8-K 1 bam03010.txt MAY 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): May 25, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-10 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-20 54-2139177 Pooling and Servicing Agreement) (Commission 54-2139178 (State or other File Number) 54-2139179 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On May 25, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-10 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 2003-10 Trust, relating to the May 25, 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 2003-10 Trust By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 5/25/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-10 Trust, relating to the May 25, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 24/2930/~~2004~~04 Distribution Date: 35/25/~~2004~~04 BAM Series: 2003-10 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 05948XH79 SEN 5.50000% 25,705,000.00 117,814.5859 0.00 1-A-2 05948XH87 SEN 5.50000% 2,856,000.00 13,090.00 0.00 1-A-3 05948XH95 SEN 5.50000% 18,872,000.00 86,496.6667 0.00 1-A-4 05948XJ28 SEN 12.~~76000~~74167% 6052,~~023~~886,~~934~~290.9724 ~~638~~561,~~254~~549.4857 24,~~499~~803,~~758~~220.8063 1-A-5 05948XJ36 SEN 5.50000% 3127,~~617~~857,~~071~~381.7008 ~~144~~127,~~911~~679.5767 12,~~316~~530,~~725~~053.6257 1-A-6 05948XJ44 SEN 1.~~54000~~55000% ~~110~~96,~~043~~958,~~878~~196.4774 ~~141~~125,~~222~~237.9767 48,~~582~~805,~~891~~904.0430 1-A-7 05948XJ51 SEN 5.50000% 24,386,000.00 111,769.1617 0.00 1-A-8 05948XJ69 SEN 5.50000% 716,996.00 3,286.23 0.00 1-A-9 05948XJ77 SEN 0.00000% 240,190.00 0.00 0.00 1-AR 05948XJ85 SEN 5.50000% 0.00 0.00 0.00 1-AMR 05948XJ93 SEN 5.50000% 0.00 0.00 0.00 1-ALR 05948XK26 SEN 5.50000% 0.00 0.00 0.00 2-A-1 05948XK34 SEN 5.50000% 13,240,000.00 6059,~~683~~880.34 0.00 2-A-2 05948XK42 SEN 5.00000% 2420,~~067~~231,~~129~~293.4073 ~~100~~83,~~279~~181.7260 ~~888~~5,~~352~~024,563.8551 2-A-3 05948XK59 SEN 0.50000% 0.00 108,~~027~~318.9716 0.00 2-A-4 05948XK67 SEN 5.50000% 98,~~605~~227,~~946~~662.7854 4437,~~027~~211.2612 ~~179~~2,~~601~~043,389.9449 2-A-5 05948XK75 SEN 5.50000% ~~214,098~~0.1000 ~~981~~0.2800 ~~214,098~~0.1000 2-A-6 05948XK83 SEN 5.50000% 12,098,000.00 5554,~~449~~715.1744 0.00 2-A-7 05948XK91 SEN 5.50000% 5,699,000.00 2625,~~120~~774.4278 0.00 2-A-8 05948XL25 SEN 5.50000% 1,~~713~~570,~~383~~129.0754 7,~~853~~101.0120 33186,~~834~~526.0599 3-A-1 05948XL33 SEN 5.00000% 9586,~~609~~298,~~359~~367.4827 ~~398~~357,~~372~~956.3071 38,~~265~~749,~~637~~245.2696 4-A-1 05948XL41 SEN 5.00000% 2321,~~189~~636,~~487~~496.7520 9688,~~622~~959.8813 971,~~551~~577,165.8732 4-A-2 05948XL58 SEN 5.00000% ~~612~~571,~~895~~849.0165 2,~~553~~351.7318 241,~~578~~684.2827 1-B-1 05948XL90 SUB 5.50000% 4,~~132~~124,~~664~~230.4794 18,~~941~~902.3873 4,~~204~~253.1054 1-B-2 05948XM24 SUB 5.50000% 1,~~710~~707,~~549~~059.8413 7,~~840~~824.02 1,~~740~~760.1258 1-B-3 05948XM32 SUB 5.50000% ~~854~~852,~~276~~533.9461 3,~~915~~907.4445 ~~869~~879.0426 1-B-4 05948XP39 SUB 5.50000% ~~570~~569,~~848~~683.6168 2,~~616~~611.3905 ~~580~~587.7255 1-B-5 05948XP47 SUB 5.50000% ~~427~~426,~~138~~266.4781 1,~~957~~953.72 ~~434~~439.5263 1-B-6 05948XP54 SUB 5.50000% ~~428~~427,~~039~~165.3585 1,~~961~~957.8584 ~~435~~440.4456 X-B-1 05948XM40 SUB 5.~~36810~~36865% 1,~~230~~226,~~700~~320.3789 5,~~505~~413.4481 2,~~170~~197.9372 X-B-2 05948XM57 SUB 5.~~36810~~36865% ~~569~~566,~~012~~987.0723 2,~~545~~503.4307 1,~~003~~016.7311 X-B-3 05948XM65 SUB 5.~~36810~~36865% ~~189~~188,~~338~~664.5275 ~~846~~832.9989 ~~333~~338.9911 X-B-4 05948XP62 SUB 5.~~36810~~36865% 141,~~505~~002.6308 ~~633~~622.0148 ~~249~~252.6169 X-B-5 05948XP70 SUB 5.~~36810~~36865% 94,~~669~~332.2638 ~~423~~416.5045 ~~166~~169.9906 X-B-6 05948XP88 SUB 5.~~36810~~36865% 142,~~679~~172.5417 ~~638~~627.2764 ~~251~~254.6878 3-B-1 05948XM73 SUB 5.00000% ~~688~~683,~~690~~398.9993 2,~~869~~834.5567 2,~~638~~675.3762 3-B-2 05948XM81 SUB 5.00000% ~~196~~195,~~513~~003.6459 ~~818~~808.8185 ~~752~~763.8447 3-B-3 05948XM99 SUB 5.00000% ~~147~~146,~~881~~745.4812 ~~616~~608.1768 ~~566~~574.53 3-B-4 05948XP96 SUB 5.00000% 9897,~~256~~501.8279 ~~409~~404.4043 ~~376~~381.4274 3-B-5 05948XQ20 SUB 5.00000% 9897,~~256~~501.8279 ~~409~~404.4043 ~~376~~381.4274 3-B-6 05948XQ38 SUB 5.00000% 9998,~~392~~628.5681 ~~414~~409.1410 ~~380~~386.7715 A-PO 05948XL66 ~~SEN~~PO 0.00000% 1,~~369~~333,~~143~~988.8759 0.00 346,~~518~~335.5423 30-IO 05948XL82 ~~SEN~~IO 0.~~32107~~31721% 0.00 8072,~~451~~007.6314 0.00 15-IO 05948XL74 ~~SEN~~IO 0.~~30342~~30663% 0.00 1816,~~102~~016.1413 0.00 SES 05948XP21 SEN 0.00000% 0.00 8379,~~494~~934.6718 0.00 Totals ~~473~~433,~~699~~170,~~929~~041.9813 2,~~295~~093,~~228~~373.0899 1333,~~102~~825,~~080~~842.5711

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 25,705,000.00 117,814.5859 0.00 1-A-2 0.00 2,856,000.00 13,090.00 0.00 1-A-3 0.00 18,872,000.00 86,496.6667 0.00 1-A-4 0.00 5748,~~524~~083,~~176~~069.1661 35,~~138~~364,~~013~~770.2820 0.00 1-A-5 0.00 3025,~~300~~327,~~346~~327.0751 12,~~461~~657,~~637~~733.1924 0.00 1-A-6 0.00 ~~105~~88,~~460~~152,~~987~~292.4244 48,~~724~~931,~~114~~141.0197 0.00 1-A-7 0.00 24,386,000.00 111,769.1617 0.00 1-A-8 0.00 716,996.00 3,286.23 0.00 1-A-9 0.00 240,190.00 0.00 0.00 1-AR 0.00 0.00 0.00 0.00 1-AMR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 2-A-1 0.00 13,240,000.00 6059,~~683~~880.34 0.00 2-A-2 0.00 2315,~~178~~206,~~776~~730.5522 ~~988~~5,~~632~~107,745.5711 0.00 2-A-3 0.00 0.00 108,~~027~~318.9716 0.00 2-A-4 0.00 96,~~426~~184,~~344~~273.8405 ~~223~~2,~~629~~080,600.2061 0.00 2-A-5 0.00 0.00 ~~215,079~~0.3800 0.00 2-A-6 0.00 12,098,000.00 5554,~~449~~715.1744 0.00 2-A-7 0.00 5,699,000.00 2625,~~120~~774.4278 0.00 2-A-8 0.00 1,~~679~~383,~~549~~602.0255 41193,~~687~~628.0619 0.00 3-A-1 0.00 9277,~~343~~549,~~722~~121.2231 39,~~664~~107,~~009~~202.5667 0.00 4-A-1 0.00 2320,~~091~~059,~~935~~330.88 ~~194~~1,~~174~~666,124.7545 0.00 4-A-2 0.00 ~~610~~530,~~316~~165.7339 544,~~132~~035.0145 0.00 1-B-1 0.00 4,~~128~~119,~~460~~977.3740 23,~~145~~156.4827 0.00 1-B-2 0.00 1,~~708~~705,~~809~~298.7354 9,~~580~~584.1460 0.00 1-B-3 0.00 ~~853~~851,~~407~~654.8935 4,~~784~~786.4871 0.00 1-B-4 0.00 ~~570~~569,~~267~~096.8913 3,~~197~~198.1160 0.00 1-B-5 0.00 ~~426~~425,~~703~~827.9517 2,~~392~~393.2435 0.00 1-B-6 0.00 ~~427~~426,~~603~~725.9129 2,~~397~~398.2940 0.00 X-B-1 0.00 1,~~228~~224,~~529~~123.4418 7,~~676~~611.3753 0.00 X-B-2 0.00 ~~568~~565,~~008~~971.3512 3,~~549~~519.1618 0.00 X-B-3 0.00 ~~189~~188,~~004~~326.5364 1,~~180~~171.9800 0.00 X-B-4 0.00 ~~141~~140,~~256~~749.0239 ~~882~~875.6217 0.00 X-B-5 0.00 94,~~502~~163.2632 ~~590~~585.4951 0.00 X-B-6 0.00 ~~142~~141,~~427~~917.8639 ~~889~~882.9542 0.00 3-B-1 0.00 ~~686~~680,~~052~~723.6231 5,~~507~~510.9229 0.00 3-B-2 0.00 ~~195~~194,~~760~~240.8011 1,~~571~~572.6532 0.00 3-B-3 0.00 ~~147~~146,~~314~~170.9459 1,~~182~~183.7021 0.00 3-B-4 0.00 97,~~880~~120.4006 ~~785~~786.8217 0.00 3-B-5 0.00 97,~~880~~120.4006 ~~785~~786.8217 0.00 3-B-6 0.00 9998,~~011~~242.7966 ~~794~~795.9125 0.00 A-PO 0.00 1,~~365~~287,~~625~~653.3236 346,~~518~~335.5423 0.00 30-IO 0.00 0.00 8072,~~451~~007.6314 0.00 15-IO 0.00 0.00 1816,~~102~~016.1413 0.00 SES 0.00 0.00 8379,~~494~~934.6718 0.00 Totals 0.00 ~~460~~399,~~597~~344,~~849~~199.3603 1535,~~397~~919,~~308~~216.6510 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-A-1 25,705,000.00 25,705,000.00 0.00 0.00 0.00 0.00 1-A-2 2,856,000.00 2,856,000.00 0.00 0.00 0.00 0.00 1-A-3 18,872,000.00 18,872,000.00 0.00 0.00 0.00 0.00 1-A-4 60,712,942.00 6052,~~023~~886,~~934~~290.9724 8376,~~095~~882.0465 24,~~416~~726,~~663~~337.7698 0.00 0.00 1-A-5 31,980,000.00 3127,~~617~~857,~~071~~381.7008 4340,~~769~~497.5725 12,~~272~~489,~~956~~556.0632 0.00 0.00 1-A-6 111,307,058.00 ~~110~~96,~~043~~958,~~878~~196.4774 ~~152~~140,~~340~~951.9051 48,~~430~~664,~~550~~952.1479 0.00 0.00 1-A-7 24,386,000.00 24,386,000.00 0.00 0.00 0.00 0.00 1-A-8 716,996.00 716,996.00 0.00 0.00 0.00 0.00 1-A-9 240,190.00 240,190.00 0.00 0.00 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-AMR 25.00 0.00 0.00 0.00 0.00 0.00 1-ALR 25.00 0.00 0.00 0.00 0.00 0.00 2-A-1 13,240,000.00 13,240,000.00 0.00 0.00 0.00 0.00 2-A-2 25,000,000.00 2420,~~067~~231,~~129~~293.4073 4543,~~682~~578.9398 ~~842~~4,~~669~~980,984.9252 0.00 0.00 2-A-3 0.00 0.00 0.00 0.00 0.00 0.00 2-A-4 9,611,000.00 98,~~605~~227,~~946~~662.7854 917,~~235~~722.9070 ~~170~~2,~~366~~025,666.0379 0.00 0.00 2-A-5 550,000.00 ~~214,098~~0.1000 ~~11,060~~0.3100 ~~204,019~~0.0700 ~~(981~~0.~~28)~~00 0.00 2-A-6 12,098,000.00 12,098,000.00 0.00 0.00 0.00 0.00 2-A-7 5,699,000.00 5,699,000.00 0.00 0.00 0.00 0.00 2-A-8 1,747,000.00 1,~~713~~570,~~383~~129.0754 1,~~739~~617.8978 32184,~~094~~909.1621 0.00 0.00 3-A-1 97,435,000.00 9586,~~609~~298,~~359~~367.4827 ~~366~~337,~~278~~872.7880 28,~~899~~411,~~358~~373.4916 0.00 0.00 4-A-1 23,761,000.00 2321,~~189~~636,~~487~~496.7520 8985,~~347~~035.1180 81,~~204~~492,129.7652 0.00 0.00 4-A-2 628,000.00 ~~612~~571,~~895~~849.0165 2,~~361~~247.4348 ~~216~~39,436.8578 0.00 0.00 1-B-1 4,141,000.00 4,~~132~~124,~~664~~230.4794 4,~~204~~253.1054 0.00 0.00 0.00 1-B-2 1,714,000.00 1,~~710~~707,~~549~~059.8413 1,~~740~~760.1258 0.00 0.00 0.00 1-B-3 856,000.00 ~~854~~852,~~276~~533.9461 ~~869~~879.0426 0.00 0.00 0.00 1-B-4 572,000.00 ~~570~~569,~~848~~683.6168 ~~580~~587.7255 0.00 0.00 0.00 1-B-5 428,000.00 ~~427~~426,~~138~~266.4781 ~~434~~439.5263 0.00 0.00 0.00 1-B-6 428,902.70 ~~428~~427,~~039~~165.3585 ~~435~~440.4456 0.00 0.00 0.00 X-B-1 1,235,000.00 1,~~230~~226,~~700~~320.3789 2,~~170~~197.9372 0.00 0.00 0.00 X-B-2 571,000.00 ~~569~~566,~~012~~987.0723 1,~~003~~016.7311 0.00 0.00 0.00 X-B-3 190,000.00 ~~189~~188,~~338~~664.5275 ~~333~~338.9911 0.00 0.00 0.00 X-B-4 142,000.00 141,~~505~~002.6308 ~~249~~252.6169 0.00 0.00 0.00 X-B-5 95,000.00 94,~~669~~332.2638 ~~166~~169.9906 0.00 0.00 0.00 X-B-6 143,178.00 142,~~679~~172.5417 ~~251~~254.6878 0.00 0.00 0.00 3-B-1 693,900.00 ~~688~~683,~~690~~398.9993 2,~~638~~675.3762 0.00 0.00 0.00 3-B-2 198,000.00 ~~196~~195,~~513~~003.6459 ~~752~~763.8447 0.00 0.00 0.00 3-B-3 149,000.00 ~~147~~146,~~881~~745.4812 ~~566~~574.53 0.00 0.00 0.00 3-B-4 99,000.00 9897,~~256~~501.8279 ~~376~~381.4274 0.00 0.00 0.00 3-B-5 99,000.00 9897,~~256~~501.8279 ~~376~~381.4274 0.00 0.00 0.00 3-B-6 100,144.33 9998,~~392~~628.5681 ~~380~~386.7715 0.00 0.00 0.00 A-PO 1,375,815.00 1,~~369~~333,~~143~~988.8759 2,~~983~~969.8959 ~~534~~43,365.6564 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 479,776,226.03 ~~473~~433,~~699~~170,~~929~~041.9813 ~~825~~767,~~427~~129.9738 1233,~~277~~058,~~633~~712.8971 ~~(981~~0.~~28)~~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-A-1 0.00 25,705,000.00 1.00000000 0.00 1-A-2 0.00 2,856,000.00 1.00000000 0.00 1-A-3 0.00 18,872,000.00 1.00000000 0.00 1-A-4 24,~~499~~803,~~758~~220.8063 5748,~~524~~083,~~176~~069.1661 0.~~94747799~~79197397 24,~~499~~803,~~758~~220.8063 1-A-5 12,~~316~~530,~~725~~053.6257 3025,~~300~~327,~~346~~327.0751 0.~~94747799~~79197397 12,~~316~~530,~~725~~053.6257 1-A-6 48,~~582~~805,~~891~~904.0430 ~~105~~88,~~460~~152,~~987~~292.4244 0.~~94747799~~79197397 48,~~582~~805,~~891~~904.0430 1-A-7 0.00 24,386,000.00 1.00000000 0.00 1-A-8 0.00 716,996.00 1.00000000 0.00 1-A-9 0.00 240,190.00 1.00000000 0.00 1-AR 0.00 0.00 0.00000000 0.00 1-AMR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 2-A-1 0.00 13,240,000.00 1.00000000 0.00 2-A-2 ~~888~~5,~~352~~024,563.8551 2315,~~178~~206,~~776~~730.5522 0.~~92715106~~60826921 ~~888~~5,~~352~~024,563.8551 2-A-3 0.00 0.00 0.00000000 0.00 2-A-4 ~~179~~2,~~601~~043,389.9449 96,~~426~~184,~~344~~273.8405 0.~~98078710~~64345781 ~~179~~2,~~601~~043,389.9449 2-A-5 ~~214,098~~0.1000 0.00 0.00000000 ~~214,098~~0.1000 2-A-6 0.00 12,098,000.00 1.00000000 0.00 2-A-7 0.00 5,699,000.00 1.00000000 0.00 2-A-8 33186,~~834~~526.0599 1,~~679~~383,~~549~~602.0255 0.~~96139039~~79198772 33186,~~834~~526.0599 3-A-1 38,~~265~~749,~~637~~245.2696 9277,~~343~~549,~~722~~121.2231 0.~~94774693~~79590621 38,~~265~~749,~~637~~245.2696 4-A-1 971,~~551~~577,165.8732 2320,~~091~~059,~~935~~330.88 0.~~97184192~~84421240 971,~~551~~577,165.8732 4-A-2 241,~~578~~684.2827 ~~610~~530,~~316~~165.7339 0.~~97184193~~84421240 241,~~578~~684.2827 1-B-1 4,~~204~~253.1054 4,~~128~~119,~~460~~977.3740 0.~~99697184~~99492330 4,~~204~~253.1054 1-B-2 1,~~740~~760.1258 1,~~708~~705,~~809~~298.7354 0.~~99697184~~99492330 1,~~740~~760.1258 1-B-3 ~~869~~879.0426 ~~853~~851,~~407~~654.8935 0.~~99697183~~99492331 ~~869~~879.0426 1-B-4 ~~580~~587.7255 ~~570~~569,~~267~~096.8913 0.~~99697184~~99492330 ~~580~~587.7255 1-B-5 ~~434~~439.5263 ~~426~~425,~~703~~827.9517 0.~~99697185~~99492329 ~~434~~439.5263 1-B-6 ~~435~~440.4456 ~~427~~426,~~603~~725.9129 0.~~99697183~~99492330 ~~435~~440.4456 X-B-1 2,~~170~~197.9372 1,~~228~~224,~~529~~123.4418 0.~~99476068~~99119286 2,~~170~~197.9372 X-B-2 1,~~003~~016.7311 ~~568~~565,~~008~~971.3512 0.~~99476068~~99119285 1,~~003~~016.7311 X-B-3 ~~333~~338.9911 ~~189~~188,~~004~~326.5364 0.~~99476068~~99119284 ~~333~~338.9911 X-B-4 ~~249~~252.6169 ~~141~~140,~~256~~749.0239 0.~~99476070~~99119289 ~~249~~252.6169 X-B-5 ~~166~~169.9906 94,~~502~~163.2632 0.~~99476063~~99119284 ~~166~~169.9906 X-B-6 ~~251~~254.6878 ~~142~~141,~~427~~917.8639 0.~~99476079~~99119550 ~~251~~254.6878 3-B-1 2,~~638~~675.3762 ~~686~~680,~~052~~723.6231 0.~~98869091~~98101068 2,~~638~~675.3762 3-B-2 ~~752~~763.8447 ~~195~~194,~~760~~240.8011 0.~~98869091~~98101066 ~~752~~763.8447 3-B-3 ~~566~~574.53 ~~147~~146,~~314~~170.9459 0.~~98869087~~98101067 ~~566~~574.53 3-B-4 ~~376~~381.4274 97,~~880~~120.4006 0.~~98869091~~98101071 ~~376~~381.4274 3-B-5 ~~376~~381.4274 97,~~880~~120.4006 0.~~98869091~~98101071 ~~376~~381.4274 3-B-6 ~~380~~386.7715 9998,~~011~~242.7966 0.~~98869092~~98101071 ~~380~~386.7715 A-PO 346,~~518~~335.5423 1,~~365~~287,~~625~~653.3236 0.~~99259371~~93592043 346,~~518~~335.5423 30-IO 0.00 0.00 0.00000000 0.00 15-IO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 1333,~~102~~825,~~080~~842.5711 ~~460~~399,~~597~~344,~~849~~199.3603 0.~~96002641~~83235512 1333,~~102~~825,~~080~~842.5711

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 25,705,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-2 2,856,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 18,872,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 60,712,942.00 ~~988~~871.~~65139775~~08758854 1.~~36865448~~26633050 3977.~~80475464~~84728963 0.00000000 1-A-5 31,980,000.00 ~~988~~871.~~65139775~~08758849 1.~~36865447~~26633052 3977.~~80475485~~84728956 0.00000000 1-A-6 111,307,058.00 ~~988~~871.~~65139774~~08758853 1.~~36865445~~26633039 3977.~~80475470~~84728970 0.00000000 1-A-7 24,386,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 716,996.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 240,190.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 13,240,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-2 25,000,000.00 ~~962~~809.~~68517600~~25174920 1.~~82731720~~74315920 33199.~~70679680~~23938080 0.00000000 2-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 9,611,000.00 ~~999~~856.~~47422537~~06727084 01.~~96097180~~84400166 17210.~~72615024~~76545521 0.00000000 2-A-5 550,000.00 ~~389~~0.~~26927273~~00000000 200.~~10965455~~00000000 ~~370~~0.~~94376364~~00000000 (10.~~78414545)~~00000000 2-A-6 12,098,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-7 5,699,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 1,747,000.00 ~~980~~898.~~75733829~~75760733 0.~~99593017~~92603320 18105.~~37101317~~84385232 0.00000000 3-A-1 97,435,000.00 ~~981~~885.~~26299051~~70192713 3.~~75921158~~46767383 2986.~~75684805~~32804598 0.00000000 4-A-1 23,761,000.00 ~~975~~910.~~94746644~~58862001 3.~~76024199~~57879719 062.~~34530365~~79742098 0.00000000 4-A-2 628,000.00 ~~975~~910.~~94746815~~58861465 3.~~76023885~~57878981 062.~~34530255~~79742038 0.00000000 1-B-1 4,141,000.00 ~~997~~995.~~98707317~~95048056 1.~~01523787~~02717701 0.00000000 0.00000000 1-B-2 1,714,000.00 ~~997~~995.~~98707118~~95048425 1.~~01523921~~02717620 0.00000000 0.00000000 1-B-3 856,000.00 ~~997~~995.~~98707944~~95047897 1.~~01523364~~02717290 0.00000000 0.00000000 1-B-4 572,000.00 ~~997~~995.~~98708042~~95048951 1.~~01524476~~02718531 0.00000000 0.00000000 1-B-5 428,000.00 ~~997~~995.~~98707944~~95049065 1.~~01523364~~02717290 0.00000000 0.00000000 1-B-6 428,902.70 ~~997~~995.~~98707259~~95048014 1.~~01524192~~02717936 0.00000000 0.00000000 X-B-1 1,235,000.00 ~~996~~992.~~51851822~~97238057 1.~~75783806~~77953036 0.00000000 0.00000000 X-B-2 571,000.00 ~~996~~992.~~51851138~~97238179 1.~~75784588~~77952715 0.00000000 0.00000000 X-B-3 190,000.00 ~~996~~992.~~51852632~~97236842 1.~~75784211~~77952632 0.00000000 0.00000000 X-B-4 142,000.00 ~~996~~992.~~51852113~~97239437 1.~~75781690~~77950704 0.00000000 0.00000000 X-B-5 95,000.00 ~~996~~992.~~51852632~~97242105 1.~~75778947~~77957895 0.00000000 0.00000000 X-B-6 143,178.00 ~~996~~992.~~51859923~~97496822 1.~~75781195~~77946333 0.00000000 0.00000000 3-B-1 693,900.00 ~~992~~984.~~49314022~~86659461 3.~~80223375~~85591584 0.00000000 0.00000000 3-B-2 198,000.00 ~~992~~984.~~49313131~~86661616 3.~~80222222~~85590909 0.00000000 0.00000000 3-B-3 149,000.00 ~~992~~984.~~49315436~~86657718 3.~~80221477~~85590604 0.00000000 0.00000000 3-B-4 99,000.00 ~~992~~984.~~49313131~~86656566 3.~~80222222~~85595960 0.00000000 0.00000000 3-B-5 99,000.00 ~~992~~984.~~49313131~~86656566 3.~~80222222~~85595960 0.00000000 0.00000000 3-B-6 100,144.33 ~~992~~984.~~49313466~~86664198 3.~~80221227~~85593473 0.00000000 0.00000000 A-PO 1,375,815.00 ~~995~~969.~~15114314~~59881234 2.~~16881630~~15842246 031.~~38860603~~51996453 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-IO 0.00 0.00000000 0.00000000 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-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 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 4179.~~17340912~~11362012 ~~947~~791.~~47798847~~97396842 0.~~94747799~~79197397 4179.~~17340912~~11362012 1-A-5 0.00000000 4179.~~17340901~~11362008 ~~947~~791.~~47798843~~97396842 0.~~94747799~~79197397 4179.~~17340901~~11362008 1-A-6 0.00000000 4179.~~17340915~~11362009 ~~947~~791.~~47798850~~97396844 0.~~94747799~~79197397 4179.~~17340915~~11362009 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-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-2 0.00000000 35200.~~53411400~~98254040 ~~927~~608.~~15106200~~26920880 0.~~92715106~~60826921 35200.~~53411400~~98254040 2-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 0.00000000 18212.~~68712309~~60945687 ~~980~~643.~~78710228~~45781396 0.~~98078710~~64345781 18212.~~68712309~~60945687 2-A-5 0.00000000 ~~389~~0.~~26927273~~00000000 0.00000000 0.00000000 ~~389~~0.~~26927273~~00000000 2-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 19106.~~36694333~~76988552 ~~961~~791.~~39039496~~98772181 0.~~96139039~~79198772 19106.~~36694333~~76988552 3-A-1 0.00000000 3389.~~51605953~~79571981 ~~947~~795.~~74693098~~90620732 0.~~94774693~~79590621 3389.~~51605953~~79571981 4-A-1 0.00000000 466.~~10554564~~37621817 ~~971~~844.~~84192079~~21240183 0.~~97184192~~84421240 466.~~10554564~~37621817 4-A-2 0.00000000 466.~~10554140~~37622611 ~~971~~844.~~84192675~~21240446 0.~~97184193~~84421240 466.~~10554140~~37622611 1-B-1 0.00000000 1.~~01523787~~02717701 ~~996~~994.~~97183531~~92330355 0.~~99697184~~99492330 1.~~01523787~~02717701 1-B-2 0.00000000 1.~~01523921~~02717620 ~~996~~994.~~97183781~~92330222 0.~~99697184~~99492330 1.~~01523921~~02717620 1-B-3 0.00000000 1.~~01523364~~02717290 ~~996~~994.~~97183411~~92330607 0.~~99697183~~99492331 1.~~01523364~~02717290 1-B-4 0.00000000 1.~~01524476~~02718531 ~~996~~994.~~97183566~~92330420 0.~~99697184~~99492330 1.~~01524476~~02718531 1-B-5 0.00000000 1.~~01523364~~02717290 ~~996~~994.~~97184579~~92329439 0.~~99697185~~99492329 1.~~01523364~~02717290 1-B-6 0.00000000 1.~~01524192~~02717936 ~~996~~994.~~97183067~~92330079 0.~~99697183~~99492330 1.~~01524192~~02717936 X-B-1 0.00000000 1.~~75783806~~77953036 ~~994~~991.~~76068016~~19285830 0.~~99476068~~99119286 1.~~75783806~~77953036 X-B-2 0.00000000 1.~~75784588~~77952715 ~~994~~991.~~76068301~~19285464 0.~~99476068~~99119285 1.~~75784588~~77952715 X-B-3 0.00000000 1.~~75784211~~77952632 ~~994~~991.~~76068421~~19284211 0.~~99476068~~99119284 1.~~75784211~~77952632 X-B-4 0.00000000 1.~~75781690~~77950704 ~~994~~991.~~76070423~~19288732 0.~~99476070~~99119289 1.~~75781690~~77950704 X-B-5 0.00000000 1.~~75778947~~77957895 ~~994~~991.~~76063158~~19284211 0.~~99476063~~99119284 1.~~75778947~~77957895 X-B-6 0.00000000 1.~~75781195~~77946333 ~~994~~991.~~76078727~~19550490 0.~~99476079~~99119550 1.~~75781195~~77946333 3-B-1 0.00000000 3.~~80223375~~85591584 ~~988~~981.~~69090647~~01067877 0.~~98869091~~98101068 3.~~80223375~~85591584 3-B-2 0.00000000 3.~~80222222~~85590909 ~~988~~981.~~69090909~~01065657 0.~~98869091~~98101066 3.~~80222222~~85590909 3-B-3 0.00000000 3.~~80221477~~85590604 ~~988~~981.~~69087248~~01067114 0.~~98869087~~98101067 3.~~80221477~~85590604 3-B-4 0.00000000 3.~~80222222~~85595960 ~~988~~981.~~69090909~~01070707 0.~~98869091~~98101071 3.~~80222222~~85595960 3-B-5 0.00000000 3.~~80222222~~85595960 ~~988~~981.~~69090909~~01070707 0.~~98869091~~98101071 3.~~80222222~~85595960 3-B-6 0.00000000 3.~~80221227~~85593473 ~~988~~981.~~69092239~~01070725 0.~~98869092~~98101071 3.~~80221227~~85593473 A-PO 0.00000000 233.~~55742233~~67838699 ~~992~~935.~~59371354~~92042535 0.~~99259371~~93592043 233.~~55742233~~67838699 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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-A-1 25,705,000.00 5.50000% 25,705,000.00 117,814.58 0.00 0.00 1-A-2 2,856,000.00 5.50000% 2,856,000.00 13,090.00 0.00 0.00 1-A-3 18,872,000.00 5.50000% 18,872,000.00 86,496.67 0.00 0.00 1-A-4 60,712,942.00 12.~~76000~~74167% 6052,~~023~~886,~~934~~290.9724 ~~638~~561,~~254~~549.5056 0.00 0.00 1-A-5 31,980,000.00 5.50000% 3127,~~617~~857,~~071~~381.7008 ~~144~~127,~~911~~679.5866 0.00 0.00 1-A-6 111,307,058.00 1.~~54000~~55000% ~~110~~96,~~043~~958,~~878~~196.4774 ~~141~~125,~~222~~237.9867 0.00 0.00 1-A-7 24,386,000.00 5.50000% 24,386,000.00 111,769.17 0.00 0.00 1-A-8 716,996.00 5.50000% 716,996.00 3,286.23 0.00 0.00 1-A-9 240,190.00 0.00000% 240,190.00 0.00 0.00 0.00 1-AR 50.00 5.50000% 0.00 0.00 0.00 0.00 1-AMR 25.00 5.50000% 0.00 0.00 0.00 0.00 1-ALR 25.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 13,240,000.00 5.50000% 13,240,000.00 60,683.33 0.00 0.00 2-A-2 25,000,000.00 5.00000% 2420,~~067~~231,~~129~~293.4073 ~~100~~84,~~279~~297.7106 0.00 0.00 2-A-3 0.00 0.50000% 2420,~~067~~231,~~129~~293.4073 108,~~027~~429.9771 0.00 0.00 2-A-4 9,611,000.00 5.50000% 98,~~605~~227,~~946~~662.7854 4437,~~027~~710.2612 0.00 0.00 2-A-5 550,000.00 5.50000% ~~214,098~~0.1000 ~~981~~0.2800 0.00 0.00 2-A-6 12,098,000.00 5.50000% 12,098,000.00 55,449.17 0.00 0.00 2-A-7 5,699,000.00 5.50000% 5,699,000.00 26,120.42 0.00 0.00 2-A-8 1,747,000.00 5.50000% 1,~~713~~570,~~383~~129.0754 7,~~853~~196.0143 0.00 0.00 3-A-1 97,435,000.00 5.00000% 9586,~~609~~298,~~359~~367.4827 ~~398~~359,~~372~~576.3353 0.00 0.00 4-A-1 23,761,000.00 5.00000% 2321,~~189~~636,~~487~~496.7520 9690,~~622~~152.8707 0.00 0.00 4-A-2 628,000.00 5.00000% ~~612~~571,~~895~~849.0165 2,~~553~~382.7371 0.00 0.00 1-B-1 4,141,000.00 5.50000% 4,~~132~~124,~~664~~230.4794 18,~~941~~902.3873 0.00 0.00 1-B-2 1,714,000.00 5.50000% 1,~~710~~707,~~549~~059.8413 7,~~840~~824.02 0.00 0.00 1-B-3 856,000.00 5.50000% ~~854~~852,~~276~~533.9461 3,~~915~~907.4445 0.00 0.00 1-B-4 572,000.00 5.50000% ~~570~~569,~~848~~683.6168 2,~~616~~611.3905 0.00 0.00 1-B-5 428,000.00 5.50000% ~~427~~426,~~138~~266.4781 1,~~957~~953.72 0.00 0.00 1-B-6 428,902.70 5.50000% ~~428~~427,~~039~~165.3585 1,~~961~~957.8584 0.00 0.00 X-B-1 1,235,000.00 5.~~36810~~36865% 1,~~230~~226,~~700~~320.3789 5,~~505~~486.4441 0.00 0.00 X-B-2 571,000.00 5.~~36810~~36865% ~~569~~566,~~012~~987.0723 2,~~545~~536.4363 0.00 0.00 X-B-3 190,000.00 5.~~36810~~36865% ~~189~~188,~~338~~664.5275 ~~846~~844.9906 0.00 0.00 X-B-4 142,000.00 5.~~36810~~36865% 141,~~505~~002.6308 ~~633~~630.0183 0.00 0.00 X-B-5 95,000.00 5.~~36810~~36865% 94,~~669~~332.2638 ~~423~~422.5003 0.00 0.00 X-B-6 143,178.00 5.~~36810~~36865% 142,~~679~~172.5417 ~~638~~636.2706 0.00 0.00 3-B-1 693,900.00 5.00000% ~~688~~683,~~690~~398.9993 2,~~869~~847.5550 0.00 0.00 3-B-2 198,000.00 5.00000% ~~196~~195,~~513~~003.6459 ~~818~~812.8151 0.00 0.00 3-B-3 149,000.00 5.00000% ~~147~~146,~~881~~745.4812 ~~616~~611.1744 0.00 0.00 3-B-4 99,000.00 5.00000% 9897,~~256~~501.8279 ~~409~~406.4026 0.00 0.00 3-B-5 99,000.00 5.00000% 9897,~~256~~501.8279 ~~409~~406.4026 0.00 0.00 3-B-6 100,144.33 5.00000% 9998,~~392~~628.5681 ~~414~~410.1495 0.00 0.00 A-PO 1,375,815.00 0.00000% 1,~~369~~333,~~143~~988.8759 0.00 0.00 0.00 30-IO 0.00 0.~~32107~~31721% ~~300~~273,~~685~~062,~~072~~721.9323 8072,~~451~~181.6310 0.00 0.00 15-IO 0.00 0.~~30342~~30663% 7163,~~592~~095,~~628~~288.6849 1816,~~102~~122.1429 0.00 0.00 SES 0.00 0.00000% ~~473~~433,~~699~~170,~~930~~040.0685 0.00 0.00 0.00 Totals 479,776,226.03 2,~~211~~020,~~733~~432.4723 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-A-1 0.00 0.00 117,814.5859 0.00 25,705,000.00 1-A-2 0.00 0.00 13,090.00 0.00 2,856,000.00 1-A-3 0.00 0.00 86,496.6667 0.00 18,872,000.00 1-A-4 (0.0201) 0.00 ~~638~~561,~~254~~549.4857 0.00 5748,~~524~~083,~~176~~069.1661 1-A-5 0.00 0.00 ~~144~~127,~~911~~679.5767 0.00 3025,~~300~~327,~~346~~327.0751 1-A-6 0.00 0.00 ~~141~~125,~~222~~237.9767 0.00 ~~105~~88,~~460~~152,~~987~~292.4244 1-A-7 0.00 0.00 111,769.1617 0.00 24,386,000.00 1-A-8 0.00 0.00 3,286.23 0.00 716,996.00 1-A-9 0.00 0.00 0.00 0.00 240,190.00 1-AR 0.00 0.00 0.00 0.00 0.00 1-AMR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 2-A-1 (0802.~~01)~~99 0.00 6059,~~683~~880.34 0.00 13,240,000.00 2-A-2 (01,115.~~01)~~46 0.00 ~~100~~83,~~279~~181.7260 0.00 2315,~~178~~206,~~776~~730.5522 2-A-3 0111.0055 0.00 108,~~027~~318.9716 0.00 2315,~~178~~206,~~776~~730.5522 2-A-4 (0499.~~01)~~00 0.00 4437,~~027~~211.2612 0.00 96,~~426~~184,~~344~~273.8405 2-A-5 0.00 0.00 ~~981~~0.2800 0.00 0.00 2-A-6 (0733.~~01)~~73 0.00 5554,~~449~~715.1744 0.00 12,098,000.00 2-A-7 0345.0064 0.00 2625,~~120~~774.4278 0.00 5,699,000.00 2-A-8 095.0023 0.00 7,~~853~~101.0120 0.00 1,~~679~~383,~~549~~602.0255 3-A-1 01,619.0382 0.00 ~~398~~357,~~372~~956.3071 0.00 9277,~~343~~549,~~722~~121.2231 4-A-1 (01,192.~~01)~~94 0.00 9688,~~622~~959.8813 0.00 2320,~~091~~059,~~935~~330.88 4-A-2 031.0053 0.00 2,~~553~~351.7318 0.00 ~~610~~530,~~316~~165.7339 1-B-1 0.00 0.00 18,~~941~~902.3873 0.00 4,~~128~~119,~~460~~977.3740 1-B-2 0.00 0.00 7,~~840~~824.02 0.00 1,~~708~~705,~~809~~298.7354 1-B-3 0.00 0.00 3,~~915~~907.4445 0.00 ~~853~~851,~~407~~654.8935 1-B-4 0.00 0.00 2,~~616~~611.3905 0.00 ~~570~~569,~~267~~096.8913 1-B-5 0.00 0.00 1,~~957~~953.72 0.00 ~~426~~425,~~703~~827.9517 1-B-6 0.00 0.00 1,~~961~~957.8584 0.00 ~~427~~426,~~603~~725.9129 X-B-1 072.0060 0.00 5,~~505~~413.4481 0.00 1,~~228~~224,~~529~~123.4418 X-B-2 033.0057 0.00 2,~~545~~503.4307 0.00 ~~568~~565,~~008~~971.3512 X-B-3 011.0017 0.00 ~~846~~832.9989 0.00 ~~189~~188,~~004~~326.5364 X-B-4 08.0035 0.00 ~~633~~622.0148 0.00 ~~141~~140,~~256~~749.0239 X-B-5 05.0058 0.00 ~~423~~416.5045 0.00 94,~~502~~163.2632 X-B-6 08.0042 0.00 ~~638~~627.2764 0.00 ~~142~~141,~~427~~917.8639 3-B-1 012.0083 0.00 2,~~869~~834.5567 0.00 ~~686~~680,~~052~~723.6231 3-B-2 03.0066 0.00 ~~818~~808.8185 0.00 ~~195~~194,~~760~~240.8011 3-B-3 02.0075 0.00 ~~616~~608.1768 0.00 ~~147~~146,~~314~~170.9459 3-B-4 01.0083 0.00 ~~409~~404.4043 0.00 97,~~880~~120.4006 3-B-5 01.0083 0.00 ~~409~~404.4043 0.00 97,~~880~~120.4006 3-B-6 01.0085 0.00 ~~414~~409.1410 0.00 9998,~~011~~242.7966 A-PO 0.00 0.00 0.00 0.00 1,~~365~~287,~~625~~653.3236 30-IO 0173.0096 0.00 8072,~~451~~007.6314 0.00 ~~291~~251,~~023~~638,~~261~~989.8263 15-IO 0106.0017 0.00 1816,~~102~~016.1413 0.00 6857,~~635~~631,~~436~~382.2882 SES 0.00 0.00 8379,~~494~~934.6718 0.00 ~~460~~399,~~597~~344,~~849~~198.4676 Totals 06,992.0045 0.00 2,~~295~~093,~~228~~373.0899 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-A-1 25,705,000.00 5.50000% 1000.00000000 4.58333320 0.00000000 0.00000000 1-A-2 2,856,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-3 18,872,000.00 5.50000% 1000.00000000 4.58333351 0.00000000 0.00000000 1-A-4 60,712,942.00 12.~~76000~~74167% ~~988~~871.~~65139775~~08758854 109.~~51265972~~24925628 0.00000000 0.00000000 1-A-5 31,980,000.00 5.50000% ~~988~~871.~~65139775~~08758849 43.~~53131895~~99248468 0.00000000 0.00000000 1-A-6 111,307,058.00 1.~~54000~~55000% ~~988~~871.~~65139774~~08758853 1.~~26876932~~12515479 0.00000000 0.00000000 1-A-7 24,386,000.00 5.50000% 1000.00000000 4.58333347 0.00000000 0.00000000 1-A-8 716,996.00 5.50000% 1000.00000000 4.58333101 0.00000000 0.00000000 1-A-9 240,190.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 25.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 25.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 13,240,000.00 5.50000% 1000.00000000 4.58333308 0.00000000 0.00000000 2-A-2 25,000,000.00 5.00000% ~~962~~809.~~68517600~~25174920 43.~~01118840~~37188240 0.00000000 0.00000000 2-A-3 0.00 0.50000% ~~962~~809.~~68517600~~25174920 0.~~40111880~~33718840 0.00000000 0.00000000 2-A-4 9,611,000.00 5.50000% ~~999~~856.~~47422537~~06727084 43.~~58092394~~92364166 0.00000000 0.00000000 2-A-5 550,000.00 5.50000% ~~389~~0.~~26927273~~00000000 10.~~78414545~~00000000 0.00000000 0.00000000 2-A-6 12,098,000.00 5.50000% 1000.00000000 4.58333361 0.00000000 0.00000000 2-A-7 5,699,000.00 5.50000% 1000.00000000 4.58333392 0.00000000 0.00000000 2-A-8 1,747,000.00 5.50000% ~~980~~898.~~75733829~~75760733 4.~~49514024~~11930738 0.00000000 0.00000000 3-A-1 97,435,000.00 5.00000% ~~981~~885.~~26299051~~70192713 43.~~08859578~~69042469 0.00000000 0.00000000 4-A-1 23,761,000.00 5.00000% ~~975~~910.~~94746644~~58862001 43.~~06644796~~79411936 0.00000000 0.00000000 4-A-2 628,000.00 5.00000% ~~975~~910.~~94746815~~58861465 43.~~06644904~~79412420 0.00000000 0.00000000 1-B-1 4,141,000.00 5.50000% ~~997~~995.~~98707317~~95048056 4.~~57410770~~56477421 0.00000000 0.00000000 1-B-2 1,714,000.00 5.50000% ~~997~~995.~~98707118~~95048425 4.~~57410735~~56477246 0.00000000 0.00000000 1-B-3 856,000.00 5.50000% ~~997~~995.~~98707944~~95047897 4.~~57411215~~56477804 0.00000000 0.00000000 1-B-4 572,000.00 5.50000% ~~997~~995.~~98708042~~95048951 4.~~57410839~~56477273 0.00000000 0.00000000 1-B-5 428,000.00 5.50000% ~~997~~995.~~98707944~~95049065 4.~~57411215~~56476636 0.00000000 0.00000000 1-B-6 428,902.70 5.50000% ~~997~~995.~~98707259~~95048014 4.~~57411436~~56476492 0.00000000 0.00000000 X-B-1 1,235,000.00 5.~~36810~~36865% ~~996~~992.~~51851822~~97238057 4.~~45784615~~44243725 0.00000000 0.00000000 X-B-2 571,000.00 5.~~36810~~36865% ~~996~~992.~~51851138~~97238179 4.~~45784588~~44243433 0.00000000 0.00000000 X-B-3 190,000.00 5.~~36810~~36865% ~~996~~992.~~51852632~~97236842 4.~~45784211~~44242105 0.00000000 0.00000000 X-B-4 142,000.00 5.~~36810~~36865% ~~996~~992.~~51852113~~97239437 4.~~45781690~~44246479 0.00000000 0.00000000 X-B-5 95,000.00 5.~~36810~~36865% ~~996~~992.~~51852632~~97242105 4.~~45789474~~44242105 0.00000000 0.00000000 X-B-6 143,178.00 5.~~36810~~36865% ~~996~~992.~~51859923~~97496822 4.~~45787761~~44244227 0.00000000 0.00000000 3-B-1 693,900.00 5.00000% ~~992~~984.~~49314022~~86659461 4.~~13539415~~10361724 0.00000000 0.00000000 3-B-2 198,000.00 5.00000% ~~992~~984.~~49313131~~86661616 4.~~13540404~~10358586 0.00000000 0.00000000 3-B-3 149,000.00 5.00000% ~~992~~984.~~49315436~~86657718 4.~~13536913~~10362416 0.00000000 0.00000000 3-B-4 99,000.00 5.00000% ~~992~~984.~~49313131~~86656566 4.~~13535354~~10363636 0.00000000 0.00000000 3-B-5 99,000.00 5.00000% ~~992~~984.~~49313131~~86656566 4.~~13535354~~10363636 0.00000000 0.00000000 3-B-6 100,144.33 5.00000% ~~992~~984.~~49313466~~86664198 4.~~13543133~~10357731 0.00000000 0.00000000 A-PO 1,375,815.00 0.00000% ~~995~~969.~~15114314~~59881234 0.00000000 0.00000000 0.00000000 30-IO 0.00 0.~~32107~~31721% ~~988~~897.~~47186201~~66616569 0.~~26447662~~23728809 0.00000000 0.00000000 15-IO 0.00 0.~~30342~~30663% ~~972~~857.~~79049512~~32984053 0.~~24596931~~21906739 0.00000000 0.00000000 SES 0.00 0.00000% ~~987~~902.~~33514553~~85849371 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-A-1 0.00000000 0.00000000 4.~~58333320~~58333359 0.00000000 1000.00000000 1-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.~~58333298~~58333351 0.00000000 1000.00000000 1-A-4 (0.~~00000033~~00000016) 0.00000000 109.~~51265939~~24925644 0.00000000 ~~947~~791.~~47798847~~97396842 1-A-5 0.00000000 0.00000000 43.~~53131864~~99248499 0.00000000 ~~947~~791.~~47798843~~97396842 1-A-6 0.00000000 0.00000000 1.~~26876923~~12515479 0.00000000 ~~947~~791.~~47798850~~97396844 1-A-7 0.00000000 0.00000000 4.~~58333306~~58333347 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.58333101 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 (0.~~00000076)~~06064879 0.00000000 4.~~58333384~~52268429 0.00000000 1000.00000000 2-A-2 (0.~~00000040)~~04461840 0.00000000 43.~~01118880~~32726400 0.00000000 ~~927~~608.~~15106200~~26920880 2-A-3 0.~~00000000~~00446200 0.00000000 0.~~40111880~~33272640 0.00000000 ~~927~~608.~~15106200~~26920880 2-A-4 (0.~~00000104)~~05191968 0.00000000 43.~~58092394~~87172199 0.00000000 ~~980~~643.~~78710228~~45781396 2-A-5 0.00000000 0.00000000 10.~~78414545~~00000000 0.00000000 0.00000000 2-A-6 (0.~~00000083)~~06064887 0.00000000 4.~~58333361~~52268474 0.00000000 1000.00000000 2-A-7 0.~~00000000~~06064924 0.00000000 4.~~58333392~~52268468 0.00000000 1000.00000000 2-A-8 0.~~00000000~~05451059 0.00000000 4.~~49514024~~06479679 0.00000000 ~~961~~791.~~39039496~~98772181 3-A-1 0.~~00000031~~01662462 0.00000000 43.~~08859547~~67380007 0.00000000 ~~947~~795.~~74693098~~90620732 4-A-1 (0.~~00000042)~~05020580 0.00000000 43.~~06644838~~74391356 0.00000000 ~~971~~844.~~84192079~~21240183 4-A-2 0.~~00000000~~05020701 0.00000000 43.~~06644904~~74391720 0.00000000 ~~971~~844.~~84192675~~21240446 1-B-1 0.00000000 0.00000000 4.~~57410770~~56477421 0.00000000 ~~996~~994.~~97183531~~92330355 1-B-2 0.00000000 0.00000000 4.~~57410735~~56477246 0.00000000 ~~996~~994.~~97183781~~92330222 1-B-3 0.00000000 0.00000000 4.~~57411215~~56477804 0.00000000 ~~996~~994.~~97183411~~92330607 1-B-4 0.00000000 0.00000000 4.~~57410839~~56477273 0.00000000 ~~996~~994.~~97183566~~92330420 1-B-5 0.00000000 0.00000000 4.~~57411215~~56476636 0.00000000 ~~996~~994.~~97184579~~92329439 1-B-6 0.00000000 0.00000000 4.~~57411436~~56476492 0.00000000 ~~996~~994.~~97183067~~92330079 X-B-1 0.~~00000000~~05878543 0.00000000 4.~~45784615~~38365182 0.00000000 ~~994~~991.~~76068016~~19285830 X-B-2 0.~~00000000~~05879159 0.00000000 4.~~45784588~~38366025 0.00000000 ~~994~~991.~~76068301~~19285464 X-B-3 0.~~00000000~~05878947 0.00000000 4.~~45784211~~38363158 0.00000000 ~~994~~991.~~76068421~~19284211 X-B-4 0.~~00000000~~05880282 0.00000000 4.~~45781690~~38366197 0.00000000 ~~994~~991.~~76070423~~19288732 X-B-5 0.~~00000000~~05873684 0.00000000 4.~~45789474~~38368421 0.00000000 ~~994~~991.~~76063158~~19284211 X-B-6 0.~~00000000~~05880792 0.00000000 4.~~45787761~~38363436 0.00000000 ~~994~~991.~~76078727~~19550490 3-B-1 0.~~00000000~~01848970 0.00000000 4.~~13539415~~08512754 0.00000000 ~~988~~981.~~69090647~~01067877 3-B-2 0.~~00000000~~01848485 0.00000000 4.~~13540404~~08510101 0.00000000 ~~988~~981.~~69090909~~01065657 3-B-3 0.~~00000000~~01845638 0.00000000 4.~~13536913~~08510067 0.00000000 ~~988~~981.~~69087248~~01067114 3-B-4 0.~~00000000~~01848485 0.00000000 4.~~13535354~~08515152 0.00000000 ~~988~~981.~~69090909~~01070707 3-B-5 0.~~00000000~~01848485 0.00000000 4.~~13535354~~08515152 0.00000000 ~~988~~981.~~69090909~~01070707 3-B-6 0.~~00000000~~01847334 0.00000000 4.~~13543133~~08510397 0.00000000 ~~988~~981.~~69092239~~01070725 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~935.~~59371354~~92042535 30-IO 0.~~00000000~~00057188 0.00000000 0.~~26447662~~23671621 0.00000000 ~~956~~827.~~70963209~~23780801 15-IO 0.~~00000000~~00144262 0.00000000 0.~~24596931~~21762491 0.00000000 ~~932~~783.~~60858377~~08706443 SES 0.00000000 0.00000000 0.~~17402836~~16660721 0.00000000 ~~960~~832.~~02641308~~35512100 (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 A-PO-1 0.00000% 0.00 0.00 ~~692~~665,~~791~~654.8262 ~~691~~642,~~960~~814.7541 9992.~~64671651~~56933328% A-PO-2 0.00000% 0.00 0.00 ~~178~~176,~~122~~741.9303 ~~177~~175,~~917~~994.33 9998.~~49632028~~42092519% A-PO-3 0.00000% 0.00 0.00 ~~370~~366,~~255~~073.8349 ~~368~~345,~~491~~180.2202 9892.~~68723302~~44415937% A-PO-4 0.00000% 0.00 0.00 ~~127~~125,~~973~~519.2945 ~~127~~123,~~256~~664.0260 9895.~~50299559~~72304358% 30-IO-1 0.~~32483~~32321% ~~242~~219,~~388~~179,~~472~~872.8878 ~~234~~204,~~027~~468,~~179~~929.8722 0.00 0.00 9583.~~66569943~~58286903% 30-IO-2 0.~~30547~~29278% 5853,~~296~~882,~~600~~848.0545 5647,~~996~~170,~~081~~060.9541 0.00 0.00 9579.~~69258249~~19535418% 15-IO-1 0.~~29372~~29580% 5749,~~790~~815,~~099~~866.2638 5444,~~885~~824,~~894~~367.8847 0.00 0.00 9275.~~56580320~~59690130% 15-IO-2 0.~~34403~~34726% 13,~~802~~279,~~529~~422.4211 1312,~~749~~807,~~541~~015.4035 0.00 0.00 9689.~~14261414~~55207300% SES-1 0.00000% ~~283~~259,~~277~~250,~~380~~648.6369 ~~274~~243,~~868~~080,~~910~~268.1587 0.00 0.00 9685.~~23904279~~10897935% SES-2 0.00000% 6862,~~558~~982,~~939~~486.9833 6755,~~241~~725,~~077~~467.2218 0.00 0.00 9679.~~23660781~~75526496% SES-3 0.00000% 9787,~~308~~983,~~607~~220.6278 9479,~~036~~207,~~114~~918.3911 0.00 0.00 9479.~~84472511~~88902209% SES-4 0.00000% 2422,~~555~~953,~~001~~685.8305 2421,~~451~~330,~~747~~544.7060 0.00 0.00 9784.~~23290869~~82137640%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1535,~~391~~914,~~471~~200.2953 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2826,~~846~~150.8256 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1535,~~420~~940,~~318~~351.1109 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2321,~~009~~134.4699 Payment of Interest and Principal 1535,~~397~~919,~~308~~216.6510 Total Withdrawals (Pool Distribution Amount) 1535,~~420~~940,~~318~~351.1109 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 06,992.0045

SERVICING FEES Gross Servicing Fee 1918,~~737~~048.4574 Radian Fee 1,100.8687 Trustee Fee 21,~~171~~985.1538 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2321,~~009~~134.4699

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class 1-A3 Reserve Fund 14,999.99 0.00 0.00 14,999.99 ~~Reserve~~Class ~~Fund~~1-A3 Rounding Account 999.99 0.00 0.00 999.99

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 3,~~354~~370,~~260~~152.5073 0.00 0.00 0.00 3,~~354~~370,~~260~~152.5073 60 Days 1 0 0 0 1 ~~600~~480,~~000~~190.0098 0.00 0.00 0.00 ~~600~~480,~~000~~190.0098 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 8 0 0 0 8 3,~~954~~850,~~260~~343.5071 0.00 0.00 0.00 3,~~954~~850,~~260~~343.5071 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.~~764192~~866337% 0.000000% 0.000000% 0.000000% 0.~~764192~~866337% 0.~~727167~~842739% 0.000000% 0.000000% 0.000000% 0.~~727167~~842739% 60 Days 0.~~109170~~123762% 0.000000% 0.000000% 0.000000% 0.~~109170~~123762% 0.~~130073~~120076% 0.000000% 0.000000% 0.000000% 0.~~130073~~120076% 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.~~873362~~990099% 0.000000% 0.000000% 0.000000% 0.~~873362~~990099% 0.~~857240~~962816% 0.000000% 0.000000% 0.000000% 0.~~857240~~962816%

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 3 0 0 0 3 1,~~306~~955,~~954~~257.8147 0.00 0.00 0.00 1,~~306~~955,~~954~~257.8147 60 Days 01 0 0 0 01 0480,190.0098 0.00 0.00 0.00 0480,190.0098 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 34 0 0 0 34 12,~~306~~435,~~954~~448.8145 0.00 0.00 0.00 12,~~306~~435,~~954~~448.8145 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~540541~~604839% 0.000000% 0.000000% 0.000000% 0.~~540541~~604839% 0.~~475054~~803670% 0.000000% 0.000000% 0.000000% 0.~~475054~~803670% 60 Days 0.~~000000~~201613% 0.000000% 0.000000% 0.000000% 0.~~000000~~201613% 0.~~000000~~197373% 0.000000% 0.000000% 0.000000% 0.~~000000~~197373% 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.~~540541~~806452% 0.000000% 0.000000% 0.000000% 0.~~540541~~806452% 01.~~475054~~001043% 0.000000% 0.000000% 0.000000% 01.~~475054~~001043% 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 32 0 0 0 32 1724,~~165,547~~765.6751 0.00 0.00 0.00 1724,~~165,547~~765.6751 60 Days 10 0 0 0 10 ~~600,000~~0.00 0.00 0.00 0.00 ~~600,000~~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 42 0 0 0 42 1724,765~~,547~~.6751 0.00 0.00 0.00 1724,765~~,547~~.6751 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~630435~~250000% 0.000000% 0.000000% 0.000000% 1.~~630435~~250000% 10.~~235579~~912218% 0.000000% 0.000000% 0.000000% 10.~~235579~~912218% 60 Days 0.~~543478~~000000% 0.000000% 0.000000% 0.000000% 0.~~543478~~000000% 0.~~636051~~000000% 0.000000% 0.000000% 0.000000% 0.~~636051~~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 21.~~173913~~250000% 0.000000% 0.000000% 0.000000% 21.~~173913~~250000% 10.~~871630~~912218% 0.000000% 0.000000% 0.000000% 10.~~871630~~912218% 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 1 0 0 0 1 ~~881~~334,~~758~~591.0247 0.00 0.00 0.00 ~~881~~334,~~758~~591.0247 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 ~~881~~334,~~758~~591.0247 0.00 0.00 0.00 ~~881~~334,~~758~~591.0247 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~127660~~380952% 0.000000% 0.000000% 0.000000% 2.~~127660~~380952% 31.~~594146~~563856% 0.000000% 0.000000% 0.000000% 31.~~594146~~563856% 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 2.~~127660~~380952% 0.000000% 0.000000% 0.000000% 2.~~127660~~380952% 31.~~594146~~563856% 0.000000% 0.000000% 0.000000% 31.~~594146~~563856% 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 01 0 0 0 01 0355,538.0028 0.00 0.00 0.00 0355,538.0028 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 01 0 0 0 01 0355,538.0028 0.00 0.00 0.00 0355,538.0028 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~909091% 0.000000% 0.000000% 0.000000% 0.~~000000~~909091% 0.~~000000~~637538% 0.000000% 0.000000% 0.000000% 0.~~000000~~637538% 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~~909091% 0.000000% 0.000000% 0.000000% 0.~~000000~~909091% 0.~~000000~~637538% 0.000000% 0.000000% 0.000000% 0.~~000000~~637538%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2826,~~846~~150.8256

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~861161~~855702% Weighted Average Pass-Through Rate 5.~~605661~~600202% Weighted Average Maturity(Stepdown Calculation ) ~~308~~306 Beginning Scheduled Collateral Loan Count ~~939~~865 Number Of Loans Paid In Full 2357 Ending Scheduled Collateral Loan Count ~~916~~808 Beginning Scheduled Collateral Balance ~~473~~433,~~699~~170,~~930~~040.0685 Ending Scheduled Collateral Balance ~~460~~399,~~597~~344,~~849~~198.4676 Ending Actual Collateral Balance at 2930-~~Feb~~Apr-2004 ~~461~~399,~~278~~904,~~029~~576.8778 Monthly P &I Constant 32,~~139~~880,~~070~~891.4157 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 1535,~~240~~730,~~501~~079.2537 Class AP Deferred Amount (2.0302) Ending Scheduled Balance for Premium Loans ~~460~~399,~~597~~344,~~849~~198.4676 Scheduled Principal ~~825~~767,~~377~~129.5338 Unscheduled Principal 1233,~~276~~058,~~703~~712.0771

Group Level Collateral Statement Group ~~Group~~ 1 ~~Group~~ 3 ~~Group~~ 4 Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~019990~~014633 5.~~410911~~402176 5.~~422823~~429058 Weighted Average Net Rate 5.~~769990~~764633 5.~~160911~~152176 5.~~172824~~179058 Weighted Average Maturity ~~356~~354 ~~174~~172 ~~173~~171 Beginning Loan Count ~~571~~525 ~~189~~174 4745 Loans Paid In Full 1629 514 03 Ending Loan Count ~~555~~496 ~~184~~160 4742 Beginning Scheduled Balance ~~283~~259,~~277~~250,~~380~~648.6369 9787,~~308~~983,~~607~~220.6278 2422,~~555~~953,~~001~~685.8305 Ending scheduled Balance ~~274~~243,~~868~~080,~~910~~268.1587 9479,~~036~~207,~~114~~918.3911 2421,~~451~~330,~~747~~544.7060 Record Date 0204/2930/2004 0204/2930/2004 0204/2930/2004 Principal And Interest Constant 1,~~709~~566,~~355~~861.8648 ~~811~~740,~~612~~599.3520 ~~205~~194,~~616~~104.0162 Scheduled Principal ~~288~~267,~~250~~446.1194 ~~372~~344,~~838~~515.8617 9490,~~651~~257.4821 Unscheduled Principal 815,~~120~~902,~~220~~932.3788 28,~~899~~430,~~654~~787.3750 81,~~602~~532,883.6524 Scheduled Interest 1,~~421~~299,~~105~~414.7554 ~~438~~396,~~773~~084.4903 ~~110~~103,~~964~~847.5341 Servicing Fees 5954,~~016~~010.1356 2018,~~272~~329.6283 54,~~115~~782.6202 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~298~~188.3723 ~~445~~403.9927 ~~112~~105.5721 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 1,~~360~~244,~~791~~215.2575 ~~418~~377,~~054~~350.8893 ~~105~~98,~~736~~960.3418 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.~~764490~~759133 5.~~155411~~146676 5.~~167323~~173558

Group Level Collateral Statement Group ~~Group~~ 2 Total Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 65.~~000952~~990546 5.~~861161~~855702 Weighted Average Net Rate 5.~~750953~~740546 5.~~611161~~605702 Weighted Average Maturity ~~356~~354 ~~308~~306 Beginning Loan Count ~~132~~121 ~~939~~865 Loans Paid In Full 211 2357 Ending Loan Count ~~130~~110 ~~916~~808 Beginning Scheduled Balance 6862,~~558~~982,~~939~~486.9833 ~~473~~433,~~699~~170,~~930~~040.0685 Ending scheduled Balance 6755,~~241~~725,~~077~~467.2218 ~~460~~399,~~597~~344,~~849~~198.4676 Record Date 0204/2930/2004 0204/2930/2004 Principal And Interest Constant ~~412~~379,~~486~~326.1927 32,~~139~~880,~~070~~891.4157 Scheduled Principal 6964,~~637~~910.0806 ~~825~~767,~~377~~129.5338 Unscheduled Principal 17,~~248~~192,~~225~~109.6809 1233,~~276~~058,~~703~~712.0771 Scheduled Interest ~~342~~314,~~849~~416.1121 2,~~313~~113,~~692~~762.8819 Servicing Fees 1413,~~283~~121.1034 9890,~~687~~243.4775 Master Servicing Fees 0.00 0.00 Trustee Fee ~~314~~288.2267 21,~~171~~985.1538 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 ~~328~~301,~~251~~006.7920 2,~~212~~021,~~834~~533.2606 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 5.~~745452~~735046 5.~~605661~~600202

Miscellaneous Reporting Group ~~Group~~ 1 Group 1 CPR 2953.4925% Group 1 Senior % 9796.1386% Group 1 Senior Prepayment % 100.00% Group 1 Subordinate % 23.8714% Group 1 Subordinate Prepayment % 0.00% Group ~~Group~~ 3 Group 3 CPR 3070.5429% Group 3 Senior % 98.6349% Group 3 Senior Prepayment % 100.00% Group 3 Subordinate % 1.3751% Group 3 Subordinate Prepayment % 0.00% Group ~~Group~~ 4 Group 4 CPR 056.4252% Group 4 Senior % 97.4428% Group 4 Senior Prepayment % 100.00% Group 4 Subordinate % 2.5672% Group 4 Subordinate Prepayment % 0.00%

Miscellaneous Reporting Group ~~Group~~ 2 Group 2 CPR 1976.8170% Group 2 Senior % 97.4523% Group 2 Senior Prepayment % 100.00% Group 2 Subordinate % 2.5577% Group 2 Subordinate Prepayment % 0.00%

Filing Compare · BANC OF AMERICA MORT SEC INC MORT PASS THR CERTS SER 2003 10