~965~~944,~~271~~067.7080 4,~~515~~770,~~361~~630.02

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-CB-1 0.00 9796,~~731~~866,~~938~~198.2984 ~~867~~1,~~016~~313,677.3849 0.00 1-CB-WIO 0.00 0.00 14,~~431~~293.8498 0.00 1-AR 0.00 0.00 0.1809 0.00 1-A-1 0.00 ~~112~~111,~~424~~589,~~973~~434.9485 1,~~483~~350,~~672~~820.7921 0.00 1-A-2 0.00 26,298,000.00 120,532.50 0.00 1-A-3 0.00 1,311,000.00 6,008.75 0.00 1-A-4 0.00 ~~126~~125,~~273~~438,~~973~~434.9485 1,~~547~~414,~~147~~294.3879 0.00 1-A-5 0.00 598,261.00 0.00 0.00 1-A-6 0.00 3,287,000.00 15,750.21 0.00 1-A-7 0.00 1,250,000.00 5,989.58 0.00 1-A-8 0.00 2,975,000.00 14,255.21 0.00 1-A-9 0.00 5,649,739.00 27,071.67 0.00 1-A-WIO 0.00 0.00 41,~~434~~106.6722 0.00 2-A-1 0.00 55,~~712~~009,~~233~~247.3162 ~~926~~935,~~938~~119.8698 0.00 2-A-2 0.00 6362,~~225~~522,~~233~~247.3162 ~~958~~966,~~243~~424.0215 0.00 2-A-3 0.00 24,873,000.00 103,637.4950 0.00 2-A-4 0.00 71,~~906~~203,~~205~~210.6951 ~~994~~1,~~423~~002,604.1338 0.00 2-A-WIO 0.00 0.00 36,~~664~~245.9211 0.00 A-PO 0.00 12,~~193~~109,~~254~~977.4998 5383,~~137~~276.9550 0.00 1-B-1 0.00 8,~~909~~899,~~222~~525.5037 50,~~519~~531.1107 0.00 1-B-2 0.00 4,~~144~~140,~~611~~100.5136 23,~~501~~507.7329 0.00 1-B-3 0.00 2,~~072~~069,~~007~~751.0479 11,~~749~~751.1795 0.00 1-B-4 0.00 2,~~071~~069,~~608~~353.7493 11,~~746~~749.9169 0.00 1-B-5 0.00 1,~~450~~449,~~912~~333.2502 8,~~227~~229.3024 0.00 1-B-6 0.00 1,~~657~~655,~~769~~965.9255 9,~~400~~402.2649 0.00 2-B-1 0.00 2,~~283~~274,~~721~~666.0983 18,~~558~~569.1976 0.00 2-B-2 0.00 ~~799~~796,~~302~~133.3839 6,~~495~~499.3742 0.00 2-B-3 0.00 ~~799~~796,~~302~~133.3839 6,~~495~~499.3742 0.00 2-B-4 0.00 ~~456~~454,~~744~~933.2237 3,~~711~~713.6495 0.00 2-B-5 0.00 ~~228~~227,~~372~~466.1168 1,~~855~~856.8298 0.00 2-B-6 0.00 ~~342~~341,~~739~~380.3347 2,~~785~~786.2094 0.00 SES 0.00 0.00 ~~109~~108,~~230~~491.1230 0.00 Totals 0.00 ~~630~~626,~~926~~155,~~126~~496.4442 7,~~480~~714,~~632~~697.7282 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-CB-1 100,000,000.00 9897,~~149~~731,~~104~~938.6029 106,~~377~~707.9307 ~~310~~759,~~788~~032.3938 0.00 0.00 1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00 1-AR 100.00 0.00 0.00 0.00 0.00 0.00 1-A-1 116,638,000.00 ~~113~~112,~~388~~424,~~947~~973.3994 152,~~273~~253.6225 ~~811~~683,~~699~~285.8384 0.00 0.00 1-A-2 26,298,000.00 26,298,000.00 0.00 0.00 0.00 0.00 1-A-3 1,311,000.00 1,311,000.00 0.00 0.00 0.00 0.00 1-A-4 130,487,000.00 ~~127~~126,~~237~~273,~~947~~973.3994 152,~~273~~253.6225 ~~811~~683,~~699~~285.8384 0.00 0.00 1-A-5 598,261.00 598,261.00 0.00 0.00 0.00 0.00 1-A-6 3,287,000.00 3,287,000.00 0.00 0.00 0.00 0.00 1-A-7 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00 1-A-8 2,975,000.00 2,975,000.00 0.00 0.00 0.00 0.00 1-A-9 5,649,739.00 5,649,739.00 0.00 0.00 0.00 0.00 1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A-1 57,754,000.00 5655,~~404~~712,~~154~~233.8631 285,~~138~~081.1017 ~~406~~417,~~783~~904.4651 0.00 0.00 2-A-2 65,267,000.00 63,~~917~~225,~~154~~233.8631 285,~~138~~081.1017 ~~406~~417,~~783~~904.4651 0.00 0.00 2-A-3 24,873,000.00 24,873,000.00 0.00 0.00 0.00 0.00 2-A-4 73,948,000.00 7271,~~598~~906,~~136~~205.6169 285,~~141~~085.9503 ~~406~~417,~~788~~910.9616 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 A-PO 12,413,176.11 12,~~246~~193,~~392~~254.4349 29,~~384~~467.3618 2353,~~753~~809.5832 0.00 0.00 1-B-1 8,947,439.00 8,~~918~~909,~~863~~222.50 9,~~640~~697.9913 0.00 0.00 0.00 1-B-2 4,162,390.00 4,~~149~~144,~~096~~611.5451 4,~~485~~511.0415 0.00 0.00 0.00 1-B-3 2,080,895.00 2,~~074~~072,~~249~~007.2304 2,~~242~~255.1925 0.00 0.00 0.00 1-B-4 2,080,495.00 2,~~073~~071,~~850~~608.5174 2,~~241~~254.7682 0.00 0.00 0.00 1-B-5 1,457,136.00 1,~~452~~450,~~482~~912.3325 1,~~570~~579.0923 0.00 0.00 0.00 1-B-6 1,664,881.00 1,~~659~~657,~~563~~769.8692 1,~~793~~804.9338 0.00 0.00 0.00 2-B-1 2,319,440.00 2,~~292~~283,~~726~~721.2509 9,~~005~~054.1626 0.00 0.00 0.00 2-B-2 811,804.00 ~~802~~799,~~454~~302.1938 3,~~151~~168.8199 0.00 0.00 0.00 2-B-3 811,804.00 ~~802~~799,~~454~~302.1938 3,~~151~~168.8199 0.00 0.00 0.00 2-B-4 463,888.00 ~~458~~456,~~545~~744.2522 1,~~801~~810.0385 0.00 0.00 0.00 2-B-5 231,944.00 ~~229~~228,~~272~~372.6311 ~~900~~905.5243 0.00 0.00 0.00 2-B-6 348,100.00 ~~344~~342,~~090~~739.8233 1,~~351~~358.4986 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 648,129,492.11 ~~635~~630,~~441~~926,~~487~~126.44 1,337,~~063~~497.5046 3,~~178~~433,~~297~~132.5156 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-CB-1 ~~417~~865,~~166~~739.3245 9796,~~731~~866,~~938~~198.2984 0.~~97731938~~96866199 ~~417~~865,~~166~~739.3245 1-CB-WIO 0.00 0.00 0.00000000 0.00 1-AR 0.00 0.00 0.00000000 0.00 1-A-1 ~~963~~835,~~973~~539.4509 ~~112~~111,~~424~~589,~~973~~434.9485 0.~~96387947~~95671595 ~~963~~835,~~973~~539.4509 1-A-2 0.00 26,298,000.00 1.00000000 0.00 1-A-3 0.00 1,311,000.00 1.00000000 0.00 1-A-4 ~~963~~835,~~973~~539.4509 ~~126~~125,~~273~~438,~~973~~434.9485 0.~~96771306~~96130982 ~~963~~835,~~973~~539.4509 1-A-5 0.00 598,261.00 1.00000000 0.00 1-A-6 0.00 3,287,000.00 1.00000000 0.00 1-A-7 0.00 1,250,000.00 1.00000000 0.00 1-A-8 0.00 2,975,000.00 1.00000000 0.00 1-A-9 0.00 5,649,739.00 1.00000000 0.00 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A-1 ~~691~~702,~~921~~985.5668 55,~~712~~009,~~233~~247.3162 0.~~96464718~~95247511 ~~691~~702,~~921~~985.5668 2-A-2 ~~691~~702,~~921~~985.5668 6362,~~225~~522,~~233~~247.3162 0.~~96871671~~95794579 ~~691~~702,~~921~~985.5668 2-A-3 0.00 24,873,000.00 1.00000000 0.00 2-A-4 ~~691~~702,~~930~~995.9119 71,~~906~~203,~~205~~210.6951 0.~~97238878~~96288217 ~~691~~702,~~930~~995.9119 2-A-WIO 0.00 0.00 0.00000000 0.00 A-PO 5383,~~137~~276.9550 12,~~193~~109,~~254~~977.4998 0.~~98228321~~97557449 5383,~~137~~276.9550 1-B-1 9,~~640~~697.9913 8,~~909~~899,~~222~~525.5037 0.~~99572878~~99464499 9,~~640~~697.9913 1-B-2 4,~~485~~511.0415 4,~~144~~140,~~611~~100.5136 0.~~99572878~~99464499 4,~~485~~511.0415 1-B-3 2,~~242~~255.1925 2,~~072~~069,~~007~~751.0479 0.~~99572878~~99464499 2,~~242~~255.1925 1-B-4 2,~~241~~254.7682 2,~~071~~069,~~608~~353.7493 0.~~99572878~~99464499 2,~~241~~254.7682 1-B-5 1,~~570~~579.0923 1,~~450~~449,~~912~~333.2502 0.~~99572878~~99464499 1,~~570~~579.0923 1-B-6 1,~~793~~804.9338 1,~~657~~655,~~769~~965.9255 0.~~99572878~~99464499 1,~~793~~804.9338 2-B-1 9,~~005~~054.1626 2,~~283~~274,~~721~~666.0983 0.~~98460020~~98069656 9,~~005~~054.1626 2-B-2 3,~~151~~168.8199 ~~799~~796,~~302~~133.3839 0.~~98460020~~98069656 3,~~151~~168.8199 2-B-3 3,~~151~~168.8199 ~~799~~796,~~302~~133.3839 0.~~98460020~~98069656 3,~~151~~168.8199 2-B-4 1,~~801~~810.0385 ~~456~~454,~~744~~933.2237 0.~~98460021~~98069657 1,~~801~~810.0385 2-B-5 ~~900~~905.5243 ~~228~~227,~~372~~466.1168 0.~~98460021~~98069655 ~~900~~905.5243 2-B-6 1,~~351~~358.4986 ~~342~~341,~~739~~380.3347 0.~~98460020~~98069655 1,~~351~~358.4986 SES 0.00 0.00 0.00000000 0.00 Totals 4,~~515~~770,~~361~~630.02 ~~630~~626,~~926~~155,~~126~~496.4442 0.~~97345690~~96609629 4,~~515~~770,~~361~~630.02

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-CB-1 100,000,000.00 ~~981~~977.~~49104600~~31938290 1.~~06377930~~06707070 37.~~10788390~~59032380 0.00000000 1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 116,638,000.00 ~~972~~963.~~14413304~~87947273 1.~~30552324~~30534860 65.~~95913707~~85817521 0.00000000 1-A-2 26,298,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 1,311,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 130,487,000.00 ~~975~~967.~~10056473~~71305908 1.~~16696391~~16680780 65.~~22054174~~23642846 0.00000000 1-A-5 598,261.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 3,287,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 2,975,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 5,649,739.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 57,754,000.00 ~~976~~964.~~62767704~~64718132 4.~~93711431~~93612858 7.~~04338158~~23594054 0.00000000 2-A-2 65,267,000.00 ~~979~~968.~~31810655~~71670691 4.~~36879434~~36792207 6.~~23260545~~40299861 0.00000000 2-A-3 24,873,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 73,948,000.00 ~~981~~972.~~74577554~~38878252 3.~~85597920~~85520947 5.~~50101369~~65140585 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-PO 12,413,176.11 ~~986~~982.~~56398020~~28321116 2.~~36719110~~37386304 14.~~91357794~~33485512 0.00000000 1-B-1 8,947,439.00 ~~996~~995.~~80629284~~72877781 1.~~07751391~~08378833 0.00000000 0.00000000 1-B-2 4,162,390.00 ~~996~~995.~~80629158~~72877842 1.~~07751556~~08378840 0.00000000 0.00000000 1-B-3 2,080,895.00 ~~996~~995.~~80629248~~72878016 1.~~07751232~~08378847 0.00000000 0.00000000 1-B-4 2,080,495.00 ~~996~~995.~~80629369~~72877608 1.~~07751280~~08379016 0.00000000 0.00000000 1-B-5 1,457,136.00 ~~996~~995.~~80628987~~72877892 1.~~07751782~~08379039 0.00000000 0.00000000 1-B-6 1,664,881.00 ~~996~~995.~~80629426~~72877581 1.~~07751245~~08378917 0.00000000 0.00000000 2-B-1 2,319,440.00 ~~988~~984.~~48267254~~60020091 3.~~88247163~~90364053 0.00000000 0.00000000 2-B-2 811,804.00 ~~988~~984.~~48267562~~60019906 3.~~88247656~~90363930 0.00000000 0.00000000 2-B-3 811,804.00 ~~988~~984.~~48267562~~60019906 3.~~88247656~~90363930 0.00000000 0.00000000 2-B-4 463,888.00 ~~988~~984.~~48267254~~60020522 3.~~88246732~~90363622 0.00000000 0.00000000 2-B-5 231,944.00 ~~988~~984.~~48269410~~60020522 3.~~88248888~~90365778 0.00000000 0.00000000 2-B-6 348,100.00 ~~988~~984.~~48267739~~60020109 3.~~88247630~~90364838 0.00000000 0.00000000 SES 0.00 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-CB-1 0.00000000 48.~~17166320~~65739450 ~~977~~968.~~31938290~~66198840 0.~~97731938~~96866199 48.~~17166320~~65739450 1-CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 0.00000000 87.~~26466032~~16352381 ~~963~~956.~~87947273~~71594892 0.~~96387947~~95671595 87.~~26466032~~16352381 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 76.~~38750565~~40323626 ~~967~~961.~~71305908~~30982282 0.~~96771306~~96130982 76.~~38750565~~40323626 1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1112.~~98049590~~17206912 ~~964~~952.~~64718132~~47511203 0.~~96464718~~95247511 1112.~~98049590~~17206912 2-A-2 0.00000000 10.~~60139979~~77092068 ~~968~~957.~~71670691~~94578608 0.~~96871671~~95794579 10.~~60139979~~77092068 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 9.~~35699289~~50661532 ~~972~~962.~~38878252~~88216733 0.~~97238878~~96288217 9.~~35699289~~50661532 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-PO 0.00000000 46.~~28076985~~70871816 ~~982~~975.~~28321116~~57449219 0.~~98228321~~97557449 46.~~28076985~~70871816 1-B-1 0.00000000 1.~~07751391~~08378833 ~~995~~994.~~72877781~~64498948 0.~~99572878~~99464499 1.~~07751391~~08378833 1-B-2 0.00000000 1.~~07751556~~08378840 ~~995~~994.~~72877842~~64499002 0.~~99572878~~99464499 1.~~07751556~~08378840 1-B-3 0.00000000 1.~~07751232~~08378847 ~~995~~994.~~72878016~~64499170 0.~~99572878~~99464499 1.~~07751232~~08378847 1-B-4 0.00000000 1.~~07751280~~08379016 ~~995~~994.~~72877608~~64499074 0.~~99572878~~99464499 1.~~07751280~~08379016 1-B-5 0.00000000 1.~~07751782~~08379039 ~~995~~994.~~72877892~~64498853 0.~~99572878~~99464499 1.~~07751782~~08379039 1-B-6 0.00000000 1.~~07751245~~08378917 ~~995~~994.~~72877581~~64499265 0.~~99572878~~99464499 1.~~07751245~~08378917 2-B-1 0.00000000 3.~~88247163~~90364053 ~~984~~980.~~60020091~~69656038 0.~~98460020~~98069656 3.~~88247163~~90364053 2-B-2 0.00000000 3.~~88247656~~90363930 ~~984~~980.~~60019906~~69655976 0.~~98460020~~98069656 3.~~88247656~~90363930 2-B-3 0.00000000 3.~~88247656~~90363930 ~~984~~980.~~60019906~~69655976 0.~~98460020~~98069656 3.~~88247656~~90363930 2-B-4 0.00000000 3.~~88246732~~90363622 ~~984~~980.~~60020522~~69656900 0.~~98460021~~98069657 3.~~88246732~~90363622 2-B-5 0.00000000 3.~~88248888~~90365778 ~~984~~980.~~60020522~~69654744 0.~~98460021~~98069655 3.~~88248888~~90365778 2-B-6 0.00000000 3.~~88247630~~90364838 ~~984~~980.~~60020109~~69655271 0.~~98460020~~98069655 3.~~88247630~~90364838 SES 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-CB-1 100,000,000.00 5.50000% 9897,~~149~~731,~~104~~938.6029 ~~449~~447,~~850~~938.0605 0.00 0.00 1-CB-WIO 0.00 0.~~31549~~31457% 54,~~892~~527,~~363~~827.6234 14,~~431~~293.8498 0.00 0.00 1-AR 100.00 5.50000% 0.00 0.00 0.00 0.00 1-A-1 116,638,000.00 5.50000% ~~113~~112,~~388~~424,~~947~~973.3994 ~~519~~515,~~699~~281.3413 0.00 0.00 1-A-2 26,298,000.00 5.50000% 26,298,000.00 120,532.50 0.00 0.00 1-A-3 1,311,000.00 5.50000% 1,311,000.00 6,008.75 0.00 0.00 1-A-4 130,487,000.00 5.50000% ~~127~~126,~~237~~273,~~947~~973.3994 ~~583~~578,~~173~~755.9371 0.00 0.00 1-A-5 598,261.00 0.00000% 598,261.00 0.00 0.00 0.00 1-A-6 3,287,000.00 5.75000% 3,287,000.00 15,750.21 0.00 0.00 1-A-7 1,250,000.00 5.75000% 1,250,000.00 5,989.58 0.00 0.00 1-A-8 2,975,000.00 5.75000% 2,975,000.00 14,255.21 0.00 0.00 1-A-9 5,649,739.00 5.75000% 5,649,739.00 27,071.67 0.00 0.00 1-A-WIO 0.00 0.~~31711~~31717% ~~156~~155,~~796~~524,~~920~~898.3869 41,~~434~~106.6722 0.00 0.00 2-A-1 57,754,000.00 5.00000% 5655,~~404~~712,~~154~~233.8631 ~~235~~232,~~017~~134.31 0.00 0.00 2-A-2 65,267,000.00 5.00000% 63,~~917~~225,~~154~~233.8631 ~~266~~263,~~321~~438.4847 0.00 0.00 2-A-3 24,873,000.00 5.00000% 24,873,000.00 103,637.50 0.00 0.00 2-A-4 73,948,000.00 5.00000% 7271,~~598~~906,~~136~~205.6169 ~~302~~299,~~492~~609.2419 0.00 0.00 2-A-WIO 0.00 0.~~34375~~34371% ~~127~~126,~~994~~543,~~295~~105.4212 36,~~664~~245.9211 0.00 0.00 A-PO 12,413,176.11 0.00000% 12,~~246~~193,~~392~~254.4349 0.00 0.00 0.00 1-B-1 8,947,439.00 5.50000% 8,~~918~~909,~~863~~222.50 40,~~878~~833.1294 0.00 0.00 1-B-2 4,162,390.00 5.50000% 4,~~149~~144,~~096~~611.5451 1918,~~016~~996.6914 0.00 0.00 1-B-3 2,080,895.00 5.50000% 2,~~074~~072,~~249~~007.2304 9,~~506~~496.9870 0.00 0.00 1-B-4 2,080,495.00 5.50000% 2,~~073~~071,~~850~~608.5174 9,~~505~~494.1587 0.00 0.00 1-B-5 1,457,136.00 5.50000% 1,~~452~~450,~~482~~912.3325 6,~~657~~650.2101 0.00 0.00 1-B-6 1,664,881.00 5.50000% 1,~~659~~657,~~563~~769.8692 7,~~606~~598.3311 0.00 0.00 2-B-1 2,319,440.00 5.00000% 2,~~292~~283,~~726~~721.2509 9,~~553~~515.0350 0.00 0.00 2-B-2 811,804.00 5.00000% ~~802~~799,~~454~~302.1938 3,~~343~~330.5643 0.00 0.00 2-B-3 811,804.00 5.00000% ~~802~~799,~~454~~302.1938 3,~~343~~330.5643 0.00 0.00 2-B-4 463,888.00 5.00000% ~~458~~456,~~545~~744.2522 1,~~910~~903.6110 0.00 0.00 2-B-5 231,944.00 5.00000% ~~229~~228,~~272~~372.6311 ~~955~~951.3055 0.00 0.00 2-B-6 348,100.00 5.00000% ~~344~~342,~~090~~739.8233 1,~~433~~428.7108 0.00 0.00 SES 0.00 0.00000% ~~635~~630,~~441~~926,~~488~~127.3938 0.00 0.00 0.00 Totals 648,129,492.11 2,~~856~~835,~~041~~576.4645 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-CB-1 0.0001 0.00 ~~449~~447,~~850~~938.0604 0.00 9796,~~731~~866,~~938~~198.2984 1-CB-WIO 0.00 0.00 14,~~431~~293.8498 0.00 54,~~527~~159,~~827~~104.3462 1-AR 0.00 0.00 0.1809 0.00 0.00 1-A-1 0.0001 0.00 ~~519~~515,~~699~~281.3412 0.00 ~~112~~111,~~424~~589,~~973~~434.9485 1-A-2 0.00 0.00 120,532.50 0.00 26,298,000.00 1-A-3 0.00 0.00 6,008.75 0.00 1,311,000.00 1-A-4 0.0002 0.00 ~~583~~578,~~173~~755.9370 0.00 ~~126~~125,~~273~~438,~~973~~434.9485 1-A-5 0.00 0.00 0.00 0.00 598,261.00 1-A-6 0.00 0.00 15,750.21 0.00 3,287,000.00 1-A-7 0.00 0.00 5,989.58 0.00 1,250,000.00 1-A-8 0.00 0.00 14,255.21 0.00 2,975,000.00 1-A-9 0.00 0.00 27,071.67 0.00 5,649,739.00 1-A-WIO 0.00 0.00 41,~~434~~106.6722 0.00 ~~155~~154,~~524~~061,~~898~~964.6911 2-A-1 0.0200 0.00 ~~235~~232,~~017~~134.30 0.00 55,~~712~~009,~~233~~247.3162 2-A-2 0.0200 0.00 ~~266~~263,~~321~~438.4647 0.00 6362,~~225~~522,~~233~~247.3162 2-A-3 0.0100 0.00 103,637.4950 0.00 24,873,000.00 2-A-4 0.0200 0.00 ~~302~~299,~~492~~609.2219 0.00 71,~~906~~203,~~205~~210.6951 2-A-WIO 0.00 0.00 36,~~664~~245.9211 0.00 ~~126~~125,~~543~~416,~~105~~496.1228 A-PO 0.00 0.00 0.00 0.00 12,~~193~~109,~~254~~977.4998 1-B-1 0.00 0.00 40,~~878~~833.1294 0.00 8,~~909~~899,~~222~~525.5037 1-B-2 0.00 0.00 1918,~~016~~996.6914 0.00 4,~~144~~140,~~611~~100.5136 1-B-3 0.00 0.00 9,~~506~~496.9870 0.00 2,~~072~~069,~~007~~751.0479 1-B-4 0.00 0.00 9,~~505~~494.1587 0.00 2,~~071~~069,~~608~~353.7493 1-B-5 0.00 0.00 6,~~657~~650.2101 0.00 1,~~450~~449,~~912~~333.2502 1-B-6 0.00 0.00 7,~~606~~598.3311 0.00 1,~~657~~655,~~769~~965.9255 2-B-1 0.00 0.00 9,~~553~~515.0350 0.00 2,~~283~~274,~~721~~666.0983 2-B-2 0.00 0.00 3,~~343~~330.5643 0.00 ~~799~~796,~~302~~133.3839 2-B-3 0.00 0.00 3,~~343~~330.5643 0.00 ~~799~~796,~~302~~133.3839 2-B-4 0.00 0.00 1,~~910~~903.6110 0.00 ~~456~~454,~~744~~933.2237 2-B-5 0.00 0.00 ~~955~~951.3055 0.00 ~~228~~227,~~372~~466.1168 2-B-6 0.00 0.00 1,~~433~~428.7108 0.00 ~~342~~341,~~739~~380.3347 SES 0.00 0.00 ~~109~~108,~~230~~491.1230 0.00 ~~630~~626,~~926~~155,~~127~~497.3836 Totals 0.0704 0.00 2,~~965~~944,~~271~~067.7080 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-CB-1 100,000,000.00 5.50000% ~~981~~977.~~49104600~~31938290 4.~~49850060~~47938050 0.00000000 0.00000000 1-CB-WIO 0.00 0.~~31549~~31457% ~~972~~966.~~74842086~~28846783 0.~~25574686~~25330384 0.00000000 0.00000000 1-AR 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 116,638,000.00 5.50000% ~~972~~963.~~14413304~~87947273 4.~~45566059~~41778091 0.00000000 0.00000000 1-A-2 26,298,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-3 1,311,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-4 130,487,000.00 5.50000% ~~975~~967.~~10056473~~71305908 4.~~46921096~~43535149 0.00000000 0.00000000 1-A-5 598,261.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 3,287,000.00 5.75000% 1000.00000000 4.79166717 0.00000000 0.00000000 1-A-7 1,250,000.00 5.75000% 1000.00000000 4.79166400 0.00000000 0.00000000 1-A-8 2,975,000.00 5.75000% 1000.00000000 4.79166723 0.00000000 0.00000000 1-A-9 5,649,739.00 5.75000% 1000.00000000 4.79166737 0.00000000 0.00000000 1-A-WIO 0.00 0.~~31711~~31717% ~~972~~964.~~64491850~~75429520 0.~~25702814~~25499070 0.00000000 0.00000000 2-A-1 57,754,000.00 5.00000% ~~976~~964.~~62767704~~64718132 4.~~06928195~~01936333 0.00000000 0.00000000 2-A-2 65,267,000.00 5.00000% ~~979~~968.~~31810655~~71670691 4.~~08049213~~03631958 0.00000000 0.00000000 2-A-3 24,873,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 2-A-4 73,948,000.00 5.00000% ~~981~~972.~~74577554~~38878252 4.~~09060745~~05161992 0.00000000 0.00000000 2-A-WIO 0.00 0.~~34375~~34371% ~~982~~971.~~46630466~~32717095 0.~~28143480~~27821239 0.00000000 0.00000000 A-PO 12,413,176.11 0.00000% ~~986~~982.~~56398020~~28321116 0.00000000 0.00000000 0.00000000 1-B-1 8,947,439.00 5.50000% ~~996~~995.~~80629284~~72877781 4.~~56869502~~56375729 0.00000000 0.00000000 1-B-2 4,162,390.00 5.50000% ~~996~~995.~~80629158~~72877842 4.~~56869491~~56375784 0.00000000 0.00000000 1-B-3 2,080,895.00 5.50000% ~~996~~995.~~80629248~~72878016 4.~~56869760~~56375742 0.00000000 0.00000000 1-B-4 2,080,495.00 5.50000% ~~996~~995.~~80629369~~72877608 4.~~56869639~~56375526 0.00000000 0.00000000 1-B-5 1,457,136.00 5.50000% ~~996~~995.~~80628987~~72877892 4.~~56869503~~56375383 0.00000000 0.00000000 1-B-6 1,664,881.00 5.50000% ~~996~~995.~~80629426~~72877581 4.~~56869290~~56375561 0.00000000 0.00000000 2-B-1 2,319,440.00 5.00000% ~~988~~984.~~48267254~~60020091 4.~~11867951~~10249888 0.00000000 0.00000000 2-B-2 811,804.00 5.00000% ~~988~~984.~~48267562~~60019906 4.~~11867889~~10250504 0.00000000 0.00000000 2-B-3 811,804.00 5.00000% ~~988~~984.~~48267562~~60019906 4.~~11867889~~10250504 0.00000000 0.00000000 2-B-4 463,888.00 5.00000% ~~988~~984.~~48267254~~60020522 4.~~11868813~~10249888 0.00000000 0.00000000 2-B-5 231,944.00 5.00000% ~~988~~984.~~48269410~~60020522 4.~~11866657~~10249888 0.00000000 0.00000000 2-B-6 348,100.00 5.00000% ~~988~~984.~~48267739~~60020109 4.~~11867280~~10249928 0.00000000 0.00000000 SES 0.00 0.00000% ~~980~~973.~~42365793~~45690043 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-CB-1 0.~~00000000~~00000010 0.00000000 4.~~49850060~~47938040 0.00000000 ~~977~~968.~~31938290~~66198840 1-CB-WIO 0.00000000 0.00000000 0.~~25574686~~25330384 0.00000000 ~~966~~959.~~28846783~~75432683 1-AR 0.00000000 0.00000000 10.~~80000000~~90000000 0.00000000 0.00000000 1-A-1 0.~~00000000~~00000009 0.00000000 4.~~45566059~~41778083 0.00000000 ~~963~~956.~~87947273~~71594892 1-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-4 0.~~00000000~~00000015 0.00000000 4.~~46921096~~43535141 0.00000000 ~~967~~961.~~71305908~~30982282 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.79166717 0.00000000 1000.00000000 1-A-7 0.00000000 0.00000000 4.79166400 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.79166723 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.79166737 0.00000000 1000.00000000 1-A-WIO 0.00000000 0.00000000 0.~~25702814~~25499070 0.00000000 ~~964~~955.~~75429520~~67939831 2-A-1 0.~~00000035~~00000000 0.00000000 4.~~06928178~~01936316 0.00000000 ~~964~~952.~~64718132~~47511203 2-A-2 0.~~00000031~~00000000 0.00000000 4.~~08049183~~03631958 0.00000000 ~~968~~957.~~71670691~~94578608 2-A-3 0.~~00000040~~00000000 0.00000000 4.~~16666626~~16666667 0.00000000 1000.00000000 2-A-4 0.~~00000027~~00000000 0.00000000 4.~~09060718~~05161992 0.00000000 ~~972~~962.~~38878252~~88216733 2-A-WIO 0.00000000 0.00000000 0.~~28143480~~27821239 0.00000000 ~~971~~962.~~32717095~~67947911 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~982~~975.~~28321116~~57449219 1-B-1 0.00000000 0.00000000 4.~~56869502~~56375729 0.00000000 ~~995~~994.~~72877781~~64498948 1-B-2 0.00000000 0.00000000 4.~~56869491~~56375784 0.00000000 ~~995~~994.~~72877842~~64499002 1-B-3 0.00000000 0.00000000 4.~~56869760~~56375742 0.00000000 ~~995~~994.~~72878016~~64499170 1-B-4 0.00000000 0.00000000 4.~~56869639~~56375526 0.00000000 ~~995~~994.~~72877608~~64499074 1-B-5 0.00000000 0.00000000 4.~~56869503~~56375383 0.00000000 ~~995~~994.~~72877892~~64498853 1-B-6 0.00000000 0.00000000 4.~~56869290~~56375561 0.00000000 ~~995~~994.~~72877581~~64499265 2-B-1 0.00000000 0.00000000 4.~~11867951~~10249888 0.00000000 ~~984~~980.~~60020091~~69656038 2-B-2 0.00000000 0.00000000 4.~~11867889~~10250504 0.00000000 ~~984~~980.~~60019906~~69655976 2-B-3 0.00000000 0.00000000 4.~~11867889~~10250504 0.00000000 ~~984~~980.~~60019906~~69655976 2-B-4 0.00000000 0.00000000 4.~~11868813~~10249888 0.00000000 ~~984~~980.~~60020522~~69656900 2-B-5 0.00000000 0.00000000 4.~~11866657~~10249888 0.00000000 ~~984~~980.~~60020522~~69654744 2-B-6 0.00000000 0.00000000 4.~~11867280~~10249928 0.00000000 ~~984~~980.~~60020109~~69655271 SES 0.00000000 0.00000000 0.~~16853132~~16739140 0.00000000 ~~973~~966.~~45690043~~09628797 (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 1-CB-APO 0.00000% 0.00 0.00 1,~~877~~875,~~730~~454.2774 1,~~875~~853,~~454~~295.7441 9897.~~90350883~~73491999% 1-A-APO 0.00000% 0.00 0.00 5,~~328~~307,~~358~~033.6968 5,~~307~~299,~~033~~603.6821 98.~~24396661~~10641352% 2-APO 0.00000% 0.00 0.00 5,~~040~~010,~~303~~766.4706 54,~~010~~957,~~766~~079.0636 9796.~~96149234~~91190648% 1-CB-SES 0.00000% ~~105,260,212.63~~ 104,835,098.64 103,941,492.07 0.00 0.00 97.~~84282368~~00881874% 1-A-SES 0.00000% ~~302,418,982.36~~ 300,453,408.59 298,758,505.77 0.00 0.00 9796.~~22182947~~67338653% 2-SES 0.00000% ~~227,762,293.40~~ 225,637,620.15 223,455,499.52 0.00 0.00 9796.~~28106951~~34027325%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7,~~508~~742,~~963~~826.0191 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 7,~~508~~742,~~963~~826.0191 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 28,~~330~~129.2909 Payment of Interest and Principal 7,~~480~~714,~~632~~697.7282 Total Withdrawals (Pool Distribution Amount) 7,~~508~~742,~~963~~826.0191 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 26,~~476~~288.9189 Trustee Fee 1,~~853~~840.3820 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 28,~~330~~129.2909

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 1516 0 0 0 1516 1,~~896~~751,~~890~~276.7834 0.00 0.00 0.00 1,~~896~~751,~~890~~276.7834 60 Days 3 0 0 0 3 ~~485~~449,~~842~~587.6685 0.00 0.00 0.00 ~~485~~449,~~842~~587.6685 90 Days 21 0 0 0 21 ~~261~~49,~~602~~218.4267 0.00 0.00 0.00 ~~261~~49,~~602~~218.4267 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 20 0 0 0 20 2,~~644~~250,~~335~~082.86 0.00 0.00 0.00 2,~~644~~250,~~335~~082.86 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.~~329960~~353826% 0.000000% 0.000000% 0.000000% 0.~~329960~~353826% 0.~~300109~~279198% 0.000000% 0.000000% 0.000000% 0.~~300109~~279198% 60 Days 0.~~065992~~066342% 0.000000% 0.000000% 0.000000% 0.~~065992~~066342% 0.~~076866~~071676% 0.000000% 0.000000% 0.000000% 0.~~076866~~071676% 90 Days 0.~~043995~~022114% 0.000000% 0.000000% 0.000000% 0.~~043995~~022114% 0.~~041388~~007847% 0.000000% 0.000000% 0.000000% 0.~~041388~~007847% 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.~~439947~~442282% 0.000000% 0.000000% 0.000000% 0.~~439947~~442282% 0.~~418363~~358721% 0.000000% 0.000000% 0.000000% 0.~~418363~~358721%

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 42 0 0 0 42 ~~268~~122,~~143~~857.4938 0.00 0.00 0.00 ~~268~~122,~~143~~857.4938 60 Days 01 0 0 0 01 027,012.0066 0.00 0.00 0.00 027,012.0066 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 43 0 0 0 43 ~~268~~149,~~143~~870.4904 0.00 0.00 0.00 ~~268~~149,~~143~~870.4904 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~559441~~282087% 0.000000% 0.000000% 0.000000% 0.~~559441~~282087% 0.~~255542~~118096% 0.000000% 0.000000% 0.000000% 0.~~255542~~118096% 60 Days 0.~~000000~~141044% 0.000000% 0.000000% 0.000000% 0.~~000000~~141044% 0.~~000000~~025966% 0.000000% 0.000000% 0.000000% 0.~~000000~~025966% 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.~~559441~~423131% 0.000000% 0.000000% 0.000000% 0.~~559441~~423131% 0.~~255542~~144061% 0.000000% 0.000000% 0.000000% 0.~~255542~~144061% 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 58 0 0 0 58 ~~790~~1,~~676~~084,514.0544 0.00 0.00 0.00 ~~790~~1,~~676~~084,514.0544 60 Days 12 0 0 0 12 ~~283~~422,~~182~~575.3219 0.00 0.00 0.00 ~~283~~422,~~182~~575.3219 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 610 0 0 0 610 1,~~073~~507,~~858~~089.3763 0.00 0.00 0.00 1,~~073~~507,~~858~~089.3763 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~267523~~429646% 0.000000% 0.000000% 0.000000% 0.~~267523~~429646% 0.~~262917~~362681% 0.000000% 0.000000% 0.000000% 0.~~262917~~362681% 60 Days 0.~~053505~~107411% 0.000000% 0.000000% 0.000000% 0.~~053505~~107411% 0.~~094164~~141317% 0.000000% 0.000000% 0.000000% 0.~~094164~~141317% 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.~~321027~~537057% 0.000000% 0.000000% 0.000000% 0.~~321027~~537057% 0.~~357081~~503998% 0.000000% 0.000000% 0.000000% 0.~~357081~~503998% 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 6 0 0 0 6 ~~838~~543,~~071~~904.2452 0.00 0.00 0.00 ~~838~~543,~~071~~904.2452 60 Days 20 0 0 0 20 ~~202,660~~0.3400 0.00 0.00 0.00 ~~202,660~~0.3400 90 Days 21 0 0 0 21 ~~261~~49,~~602~~218.4267 0.00 0.00 0.00 ~~261~~49,~~602~~218.4267 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 107 0 0 0 107 1593,~~302,334~~123.0019 0.00 0.00 0.00 1593,~~302,334~~123.0019 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~305810~~307535% 0.000000% 0.000000% 0.000000% 0.~~305810~~307535% 0.~~370167~~242606% 0.000000% 0.000000% 0.000000% 0.~~370167~~242606% 60 Days 0.~~101937~~000000% 0.000000% 0.000000% 0.000000% 0.~~101937~~000000% 0.~~089513~~000000% 0.000000% 0.000000% 0.000000% 0.~~089513~~000000% 90 Days 0.~~101937~~051256% 0.000000% 0.000000% 0.000000% 0.~~101937~~051256% 0.~~115547~~021954% 0.000000% 0.000000% 0.000000% 0.~~115547~~021954% 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.~~509684~~358790% 0.000000% 0.000000% 0.000000% 0.~~509684~~358790% 0.~~575226~~264560% 0.000000% 0.000000% 0.000000% 0.~~575226~~264560%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1814,~~025~~203.6163

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 5.~~646994~~646670% Weighted Average Pass-Through Rate 5.~~393494~~393170% Weighted Average Maturity(Stepdown Calculation ) ~~288~~287 Beginning Scheduled Collateral Loan Count 4,~~568~~546 Number Of Loans Paid In Full 2224 Ending Scheduled Collateral Loan Count 4,~~546~~522 Beginning Scheduled Collateral Balance ~~635~~630,~~441~~926,~~488~~127.3938 Ending Scheduled Collateral Balance ~~630~~626,~~926~~155,~~127~~497.3836 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2003 ~~632~~627,~~067~~251,~~608~~642.4457 Monthly P &I Constant 4,~~327~~306,~~342~~357.0906 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 7,~~110~~284,~~080~~555.5127 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~630~~626,~~926~~155,~~127~~497.3836 Scheduled Principal 1,337,~~063~~497.5045 Unscheduled Principal 3,~~178~~433,~~297~~132.5157

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 10 Year Fixed 15 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~819913~~818724 5.~~821008~~820528 5.~~336027~~335226 Weighted Average Net Rate 5.~~569913~~568724 5.~~571008~~570528 5.~~086027~~085225 Weighted Average Maturity ~~353~~352 ~~353~~352 ~~172~~171 Beginning Loan Count ~~717~~715 1,~~880~~869 1,~~971~~962 Loans Paid In Full 26 7 11 9 Ending Loan Count ~~715~~709 1,~~869~~862 1,~~962~~951 Beginning Scheduled Balance ~~105~~104,~~260~~835,~~212~~098.6364 ~~302~~300,~~418~~453,~~982~~408.3659 ~~227~~225,~~762~~637,~~293~~620.4015 Ending scheduled Balance ~~104~~103,~~835~~941,~~098~~492.6407 ~~300~~298,~~453~~758,~~408~~505.5977 ~~225~~223,~~637~~455,~~620~~499.1552 Record Date 1112/3031/2003 1112/3031/2003 1112/3031/2003 Principal And Interest Constant ~~624~~622,~~739~~948.5485 1,~~794~~784,~~134~~549.8593 1,~~908~~898,~~467~~858.7028 Scheduled Principal 114,~~235~~610.1012 327,~~148~~218.8171 895,~~679~~668.5962 Unscheduled Principal ~~310~~778,~~878~~996.8945 1,~~638~~367,~~424~~684.9611 1,~~228~~286,~~993~~452.6601 Scheduled Interest ~~510~~508,~~504~~338.4473 1,~~466~~457,~~986~~331.0422 1,~~012~~003,~~788~~189.1166 Servicing Fees 21,~~929~~840.2165 6362,~~003~~594.9846 47,~~450~~007.4785 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~307~~305.0177 ~~882~~876.0731 ~~664~~658.3012 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~488~~486,~~268~~192.2231 1,~~403~~393,~~099~~860.9945 ~~964~~955,~~673~~523.3469 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~566413~~565224 5.~~567508~~567028 5.~~082527~~081726

Group Level Collateral Statement Group Total Collateral Description Fixed Weighted Average Coupon Rate 5.~~646994~~646670 Weighted Average Net Rate 5.~~396994~~396670 Weighted Average Maturity ~~288~~287 Beginning Loan Count 4,~~568~~546 Loans Paid In Full 2224 Ending Loan Count 4,~~546~~522 Beginning Scheduled Balance ~~635~~630,~~441~~926,~~488~~127.3938 Ending scheduled Balance ~~630~~626,~~926~~155,~~127~~497.3836 Record Date 1112/3031/2003 Principal And Interest Constant 4,~~327~~306,~~342~~357.0906 Scheduled Principal 1,337,~~063~~497.5045 Unscheduled Principal 3,~~178~~433,~~297~~132.5157 Scheduled Interest 2,~~990~~968,~~278~~859.5961 Servicing Fees ~~132~~131,~~383~~442.6696 Master Servicing Fees 0.00 Trustee Fee 1,~~853~~840.3820 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~856~~835,~~041~~576.5545 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~393494~~393170

Miscellaneous Reporting Group Group 1 CPR 38.~~490838~~570268% Subordinate % 5.~~062151~~077432% Subordintate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 94.~~937849~~922568% Group Group 2 CPR 65.~~317644~~333438% Subordinate % 5.~~080850~~108796% Subordintate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 94.~~919150~~891204% Group Group 3 CPR 6.~~310470~~656775% Subordinate % 2.~~213335~~225569% Subordintate Prepay % 0.000000% Senior Prepay % 100.000000% Senior % 97.~~786665~~774431%

Group

Filing Compare · BANC OF AMERICA ALTERNATIVE LOAN TRUST SERIES 2003 7