8-K 1 baa03008_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 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-12 54-2126358 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 2003-8 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 2003-8 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 2003-8 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 2003-8 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: 2003-8 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 05948XTV3 SEN 5.50000% ~~367~~362,~~452~~360,~~283~~677.7420 1,~~684~~660,~~156~~785.1600 56,~~091~~089,~~606~~771.5320 1-CB-WIO 05948XTX9 SEN 0.~~31542~~31676% 0.00 4746,~~124~~420.3746 0.00 1-CB-R 05948XTW1 SEN 5.50000% 0.00 0.00 0.00 2-NC-1 05948XTY7 SEN 5.50000% 4039,~~456~~904,~~217~~616.8396 ~~185~~182,~~424~~892.3233 ~~551~~51,~~600~~765.8718 2-NC-2 05948XTZ4 SEN 5.75000% 4,027,913.00 19,300.4101 0.00 2-NC-3 05948XVQ1 SEN 0.00000% 183,087.00 0.00 0.00 2-NC-WIO 05948XUA7 SEN 0.~~21517~~21518% 0.00 5,~~531~~525.4604 0.00 3-A-1 05948XUB5 SEN 4.75000% ~~212~~208,~~041~~836,~~342~~933.2256 ~~839~~826,~~330~~646.3920 3,~~204~~184,~~408~~551.6681 3-A-WIO 05948XUC3 SEN 0.~~47649~~47616% 0.00 5251,~~407~~450.1232 0.00 PO 05948XUD1 SEN 0.00000% 13,~~685~~499,~~695~~303.8293 0.00 ~~186~~128,~~391~~189.8964 X-B1 05948XUE9 SUB 5.50000% 10,~~273~~261,~~438~~491.6203 47,~~086~~030.5985 1112,~~947~~030.6000 X-B2 05948XUF6 SUB 5.50000% 4,~~778~~772,~~251~~694.5664 21,~~900~~874.3239 5,~~556~~595.9124 X-B3 05948XUG4 SUB 5.50000% 2,~~389~~386,~~125~~347.7832 10,~~950~~937.1620 2,~~778~~797.4662 X-B4 05948XUM1 SUB 5.50000% 2,~~390~~387,~~114~~335.6605 10,~~954~~941.6972 2,~~779~~798.6178 X-B5 05948XUN9 SUB 5.50000% 1,~~672~~670,~~190~~245.2758 7,~~664~~655.2013 1,~~944~~958.6910 X-B6 05948XUP4 SUB 5.50000% 1,~~912~~910,~~300~~077.9201 8,~~764~~754.7134 2,~~223~~238.9126 3-B1 05948XUH2 SUB 4.75000% 2,~~453~~442,~~140~~539.6321 9,~~710~~668.3538 10,~~601~~661.4244 3-B2 05948XUJ8 SUB 4.75000% ~~818~~815,~~673~~135.3035 3,~~240~~226.58 3,~~537~~557.9698 3-B3 05948XUK5 SUB 4.75000% ~~817~~814,~~713~~179.5474 3,~~236~~222.7879 3,~~533~~553.81 3-B4 05948XUQ2 SUB 4.75000% ~~467~~465,~~401~~382.9908 1,~~850~~842.1314 2,~~019~~031.9135 3-B5 05948XUR0 SUB 4.75000% ~~233~~232,~~221~~213.1223 ~~923~~919.1718 1,~~007~~013.8859 3-B6 05948XUS8 SUB 4.75000% ~~351~~349,~~483~~964.4246 1,~~391~~385.2928 1,~~518~~527.9656 SES 05948XUL3 SUB 0.00000% 0.00 ~~116~~117,~~566~~495.8872 0.00 Totals ~~666~~657,~~403~~320,~~595~~136.4235 3,~~077~~037,~~514~~973.0806 9,~~083~~504,~~459~~041.0756

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-CB-1 0.00 ~~362~~356,~~360~~270,~~677~~906.2001 67,~~775~~750,~~762~~556.6920 0.00 1-CB-WIO 0.00 0.00 4746,~~124~~420.3746 0.00 1-CB-R 0.00 0.00 0.00 0.00 2-NC-1 0.00 39,~~904~~852,~~616~~851.9677 ~~737~~234,~~025~~657.1951 0.00 2-NC-2 0.00 4,027,913.00 19,300.4101 0.00 2-NC-3 0.00 183,087.00 0.00 0.00 2-NC-WIO 0.00 0.00 5,~~531~~525.4604 0.00 3-A-1 0.00 ~~208~~205,~~836~~652,~~933~~381.5674 4,~~043~~011,~~739~~198.0501 0.00 3-A-WIO 0.00 0.00 5251,~~407~~450.1232 0.00 PO 0.00 13,~~499~~371,~~303~~114.9329 ~~186~~128,~~391~~189.8964 0.00 X-B1 0.00 10,~~261~~249,~~491~~461.03 59,~~034~~060.1985 0.00 X-B2 0.00 4,~~772~~767,~~694~~099.6440 27,~~457~~469.2363 0.00 X-B3 0.00 2,~~386~~383,~~347~~549.3270 13,~~728~~734.6282 0.00 X-B4 0.00 2,~~387~~384,~~335~~536.0527 13,~~734~~740.3050 0.00 X-B5 0.00 1,~~670~~668,~~245~~287.5848 9,~~608~~613.8923 0.00 X-B6 0.00 1,~~910~~907,~~077~~838.0175 10,~~988~~992.6260 0.00 3-B1 0.00 2,~~442~~431,~~539~~877.2177 20,~~311~~329.7782 0.00 3-B2 0.00 ~~815~~811,~~135~~577.3536 6,~~778~~784.5456 0.00 3-B3 0.00 ~~814~~810,~~179~~625.7492 6,~~770~~776.5960 0.00 3-B4 0.00 ~~465~~463,~~382~~350.0873 3,~~870~~873.0449 0.00 3-B5 0.00 ~~232~~231,~~213~~199.2365 1,~~931~~932.0577 0.00 3-B6 0.00 ~~349~~348,~~964~~436.4690 2,~~910~~912.2584 0.00 SES 0.00 0.00 ~~116~~117,~~566~~495.8872 0.00 Totals 0.00 ~~657~~647,~~320~~816,~~136~~094.3577 12,~~160~~542,~~973~~014.1562 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-1 400,507,000.00 ~~367~~362,~~452~~360,~~283~~677.7420 ~~429~~426,~~163~~763.3593 45,~~662~~663,~~443~~007.1827 0.00 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 43,588,000.00 4039,~~456~~904,~~217~~616.8396 5049,~~051~~694.0498 ~~501~~2,~~549~~070.8320 0.00 0.00 2-NC-2 4,027,913.00 4,027,913.00 0.00 0.00 0.00 0.00 2-NC-3 183,087.00 183,087.00 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-1 234,719,000.00 ~~212~~208,~~041~~836,~~342~~933.2256 ~~916~~911,~~351~~552.8004 2,~~288~~272,~~056~~999.8677 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 PO 14,663,223.00 13,~~685~~499,~~695~~303.8293 27,~~716~~555.3367 ~~158~~100,~~675~~633.5697 0.00 0.00 X-B1 10,389,000.00 10,~~273~~261,~~438~~491.6203 1112,~~947~~030.6000 0.00 0.00 0.00 X-B2 4,832,000.00 4,~~778~~772,~~251~~694.5664 5,~~556~~595.9124 0.00 0.00 0.00 X-B3 2,416,000.00 2,~~389~~386,~~125~~347.7832 2,~~778~~797.4662 0.00 0.00 0.00 X-B4 2,417,000.00 2,~~390~~387,~~114~~335.6605 2,~~779~~798.6178 0.00 0.00 0.00 X-B5 1,691,000.00 1,~~672~~670,~~190~~245.2758 1,~~944~~958.6910 0.00 0.00 0.00 X-B6 1,933,809.00 1,~~912~~910,~~300~~077.9201 2,~~223~~238.9126 0.00 0.00 0.00 3-B1 2,556,000.00 2,~~453~~442,~~140~~539.6321 10,~~601~~661.4244 0.00 0.00 0.00 3-B2 853,000.00 ~~818~~815,~~673~~135.3035 3,~~537~~557.9698 0.00 0.00 0.00 3-B3 852,000.00 ~~817~~814,~~713~~179.5474 3,~~533~~553.81 0.00 0.00 0.00 3-B4 487,000.00 ~~467~~465,~~401~~382.9908 2,~~019~~031.9135 0.00 0.00 0.00 3-B5 243,000.00 ~~233~~232,~~221~~213.1223 1,~~007~~013.8859 0.00 0.00 0.00 3-B6 366,221.00 ~~351~~349,~~483~~964.4246 1,~~518~~527.9656 0.00 0.00 0.00 Totals 726,724,353.00 ~~666~~657,~~403~~320,~~595~~136.4235 1,~~472~~465,~~733~~330.6435 78,~~610~~038,~~725~~711.4321 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-CB-1 56,~~091~~089,~~606~~771.5320 ~~362~~356,~~360~~270,~~677~~906.2001 0.~~90475492~~88954976 56,~~091~~089,~~606~~771.5320 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 ~~551~~51,~~600~~765.8718 39,~~904~~852,~~616~~851.9677 0.~~91549548~~91430788 ~~551~~51,~~600~~765.8718 2-NC-2 0.00 4,027,913.00 1.00000000 0.00 2-NC-3 0.00 183,087.00 1.00000000 0.00 2-NC-WIO 0.00 0.00 0.00000000 0.00 3-A-1 3,~~204~~184,~~408~~551.6681 ~~208~~205,~~836~~652,~~933~~381.5674 0.~~88973169~~87616419 3,~~204~~184,~~408~~551.6681 3-A-WIO 0.00 0.00 0.00000000 0.00 PO ~~186~~128,~~391~~189.8964 13,~~499~~371,~~303~~114.9329 0.~~92062324~~91188099 ~~186~~128,~~391~~189.8964 X-B1 1112,~~947~~030.6000 10,~~261~~249,~~491~~461.03 0.~~98772654~~98656859 1112,~~947~~030.6000 X-B2 5,~~556~~595.9124 4,~~772~~767,~~694~~099.6440 0.~~98772654~~98656858 5,~~556~~595.9124 X-B3 2,~~778~~797.4662 2,~~386~~383,~~347~~549.3270 0.~~98772654~~98656858 2,~~778~~797.4662 X-B4 2,~~779~~798.6178 2,~~387~~384,~~335~~536.0527 0.~~98772654~~98656859 2,~~779~~798.6178 X-B5 1,~~944~~958.6910 1,~~670~~668,~~245~~287.5848 0.~~98772654~~98656859 1,~~944~~958.6910 X-B6 2,~~223~~238.9126 1,~~910~~907,~~077~~838.0175 0.~~98772785~~98657042 2,~~223~~238.9126 3-B1 10,~~601~~661.4244 2,~~442~~431,~~539~~877.2177 0.~~95561002~~95143888 10,~~601~~661.4244 3-B2 3,~~537~~557.9698 ~~815~~811,~~135~~577.3536 0.~~95561002~~95143887 3,~~537~~557.9698 3-B3 3,~~533~~553.81 ~~814~~810,~~179~~625.7492 0.~~95561002~~95143887 3,~~533~~553.81 3-B4 2,~~019~~031.9135 ~~465~~463,~~382~~350.0873 0.~~95561002~~95143887 2,~~019~~031.9135 3-B5 1,~~007~~013.8859 ~~232~~231,~~213~~199.2365 0.~~95561000~~95143889 1,~~007~~013.8859 3-B6 1,~~518~~527.9656 ~~349~~348,~~964~~436.4690 0.~~95561003~~95143889 1,~~518~~527.9656 Totals 9,~~083~~504,~~459~~041.0756 ~~657~~647,~~320~~816,~~136~~094.3577 0.~~90449719~~89141927 9,~~083~~504,~~459~~041.0756

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-CB-1 400,507,000.00 ~~917~~904.~~46781889~~75491614 1.~~07155019~~06555923 1114.~~64135254~~13959624 0.00000000 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 43,588,000.00 ~~928~~915.~~15035858~~49547949 1.~~14827567~~14010691 110.~~50660342~~04749472 0.00000000 2-NC-2 4,027,913.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-3 183,087.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 234,719,000.00 ~~903~~889.~~38380029~~73169432 3.~~90403759~~88358863 9.~~74806837~~68391894 0.00000000 3-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 14,663,223.00 ~~933~~920.~~33476685~~62324429 1.~~89019358~~87923692 106.~~82132898~~86301845 0.00000000 X-B1 10,389,000.00 ~~988~~987.~~87656367~~72654057 1.~~15002406~~15795553 0.00000000 0.00000000 X-B2 4,832,000.00 ~~988~~987.~~87656457~~72653974 1.~~15002276~~15795530 0.00000000 0.00000000 X-B3 2,416,000.00 ~~988~~987.~~87656457~~72653974 1.~~15002483~~15795530 0.00000000 0.00000000 X-B4 2,417,000.00 ~~988~~987.~~87656599~~72654117 1.~~15002482~~15795614 0.00000000 0.00000000 X-B5 1,691,000.00 ~~988~~987.~~87656416~~72654051 1.~~15002365~~15795387 0.00000000 0.00000000 X-B6 1,933,809.00 ~~988~~987.~~87786746~~72785213 1.~~15001533~~15743592 0.00000000 0.00000000 3-B1 2,556,000.00 ~~959~~955.~~75767997~~61001956 4.~~14766041~~17114241 0.00000000 0.00000000 3-B2 853,000.00 ~~959~~955.~~75767878~~61002345 4.~~14766706~~17113716 0.00000000 0.00000000 3-B3 852,000.00 ~~959~~955.~~75767606~~61002347 4.~~14766432~~17113850 0.00000000 0.00000000 3-B4 487,000.00 ~~959~~955.~~75767967~~61002053 4.~~14765914~~17114990 0.00000000 0.00000000 3-B5 243,000.00 ~~959~~955.~~75769547~~61000000 4.~~14765432~~17115226 0.00000000 0.00000000 3-B6 366,221.00 ~~959~~955.~~75768730~~61002782 4.~~14765947~~17114256 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-CB-1 0.00000000 1215.~~71290272~~20515547 ~~904~~889.~~75491614~~54976070 0.~~90475492~~88954976 1215.~~71290272~~20515547 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 121.~~65487910~~18760163 ~~915~~914.~~49547949~~30787763 0.~~91549548~~91430788 121.~~65487910~~18760163 2-NC-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-NC-3 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 13.~~65210597~~56750757 ~~889~~876.~~73169432~~16418671 0.~~88973169~~87616419 13.~~65210597~~56750757 3-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 128.~~71152256~~74225537 ~~920~~911.~~62324429~~88098892 0.~~92062324~~91188099 128.~~71152256~~74225537 X-B1 0.00000000 1.~~15002406~~15795553 ~~987~~986.~~72654057~~56858504 0.~~98772654~~98656859 1.~~15002406~~15795553 X-B2 0.00000000 1.~~15002276~~15795530 ~~987~~986.~~72653974~~56858444 0.~~98772654~~98656858 1.~~15002276~~15795530 X-B3 0.00000000 1.~~15002483~~15795530 ~~987~~986.~~72653974~~56858444 0.~~98772654~~98656858 1.~~15002483~~15795530 X-B4 0.00000000 1.~~15002482~~15795614 ~~987~~986.~~72654117~~56858502 0.~~98772654~~98656859 1.~~15002482~~15795614 X-B5 0.00000000 1.~~15002365~~15795387 ~~987~~986.~~72654051~~56858664 0.~~98772654~~98656859 1.~~15002365~~15795387 X-B6 0.00000000 1.~~15001533~~15743592 ~~987~~986.~~72785213~~57041621 0.~~98772785~~98657042 1.~~15001533~~15743592 3-B1 0.00000000 4.~~14766041~~17114241 ~~955~~951.~~61001956~~43887715 0.~~95561002~~95143888 4.~~14766041~~17114241 3-B2 0.00000000 4.~~14766706~~17113716 ~~955~~951.~~61002345~~43887456 0.~~95561002~~95143887 4.~~14766706~~17113716 3-B3 0.00000000 4.~~14766432~~17113850 ~~955~~951.~~61002347~~43887324 0.~~95561002~~95143887 4.~~14766432~~17113850 3-B4 0.00000000 4.~~14765914~~17114990 ~~955~~951.~~61002053~~43887064 0.~~95561002~~95143887 4.~~14765914~~17114990 3-B5 0.00000000 4.~~14765432~~17115226 ~~955~~951.~~61000000~~43888889 0.~~95561000~~95143889 4.~~14765432~~17115226 3-B6 0.00000000 4.~~14765947~~17114256 ~~955~~951.~~61002782~~43888526 0.~~95561003~~95143889 4.~~14765947~~17114256 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-1 400,507,000.00 5.50000% ~~367~~362,~~452~~360,~~283~~677.7420 1,~~684~~660,~~156~~819.3077 0.00 0.00 1-CB-WIO 0.00 0.~~31542~~31676% ~~179~~175,~~285~~856,~~136~~166.7028 4746,~~124~~420.3746 0.00 0.00 1-CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-NC-1 43,588,000.00 5.50000% 4039,~~456~~904,~~217~~616.8396 ~~185~~182,~~424~~896.3316 0.00 0.00 2-NC-2 4,027,913.00 5.75000% 4,027,913.00 19,300.42 0.00 0.00 2-NC-3 183,087.00 0.00000% 183,087.00 0.00 0.00 0.00 2-NC-WIO 0.00 0.~~21517~~21518% 30,~~848~~812,~~357~~096.1034 5,~~531~~525.4604 0.00 0.00 3-A-1 234,719,000.00 4.75000% ~~212~~208,~~041~~836,~~342~~933.2256 ~~839~~826,~~330~~646.3120 0.00 0.00 3-A-WIO 0.00 0.~~47649~~47616% ~~131~~129,~~983~~663,~~634~~996.7099 5251,~~407~~450.1232 0.00 0.00 PO 14,663,223.00 0.00000% 13,~~685~~499,~~695~~303.8293 0.00 0.00 0.00 X-B1 10,389,000.00 5.50000% 10,~~273~~261,~~438~~491.6203 47,~~086~~031.5983 0.00 0.00 X-B2 4,832,000.00 5.50000% 4,~~778~~772,~~251~~694.5664 21,~~900~~874.3285 0.00 0.00 X-B3 2,416,000.00 5.50000% 2,~~389~~386,~~125~~347.7832 10,~~950~~937.1643 0.00 0.00 X-B4 2,417,000.00 5.50000% 2,~~390~~387,~~114~~335.6605 10,~~954~~941.6995 0.00 0.00 X-B5 1,691,000.00 5.50000% 1,~~672~~670,~~190~~245.2758 7,~~664~~655.2129 0.00 0.00 X-B6 1,933,809.00 5.50000% 1,~~912~~910,~~300~~077.9201 8,~~764~~754.7152 0.00 0.00 3-B1 2,556,000.00 4.75000% 2,~~453~~442,~~140~~539.6321 9,~~710~~668.3538 0.00 0.00 3-B2 853,000.00 4.75000% ~~818~~815,~~673~~135.3035 3,~~240~~226.58 0.00 0.00 3-B3 852,000.00 4.75000% ~~817~~814,~~713~~179.5474 3,~~236~~222.7879 0.00 0.00 3-B4 487,000.00 4.75000% ~~467~~465,~~401~~382.9908 1,~~850~~842.1314 0.00 0.00 3-B5 243,000.00 4.75000% ~~233~~232,~~221~~213.1223 ~~923~~919.1718 0.00 0.00 3-B6 366,221.00 4.75000% ~~351~~349,~~483~~964.4246 1,~~391~~385.2928 0.00 0.00 SES 0.00 0.00000% ~~666~~657,~~403~~320,~~594~~135.4031 0.00 0.00 0.00 Totals 726,724,353.00 2,~~960~~920,~~947~~518.2959 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-1 034.1477 0.00 1,~~684~~660,~~156~~785.1600 0.00 ~~362~~356,~~360~~270,~~677~~906.2001 1-CB-WIO 0.00 0.00 4746,~~124~~420.3746 0.00 ~~175~~172,~~856~~207,~~166~~824.2895 1-CB-R 0.00 0.00 0.00 0.00 0.00 2-NC-1 03.0283 0.00 ~~185~~182,~~424~~892.3233 0.00 39,~~904~~852,~~616~~851.9677 2-NC-2 0.0040 0.00 19,300.4101 0.00 4,027,913.00 2-NC-3 0.00 0.00 0.00 0.00 183,087.00 2-NC-WIO 0.00 0.00 5,~~531~~525.4604 0.00 30,~~812~~776,~~096~~844.3414 3-A-1 (0.~~07)~~00 0.00 ~~839~~826,~~330~~646.3920 0.00 ~~208~~205,~~836~~652,~~933~~381.5674 3-A-WIO 0.00 0.00 5251,~~407~~450.1232 0.00 ~~129~~127,~~663~~217,~~996~~752.99 PO 0.00 0.00 0.00 0.00 13,~~499~~371,~~303~~114.9329 X-B1 0.0098 0.00 47,~~086~~030.5985 0.00 10,~~261~~249,~~491~~461.03 X-B2 0.0046 0.00 21,~~900~~874.3239 0.00 4,~~772~~767,~~694~~099.6440 X-B3 0.0023 0.00 10,~~950~~937.1620 0.00 2,~~386~~383,~~347~~549.3270 X-B4 0.0023 0.00 10,~~954~~941.6972 0.00 2,~~387~~384,~~335~~536.0527 X-B5 0.0016 0.00 7,~~664~~655.2013 0.00 1,~~670~~668,~~245~~287.5848 X-B6 0.0018 0.00 8,~~764~~754.7134 0.00 1,~~910~~907,~~077~~838.0175 3-B1 0.00 0.00 9,~~710~~668.3538 0.00 2,~~442~~431,~~539~~877.2177 3-B2 0.00 0.00 3,~~240~~226.58 0.00 ~~815~~811,~~135~~577.3536 3-B3 0.00 0.00 3,~~236~~222.7879 0.00 ~~814~~810,~~179~~625.7492 3-B4 0.00 0.00 1,~~850~~842.1314 0.00 ~~465~~463,~~382~~350.0873 3-B5 0.00 0.00 ~~923~~919.1718 0.00 ~~232~~231,~~213~~199.2365 3-B6 0.00 0.00 1,~~391~~385.2928 0.00 ~~349~~348,~~964~~436.4690 SES 0.00 0.00 ~~116~~117,~~566~~495.8872 0.00 ~~657~~647,~~320~~816,~~135~~092.3174 Totals 041.0924 0.00 3,~~077~~037,~~514~~973.0806 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-1 400,507,000.00 5.50000% ~~917~~904.~~46781889~~75491614 4.~~20506084~~14679336 0.00000000 0.00000000 1-CB-WIO 0.00 0.~~31542~~31676% ~~903~~886.~~68370958~~40004198 0.~~23752959~~23398155 0.00000000 0.00000000 1-CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 43,588,000.00 5.50000% ~~928~~915.~~15035858~~49547949 4.~~25402244~~19602092 0.00000000 0.00000000 2-NC-2 4,027,913.00 5.75000% 1000.00000000 4.79166755 0.00000000 0.00000000 2-NC-3 183,087.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.~~21517~~21518% ~~912~~911.~~91872167~~84562962 0.~~16369667~~16350668 0.00000000 0.00000000 3-A-1 234,719,000.00 4.75000% ~~903~~889.~~38380029~~73169432 3.~~57589420~~52185464 0.00000000 0.00000000 3-A-WIO 0.00 0.~~47649~~47616% ~~890~~874.~~57972492~~92761533 0.~~35362504~~34716889 0.00000000 0.00000000 PO 14,663,223.00 0.00000% ~~933~~920.~~33476685~~62324429 0.00000000 0.00000000 0.00000000 X-B1 10,389,000.00 5.50000% ~~988~~987.~~87656367~~72654057 4.~~53235056~~52707960 0.00000000 0.00000000 X-B2 4,832,000.00 5.50000% ~~988~~987.~~87656457~~72653974 4.~~53235099~~52707988 0.00000000 0.00000000 X-B3 2,416,000.00 5.50000% ~~988~~987.~~87656457~~72653974 4.~~53235099~~52708195 0.00000000 0.00000000 X-B4 2,417,000.00 5.50000% ~~988~~987.~~87656599~~72654117 4.~~53235002~~52707902 0.00000000 0.00000000 X-B5 1,691,000.00 5.50000% ~~988~~987.~~87656416~~72654051 4.~~53235364~~52707865 0.00000000 0.00000000 X-B6 1,933,809.00 5.50000% ~~988~~987.~~87786746~~72785213 4.~~53235557~~52708618 0.00000000 0.00000000 3-B1 2,556,000.00 4.75000% ~~959~~955.~~75767997~~61001956 3.~~79904147~~78262128 0.00000000 0.00000000 3-B2 853,000.00 4.75000% ~~959~~955.~~75767878~~61002345 3.~~79903869~~78262603 0.00000000 0.00000000 3-B3 852,000.00 4.75000% ~~959~~955.~~75767606~~61002347 3.~~79903756~~78261737 0.00000000 0.00000000 3-B4 487,000.00 4.75000% ~~959~~955.~~75767967~~61002053 3.~~79903491~~78262834 0.00000000 0.00000000 3-B5 243,000.00 4.75000% ~~959~~955.~~75769547~~61000000 3.~~79905350~~78263374 0.00000000 0.00000000 3-B6 366,221.00 4.75000% ~~959~~955.~~75768730~~61002782 3.~~79904484~~78263398 0.00000000 0.00000000 SES 0.00 0.00000% ~~916~~904.~~99636781~~49718704 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-CB-1 0.~~00000035~~00008681 0.00000000 4.~~20506049~~14670655 0.00000000 ~~904~~889.~~75491614~~54976070 1-CB-WIO 0.00000000 0.00000000 0.~~23752959~~23398155 0.00000000 ~~886~~868.~~40004198~~01063900 1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 0.~~00000046~~00008787 0.00000000 4.~~25402221~~19593305 0.00000000 ~~915~~914.~~49547949~~30787763 2-NC-2 0.~~00000000~~00009931 0.00000000 4.~~79166506~~79156576 0.00000000 1000.00000000 2-NC-3 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 2-NC-WIO 0.00000000 0.00000000 0.~~16369667~~16350668 0.00000000 ~~911~~910.~~84562962~~80238465 3-A-1 (0.~~00000030)~~00000000 0.00000000 3.~~57589454~~52185464 0.00000000 ~~889~~876.~~73169432~~16418671 3-A-WIO 0.00000000 0.00000000 0.~~35362504~~34716889 0.00000000 ~~874~~858.~~92761533~~42121048 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~920~~911.~~62324429~~88098892 X-B1 0.~~00000000~~00009433 0.00000000 4.~~53235056~~52698527 0.00000000 ~~987~~986.~~72654057~~56858504 X-B2 0.~~00000000~~00009520 0.00000000 4.~~53235099~~52698469 0.00000000 ~~987~~986.~~72653974~~56858444 X-B3 0.~~00000000~~00009520 0.00000000 4.~~53235099~~52698675 0.00000000 ~~987~~986.~~72653974~~56858444 X-B4 0.~~00000000~~00009516 0.00000000 4.~~53235002~~52698386 0.00000000 ~~987~~986.~~72654117~~56858502 X-B5 0.~~00000000~~00009462 0.00000000 4.~~53234772~~52698403 0.00000000 ~~987~~986.~~72654051~~56858664 X-B6 0.~~00000000~~00009308 0.00000000 4.~~53235557~~52699310 0.00000000 ~~987~~986.~~72785213~~57041621 3-B1 0.00000000 0.00000000 3.~~79904147~~78262128 0.00000000 ~~955~~951.~~61001956~~43887715 3-B2 0.00000000 0.00000000 3.~~79903869~~78262603 0.00000000 ~~955~~951.~~61002345~~43887456 3-B3 0.00000000 0.00000000 3.~~79903756~~78261737 0.00000000 ~~955~~951.~~61002347~~43887324 3-B4 0.00000000 0.00000000 3.~~79903491~~78262834 0.00000000 ~~955~~951.~~61002053~~43887064 3-B5 0.00000000 0.00000000 3.~~79905350~~78263374 0.00000000 ~~955~~951.~~61000000~~43888889 3-B6 0.00000000 0.00000000 3.~~79904484~~78263398 0.00000000 ~~955~~951.~~61002782~~43888526 SES 0.00000000 0.00000000 0.~~16040040~~16167852 0.00000000 ~~904~~891.~~49718704~~41926761 (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 PO 1-CB 0.00000% 0.00 0.00 109,~~080~~994,~~872~~820.8937 9,~~994~~904,~~820~~714.3778 92.~~86810643~~03087922% PO 2-NC 0.00000% 0.00 0.00 ~~462,268.41~~ 411,458.35 410,932.51 87.~~82330894~~71107155% PO-3APO 0.00000% 0.00 0.00 3,~~142~~093,~~554~~025.5221 3,~~093~~055,~~025~~466.2199 9089.~~11434231~~02009507% SES 1-CB 0.00000% ~~398,487,483.92~~ 393,285,351.41 387,080,824.85 0.00 0.00 9089.~~94132646~~50662295% SES 1-NC 0.00000% 4746,~~590~~985,~~578~~410.8821 46,~~985~~930,~~410~~349.2195 0.00 0.00 92.~~57249482~~46401294% SES 3A 0.00000% ~~220,325,531.60~~ 217,049,373.69 213,804,917.94 0.00 0.00 8987.~~13418788~~80180934%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 12,~~190~~571,~~683~~320.6514 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 12,~~190~~571,~~683~~320.6514 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 29,~~710~~305.5052 Payment of Interest and Principal 12,~~160~~542,~~973~~014.1562 Total Withdrawals (Pool Distribution Amount) 12,~~190~~571,~~683~~320.6514 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 041.0024

SERVICING FEES Gross Servicing Fee 27,~~766~~388.8133 Trustee Fee - Wells Fargo Bank, N.A. 1,~~943~~917.6919 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 29,~~710~~305.5052

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 30 10 0 40 ~~292,473~~0.0500 ~~281,178~~0.8600 0.00 ~~573,651~~0.9100 30 Days 3336 10 0 0 3436 4,~~667~~037,~~586~~359.5437 ~~143,204~~0.7800 0.00 0.00 4,~~810~~037,~~791~~359.3237 60 Days 32 0 0 0 32 ~~527~~351,~~470~~660.2538 0.00 0.00 0.00 ~~527~~351,~~470~~660.2538 90 Days 01 0 0 0 01 0122,253.0075 0.00 0.00 0.00 0122,253.0075 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 10 0 10 0 20 ~~237,000~~0.00 0.00 ~~55,658~~0.3900 0.00 ~~292,658~~0.3900 Totals 3739 40 20 0 4339 54,~~432~~511,~~056~~273.7950 ~~435,677~~0.8300 ~~336,837~~0.2500 0.00 64,~~204~~511,~~571~~273.8750 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.~~060012~~000000% 0.~~020004~~000000% 0.000000% 0.~~080016~~000000% 0.~~044410~~000000% 0.~~042695~~000000% 0.000000% 0.~~087105~~000000% 30 Days 0.~~660132~~729040% 0.~~020004~~000000% 0.000000% 0.000000% 0.~~680136~~729040% 0.~~708739~~622017% 0.~~021745~~000000% 0.000000% 0.000000% 0.~~730483~~622017% 60 Days 0.~~060012~~040502% 0.000000% 0.000000% 0.000000% 0.~~060012~~040502% 0.~~080092~~054179% 0.000000% 0.000000% 0.000000% 0.~~080092~~054179% 90 Days 0.~~000000~~020251% 0.000000% 0.000000% 0.000000% 0.~~000000~~020251% 0.~~000000~~018835% 0.000000% 0.000000% 0.000000% 0.~~000000~~018835% 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.~~020004~~000000% 0.000000% 0.~~020004~~000000% 0.000000% 0.~~040008~~000000% 0.~~035987~~000000% 0.000000% 0.~~008451~~000000% 0.000000% 0.~~044438~~000000% Totals 0.~~740148~~789793% 0.~~080016~~000000% 0.~~040008~~000000% 0.000000% 0.~~860172~~789793% 0.~~824818~~695031% 0.~~066154~~000000% 0.~~051146~~000000% 0.000000% 0.~~942119~~695031%

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 30 0 0 30 ~~292,473~~0.0500 0.00 0.00 ~~292,473~~0.0500 30 Days 2725 10 0 0 2825 3,~~650~~039,~~366~~854.8163 ~~143,204~~0.7800 0.00 0.00 3,~~793~~039,~~571~~854.5963 60 Days 32 0 0 0 32 ~~527~~351,~~470~~660.2538 0.00 0.00 0.00 ~~527~~351,~~470~~660.2538 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 10 0 10 0 20 ~~237,000~~0.00 0.00 ~~55,658~~0.3900 0.00 ~~292,658~~0.3900 Totals 3127 40 10 0 3627 43,~~414~~391,~~837~~515.0601 ~~435,677~~0.8300 ~~55,658~~0.3900 0.00 43,~~906~~391,~~173~~515.2801 0-29 Days 0.~~105634~~000000% 0.000000% 0.000000% 0.~~105634~~000000% 0.~~074292~~000000% 0.000000% 0.000000% 0.~~074292~~000000% 30 Days 0.~~950704~~892857% 0.~~035211~~000000% 0.000000% 0.000000% 0.~~985915~~892857% 0.~~927236~~784533% 0.~~036376~~000000% 0.000000% 0.000000% 0.~~963612~~784533% 60 Days 0.~~105634~~071429% 0.000000% 0.000000% 0.000000% 0.~~105634~~071429% 0.~~133984~~090757% 0.000000% 0.000000% 0.000000% 0.~~133984~~090757% 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.~~035211~~000000% 0.000000% 0.~~035211~~000000% 0.000000% 0.~~070423~~000000% 0.~~060201~~000000% 0.000000% 0.~~014138~~000000% 0.000000% 0.~~074339~~000000% Totals 10.~~091549~~964286% 0.~~140845~~000000% 0.~~035211~~000000% 0.000000% 10.~~267606~~964286% 10.~~121421~~875290% 0.~~110667~~000000% 0.~~014138~~000000% 0.000000% 10.~~246226~~875290% 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 10 0 0 0 10 ~~643,478~~0.1800 0.00 0.00 0.00 ~~643,478~~0.1800 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 10 0 0 0 10 ~~643,478~~0.1800 0.00 0.00 0.00 ~~643,478~~0.1800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~020408~~000000% 0.000000% 0.000000% 0.000000% 10.~~020408~~000000% 10.~~368174~~000000% 0.000000% 0.000000% 0.000000% 10.~~368174~~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 10.~~020408~~000000% 0.000000% 0.000000% 0.000000% 10.~~020408~~000000% 10.~~368174~~000000% 0.000000% 0.000000% 0.000000% 10.~~368174~~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 10 0 10 0.00 ~~281,178~~0.8600 0.00 ~~281,178~~0.8600 30 Days 511 0 0 0 511 ~~373~~997,~~741~~504.5574 0.00 0.00 0.00 ~~373~~997,~~741~~504.5574 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0122,253.0075 0.00 0.00 0.00 0122,253.0075 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 512 0 10 0 612 ~~373~~1,~~741~~119,758.5549 0.00 ~~281,178~~0.8600 0.00 ~~654~~1,~~920~~119,758.4149 0-29 Days 0.000000% 0.~~048520~~000000% 0.000000% 0.~~048520~~000000% 0.000000% 0.~~129063~~000000% 0.000000% 0.~~129063~~000000% 30 Days 0.~~242601~~539216% 0.000000% 0.000000% 0.000000% 0.~~242601~~539216% 0.~~171550~~464764% 0.000000% 0.000000% 0.000000% 0.~~171550~~464764% 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~~049020% 0.000000% 0.000000% 0.000000% 0.~~000000~~049020% 0.~~000000~~056961% 0.000000% 0.000000% 0.000000% 0.~~000000~~056961% 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.~~242601~~588235% 0.000000% 0.~~048520~~000000% 0.000000% 0.~~291121~~588235% 0.~~171550~~521725% 0.000000% 0.~~129063~~000000% 0.000000% 0.~~300612~~521725%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3529,~~471~~261.3140

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~585309~~585183% Weighted Average Net Coupon 5.~~335308~~335183% Weighted Average Pass-Through Rate 5.~~331808~~331682% Weighted Average Maturity(Stepdown Calculation ) ~~346~~345 Beginning Scheduled Collateral Loan Count 54,~~048~~999 Number Of Loans Paid In Full 4961 Ending Scheduled Collateral Loan Count 4,~~999~~938 Beginning Scheduled Collateral Balance ~~666~~657,~~403~~320,~~594~~135.4031 Ending Scheduled Collateral Balance ~~657~~647,~~320~~816,~~135~~092.3174 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 ~~658~~649,~~576~~075,~~336~~464.1991 Monthly P &I Constant 4,~~574~~524,~~458~~708.6087 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 ~~657~~647,~~320~~816,~~135~~092.3174 Scheduled Principal 1,~~472~~465,~~733~~331.6536 Unscheduled Principal 78,~~610~~038,~~725~~711.4421

Group Level Collateral Statement Group One Two Three Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~756271~~755364 5.~~839552~~846445 5.~~221185~~220264 Weighted Average Net Rate 5.~~506271~~505364 5.~~589552~~596445 4.~~971184~~970263 Weighted Average Maturity ~~344~~343 ~~346~~345 ~~163~~162 Beginning Loan Count 2,~~873~~840 9998 2,~~076~~061 Loans Paid In Full 3340 10 1521 Ending Loan Count 2,~~840~~800 98 2,~~061~~040 Beginning Scheduled Balance ~~398~~393,~~487~~285,~~483~~351.9241 4746,~~590~~985,~~578~~410.8821 ~~220~~217,~~325~~049,~~531~~373.6069 Ending scheduled Balance ~~393~~387,~~285~~080,~~351~~824.4185 46,~~985~~930,~~410~~349.2195 ~~217~~213,~~049~~804,~~373~~917.6994 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 2,~~377~~350,~~973~~472.3292 ~~284~~281,~~943~~864.3024 1,~~911~~892,~~541~~371.9871 Scheduled Principal ~~466~~464,~~471~~222.6861 5352,~~353~~949.5857 ~~952~~948,~~908~~159.3918 Unscheduled Principal 45,~~735~~740,~~660~~303.8395 ~~551~~2,~~815~~110.0969 2,~~323~~296,~~249~~296.5257 Scheduled Interest 1,~~911~~886,~~501~~250.6431 ~~231~~228,~~589~~914.7267 ~~958~~944,~~633~~212.5953 Servicing Fees 8381,~~018~~934.2044 9,~~914~~788.6962 45,~~901~~218.1763 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~162~~147.2910 ~~138~~137.8003 ~~642~~633.6006 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,~~827~~803,~~321~~168.1577 ~~221~~218,~~536~~989.2302 ~~912~~898,~~089~~360.8284 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.~~502771~~501864 5.~~589552~~592943 4.~~967684~~966762

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~585309~~585183 Weighted Average Net Rate 5.~~335308~~335183 Weighted Average Maturity ~~346~~345 Beginning Loan Count 54,~~048~~999 Loans Paid In Full 4961 Ending Loan Count 4,~~999~~938 Beginning Scheduled Balance ~~666~~657,~~403~~320,~~594~~135.4031 Ending scheduled Balance ~~657~~647,~~320~~816,~~135~~092.3174 Record Date 0708/31/2004 Principal And Interest Constant 4,~~574~~524,~~458~~708.6087 Scheduled Principal 1,~~472~~465,~~733~~331.6536 Unscheduled Principal 78,~~610~~038,~~725~~711.4421 Scheduled Interest 3,~~101~~059,~~724~~377.9551 Servicing Fees ~~138~~136,~~834~~941.0669 Master Servicing Fees 0.00 Trustee Fee 1,~~943~~917.6919 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~960~~920,~~947~~518.2063 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.~~331808~~331682

Miscellaneous Reporting Group One CPR % Group One 1316.~~379388~~192705% Senior % Group One 94.~~605054~~539429% Subordinate % Group One 5.~~394946~~460571% Senior Prepayment % Group One 100.000000% Subordinate Prepayment % Group One 0.000000% Group Two CPR % Group Two 130.~~073873~~053954% Senior % Group Two 94.~~777889~~721653% Subordinate % Group Two 5.~~222111~~278347% Senior Prepayment % Group Two 100.000000% Subordinate Prepayment % Group Two 0.000000% Group Three CPR % Group Three 1112.~~993793~~031782% Senior % Group Three 97.~~632580~~607262% Subordinate % Group Three 2.~~367421~~392738% Senior Prepayment % Group Three 100.000000% Subordinate Prepayment % Group Three 0.000000%

Group

Filing Compare · BANC OF AMERICA MORT SEC ALTERNATIVE LOAN TR 2003-8