8-K 1 bam03006_oct.txt OCTOBER 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): October 25, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-06 54-2120466 Pooling and Servicing Agreement) (Commission 54-2120467 (State or other File Number) IRS EIN 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 October 25, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-6 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 2003-6 Trust, relating to the October 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 2003-6 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: 10/25/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the October 25, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 89/3130/2004 Distribution Date: 910/2725/2004 BAM Series: 2003-6 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 05948XPZ8 SEN 5.00000% 16,127,000.00 67,195.83 0.00 1-A-2 05948XQA2 SEN 5.25000% 0.00 3735,~~851~~116.3266 0.00 1-A-3 05948XQB0 SEN 5.25000% 0.00 2,419.05 0.00 1-A-4 05948XQC8 SEN 4.25000% 4542,~~421~~139,~~590~~996.2973 ~~160~~149,~~868~~245.1382 3,~~281~~438,~~593~~354.5608 1-A-5 05948XQD6 SEN 0.00000% 2,~~657~~583,~~586~~590.8735 0.00 7323,~~996~~948.5215 1-A-6 05948XQE4 SEN 5.50000% 7,~~593~~221,~~697~~639.4251 3433,~~804~~099.4518 ~~372~~120,~~057~~412.9142 1-A-7 05948XQF1 SEN 5.50000% 4,740,921.00 21,729.22 0.00 1-A-8 05948XQG9 SEN 5.50000% 5,452,424.00 24,990.28 0.00 1-A-9 05948XQH7 SEN 5.50000% 7,707,349.00 35,325.35 0.00 1-A-10 05948XQJ3 SEN 5.00000% 3,~~384~~218,~~390~~570.5322 1413,~~101~~410.6371 ~~165~~53,~~820~~665.3191 1-A-11 05948XQK0 SEN 6.00000% 3,~~342~~178,~~607~~834.9378 1615,~~713~~894.0417 ~~163~~53,~~773~~003.1536 1-A-12 05948XQL8 SEN 5.50000% 1,~~671~~589,000.00 7,~~658~~282.7592 8227,000.00 1-A-13 05948XQM6 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-14 05948XQN4 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-15 05948XQP9 SEN 5.50000% 2,193,000.00 10,051.25 0.00 1-A-16 05948XQQ7 SEN 4.00000% 2,~~362~~247,~~805~~038.9884 7,~~876~~490.0213 ~~115~~37,~~767~~466.1475 1-A-17 05948XQR5 SEN 7.00000% 4,~~451~~233,~~935~~810.9458 2524,~~969~~697.6323 ~~218~~70,~~125~~593.3686 1-A-18 05948XQS3 SEN 5.00000% 1,~~211~~152,000.00 54,~~045~~800.8300 5919,000.00 1-A-19 05948XQT1 SEN 5.00000% 1,000,000.00 4,166.67 0.00 1-A-20 05948XQU8 SEN 5.25000% 0.00 318,623.7574 0.00 1-A-21 05948XQV6 SEN 4.00000% 2,~~506~~384,000.00 87,~~353~~946.3367 ~~122~~40,000.00 1-A-22 05948XQW4 SEN 7.00000% ~~417~~397,000.00 2,~~432~~315.5083 207,000.00 1-A-23 05948XQX2 SEN 2.~~49188~~65000% 750,000.00 1,~~557~~656.4325 0.00 1-A-24 05948XQY0 SEN 16.~~52436~~05000% 250,000.00 3,~~442~~343.5875 0.00 1-A-25 05948XQZ7 SEN 6.00000% 1,~~253~~192,000.00 65,~~265~~960.00 6120,000.00 1-A-26 05948XRA1 SEN 5.00000% 1,~~759~~673,~~465~~259.2516 76,~~331~~971.1191 8627,~~206~~899.0965 1-A-27 05948XRB9 SEN 6.00000% 1,~~759~~673,~~465~~259.2516 8,~~797~~366.3330 8627,~~206~~899.0965 1-A-28 05948XRC7 SEN 2.50000% 87,943,000.00 183,214.58 0.00 1-A-29 05948XRD5 SEN 4.25000% 78,635,000.00 278,498.9695 0.00 1-A-30 05948XRE3 SEN 4.75000% 103,714,000.00 410,534.5857 0.00 1-A-31 05948XRF0 SEN 5.00000% 40,053,000.00 166,887.4049 0.00 1-A-32 05948XRG8 SEN 5.25000% 50,000,000.00 218,749.9099 0.00 1-A-33 05948XRH6 SEN 5.25000% 533,215.00 2,332.82 0.00 1-A-34 05948XRJ2 SEN 5.25000% 59,630,000.00 260,881.2524 0.00 1-A-35 05948XRK9 SEN 5.25000% 639,785.00 2,799.06 0.00 1-A-36 05948XRL7 SEN 5.25000% 1514,~~139~~844,~~172~~781.5137 6664,~~233~~945.8892 ~~294~~312,~~391~~188.1413 1-A-37 05948XRM5 SEN 5.50000% 21,546,000.00 98,752.50 0.00 1-A-38 05948XRN3 SEN 0.00000% 1,026,000.00 0.00 0.00 1-A-39 05948XRP8 SEN 5.25000% 578,951.00 2,532.91 0.00 1-A-40 05948XRQ6 SEN 23.~~96500~~19000% 3736,~~621~~034,~~947~~202.5189 9295,~~957~~790.5692 1362,~~587,744~~017.6176 1-A-41 05948XRR4 SEN 10.~~58167~~05667% 1615,~~123~~443,~~692~~230.28 ~~142~~129,~~179~~422.6184 ~~680~~155,~~462~~150.0047 1-A-R 05948XRS2 SEN 5.25000% 0.00 0.00 0.00 1-A-LR 05948XRT0 SEN 5.25000% 0.00 146.6909 0.00 2-A-1 05948XRV5 SEN 2.~~06500~~29000% 8281,~~502~~459,~~712~~236.3527 ~~141~~155,~~973~~451.4240 1979,~~043,476~~357.0856 2-A-2 05948XRW3 SEN 98.~~38773~~99909% 8988,~~795~~659,~~156~~447.4717 ~~702~~664,~~476~~878.9378 1,~~135~~065,~~709~~923.3132 2-A-3 05948XRX1 SEN 2.~~06500~~29000% 7069,~~552~~659,~~003~~676.0994 ~~121~~132,~~408~~933.2490 ~~892~~837,~~326~~495.1535 2-A-4 05948XRY9 SEN 2.~~06500~~29000% 2,~~046~~020,~~008~~130.0963 3,~~520~~855.8408 2524,~~877~~287.4637 A-PO 05948XSA0 SEN 0.00000% ~~546~~545,~~442~~429.3325 0.00 ~~1,013~~992.0987 1-B-1 05948XSB8 SUB 5.25000% 9,~~472~~462,~~959~~108.0302 41,~~444~~396.1972 10,~~851~~926.0157 1-B-2 05948XSC6 SUB 5.25000% 3,~~947~~943,~~723~~201.5655 17,~~271~~251.2951 4,~~522~~553.0149 1-B-3 05948XSD4 SUB 5.25000% 2,~~368~~365,~~239~~527.7601 10,~~361~~349.0518 2,~~712~~731.7564 1-B-4 05948XSJ1 SUB 5.25000% 1,~~578~~576,~~497~~689.8673 6,~~905~~898.9302 1,~~808~~820.1372 1-B-5 05948XSK8 SUB 5.25000% 1,~~184~~182,~~119~~763.8850 5,~~180~~174.5259 1,~~356~~365.3882 1-B-6 05948XSL6 SUB 5.25000% 1,~~184~~183,~~608~~251.9197 5,~~182~~176.6673 1,~~356~~366.9439 2-B-1 05948XSE2 SUB 4.75000% 1,~~665~~658,~~614~~384.0013 6,~~593~~564.0544 7,~~229~~268.8705 2-B-2 05948XSF9 SUB 4.75000% ~~499~~497,~~209~~042.6777 1,~~976~~967.0446 2,~~166~~178.9034 2-B-3 05948XSG7 SUB 4.75000% ~~666~~663,~~245~~353.6065 2,~~637~~625.2278 2,~~891~~907.9522 2-B-4 05948XSM4 SUB 4.75000% ~~333~~331,~~122~~676.8083 1,~~318~~312.6189 1,~~445~~453.9761 2-B-5 05948XSN2 SUB 4.75000% ~~167~~166,~~035~~310.9389 ~~661~~658.1831 ~~725~~728.0588 2-B-6 05948XSP7 SUB 4.75000% ~~333~~332,~~538~~090.4971 1,~~320~~314.2653 1,~~447~~455.7842 A-WIO-1 05948XRU7 SEN 0.~~36470~~36258% 0.00 ~~179~~176,~~217~~041.2432 0.00 A-WIO-2 05948XRZ6 SEN 0.~~38218~~38164% 0.00 7675,~~418~~346.5476 0.00 SES 05948XSH5 SEN 0.00000% 0.00 ~~154~~153,~~448~~594.8756 0.00 Totals ~~902~~891,~~039~~432,~~240~~179.5889 4,~~249~~199,~~621~~407.9242 107,~~607~~742,~~060~~412.7181

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 16,127,000.00 67,195.83 0.00 1-A-2 0.00 0.00 3735,~~851~~116.3266 0.00 1-A-3 0.00 0.00 2,419.05 0.00 1-A-4 0.00 4238,~~139~~701,~~996~~642.7365 3,~~442~~587,~~461~~599.6990 0.00 1-A-5 0.00 2,~~583~~559,~~590~~642.3520 7323,~~996~~948.5215 0.00 1-A-6 0.00 7,~~221~~101,~~639~~227.5109 ~~406~~153,~~862~~511.3660 0.00 1-A-7 0.00 4,740,921.00 21,729.22 0.00 1-A-8 0.00 5,452,424.00 24,990.28 0.00 1-A-9 0.00 7,707,349.00 35,325.35 0.00 1-A-10 0.00 3,~~218~~164,~~570~~904.2231 ~~179~~67,~~921~~076.9462 0.00 1-A-11 0.00 3,~~178~~125,~~834~~831.7842 ~~180~~68,~~486~~897.1953 0.00 1-A-12 0.00 1,~~589~~562,000.00 8934,~~658~~282.7592 0.00 1-A-13 0.00 1,000,000.00 4,583.33 0.00 1-A-14 0.00 1,000,000.00 4,583.33 0.00 1-A-15 0.00 2,193,000.00 10,051.25 0.00 1-A-16 0.00 2,~~247~~209,~~038~~572.8408 ~~123~~44,~~643~~956.1688 0.00 1-A-17 0.00 4,~~233~~163,~~810~~216.5872 ~~244~~95,~~094~~291.9909 0.00 1-A-18 0.00 1,~~152~~133,000.00 6423,~~045~~800.8300 0.00 1-A-19 0.00 1,000,000.00 4,166.67 0.00 1-A-20 0.00 0.00 318,623.7574 0.00 1-A-21 0.00 2,~~384~~344,000.00 ~~130~~47,~~353~~946.3367 0.00 1-A-22 0.00 ~~397~~390,000.00 229,~~432~~315.5083 0.00 1-A-23 0.00 750,000.00 1,~~557~~656.4325 0.00 1-A-24 0.00 250,000.00 3,~~442~~343.5875 0.00 1-A-25 0.00 1,~~192~~172,000.00 6725,~~265~~960.00 0.00 1-A-26 0.00 1,~~673~~645,~~259~~359.1651 9334,~~537~~871.2056 0.00 1-A-27 0.00 1,~~673~~645,~~259~~359.1651 9536,~~003~~265.4295 0.00 1-A-28 0.00 87,943,000.00 183,214.58 0.00 1-A-29 0.00 78,635,000.00 278,498.9695 0.00 1-A-30 0.00 103,714,000.00 410,534.5857 0.00 1-A-31 0.00 40,053,000.00 166,887.4049 0.00 1-A-32 0.00 50,000,000.00 218,749.9099 0.00 1-A-33 0.00 533,215.00 2,332.82 0.00 1-A-34 0.00 59,630,000.00 260,881.2524 0.00 1-A-35 0.00 639,785.00 2,799.06 0.00 1-A-36 0.00 14,~~844~~532,~~781~~593.3724 ~~360~~377,~~625~~134.0205 0.00 1-A-37 0.00 21,546,000.00 98,752.50 0.00 1-A-38 0.00 1,026,000.00 0.00 0.00 1-A-39 0.00 578,951.00 2,532.91 0.00 1-A-40 0.00 3635,~~034~~672,~~202~~185.8913 1457,~~680,702~~808.1768 0.00 1-A-41 0.00 15,~~443~~288,~~230~~079.2881 ~~822~~284,~~641~~573.6131 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 146.6909 0.00 2-A-1 0.00 8180,~~459~~479,~~236~~878.2771 1,~~185~~134,~~449~~808.5096 0.00 2-A-2 0.00 8887,~~659~~593,~~447~~523.1784 1,~~838~~730,~~186~~802.2410 0.00 2-A-3 0.00 6968,~~659~~822,~~676~~181.9459 1970,~~013,734~~429.3925 0.00 2-A-4 0.00 21,~~020~~995,~~130~~843.6327 2928,~~398~~142.3045 0.00 A-PO 0.00 ~~545~~544,~~429~~436.2538 ~~1,013~~992.0987 0.00 1-B-1 0.00 9,~~462~~451,~~108~~181.0246 52,~~295~~323.2029 0.00 1-B-2 0.00 3,~~943~~938,~~201~~648.5506 21,~~793~~805.3000 0.00 1-B-3 0.00 2,~~365~~362,~~527~~795.0136 13,~~073~~080.8082 0.00 1-B-4 0.00 1,~~576~~574,~~689~~869.7302 8,~~714~~718.0674 0.00 1-B-5 0.00 1,~~182~~181,~~763~~397.5068 6,~~536~~540.9041 0.00 1-B-6 0.00 1,~~183~~181,~~251~~885.9759 6,~~539~~543.6012 0.00 2-B-1 0.00 1,~~658~~651,~~384~~116.1308 13,~~822~~832.9249 0.00 2-B-2 0.00 ~~497~~494,~~042~~864.7742 4,~~142~~145.9480 0.00 2-B-3 0.00 ~~663~~660,~~353~~446.6543 5,~~529~~533.1700 0.00 2-B-4 0.00 ~~331~~330,~~676~~223.8322 2,~~764~~766.5850 0.00 2-B-5 0.00 ~~166~~165,~~310~~582.8901 1,~~386~~387.2319 0.00 2-B-6 0.00 ~~332~~330,~~090~~635.7129 2,~~768~~769.0495 0.00 A-WIO-1 0.00 0.00 ~~179~~176,~~217~~041.2432 0.00 A-WIO-2 0.00 0.00 7675,~~418~~346.5476 0.00 SES 0.00 0.00 ~~154~~153,~~448~~594.8756 0.00 Totals 0.00 ~~891~~883,~~432~~689,~~179~~767.8908 1411,~~856~~941,~~682~~820.6323 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 16,127,000.00 16,127,000.00 0.00 0.00 0.00 0.00 1-A-2 0.00 0.00 0.00 0.00 0.00 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 0.00 1-A-4 73,195,000.00 4542,~~421~~139,~~590~~996.2973 ~~318~~518,~~625~~070.6804 2,~~962~~920,~~967~~284.8804 0.00 0.00 1-A-5 4,761,905.00 2,~~657~~583,~~586~~590.8735 73,~~184~~608.6836 6620,~~811~~339.8479 0.00 0.00 1-A-6 18,174,306.00 7,~~593~~221,~~697~~639.4251 3618,~~124~~143.8900 ~~335~~102,~~933~~269.0242 0.00 0.00 1-A-7 4,740,921.00 4,740,921.00 0.00 0.00 0.00 0.00 1-A-8 5,452,424.00 5,452,424.00 0.00 0.00 0.00 0.00 1-A-9 7,707,349.00 7,707,349.00 0.00 0.00 0.00 0.00 1-A-10 8,100,000.00 3,~~384~~218,~~390~~570.5322 168,~~100~~086.2905 ~~149~~45,~~720~~579.0286 0.00 0.00 1-A-11 8,000,000.00 3,~~342~~178,~~607~~834.9378 157,~~901~~986.5222 ~~147~~45,~~871~~017.6314 0.00 0.00 1-A-12 4,000,000.00 1,~~671~~589,000.00 74,~~961~~068.7719 7422,~~038~~931.2381 0.00 0.00 1-A-13 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-14 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-15 2,193,000.00 2,193,000.00 0.00 0.00 0.00 0.00 1-A-16 5,655,000.00 2,~~362~~247,~~805~~038.9884 115,~~240~~645.3926 ~~104~~31,~~526~~821.7649 0.00 0.00 1-A-17 10,655,000.00 4,~~451~~233,~~935~~810.9458 2110,~~178~~636.8465 ~~196~~59,~~946~~957.5221 0.00 0.00 1-A-18 2,900,000.00 1,~~211~~152,000.00 52,~~728~~862.5980 5316,~~271~~137.4120 0.00 0.00 1-A-19 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-20 0.00 0.00 0.00 0.00 0.00 0.00 1-A-21 6,000,000.00 2,~~506~~384,000.00 116,~~845~~026.5795 ~~110~~33,~~154~~973.4305 0.00 0.00 1-A-22 1,000,000.00 ~~417~~397,000.00 1,~~941~~054.9072 185,~~058~~945.1028 0.00 0.00 1-A-23 750,000.00 750,000.00 0.00 0.00 0.00 0.00 1-A-24 250,000.00 250,000.00 0.00 0.00 0.00 0.00 1-A-25 3,000,000.00 1,~~253~~192,000.00 53,~~922~~013.7848 5516,~~077~~986.2252 0.00 0.00 1-A-26 4,211,000.00 1,~~759~~673,~~465~~259.2516 84,~~370~~203.1675 7723,~~835~~695.9390 0.00 0.00 1-A-27 4,211,000.00 1,~~759~~673,~~465~~259.2516 84,~~370~~203.1675 7723,~~835~~695.9390 0.00 0.00 1-A-28 87,943,000.00 87,943,000.00 0.00 0.00 0.00 0.00 1-A-29 78,635,000.00 78,635,000.00 0.00 0.00 0.00 0.00 1-A-30 103,714,000.00 103,714,000.00 0.00 0.00 0.00 0.00 1-A-31 40,053,000.00 40,053,000.00 0.00 0.00 0.00 0.00 1-A-32 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 1-A-33 533,215.00 533,215.00 0.00 0.00 0.00 0.00 1-A-34 59,630,000.00 59,630,000.00 0.00 0.00 0.00 0.00 1-A-35 639,785.00 639,785.00 0.00 0.00 0.00 0.00 1-A-36 17,215,000.00 1514,~~139~~844,~~172~~781.5137 2847,~~583~~038.8559 265,~~807~~149.2954 0.00 0.00 1-A-37 21,546,000.00 21,546,000.00 0.00 0.00 0.00 0.00 1-A-38 1,026,000.00 1,026,000.00 0.00 0.00 0.00 0.00 1-A-39 578,951.00 578,951.00 0.00 0.00 0.00 0.00 1-A-40 87,181,600.00 3736,~~621~~034,~~947~~202.5189 ~~154~~54,~~161~~546.7561 1307,~~433,582~~471.8615 0.00 0.00 1-A-41 37,363,544.00 1615,~~123~~443,~~692~~230.28 6623,~~069~~377.3212 ~~614~~131,~~392~~773.6736 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 116,938,866.00 8281,~~502~~459,~~712~~236.3527 ~~358~~357,~~116~~003.5695 ~~685~~622,~~359~~353.5261 0.00 0.00 2-A-2 127,275,134.00 8988,~~795~~659,~~156~~447.4717 ~~389~~388,~~770~~559.6166 ~~745~~677,~~938~~363.7067 0.00 0.00 2-A-3 100,000,000.00 7069,~~552~~659,~~003~~676.0994 ~~306~~305,~~242~~291.5410 ~~586~~532,~~083~~204.6125 0.00 0.00 2-A-4 2,900,000.00 2,~~046~~020,~~008~~130.0963 8,~~881~~853.0344 1615,~~996~~433.4292 0.00 0.00 A-PO 558,434.01 ~~546~~545,~~442~~429.3325 ~~783~~787.8051 ~~229~~205.2836 0.00 0.00 1-B-1 9,608,000.00 9,~~472~~462,~~959~~108.0302 10,~~851~~926.0157 0.00 0.00 0.00 1-B-2 4,004,000.00 3,~~947~~943,~~723~~201.5655 4,~~522~~553.0149 0.00 0.00 0.00 1-B-3 2,402,000.00 2,~~368~~365,~~239~~527.7601 2,~~712~~731.7564 0.00 0.00 0.00 1-B-4 1,601,000.00 1,~~578~~576,~~497~~689.8673 1,~~808~~820.1372 0.00 0.00 0.00 1-B-5 1,201,000.00 1,~~184~~182,~~119~~763.8850 1,~~356~~365.3882 0.00 0.00 0.00 1-B-6 1,201,496.00 1,~~184~~183,~~608~~251.9197 1,~~356~~366.9439 0.00 0.00 0.00 2-B-1 1,755,000.00 1,~~665~~658,~~614~~384.0013 7,~~229~~268.8705 0.00 0.00 0.00 2-B-2 526,000.00 ~~499~~497,~~209~~042.6777 2,~~166~~178.9034 0.00 0.00 0.00 2-B-3 702,000.00 ~~666~~663,~~245~~353.6065 2,~~891~~907.9522 0.00 0.00 0.00 2-B-4 351,000.00 ~~333~~331,~~122~~676.8083 1,~~445~~453.9761 0.00 0.00 0.00 2-B-5 176,000.00 ~~167~~166,~~035~~310.9389 ~~725~~728.0588 0.00 0.00 0.00 2-B-6 351,438.00 ~~333~~332,~~538~~090.4971 1,~~447~~455.7842 0.00 0.00 0.00 A-WIO-1 0.00 0.00 0.00 0.00 0.00 0.00 A-WIO-2 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 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,151,694,468.01 ~~902~~891,~~039~~432,~~240~~179.5889 1,~~827~~821,~~621~~823.4235 85,~~779~~920,~~439~~589.2747 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-A-1 0.00 16,127,000.00 1.00000000 0.00 1-A-2 0.00 0.00 0.00000000 0.00 1-A-3 0.00 0.00 0.00000000 0.00 1-A-4 3,~~281~~438,~~593~~354.5608 4238,~~139~~701,~~996~~642.7365 0.~~57572234~~52874708 3,~~281~~438,~~593~~354.5608 1-A-5 7323,~~996~~948.5215 2,~~583~~559,~~590~~642.3520 0.~~54255395~~53752484 7323,~~996~~948.5215 1-A-6 ~~372~~120,~~057~~412.9142 7,~~221~~101,~~639~~227.5109 0.~~39735435~~39072893 ~~372~~120,~~057~~412.9142 1-A-7 0.00 4,740,921.00 1.00000000 0.00 1-A-8 0.00 5,452,424.00 1.00000000 0.00 1-A-9 0.00 7,707,349.00 1.00000000 0.00 1-A-10 ~~165~~53,~~820~~665.3191 3,~~218~~164,~~570~~904.2231 0.~~39735435~~39072893 ~~165~~53,~~820~~665.3191 1-A-11 ~~163~~53,~~773~~003.1536 3,~~178~~125,~~834~~831.7842 0.~~39735435~~39072893 ~~163~~53,~~773~~003.1536 1-A-12 8227,000.00 1,~~589~~562,000.00 0.~~39725000~~39050000 8227,000.00 1-A-13 0.00 1,000,000.00 1.00000000 0.00 1-A-14 0.00 1,000,000.00 1.00000000 0.00 1-A-15 0.00 2,193,000.00 1.00000000 0.00 1-A-16 ~~115~~37,~~767~~466.1475 2,~~247~~209,~~038~~572.8408 0.~~39735435~~39072893 ~~115~~37,~~767~~466.1475 1-A-17 ~~218~~70,~~125~~593.3686 4,~~233~~163,~~810~~216.5872 0.~~39735435~~39072893 ~~218~~70,~~125~~593.3686 1-A-18 5919,000.00 1,~~152~~133,000.00 0.~~39724138~~39068966 5919,000.00 1-A-19 0.00 1,000,000.00 1.00000000 0.00 1-A-20 0.00 0.00 0.00000000 0.00 1-A-21 ~~122~~40,000.00 2,~~384~~344,000.00 0.~~39733333~~39066667 ~~122~~40,000.00 1-A-22 207,000.00 ~~397~~390,000.00 0.~~39700000~~39000000 207,000.00 1-A-23 0.00 750,000.00 1.00000000 0.00 1-A-24 0.00 250,000.00 1.00000000 0.00 1-A-25 6120,000.00 1,~~192~~172,000.00 0.~~39733333~~39066667 6120,000.00 1-A-26 8627,~~206~~899.0965 1,~~673~~645,~~259~~359.1651 0.~~39735435~~39072893 8627,~~206~~899.0965 1-A-27 8627,~~206~~899.0965 1,~~673~~645,~~259~~359.1651 0.~~39735435~~39072893 8627,~~206~~899.0965 1-A-28 0.00 87,943,000.00 1.00000000 0.00 1-A-29 0.00 78,635,000.00 1.00000000 0.00 1-A-30 0.00 103,714,000.00 1.00000000 0.00 1-A-31 0.00 40,053,000.00 1.00000000 0.00 1-A-32 0.00 50,000,000.00 1.00000000 0.00 1-A-33 0.00 533,215.00 1.00000000 0.00 1-A-34 0.00 59,630,000.00 1.00000000 0.00 1-A-35 0.00 639,785.00 1.00000000 0.00 1-A-36 ~~294~~312,~~391~~188.1413 14,~~844~~532,~~781~~593.3724 0.~~86231666~~84418201 ~~294~~312,~~391~~188.1413 1-A-37 0.00 21,546,000.00 1.00000000 0.00 1-A-38 0.00 1,026,000.00 1.00000000 0.00 1-A-39 0.00 578,951.00 1.00000000 0.00 1-A-40 1362,~~587,744~~017.6176 3635,~~034~~672,~~202~~185.8913 0.~~41332349~~40917103 1362,~~587,744~~017.6176 1-A-41 ~~680~~155,~~462~~150.0047 15,~~443~~288,~~230~~079.2881 0.~~41332349~~40917103 ~~680~~155,~~462~~150.0047 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 1979,~~043,476~~357.0856 8180,~~459~~479,~~236~~878.2771 0.~~69659677~~68822182 1979,~~043,476~~357.0856 2-A-2 1,~~135~~065,~~709~~923.3132 8887,~~659~~593,~~447~~523.1784 0.~~69659677~~68822182 1,~~135~~065,~~709~~923.3132 2-A-3 ~~892~~837,~~326~~495.1535 6968,~~659~~822,~~676~~181.9459 0.~~69659677~~68822182 ~~892~~837,~~326~~495.1535 2-A-4 2524,~~877~~287.4637 21,~~020~~995,~~130~~843.6327 0.~~69659677~~68822182 2524,~~877~~287.4637 A-PO ~~1,013~~992.0987 ~~545~~544,~~429~~436.2538 0.~~97671209~~97493414 ~~1,013~~992.0987 1-B-1 10,~~851~~926.0157 9,~~462~~451,~~108~~181.0246 0.~~98481557~~98367834 10,~~851~~926.0157 1-B-2 4,~~522~~553.0149 3,~~943~~938,~~201~~648.5506 0.~~98481557~~98367834 4,~~522~~553.0149 1-B-3 2,~~712~~731.7564 2,~~365~~362,~~527~~795.0136 0.~~98481557~~98367833 2,~~712~~731.7564 1-B-4 1,~~808~~820.1372 1,~~576~~574,~~689~~869.7302 0.~~98481557~~98367834 1,~~808~~820.1372 1-B-5 1,~~356~~365.3882 1,~~182~~181,~~763~~397.5068 0.~~98481557~~98367833 1,~~356~~365.3882 1-B-6 1,~~356~~366.9439 1,~~183~~181,~~251~~885.9759 0.~~98481557~~98367834 1,~~356~~366.9439 2-B-1 7,~~229~~268.8705 1,~~658~~651,~~384~~116.1308 0.~~94494822~~94080688 7,~~229~~268.8705 2-B-2 2,~~166~~178.9034 ~~497~~494,~~042~~864.7742 0.~~94494823~~94080688 2,~~166~~178.9034 2-B-3 2,~~891~~907.9522 ~~663~~660,~~353~~446.6543 0.~~94494822~~94080688 2,~~891~~907.9522 2-B-4 1,~~445~~453.9761 ~~331~~330,~~676~~223.8322 0.~~94494823~~94080689 1,~~445~~453.9761 2-B-5 ~~725~~728.0588 ~~166~~165,~~310~~582.8901 0.~~94494824~~94080687 ~~725~~728.0588 2-B-6 1,~~447~~455.7842 ~~332~~330,~~090~~635.7129 0.~~94494821~~94080688 1,~~447~~455.7842 A-WIO-1 0.00 0.00 0.00000000 0.00 A-WIO-2 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 107,~~607~~742,~~060~~412.7181 ~~891~~883,~~432~~689,~~179~~767.8908 0.~~77401794~~76729531 107,~~607~~742,~~060~~412.7181

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 16,127,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 73,195,000.00 ~~620~~575.~~55591625~~72234073 47.~~35310718~~07794303 4039.~~48046834~~89731594 0.00000000 1-A-5 4,761,905.00 ~~558~~542.~~09321480~~55394637 10.~~50878272~~75775556 144.~~03048570~~27135569 0.00000000 1-A-6 18,174,306.00 ~~417~~397.~~82599126~~35434795 10.~~98769020~~99827746 185.~~48395311~~62714307 0.00000000 1-A-7 4,740,921.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 5,452,424.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 7,707,349.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 8,100,000.00 ~~417~~397.~~82599136~~35434815 10.~~98769012~~99827778 185.~~48395309~~62714321 0.00000000 1-A-11 8,000,000.00 ~~417~~397.~~82599125~~35434750 10.~~98769000~~99827750 185.~~48395375~~62714250 0.00000000 1-A-12 4,000,000.00 ~~417~~397.~~75000000~~25000000 1.~~99044250~~01704750 185.~~50955750~~73295250 0.00000000 1-A-13 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 2,193,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 5,655,000.00 ~~417~~397.~~82599116~~35434836 10.~~98769054~~99827763 185.~~48395402~~62714235 0.00000000 1-A-17 10,655,000.00 ~~417~~397.~~82599155~~35434819 10.~~98769029~~99827780 185.~~48395307~~62714313 0.00000000 1-A-18 2,900,000.00 ~~417~~397.~~58620690~~24137931 10.~~97537586~~98717241 185.~~36945172~~56455172 0.00000000 1-A-19 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 6,000,000.00 ~~417~~397.~~66666667~~33333333 1.~~97426167~~00449167 185.~~35907167~~66217500 0.00000000 1-A-22 1,000,000.00 ~~417~~397.00000000 1.~~94190000~~05472000 185.~~05810000~~94528000 0.00000000 1-A-23 750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-24 250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-25 3,000,000.00 ~~417~~397.~~66666667~~33333333 1.~~97426000~~00449333 185.~~35907333~~66217333 0.00000000 1-A-26 4,211,000.00 ~~417~~397.~~82599145~~35434814 10.~~98768938~~99827832 185.~~48395393~~62714320 0.00000000 1-A-27 4,211,000.00 ~~417~~397.~~82599145~~35434814 10.~~98768938~~99827832 185.~~48395393~~62714320 0.00000000 1-A-28 87,943,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-29 78,635,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-30 103,714,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-31 40,053,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-32 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-33 533,215.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-34 59,630,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-35 639,785.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-36 17,215,000.00 ~~879~~862.~~41751438~~31666396 12.~~66040372~~73241882 15.~~44044670~~40223875 0.00000000 1-A-37 21,546,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-38 1,026,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 578,951.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-40 87,181,600.00 ~~431~~413.~~53541011~~32348672 10.~~76828310~~62566654 163.~~44364017~~52678948 0.00000000 1-A-41 37,363,544.00 ~~431~~413.~~53541002~~32348666 10.~~76828301~~62566656 163.~~44364009~~52678964 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 116,938,866.00 ~~705~~696.~~52003087~~59676938 3.~~06242546~~05291100 5.~~86083604~~32204246 0.00000000 2-A-2 127,275,134.00 ~~705~~696.~~52003088~~59676941 3.~~06242545~~05291103 5.~~86083610~~32204248 0.00000000 2-A-3 100,000,000.00 ~~705~~696.~~52003090~~59676940 3.~~06242540~~05291100 5.~~86083610~~32204250 0.00000000 2-A-4 2,900,000.00 ~~705~~696.~~52003103~~59676897 3.~~06242414~~05291034 5.~~86083448~~32204138 0.00000000 A-PO 558,434.01 ~~978~~976.~~52623625~~71209173 1.~~40356781~~41021139 0.~~41057671~~36774265 0.00000000 1-B-1 9,608,000.00 ~~985~~984.~~94494484~~81557244 1.~~12937240~~13723668 0.00000000 0.00000000 1-B-2 4,004,000.00 ~~985~~984.~~94494505~~81557193 1.~~12937313~~13723526 0.00000000 0.00000000 1-B-3 2,402,000.00 ~~985~~984.~~94494588~~81557452 1.~~12937136~~13723564 0.00000000 0.00000000 1-B-4 1,601,000.00 ~~985~~984.~~94494691~~81557152 1.~~12937539~~13723923 0.00000000 0.00000000 1-B-5 1,201,000.00 ~~985~~984.~~94494588~~81557036 1.~~12937552~~13723564 0.00000000 0.00000000 1-B-6 1,201,496.00 ~~985~~984.~~94494697~~81557159 1.~~12937538~~13724057 0.00000000 0.00000000 2-B-1 1,755,000.00 ~~949~~944.~~06780627~~94822222 4.~~11958405~~14133903 0.00000000 0.00000000 2-B-2 526,000.00 ~~949~~944.~~06781369~~94823194 4.~~11958175~~14133080 0.00000000 0.00000000 2-B-3 702,000.00 ~~949~~944.~~06780627~~94821937 4.~~11958689~~14133903 0.00000000 0.00000000 2-B-4 351,000.00 ~~949~~944.~~06780627~~94823362 4.~~11957265~~14133903 0.00000000 0.00000000 2-B-5 176,000.00 ~~949~~944.~~06778409~~94823864 4.~~11960227~~14136364 0.00000000 0.00000000 2-B-6 351,438.00 ~~949~~944.~~06780143~~94821277 4.~~11958866~~14132792 0.00000000 0.00000000 A-WIO-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-WIO-2 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 0.00000000 0.00000000 0.00000000 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 4446.~~83357552~~97525897 ~~575~~528.~~72234073~~74708177 0.~~57572234~~52874708 4446.~~83357552~~97525897 1-A-5 0.00000000 155.~~53926842~~02911125 ~~542~~537.~~55394637~~52483512 0.~~54255395~~53752484 155.~~53926842~~02911125 1-A-6 0.00000000 206.~~47164332~~62542052 ~~397~~390.~~35434795~~72892742 0.~~39735435~~39072893 206.~~47164332~~62542052 1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 206.~~47164321~~62542099 ~~397~~390.~~35434815~~72892716 0.~~39735435~~39072893 206.~~47164321~~62542099 1-A-11 0.00000000 206.~~47164375~~62542000 ~~397~~390.~~35434750~~72892750 0.~~39735435~~39072893 206.~~47164375~~62542000 1-A-12 0.00000000 206.~~50000000~~75000000 ~~397~~390.~~25000000~~50000000 0.~~39725000~~39050000 206.~~50000000~~75000000 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-16 0.00000000 206.~~47164279~~62541998 ~~397~~390.~~35434836~~72892661 0.~~39735435~~39072893 206.~~47164279~~62541998 1-A-17 0.00000000 206.~~47164336~~62542093 ~~397~~390.~~35434819~~72892726 0.~~39735435~~39072893 206.~~47164336~~62542093 1-A-18 0.00000000 206.~~34482759~~55172414 ~~397~~390.~~24137931~~68965517 0.~~39724138~~39068966 206.~~34482759~~55172414 1-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 0.00000000 206.~~33333333~~66666667 ~~397~~390.~~33333333~~66666667 0.~~39733333~~39066667 206.~~33333333~~66666667 1-A-22 0.00000000 207.00000000 ~~397~~390.00000000 0.~~39700000~~39000000 207.00000000 1-A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-25 0.00000000 206.~~33333333~~66666667 ~~397~~390.~~33333333~~66666667 0.~~39733333~~39066667 206.~~33333333~~66666667 1-A-26 0.00000000 206.~~47164332~~62542152 ~~397~~390.~~35434814~~72892662 0.~~39735435~~39072893 206.~~47164332~~62542152 1-A-27 0.00000000 206.~~47164332~~62542152 ~~397~~390.~~35434814~~72892662 0.~~39735435~~39072893 206.~~47164332~~62542152 1-A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-36 0.00000000 1718.~~10085042~~13465757 ~~862~~844.~~31666396~~18200639 0.~~86231666~~84418201 1718.~~10085042~~13465757 1-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-40 0.00000000 184.~~21192327~~15245602 ~~413~~409.~~32348672~~17103070 0.~~41332349~~40917103 184.~~21192327~~15245602 1-A-41 0.00000000 184.~~21192337~~15245593 ~~413~~409.~~32348666~~17103072 0.~~41332349~~40917103 184.~~21192337~~15245593 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 8.~~92326149~~37495346 ~~696~~688.~~59676938~~22181592 0.~~69659677~~68822182 8.~~92326149~~37495346 2-A-2 0.00000000 8.~~92326155~~37495343 ~~696~~688.~~59676941~~22181590 0.~~69659677~~68822182 8.~~92326155~~37495343 2-A-3 0.00000000 8.~~92326150~~37495350 ~~696~~688.~~59676940~~22181590 0.~~69659677~~68822182 8.~~92326150~~37495350 2-A-4 0.00000000 8.~~92326207~~37495517 ~~696~~688.~~59676897~~22181724 0.~~69659677~~68822182 8.~~92326207~~37495517 A-PO 0.00000000 1.~~81416243~~77795403 ~~976~~974.~~71209173~~93413770 0.~~97671209~~97493414 1.~~81416243~~77795403 1-B-1 0.00000000 1.~~12937240~~13723668 ~~984~~983.~~81557244~~67833680 0.~~98481557~~98367834 1.~~12937240~~13723668 1-B-2 0.00000000 1.~~12937313~~13723526 ~~984~~983.~~81557193~~67833666 0.~~98481557~~98367834 1.~~12937313~~13723526 1-B-3 0.00000000 1.~~12937136~~13723564 ~~984~~983.~~81557452~~67833472 0.~~98481557~~98367833 1.~~12937136~~13723564 1-B-4 0.00000000 1.~~12937539~~13723923 ~~984~~983.~~81557152~~67833854 0.~~98481557~~98367834 1.~~12937539~~13723923 1-B-5 0.00000000 1.~~12937552~~13723564 ~~984~~983.~~81557036~~67833472 0.~~98481557~~98367833 1.~~12937552~~13723564 1-B-6 0.00000000 1.~~12937538~~13724057 ~~984~~983.~~81557159~~67833934 0.~~98481557~~98367834 1.~~12937538~~13724057 2-B-1 0.00000000 4.~~11958405~~14133903 ~~944~~940.~~94822222~~80688319 0.~~94494822~~94080688 4.~~11958405~~14133903 2-B-2 0.00000000 4.~~11958175~~14133080 ~~944~~940.~~94823194~~80688213 0.~~94494823~~94080688 4.~~11958175~~14133080 2-B-3 0.00000000 4.~~11958689~~14133903 ~~944~~940.~~94821937~~80688034 0.~~94494822~~94080688 4.~~11958689~~14133903 2-B-4 0.00000000 4.~~11957265~~14133903 ~~944~~940.~~94823362~~80689459 0.~~94494823~~94080689 4.~~11957265~~14133903 2-B-5 0.00000000 4.~~11960227~~14136364 ~~944~~940.~~94823864~~80687500 0.~~94494824~~94080687 4.~~11960227~~14136364 2-B-6 0.00000000 4.~~11958866~~14132792 ~~944~~940.~~94821277~~80688486 0.~~94494821~~94080688 4.~~11958866~~14132792 A-WIO-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-WIO-2 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 16,127,000.00 5.00000% 16,127,000.00 67,195.83 0.00 0.00 1-A-2 0.00 5.25000% 8,~~651~~026,~~731~~666.4804 3735,~~851~~116.3366 0.00 0.00 1-A-3 0.00 5.25000% 552,925.71 2,419.05 0.00 0.00 1-A-4 73,195,000.00 4.25000% 4542,~~421~~139,~~590~~996.2973 ~~160~~149,~~868~~245.1382 0.00 0.00 1-A-5 4,761,905.00 0.00000% 2,~~657~~583,~~586~~590.8735 0.00 0.00 0.00 1-A-6 18,174,306.00 5.50000% 7,~~593~~221,~~697~~639.4251 3433,~~804~~099.4518 0.00 0.00 1-A-7 4,740,921.00 5.50000% 4,740,921.00 21,729.22 0.00 0.00 1-A-8 5,452,424.00 5.50000% 5,452,424.00 24,990.28 0.00 0.00 1-A-9 7,707,349.00 5.50000% 7,707,349.00 35,325.35 0.00 0.00 1-A-10 8,100,000.00 5.00000% 3,~~384~~218,~~390~~570.5322 1413,~~101~~410.6371 0.00 0.00 1-A-11 8,000,000.00 6.00000% 3,~~342~~178,~~607~~834.9378 1615,~~713~~894.0417 0.00 0.00 1-A-12 4,000,000.00 5.50000% 1,~~671~~589,000.00 7,~~658~~282.7592 0.00 0.00 1-A-13 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-14 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-15 2,193,000.00 5.50000% 2,193,000.00 10,051.25 0.00 0.00 1-A-16 5,655,000.00 4.00000% 2,~~362~~247,~~805~~038.9884 7,~~876~~490.0213 0.00 0.00 1-A-17 10,655,000.00 7.00000% 4,~~451~~233,~~935~~810.9458 2524,~~969~~697.6323 0.00 0.00 1-A-18 2,900,000.00 5.00000% 1,~~211~~152,000.00 54,~~045~~800.8300 0.00 0.00 1-A-19 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 1-A-20 0.00 5.25000% 72,828,285.71 318,623.75 0.00 0.00 1-A-21 6,000,000.00 4.00000% 2,~~506~~384,000.00 87,~~353~~946.3367 0.00 0.00 1-A-22 1,000,000.00 7.00000% ~~417~~397,000.00 2,~~432~~315.5083 0.00 0.00 1-A-23 750,000.00 2.~~49188~~65000% 750,000.00 1,~~557~~656.4325 0.00 0.00 1-A-24 250,000.00 16.~~52436~~05000% 250,000.00 3,~~442~~343.5875 0.00 0.00 1-A-25 3,000,000.00 6.00000% 1,~~253~~192,000.00 65,~~265~~960.00 0.00 0.00 1-A-26 4,211,000.00 5.00000% 1,~~759~~673,~~465~~259.2516 76,~~331~~971.1191 0.00 0.00 1-A-27 4,211,000.00 6.00000% 1,~~759~~673,~~465~~259.2516 8,~~797~~366.3330 0.00 0.00 1-A-28 87,943,000.00 2.50000% 87,943,000.00 183,214.58 0.00 0.00 1-A-29 78,635,000.00 4.25000% 78,635,000.00 278,498.96 0.00 0.00 1-A-30 103,714,000.00 4.75000% 103,714,000.00 410,534.58 0.00 0.00 1-A-31 40,053,000.00 5.00000% 40,053,000.00 166,887.50 0.00 0.00 1-A-32 50,000,000.00 5.25000% 50,000,000.00 218,750.00 0.00 0.00 1-A-33 533,215.00 5.25000% 533,215.00 2,332.82 0.00 0.00 1-A-34 59,630,000.00 5.25000% 59,630,000.00 260,881.25 0.00 0.00 1-A-35 639,785.00 5.25000% 639,785.00 2,799.06 0.00 0.00 1-A-36 17,215,000.00 5.25000% 1514,~~139~~844,~~172~~781.5137 6664,~~233~~945.8892 0.00 0.00 1-A-37 21,546,000.00 5.50000% 21,546,000.00 98,752.50 0.00 0.00 1-A-38 1,026,000.00 0.00000% 1,026,000.00 0.00 0.00 0.00 1-A-39 578,951.00 5.25000% 578,951.00 2,532.91 0.00 0.00 1-A-40 87,181,600.00 23.~~96500~~19000% 3736,~~621~~034,~~947~~202.5189 9295,~~957~~790.5692 0.00 0.00 1-A-41 37,363,544.00 10.~~58167~~05667% 1615,~~123~~443,~~692~~230.28 ~~142~~129,~~179~~422.6184 0.00 0.00 1-A-R 50.00 5.25000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 2-A-1 116,938,866.00 2.~~06500~~29000% 8281,~~502~~459,~~712~~236.3527 ~~141~~155,~~973~~451.4238 0.00 0.00 2-A-2 127,275,134.00 98.~~38773~~99909% 8988,~~795~~659,~~156~~447.4717 ~~702~~664,~~477~~878.0369 0.00 0.00 2-A-3 100,000,000.00 2.~~06500~~29000% 7069,~~552~~659,~~003~~676.0994 ~~121~~132,~~408~~933.2488 0.00 0.00 2-A-4 2,900,000.00 2.~~06500~~29000% 2,~~046~~020,~~008~~130.0963 3,~~520~~855.8408 0.00 0.00 A-PO 558,434.01 0.00000% ~~546~~545,~~442~~429.3325 0.00 0.00 0.00 1-B-1 9,608,000.00 5.25000% 9,~~472~~462,~~959~~108.0302 41,~~444~~396.2072 0.00 0.00 1-B-2 4,004,000.00 5.25000% 3,~~947~~943,~~723~~201.5655 17,~~271~~251.2951 0.00 0.00 1-B-3 2,402,000.00 5.25000% 2,~~368~~365,~~239~~527.7601 10,~~361~~349.0518 0.00 0.00 1-B-4 1,601,000.00 5.25000% 1,~~578~~576,~~497~~689.8673 6,~~905~~898.9302 0.00 0.00 1-B-5 1,201,000.00 5.25000% 1,~~184~~182,~~119~~763.8850 5,~~180~~174.5259 0.00 0.00 1-B-6 1,201,496.00 5.25000% 1,~~184~~183,~~608~~251.9197 5,~~182~~176.6673 0.00 0.00 2-B-1 1,755,000.00 4.75000% 1,~~665~~658,~~614~~384.0013 6,~~593~~564.0644 0.00 0.00 2-B-2 526,000.00 4.75000% ~~499~~497,~~209~~042.6777 1,~~976~~967.0446 0.00 0.00 2-B-3 702,000.00 4.75000% ~~666~~663,~~245~~353.6065 2,~~637~~625.2277 0.00 0.00 2-B-4 351,000.00 4.75000% ~~333~~331,~~122~~676.8083 1,~~318~~312.6189 0.00 0.00 2-B-5 176,000.00 4.75000% ~~167~~166,~~035~~310.9389 ~~661~~658.1831 0.00 0.00 2-B-6 351,438.00 4.75000% ~~333~~332,~~538~~090.4971 1,~~320~~314.2653 0.00 0.00 A-WIO-1 0.00 0.~~36470~~36258% ~~589~~582,~~692~~628,~~841~~027.4648 ~~179~~176,~~217~~041.2433 0.00 0.00 A-WIO-2 0.00 0.~~38218~~38164% ~~239~~236,~~943~~915,~~464~~144.6928 7675,~~418~~346.5475 0.00 0.00 SES 0.00 0.00000% ~~902~~891,~~042~~433,~~500~~469.8840 0.00 0.00 0.00 Totals 1,151,694,468.01 4,~~095~~045,~~158~~806.69 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 67,195.83 0.00 16,127,000.00 1-A-2 0.00 0.00 3735,~~851~~116.3266 0.00 87,~~026~~371,~~666~~741.0446 1-A-3 0.00 0.00 2,419.05 0.00 552,925.71 1-A-4 0.0001 0.00 ~~160~~149,~~868~~245.1382 0.00 4238,~~139~~701,~~996~~642.7365 1-A-5 0.00 0.00 0.00 0.00 2,~~583~~559,~~590~~642.3520 1-A-6 0.00 0.00 3433,~~804~~099.4518 0.00 7,~~221~~101,~~639~~227.5109 1-A-7 0.00 0.00 21,729.22 0.00 4,740,921.00 1-A-8 0.00 0.00 24,990.28 0.00 5,452,424.00 1-A-9 0.00 0.00 35,325.35 0.00 7,707,349.00 1-A-10 0.00 0.00 1413,~~101~~410.6371 0.00 3,~~218~~164,~~570~~904.2231 1-A-11 0.00 0.00 1615,~~713~~894.0417 0.00 3,~~178~~125,~~834~~831.7842 1-A-12 0.00 0.00 7,~~658~~282.7592 0.00 1,~~589~~562,000.00 1-A-13 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-14 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-15 0.00 0.00 10,051.25 0.00 2,193,000.00 1-A-16 0.00 0.00 7,~~876~~490.0213 0.00 2,~~247~~209,~~038~~572.8408 1-A-17 0.00 0.00 2524,~~969~~697.6323 0.00 4,~~233~~163,~~810~~216.5872 1-A-18 0.00 0.00 54,~~045~~800.8300 0.00 1,~~152~~133,000.00 1-A-19 0.00 0.00 4,166.67 0.00 1,000,000.00 1-A-20 0.0001 0.00 318,623.7574 0.00 72,828,285.71 1-A-21 0.00 0.00 87,~~353~~946.3367 0.00 2,~~384~~344,000.00 1-A-22 0.00 0.00 2,~~432~~315.5083 0.00 ~~397~~390,000.00 1-A-23 0.00 0.00 1,~~557~~656.4325 0.00 750,000.00 1-A-24 0.00 0.00 3,~~442~~343.5875 0.00 250,000.00 1-A-25 0.00 0.00 65,~~265~~960.00 0.00 1,~~192~~172,000.00 1-A-26 0.00 0.00 76,~~331~~971.1191 0.00 1,~~673~~645,~~259~~359.1651 1-A-27 0.00 0.00 8,~~797~~366.3330 0.00 1,~~673~~645,~~259~~359.1651 1-A-28 0.0001 0.00 183,214.58 0.00 87,943,000.00 1-A-29 0.0001 0.00 278,498.9695 0.00 78,635,000.00 1-A-30 0.0001 0.00 410,534.5857 0.00 103,714,000.00 1-A-31 0.0001 0.00 166,887.4049 0.00 40,053,000.00 1-A-32 0.0001 0.00 218,749.9099 0.00 50,000,000.00 1-A-33 0.00 0.00 2,332.82 0.00 533,215.00 1-A-34 0.0001 0.00 260,881.2524 0.00 59,630,000.00 1-A-35 0.00 0.00 2,799.06 0.00 639,785.00 1-A-36 0.00 0.00 6664,~~233~~945.8892 0.00 14,~~844~~532,~~781~~593.3724 1-A-37 0.00 0.00 98,752.50 0.00 21,546,000.00 1-A-38 0.00 0.00 0.00 0.00 1,026,000.00 1-A-39 0.00 0.00 2,532.91 0.00 578,951.00 1-A-40 0.00 0.00 9295,~~957~~790.5692 0.00 3635,~~034~~672,~~202~~185.8913 1-A-41 0.00 0.00 ~~142~~129,~~179~~422.6184 0.00 15,~~443~~288,~~230~~079.2881 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 146.6909 0.00 0.00 2-A-1 (0.0002) 0.00 ~~141~~155,~~973~~451.4240 0.00 8180,~~459~~479,~~236~~878.2771 2-A-2 (0.0010) 0.00 ~~702~~664,~~476~~878.9378 0.00 8887,~~659~~593,~~447~~523.1784 2-A-3 (0.0002) 0.00 ~~121~~132,~~408~~933.2490 0.00 6968,~~659~~822,~~676~~181.9459 2-A-4 0.00 0.00 3,~~520~~855.8408 0.00 21,~~020~~995,~~130~~843.6327 A-PO 0.00 0.00 0.00 0.00 ~~545~~544,~~429~~436.2538 1-B-1 0.00 0.00 41,~~444~~396.1972 0.00 9,~~462~~451,~~108~~181.0246 1-B-2 0.00 0.00 17,~~271~~251.2951 0.00 3,~~943~~938,~~201~~648.5506 1-B-3 0.00 0.00 10,~~361~~349.0518 0.00 2,~~365~~362,~~527~~795.0136 1-B-4 0.00 0.00 6,~~905~~898.9302 0.00 1,~~576~~574,~~689~~869.7302 1-B-5 0.00 0.00 5,~~180~~174.5259 0.00 1,~~182~~181,~~763~~397.5068 1-B-6 0.00 0.00 5,~~182~~176.6673 0.00 1,~~183~~181,~~251~~885.9759 2-B-1 0.00 0.00 6,~~593~~564.0544 0.00 1,~~658~~651,~~384~~116.1308 2-B-2 0.00 0.00 1,~~976~~967.0446 0.00 ~~497~~494,~~042~~864.7742 2-B-3 0.00 0.00 2,~~637~~625.2278 0.00 ~~663~~660,~~353~~446.6543 2-B-4 0.00 0.00 1,~~318~~312.6189 0.00 ~~331~~330,~~676~~223.8322 2-B-5 0.00 0.00 ~~661~~658.1831 0.00 ~~166~~165,~~310~~582.8901 2-B-6 0.00 0.00 1,~~320~~314.2653 0.00 ~~332~~330,~~090~~635.7129 A-WIO-1 0.0001 0.00 ~~179~~176,~~217~~041.2432 0.00 ~~582~~577,~~628~~933,~~027~~290.4822 A-WIO-2 (0.0001) 0.00 7675,~~418~~346.5476 0.00 ~~236~~234,~~915~~362,~~144~~032.2842 SES 0.00 0.00 ~~154~~153,~~448~~594.8756 0.00 ~~891~~883,~~433~~692,~~469~~086.4098 Totals (0.0006) 0.00 4,~~249~~199,~~621~~407.9242 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 16,127,000.00 5.00000% 1000.00000000 4.16666646 0.00000000 0.00000000 1-A-2 0.00 5.25000% ~~620~~575.~~55594989~~72237192 2.~~71493262~~51878510 0.00000000 0.00000000 1-A-3 0.00 5.25000% 1000.00128408 4.37500565 0.00000000 0.00000000 1-A-4 73,195,000.00 4.25000% ~~620~~575.~~55591625~~72234073 2.~~19780217~~03901660 0.00000000 0.00000000 1-A-5 4,761,905.00 0.00000% ~~558~~542.~~09321480~~55394637 0.00000000 0.00000000 0.00000000 1-A-6 18,174,306.00 5.50000% ~~417~~397.~~82599126~~35434795 1.~~91503599~~82120737 0.00000000 0.00000000 1-A-7 4,740,921.00 5.50000% 1000.00000000 4.58333307 0.00000000 0.00000000 1-A-8 5,452,424.00 5.50000% 1000.00000000 4.58333394 0.00000000 0.00000000 1-A-9 7,707,349.00 5.50000% 1000.00000000 4.58333339 0.00000000 0.00000000 1-A-10 8,100,000.00 5.00000% ~~417~~397.~~82599136~~35434815 1.~~74094198~~65564321 0.00000000 0.00000000 1-A-11 8,000,000.00 6.00000% ~~417~~397.~~82599125~~35434750 21.~~08913000~~98677125 0.00000000 0.00000000 1-A-12 4,000,000.00 5.50000% ~~417~~397.~~75000000~~25000000 1.~~91468750~~82073000 0.00000000 0.00000000 1-A-13 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-14 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-15 2,193,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-16 5,655,000.00 4.00000% ~~417~~397.~~82599116~~35434836 1.~~39275332~~32451459 0.00000000 0.00000000 1-A-17 10,655,000.00 7.00000% ~~417~~397.~~82599155~~35434819 2.~~43731863~~31790052 0.00000000 0.00000000 1-A-18 2,900,000.00 5.00000% ~~417~~397.~~58620690~~24137931 1.~~73994138~~65517241 0.00000000 0.00000000 1-A-19 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 1-A-20 0.00 5.25000% 1000.00000975 4.37500004 0.00000000 0.00000000 1-A-21 6,000,000.00 4.00000% ~~417~~397.~~66666667~~33333333 1.~~39222167~~32444500 0.00000000 0.00000000 1-A-22 1,000,000.00 7.00000% ~~417~~397.00000000 2.~~43250000~~31583000 0.00000000 0.00000000 1-A-23 750,000.00 2.~~49188~~65000% 1000.00000000 2.~~07657333~~20833333 0.00000000 0.00000000 1-A-24 250,000.00 16.~~52436~~05000% 1000.00000000 13.~~77032000~~37500000 0.00000000 0.00000000 1-A-25 3,000,000.00 6.00000% ~~417~~397.~~66666667~~33333333 21.~~08833333~~98666667 0.00000000 0.00000000 1-A-26 4,211,000.00 5.00000% ~~417~~397.~~82599145~~35434814 1.~~74094277~~65564237 0.00000000 0.00000000 1-A-27 4,211,000.00 6.00000% ~~417~~397.~~82599145~~35434814 21.~~08913085~~98677274 0.00000000 0.00000000 1-A-28 87,943,000.00 2.50000% 1000.00000000 2.08333330 0.00000000 0.00000000 1-A-29 78,635,000.00 4.25000% 1000.00000000 3.54166669 0.00000000 0.00000000 1-A-30 103,714,000.00 4.75000% 1000.00000000 3.95833330 0.00000000 0.00000000 1-A-31 40,053,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 1-A-32 50,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-33 533,215.00 5.25000% 1000.00000000 4.37500820 0.00000000 0.00000000 1-A-34 59,630,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-35 639,785.00 5.25000% 1000.00000000 4.37500098 0.00000000 0.00000000 1-A-36 17,215,000.00 5.25000% ~~879~~862.~~41751438~~31666396 3.~~84745164~~77263549 0.00000000 0.00000000 1-A-37 21,546,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-38 1,026,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 578,951.00 5.25000% 1000.00000000 4.37499892 0.00000000 0.00000000 1-A-40 87,181,600.00 23.~~96500~~19000% ~~431~~413.~~53541011~~32348672 1.~~06625205~~09875157 0.00000000 0.00000000 1-A-41 37,363,544.00 10.~~58167~~05667% ~~431~~413.~~53541002~~32348666 3.~~80530311~~46388019 0.00000000 0.00000000 1-A-R 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 116,938,866.00 2.~~06500~~29000% ~~705~~696.~~52003087~~59676938 1.~~21408241~~32933887 0.00000000 0.00000000 2-A-2 127,275,134.00 98.~~38773~~99909% ~~705~~696.~~52003088~~59676941 5.~~51935801~~22394807 0.00000000 0.00000000 2-A-3 100,000,000.00 2.~~06500~~29000% ~~705~~696.~~52003090~~59676940 1.~~21408240~~32933880 0.00000000 0.00000000 2-A-4 2,900,000.00 2.~~06500~~29000% ~~705~~696.~~52003103~~59676897 1.~~21408276~~32933793 0.00000000 0.00000000 A-PO 558,434.01 0.00000% ~~978~~976.~~52623625~~71209173 0.00000000 0.00000000 0.00000000 1-B-1 9,608,000.00 5.25000% ~~985~~984.~~94494484~~81557244 4.~~31350958~~30856786 0.00000000 0.00000000 1-B-2 4,004,000.00 5.25000% ~~985~~984.~~94494505~~81557193 4.~~31350899~~30856893 0.00000000 0.00000000 1-B-3 2,402,000.00 5.25000% ~~985~~984.~~94494588~~81557452 4.~~31350958~~30856786 0.00000000 0.00000000 1-B-4 1,601,000.00 5.25000% ~~985~~984.~~94494691~~81557152 4.~~31351031~~30856964 0.00000000 0.00000000 1-B-5 1,201,000.00 5.25000% ~~985~~984.~~94494588~~81557036 4.~~31350541~~30856786 0.00000000 0.00000000 1-B-6 1,201,496.00 5.25000% ~~985~~984.~~94494697~~81557159 4.~~31350583~~30857032 0.00000000 0.00000000 2-B-1 1,755,000.00 4.75000% ~~949~~944.~~06780627~~94822222 3.~~75672934~~74042165 0.00000000 0.00000000 2-B-2 526,000.00 4.75000% ~~949~~944.~~06781369~~94823194 3.~~75673004~~74041825 0.00000000 0.00000000 2-B-3 702,000.00 4.75000% ~~949~~944.~~06780627~~94821937 3.~~75672365~~74041311 0.00000000 0.00000000 2-B-4 351,000.00 4.75000% ~~949~~944.~~06780627~~94823362 3.~~75672365~~74042735 0.00000000 0.00000000 2-B-5 176,000.00 4.75000% ~~949~~944.~~06778409~~94823864 3.~~75670455~~74039773 0.00000000 0.00000000 2-B-6 351,438.00 4.75000% ~~949~~944.~~06780143~~94821277 3.~~75673661~~74043217 0.00000000 0.00000000 A-WIO-1 0.00 0.~~36470~~36258% ~~803~~794.~~70754157~~07872488 0.~~24425979~~23993126 0.00000000 0.00000000 A-WIO-2 0.00 0.~~38218~~38164% ~~703~~694.~~54511243~~66568732 0.~~22406899~~22092637 0.00000000 0.00000000 SES 0.00 0.00000% ~~783~~774.~~23073101~~01905920 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 4.16666646 0.00000000 1000.00000000 1-A-2 0.00000000 0.00000000 2.~~71493191~~51878510 0.00000000 ~~575~~528.~~72237192~~74711087 1-A-3 0.00000000 0.00000000 4.37500565 0.00000000 1000.00128408 1-A-4 0.~~00000000~~00000014 0.00000000 2.~~19780217~~03901660 0.00000000 ~~575~~528.~~72234073~~74708177 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 ~~542~~537.~~55394637~~52483512 1-A-6 0.00000000 0.00000000 1.~~91503599~~82120737 0.00000000 ~~397~~390.~~35434795~~72892742 1-A-7 0.00000000 0.00000000 4.58333307 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.58333394 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.58333339 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 1.~~74094198~~65564321 0.00000000 ~~397~~390.~~35434815~~72892716 1-A-11 0.00000000 0.00000000 21.~~08913000~~98677125 0.00000000 ~~397~~390.~~35434750~~72892750 1-A-12 0.00000000 0.00000000 1.~~91468750~~82073000 0.00000000 ~~397~~390.~~25000000~~50000000 1-A-13 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-15 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 1.~~39275332~~32451459 0.00000000 ~~397~~390.~~35434836~~72892661 1-A-17 0.00000000 0.00000000 2.~~43731863~~31790052 0.00000000 ~~397~~390.~~35434819~~72892726 1-A-18 0.00000000 0.00000000 1.~~73994138~~65517241 0.00000000 ~~397~~390.~~24137931~~68965517 1-A-19 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000 1-A-20 0.~~00000000~~00000014 0.00000000 4.~~37500004~~37499991 0.00000000 1000.00000975 1-A-21 0.00000000 0.00000000 1.~~39222167~~32444500 0.00000000 ~~397~~390.~~33333333~~66666667 1-A-22 0.00000000 0.00000000 2.~~43250000~~31583000 0.00000000 ~~397~~390.00000000 1-A-23 0.00000000 0.00000000 2.~~07657333~~20833333 0.00000000 1000.00000000 1-A-24 0.00000000 0.00000000 13.~~77032000~~37500000 0.00000000 1000.00000000 1-A-25 0.00000000 0.00000000 21.~~08833333~~98666667 0.00000000 ~~397~~390.~~33333333~~66666667 1-A-26 0.00000000 0.00000000 1.~~74094277~~65564237 0.00000000 ~~397~~390.~~35434814~~72892662 1-A-27 0.00000000 0.00000000 21.~~08913085~~98677274 0.00000000 ~~397~~390.~~35434814~~72892662 1-A-28 0.~~00000000~~00000011 0.00000000 2.08333330 0.00000000 1000.00000000 1-A-29 0.~~00000000~~00000013 0.00000000 3.~~54166669~~54166656 0.00000000 1000.00000000 1-A-30 0.~~00000000~~00000010 0.00000000 3.~~95833330~~95833320 0.00000000 1000.00000000 1-A-31 0.~~00000000~~00000025 0.00000000 4.~~16666417~~16666642 0.00000000 1000.00000000 1-A-32 0.~~00000000~~00000020 0.00000000 4.~~37499800~~37499980 0.00000000 1000.00000000 1-A-33 0.00000000 0.00000000 4.37500820 0.00000000 1000.00000000 1-A-34 0.~~00000000~~00000017 0.00000000 4.~~37500000~~37499983 0.00000000 1000.00000000 1-A-35 0.00000000 0.00000000 4.37500098 0.00000000 1000.00000000 1-A-36 0.00000000 0.00000000 3.~~84745164~~77263549 0.00000000 ~~862~~844.~~31666396~~18200639 1-A-37 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-38 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A-39 0.00000000 0.00000000 4.37499892 0.00000000 1000.00000000 1-A-40 0.00000000 0.00000000 1.~~06625205~~09875157 0.00000000 ~~413~~409.~~32348672~~17103070 1-A-41 0.00000000 0.00000000 3.~~80530311~~46388019 0.00000000 ~~413~~409.~~32348666~~17103072 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 ~~293~~121.80000000 0.00000000 0.00000000 2-A-1 (0.~~00000000~~00000017) 0.00000000 1.~~21408241~~32933904 0.00000000 ~~696~~688.~~59676938~~22181592 2-A-2 (0.~~00000000~~00000079 0.00000000 5.~~51935722~~22394877 0.00000000 ~~696~~688.~~59676941~~22181590 2-A-3 (0.~~00000000~~00000020) 0.00000000 1.~~21408240~~32933900 0.00000000 ~~696~~688.~~59676940~~22181590 2-A-4 0.00000000 0.00000000 1.~~21408276~~32933793 0.00000000 ~~696~~688.~~59676897~~22181724 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~976~~974.~~71209173~~93413770 1-B-1 0.00000000 0.00000000 4.~~31350853~~30856786 0.00000000 ~~984~~983.~~81557244~~67833680 1-B-2 0.00000000 0.00000000 4.~~31350899~~30856893 0.00000000 ~~984~~983.~~81557193~~67833666 1-B-3 0.00000000 0.00000000 4.~~31350958~~30856786 0.00000000 ~~984~~983.~~81557452~~67833472 1-B-4 0.00000000 0.00000000 4.~~31351031~~30856964 0.00000000 ~~984~~983.~~81557152~~67833854 1-B-5 0.00000000 0.00000000 4.~~31350541~~30856786 0.00000000 ~~984~~983.~~81557036~~67833472 1-B-6 0.00000000 0.00000000 4.~~31350583~~30857032 0.00000000 ~~984~~983.~~81557159~~67833934 2-B-1 0.00000000 0.00000000 3.~~75672365~~74042165 0.00000000 ~~944~~940.~~94822222~~80688319 2-B-2 0.00000000 0.00000000 3.~~75673004~~74041825 0.00000000 ~~944~~940.~~94823194~~80688213 2-B-3 0.00000000 0.00000000 3.~~75672365~~74042735 0.00000000 ~~944~~940.~~94821937~~80688034 2-B-4 0.00000000 0.00000000 3.~~75672365~~74042735 0.00000000 ~~944~~940.~~94823362~~80689459 2-B-5 0.00000000 0.00000000 3.~~75670455~~74039773 0.00000000 ~~944~~940.~~94823864~~80687500 2-B-6 0.00000000 0.00000000 3.~~75673661~~74043217 0.00000000 ~~944~~940.~~94821277~~80688486 A-WIO-1 0.~~00000000~~00000001 0.00000000 0.~~24425979~~23993124 0.00000000 ~~794~~787.~~07872488~~68014671 A-WIO-2 (0.~~00000000~~00000003) 0.00000000 0.~~22406899~~22092640 0.00000000 ~~694~~687.~~66568732~~17963484 SES 0.00000000 0.00000000 0.~~13410577~~13336398 0.00000000 ~~774~~767.~~01905920~~29732646 (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 ~~509~~508,~~811~~974.5601 508,~~974~~276.0103 97.~~97357962~~83922384% A-PO-2 0.00000% 0.00 0.00 36,~~630~~455.7724 36,~~455~~160.2435 9392.~~63650934~~87907446% SES-1 0.00000% ~~653,445,222.75~~ 645,949,663.33 641,131,630.92 0.00 0.00 80.~~67512423~~07338174% SES-2 0.00000% ~~248,597,278.13~~ 245,483,806.07 242,560,456.06 0.00 0.00 69.~~93554280~~10271365%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1411,~~896~~981,~~711~~389.8152 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 1411,~~896~~981,~~711~~389.8152 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 4039,~~029~~569.1829 Payment of Interest and Principal 1411,~~856~~941,~~682~~820.6323 Total Withdrawals (Pool Distribution Amount) 1411,~~896~~981,~~711~~389.8152 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 37,~~585~~142.0382 MBIA Fee 940.74 Wells Fargo Bank, NA as Trustee 1,~~503~~485.4173 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 4039,~~029~~569.1829

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 1-A-1 Reserve Fund 25,000.00 0.00 0.00 25,000.00 1-A-12 Reserve Fund ~~696~~582.0360 915.71 417.39 ~~303~~84.9728 ~~582.60~~ 1-A-13 Reserve Fund 999.99 0.00 0.00 999.99 1-A-14 Reserve Fund 999.99 0.00 0.00 999.99 1-A-15 Reserve Fund 999.99 0.00 0.00 999.99 1-A-18 Reserve Fund ~~304~~672.6239 113.89 327.61 ~~695~~886.3811 ~~672.39~~ 1-A-21 Reserve Fund 44873.0692 373.56 126.09 ~~955~~626.9544 ~~873.92~~ 1-A-22 Reserve Fund ~~173~~645.9963 728.93 354.35 ~~825~~271.9905 ~~645.63~~ 1-A-25 Reserve Fund ~~522~~936.0194 186.78 63.04 ~~477~~813.~~97 936.94~~20

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 1 1 0 2 383,~~689~~267.8726 ~~343~~342,~~025~~629.0973 0.00 ~~726~~725,~~714~~896.9699 30 Days 79 0 0 0 79 34,~~544~~786,~~619~~082.4447 0.00 0.00 0.00 34,~~544~~786,~~619~~082.4447 60 Days 10 0 0 0 10 ~~361,239~~0.0100 0.00 0.00 0.00 ~~361,239~~0.0100 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 10 0 10 0.00 0.00 ~~352,821~~0.5000 0.00 ~~352,821~~0.5000 180+ Days 0 0 12 0 12 0.00 0.00 ~~358~~711,~~944~~766.9343 0.00 ~~358~~711,~~944~~766.9343 Totals 89 1 3 0 1213 34,~~905~~786,~~858~~082.4547 383,~~689~~267.8726 1,054,~~791~~396.5216 0.00 56,~~344~~223,~~339~~745.8489 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.~~054496~~054825% 0.~~054496~~054825% 0.000000% 0.~~108992~~109649% 0.~~042970~~043297% 0.~~038416~~038707% 0.000000% 0.~~081386~~082004% 30 Days 0.~~381471~~493421% 0.000000% 0.000000% 0.000000% 0.~~381471~~493421% 0.~~396968~~540679% 0.000000% 0.000000% 0.000000% 0.~~396968~~540679% 60 Days 0.~~054496~~000000% 0.000000% 0.000000% 0.000000% 0.~~054496~~000000% 0.~~040456~~000000% 0.000000% 0.000000% 0.000000% 0.~~040456~~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.~~054496~~000000% 0.000000% 0.~~054496~~000000% 0.000000% 0.000000% 0.~~039513~~000000% 0.000000% 0.~~039513~~000000% 180+ Days 0.000000% 0.000000% 0.~~054496~~109649% 0.000000% 0.~~054496~~109649% 0.000000% 0.000000% 0.~~040199~~080408% 0.000000% 0.~~040199~~080408% Totals 0.~~435967~~493421% 0.~~054496~~054825% 0.~~163488~~164474% 0.000000% 0.~~653951~~712719% 0.~~437424~~540679% 0.~~042970~~043297% 0.~~118128~~119114% 0.000000% 0.~~598522~~703091%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed 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 1 1 0 2 383,~~689~~267.8726 ~~343~~342,~~025~~629.0973 0.00 ~~726~~725,~~714~~896.9699 30 Days 4 0 0 0 4 2,~~055~~106,~~969~~854.9587 0.00 0.00 0.00 2,~~055~~106,~~969~~854.9587 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 10 0 10 0.00 0.00 ~~352,821~~0.5000 0.00 ~~352,821~~0.5000 180 Days 0 0 12 0 12 0.00 0.00 ~~358~~711,~~944~~766.9343 0.00 ~~358~~711,~~944~~766.9343 Totals 4 1 3 0 8 2,~~055~~106,~~969~~854.9587 383,~~689~~267.8726 1,054,~~791~~396.5216 0.00 3,~~494~~544,~~451~~518.3429 0-29 Days 0.~~076220~~076628% 0.~~076220~~076628% 0.000000% 0.~~152439~~153257% 0.~~059344~~059722% 0.~~053054~~053390% 0.000000% 0.~~112398~~113113% 30 Days 0.~~304878~~306513% 0.000000% 0.000000% 0.000000% 0.~~304878~~306513% 0.~~317988~~328300% 0.000000% 0.000000% 0.000000% 0.~~317988~~328300% 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.~~076220~~000000% 0.000000% 0.~~076220~~000000% 0.000000% 0.000000% 0.~~054569~~000000% 0.000000% 0.~~054569~~000000% 180 Days 0.000000% 0.000000% 0.~~076220~~153257% 0.000000% 0.~~076220~~153257% 0.000000% 0.000000% 0.~~055517~~110911% 0.000000% 0.~~055517~~110911% Totals 0.~~304878~~306513% 0.~~076220~~076628% 0.~~228659~~229885% 0.000000% 0.~~609756~~613027% 0.~~317988~~328300% 0.~~059344~~059722% 0.~~163140~~164301% 0.000000% 0.~~540472~~552323% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 15 Year Fixed 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 35 0 0 0 35 12,~~488~~679,~~649~~227.4960 0.00 0.00 0.00 12,~~488~~679,~~649~~227.4960 60 Days 10 0 0 0 10 ~~361,239~~0.0100 0.00 0.00 0.00 ~~361,239~~0.0100 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 45 0 0 0 45 12,~~849~~679,~~888~~227.5060 0.00 0.00 0.00 12,~~849~~679,~~888~~227.5060 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~573614~~963391% 0.000000% 0.000000% 0.000000% 0.~~573614~~963391% 01.~~604237~~100520% 0.000000% 0.000000% 0.000000% 01.~~604237~~100520% 60 Days 0.~~191205~~000000% 0.000000% 0.000000% 0.000000% 0.~~191205~~000000% 0.~~146626~~000000% 0.000000% 0.000000% 0.000000% 0.~~146626~~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.~~764818~~963391% 0.000000% 0.000000% 0.000000% 0.~~764818~~963391% 01.~~750863~~100520% 0.000000% 0.000000% 0.000000% 01.~~750863~~100520%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3341,~~799~~737.3893

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~701119~~699523% Weighted Average Net Coupon 5.~~451119~~449523% Weighted Average Pass-Through Rate 5.~~449119~~447523% Weighted Average Maturity (Stepdown Calculation) ~~346~~345 Beginning Scheduled Collateral Loan Count 1,~~853~~835 Number Of Loans Paid In Full 1811 Ending Scheduled Collateral Loan Count 1,~~835~~824 Beginning Scheduled Collateral Balance ~~902~~891,~~042~~433,~~500~~469.8840 Ending Scheduled Collateral Balance ~~891~~883,~~433~~692,~~469~~086.4098 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2004 ~~892~~885,~~923~~198,~~557~~155.3487 Monthly P &I Constant 6,~~113~~055,~~164~~777.3096 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 ~~891~~883,~~433~~692,~~469~~086.4098 Scheduled Principal 1,~~827~~821,~~621~~823.4434 Unscheduled Principal 85,~~781~~919,~~410~~559.0408

Miscellaneous Reporting Senior % 97.~~404213~~377628% Subordinate % 2.~~595787~~622372%

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 15 Year Fixed Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~827022~~824900 5.~~370179~~369613 5.~~701119~~699523 Weighted Average Net Rate 5.~~577022~~574900 5.~~120179~~119613 5.~~451119~~449523 Weighted Average Maturity ~~346~~345 ~~165~~164 ~~346~~345 Beginning Loan Count 1,~~325~~312 ~~528~~523 1,~~853~~835 Loans Paid In Full 137 54 1811 Ending Loan Count 1,~~312~~305 ~~523~~519 1,~~835~~824 Beginning Scheduled Balance ~~653~~645,~~445~~949,~~222~~663.7533 ~~248~~245,~~597~~483,~~278~~806.1307 ~~902~~891,~~042~~433,~~500~~469.8840 Ending scheduled Balance ~~645~~641,~~949~~131,~~663~~630.3392 ~~245~~242,~~483~~560,~~806~~456.0706 ~~891~~883,~~433~~692,~~469~~086.4098 Record Date 0809/3130/2004 0809/3130/2004 0809/3130/2004 Principal And Interest Constant 3,~~921~~881,~~581~~461.2769 2,~~191~~174,~~583~~316.0327 6,~~113~~055,~~164~~777.3096 Scheduled Principal ~~748~~745,~~548~~968.2200 1,~~079~~075,~~073~~855.2234 1,~~827~~821,~~621~~823.4434 Unscheduled Principal 64,~~747~~072,~~011~~064.2041 21,~~034~~847,~~398~~494.8467 85,~~781~~919,~~410~~559.0408 Scheduled Interest 3,~~173~~135,~~033~~493.0569 1,~~112~~098,~~509~~460.8193 4,~~285~~233,~~542~~954.8662 Servicing Fees ~~136,~~134,572.4380 51,~~791~~142.1046 ~~187~~185,~~925~~715.5326 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~089~~076.0857 ~~414~~409.3316 1,~~503~~485.4173 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 32,~~035~~999,~~809~~844.5432 1,~~060~~046,~~304~~909.3831 4,~~096~~046,~~113~~753.9263 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.~~575022~~572900 5.~~118179~~117613 5.~~449119~~447523

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 117.~~723051~~316102% Subordinate % 3.~~022680~~054276% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~977320~~945724% Group 2 - 15 Year Fixed CPR 98.~~429156~~703096% Subordinate & 1.~~474396~~486616% Subordinate Prepayment % 0.000000% Senoir Prepayment % 100.000000% Senior % 98.~~525604~~513384%

Filing Compare · BANC OF AMERICA MORTGAGE SECURITIES PASS THRU CERT 2003-6