8-K 1 bam03008_dec.txt DECEMBER 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): December 27, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-11 Pooling and Servicing Agreement) (Commission 54-2132817 (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 December 27, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., 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 December 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 MORTGAGE SECURITIES, INC. 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: 12/27/2004 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 December 27, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 911/30/2004 Distribution Date: 1012/2527/2004 ~~BAM~~Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates 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-A-1 05948XVR9 SEN 5.50000% ~~103~~98,~~025~~796,~~699~~234.4356 ~~472~~452,~~201~~816.14 25,~~169~~521,~~067~~747.9363 1-A-2 05948XVS7 SEN 5.50000% 32,191,000.00 147,542.0910 0.00 1-A-3 05948XVT5 SEN 5.50000% 934,000.00 4,280.83 0.00 1-A-4 05948XVU2 SEN 5.50000% 12,~~931~~308,~~695~~320.4171 5956,~~270~~413.2714 ~~319~~813,~~695~~842.7839 1-A-5 05948XVV0 SEN 5.50000% 2,323,000.00 10,647.08 0.00 1-A-6 05948XVW8 SEN 5.50000% 4,070,956.50 18,658.55 0.00 1-A-7 05948XVX6 SEN 6.00000% 4,070,956.50 20,354.7879 0.00 1-A-8 05948XVY4 SEN 5.50000% 1211,~~690~~593,~~933~~560.0783 5853,~~166~~137.7816 ~~562~~1,~~783~~432,666.9548 1-A-9 05948XVZ1 SEN 5.50000% 14,040,000.00 64,350.0001 0.00 1-A-10 05948XWA5 SEN 5.50000% ~~401~~381,~~113~~777.6287 1,~~838~~749.4482 925,~~916~~243.2866 1-A-11 05948XWB3 SEN 0.00000% 370,087.00 0.00 0.00 1-A-12 05948XWC1 SEN 5.50000% 98,~~165~~912,~~563~~868.0159 4240,~~008~~850.8365 ~~129~~329,~~593~~903.5539 1-A-13 05948XWD9 SEN 5.50000% 29,474,000.00 135,089.1719 0.00 1-A-R 05948XWF4 SEN 5.50000% 0.00 0.00 0.00 2-A-1 05948XWG2 SEN 4.50000% 87,~~077~~676,~~432~~422.6365 3028,~~290~~786.3759 ~~292~~125,~~179~~523.3354 2-A-2 05948XWH0 SEN 4.50000% 26,~~050~~246.8155 9798.6942 (9798.6942) 2-A-3 05948XWJ6 SEN 4.50000% 19,~~453~~003,~~894~~441.9389 7271,~~952~~262.1191 ~~221~~234,~~998~~785.8627 2-A-4 05948XWK3 SEN 4.75000% 19,~~683~~075,~~841~~793.6964 7775,~~915~~508.2135 ~~367~~257,~~200~~293.3613 2-A-5 05948XWL1 SEN 5.00000% 6159,~~637~~733,~~194~~177.5216 ~~256~~248,~~821~~888.6525 1805,~~149,836~~677.5142 2-A-6 05948XWM9 SEN 4.50000% 3433,~~079~~027,~~816~~066.1507 ~~127~~123,~~799~~851.3251 ~~635~~445,~~756~~467.0103 3-A-1 05948XWP2 SEN 5.50000% 6461,~~929~~792,~~138~~964.3332 ~~297~~283,~~591~~217.8773 1,~~351~~056,~~131~~125.2851 3-A-2 05948XWQ0 SEN 5.50000% 5,000,000.00 22,916.67 0.00 3-A-3 05948XWR8 SEN 5.50000% 11,733,000.00 53,776.25 0.00 3-A-4 05948XWS6 SEN 5.50000% 5,000,000.00 22,916.67 0.00 3-A-5 05948XWT4 SEN 5.50000% 5,009,000.00 22,957.92 0.00 3-A-6 05948XWU1 SEN 5.50000% 15,557,000.00 71,302.91 0.00 3-A-7 05948XWV9 SEN 5.25000% 5,000,000.00 21,875.00 0.00 3-A-8 05948XWW7 SEN 5.50000% 16,758,000.00 76,807.5049 0.00 3-A-9 05948XWX5 SEN 6.00000% 2,500,000.00 12,500.00 0.00 3-A-10 05948XWY3 SEN 5.50000% 9,~~598~~369,~~805~~857.2902 4342,~~994~~945.5218 9877,~~635~~099.8471 A-PO 05948XXA4 SEN 0.00000% 5,~~455~~406,~~550~~058.9145 0.00 2230,~~117~~464.0677 1-B-1 05948XXB2 SUB 5.50000% 4,~~554~~543,~~119~~829.0429 20,~~873~~825.0589 5,~~119~~203.8253 1-B-2 05948XXC0 SUB 5.50000% 1,~~822~~818,~~438~~320.2657 8,~~352~~333.8497 2,~~048~~082.8231 1-B-3 05948XXD8 SUB 5.50000% ~~910~~908,~~230~~174.8221 4,~~171~~162.8947 1,~~023~~040.3003 1-B-4 05948XXM8 SUB 5.50000% ~~607~~606,~~808~~435.8655 2,~~785~~779.7950 ~~683~~694.3148 1-B-5 05948XXN6 SUB 5.50000% ~~455~~454,~~609~~580.5714 2,~~088~~083.2149 ~~512~~520.2058 1-B-6 05948XXP1 SUB 5.50000% ~~455~~454,~~496~~467.8567 2,~~087~~082.6998 ~~512~~520.0845 2-B-1 05948XXE6 SUB 4.75000% ~~879~~872,~~816~~436.7896 3,~~482~~453.6140 3,~~680~~721.5885 2-B-2 05948XXF3 SUB 4.75000% ~~264~~262,~~232~~015.2489 1,~~045~~037.9215 1,~~105~~117.3777 2-B-3 05948XXG1 SUB 4.75000% ~~352~~349,~~309~~354.6652 1,~~394~~382.5686 1,~~473~~490.8336 2-B-4 05948XXQ9 SUB 4.75000% ~~176~~174,~~154~~677.8326 ~~697~~691.2843 ~~736~~745.9218 2-B-5 05948XXR7 SUB 4.75000% 8786,~~120~~389.0530 ~~344~~341.8596 ~~364~~368.4554 2-B-6 05948XXS5 SUB 4.75000% ~~176~~175,~~906~~422.1427 ~~700~~694.2538 ~~740~~748.0636 3-B-1 05948XXH9 SUB 5.50000% 2,~~391~~386,~~909~~399.5502 10,~~962~~937.9266 2,~~746~~785.0971 3-B-2 05948XXJ5 SUB 5.50000% ~~824~~823,~~966~~066.7416 3,~~781~~772.1039 ~~947~~960.1279 3-B-3 05948XXK2 SUB 5.50000% ~~493~~492,~~992~~853.0699 2,~~264~~258.1391 ~~567~~575.1432 3-B-4 05948XXT3 SUB 5.50000% 247,~~984~~412.0170 1,~~136~~133.5997 ~~284~~288.7081 3-B-5 05948XXU0 SUB 5.50000% 246,~~996~~426.0399 1,~~132~~129.0746 ~~283~~287.5766 3-B-6 05948XXV8 SUB 5.50000% 247,~~963~~392.6943 1,~~136~~133.5088 ~~284~~288.6879 1-A-WIO 05948XWE7 SEN 0.~~34690~~33974% 0.00 4038,~~992~~850.5790 0.00 2-A-WIO 05948XWN7 SEN 0.~~35217~~34930% 0.00 3634,~~416~~978.95 0.00 3-A-WIO 05948XWZ0 SEN 0.~~24124~~23761% 0.00 12,~~895~~291.0209 0.00 SES 05948XXL0 SEN 0.00000% 0.00 9088,~~977~~761.2624 0.00 Totals ~~530~~516,~~383~~284,~~784~~445.9823 2,~~496~~428,~~643~~619.6724 711,~~352~~179,~~929~~182.0903

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~100~~93,~~856~~274,~~631~~486.5094 25,~~641~~974,~~269~~563.0777 0.00 1-A-2 0.00 32,191,000.00 147,542.0910 0.00 1-A-3 0.00 934,000.00 4,280.83 0.00 1-A-4 0.00 1211,~~611~~494,~~999~~478.6332 ~~378~~870,~~966~~255.0553 0.00 1-A-5 0.00 2,323,000.00 10,647.08 0.00 1-A-6 0.00 4,070,956.50 18,658.55 0.00 1-A-7 0.00 4,070,956.50 20,354.7879 0.00 1-A-8 0.00 1210,~~128~~160,~~149~~894.1235 ~~620~~1,~~950~~485,803.7364 0.00 1-A-9 0.00 14,040,000.00 64,350.0001 0.00 1-A-10 0.00 ~~391~~356,~~197~~534.3421 1126,~~754~~993.7248 0.00 1-A-11 0.00 370,087.00 0.00 0.00 1-A-12 0.00 98,~~035~~582,~~969~~965.4621 ~~171~~370,~~602~~754.3804 0.00 1-A-13 0.00 29,474,000.00 135,089.1719 0.00 1-A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 7,~~785~~550,~~253~~899.3011 ~~322~~154,~~469~~310.7013 0.00 2-A-2 0.00 26,~~148~~344.5098 0.00 0.00 2-A-3 0.00 1918,~~231~~768,~~896~~656.0762 ~~294~~306,~~950~~048.9718 0.00 2-A-4 0.00 1918,~~316~~818,~~641~~500.3350 ~~445~~332,~~115~~801.5748 0.00 2-A-5 0.00 6058,~~487~~927,~~358~~499.0174 1,~~406~~054,~~658~~565.1667 0.00 2-A-6 0.00 3332,~~444~~581,~~060~~599.1403 ~~763~~569,~~555~~318.3354 0.00 3-A-1 0.00 6360,~~578~~736,~~007~~838.0581 1,~~648~~339,~~723~~343.1524 0.00 3-A-2 0.00 5,000,000.00 22,916.67 0.00 3-A-3 0.00 11,733,000.00 53,776.25 0.00 3-A-4 0.00 5,000,000.00 22,916.67 0.00 3-A-5 0.00 5,009,000.00 22,957.92 0.00 3-A-6 0.00 15,557,000.00 71,302.91 0.00 3-A-7 0.00 5,000,000.00 21,875.00 0.00 3-A-8 0.00 16,758,000.00 76,807.5049 0.00 3-A-9 0.00 2,500,000.00 12,500.00 0.00 3-A-10 0.00 9,~~500~~292,~~169~~757.4531 ~~142~~120,~~630~~044.3689 0.00 A-PO 0.00 5,~~433~~375,~~433~~593.8669 2230,~~117~~464.0677 0.00 1-B-1 0.00 4,~~548~~538,~~999~~625.2276 2526,~~992~~029.8742 0.00 1-B-2 0.00 1,~~820~~816,~~389~~238.4426 10,~~401~~416.6628 0.00 1-B-3 0.00 ~~909~~907,~~207~~134.5319 5,~~195~~202.1950 0.00 1-B-4 0.00 ~~607~~605,~~125~~741.5507 3,~~469~~473.1098 0.00 1-B-5 0.00 ~~455~~454,~~097~~059.3657 2,~~600~~604.4107 0.00 1-B-6 0.00 ~~454~~453,~~984~~947.7722 2,~~599~~603.7743 0.00 2-B-1 0.00 ~~876~~868,~~136~~715.2011 7,~~163~~175.1925 0.00 2-B-2 0.00 ~~263~~260,~~126~~898.8712 2,~~151~~154.2992 0.00 2-B-3 0.00 ~~350~~347,~~835~~864.8216 2,~~868~~873.3922 0.00 2-B-4 0.00 ~~175~~173,~~417~~932.9108 1,~~434~~436.2061 0.00 2-B-5 0.00 86,~~755~~020.6076 ~~709~~710.3050 0.00 2-B-6 0.00 ~~176~~174,~~166~~673.0891 1,~~440~~442.3174 0.00 3-B-1 0.00 2,~~389~~383,~~163~~613.4630 13,~~709~~723.0137 0.00 3-B-2 0.00 ~~824~~822,~~019~~105.6137 4,~~728~~733.2218 0.00 3-B-3 0.00 ~~493~~492,~~424~~278.9267 2,~~831~~834.2723 0.00 3-B-4 0.00 247,~~699~~123.3189 1,~~421~~422.2978 0.00 3-B-5 0.00 246,~~712~~139.4633 1,~~415~~417.6412 0.00 3-B-6 0.00 247,~~679~~103.0164 1,~~421~~422.1867 0.00 1-A-WIO 0.00 0.00 4038,~~992~~850.5790 0.00 2-A-WIO 0.00 0.00 3634,~~416~~978.95 0.00 3-A-WIO 0.00 0.00 12,~~895~~291.0209 0.00 SES 0.00 0.00 9088,~~977~~761.2624 0.00 Totals 0.00 ~~523~~505,~~030~~105,~~855~~263.8823 913,~~849~~607,~~572~~801.7627 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-1 150,467,000.00 ~~103~~98,~~025~~796,~~699~~234.4356 ~~172~~170,~~464~~837.4745 15,~~996~~350,~~603~~910.4617 0.00 0.00 1-A-2 32,191,000.00 32,191,000.00 0.00 0.00 0.00 0.00 1-A-3 934,000.00 934,000.00 0.00 0.00 0.00 0.00 1-A-4 19,924,000.00 12,~~931~~308,~~695~~320.4171 25,~~419~~179.2949 ~~294~~788,~~276~~662.4990 0.00 0.00 1-A-5 2,323,000.00 2,323,000.00 0.00 0.00 0.00 0.00 1-A-6 4,070,956.50 4,070,956.50 0.00 0.00 0.00 0.00 1-A-7 4,070,956.50 4,070,956.50 0.00 0.00 0.00 0.00 1-A-8 25,000,000.00 1211,~~690~~593,~~933~~560.0783 44,~~747~~325.4430 ~~518~~1,~~036~~388,341.5119 0.00 0.00 1-A-9 14,040,000.00 14,040,000.00 0.00 0.00 0.00 0.00 1-A-10 618,000.00 ~~401~~381,~~113~~777.6287 ~~788~~781.4501 924,~~127~~462.8364 0.00 0.00 1-A-11 370,087.00 370,087.00 0.00 0.00 0.00 0.00 1-A-12 12,000,000.00 98,~~165~~912,~~563~~868.0159 10,~~304~~206.1089 ~~119~~319,~~289~~696.4550 0.00 0.00 1-A-13 29,474,000.00 29,474,000.00 0.00 0.00 0.00 0.00 1-A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 14,700,000.00 87,~~077~~676,~~432~~422.63 65 39,~~520~~701.9432 ~~226~~85,~~658~~822.3922 0.00 0.00 2-A-2 25,000.00 26,~~050~~246.8155 0.00 0.00 (9798.6942) 0.00 2-A-3 20,275,000.00 19,~~453~~003,~~894~~441.9389 4974,~~783~~259.0425 ~~172~~160,~~215~~526.8202 0.00 0.00 2-A-4 25,000,000.00 19,~~683~~075,~~841~~793.6964 8281,~~344~~378.3417 ~~284~~175,~~856~~914.0296 0.00 0.00 2-A-5 78,284,000.00 6159,~~637~~733,~~194~~177.5216 ~~257~~254,~~849~~824.7735 ~~891~~550,~~986~~853.7407 0.00 0.00 2-A-6 43,284,000.00 3433,~~079~~027,~~816~~066.1507 ~~142~~140,~~567~~894.7091 ~~493~~304,~~188~~572.3212 0.00 0.00 3-A-1 82,260,000.00 6461,~~929~~792,~~138~~964.3332 ~~150~~149,~~955~~826.8460 1906,~~200,175~~298.4491 0.00 0.00 3-A-2 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 3-A-3 11,733,000.00 11,733,000.00 0.00 0.00 0.00 0.00 3-A-4 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 3-A-5 5,009,000.00 5,009,000.00 0.00 0.00 0.00 0.00 3-A-6 15,557,000.00 15,557,000.00 0.00 0.00 0.00 0.00 3-A-7 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 3-A-8 16,758,000.00 16,758,000.00 0.00 0.00 0.00 0.00 3-A-9 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 3-A-10 10,864,000.00 9,~~598~~369,~~805~~857.2902 1110,~~020~~937.1470 8766,~~615~~162.7001 0.00 0.00 A-PO 5,787,943.00 5,~~455~~406,~~550~~058.9145 7,~~266~~327.7051 1423,~~850~~137.3626 0.00 0.00 1-B-1 4,608,000.00 4,~~554~~543,~~119~~829.0429 5,~~119~~203.8253 0.00 0.00 0.00 1-B-2 1,844,000.00 1,~~822~~818,~~438~~320.2657 2,~~048~~082.8231 0.00 0.00 0.00 1-B-3 921,000.00 ~~910~~908,~~230~~174.8221 1,~~023~~040.3003 0.00 0.00 0.00 1-B-4 615,000.00 ~~607~~606,~~808~~435.8655 ~~683~~694.3148 0.00 0.00 0.00 1-B-5 461,000.00 ~~455~~454,~~609~~580.5714 ~~512~~520.2058 0.00 0.00 0.00 1-B-6 460,885.99 ~~455~~454,~~496~~467.8567 ~~512~~520.0845 0.00 0.00 0.00 2-B-1 919,000.00 ~~879~~872,~~816~~436.7896 3,~~680~~721.5885 0.00 0.00 0.00 2-B-2 276,000.00 ~~264~~262,~~232~~015.2489 1,~~105~~117.3777 0.00 0.00 0.00 2-B-3 368,000.00 ~~352~~349,~~309~~354.6652 1,~~473~~490.8336 0.00 0.00 0.00 2-B-4 184,000.00 ~~176~~174,~~154~~677.8326 ~~736~~745.9218 0.00 0.00 0.00 2-B-5 91,000.00 8786,~~120~~389.0530 ~~364~~368.4554 0.00 0.00 0.00 2-B-6 184,784.81 ~~176~~175,~~906~~422.1427 ~~740~~748.0636 0.00 0.00 0.00 3-B-1 2,421,000.00 2,~~391~~386,~~909~~399.5502 2,~~746~~785.0971 0.00 0.00 0.00 3-B-2 835,000.00 ~~824~~823,~~966~~066.7416 ~~947~~960.1279 0.00 0.00 0.00 3-B-3 500,000.00 ~~493~~492,~~992~~853.0699 ~~567~~575.1432 0.00 0.00 0.00 3-B-4 251,000.00 247,~~984~~412.0170 ~~284~~288.7081 0.00 0.00 0.00 3-B-5 250,000.00 246,~~996~~426.0399 ~~283~~287.5766 0.00 0.00 0.00 3-B-6 250,979.44 247,~~963~~392.6943 ~~284~~288.6879 0.00 0.00 0.00 1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 657,960,693.24 ~~530~~516,~~383~~284,~~784~~445.9823 1,~~044~~033,~~146~~920.2647 610,~~308~~145,~~880~~359.5397 (9798.6942) 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 25,~~169~~521,~~067~~747.9363 ~~100~~93,~~856~~274,~~631~~486.5094 0.~~67029070~~61989996 25,~~169~~521,~~067~~747.9363 1-A-2 0.00 32,191,000.00 1.00000000 0.00 1-A-3 0.00 934,000.00 1.00000000 0.00 1-A-4 ~~319~~813,~~695~~842.7839 1211,~~611~~494,~~999~~478.6332 0.~~63300540~~57691620 ~~319~~813,~~695~~842.7839 1-A-5 0.00 2,323,000.00 1.00000000 0.00 1-A-6 0.00 4,070,956.50 1.00000000 0.00 1-A-7 0.00 4,070,956.50 1.00000000 0.00 1-A-8 ~~562~~1,~~783~~432,666.9548 1210,~~128~~160,~~149~~894.1235 0.~~48512596~~40643577 ~~562~~1,~~783~~432,666.9548 1-A-9 0.00 14,040,000.00 1.00000000 0.00 1-A-10 925,~~916~~243.2866 ~~391~~356,~~197~~534.3421 0.~~63300540~~57691620 925,~~916~~243.2866 1-A-11 0.00 370,087.00 1.00000000 0.00 1-A-12 ~~129~~329,~~593~~903.5539 98,~~035~~582,~~969~~965.4621 0.~~75299746~~71524710 ~~129~~329,~~593~~903.5539 1-A-13 0.00 29,474,000.00 1.00000000 0.00 1-A-R 0.00 0.00 0.00000000 0.00 2-A-1 ~~292~~125,~~179~~523.3354 7,~~785~~550,~~253~~899.3011 0.~~52960907~~51366661 ~~292~~125,~~179~~523.3354 2-A-2 (9798.6942) 26,~~148~~344.5098 1.~~04594000~~05379920 (9798.6942) 2-A-3 ~~221~~234,~~998~~785.8627 1918,~~231~~768,~~896~~656.0762 0.~~94855221~~92570440 ~~221~~234,~~998~~785.8627 2-A-4 ~~367~~257,~~200~~293.3613 1918,~~316~~818,~~641~~500.3350 0.~~77266565~~75274002 ~~367~~257,~~200~~293.3613 2-A-5 1805,~~149,836~~677.5142 6058,~~487~~927,~~358~~499.0174 0.~~77266565~~75274002 1805,~~149,836~~677.5142 2-A-6 ~~635~~445,~~756~~467.0103 3332,~~444~~581,~~060~~599.1403 0.~~77266565~~75274002 ~~635~~445,~~756~~467.0103 3-A-1 1,~~351~~056,~~131~~125.2851 6360,~~578~~736,~~007~~838.0581 0.~~77289092~~73835204 1,~~351~~056,~~131~~125.2851 3-A-2 0.00 5,000,000.00 1.00000000 0.00 3-A-3 0.00 11,733,000.00 1.00000000 0.00 3-A-4 0.00 5,000,000.00 1.00000000 0.00 3-A-5 0.00 5,009,000.00 1.00000000 0.00 3-A-6 0.00 15,557,000.00 1.00000000 0.00 3-A-7 0.00 5,000,000.00 1.00000000 0.00 3-A-8 0.00 16,758,000.00 1.00000000 0.00 3-A-9 0.00 2,500,000.00 1.00000000 0.00 3-A-10 9877,~~635~~099.8471 9,~~500~~292,~~169~~757.4531 0.~~87446331~~85537162 9877,~~635~~099.8471 A-PO 2230,~~117~~464.0677 5,~~433~~375,~~433~~593.8669 0.~~93875041~~92875719 2230,~~117~~464.0677 1-B-1 5,~~119~~203.8253 4,~~548~~538,~~999~~625.2276 0.~~98719601~~98494483 5,~~119~~203.8253 1-B-2 2,~~048~~082.8231 1,~~820~~816,~~389~~238.4426 0.~~98719601~~98494483 2,~~048~~082.8231 1-B-3 1,~~023~~040.3003 ~~909~~907,~~207~~134.5319 0.~~98719602~~98494483 1,~~023~~040.3003 1-B-4 ~~683~~694.3148 ~~607~~605,~~125~~741.5507 0.~~98719602~~98494483 ~~683~~694.3148 1-B-5 ~~512~~520.2058 ~~455~~454,~~097~~059.3657 0.~~98719601~~98494484 ~~512~~520.2058 1-B-6 ~~512~~520.0845 ~~454~~453,~~984~~947.7722 0.~~98719592~~98494471 ~~512~~520.0845 2-B-1 3,~~680~~721.5885 ~~876~~868,~~136~~715.2011 0.~~95335822~~94528304 3,~~680~~721.5885 2-B-2 1,~~105~~117.3777 ~~263~~260,~~126~~898.8712 0.~~95335822~~94528304 1,~~105~~117.3777 2-B-3 1,~~473~~490.8336 ~~350~~347,~~835~~864.8216 0.~~95335821~~94528304 1,~~473~~490.8336 2-B-4 ~~736~~745.9218 ~~175~~173,~~417~~932.9108 0.~~95335821~~94528304 ~~736~~745.9218 2-B-5 ~~364~~368.4554 86,~~755~~020.6076 0.~~95335824~~94528308 ~~364~~368.4554 2-B-6 ~~740~~748.0636 ~~176~~174,~~166~~673.0891 0.~~95335802~~94528284 ~~740~~748.0636 3-B-1 2,~~746~~785.0971 2,~~389~~383,~~163~~613.4630 0.~~98684984~~98455733 2,~~746~~785.0971 3-B-2 ~~947~~960.1279 ~~824~~822,~~019~~105.6137 0.~~98684983~~98455733 ~~947~~960.1279 3-B-3 ~~567~~575.1432 ~~493~~492,~~424~~278.9267 0.~~98684984~~98455734 ~~567~~575.1432 3-B-4 ~~284~~288.7081 247,~~699~~123.3189 0.~~98684984~~98455733 ~~284~~288.7081 3-B-5 ~~283~~287.5766 246,~~712~~139.4633 0.~~98684984~~98455732 ~~283~~287.5766 3-B-6 ~~284~~288.6879 247,~~679~~103.0164 0.~~98684980~~98455730 ~~284~~288.6879 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A-WIO 0.00 0.00 0.00000000 0.00 3-A-WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 711,~~352~~179,~~929~~182.0903 ~~523~~505,~~030~~105,~~855~~263.8823 0.~~79492721~~76768304 711,~~352~~179,~~929~~182.0903

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 150,467,000.00 ~~684~~656.~~70627732~~59735729 1.~~14619465~~13538151 1335.~~26937774~~56201805 0.00000000 1-A-2 32,191,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 934,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 19,924,000.00 ~~649~~617.~~05116493~~76353694 1.~~27581259~~26377685 1439.~~76995031~~58356254 0.00000000 1-A-5 2,323,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 4,070,956.50 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 4,070,956.50 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 25,000,000.00 ~~507~~463.~~63732280~~74243320 1.~~78989760~~77301200 2055.~~72146040~~53364760 0.00000000 1-A-9 14,040,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 618,000.00 ~~649~~617.~~05116505~~76354369 1.~~27580906~~26377023 1439.~~76995146~~58355987 0.00000000 1-A-11 370,087.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 12,000,000.00 ~~763~~742.~~79691750~~73904917 0.~~85867500~~85057417 926.~~94078750~~64137500 0.00000000 1-A-13 29,474,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 14,700,000.00 ~~549~~522.~~48521293~~20562245 42.~~45720680~~70077007 155.~~41893810~~83824626 0.00000000 2-A-2 25,000.00 ~~1042~~1049.~~03240000~~86200000 0.00000000 0.00000000 (3.~~90760000~~93680000) 2-A-3 20,275,000.00 ~~959~~937.~~50159951~~28443354 23.~~45539038~~66260173 87.~~49399852~~91743625 0.00000000 2-A-4 25,000,000.00 ~~787~~763.~~35366760~~03174560 3.~~29377360~~25512680 117.~~39424080~~03659840 0.00000000 2-A-5 78,284,000.00 ~~787~~763.~~35366767~~03174544 3.~~29377357~~25512685 117.~~39424071~~03659841 0.00000000 2-A-6 43,284,000.00 ~~787~~763.~~35366764~~03174545 3.~~29377368~~25512684 117.~~39424083~~03659828 0.00000000 3-A-1 82,260,000.00 ~~789~~751.~~31605069~~19091077 1.~~83510625~~82137856 1411.~~59002480~~01749222 0.00000000 3-A-2 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-3 11,733,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-4 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 5,009,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 15,557,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-8 16,758,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-9 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-10 10,864,000.00 ~~883~~862.~~54246042~~46842968 1.~~01437224~~00678387 86.~~06477356~~09002301 0.00000000 A-PO 5,787,943.00 ~~942~~934.~~57163728~~02067885 1.~~25548921~~26599554 23.~~56574054~~99749272 0.00000000 1-B-1 4,608,000.00 ~~988~~986.~~30708333~~07406467 1.~~11107205~~12923828 0.00000000 0.00000000 1-B-2 1,844,000.00 ~~988~~986.~~30708243~~07406182 1.~~11107375~~12923536 0.00000000 0.00000000 1-B-3 921,000.00 ~~988~~986.~~30707926~~07406080 1.~~11107492~~12923996 0.00000000 0.00000000 1-B-4 615,000.00 ~~988~~986.~~30708943~~07406504 1.~~11107317~~12923577 0.00000000 0.00000000 1-B-5 461,000.00 ~~988~~986.~~30709328~~07405640 1.~~11106291~~12924078 0.00000000 0.00000000 1-B-6 460,885.99 ~~988~~986.~~30699974~~07395291 1.~~11107738~~12923806 0.00000000 0.00000000 2-B-1 919,000.00 ~~957~~949.~~36319913~~33292709 4.~~00498368~~04989119 0.00000000 0.00000000 2-B-2 276,000.00 ~~957~~949.~~36318841~~33293478 4.~~00496377~~04989130 0.00000000 0.00000000 2-B-3 368,000.00 ~~957~~949.~~36320652~~33293478 4.~~00497283~~04989130 0.00000000 0.00000000 2-B-4 184,000.00 ~~957~~949.~~36320652~~33293478 4.~~00500000~~04989130 0.00000000 0.00000000 2-B-5 91,000.00 ~~957~~949.~~36318681~~33296703 4.~~00494505~~04989011 0.00000000 0.00000000 2-B-6 184,784.81 ~~957~~949.~~36299970~~33274007 4.~~00498288~~04989999 0.00000000 0.00000000 3-B-1 2,421,000.00 ~~987~~985.~~98411813~~70798017 1.~~13427922~~15064436 0.00000000 0.00000000 3-B-2 835,000.00 ~~987~~985.~~98411976~~70797605 1.~~13427545~~15064671 0.00000000 0.00000000 3-B-3 500,000.00 ~~987~~985.~~98412000~~70798000 1.~~13428000~~15064000 0.00000000 0.00000000 3-B-4 251,000.00 ~~987~~985.~~98410359~~70796813 1.~~13426295~~15063745 0.00000000 0.00000000 3-B-5 250,000.00 ~~987~~985.~~98412000~~70796000 1.~~13428000~~15064000 0.00000000 0.00000000 3-B-6 250,979.44 ~~987~~985.~~98407551~~70795281 1.~~13427618~~15065202 0.00000000 0.00000000 1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-WIO 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 1436.~~41557238~~69739963 ~~670~~619.~~29070494~~89995773 0.~~67029070~~61989996 1436.~~41557238~~69739963 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 1640.~~04576290~~84733939 ~~633~~576.~~00540203~~91619755 0.~~63300540~~57691620 1640.~~04576290~~84733939 1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 2257.~~51135800~~30665920 ~~485~~406.~~12596480~~43577400 0.~~48512596~~40643577 2257.~~51135800~~30665920 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 1640.~~04576052~~84734628 ~~633~~576.~~00540453~~91619741 0.~~63300540~~57691620 1640.~~04576052~~84734628 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 1027.~~79946250~~49194917 ~~752~~715.~~99745500~~24710083 0.~~75299746~~71524710 1027.~~79946250~~49194917 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 198.~~87614490~~53901633 ~~529~~513.~~60906803~~66660612 0.~~52960907~~51366661 198.~~87614490~~53901633 2-A-2 0.00000000 (3.~~90760000~~93680000) 1,~~045~~053.~~94000000~~79920000 1.~~04594000~~05379920 (3.~~90760000~~93680000) 2-A-3 0.00000000 1011.~~94938890~~58003798 ~~948~~925.~~55221060~~70439556 0.~~94855221~~92570440 1011.~~94938890~~58003798 2-A-4 0.00000000 1410.~~68801440~~29172520 ~~772~~752.~~66565320~~74002000 0.~~77266565~~75274002 1410.~~68801440~~29172520 2-A-5 0.00000000 1410.~~68801428~~29172526 ~~772~~752.~~66565339~~74002018 0.~~77266565~~75274002 1410.~~68801428~~29172526 2-A-6 0.00000000 1410.~~68801428~~29172512 ~~772~~752.~~66565336~~74002010 0.~~77266565~~75274002 1410.~~68801428~~29172512 3-A-1 0.00000000 1612.~~42513105~~83887078 ~~772~~738.~~89091965~~35204000 0.~~77289092~~73835204 1612.~~42513105~~83887078 3-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-10 0.00000000 97.~~07914580~~09680689 ~~874~~855.~~46331462~~37162279 0.~~87446331~~85537162 97.~~07914580~~09680689 A-PO 0.00000000 35.~~82122975~~26348825 ~~938~~928.~~75040926~~75719232 0.~~93875041~~92875719 35.~~82122975~~26348825 1-B-1 0.00000000 1.~~11107205~~12923828 ~~987~~984.~~19601128~~94482639 0.~~98719601~~98494483 1.~~11107205~~12923828 1-B-2 0.00000000 1.~~11107375~~12923536 ~~987~~984.~~19600868~~94482646 0.~~98719601~~98494483 1.~~11107375~~12923536 1-B-3 0.00000000 1.~~11107492~~12923996 ~~987~~984.~~19601520~~94483170 0.~~98719602~~98494483 1.~~11107492~~12923996 1-B-4 0.00000000 1.~~11107317~~12923577 ~~987~~984.~~19601626~~94482927 0.~~98719602~~98494483 1.~~11107317~~12923577 1-B-5 0.00000000 1.~~11106291~~12924078 ~~987~~984.~~19600868~~94483731 0.~~98719601~~98494484 1.~~11106291~~12924078 1-B-6 0.00000000 1.~~11107738~~12923806 ~~987~~984.~~19592236~~94471485 0.~~98719592~~98494471 1.~~11107738~~12923806 2-B-1 0.00000000 4.~~00498368~~04989119 ~~953~~945.~~35821545~~28303591 0.~~95335822~~94528304 4.~~00498368~~04989119 2-B-2 0.00000000 4.~~00496377~~04989130 ~~953~~945.~~35822464~~28304348 0.~~95335822~~94528304 4.~~00496377~~04989130 2-B-3 0.00000000 4.~~00497283~~04989130 ~~953~~945.~~35820652~~28304348 0.~~95335821~~94528304 4.~~00497283~~04989130 2-B-4 0.00000000 4.~~00500000~~04989130 ~~953~~945.~~35820652~~28304348 0.~~95335821~~94528304 4.~~00500000~~04989130 2-B-5 0.00000000 4.~~00494505~~04989011 ~~953~~945.~~35824176~~28307692 0.~~95335824~~94528308 4.~~00494505~~04989011 2-B-6 0.00000000 4.~~00498288~~04989999 ~~953~~945.~~35801682~~28284008 0.~~95335802~~94528284 4.~~00498288~~04989999 3-B-1 0.00000000 1.~~13427922~~15064436 ~~986~~984.~~84983891~~55733168 0.~~98684984~~98455733 1.~~13427922~~15064436 3-B-2 0.00000000 1.~~13427545~~15064671 ~~986~~984.~~84983234~~55732934 0.~~98684983~~98455733 1.~~13427545~~15064671 3-B-3 0.00000000 1.~~13428000~~15064000 ~~986~~984.~~84984000~~55734000 0.~~98684984~~98455734 1.~~13428000~~15064000 3-B-4 0.00000000 1.~~13426295~~15063745 ~~986~~984.~~84984064~~55733068 0.~~98684984~~98455733 1.~~13426295~~15063745 3-B-5 0.00000000 1.~~13428000~~15064000 ~~986~~984.~~84984000~~55732000 0.~~98684984~~98455732 1.~~13428000~~15064000 3-B-6 0.00000000 1.~~13427618~~15065202 ~~986~~984.~~84979933~~55730079 0.~~98684980~~98455730 1.~~13427618~~15065202 1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-WIO 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-1 150,467,000.00 5.50000% ~~103~~98,~~025~~796,~~699~~234.4356 ~~472~~452,~~201~~816.1214 0.00 0.00 1-A-2 32,191,000.00 5.50000% 32,191,000.00 147,542.0810 0.00 0.00 1-A-3 934,000.00 5.50000% 934,000.00 4,280.83 0.00 0.00 1-A-4 19,924,000.00 5.50000% 12,~~931~~308,~~695~~320.4171 5956,~~270~~413.2714 0.00 0.00 1-A-5 2,323,000.00 5.50000% 2,323,000.00 10,647.08 0.00 0.00 1-A-6 4,070,956.50 5.50000% 4,070,956.50 18,658.55 0.00 0.00 1-A-7 4,070,956.50 6.00000% 4,070,956.50 20,354.7879 0.00 0.00 1-A-8 25,000,000.00 5.50000% 1211,~~690~~593,~~933~~560.0783 5853,~~166~~137.7816 0.00 0.00 1-A-9 14,040,000.00 5.50000% 14,040,000.00 64,350.0001 0.00 0.00 1-A-10 618,000.00 5.50000% ~~401~~381,~~113~~777.6287 1,~~838~~749.4482 0.00 0.00 1-A-11 370,087.00 0.00000% 370,087.00 0.00 0.00 0.00 1-A-12 12,000,000.00 5.50000% 98,~~165~~912,~~563~~868.0159 4240,~~008~~850.8365 0.00 0.00 1-A-13 29,474,000.00 5.50000% 29,474,000.00 135,089.1719 0.00 0.00 1-A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 14,700,000.00 4.50000% 87,~~077~~676,~~432~~422.6365 3028,~~290~~786.3759 0.00 0.00 2-A-2 25,000.00 4.50000% 26,~~050~~246.8155 9798.6942 0.00 0.00 2-A-3 20,275,000.00 4.50000% 19,~~453~~003,~~894~~441.9389 7271,~~952~~262.1191 0.00 0.00 2-A-4 25,000,000.00 4.75000% 19,~~683~~075,~~841~~793.6964 7775,~~915~~508.2135 0.00 0.00 2-A-5 78,284,000.00 5.00000% 6159,~~637~~733,~~194~~177.5216 ~~256~~248,~~821~~888.6425 0.00 0.00 2-A-6 43,284,000.00 4.50000% 3433,~~079~~027,~~816~~066.1507 ~~127~~123,~~799~~851.3151 0.00 0.00 3-A-1 82,260,000.00 5.50000% 6461,~~929~~792,~~138~~964.3332 ~~297~~283,~~591~~217.8873 0.00 0.00 3-A-2 5,000,000.00 5.50000% 5,000,000.00 22,916.67 0.00 0.00 3-A-3 11,733,000.00 5.50000% 11,733,000.00 53,776.25 0.00 0.00 3-A-4 5,000,000.00 5.50000% 5,000,000.00 22,916.67 0.00 0.00 3-A-5 5,009,000.00 5.50000% 5,009,000.00 22,957.92 0.00 0.00 3-A-6 15,557,000.00 5.50000% 15,557,000.00 71,302.9291 0.00 0.00 3-A-7 5,000,000.00 5.25000% 5,000,000.00 21,875.00 0.00 0.00 3-A-8 16,758,000.00 5.50000% 16,758,000.00 76,807.5049 0.00 0.00 3-A-9 2,500,000.00 6.00000% 2,500,000.00 12,500.00 0.00 0.00 3-A-10 10,864,000.00 5.50000% 9,~~598~~369,~~805~~857.2902 4342,~~994~~945.5218 0.00 0.00 A-PO 5,787,943.00 0.00000% 5,~~455~~406,~~550~~058.9145 0.00 0.00 0.00 1-B-1 4,608,000.00 5.50000% 4,~~554~~543,~~119~~829.0429 20,~~873~~825.0589 0.00 0.00 1-B-2 1,844,000.00 5.50000% 1,~~822~~818,~~438~~320.2657 8,~~352~~333.8497 0.00 0.00 1-B-3 921,000.00 5.50000% ~~910~~908,~~230~~174.8221 4,~~171~~162.8947 0.00 0.00 1-B-4 615,000.00 5.50000% ~~607~~606,~~808~~435.8655 2,~~785~~779.7950 0.00 0.00 1-B-5 461,000.00 5.50000% ~~455~~454,~~609~~580.5714 2,~~088~~083.2149 0.00 0.00 1-B-6 460,885.99 5.50000% ~~455~~454,~~496~~467.8567 2,~~087~~082.6998 0.00 0.00 2-B-1 919,000.00 4.75000% ~~879~~872,~~816~~436.7896 3,~~482~~453.6140 0.00 0.00 2-B-2 276,000.00 4.75000% ~~264~~262,~~232~~015.2489 1,~~045~~037.9215 0.00 0.00 2-B-3 368,000.00 4.75000% ~~352~~349,~~309~~354.6652 1,~~394~~382.5686 0.00 0.00 2-B-4 184,000.00 4.75000% ~~176~~174,~~154~~677.8326 ~~697~~691.2843 0.00 0.00 2-B-5 91,000.00 4.75000% 8786,~~120~~389.0530 ~~344~~341.8596 0.00 0.00 2-B-6 184,784.81 4.75000% ~~176~~175,~~906~~422.1427 ~~700~~694.2538 0.00 0.00 3-B-1 2,421,000.00 5.50000% 2,~~391~~386,~~909~~399.5502 10,~~962~~937.9266 0.00 0.00 3-B-2 835,000.00 5.50000% ~~824~~823,~~966~~066.7416 3,~~781~~772.1039 0.00 0.00 3-B-3 500,000.00 5.50000% ~~493~~492,~~992~~853.0699 2,~~264~~258.1391 0.00 0.00 3-B-4 251,000.00 5.50000% 247,~~984~~412.0170 1,~~136~~133.5997 0.00 0.00 3-B-5 250,000.00 5.50000% 246,~~996~~426.0399 1,~~132~~129.0746 0.00 0.00 3-B-6 250,979.44 5.50000% 247,~~963~~392.6943 1,~~136~~133.5088 0.00 0.00 1-A-WIO 0.00 0.~~34690~~33974% ~~141~~137,~~801~~224,~~853~~677.8773 4038,~~992~~850.5790 0.00 0.00 2-A-WIO 0.00 0.~~35217~~34930% ~~124~~120,~~088~~168,~~264~~177.7080 3634,~~416~~978.95 0.00 0.00 3-A-WIO 0.00 0.~~24124~~23761% 6462,~~143~~074,~~274~~003.0017 12,~~895~~291.0209 0.00 0.00 SES 0.00 0.00000% ~~530~~516,~~383~~284,~~784~~445.9923 088,761.0024 0.00 0.00 Totals 657,960,693.24 2,~~405~~428,~~666~~619.3824 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.~~02)~~00 0.00 ~~472~~452,~~201~~816.14 0.00 ~~100~~93,~~856~~274,~~631~~486.5094 1-A-2 (0.~~01)~~00 0.00 147,542.0910 0.00 32,191,000.00 1-A-3 0.00 0.00 4,280.83 0.00 934,000.00 1-A-4 0.00 0.00 5956,~~270~~413.2714 0.00 1211,~~611~~494,~~999~~478.6332 1-A-5 0.00 0.00 10,647.08 0.00 2,323,000.00 1-A-6 0.00 0.00 18,658.55 0.00 4,070,956.50 1-A-7 0.00 0.00 20,354.7879 0.00 4,070,956.50 1-A-8 0.00 0.00 5853,~~166~~137.7816 0.00 1210,~~128~~160,~~149~~894.1235 1-A-9 0.00 0.00 64,350.0001 0.00 14,040,000.00 1-A-10 0.00 0.00 1,~~838~~749.4482 0.00 ~~391~~356,~~197~~534.3421 1-A-11 0.00 0.00 0.00 0.00 370,087.00 1-A-12 0.00 0.00 4240,~~008~~850.8365 0.00 98,~~035~~582,~~969~~965.4621 1-A-13 (0.~~01)~~00 0.00 135,089.1719 0.00 29,474,000.00 1-A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 3028,~~290~~786.3759 0.00 7,~~785~~550,~~253~~899.3011 2-A-2 0.00 0.00 9798.6942 0.00 26,~~148~~344.5098 2-A-3 0.00 0.00 7271,~~952~~262.1191 0.00 1918,~~231~~768,~~896~~656.0762 2-A-4 0.00 0.00 7775,~~915~~508.2135 0.00 1918,~~316~~818,~~641~~500.3350 2-A-5 (0.~~01)~~00 0.00 ~~256~~248,~~821~~888.6525 0.00 6058,~~487~~927,~~358~~499.0174 2-A-6 0.00 0.00 ~~127~~123,~~799~~851.3251 0.00 3332,~~444~~581,~~060~~599.1403 3-A-1 0.0200 0.00 ~~297~~283,~~591~~217.8773 0.00 6360,~~578~~736,~~007~~838.0581 3-A-2 0.00 0.00 22,916.67 0.00 5,000,000.00 3-A-3 0.00 0.00 53,776.25 0.00 11,733,000.00 3-A-4 0.00 0.00 22,916.67 0.00 5,000,000.00 3-A-5 0.00 0.00 22,957.92 0.00 5,009,000.00 3-A-6 0.00 0.00 71,302.91 0.00 15,557,000.00 3-A-7 0.00 0.00 21,875.00 0.00 5,000,000.00 3-A-8 0.00 0.00 76,807.5049 0.00 16,758,000.00 3-A-9 0.00 0.00 12,500.00 0.00 2,500,000.00 3-A-10 0.00 0.00 4342,~~994~~945.5218 0.00 9,~~500~~292,~~169~~757.4531 A-PO 0.00 0.00 0.00 0.00 5,~~433~~375,~~433~~593.8669 1-B-1 0.00 0.00 20,~~873~~825.0589 0.00 4,~~548~~538,~~999~~625.2276 1-B-2 0.00 0.00 8,~~352~~333.8497 0.00 1,~~820~~816,~~389~~238.4426 1-B-3 0.00 0.00 4,~~171~~162.8947 0.00 ~~909~~907,~~207~~134.5319 1-B-4 0.00 0.00 2,~~785~~779.7950 0.00 ~~607~~605,~~125~~741.5507 1-B-5 0.00 0.00 2,~~088~~083.2149 0.00 ~~455~~454,~~097~~059.3657 1-B-6 0.00 0.00 2,~~087~~082.6998 0.00 ~~454~~453,~~984~~947.7722 2-B-1 0.00 0.00 3,~~482~~453.6140 0.00 ~~876~~868,~~136~~715.2011 2-B-2 0.00 0.00 1,~~045~~037.9215 0.00 ~~263~~260,~~126~~898.8712 2-B-3 0.00 0.00 1,~~394~~382.5686 0.00 ~~350~~347,~~835~~864.8216 2-B-4 0.00 0.00 ~~697~~691.2843 0.00 ~~175~~173,~~417~~932.9108 2-B-5 0.00 0.00 ~~344~~341.8596 0.00 86,~~755~~020.6076 2-B-6 0.00 0.00 ~~700~~694.2538 0.00 ~~176~~174,~~166~~673.0891 3-B-1 0.00 0.00 10,~~962~~937.9266 0.00 2,~~389~~383,~~163~~613.4630 3-B-2 0.00 0.00 3,~~781~~772.1039 0.00 ~~824~~822,~~019~~105.6137 3-B-3 0.00 0.00 2,~~264~~258.1391 0.00 ~~493~~492,~~424~~278.9267 3-B-4 0.00 0.00 1,~~136~~133.5997 0.00 247,~~699~~123.3189 3-B-5 0.00 0.00 1,~~132~~129.0746 0.00 246,~~712~~139.4633 3-B-6 0.00 0.00 1,~~136~~133.5088 0.00 247,~~679~~103.0164 1-A-WIO 0.00 0.00 4038,~~992~~850.5790 0.00 ~~138~~130,~~725~~507,~~475~~733.8966 2-A-WIO 0.00 0.00 3634,~~416~~978.95 0.00 ~~121~~118,~~833~~384,~~678~~080.2916 3-A-WIO 0.00 0.00 12,~~895~~291.0209 0.00 6361,~~304~~649,~~919~~030.8816 SES 0.00 0.00 9088,~~977~~761.2624 0.00 ~~523~~505,~~030~~105,~~855~~263.8821 Totals (0.~~03)~~00 0.00 2,~~496~~428,~~643~~619.6724 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-1 150,467,000.00 5.50000% ~~684~~656.~~70627732~~59735729 3.~~13823709~~00940499 0.00000000 0.00000000 1-A-2 32,191,000.00 5.50000% 1000.00000000 4.~~58333323~~58333385 0.00000000 0.00000000 1-A-3 934,000.00 5.50000% 1000.00000000 4.58332976 0.00000000 0.00000000 1-A-4 19,924,000.00 5.50000% ~~649~~617.~~05116493~~76353694 2.~~97481781~~83141638 0.00000000 0.00000000 1-A-5 2,323,000.00 5.50000% 1000.00000000 4.58333190 0.00000000 0.00000000 1-A-6 4,070,956.50 5.50000% 1000.00000000 4.58333318 0.00000000 0.00000000 1-A-7 4,070,956.50 6.00000% 1000.00000000 45.~~99999939~~00000184 0.00000000 0.00000000 1-A-8 25,000,000.00 5.50000% ~~507~~463.~~63732280~~74243320 2.~~32667120~~12548640 0.00000000 0.00000000 1-A-9 14,040,000.00 5.50000% 1000.00000000 4.~~58333333~~58333405 0.00000000 0.00000000 1-A-10 618,000.00 5.50000% ~~649~~617.~~05116505~~76354369 2.~~97482201~~83142395 0.00000000 0.00000000 1-A-11 370,087.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 12,000,000.00 5.50000% ~~763~~742.~~79691750~~73904917 3.~~50073583~~40422083 0.00000000 0.00000000 1-A-13 29,474,000.00 5.50000% 1000.00000000 4.~~58333345~~58333412 0.00000000 0.00000000 1-A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 14,700,000.00 4.50000% ~~549~~522.~~48521293~~20562245 21.~~06056939~~95827143 0.00000000 0.00000000 2-A-2 25,000.00 4.50000% ~~1042~~1049.~~03240000~~86200000 3.~~90760000~~93680000 0.00000000 0.00000000 2-A-3 20,275,000.00 4.50000% ~~959~~937.~~50159951~~28443354 3.~~59813120~~51481677 0.00000000 0.00000000 2-A-4 25,000,000.00 4.75000% ~~787~~763.~~35366760~~03174560 3.~~11660840~~02033400 0.00000000 0.00000000 2-A-5 78,284,000.00 5.00000% ~~787~~763.~~35366767~~03174544 3.~~28064023~~17929909 0.00000000 0.00000000 2-A-6 43,284,000.00 4.50000% ~~787~~763.~~35366764~~03174545 2.~~95257624~~86136933 0.00000000 0.00000000 3-A-1 82,260,000.00 5.50000% ~~789~~751.~~31605069~~19091077 3.~~61769852~~44295806 0.00000000 0.00000000 3-A-2 5,000,000.00 5.50000% 1000.00000000 4.58333400 0.00000000 0.00000000 3-A-3 11,733,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3-A-4 5,000,000.00 5.50000% 1000.00000000 4.58333400 0.00000000 0.00000000 3-A-5 5,009,000.00 5.50000% 1000.00000000 4.58333400 0.00000000 0.00000000 3-A-6 15,557,000.00 5.50000% 1000.00000000 4.~~58333355~~58333290 0.00000000 0.00000000 3-A-7 5,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-8 16,758,000.00 5.50000% 1000.00000000 4.~~58333333~~58333274 0.00000000 0.00000000 3-A-9 2,500,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 3-A-10 10,864,000.00 5.50000% ~~883~~862.~~54246042~~46842968 43.~~04956922~~95298049 0.00000000 0.00000000 A-PO 5,787,943.00 0.00000% ~~942~~934.~~57163728~~02067885 0.00000000 0.00000000 0.00000000 1-B-1 4,608,000.00 5.50000% ~~988~~986.~~30708333~~07406467 4.~~52974175~~51950738 0.00000000 0.00000000 1-B-2 1,844,000.00 5.50000% ~~988~~986.~~30708243~~07406182 4.~~52973970~~51950651 0.00000000 0.00000000 1-B-3 921,000.00 5.50000% ~~988~~986.~~30707926~~07406080 4.~~52973941~~51951140 0.00000000 0.00000000 1-B-4 615,000.00 5.50000% ~~988~~986.~~30708943~~07406504 4.~~52973984~~51951220 0.00000000 0.00000000 1-B-5 461,000.00 5.50000% ~~988~~986.~~30709328~~07405640 4.~~52973970~~51950108 0.00000000 0.00000000 1-B-6 460,885.99 5.50000% ~~988~~986.~~30699974~~07395291 4.~~52973196~~51951252 0.00000000 0.00000000 2-B-1 919,000.00 4.75000% ~~957~~949.~~36319913~~33292709 3.~~78956474~~75778020 0.00000000 0.00000000 2-B-2 276,000.00 4.75000% ~~957~~949.~~36318841~~33293478 3.~~78956522~~75778986 0.00000000 0.00000000 2-B-3 368,000.00 4.75000% ~~957~~949.~~36320652~~33293478 3.~~78956522~~75777174 0.00000000 0.00000000 2-B-4 184,000.00 4.75000% ~~957~~949.~~36320652~~33293478 3.~~78956522~~75777174 0.00000000 0.00000000 2-B-5 91,000.00 4.75000% ~~957~~949.~~36318681~~33296703 3.~~78956044~~75780220 0.00000000 0.00000000 2-B-6 184,784.81 4.75000% ~~957~~949.~~36299970~~33274007 3.~~78954309~~75777641 0.00000000 0.00000000 3-B-1 2,421,000.00 5.50000% ~~987~~985.~~98411813~~70798017 4.~~52826105~~51782734 0.00000000 0.00000000 3-B-2 835,000.00 5.50000% ~~987~~985.~~98411976~~70797605 4.~~52826347~~51783234 0.00000000 0.00000000 3-B-3 500,000.00 5.50000% ~~987~~985.~~98412000~~70798000 4.~~52826000~~51782000 0.00000000 0.00000000 3-B-4 251,000.00 5.50000% ~~987~~985.~~98410359~~70796813 4.~~52824701~~51780876 0.00000000 0.00000000 3-B-5 250,000.00 5.50000% ~~987~~985.~~98412000~~70796000 4.~~52828000~~51784000 0.00000000 0.00000000 3-B-6 250,979.44 5.50000% ~~987~~985.~~98407551~~70795281 4.~~52825937~~51782026 0.00000000 0.00000000 1-A-WIO 0.00 0.~~34690~~33974% ~~683~~661.~~69677787~~62795089 0.~~19764543~~18731938 0.00000000 0.00000000 2-A-WIO 0.00 0.~~35217~~34930% ~~773~~749.~~68505263~~24347754 0.~~22705813~~21809227 0.00000000 0.00000000 3-A-WIO 0.00 0.~~24124~~23761% ~~830~~803.~~58912904~~79420964 0.~~16697719~~15915692 0.00000000 0.00000000 SES 0.00 0.00000% ~~806~~784.~~10253840~~67369029 0.~~00000000~~13490356 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.~~00000013)~~00000000 0.00000000 3.~~13823722~~00940499 0.00000000 ~~670~~619.~~29070494~~89995773 1-A-2 (0.~~00000031)~~00000000 0.00000000 4.~~58333354~~58333385 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58332976 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 2.~~97481781~~83141638 0.00000000 ~~633~~576.~~00540203~~91619755 1-A-5 0.00000000 0.00000000 4.58333190 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.58333318 0.00000000 1000.00000000 1-A-7 0.00000000 0.00000000 45.~~99999939~~00000184 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 2.~~32667120~~12548640 0.00000000 ~~485~~406.~~12596480~~43577400 1-A-9 0.00000000 0.00000000 4.~~58333333~~58333405 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 2.~~97482201~~83142395 0.00000000 ~~633~~576.~~00540453~~91619741 1-A-11 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 3.~~50073583~~40422083 0.00000000 ~~752~~715.~~99745500~~24710083 1-A-13 (0.~~00000034)~~00000000 0.00000000 4.~~58333345~~58333412 0.00000000 1000.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 21.~~06056939~~95827143 0.00000000 ~~529~~513.~~60906803~~66660612 2-A-2 0.00000000 0.00000000 3.~~90760000~~93680000 0.00000000 ~~1045~~1053.~~94000000~~79920000 2-A-3 0.00000000 0.00000000 3.~~59813120~~51481677 0.00000000 ~~948~~925.~~55221060~~70439556 2-A-4 0.00000000 0.00000000 3.~~11660840~~02033400 0.00000000 ~~772~~752.~~66565320~~74002000 2-A-5 (0.~~00000013)~~00000000 0.00000000 3.~~28064036~~17929909 0.00000000 ~~772~~752.~~66565339~~74002018 2-A-6 0.00000000 0.00000000 2.~~95257647~~86136933 0.00000000 ~~772~~752.~~66565336~~74002010 3-A-1 0.~~00000024~~00000000 0.00000000 3.~~61769840~~44295806 0.00000000 ~~772~~738.~~89091965~~35204000 3-A-2 0.00000000 0.00000000 4.58333400 0.00000000 1000.00000000 3-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3-A-4 0.00000000 0.00000000 4.58333400 0.00000000 1000.00000000 3-A-5 0.00000000 0.00000000 4.58333400 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 4.58333290 0.00000000 1000.00000000 3-A-7 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 3-A-8 0.00000000 0.00000000 4.~~58333333~~58333274 0.00000000 1000.00000000 3-A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 3-A-10 0.00000000 0.00000000 43.~~04956922~~95298049 0.00000000 ~~874~~855.~~46331462~~37162279 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~938~~928.~~75040926~~75719232 1-B-1 0.00000000 0.00000000 4.~~52974175~~51950738 0.00000000 ~~987~~984.~~19601128~~94482639 1-B-2 0.00000000 0.00000000 4.~~52973970~~51950651 0.00000000 ~~987~~984.~~19600868~~94482646 1-B-3 0.00000000 0.00000000 4.~~52973941~~51951140 0.00000000 ~~987~~984.~~19601520~~94483170 1-B-4 0.00000000 0.00000000 4.~~52973984~~51951220 0.00000000 ~~987~~984.~~19601626~~94482927 1-B-5 0.00000000 0.00000000 4.~~52973970~~51950108 0.00000000 ~~987~~984.~~19600868~~94483731 1-B-6 0.00000000 0.00000000 4.~~52973196~~51951252 0.00000000 ~~987~~984.~~19592236~~94471485 2-B-1 0.00000000 0.00000000 3.~~78956474~~75778020 0.00000000 ~~953~~945.~~35821545~~28303591 2-B-2 0.00000000 0.00000000 3.~~78956522~~75778986 0.00000000 ~~953~~945.~~35822464~~28304348 2-B-3 0.00000000 0.00000000 3.~~78956522~~75777174 0.00000000 ~~953~~945.~~35820652~~28304348 2-B-4 0.00000000 0.00000000 3.~~78956522~~75777174 0.00000000 ~~953~~945.~~35820652~~28304348 2-B-5 0.00000000 0.00000000 3.~~78956044~~75780220 0.00000000 ~~953~~945.~~35824176~~28307692 2-B-6 0.00000000 0.00000000 3.~~78954309~~75777641 0.00000000 ~~953~~945.~~35801682~~28284008 3-B-1 0.00000000 0.00000000 4.~~52826105~~51782734 0.00000000 ~~986~~984.~~84983891~~55733168 3-B-2 0.00000000 0.00000000 4.~~52826347~~51783234 0.00000000 ~~986~~984.~~84983234~~55732934 3-B-3 0.00000000 0.00000000 4.~~52826000~~51782000 0.00000000 ~~986~~984.~~84984000~~55734000 3-B-4 0.00000000 0.00000000 4.~~52824701~~51780876 0.00000000 ~~986~~984.~~84984064~~55733068 3-B-5 0.00000000 0.00000000 4.~~52828000~~51784000 0.00000000 ~~986~~984.~~84984000~~55732000 3-B-6 0.00000000 0.00000000 4.~~52825937~~51782026 0.00000000 ~~986~~984.~~84979933~~55730079 1-A-WIO 0.00000000 0.00000000 0.~~19764543~~18731938 0.00000000 ~~668~~629.~~86404011~~24224582 2-A-WIO 0.00000000 0.00000000 0.~~22705813~~21809227 0.00000000 ~~759~~738.~~62780226~~11970464 3-A-WIO 0.00000000 0.00000000 0.~~16697719~~15915692 0.00000000 ~~819~~798.~~73330932~~29124822 SES 0.00000000 0.00000000 0.~~13827157~~13490356 0.00000000 ~~794~~767.~~92720652~~68303700 (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 2,~~697~~673,~~984~~956.6364 2,~~693~~648,~~848~~250.6337 9593.~~24725654~~63502446% A-PO_2 0.00000% 0.00 0.00 ~~163~~161,~~376~~436.7746 ~~162~~160,~~287~~582.0409 7372.~~28018929~~51032462% A-PO_3 0.00000% 0.00 0.00 2,~~594~~570,~~189~~665.5236 2,~~577~~566,~~298~~761.1823 9493.~~12336367~~73855248% SES_1 0.00000% ~~237~~230,~~192~~926,~~692~~526.5764 ~~233~~222,~~987~~767,~~599~~355.5546 0.00 0.00 7672.~~16256875~~51039824% SES_2 0.00000% ~~145~~140,~~058~~623,~~147~~880.2159 ~~142~~138,~~382~~746,~~082~~186.8819 0.00 0.00 7775.~~46060784~~48255862% SES_3 0.00000% ~~148~~144,~~132~~734,~~945~~038.2100 ~~146~~143,~~661~~591,~~173~~721.4556 0.00 0.00 8786.~~85936629~~02056948%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 913,~~873~~630,~~219~~818.0194 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 913,~~873~~630,~~219~~818.0194 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 23,~~646~~017.2567 Payment of Interest and Principal 913,~~849~~607,~~572~~801.7627 Total Withdrawals (Pool Distribution Amount) 913,~~873~~630,~~219~~818.0194 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 2221,~~099~~511.3285 Trustee Fee, Wells Fargo Bank, NA 1,~~546~~505.9382 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 23,~~646~~017.2567

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 61 0 0 0 61 3690,~~908,721~~688.8420 0.00 0.00 0.00 3690,~~908,721~~688.8420 60 Days 1 0 0 0 1 ~~769~~765,~~298~~424.8949 0.00 0.00 0.00 ~~769~~765,~~298~~424.8949 90 Days 1 0 0 0 1 ~~456~~610,~~527~~392.4654 0.00 0.00 0.00 ~~456~~610,~~527~~392.4654 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 83 0 0 0 83 52,~~134~~066,~~548~~505.1923 0.00 0.00 0.00 52,~~134~~066,~~548~~505.1923 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~564972~~097371% 0.000000% 0.000000% 0.000000% 0.~~564972~~097371% 0.~~746062~~136502% 0.000000% 0.000000% 0.000000% 0.~~746062~~136502% 60 Days 0.~~094162~~097371% 0.000000% 0.000000% 0.000000% 0.~~094162~~097371% 0.~~146837~~151273% 0.000000% 0.000000% 0.000000% 0.~~146837~~151273% 90 Days 0.~~094162~~097371% 0.000000% 0.000000% 0.000000% 0.~~094162~~097371% 0.~~087138~~120633% 0.000000% 0.000000% 0.000000% 0.~~087138~~120633% 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.~~753296~~292113% 0.000000% 0.000000% 0.000000% 0.~~753296~~292113% 0.~~980037~~408408% 0.000000% 0.000000% 0.000000% 0.~~980037~~408408%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - Fixed 30 Year 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 30 0 0 0 30 ~~1,814,709~~0.7100 0.00 0.00 0.00 ~~1,814,709~~0.7100 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 ~~456~~610,~~527~~392.4654 0.00 0.00 0.00 ~~456~~610,~~527~~392.4654 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 41 0 0 0 41 2610,~~271,237~~392.1754 0.00 0.00 0.00 2610,~~271,237~~392.1754 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~623701~~000000% 0.000000% 0.000000% 0.000000% 0.~~623701~~000000% 0.~~774815~~000000% 0.000000% 0.000000% 0.000000% 0.~~774815~~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.~~207900~~218818% 0.000000% 0.000000% 0.000000% 0.~~207900~~218818% 0.~~194921~~273738% 0.000000% 0.000000% 0.000000% 0.~~194921~~273738% 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.~~831601~~218818% 0.000000% 0.000000% 0.000000% 0.~~831601~~218818% 0.~~969736~~273738% 0.000000% 0.000000% 0.000000% 0.~~969736~~273738% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - Fixed 15 Year 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 ~~659,373~~0.5400 0.00 0.00 0.00 ~~659,373~~0.5400 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 ~~659,373~~0.5400 0.00 0.00 0.00 ~~659,373~~0.5400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~340136~~000000% 0.000000% 0.000000% 0.000000% 0.~~340136~~000000% 0.~~461443~~000000% 0.000000% 0.000000% 0.000000% 0.~~461443~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~340136~~000000% 0.000000% 0.000000% 0.000000% 0.~~340136~~000000% 0.~~461443~~000000% 0.000000% 0.000000% 0.000000% 0.~~461443~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 Fixed 30 Year 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 21 0 0 0 2 1 690,~~434,638~~688.5920 0.00 0.00 0.00 1690,~~434,638~~688.5920 60 Days 1 0 0 0 1 ~~769~~765,~~298~~424.8949 0.00 0.00 0.00 ~~769~~765,~~298~~424.8949 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 32 0 0 0 3 2 1,~~203~~456,~~937~~112.4869 0.00 0.00 0.00 21,~~203~~456,~~937~~112.4869 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~696864~~354610% 0.000000% 0.000000% 0.000000% 0.~~696864~~354610% 0.~~977222~~480510% 0.000000% 0.000000% 0.000000% 0.~~977222~~480510% 60 Days 0.~~348432~~354610% 0.000000% 0.000000% 0.000000% 0.~~348432~~354610% 0.~~524017~~532504% 0.000000% 0.000000% 0.000000% 0.~~524017~~532504% 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.~~045296~~709220% 0.000000% 0.000000% 0.000000% 10.~~045296~~709220% 1.~~501239~~013015% 0.000000% 0.000000% 0.000000% 1.~~501239~~013015%

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 5.~~696350~~692032% Weighted Average Net Coupon 5.~~446350~~442031% Weighted Average Pass-Through Rate 5.~~442850~~438532% Weighted Average Maturity (Stepdown Calculation) ~~345~~343 Beginning Scheduled Collateral Loan Count 1,~~075~~049 Number Of Loans Paid In Full 1322 Ending Scheduled Collateral Loan Count 1,~~062~~027 Beginning Scheduled Collateral Balance ~~530~~516,~~383~~284,~~784~~445.9923 Ending Scheduled Collateral Balance ~~523~~505,~~030~~105,~~855~~263.8821 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2004 ~~523~~505,~~913~~990,~~577~~071.7911 Monthly P &I Constant 3,~~561~~482,~~834~~812.37 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 ~~523~~505,~~030~~105,~~855~~263.8821 Scheduled Principal 1,~~044~~033,~~124~~889.3735 Unscheduled Principal 610,~~308~~145,~~804~~292.7467

Group Level Collateral Statement Group 1 - Fixed 30 Year 2 - Fixed 15 Year 3 Fixed 30 Year Collateral Description Fixed 30 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~898328~~891702 5.~~299411~~296537 5.~~761641~~757719 Weighted Average Net Rate 5.~~648328~~641702 5.~~049411~~046537 5.~~511641~~507719 Weighted Average Maturity ~~345~~343 ~~165~~163 ~~345~~343 Beginning Loan Count ~~486~~474 ~~299~~291 ~~290~~284 Loans Paid In Full 517 5 3 2 Ending Loan Count ~~481~~457 ~~294~~288 ~~287~~282 Beginning Scheduled Balance ~~237~~230,~~192~~926,~~692~~526.5764 ~~145~~140,~~058~~623,~~147~~880.2159 ~~148~~144,~~132~~734,~~945~~038.2100 Ending scheduled Balance ~~233~~222,~~987~~767,~~599~~355.5546 ~~142~~138,~~382~~746,~~082~~186.8819 ~~146~~143,~~661~~591,~~173~~721.4556 Record Date 0911/30/2004 0911/30/2004 0911/30/2004 Principal And Interest Constant 1,~~432~~398,~~776~~486.5853 1,~~247~~220,~~550~~710.7790 ~~881~~863,~~507~~614.0294 Scheduled Principal ~~266~~264,~~909~~694.6067 ~~606~~600,~~948~~027.4596 ~~170~~169,~~266~~166.3272 Unscheduled Principal 27,~~938~~894,~~183~~476.4251 21,~~069~~277,~~115~~666.8844 1973,~~301,505~~149.4472 Scheduled Interest 1,~~165~~133,~~866~~791.9886 ~~640~~620,~~602~~682.3294 ~~711~~694,~~240~~448.7022 Servicing Fees 4948,~~415~~109.1369 3029,~~220~~296.4665 30,~~861~~152.0392 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~691~~673.8350 ~~423~~410.0416 ~~432~~422.0616 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,~~115~~085,~~760~~008.0267 ~~609~~590,~~958~~976.8213 ~~679~~663,~~947~~873.6114 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.~~644828~~638202 5.~~045911~~043037 5.~~508141~~504219

Group Level Collateral Statement Group Total Collateral Description Fixed Weighted Average Coupon Rate 5.~~696350~~692032 Weighted Average Net Rate 5.~~446350~~442031 Weighted Average Maturity ~~345~~343 Beginning Loan Count 1,~~075~~049 Loans Paid In Full 1322 Ending Loan Count 1,~~062~~027 Beginning Scheduled Balance ~~530~~516,~~383~~284,~~784~~445.9923 Ending scheduled Balance ~~523~~505,~~030~~105,~~855~~263.8821 Record Date 0911/30/2004 Principal And Interest Constant 3,~~561~~482,~~834~~812.37 Scheduled Principal 1,~~044~~033,~~124~~889.3735 Unscheduled Principal 610,~~308~~145,~~804~~292.7467 Scheduled Interest 2,~~517~~448,~~710~~923.0002 Servicing Fees ~~110~~107,~~496~~559.6226 Master Servicing Fees 0.00 Trustee Fee 1,~~546~~505.9382 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,~~405~~339,~~666~~857.4594 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.~~442850~~438532

Miscellaneous Reporting Group 1 - Fixed 30 Year Group 1 Priority % 12.~~569154~~912889% CPR 1334.~~907323~~156979% Subordinate % 3.~~755182~~849160% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~244818~~150840% Group 2 - Fixed 15 Year CPR 1510.~~897230~~416427% Subordinate % 1.~~336514~~367124% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 98.~~663486~~632876% Group 3 Fixed 30 Year Group 3 Priority % 10.~~689249~~943044% CPR 107.~~059430~~785431% Subordinate % 3.~~060224~~125665% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~939776~~874335%

Filing Compare · BANC OF AMERICA MORT SEC INC MORT PASS THR CERTS SER 2003-8