8-K 1 baa03002_dec.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-08 54-2105540 Pooling and Servicing Agreement) (Commission 54-2105541 (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 ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-2 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 2003-2 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 ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-2 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 2003-2 Trust, relating to the December 27, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 811/3130/2004 Distribution Date: 912/27/2004 ~~BAA~~Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Series: 2003-2 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 CB-1 05948KAS8 SEN 5.75000% 6662,~~570~~685,~~299~~287.71 ~~318~~300,~~961~~346.6811 1,~~554~~571,~~240~~664.9276 CB-2 05948KAT6 SEN 2.~~11500~~68000% ~~131~~121,~~327~~407,616.9776 ~~231~~271,~~449~~124.6881 34,~~958~~003,~~681~~215.5492 CB-3 05948KAU3 SEN 5.75000% 1415,~~859~~074,~~755~~385.5800 7172,~~198~~226.3140 (7172,~~198~~226.3139) CB-4 05948KAV1 SEN 5.50000% 38,602,000.00 176,~~914~~913.1852 0.00 CB-5 05948KAW9 SEN 109.~~21600~~31200% 6258,~~808~~064,~~860~~512.3441 ~~534~~450,~~677~~549.5427 1,~~893~~914,~~282~~581.4853 CB-6 05948KAX7 SEN 65.~~38500~~82000% 0.00 ~~164~~138,~~048~~236.7971 0.00 CB-7 05948KAY5 SEN 5.75000% 0.00 8,041.5552 0.00 CB-WIO 05948KBB4 SEN 0.~~43698~~43678% 0.00 ~~100~~94,~~767~~887.7458 0.00 CB-LR 05948KBA6 SEN 5.75000% 0.00 0.00 0.00 CB-R 05948KAZ2 SEN 5.75000% 0.00 0.00 0.00 NC-1 05948KBC2 SEN 5.75000% 2523,~~418~~729,~~201~~365.8698 ~~121~~113,~~787~~695.5330 ~~220~~1,~~360~~223,119.74 NC-2 05948KBD0 SEN 5.75000% 2,~~891~~933,~~686~~453.7027 1314,~~855~~055.0915 (1314,~~855~~055.0915) NC-3 05948KBE8 SEN 5.75000% 11,000,000.00 52,704.8667 0.00 NC-4 05948KBF5 SEN 4.50000% 2120,~~859~~406,~~145~~780.2416 8176,~~966~~520.4010 ~~189~~1,~~505~~051,858.8351 NC-5 05948KBG3 SEN 5.75000% 0.00 2221,~~768~~255.4458 0.00 NC-WIO 05948KBH1 SEN 0.~~38426~~38681% 0.00 17,~~959~~304.0219 0.00 PO 05948KBJ7 STP 0.00000% ~~953~~932,~~029~~625.2100 0.00 132,~~683~~046.4351 B-1 05948KBK4 SUB 5.75000% 14,~~244~~197,~~892~~904.6286 68,~~252~~026.2889 15,~~536~~930.1586 B-2 05948KBL2 SUB 5.75000% 6,~~529~~507,~~154~~617.6982 31,~~283~~180.4717 7,~~121~~301.0192 B-3 05948KBM0 SUB 5.75000% 4,~~155~~141,~~005~~300.9234 19,~~908~~842.0935 4,~~531~~646.6578 B-4 05948KBP3 SUB 5.75000% 1,~~780~~774,~~857~~982.1587 8,~~532~~504.7153 1,~~942~~991.2963 B-5 05948KBQ1 SUB 5.75000% 2,~~077~~070,~~502~~650.9617 9,~~954~~921.0518 2,~~265~~323.8239 B-6 05948KBR9 SUB 5.75000% 2,~~078~~071,~~184~~329.9894 9,~~957~~924.3143 2,~~266~~324.5615 SES 05948KBN8 SEN 0.00000% 0.00 7368,~~263~~535.8079 0.00 Totals ~~407~~385,~~156~~599,~~193~~812.9329 2,~~138~~023,~~252~~796.5225 79,~~778~~714,~~365~~724.0216

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses CB-1 0.00 6561,~~016~~113,~~058~~622.7995 1,~~873~~872,~~202~~010.6087 0.00 CB-2 0.00 ~~127~~117,~~368~~404,~~935~~400.4483 4,~~190~~274,~~131~~340.2273 0.00 CB-3 0.00 1415,~~930~~146,~~953~~611.8841 0.0001 0.00 CB-4 0.00 38,602,000.00 176,~~914~~913.1852 0.00 CB-5 0.00 6056,~~915~~149,~~577~~930.8788 2,~~427~~365,~~960~~130.0280 0.00 CB-6 0.00 0.00 ~~164~~138,~~048~~236.7971 0.00 CB-7 0.00 0.00 8,041.5552 0.00 CB-WIO 0.00 0.00 ~~100~~94,~~767~~887.7458 0.00 CB-LR 0.00 0.00 0.00 0.00 CB-R 0.00 0.00 0.00 0.00 NC-1 0.00 2522,~~197~~506,~~841~~246.1224 ~~342~~1,~~148~~336,815.2704 0.00 NC-2 0.00 2,~~905~~947,~~541~~508.7943 0.00 0.00 NC-3 0.00 11,000,000.00 52,704.8667 0.00 NC-4 0.00 2119,~~669~~354,~~639~~921.4164 ~~271~~1,~~472~~128,378.2361 0.00 NC-5 0.00 0.00 2221,~~768~~255.4458 0.00 NC-WIO 0.00 0.00 17,~~959~~304.0219 0.00 PO 0.00 ~~939~~930,~~345~~578.7749 132,~~683~~046.4351 0.00 B-1 0.00 14,~~229~~181,~~356~~974.4700 83,~~788~~957.4375 0.00 B-2 0.00 6,~~522~~500,~~033~~315.6890 38,~~404~~482.4809 0.00 B-3 0.00 4,~~150~~136,~~474~~653.2757 24,~~439~~489.7413 0.00 B-4 0.00 1,~~778~~772,~~914~~991.8623 10,~~475~~496.0016 0.00 B-5 0.00 2,~~075~~068,~~237~~326.1378 12,~~219~~244.8757 0.00 B-6 0.00 2,~~075~~069,~~918~~005.4179 12,~~223~~248.8758 0.00 SES 0.00 0.00 7368,~~263~~535.8079 0.00 Totals 0.00 ~~399~~375,~~377~~885,~~828~~088.8914 911,~~916~~738,~~617~~520.5441 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) CB-1 98,528,000.00 6662,~~570~~685,~~299~~287.71 7269,~~172~~789.0205 1,~~482~~501,~~068~~875.9071 0.00 0.00 CB-2 212,518,647.00 ~~131~~121,~~327~~407,616.9776 ~~183~~177,~~823~~760.5396 3,~~774~~825,~~858~~454.0096 0.00 0.00 CB-3 13,700,000.00 1415,~~859~~074,~~755~~385.5800 0.00 0.00 (7172,~~198~~226.3139) 0.00 CB-4 38,602,000.00 38,602,000.00 0.00 0.00 0.00 0.00 CB-5 101,639,353.00 6258,~~808~~064,~~860~~512.3441 8785,~~915~~016.6011 1,~~805~~829,~~366~~565.8742 0.00 0.00 CB-6 0.00 0.00 0.00 0.00 0.00 0.00 CB-7 0.00 0.00 0.00 0.00 0.00 0.00 CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00 CB-LR 50.00 0.00 0.00 0.00 0.00 0.00 CB-R 50.00 0.00 0.00 0.00 0.00 0.00 NC-1 50,000,000.00 2523,~~418~~729,~~201~~365.8698 3836,~~086~~444.7625 ~~182~~1,~~273~~186,675.9849 0.00 0.00 NC-2 2,666,000.00 2,~~891~~933,~~686~~453.7027 0.00 0.00 (1314,~~855~~055.0915) 0.00 NC-3 11,000,000.00 11,000,000.00 0.00 0.00 0.00 0.00 NC-4 42,999,000.00 2120,~~859~~406,~~145~~780.2416 3231,~~753~~341.8533 ~~156~~1,~~751~~020,517.9819 0.00 0.00 NC-5 0.00 0.00 0.00 0.00 0.00 0.00 NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00 PO 1,187,709.00 ~~953~~932,~~029~~625.2100 1,~~262~~263.4539 ~~12,420~~783.9812 0.00 0.00 B-1 14,502,000.00 14,~~244~~197,~~892~~904.6286 15,~~536~~930.1586 0.00 0.00 0.00 B-2 6,647,000.00 6,~~529~~507,~~154~~617.6982 7,~~121~~301.0192 0.00 0.00 0.00 B-3 4,230,000.00 4,~~155~~141,~~005~~300.9234 4,~~531~~646.6578 0.00 0.00 0.00 B-4 1,813,000.00 1,~~780~~774,~~857~~982.1587 1,~~942~~991.2963 0.00 0.00 0.00 B-5 2,115,000.00 2,~~077~~070,~~502~~650.9617 2,~~265~~323.8239 0.00 0.00 0.00 B-6 2,115,693.00 2,~~078~~071,~~184~~329.9894 2,~~266~~324.5615 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 604,263,502.00 ~~407~~385,~~156~~599,~~193~~812.9329 ~~449~~436,~~677~~133.6982 79,~~413~~364,~~740~~871.7189 (8586,~~053~~281.4054) 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 CB-1 1,~~554~~571,~~240~~664.9276 6561,~~016~~113,~~058~~622.7995 0.~~65987393~~62026655 1,~~554~~571,~~240~~664.9276 CB-2 34,~~958~~003,~~681~~215.5492 ~~127~~117,~~368~~404,~~935~~400.4483 0.~~59933063~~55244282 34,~~958~~003,~~681~~215.5492 CB-3 (7172,~~198~~226.3139) 1415,~~930~~146,~~953~~611.8841 1.~~08985065~~10559207 (7172,~~198~~226.3139) CB-4 0.00 38,602,000.00 1.00000000 0.00 CB-5 1,~~893~~914,~~282~~581.4853 6056,~~915~~149,~~577~~930.8788 0.~~59933063~~55244282 1,~~893~~914,~~282~~581.4853 CB-6 0.00 0.00 0.00000000 0.00 CB-7 0.00 0.00 0.00000000 0.00 CB-WIO 0.00 0.00 0.00000000 0.00 CB-LR 0.00 0.00 0.00000000 0.00 CB-R 0.00 0.00 0.00000000 0.00 NC-1 ~~220~~1,~~360~~223,119.74 2522,~~197~~506,~~841~~246.1224 0.~~50395682~~45012492 ~~220~~1,~~360~~223,119.74 NC-2 (1314,~~855~~055.0915) 2,~~905~~947,~~541~~508.7943 1.~~08985063~~10559206 (1314,~~855~~055.0915) NC-3 0.00 11,000,000.00 1.00000000 0.00 NC-4 ~~189~~1,~~505~~051,858.8351 2119,~~669~~354,~~639~~921.4164 0.~~50395682~~45012492 ~~189~~1,~~505~~051,858.8351 NC-5 0.00 0.00 0.00000000 0.00 NC-WIO 0.00 0.00 0.00000000 0.00 PO 132,~~683~~046.4351 ~~939~~930,~~345~~578.7749 0.~~79088882~~78350715 132,~~683~~046.4351 B-1 15,~~536~~930.1586 14,~~229~~181,~~356~~974.4700 0.~~98119959~~97793229 15,~~536~~930.1586 B-2 7,~~121~~301.0192 6,~~522~~500,~~033~~315.6890 0.~~98119959~~97793229 7,~~121~~301.0192 B-3 4,~~531~~646.6578 4,~~150~~136,~~474~~653.2757 0.~~98119959~~97793229 4,~~531~~646.6578 B-4 1,~~942~~991.2963 1,~~778~~772,~~914~~991.8623 0.~~98119959~~97793228 1,~~942~~991.2963 B-5 2,~~265~~323.8239 2,~~075~~068,~~237~~326.1378 0.~~98119959~~97793228 2,~~265~~323.8239 B-6 2,~~266~~324.5615 2,~~075~~069,~~918~~005.4179 0.~~98120021~~97793290 2,~~266~~324.5615 SES 0.00 0.00 0.00000000 0.00 Totals 79,~~778~~714,~~365~~724.0216 ~~399~~375,~~377~~885,~~828~~088.8914 0.~~66093323~~62205493 79,~~778~~714,~~365~~724.0216

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion CB-1 98,528,000.00 ~~675~~636.~~64854366~~21800615 0.~~73250264~~70831693 15.~~04210884~~24313606 0.00000000 CB-2 212,518,647.00 ~~617~~571.~~95808897~~27983108 0.~~86497600~~83644877 1718.~~76247898~~00056143 0.00000000 CB-3 13,700,000.00 ~~1084~~1100.~~65369197~~32007299 0.00000000 0.00000000 (5.~~19695693~~27199927) CB-4 38,602,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CB-5 101,639,353.00 ~~617~~571.~~95808893~~27983105 0.~~86497599~~83644875 1718.~~76247897~~00056146 0.00000000 CB-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 CB-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 CB-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 CB-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 50,000,000.00 ~~508~~474.~~36403720~~58731960 0.~~76173520~~72888500 323.~~64547960~~73350980 0.00000000 NC-2 2,666,000.00 ~~1084~~1100.~~65367592~~32005626 0.00000000 0.00000000 (5.~~19695799~~27199925) NC-3 11,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 NC-4 42,999,000.00 ~~508~~474.~~36403730~~58731971 0.~~76173516~~72888509 323.~~64547966~~73350985 0.00000000 NC-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 1,187,709.00 ~~802~~785.~~40968958~~23022053 1.~~06292871~~06372015 100.~~45793204~~65935343 0.00000000 B-1 14,502,000.00 ~~982~~979.~~27090194~~03081368 1.~~07131085~~09852848 0.00000000 0.00000000 B-2 6,647,000.00 ~~982~~979.~~27090266~~03081390 1.~~07131187~~09852866 0.00000000 0.00000000 B-3 4,230,000.00 ~~982~~979.~~27090307~~03081324 1.~~07131206~~09852955 0.00000000 0.00000000 B-4 1,813,000.00 ~~982~~979.~~27090458~~03081633 1.~~07131274~~09852730 0.00000000 0.00000000 B-5 2,115,000.00 ~~982~~979.~~27090307~~03081324 1.~~07130969~~09852955 0.00000000 0.00000000 B-6 2,115,693.00 ~~982~~979.~~27152049~~03142847 1.~~07130855~~09852895 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 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 CB-1 0.00000000 15.~~77461148~~95145299 ~~659~~620.~~87393218~~26655316 0.~~65987393~~62026655 15.~~77461148~~95145299 CB-2 0.00000000 18.~~62745503~~83701019 ~~599~~552.~~33063398~~44282084 0.~~59933063~~55244282 18.~~62745503~~83701019 CB-3 0.00000000 (5.~~19695693~~27199927) 1,~~089~~105.~~85064818~~59207372 1.~~08985065~~10559207 (5.~~19695693~~27199927) CB-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 CB-5 0.00000000 18.~~62745506~~83701021 ~~599~~552.~~33063397~~44282084 0.~~59933063~~55244282 18.~~62745506~~83701021 CB-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CB-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CB-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 0.00000000 424.~~40721480~~46239480 ~~503~~450.~~95682240~~12492480 0.~~50395682~~45012492 424.~~40721480~~46239480 NC-2 0.00000000 (5.~~19695799~~27199925) 1,~~089~~105.~~85063391~~59205926 1.~~08985063~~10559206 (5.~~19695799~~27199925) NC-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 NC-4 0.00000000 424.~~40721482~~46239471 ~~503~~450.~~95682248~~12492477 0.~~50395682~~45012492 424.~~40721482~~46239471 NC-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 111.~~52086075~~72307358 ~~790~~783.~~88882041~~50714695 0.~~79088882~~78350715 111.~~52086075~~72307358 B-1 0.00000000 1.~~07131085~~09852848 ~~981~~977.~~19959109~~93228520 0.~~98119959~~97793229 1.~~07131085~~09852848 B-2 0.00000000 1.~~07131187~~09852866 ~~981~~977.~~19959079~~93228524 0.~~98119959~~97793229 1.~~07131187~~09852866 B-3 0.00000000 1.~~07131206~~09852955 ~~981~~977.~~19959102~~93228605 0.~~98119959~~97793229 1.~~07131206~~09852955 B-4 0.00000000 1.~~07131274~~09852730 ~~981~~977.~~19959184~~93228351 0.~~98119959~~97793228 1.~~07131274~~09852730 B-5 0.00000000 1.~~07130969~~09852955 ~~981~~977.~~19958865~~93228369 0.~~98119959~~97793228 1.~~07130969~~09852955 B-6 0.00000000 1.~~07130855~~09852895 ~~981~~977.~~20020721~~93289953 0.~~98120021~~97793290 1.~~07130855~~09852895 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 CB-1 98,528,000.00 5.75000% 6662,~~570~~685,~~299~~287.71 ~~318~~300,~~982~~367.6900 0.00 0.00 CB-2 212,518,647.00 2.~~11500~~68000% ~~131~~121,~~327~~407,616.9776 ~~231~~271,~~464~~143.9268 0.00 0.00 CB-3 13,700,000.00 5.75000% 1415,~~859~~074,~~755~~385.5800 7172,~~203~~231.0043 0.00 0.00 CB-4 38,602,000.00 5.50000% 38,602,000.00 176,925.83 0.00 0.00 CB-5 101,639,353.00 109.~~21600~~31200% 6258,~~808~~064,~~860~~512.3441 ~~534~~450,~~712~~580.7662 0.00 0.00 CB-6 0.00 65.~~38500~~82000% 3028,~~833~~504,~~440~~396.3078 ~~164~~138,~~059~~246.6032 0.00 0.00 CB-7 0.00 5.75000% 1,678,347.83 8,042.08 0.00 0.00 CB-WIO 0.00 0.~~43698~~43678% ~~276~~260,~~736~~709,~~985~~150.9178 ~~100~~94,~~774~~894.3718 0.00 0.00 CB-LR 50.00 5.75000% 0.00 0.00 0.00 0.00 CB-R 50.00 5.75000% 0.00 0.00 0.00 0.00 NC-1 50,000,000.00 5.75000% 2523,~~418~~729,~~201~~365.8698 ~~121~~113,~~795~~703.5521 0.00 0.00 NC-2 2,666,000.00 5.75000% 2,~~891~~933,~~686~~453.7027 1314,~~856~~056.0013 0.00 0.00 NC-3 11,000,000.00 5.75000% 11,000,000.00 52,708.33 0.00 0.00 NC-4 42,999,000.00 4.50000% 2120,~~859~~406,~~145~~780.2416 8176,~~971~~525.7943 0.00 0.00 NC-5 0.00 5.75000% 4,~~751~~436,~~988~~256.1056 2221,~~769~~257.9406 0.00 0.00 NC-WIO 0.00 0.~~38426~~38681% 5653,~~087~~686,~~922~~005.3035 17,~~960~~305.2039 0.00 0.00 PO 1,187,709.00 0.00000% ~~953~~932,~~029~~625.2100 0.00 0.00 0.00 B-1 14,502,000.00 5.75000% 14,~~244~~197,~~892~~904.6286 68,~~256~~031.7863 0.00 0.00 B-2 6,647,000.00 5.75000% 6,~~529~~507,~~154~~617.6982 31,~~285~~182.5334 0.00 0.00 B-3 4,230,000.00 5.75000% 4,~~155~~141,~~005~~300.9234 19,~~909~~843.4073 0.00 0.00 B-4 1,813,000.00 5.75000% 1,~~780~~774,~~857~~982.1587 8,~~533~~505.2713 0.00 0.00 B-5 2,115,000.00 5.75000% 2,~~077~~070,~~502~~650.9617 9,~~954~~921.7087 0.00 0.00 B-6 2,115,693.00 5.75000% 2,~~078~~071,~~184~~329.9894 9,~~957~~925.9712 0.00 0.00 SES 0.00 0.00000% ~~407~~385,~~156~~599,~~193~~812.9229 0.00 0.00 0.00 Totals 604,263,502.00 21,~~065~~955,~~124~~396.7151 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 CB-1 2120.0190 0.00 ~~318~~300,~~961~~346.6811 0.00 6561,~~016~~113,~~058~~622.7995 CB-2 1518.2586 0.00 ~~231~~271,~~449~~124.6881 0.00 ~~127~~117,~~368~~404,~~935~~400.4483 CB-3 45.6903 0.00 7172,~~198~~226.3140 0.00 1415,~~930~~146,~~953~~611.8841 CB-4 1112.6531 0.00 176,~~914~~913.1852 0.00 38,602,000.00 CB-5 3531.2235 0.00 ~~534~~450,~~677~~549.5427 0.00 6056,~~915~~149,~~577~~930.8788 CB-6 109.8162 0.00 ~~164~~138,~~048~~236.7971 0.00 2927,~~904~~564,~~010~~511.7331 CB-7 0.5356 0.00 8,041.5552 0.00 1,678,347.83 CB-WIO 6.6460 0.00 ~~100~~94,~~767~~887.7458 0.00 ~~270~~254,~~103~~333,~~717~~433.6417 CB-LR 0.00 0.00 0.00 0.00 0.00 CB-R 0.00 0.00 0.00 0.00 0.00 NC-1 87.0291 0.00 ~~121~~113,~~787~~695.5330 0.00 2522,~~197~~506,~~841~~246.1224 NC-2 0.9198 0.00 1314,~~855~~055.0915 0.00 2,~~905~~947,~~541~~508.7943 NC-3 3.4767 0.00 52,704.8667 0.00 11,000,000.00 NC-4 5.4032 0.00 8176,~~966~~520.4010 0.00 2119,~~669~~354,~~639~~921.4164 NC-5 1.5048 0.00 2221,~~768~~255.4458 0.00 4,~~710~~207,~~791~~591.1866 NC-WIO 1.1820 0.00 17,~~959~~304.0219 0.00 5651,~~020~~435,~~823~~533.45 PO 0.00 0.00 0.00 0.00 ~~939~~930,~~345~~578.7749 B-1 4.5073 0.00 68,~~252~~026.2889 0.00 14,~~229~~181,~~356~~974.4700 B-2 2.0617 0.00 31,~~283~~180.4717 0.00 6,~~522~~500,~~033~~315.6890 B-3 1.3138 0.00 19,~~908~~842.0935 0.00 4,~~150~~136,~~474~~653.2757 B-4 0.5659 0.00 8,~~532~~504.7153 0.00 1,~~778~~772,~~914~~991.8623 B-5 0.6669 0.00 9,~~954~~921.0518 0.00 2,~~075~~068,~~237~~326.1378 B-6 0.6669 0.00 9,~~957~~924.3143 0.00 2,~~075~~069,~~918~~005.4179 SES 0.00 0.00 7368,~~263~~535.8079 0.00 ~~399~~375,~~377~~885,~~828~~088.9015 Totals 136.0304 0.00 2,~~138~~023,~~252~~796.5225 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 CB-1 98,528,000.00 5.75000% ~~675~~636.~~64854366~~21800615 3.~~23748264~~04854458 0.00000000 0.00000000 CB-2 212,518,647.00 2.~~11500~~68000% ~~617~~571.~~95808897~~27983108 1.~~08915111~~27585830 0.00000000 0.00000000 CB-3 13,700,000.00 5.75000% ~~1084~~1100.~~65369197~~32007299 5.~~19729927~~27236715 0.00000000 0.00000000 CB-4 38,602,000.00 5.50000% 1000.00000000 4.58333325 0.00000000 0.00000000 CB-5 101,639,353.00 109.~~21600~~31200% ~~617~~571.~~95808893~~27983105 54.~~26088315~~43313153 0.00000000 0.00000000 CB-6 0.00 65.~~38500~~82000% ~~617~~571.~~95808904~~27983099 32.~~28805206~~77070709 0.00000000 0.00000000 CB-7 0.00 5.75000% 1000.00049453 4.79166704 0.00000000 0.00000000 CB-WIO 0.00 0.~~43698~~43678% ~~673~~634.~~48453575~~47818802 0.~~24525085~~23094045 0.00000000 0.00000000 CB-LR 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 CB-R 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 50,000,000.00 5.75000% ~~508~~474.~~36403720~~58731960 2.~~43591100~~27406420 0.00000000 0.00000000 NC-2 2,666,000.00 5.75000% ~~1084~~1100.~~65367592~~32005626 5.~~19729932~~27236684 0.00000000 0.00000000 NC-3 11,000,000.00 5.75000% 1000.00000000 4.79166636 0.00000000 0.00000000 NC-4 42,999,000.00 4.50000% ~~508~~474.~~36403730~~58731971 1.~~90636503~~77970255 0.00000000 0.00000000 NC-5 0.00 5.75000% ~~508~~474.~~36407560~~58735540 2.~~43591088~~27406412 0.00000000 0.00000000 NC-WIO 0.00 0.~~38426~~38681% ~~576~~551.~~32147451~~64100390 0.~~18454684~~17781846 0.00000000 0.00000000 PO 1,187,709.00 0.00000% ~~802~~785.~~40968958~~23022053 0.00000000 0.00000000 0.00000000 B-1 14,502,000.00 5.75000% ~~982~~979.~~27090194~~03081368 4.~~70671494~~69118949 0.00000000 0.00000000 B-2 6,647,000.00 5.75000% ~~982~~979.~~27090266~~03081390 4.~~70671431~~69119001 0.00000000 0.00000000 B-3 4,230,000.00 5.75000% ~~982~~979.~~27090307~~03081324 4.~~70671395~~69118913 0.00000000 0.00000000 B-4 1,813,000.00 5.75000% ~~982~~979.~~27090458~~03081633 4.~~70671263~~69119140 0.00000000 0.00000000 B-5 2,115,000.00 5.75000% ~~982~~979.~~27090307~~03081324 4.~~70671395~~69119149 0.00000000 0.00000000 B-6 2,115,693.00 5.75000% ~~982~~979.~~27152049~~03142847 4.~~70671785~~69119102 0.00000000 0.00000000 SES 0.00 0.00000% ~~673~~638.~~80570178~~13189141 0.00000000 0.00000000 0.00000000 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 CB-1 0.~~00021324~~00021212 0.00000000 3.~~23726941~~04833256 0.00000000 ~~659~~620.~~87393218~~26655316 CB-2 0.~~00007176~~00008875 0.00000000 1.~~08907940~~27576951 0.00000000 ~~599~~552.~~33063398~~44282084 CB-3 0.~~00034234~~00036715 0.00000000 5.~~19695693~~27200000 0.00000000 ~~1089~~1105.~~85064818~~59207372 CB-4 0.~~00030180~~00031890 0.00000000 4.~~58303145~~58301435 0.00000000 1000.00000000 CB-5 0.~~00034652~~00030844 0.00000000 54.~~26053663~~43282308 0.00000000 ~~599~~552.~~33063397~~44282084 CB-6 0.~~00021665~~00019280 0.00000000 32.~~28783541~~77051449 0.00000000 ~~599~~552.~~33063406~~44282080 CB-7 0.~~00031579~~00033366 0.00000000 4.~~79135125~~79133338 0.00000000 1000.00049453 CB-WIO 0.~~00001616~~00001606 0.00000000 0.~~24523471~~23092438 0.00000000 ~~657~~618.~~34139685~~96184061 CB-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 0.~~00016040~~00015820 0.00000000 2.~~43575060~~27390600 0.00000000 ~~503~~450.~~95682240~~12492480 NC-2 0.~~00034134~~00036759 0.00000000 5.~~19695799~~27199925 0.00000000 ~~1089~~1105.~~85063391~~59205926 NC-3 0.~~00031545~~00033364 0.00000000 4.~~79135091~~79133364 0.00000000 1000.00000000 NC-4 0.~~00012558~~00012372 0.00000000 1.~~90623968~~77957859 0.00000000 ~~503~~450.~~95682248~~12492477 NC-5 0.~~00016047~~00015833 0.00000000 2.~~43575041~~27390579 0.00000000 ~~503~~450.~~95686041~~12495817 NC-WIO 0.~~00001212~~00001233 0.00000000 0.~~18453472~~17780613 0.00000000 ~~575~~528.~~63201221~~51667997 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~790~~783.~~88882041~~50714695 B-1 0.~~00031030~~00032616 0.00000000 4.~~70640463~~69086264 0.00000000 ~~981~~977.~~19959109~~93228520 B-2 0.~~00030991~~00032646 0.00000000 4.~~70640439~~69086355 0.00000000 ~~981~~977.~~19959079~~93228524 B-3 0.~~00030969~~00032624 0.00000000 4.~~70640426~~69086288 0.00000000 ~~981~~977.~~19959102~~93228605 B-4 0.~~00030888~~00032543 0.00000000 4.~~70640375~~69086045 0.00000000 ~~981~~977.~~19959184~~93228351 B-5 0.~~00031206~~00032624 0.00000000 4.~~70640662~~69086525 0.00000000 ~~981~~977.~~19958865~~93228369 B-6 0.~~00031195~~00032613 0.00000000 4.~~70640589~~69086488 0.00000000 ~~981~~977.~~20020721~~93289953 SES 0.00000000 0.00000000 0.~~12124479~~11342037 0.00000000 ~~660~~622.~~93322979~~05492484 (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 CB-PO 0.00000% 0.00 0.00 ~~799~~780,~~510~~602.2957 ~~786~~778,~~372~~943.7812 8382.~~61032125~~82036987% NC-PO 0.00000% 0.00 0.00 ~~153~~152,~~518~~022.9143 ~~152~~151,~~973~~635.0037 61.~~88533076~~34419164% SES-1 0.00000% ~~340~~321,~~071~~635,~~269~~288.2147 ~~332~~314,~~695~~188,~~909~~536.4785 0.00 0.00 6763.~~69183491~~92624004% SES-2 0.00000% 6763,~~084~~964,~~924~~523.7182 6661,~~681~~696,~~919~~551.4330 0.00 0.00 5954.~~12698273~~70644748%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 911,~~934~~755,~~769~~711.9273 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 911,~~934~~755,~~769~~711.9273 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 1817,~~152~~191.3832 Payment of Interest and Principal 911,~~916~~738,~~617~~520.5441 Total Withdrawals (Pool Distribution Amount) 911,~~934~~755,~~769~~711.9273 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 136.0304

SERVICING FEES Gross Servicing Fee 16,~~964~~066.8466 Wells Fargo Trustee Fee 1,~~187~~124.5466 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 1817,~~152~~191.3832

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 23 0 0 23 ~~126~~354,~~975~~252.7603 0.00 0.00 ~~126~~354,~~975~~252.7603 30 Days 1415 0 0 0 1415 2,~~417~~346,~~763~~237.9019 0.00 0.00 0.00 2,~~417~~346,~~763~~237.9019 60 Days 03 0 0 0 03 0735,285.0090 0.00 0.00 0.00 0735,285.0090 90 Days 01 0 0 0 01 0295,402.0032 0.00 0.00 0.00 0295,402.0032 120 Days 03 0 01 0 04 0339,339.0016 0.00 0178,317.0036 0.00 0517,656.0052 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 2 0 2 0.00 0.00 106,793.52 0.00 106,793.52 Totals 1422 23 23 0 1828 23,~~417~~716,~~763~~264.9057 ~~126~~354,~~975~~252.7603 ~~106~~285,~~793~~110.5288 0.00 24,~~651~~355,~~533~~627.1848 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.~~073153~~115340% 0.000000% 0.000000% 0.~~073153~~115340% 0.~~031764~~094151% 0.000000% 0.000000% 0.~~031764~~094151% 30 Days 0.~~512070~~576701% 0.000000% 0.000000% 0.000000% 0.~~512070~~576701% 0.~~604821~~623568% 0.000000% 0.000000% 0.000000% 0.~~604821~~623568% 60 Days 0.~~000000~~115340% 0.000000% 0.000000% 0.000000% 0.~~000000~~115340% 0.~~000000~~195420% 0.000000% 0.000000% 0.000000% 0.~~000000~~195420% 90 Days 0.~~000000~~038447% 0.000000% 0.000000% 0.000000% 0.~~000000~~038447% 0.~~000000~~078510% 0.000000% 0.000000% 0.000000% 0.~~000000~~078510% 120 Days 0.~~000000~~115340% 0.000000% 0.~~000000~~038447% 0.000000% 0.~~000000~~153787% 0.~~000000~~090187% 0.000000% 0.~~000000~~047392% 0.000000% 0.~~000000~~137580% 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.~~073153~~076894% 0.000000% 0.~~073153~~076894% 0.000000% 0.000000% 0.~~026715~~028383% 0.000000% 0.~~026715~~028383% Totals 0.~~512070~~845829% 0.~~073153~~115340% 0.~~073153~~115340% 0.000000% 01.~~658376~~076509% 0.~~604821~~987686% 0.~~031764~~094151% 0.~~026715~~075775% 0.000000% 01.~~663300~~157612%

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 23 0 0 23 ~~126~~354,~~975~~252.7603 0.00 0.00 ~~126~~354,~~975~~252.7603 30 Days 1315 0 0 0 1315 2,~~083~~346,~~482~~237.8119 0.00 0.00 0.00 2,~~083~~346,~~482~~237.8119 60 Days 02 0 0 0 02 0401,711.0043 0.00 0.00 0.00 0401,711.0043 90 Days 01 0 0 0 01 0295,402.0032 0.00 0.00 0.00 0295,402.0032 120 Days 03 0 01 0 04 0339,339.0016 0.00 0178,317.0036 0.00 0517,656.0052 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 2 0 2 0.00 0.00 106,793.52 0.00 106,793.52 Totals 1321 23 23 0 1727 23,~~083~~382,~~482~~690.8110 ~~126~~354,~~975~~252.7603 ~~106~~285,~~793~~110.5288 0.00 24,~~317~~022,~~252~~053.0901 0-29 Days 0.~~077730~~122349% 0.000000% 0.000000% 0.~~077730~~122349% 0.~~038131~~112641% 0.000000% 0.000000% 0.~~038131~~112641% 30 Days 0.~~505247~~611746% 0.000000% 0.000000% 0.000000% 0.~~505247~~611746% 0.~~625673~~746031% 0.000000% 0.000000% 0.000000% 0.~~625673~~746031% 60 Days 0.~~000000~~081566% 0.000000% 0.000000% 0.000000% 0.~~000000~~081566% 0.~~000000~~127732% 0.000000% 0.000000% 0.000000% 0.~~000000~~127732% 90 Days 0.~~000000~~040783% 0.000000% 0.000000% 0.000000% 0.~~000000~~040783% 0.~~000000~~093929% 0.000000% 0.000000% 0.000000% 0.~~000000~~093929% 120 Days 0.~~000000~~122349% 0.000000% 0.~~000000~~040783% 0.000000% 0.~~000000~~163132% 0.~~000000~~107899% 0.000000% 0.~~000000~~056699% 0.000000% 0.~~000000~~164599% 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.~~077730~~081566% 0.000000% 0.~~077730~~081566% 0.000000% 0.000000% 0.~~032070~~033957% 0.000000% 0.~~032070~~033957% Totals 0.~~505247~~856444% 0.~~077730~~122349% 0.~~077730~~122349% 0.000000% 01.~~660707~~101142% 01.~~625673~~075591% 0.~~038131~~112641% 0.~~032070~~090656% 0.000000% 01.~~695875~~278889% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~334,281~~0.0900 0.00 0.00 0.00 ~~334,281~~0.0900 60 Days 01 0 0 0 01 0333,574.0047 0.00 0.00 0.00 0333,574.0047 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~334~~333,~~281~~574.0947 0.00 0.00 0.00 ~~334~~333,~~281~~574.0947 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~621118~~000000% 0.000000% 0.000000% 0.000000% 0.~~621118~~000000% 0.~~500795~~000000% 0.000000% 0.000000% 0.000000% 0.~~500795~~000000% 60 Days 0.~~000000~~671141% 0.000000% 0.000000% 0.000000% 0.~~000000~~671141% 0.~~000000~~540080% 0.000000% 0.000000% 0.000000% 0.~~000000~~540080% 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.~~621118~~671141% 0.000000% 0.000000% 0.000000% 0.~~621118~~671141% 0.~~500795~~540080% 0.000000% 0.000000% 0.000000% 0.~~500795~~540080%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 024,658.0001

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 6.~~339984~~338762% Weighted Average Net Coupon 6.~~089984~~088761% Weighted Average Pass-Through Rate 6.~~086485~~085261% Weighted Average Maturity(Stepdown Calculation ) ~~338~~335 Beginning Scheduled Collateral Loan Count 2,~~783~~656 Number Of Loans Paid In Full 4955 Ending Scheduled Collateral Loan Count 2,~~734~~601 Beginning Scheduled Collateral Balance ~~407~~385,~~156~~599,~~193~~812.9229 Ending Scheduled Collateral Balance ~~399~~375,~~377~~885,~~828~~088.9015 Ending Actual Collateral Balance at 3130-~~Aug~~Nov-2004 ~~399~~376,~~748~~259,~~655~~736.6135 Monthly P &I Constant 2,~~595~~469,~~113~~362.4540 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 ~~399~~375,~~377~~885,~~828~~088.9015 Scheduled Principal ~~443~~432,~~976~~507.8985 Unscheduled Principal 79,~~334~~282,~~388~~216.1329

Miscellaneous Reporting Class CB-4 Prioirty Percentage 1112.~~377900~~030992% Class NC-3 Priority Percentage 1617.~~434736~~238002% Class SES Distributable Amount ~~5404~~4,269.4316

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 30 Year Fixed Total Collateral Description Fixed 30 Year Fixed 30 Year Fixed Weighted Average Coupon Rate 6.~~345581~~343589 6.~~311611~~314491 6.~~339984~~338762 Weighted Average Net Rate 6.~~095581~~093589 6.~~061611~~064492 6.~~089984~~088761 Weighted Average Maturity ~~339~~336 ~~337~~334 ~~338~~335 Beginning Loan Count 2,~~621~~501 ~~162~~155 2,~~783~~656 Loans Paid In Full 4849 16 4955 Ending Loan Count 2,~~573~~452 ~~161~~149 2,~~734~~601 Beginning Scheduled Balance ~~340~~321,~~071~~635,~~269~~288.2147 6763,~~084~~964,~~924~~523.7182 ~~407~~385,~~156~~599,~~193~~812.9229 Ending scheduled Balance ~~332~~314,~~695~~188,~~909~~536.4785 6661,~~681~~696,~~919~~551.4330 ~~399~~375,~~377~~885,~~828~~088.9015 Record Date 0811/3130/2004 0811/3130/2004 0811/3130/2004 Principal And Interest Constant 2,~~167~~058,~~063~~430.2784 ~~428~~410,~~050~~931.1856 2,~~595~~469,~~113~~362.4540 Scheduled Principal ~~368~~358,~~771~~162.6849 7574,~~205~~345.2136 ~~443~~432,~~976~~507.8985 Unscheduled Principal 7,~~006~~088,~~588~~589.0613 ~~327~~2,~~800~~193,627.0716 79,~~334~~282,~~388~~216.1329 Scheduled Interest 1,~~798~~700,~~291~~268.5935 ~~352~~336,~~844~~586.9720 2,~~151~~036,~~136~~854.5655 Servicing Fees 7067,~~848~~007.1834 13,~~976~~325.0294 8480,~~824~~333.2028 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~991~~938.8809 ~~195~~186.6657 1,~~187~~124.5466 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,~~726~~632,~~451~~322.5392 ~~338~~323,~~673~~073.2969 21,~~065~~955,~~124~~396.8261 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 6.~~092081~~090089 6.~~058111~~060991 6.~~086485~~085261

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 2223.~~127403~~488563% Group 1 Senior Percentage 92.~~600850~~201802% Group 1 Senior Prepayment Percentage 100.000000% Group 1 Subordinate Percentage 7.~~399150~~798198% Group 1 Subordinate Prepmt Percentage 0.000000% Group 2 - 30 Year Fixed CPR 534.~~714804~~246110% Group 2 Senior Percentage 91.~~390631~~000350% Group 2 Senior Prepayment Percentage 100.000000% Group 2 Subordinate Percentage 8.~~609369~~999650% Group 2 Subordinate Prepmt Percentage 0.000000%

Filing Compare · BANC OF AMERICA MORTGAGE SEC INC ALTERNATIVE LOAN TR 2003-2