8-K 1 baa03009_sep.txt SEPTEMBER 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): September 27, 2004 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-13 54-2132821 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On September 27, 2004 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-9 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-9 Trust, relating to the September 27, 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 2003-9 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 9/28/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-9 Trust, relating to the September 27, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 78/31/042004 Distribution Date: 89/2527/042004 BAA Series: 2003-9 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-CB-1 05948KFV6 SEN 5.50000% 9190,~~254~~082,~~462~~785.5564 ~~418~~412,~~249~~879.6141 12,~~171~~046,~~676~~767.9152 1-CB-2 05948KFW4 SEN 5.50000% ~~119~~117,~~951~~986,~~709~~783.5352 ~~549~~540,~~778~~772.6573 13,~~964~~394,~~926~~134.0179 1-CB-3 05948KFX2 SEN 5.50000% 3,~~118~~067,~~867~~777.3526 14,~~294~~060.8165 5188,~~090~~250.0998 1-CB-4 05948KFY0 SEN 5.50000% 18,256,000.00 83,673.33 0.00 1-CB-5 05948KFZ7 SEN 5.50000% 11,~~561~~614,~~149~~138.6828 5253,~~988~~231.6046 (5253,~~988~~231.6046) 1-CB-WIO 05948KGB9 SEN 0.~~50765~~50761% 0.00 65,~~952~~016.3921 0.00 1-CB-R 05948KGA1 SEN 5.50000% 0.00 0.03 0.00 2-NC-1 05948KGC7 SEN 5.50000% 20,~~183~~144,~~097~~435.1637 92,~~505~~328.8666 3834,~~661~~155.7800 2-NC-2 05948KGD5 SEN 5.50000% 3,937,000.00 18,044.58 0.00 2-NC-WIO 05948KGE3 SEN 0.~~47797~~47780% 0.00 7,~~816~~801.0247 0.00 3-A-1 05948KGF0 SEN 4.75000% ~~141~~140,~~289~~264,~~003~~667.9234 ~~559~~555,~~268~~214.8842 12,~~024~~386,~~336~~054.5886 3-A-2 05948KGG8 SEN 4.75000% 2,~~543~~525,~~849~~406.6691 109,~~069~~996.40 1842,~~442~~959.7592 3-A-WIO 05948KGH6 SEN 0.~~58198~~58183% 0.00 46,~~456~~186.8542 0.00 PO 05948KGJ2 PO 0.00000% 8,~~589~~515,~~418~~836.9270 0.00 73112,~~582~~472.2335 X-B-1 05948KGK9 SUB 5.50000% 6,~~754~~746,~~267~~709.5820 30,~~957~~922.0642 7,~~558~~607.3851 X-B-2 05948KGL7 SUB 5.50000% 3,~~142~~138,~~418~~901.0451 14,~~402~~386.7563 3,~~516~~539.5339 X-B-3 05948KGM5 SUB 5.50000% 1,~~570~~568,~~713~~956.8413 7,~~199~~191.1005 1,~~757~~769.7114 X-B-4 05948KGS2 SUB 5.50000% 1,~~570~~568,~~713~~956.8413 7,~~199~~191.1005 1,~~757~~769.7114 X-B-5 05948KGT0 SUB 5.50000% 1,~~100~~099,~~291~~060.9769 5,~~043~~037.0036 1,~~231~~239.2829 X-B-6 05948KGU7 SUB 5.50000% 1,~~257~~255,~~252~~845.8995 5,~~762~~755.4196 1,~~406~~416.9308 3-B-1 05948KGN3 SUB 4.75000% 1,~~659~~652,~~466~~553.6214 6,~~568~~541.7236 6,~~913~~950.4883 3-B-2 05948KGP8 SUB 4.75000% ~~552~~550,~~833~~530.9479 2,~~188~~179.3018 2,~~303~~315.1560 3-B-3 05948KGQ6 SUB 4.75000% ~~552~~550,~~833~~530.9479 2,~~188~~179.3018 2,~~303~~315.1560 3-B-4 05948KGV5 SUB 4.75000% ~~315~~314,~~491~~177.6225 1,~~248~~243.8262 1,~~314~~321.3647 3-B-5 05948KGW3 SUB 4.75000% ~~158~~157,~~228~~569.2102 ~~626~~623.3271 ~~659~~662.1975 3-B-6 05948KGX1 SUB 4.75000% ~~237~~236,~~570~~580.0733 ~~940~~936.3846 ~~989~~995.7408 SES 05948KGR4 SEN 0.00000% 0.00 7877,~~312~~913.6075 0.00 Totals ~~439~~435,~~556~~235,~~641~~201.3395 2,~~081~~061,~~735~~307.8750 48,~~321~~083,~~439~~465.3684

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-CB-1 0.00 9088,~~082~~036,~~785~~018.6412 12,~~589~~459,~~926~~646.5293 0.00 1-CB-2 0.00 ~~117~~114,~~986~~592,~~783~~648.5273 23,~~514~~934,~~704~~907.6652 0.00 1-CB-3 0.00 32,~~067~~979,~~777~~526.2628 65102,~~384~~311.9063 0.00 1-CB-4 0.00 18,256,000.00 83,673.33 0.00 1-CB-5 0.00 11,~~614~~667,~~138~~369.2874 0.00 0.00 1-CB-WIO 0.00 0.00 65,~~952~~016.3921 0.00 1-CB-R 0.00 0.00 0.03 0.00 2-NC-1 0.00 20,~~144~~110,~~435~~280.3738 ~~131~~126,~~167~~483.6466 0.00 2-NC-2 0.00 3,937,000.00 18,044.58 0.00 2-NC-WIO 0.00 0.00 7,~~816~~801.0247 0.00 3-A-1 0.00 ~~140~~137,~~264~~878,~~667~~612.3448 12,~~583~~941,~~605~~269.4628 0.00 3-A-2 0.00 2,~~525~~482,~~406~~446.9198 2852,~~512~~956.1532 0.00 3-A-WIO 0.00 0.00 46,~~456~~186.8542 0.00 PO 0.00 8,~~515~~403,~~836~~364.7035 73112,~~582~~472.2335 0.00 X-B-1 0.00 6,~~746~~739,~~709~~101.2068 38,~~515~~529.4493 0.00 X-B-2 0.00 3,~~138~~135,~~901~~362.5112 17,~~919~~926.2802 0.00 X-B-3 0.00 1,~~568~~567,~~956~~186.1399 8,~~956~~960.8119 0.00 X-B-4 0.00 1,~~568~~567,~~956~~186.1399 8,~~956~~960.8119 0.00 X-B-5 0.00 1,~~099~~097,~~060~~821.6940 6,~~274~~276.2865 0.00 X-B-6 0.00 1,~~255~~254,~~845~~429.9588 7,~~169~~172.3404 0.00 3-B-1 0.00 1,~~652~~645,~~553~~602.1431 13,~~482~~492.2019 0.00 3-B-2 0.00 ~~550~~548,~~530~~215.7919 4,~~491~~494.4578 0.00 3-B-3 0.00 ~~550~~548,~~530~~215.7919 4,~~491~~494.4578 0.00 3-B-4 0.00 ~~314~~312,~~177~~855.2579 2,~~563~~565.1809 0.00 3-B-5 0.00 ~~157~~156,~~569~~906.0227 1,~~285~~286.5146 0.00 3-B-6 0.00 ~~236~~235,~~580~~585.3325 1,~~930~~931.1254 0.00 SES 0.00 0.00 7877,~~312~~913.6075 0.00 Totals 0.00 ~~435~~427,~~235~~151,~~201~~736.9512 610,~~403~~144,~~175~~773.2334 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 9190,~~254~~082,~~462~~785.5564 ~~102~~101,~~510~~951.1368 1,~~069~~944,~~166~~815.7884 0.00 0.00 1-CB-2 134,687,000.00 ~~119~~117,~~951~~986,~~709~~783.5352 ~~171~~169,~~911~~065.5849 13,~~793~~225,~~014~~069.4430 0.00 0.00 1-CB-3 3,502,000.00 3,~~118~~067,~~867~~777.3526 4,~~469~~395.88 4683,~~620~~855.2111 0.00 0.00 1-CB-4 18,256,000.00 18,256,000.00 0.00 0.00 0.00 0.00 1-CB-5 11,095,000.00 11,~~561~~614,~~149~~138.6828 0.00 0.00 (5253,~~988~~231.6046) 0.00 1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00 1-CB-R 100.00 0.00 0.00 0.00 0.00 0.00 2-NC-1 23,716,000.00 20,~~183~~144,~~097~~435.1637 2526,~~979~~172.0137 127,~~682~~982.7863 0.00 0.00 2-NC-2 3,937,000.00 3,937,000.00 0.00 0.00 0.00 0.00 2-NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 154,905,000.00 ~~141~~140,~~289~~264,~~003~~667.9234 ~~588~~589,~~620~~968.1964 ~~435~~1,~~716~~796,086.3923 0.00 0.00 3-A-2 2,789,000.00 2,~~543~~525,~~849~~406.6691 10,~~597~~622.8614 732,~~844~~337.8978 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 PO 8,953,551.00 8,~~589~~515,~~418~~836.9270 18,~~563~~533.2806 5593,~~018~~939.9529 0.00 0.00 X-B-1 6,820,000.00 6,~~754~~746,~~267~~709.5820 7,~~558~~607.3851 0.00 0.00 0.00 X-B-2 3,173,000.00 3,~~142~~138,~~418~~901.0451 3,~~516~~539.5339 0.00 0.00 0.00 X-B-3 1,586,000.00 1,~~570~~568,~~713~~956.8413 1,~~757~~769.7114 0.00 0.00 0.00 X-B-4 1,586,000.00 1,~~570~~568,~~713~~956.8413 1,~~757~~769.7114 0.00 0.00 0.00 X-B-5 1,111,000.00 1,~~100~~099,~~291~~060.9769 1,~~231~~239.2829 0.00 0.00 0.00 X-B-6 1,269,486.00 1,~~257~~255,~~252~~845.8995 1,~~406~~416.9308 0.00 0.00 0.00 3-B-1 1,720,000.00 1,~~659~~652,~~466~~553.6214 6,~~913~~950.4883 0.00 0.00 0.00 3-B-2 573,000.00 ~~552~~550,~~833~~530.9479 2,~~303~~315.1560 0.00 0.00 0.00 3-B-3 573,000.00 ~~552~~550,~~833~~530.9479 2,~~303~~315.1560 0.00 0.00 0.00 3-B-4 327,000.00 ~~315~~314,~~491~~177.6225 1,~~314~~321.3647 0.00 0.00 0.00 3-B-5 164,000.00 ~~158~~157,~~228~~569.2102 ~~659~~662.1975 0.00 0.00 0.00 3-B-6 246,236.00 ~~237~~236,~~570~~580.0733 ~~989~~995.7408 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 480,989,373.00 ~~439~~435,~~556~~235,~~641~~201.3395 ~~954~~952,~~363~~611.5414 37,~~420~~184,~~064~~086.4418 (5253,~~988~~231.6046) 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 12,~~171~~046,~~676~~767.9152 9088,~~082~~036,~~785~~018.6412 0.~~90082786~~88036018 12,~~171~~046,~~676~~767.9152 1-CB-2 13,~~964~~394,~~926~~134.0179 ~~117~~114,~~986~~592,~~783~~648.5273 0.~~87600721~~85080705 13,~~964~~394,~~926~~134.0179 1-CB-3 5188,~~090~~250.0998 32,~~067~~979,~~777~~526.2628 0.~~87600721~~85080705 5188,~~090~~250.0998 1-CB-4 0.00 18,256,000.00 1.00000000 0.00 1-CB-5 (5253,~~988~~231.6046) 11,~~614~~667,~~138~~369.2874 1.~~04679029~~05158808 (5253,~~988~~231.6046) 1-CB-WIO 0.00 0.00 0.00000000 0.00 1-CB-R 0.00 0.00 0.00000000 0.00 2-NC-1 3834,~~661~~155.7800 20,~~144~~110,~~435~~280.3738 0.~~84940274~~84796257 3834,~~661~~155.7800 2-NC-2 0.00 3,937,000.00 1.00000000 0.00 2-NC-WIO 0.00 0.00 0.00000000 0.00 3-A-1 12,~~024~~386,~~336~~054.5886 ~~140~~137,~~264~~878,~~667~~612.3448 0.~~90548831~~89008497 12,~~024~~386,~~336~~054.5886 3-A-2 1842,~~442~~959.7592 2,~~525~~482,~~406~~446.9198 0.~~90548831~~89008497 1842,~~442~~959.7592 3-A-WIO 0.00 0.00 0.00000000 0.00 PO 73112,~~582~~472.2335 8,~~515~~403,~~836~~364.7035 0.~~95111277~~93855101 73112,~~582~~472.2335 X-B-1 7,~~558~~607.3851 6,~~746~~739,~~709~~101.2068 0.~~98925355~~98813808 7,~~558~~607.3851 X-B-2 3,~~516~~539.5339 3,~~138~~135,~~901~~362.5112 0.~~98925355~~98813808 3,~~516~~539.5339 X-B-3 1,~~757~~769.7114 1,~~568~~567,~~956~~186.1399 0.~~98925355~~98813808 1,~~757~~769.7114 X-B-4 1,~~757~~769.7114 1,~~568~~567,~~956~~186.1399 0.~~98925355~~98813808 1,~~757~~769.7114 X-B-5 1,~~231~~239.2829 1,~~099~~097,~~060~~821.6940 0.~~98925355~~98813807 1,~~231~~239.2829 X-B-6 1,~~406~~416.9308 1,~~255~~254,~~845~~429.9588 0.~~98925545~~98813999 1,~~406~~416.9308 3-B-1 6,~~913~~950.4883 1,~~652~~645,~~553~~602.1431 0.~~96078671~~95674553 6,~~913~~950.4883 3-B-2 2,~~303~~315.1560 ~~550~~548,~~530~~215.7919 0.~~96078672~~95674553 2,~~303~~315.1560 3-B-3 2,~~303~~315.1560 ~~550~~548,~~530~~215.7919 0.~~96078672~~95674553 2,~~303~~315.1560 3-B-4 1,~~314~~321.3647 ~~314~~312,~~177~~855.2579 0.~~96078670~~95674554 1,~~314~~321.3647 3-B-5 ~~659~~662.1975 ~~157~~156,~~569~~906.0227 0.~~96078671~~95674555 ~~659~~662.1975 3-B-6 ~~989~~995.7408 ~~236~~235,~~580~~585.3325 0.~~96078693~~95674576 ~~989~~995.7408 SES 0.00 0.00 0.00000000 0.00 Totals 48,~~321~~083,~~439~~465.3684 ~~435~~427,~~235~~151,~~201~~736.9512 0.~~90487488~~88806897 48,~~321~~083,~~439~~465.3684

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 ~~912~~900.~~54462550~~82785640 1.~~02510130~~01951680 1019.~~69166780~~44815840 0.00000000 1-CB-2 134,687,000.00 ~~890~~876.~~59604513~~00721317 1.~~27637842~~25524728 1323.~~31245361~~94491896 0.00000000 1-CB-3 3,502,000.00 ~~890~~876.~~59604512~~00721302 1.~~27637921~~25524843 1323.~~31245288~~94492005 0.00000000 1-CB-4 18,256,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-CB-5 11,095,000.00 ~~1042~~1046.~~01439207~~79029112 0.00000000 0.00000000 (4.~~77589905~~79778819) 1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-CB-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 23,716,000.00 ~~851~~849.~~03293810~~40273950 1.~~09542123~~10357438 0.~~53477737~~33659260 0.00000000 2-NC-2 3,937,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 154,905,000.00 ~~912~~905.~~10099041~~48831439 3.~~79987857~~80858358 211.~~81279746~~59475956 0.00000000 3-A-2 2,789,000.00 ~~912~~905.~~10098960~~48831481 3.~~79987809~~80858372 211.~~81279670~~59475798 0.00000000 3-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 8,953,551.00 ~~959~~951.~~33098723~~11277079 2.~~07328690~~06991170 610.~~14493065~~49184731 0.00000000 X-B-1 6,820,000.00 ~~990~~989.~~36181525~~25354839 1.~~10826686~~11547067 0.00000000 0.00000000 X-B-2 3,173,000.00 ~~990~~989.~~36181532~~25354869 1.~~10826662~~11547116 0.00000000 0.00000000 X-B-3 1,586,000.00 ~~990~~989.~~36181589~~25354981 1.~~10826608~~11547289 0.00000000 0.00000000 X-B-4 1,586,000.00 ~~990~~989.~~36181589~~25354981 1.~~10826608~~11547289 0.00000000 0.00000000 X-B-5 1,111,000.00 ~~990~~989.~~36180918~~25354635 1.~~10826283~~11547255 0.00000000 0.00000000 X-B-6 1,269,486.00 ~~990~~989.~~36372989~~25545457 1.~~10826744~~11547508 0.00000000 0.00000000 3-B-1 1,720,000.00 ~~964~~960.~~80617442~~78670930 4.~~01946512~~04118023 0.00000000 0.00000000 3-B-2 573,000.00 ~~964~~960.~~80617801~~78671902 4.~~01945899~~04118674 0.00000000 0.00000000 3-B-3 573,000.00 ~~964~~960.~~80617801~~78671902 4.~~01945899~~04118674 0.00000000 0.00000000 3-B-4 327,000.00 ~~964~~960.~~80617737~~78669725 4.~~01944954~~04119266 0.00000000 0.00000000 3-B-5 164,000.00 ~~964~~960.~~80615854~~78670732 4.~~01945122~~04115854 0.00000000 0.00000000 3-B-6 246,236.00 ~~964~~960.~~80640524~~78692799 4.~~01947725~~04116376 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-CB-1 0.00000000 1120.~~71676910~~46767520 ~~900~~880.~~82785640~~36018120 0.~~90082786~~88036018 1120.~~71676910~~46767520 1-CB-2 0.00000000 1425.~~58883196~~20016624 ~~876~~850.~~00721317~~80704693 0.~~87600721~~85080705 1425.~~58883196~~20016624 1-CB-3 0.00000000 1425.~~58883210~~20016562 ~~876~~850.~~00721302~~80704740 0.~~87600721~~85080705 1425.~~58883210~~20016562 1-CB-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-CB-5 0.00000000 (4.~~77589905~~79778819) 1,~~046~~051.~~79029112~~58807932 1.~~04679029~~05158808 (4.~~77589905~~79778819) 1-CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 0.00000000 1.~~63019818~~44016698 ~~849~~847.~~40273950~~96257295 0.~~84940274~~84796257 1.~~63019818~~44016698 2-NC-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 615.~~61267603~~40334308 ~~905~~890.~~48831439~~08497130 0.~~90548831~~89008497 615.~~61267603~~40334308 3-A-2 0.00000000 615.~~61267479~~40334170 ~~905~~890.~~48831481~~08496952 0.~~90548831~~89008497 615.~~61267479~~40334170 3-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 812.~~21821755~~56175902 ~~951~~938.~~11277079~~55101177 0.~~95111277~~93855101 812.~~21821755~~56175902 X-B-1 0.00000000 1.~~10826686~~11547067 ~~989~~988.~~25354839~~13807625 0.~~98925355~~98813808 1.~~10826686~~11547067 X-B-2 0.00000000 1.~~10826662~~11547116 ~~989~~988.~~25354869~~13807753 0.~~98925355~~98813808 1.~~10826662~~11547116 X-B-3 0.00000000 1.~~10826608~~11547289 ~~989~~988.~~25354981~~13807692 0.~~98925355~~98813808 1.~~10826608~~11547289 X-B-4 0.00000000 1.~~10826608~~11547289 ~~989~~988.~~25354981~~13807692 0.~~98925355~~98813808 1.~~10826608~~11547289 X-B-5 0.00000000 1.~~10826283~~11547255 ~~989~~988.~~25354635~~13807381 0.~~98925355~~98813807 1.~~10826283~~11547255 X-B-6 0.00000000 1.~~10826744~~11547508 ~~989~~988.~~25545457~~13998736 0.~~98925545~~98813999 1.~~10826744~~11547508 3-B-1 0.00000000 4.~~01946512~~04118023 ~~960~~956.~~78670930~~74552907 0.~~96078671~~95674553 4.~~01946512~~04118023 3-B-2 0.00000000 4.~~01945899~~04118674 ~~960~~956.~~78671902~~74553229 0.~~96078672~~95674553 4.~~01945899~~04118674 3-B-3 0.00000000 4.~~01945899~~04118674 ~~960~~956.~~78671902~~74553229 0.~~96078672~~95674553 4.~~01945899~~04118674 3-B-4 0.00000000 4.~~01944954~~04119266 ~~960~~956.~~78669725~~74553517 0.~~96078670~~95674554 4.~~01944954~~04119266 3-B-5 0.00000000 4.~~01945122~~04115854 ~~960~~956.~~78670732~~74554878 0.~~96078671~~95674555 4.~~01945122~~04115854 3-B-6 0.00000000 4.~~01947725~~04116376 ~~960~~956.~~78692799~~74576423 0.~~96078693~~95674576 4.~~01947725~~04116376 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% 9190,~~254~~082,~~462~~785.5564 ~~418~~412,~~249~~879.6243 0.00 0.00 1-CB-2 134,687,000.00 5.50000% ~~119~~117,~~951~~986,~~709~~783.5352 ~~549~~540,~~778~~772.6776 0.00 0.00 1-CB-3 3,502,000.00 5.50000% 3,~~118~~067,~~867~~777.3526 14,~~294~~060.8165 0.00 0.00 1-CB-4 18,256,000.00 5.50000% 18,256,000.00 83,673.33 0.00 0.00 1-CB-5 11,095,000.00 5.50000% 11,~~561~~614,~~149~~138.6828 5253,~~988~~231.6047 0.00 0.00 1-CB-WIO 0.00 0.~~50765~~50761% ~~155~~153,~~901~~698,~~045~~152.5979 65,~~952~~016.3921 0.00 0.00 1-CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-NC-1 23,716,000.00 5.50000% 20,~~183~~144,~~097~~435.1637 92,~~505~~328.8666 0.00 0.00 2-NC-2 3,937,000.00 5.50000% 3,937,000.00 18,044.58 0.00 0.00 2-NC-WIO 0.00 0.~~47797~~47780% 19,~~623~~593,~~122~~542.3446 7,~~816~~801.0247 0.00 0.00 3-A-1 154,905,000.00 4.75000% ~~141~~140,~~289~~264,~~003~~667.9234 ~~559~~555,~~268~~214.9731 0.00 0.00 3-A-2 2,789,000.00 4.75000% 2,~~543~~525,~~849~~406.6691 109,~~069~~996.40 0.00 0.00 3-A-WIO 0.00 0.~~58198~~58183% 95,~~791~~257,~~200~~393.0206 46,~~456~~186.8641 0.00 0.00 PO 8,953,551.00 0.00000% 8,~~589~~515,~~418~~836.9270 0.00 0.00 0.00 X-B-1 6,820,000.00 5.50000% 6,~~754~~746,~~267~~709.5820 30,~~957~~922.0642 0.00 0.00 X-B-2 3,173,000.00 5.50000% 3,~~142~~138,~~418~~901.0451 14,~~402~~386.7563 0.00 0.00 X-B-3 1,586,000.00 5.50000% 1,~~570~~568,~~713~~956.8413 7,~~199~~191.1105 0.00 0.00 X-B-4 1,586,000.00 5.50000% 1,~~570~~568,~~713~~956.8413 7,~~199~~191.1105 0.00 0.00 X-B-5 1,111,000.00 5.50000% 1,~~100~~099,~~291~~060.9769 5,~~043~~037.0036 0.00 0.00 X-B-6 1,269,486.00 5.50000% 1,~~257~~255,~~252~~845.8995 5,~~762~~755.4196 0.00 0.00 3-B-1 1,720,000.00 4.75000% 1,~~659~~652,~~466~~553.6214 6,~~568~~541.7236 0.00 0.00 3-B-2 573,000.00 4.75000% ~~552~~550,~~833~~530.9479 2,~~188~~179.3018 0.00 0.00 3-B-3 573,000.00 4.75000% ~~552~~550,~~833~~530.9479 2,~~188~~179.3018 0.00 0.00 3-B-4 327,000.00 4.75000% ~~315~~314,~~491~~177.6225 1,~~248~~243.8262 0.00 0.00 3-B-5 164,000.00 4.75000% ~~158~~157,~~228~~569.2102 ~~626~~623.3271 0.00 0.00 3-B-6 246,236.00 4.75000% ~~237~~236,~~570~~580.0733 ~~940~~936.3846 0.00 0.00 SES 0.00 0.00000% ~~439~~435,~~556~~235,~~642~~203.8042 0.00 0.00 0.00 Totals 480,989,373.00 21,~~003~~983,~~423~~393.3966 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 0.0102 0.00 ~~418~~412,~~249~~879.6141 0.00 9088,~~082~~036,~~785~~018.6412 1-CB-2 0.0203 0.00 ~~549~~540,~~778~~772.6573 0.00 ~~117~~114,~~986~~592,~~783~~648.5273 1-CB-3 0.00 0.00 14,~~294~~060.8165 0.00 32,~~067~~979,~~777~~526.2628 1-CB-4 0.00 0.00 83,673.33 0.00 18,256,000.00 1-CB-5 0.00 0.00 5253,~~988~~231.6046 0.00 11,~~614~~667,~~138~~369.2874 1-CB-WIO 0.00 0.00 65,~~952~~016.3921 0.00 ~~153~~150,~~698~~358,~~152~~093.7942 1-CB-R 0.00 0.00 0.03 0.00 0.00 2-NC-1 0.00 0.00 92,~~505~~328.8666 0.00 20,~~144~~110,~~435~~280.3738 2-NC-2 0.00 0.00 18,044.58 0.00 3,937,000.00 2-NC-WIO 0.00 0.00 7,~~816~~801.0247 0.00 19,~~593~~565,~~542~~494.4696 3-A-1 (0.1011) 0.00 ~~559~~555,~~268~~214.8842 0.00 ~~140~~137,~~264~~878,~~667~~612.3448 3-A-2 0.00 0.00 109,~~069~~996.40 0.00 2,~~525~~482,~~406~~446.9198 3-A-WIO (0.01) 0.00 46,~~456~~186.8542 0.00 9593,~~257~~540,~~393~~297.0679 PO 0.00 0.00 0.00 0.00 8,~~515~~403,~~836~~364.7035 X-B-1 0.00 0.00 30,~~957~~922.0642 0.00 6,~~746~~739,~~709~~101.2068 X-B-2 0.00 0.00 14,~~402~~386.7563 0.00 3,~~138~~135,~~901~~362.5112 X-B-3 0.00 0.00 7,~~199~~191.1005 0.00 1,~~568~~567,~~956~~186.1399 X-B-4 0.00 0.00 7,~~199~~191.1005 0.00 1,~~568~~567,~~956~~186.1399 X-B-5 0.00 0.00 5,~~043~~037.0036 0.00 1,~~099~~097,~~060~~821.6940 X-B-6 0.00 0.00 5,~~762~~755.4196 0.00 1,~~255~~254,~~845~~429.9588 3-B-1 0.00 0.00 6,~~568~~541.7236 0.00 1,~~652~~645,~~553~~602.1431 3-B-2 0.00 0.00 2,~~188~~179.3018 0.00 ~~550~~548,~~530~~215.7919 3-B-3 0.00 0.00 2,~~188~~179.3018 0.00 ~~550~~548,~~530~~215.7919 3-B-4 0.00 0.00 1,~~248~~243.8262 0.00 ~~314~~312,~~177~~855.2579 3-B-5 0.00 0.00 ~~626~~623.3271 0.00 ~~157~~156,~~569~~906.0227 3-B-6 0.00 0.00 ~~940~~936.3846 0.00 ~~236~~235,~~580~~585.3325 SES 0.00 0.00 7877,~~312~~913.6075 0.00 ~~435~~427,~~235~~151,~~203~~737.4258 Totals (0.1407) 0.00 2,~~081~~061,~~735~~307.8750 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% ~~912~~900.~~54462550~~82785640 4.~~18249620~~12879430 0.00000000 0.00000000 1-CB-2 134,687,000.00 5.50000% ~~890~~876.~~59604513~~00721317 4.~~08189855~~01503308 0.00000000 0.00000000 1-CB-3 3,502,000.00 5.50000% ~~890~~876.~~59604512~~00721302 4.~~08189891~~01503427 0.00000000 0.00000000 1-CB-4 18,256,000.00 5.50000% 1000.00000000 4.58333315 0.00000000 0.00000000 1-CB-5 11,095,000.00 5.50000% ~~1042~~1046.~~01439207~~79029112 4.~~77589905~~79778909 0.00000000 0.00000000 1-CB-WIO 0.00 0.~~50765~~50761% ~~891~~878.~~10610956~~51471721 0.~~37697360~~37162254 0.00000000 0.00000000 1-CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 23,716,000.00 5.50000% ~~851~~849.~~03293810~~40273950 3.~~90056755~~89309580 0.00000000 0.00000000 2-NC-2 3,937,000.00 5.50000% 1000.00000000 4.58333249 0.00000000 0.00000000 2-NC-WIO 0.00 0.~~47797~~47780% ~~849~~848.~~39561786~~11523954 0.~~33831992~~33769011 0.00000000 0.00000000 3-A-1 154,905,000.00 4.75000% ~~912~~905.~~10099041~~48831439 3.~~61039973~~58422459 0.00000000 0.00000000 3-A-2 2,789,000.00 4.75000% ~~912~~905.~~10098960~~48831481 3.~~61039799~~58422374 0.00000000 0.00000000 3-A-WIO 0.00 0.~~58198~~58183% ~~897~~892.~~47128496~~47002787 0.~~43525603~~43272218 0.00000000 0.00000000 PO 8,953,551.00 0.00000% ~~959~~951.~~33098723~~11277079 0.00000000 0.00000000 0.00000000 X-B-1 6,820,000.00 5.50000% ~~990~~989.~~36181525~~25354839 4.~~53915836~~53407918 0.00000000 0.00000000 X-B-2 3,173,000.00 5.50000% ~~990~~989.~~36181532~~25354869 4.~~53915853~~53407816 0.00000000 0.00000000 X-B-3 1,586,000.00 5.50000% ~~990~~989.~~36181589~~25354981 4.~~53916141~~53407945 0.00000000 0.00000000 X-B-4 1,586,000.00 5.50000% ~~990~~989.~~36181589~~25354981 4.~~53916141~~53407945 0.00000000 0.00000000 X-B-5 1,111,000.00 5.50000% ~~990~~989.~~36180918~~25354635 4.~~53915392~~53407741 0.00000000 0.00000000 X-B-6 1,269,486.00 5.50000% ~~990~~989.~~36372989~~25545457 4.~~53916782~~53408702 0.00000000 0.00000000 3-B-1 1,720,000.00 4.75000% ~~964~~960.~~80617442~~78670930 3.~~81902326~~80311628 0.00000000 0.00000000 3-B-2 573,000.00 4.75000% ~~964~~960.~~80617801~~78671902 3.~~81902269~~80310646 0.00000000 0.00000000 3-B-3 573,000.00 4.75000% ~~964~~960.~~80617801~~78671902 3.~~81902269~~80310646 0.00000000 0.00000000 3-B-4 327,000.00 4.75000% ~~964~~960.~~80617737~~78669725 3.~~81902141~~80311927 0.00000000 0.00000000 3-B-5 164,000.00 4.75000% ~~964~~960.~~80615854~~78670732 3.~~81902439~~80310976 0.00000000 0.00000000 3-B-6 246,236.00 4.75000% ~~964~~960.~~80640524~~78692799 3.~~81901915~~80309947 0.00000000 0.00000000 SES 0.00 0.00000% ~~913~~904.~~85936259~~87488266 0.00000000 0.00000000 0.00000000 (5) All classes are per $1000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-CB-1 0.~~00000010~~00000020 0.00000000 4.~~18249610~~12879410 0.00000000 ~~900~~880.~~82785640~~36018120 1-CB-2 0.~~00000015~~00000022 0.00000000 4.~~08189840~~01503285 0.00000000 ~~876~~850.~~00721317~~80704693 1-CB-3 0.00000000 0.00000000 4.~~08189891~~01503427 0.00000000 ~~876~~850.~~00721302~~80704740 1-CB-4 0.00000000 0.00000000 4.58333315 0.00000000 1000.00000000 1-CB-5 0.00000000 0.00000000 4.~~77589905~~79778819 0.00000000 ~~1046~~1051.~~79029112~~58807932 1-CB-WIO 0.00000000 0.00000000 0.~~37697360~~37162254 0.00000000 ~~878~~859.~~51471721~~42345776 1-CB-R 0.00000000 0.00000000 0.30000000 0.00000000 0.00000000 2-NC-1 0.00000000 0.00000000 3.~~90056755~~89309580 0.00000000 ~~849~~847.~~40273950~~96257295 2-NC-2 0.00000000 0.00000000 4.58333249 0.00000000 1000.00000000 2-NC-WIO 0.00000000 0.00000000 0.~~33831992~~33769011 0.00000000 ~~848~~846.~~11523954~~90119097 3-A-1 (0.~~00000065~~00000071) 0.00000000 3.~~61039915~~58422530 0.00000000 ~~905~~890.~~48831439~~08497130 3-A-2 0.00000000 0.00000000 3.~~61039799~~58422374 0.00000000 ~~905~~890.~~48831481~~08496952 3-A-WIO (0.00000009) 0.00000000 0.~~43525594~~43272227 0.00000000 ~~892~~876.~~47002787~~38249897 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~951~~938.~~11277079~~55101177 X-B-1 0.00000000 0.00000000 4.~~53915836~~53407918 0.00000000 ~~989~~988.~~25354839~~13807625 X-B-2 0.00000000 0.00000000 4.~~53915853~~53407816 0.00000000 ~~989~~988.~~25354869~~13807753 X-B-3 0.00000000 0.00000000 4.~~53915511~~53407945 0.00000000 ~~989~~988.~~25354981~~13807692 X-B-4 0.00000000 0.00000000 4.~~53915511~~53407945 0.00000000 ~~989~~988.~~25354981~~13807692 X-B-5 0.00000000 0.00000000 4.~~53915392~~53407741 0.00000000 ~~989~~988.~~25354635~~13807381 X-B-6 0.00000000 0.00000000 4.~~53916782~~53408702 0.00000000 ~~989~~988.~~25545457~~13998736 3-B-1 0.00000000 0.00000000 3.~~81902326~~80311628 0.00000000 ~~960~~956.~~78670930~~74552907 3-B-2 0.00000000 0.00000000 3.~~81902269~~80310646 0.00000000 ~~960~~956.~~78671902~~74553229 3-B-3 0.00000000 0.00000000 3.~~81902269~~80310646 0.00000000 ~~960~~956.~~78671902~~74553229 3-B-4 0.00000000 0.00000000 3.~~81902141~~80311927 0.00000000 ~~960~~956.~~78669725~~74553517 3-B-5 0.00000000 0.00000000 3.~~81902439~~80310976 0.00000000 ~~960~~956.~~78670732~~74554878 3-B-6 0.00000000 0.00000000 3.~~81901915~~80309947 0.00000000 ~~960~~956.~~78692799~~74576423 SES 0.00000000 0.00000000 0.~~16281566~~16198643 0.00000000 ~~904~~888.~~87488266~~06896910 (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-PO 0.00000% 0.00 0.00 5,~~981~~934,~~146~~638.1917 5,~~934~~847,~~638~~957.1789 9594.~~69188029~~29422153% 2-NC-PO 0.00000% 0.00 0.00 ~~304~~303,~~090~~686.3251 303,~~686~~283.5194 98.~~80353913~~67256413% 3-A-PO 0.00000% 0.00 0.00 2,~~304~~277,~~182~~512.4101 2,~~277~~252,~~512~~122.0152 9392.~~17389778~~13520392% 1-CB-SES 0.00000% ~~264,091,291.72~~ 260,894,388.47 255,315,995.81 0.00 0.00 9088.~~63667016~~69869465% 2-NC-SES 0.00000% 25,~~851~~811,~~890~~286.0673 25,~~811~~775,~~286~~179.7317 0.00 0.00 87.~~78938818~~66657910% 3-A-SES 0.00000% ~~149,613,461.02~~ 148,529,528.22 146,060,562.60 0.00 0.00 9089.~~70970656~~20186398%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 610,~~423~~164,~~504~~902.7595 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 610,~~423~~164,~~504~~902.7595 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 20,~~329~~129.5261 Payment of Interest and Principal 610,~~403~~144,~~175~~773.2334 Total Withdrawals (Pool Distribution Amount) 610,~~423~~164,~~504~~902.7595 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 18,~~314~~134.8680 Wells Fargo Bank, BA, as Trustee 21,~~014~~994.6681 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 20,~~329~~129.5261

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 2 0 0 2 123,~~840~~703.5903 0.00 0.00 123,~~840~~703.5903 30 Days 1712 0 0 0 1712 1,~~546~~381,~~582~~784.9771 0.00 0.00 0.00 1,~~546~~381,~~582~~784.9771 60 Days 02 0 0 0 02 0169,933.0093 0.00 0.00 0.00 0169,933.0093 90 Days 10 0 0 0 10 ~~132,984~~0.1200 0.00 0.00 0.00 ~~132,984~~0.1200 120 Days 0 0 01 0 01 0.00 0.00 0132,984.0012 0.00 0132,984.0012 150 Days 0 0 10 0 10 0.00 0.00 ~~91,279~~0.5300 0.00 ~~91,279~~0.5300 180+ Days 0 0 01 0 01 0.00 0.00 091,279.0053 0.00 091,279.0053 Totals 1814 2 12 0 2118 1,~~679~~551,~~567~~718.0964 123,~~840~~703.5903 91224,~~279~~263.5365 0.00 1,~~894~~899,~~687~~685.2132 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.~~059330~~060168% 0.000000% 0.000000% 0.~~059330~~060168% 0.~~028402~~028905% 0.000000% 0.000000% 0.~~028402~~028905% 30 Days 0.~~504301~~361011% 0.000000% 0.000000% 0.000000% 0.~~504301~~361011% 0.~~354693~~322877% 0.000000% 0.000000% 0.000000% 0.~~354693~~322877% 60 Days 0.~~000000~~060168% 0.000000% 0.000000% 0.000000% 0.~~000000~~060168% 0.~~000000~~039708% 0.000000% 0.000000% 0.000000% 0.~~000000~~039708% 90 Days 0.~~029665~~000000% 0.000000% 0.000000% 0.000000% 0.~~029665~~000000% 0.~~030499~~000000% 0.000000% 0.000000% 0.000000% 0.~~030499~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~030084% 0.000000% 0.~~000000~~030084% 0.000000% 0.000000% 0.~~000000~~031074% 0.000000% 0.~~000000~~031074% 150 Days 0.000000% 0.000000% 0.~~029665~~000000% 0.000000% 0.~~029665~~000000% 0.000000% 0.000000% 0.~~020934~~000000% 0.000000% 0.~~020934~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~030084% 0.000000% 0.~~000000~~030084% 0.000000% 0.000000% 0.~~000000~~021329% 0.000000% 0.~~000000~~021329% Totals 0.~~533966~~421179% 0.~~059330~~060168% 0.~~029665~~060168% 0.000000% 0.~~622961~~541516% 0.~~385191~~362585% 0.~~028402~~028905% 0.~~020934~~052403% 0.000000% 0.~~434527~~443893%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total One 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 2 0 0 2 123,~~840~~703.5903 0.00 0.00 123,~~840~~703.5903 30 Days 97 0 0 0 97 1842,~~047,663~~804.9578 0.00 0.00 0.00 1842,~~047,663~~804.9578 60 Days 01 0 0 0 01 077,142.0023 0.00 0.00 0.00 077,142.0023 90 Days 10 0 0 0 10 ~~132,984~~0.1200 0.00 0.00 0.00 ~~132,984~~0.1200 120 Days 0 0 01 0 01 0.00 0.00 0132,984.0012 0.00 0132,984.0012 150 Days 0 0 10 0 10 0.00 0.00 ~~91,279~~0.5300 0.00 ~~91,279~~0.5300 180 Days 0 0 01 0 01 0.00 0.00 091,279.0053 0.00 091,279.0053 Totals 108 2 12 0 1312 1919,~~180,648~~947.0701 123,~~840~~703.5903 91224,~~279~~263.5365 0.00 1,~~395~~267,~~768~~913.1969 0-29 Days 0.~~104767~~106553% 0.000000% 0.000000% 0.~~104767~~106553% 0.~~047421~~048403% 0.000000% 0.000000% 0.~~047421~~048403% 30 Days 0.~~471451~~372936% 0.000000% 0.000000% 0.000000% 0.~~471451~~372936% 0.~~401175~~329776% 0.000000% 0.000000% 0.000000% 0.~~401175~~329776% 60 Days 0.~~000000~~053277% 0.000000% 0.000000% 0.000000% 0.~~000000~~053277% 0.~~000000~~030185% 0.000000% 0.000000% 0.000000% 0.~~000000~~030185% 90 Days 0.~~052383~~000000% 0.000000% 0.000000% 0.000000% 0.~~052383~~000000% 0.~~050923~~000000% 0.000000% 0.000000% 0.000000% 0.~~050923~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~053277% 0.000000% 0.~~000000~~053277% 0.000000% 0.000000% 0.~~000000~~052035% 0.000000% 0.~~000000~~052035% 150 Days 0.000000% 0.000000% 0.~~052383~~000000% 0.000000% 0.~~052383~~000000% 0.000000% 0.000000% 0.~~034953~~000000% 0.000000% 0.~~034953~~000000% 180 Days 0.000000% 0.000000% 0.~~000000~~053277% 0.000000% 0.~~000000~~053277% 0.000000% 0.000000% 0.~~000000~~035716% 0.000000% 0.~~000000~~035716% Totals 0.~~523834~~426212% 0.~~104767~~106553% 0.~~052383~~106553% 0.000000% 0.~~680985~~639318% 0.~~452097~~359961% 0.~~047421~~048403% 0.~~034953~~087751% 0.000000% 0.~~534472~~496115% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Two No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Three 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 85 0 0 0 85 ~~498~~538,~~919~~979.0293 0.00 0.00 0.00 ~~498~~538,~~919~~979.0293 60 Days 01 0 0 0 01 092,791.0070 0.00 0.00 0.00 092,791.0070 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 86 0 0 0 86 ~~498~~631,~~919~~771.0263 0.00 0.00 0.00 ~~498~~631,~~919~~771.0263 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~567779~~358680% 0.000000% 0.000000% 0.000000% 0.~~567779~~358680% 0.~~334724~~367667% 0.000000% 0.000000% 0.000000% 0.~~334724~~367667% 60 Days 0.~~000000~~071736% 0.000000% 0.000000% 0.000000% 0.~~000000~~071736% 0.~~000000~~063298% 0.000000% 0.000000% 0.000000% 0.~~000000~~063298% 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.~~567779~~430416% 0.000000% 0.000000% 0.000000% 0.~~567779~~430416% 0.~~334724~~430966% 0.000000% 0.000000% 0.000000% 0.~~334724~~430966%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 11,~~503~~987.8254

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~724893~~723974% Weighted Average Net Coupon 5.~~474893~~473974% Weighted Average Pass-Through Rate 5.~~469393~~468474% Weighted Average Maturity(Stepdown Calculation ) ~~350~~349 Beginning Scheduled Collateral Loan Count 3,~~396~~371 Number Of Loans Paid In Full 2547 Ending Scheduled Collateral Loan Count 3,~~371~~324 Beginning Scheduled Collateral Balance ~~439~~435,~~556~~235,~~642~~203.8042 Ending Scheduled Collateral Balance ~~435~~427,~~235~~151,~~203~~737.4258 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 ~~436~~427,~~034~~960,~~815~~285.6061 Monthly P &I Constant 3,~~046~~026,~~739~~022.8021 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~410~~402,~~829~~780,~~592~~265.1954 Scheduled Principal 949,~~727~~959.5662 Unscheduled Principal 37,~~371~~133,~~711~~506.8222

Group Level Collateral Statement Group One Two Three Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~930616~~929436 6.~~053609~~053490 5.~~304960~~305815 Weighted Average Net Rate 5.~~680616~~679435 5.~~803608~~803490 5.~~054961~~055817 Weighted Average Maturity ~~346~~345 ~~350~~349 ~~167~~166 Beginning Loan Count 1,~~928~~909 53 1,~~415~~409 Loans Paid In Full 1932 0 615 Ending Loan Count 1,~~909~~877 53 1,~~409~~394 Beginning Scheduled Balance ~~264~~260,~~091~~894,~~291~~388.7247 25,~~851~~811,~~890~~286.0673 ~~149~~148,~~613~~529,~~461~~528.0222 Ending scheduled Balance ~~260~~255,~~894~~315,~~388~~995.4781 25,~~811~~775,~~286~~179.7317 ~~148~~146,~~529~~060,~~528~~562.2260 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 1,~~602~~585,~~942~~486.8170 158,302.06 1,~~285~~282,~~494~~233.9345 Scheduled Principal ~~297~~296,~~756~~356.1731 2728,~~887~~095.6908 ~~624~~625,~~083~~508.7023 Unscheduled Principal 25,~~899~~282,~~147~~036.0835 128,~~715~~012.6448 ~~459~~1,~~849~~843,457.1039 Scheduled Interest 1,~~305~~289,~~186~~130.6439 130,~~414~~206.3798 ~~661~~656,~~411~~725.2322 Servicing Fees 5554,~~019~~353.0001 5,~~385~~377.8136 3130,~~169~~943.4763 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~210~~195.4374 118.4831 ~~685~~680.7576 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,~~248~~233,~~957~~581.2164 124,~~910~~711.0831 ~~629~~625,~~556~~100.0183 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.~~675116~~673935 5.~~798109~~797989 5.~~049461~~050317

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~724893~~723974 Weighted Average Net Rate 5.~~474893~~473974 Weighted Average Maturity ~~350~~349 Beginning Loan Count 3,~~396~~371 Loans Paid In Full 2547 Ending Loan Count 3,~~371~~324 Beginning Scheduled Balance ~~439~~435,~~556~~235,~~642~~203.8042 Ending scheduled Balance ~~435~~427,~~235~~151,~~203~~737.4258 Record Date 0708/31/2004 Principal And Interest Constant 3,~~046~~026,~~739~~022.8021 Scheduled Principal 949,~~727~~959.5662 Unscheduled Principal 37,~~371~~133,~~711~~506.8222 Scheduled Interest 2,~~097~~076,~~012~~062.2459 Servicing Fees 9190,~~574~~674.2800 Master Servicing Fees 0.00 Trustee Fee 21,~~014~~994.6681 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 21,~~003~~983,~~423~~393.3078 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.~~469393~~468474

Miscellaneous Reporting Group One CPR % 1221.~~419570~~786321% Subordinate % 5.~~411626~~472340% Subordinate Prepayment % 0.000000% Subordinate Prepayment % 100.000000% Senior % 94.~~588374~~527660% Group Two CPR % 0.~~589278~~372280% Subordinate % 5.~~588356~~591135% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 94.~~411644~~408865% Group Three CPR % 313.~~641516~~972779% Subordinate % 2.~~359955~~367111% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~640045~~632889%

Group

Filing Compare · BANC OF AMERICA ALTERNATIVE LOAN TRUST SER 2003 9