8-K 1 bam03004.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 26, 2003 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-15 54-2114682 Pooling and Servicing Agreement) (Commission 54-2114683 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank minnesota, 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) ITEM 5. Other Events On December 26, 2003 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-4 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-4 Trust, relating to the December 26, 2003 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 2003-4 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/6/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-4 Trust, relating to the December 26, 2003 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 BAM Series: 2003-4 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, 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 05948XEQ0 SEN 5.50000% 8380,~~947~~143,~~055~~752.0801 ~~384~~367,~~757~~325.3453 2306,~~594,759~~483.8273 1-A-2 05948XER8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-3 05948XES6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-4 05948XET4 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-5 05948XEU1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-6 05948XEV9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-7 05948XEW7 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-8 05948XEX5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-9 05948XEY3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-10 05948XEZ0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-11 05948XFA4 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-12 05948XFB2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-13 05948XFC0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-14 05948XFD8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-15 05948XFE6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-16 05948XFF3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-17 05948XFG1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-18 05948XFH9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-19 05948XFJ5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-20 05948XFK2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-21 05948XFL0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-22 05948XFM8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-23 05948XFN6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-24 05948XFP1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-25 05948XFQ9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-26 05948XFR7 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-27 05948XFS5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-28 05948XFT3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-29 05948XFU0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-30 05948XFV8 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-31 05948XFW6 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-32 05948XFX4 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-33 05948XFY2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-34 05948XFZ9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-35 05948XGA3 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-36 05948XGB1 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-37 05948XGC9 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-38 05948XGD7 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-39 05948XGE5 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-40 05948XGF2 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-41 05948XGG0 SEN 5.50000% 300,000.00 1,375.00 0.00 1-A-42 05948XGH8 SEN 5.50000% 813,000.00 3,726.25 0.00 1-A-43 05948XGJ4 SEN 5.25000% 4,000,000.00 17,500.00 0.00 1-A-44 05948XGK1 SEN 5.50000% 4,000,000.00 18,333.33 0.00 1-A-45 05948XGL9 SEN 5.75000% 2,000,000.00 9,583.33 0.00 1-A-46 05948XGM7 SEN 5.25000% 2,000,000.00 8,750.00 0.00 1-A-47 05948XGN5 SEN 5.75000% 2,000,000.00 9,583.33 0.00 1-A-48 05948XGP0 SEN 5.25000% 2,000,000.00 8,750.00 0.00 1-A-49 05948XGQ8 SEN 5.50000% 4,000,000.00 18,333.33 0.00 1-A-50 05948XGR6 SEN 5.00000% 1,000,000.00 4,166.67 0.00 1-A-51 05948XGS4 SEN 6.25000% 2,000,000.00 10,416.67 0.00 1-A-52 05948XGT2 SEN 5.50000% 4,000,000.00 18,333.33 0.00 1-A-53 05948XGU9 SEN 5.25000% 2,500,000.00 10,937.50 0.00 1-A-54 05948XGV7 SEN 5.75000% 2,500,000.00 11,979.17 0.00 1-A-55 05948XGW5 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-56 05948XGX3 SEN 5.50000% 25,525,000.00 116,989.58 0.00 1-A-57 05948XGY1 SEN 5.50000% 275,000.00 1,260.42 0.00 1-A-58 05948XGZ8 SEN 5.50000% 79,155,000.00 362,793.75 0.00 1-A-59 05948XHA2 SEN 5.50000% 845,000.00 3,872.92 0.00 1-A-60 05948XHB0 SEN 5.25000% 8380,~~947~~143,~~055~~752.0801 ~~367~~350,~~268~~628.3792 2306,~~594,759~~483.8273 1-A-61 05948XHC8 SEN 5.00000% ~~129~~123,~~512~~644,~~118~~445.0340 ~~539~~515,~~633~~185.8319 4472,~~003,152~~837.2299 1-A-62 05948XHD6 SEN 4.75000% 8380,~~947~~143,~~055~~752.0801 ~~332~~317,~~290~~235.4369 2306,~~594,759~~483.8273 1-A-63 05948XHE4 SEN 1.~~57000~~56875% 5956,~~481~~786,~~244~~389.9724 7774,~~821~~236.3037 1217,~~838,534~~161.3509 1-A-64 05948XHF1 SEN 6.~~43000~~43125% 0.00 ~~318~~304,~~720~~339.3455 0.00 1-A-65 05948XHG9 SEN 5.50000% 35,881,000.00 164,454.58 0.00 1-A-66 05948XHH7 SEN 5.50000% 920,334.00 4,218.20 0.00 1-A-67 05948XHJ3 SEN 4.50000% 4341,~~064~~421,~~599~~449.8477 ~~161~~155,~~492~~330.2544 1132,~~121,020~~410.2589 1-A-68 05948XHK0 SEN 1.~~62000~~61875% 1413,~~354~~807,~~866~~149.0437 1918,~~379~~625.0727 ~~373~~44,~~673~~136.4096 1-A-69 05948XHL8 SEN 6.~~88000~~88125% 0.00 8279,~~301~~175.2337 0.00 1-A-R 05948XHN4 SEN 5.50000% 0.00 0.00 0.00 1-A-LR 05948XHP9 SEN 5.50000% 0.00 0.0100 0.00 2-A-1 05948XHQ7 SEN 1.~~67000~~66875% 5755,~~656~~882,~~514~~925.2794 8077,~~238~~712.6519 1297,~~253,774~~733.62 2-A-2 05948XHR5 SEN 10.~~55000~~55208% 7573,~~704~~375,~~753~~978.5220 ~~665~~645,~~570~~224.9453 1390,~~646,244~~933.1428 2-A-3 05948XHS3 SEN 1.~~67000~~66875% 6866,~~518~~410,~~074~~371.9306 9592,~~354~~351.3292 1353,~~489,965~~821.6185 2-A-4 05948XHT1 SEN 5.00000% 1,~~939~~880,~~729~~061.8729 87,~~082~~833.2159 4210,~~180~~016.5661 A-PO 05948XHV6 PO 0.00000% ~~567~~564,~~058~~418.8450 0.00 ~~1,231~~992.1321 1-B-1 05948XHW4 SUB 5.50000% 10,~~366~~344,~~028~~057.1564 47,~~510~~410.9626 1011,~~925~~097.1720 1-B-2 05948XHX2 SUB 5.50000% 3,~~588~~580,~~125~~520.6067 16,~~445~~410.5872 3,~~781~~841.6721 1-B-3 05948XHY0 SUB 5.50000% 2,~~790~~784,~~432~~518.4016 12,~~789~~762.4837 2,~~940~~987.9526 1-B-4 05948XJD4 SUB 5.50000% ~~797~~796,~~693~~002.2051 3,~~656~~648.0934 ~~840~~853.7296 1-B-5 05948XJE2 SUB 5.50000% 1,~~196~~193,~~041~~506.8789 5,~~481~~470.8624 1,~~260~~280.5640 1-B-6 05948XJF9 SUB 5.50000% 1,~~196~~194,~~770~~234.8532 5,~~485~~473.2057 1,~~261~~281.3219 2-B-1 05948XHZ7 SUB 5.00000% 1,~~482~~470,~~187~~519.0744 6,~~175~~127.7816 5,~~823~~877.1602 2-B-2 05948XJA0 SUB 5.00000% ~~493~~489,~~405~~521.8075 2,~~055~~039.8667 1,~~938~~956.4740 2-B-3 05948XJB8 SUB 5.00000% ~~370~~367,~~300~~385.5659 1,~~542~~530.9277 1,~~454~~468.8228 2-B-4 05948XJG7 SUB 5.00000% ~~247~~245,~~195~~249.3242 1,~~029~~021.9887 ~~971~~980.1715 2-B-5 05948XJH5 SUB 5.00000% ~~247~~245,~~195~~249.3242 1,~~029~~021.9887 ~~971~~980.1715 2-B-6 05948XJJ1 SUB 5.00000% ~~246~~245,~~954~~010.03 1,~~028~~020.9888 ~~970~~979.2220 1-A-WIO 05948XHM6 IO 0.~~25939~~25937% 0.00 ~~134~~129,~~016~~353.7636 0.00 2-A-WIO 05948XHU8 IO 0.~~27389~~27396% 0.00 4442,~~278~~881.7678 0.00 SES 05948XJC6 SEN 0.00000% 0.00 ~~156~~151,~~344~~825.1928 0.00 Totals ~~914~~885,~~076~~574,~~789~~554.7264 4,~~435~~296,~~348~~768.3639 192,~~587~~873,~~195~~078.1411

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 8179,~~352~~837,~~295~~268.2728 2673,~~979,517~~809.1626 0.00 1-A-2 0.00 300,000.00 1,375.00 0.00 1-A-3 0.00 300,000.00 1,375.00 0.00 1-A-4 0.00 300,000.00 1,375.00 0.00 1-A-5 0.00 300,000.00 1,375.00 0.00 1-A-6 0.00 300,000.00 1,375.00 0.00 1-A-7 0.00 300,000.00 1,375.00 0.00 1-A-8 0.00 300,000.00 1,375.00 0.00 1-A-9 0.00 300,000.00 1,375.00 0.00 1-A-10 0.00 300,000.00 1,375.00 0.00 1-A-11 0.00 300,000.00 1,375.00 0.00 1-A-12 0.00 300,000.00 1,375.00 0.00 1-A-13 0.00 300,000.00 1,375.00 0.00 1-A-14 0.00 300,000.00 1,375.00 0.00 1-A-15 0.00 300,000.00 1,375.00 0.00 1-A-16 0.00 300,000.00 1,375.00 0.00 1-A-17 0.00 300,000.00 1,375.00 0.00 1-A-18 0.00 300,000.00 1,375.00 0.00 1-A-19 0.00 300,000.00 1,375.00 0.00 1-A-20 0.00 300,000.00 1,375.00 0.00 1-A-21 0.00 300,000.00 1,375.00 0.00 1-A-22 0.00 300,000.00 1,375.00 0.00 1-A-23 0.00 300,000.00 1,375.00 0.00 1-A-24 0.00 300,000.00 1,375.00 0.00 1-A-25 0.00 300,000.00 1,375.00 0.00 1-A-26 0.00 300,000.00 1,375.00 0.00 1-A-27 0.00 300,000.00 1,375.00 0.00 1-A-28 0.00 300,000.00 1,375.00 0.00 1-A-29 0.00 300,000.00 1,375.00 0.00 1-A-30 0.00 300,000.00 1,375.00 0.00 1-A-31 0.00 300,000.00 1,375.00 0.00 1-A-32 0.00 300,000.00 1,375.00 0.00 1-A-33 0.00 300,000.00 1,375.00 0.00 1-A-34 0.00 300,000.00 1,375.00 0.00 1-A-35 0.00 300,000.00 1,375.00 0.00 1-A-36 0.00 300,000.00 1,375.00 0.00 1-A-37 0.00 300,000.00 1,375.00 0.00 1-A-38 0.00 300,000.00 1,375.00 0.00 1-A-39 0.00 300,000.00 1,375.00 0.00 1-A-40 0.00 300,000.00 1,375.00 0.00 1-A-41 0.00 300,000.00 1,375.00 0.00 1-A-42 0.00 813,000.00 3,726.25 0.00 1-A-43 0.00 4,000,000.00 17,500.00 0.00 1-A-44 0.00 4,000,000.00 18,333.33 0.00 1-A-45 0.00 2,000,000.00 9,583.33 0.00 1-A-46 0.00 2,000,000.00 8,750.00 0.00 1-A-47 0.00 2,000,000.00 9,583.33 0.00 1-A-48 0.00 2,000,000.00 8,750.00 0.00 1-A-49 0.00 4,000,000.00 18,333.33 0.00 1-A-50 0.00 1,000,000.00 4,166.67 0.00 1-A-51 0.00 2,000,000.00 10,416.67 0.00 1-A-52 0.00 4,000,000.00 18,333.33 0.00 1-A-53 0.00 2,500,000.00 10,937.50 0.00 1-A-54 0.00 2,500,000.00 11,979.17 0.00 1-A-55 0.00 1,000,000.00 4,583.33 0.00 1-A-56 0.00 25,525,000.00 116,989.58 0.00 1-A-57 0.00 275,000.00 1,260.42 0.00 1-A-58 0.00 79,155,000.00 362,793.75 0.00 1-A-59 0.00 845,000.00 3,872.92 0.00 1-A-60 0.00 8179,~~352~~837,~~295~~268.2728 2657,~~962,028~~112.1965 0.00 1-A-61 0.00 ~~125~~123,~~508~~171,~~965~~607.8141 4988,~~542,786~~023.0518 0.00 1-A-62 0.00 8179,~~352~~837,~~295~~268.2728 2623,~~927,050~~719.2542 0.00 1-A-63 0.00 5756,~~642~~569,~~710~~228.6216 1291,~~916,355~~397.6546 0.00 1-A-64 0.00 0.00 ~~318~~304,~~720~~339.3455 0.00 1-A-65 0.00 35,881,000.00 164,454.58 0.00 1-A-66 0.00 920,334.00 4,218.20 0.00 1-A-67 0.00 41,~~943~~289,~~579~~038.5988 1287,~~282,512~~741.5033 0.00 1-A-68 0.00 13,~~981~~763,~~192~~012.6441 ~~393~~62,~~052~~762.4723 0.00 1-A-69 0.00 0.00 8279,~~301~~175.2337 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.0100 0.00 2-A-1 0.00 5655,~~402~~585,~~739~~192.6532 1375,~~334,013~~445.2781 0.00 2-A-2 0.00 7472,~~058~~985,~~509~~044.3892 21,~~311~~036,~~815~~157.0881 0.00 2-A-3 0.00 6766,~~028~~056,~~109~~549.3221 1446,~~585,319~~173.9377 0.00 2-A-4 0.00 1,~~897~~870,~~549~~044.3168 5017,~~262~~850.7720 0.00 A-PO 0.00 ~~565~~563,~~827~~426.7129 ~~1,231~~992.1321 0.00 1-B-1 0.00 10,~~355~~332,~~102~~960.9845 58,~~436~~507.1346 0.00 1-B-2 0.00 3,~~584~~576,~~343~~679.9446 20,~~227~~251.2593 0.00 1-B-3 0.00 2,~~787~~781,~~491~~530.4590 15,~~730~~749.4363 0.00 1-B-4 0.00 ~~796~~795,~~852~~148.4856 4,~~496~~502.8130 0.00 1-B-5 0.00 1,~~194~~192,~~781~~226.3149 6,~~742~~750.4264 0.00 1-B-6 0.00 1,~~195~~192,~~509~~953.5214 6,~~746~~754.5276 0.00 2-B-1 0.00 1,~~476~~464,~~363~~642.9141 1112,~~998~~004.9418 0.00 2-B-2 0.00 ~~491~~487,~~467~~565.3235 3,~~994~~996.3307 0.00 2-B-3 0.00 ~~368~~365,~~845~~917.7431 2,~~997~~999.7405 0.00 2-B-4 0.00 ~~246~~244,~~224~~269.1527 2,~~001~~002.1502 0.00 2-B-5 0.00 ~~246~~244,~~224~~269.1527 2,~~001~~002.1502 0.00 2-B-6 0.00 ~~245~~244,~~983~~030.8184 12,~~999~~000.2008 0.00 1-A-WIO 0.00 0.00 ~~134~~129,~~016~~353.7636 0.00 2-A-WIO 0.00 0.00 4442,~~278~~881.7678 0.00 SES 0.00 0.00 ~~156~~151,~~344~~825.1928 0.00 Totals 0.00 ~~894~~882,~~489~~701,~~594~~476.6057 247,~~022~~169,~~543~~846.50 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-1 100,000,000.00 8380,~~947~~143,~~055~~752.0801 ~~124~~122,~~190~~333.7297 2184,~~470,569~~149.1076 0.00 0.00 1-A-2 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-3 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-4 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-5 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-6 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-7 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-8 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-9 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-10 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-11 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-12 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-13 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-14 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-15 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-16 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-17 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-18 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-19 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-20 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-21 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-22 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-23 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-24 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-25 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-26 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-27 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-28 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-29 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-30 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-31 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-32 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-33 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-34 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-35 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-36 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-37 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-38 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-39 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-40 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-41 300,000.00 300,000.00 0.00 0.00 0.00 0.00 1-A-42 813,000.00 813,000.00 0.00 0.00 0.00 0.00 1-A-43 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-44 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-45 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-46 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-47 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-48 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-49 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-50 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-51 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-52 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-53 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 1-A-54 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 1-A-55 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-56 25,525,000.00 25,525,000.00 0.00 0.00 0.00 0.00 1-A-57 275,000.00 275,000.00 0.00 0.00 0.00 0.00 1-A-58 79,155,000.00 79,155,000.00 0.00 0.00 0.00 0.00 1-A-59 845,000.00 845,000.00 0.00 0.00 0.00 0.00 1-A-60 100,000,000.00 8380,~~947~~143,~~055~~752.0801 ~~124~~122,~~190~~333.7297 2184,~~470,569~~149.1076 0.00 0.00 1-A-61 154,278,334.00 ~~129~~123,~~512~~644,~~118~~445.0340 ~~191~~188,~~599~~734.3780 3284,~~811,552~~103.8519 0.00 0.00 1-A-62 100,000,000.00 8380,~~947~~143,~~055~~752.0801 ~~124~~122,~~190~~333.7297 2184,~~470,569~~149.1076 0.00 0.00 1-A-63 70,855,666.00 5956,~~481~~786,~~244~~389.9724 8786,~~996~~680.1655 1130,~~750,538~~480.1954 0.00 0.00 1-A-64 0.00 0.00 0.00 0.00 0.00 0.00 1-A-65 35,881,000.00 35,881,000.00 0.00 0.00 0.00 0.00 1-A-66 920,334.00 920,334.00 0.00 0.00 0.00 0.00 1-A-67 50,000,000.00 4341,~~064~~421,~~599~~449.8477 5352,~~654~~852.4123 179,~~067,365~~558.8466 0.00 0.00 1-A-68 16,666,666.00 1413,~~354~~807,~~866~~149.0437 17,~~884~~617.8041 ~~355~~26,~~788~~519.6055 0.00 0.00 1-A-69 0.00 0.00 0.00 0.00 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 70,000,000.00 5755,~~656~~882,~~514~~925.2794 ~~226~~223,~~518~~339.5262 174,~~027,256~~394.1000 0.00 0.00 2-A-2 91,912,125.00 7573,~~704~~375,~~753~~978.5220 ~~297~~293,~~425~~251.7071 197,~~348,818~~681.4457 0.00 0.00 2-A-3 83,186,875.00 6866,~~518~~410,~~074~~371.9306 ~~269~~265,~~190~~413.9722 188,~~220,774~~408.6463 0.00 0.00 2-A-4 2,355,000.00 1,~~939~~880,~~729~~061.8729 7,~~620~~513.7378 342,~~559~~502.83 0.00 0.00 A-PO 574,657.00 ~~567~~564,~~058~~418.8450 ~~961~~971.0878 ~~270~~20.0442 0.00 0.00 1-B-1 10,409,000.00 10,~~366~~344,~~028~~057.1564 1011,~~925~~097.1720 0.00 0.00 0.00 1-B-2 3,603,000.00 3,~~588~~580,~~125~~520.6067 3,~~781~~841.6721 0.00 0.00 0.00 1-B-3 2,802,000.00 2,~~790~~784,~~432~~518.4016 2,~~940~~987.9526 0.00 0.00 0.00 1-B-4 801,000.00 ~~797~~796,~~693~~002.2051 ~~840~~853.7296 0.00 0.00 0.00 1-B-5 1,201,000.00 1,~~196~~193,~~041~~506.8789 1,~~260~~280.5640 0.00 0.00 0.00 1-B-6 1,201,732.00 1,~~196~~194,~~770~~234.8532 1,~~261~~281.3219 0.00 0.00 0.00 2-B-1 1,505,000.00 1,~~482~~470,~~187~~519.0744 5,~~823~~877.1602 0.00 0.00 0.00 2-B-2 501,000.00 ~~493~~489,~~405~~521.8075 1,~~938~~956.4740 0.00 0.00 0.00 2-B-3 376,000.00 ~~370~~367,~~300~~385.5659 1,~~454~~468.8228 0.00 0.00 0.00 2-B-4 251,000.00 ~~247~~245,~~195~~249.3242 ~~971~~980.1715 0.00 0.00 0.00 2-B-5 251,000.00 ~~247~~245,~~195~~249.3242 ~~971~~980.1715 0.00 0.00 0.00 2-B-6 250,755.00 ~~246~~245,~~954~~010.03 ~~970~~979.2220 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 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,051,396,244.00 ~~914~~885,~~076~~574,~~789~~554.7264 1,~~558~~536,~~563~~959.3043 181,~~028~~336,~~631~~118.8367 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 2306,~~594,759~~483.8273 8179,~~352~~837,~~295~~268.2728 0.~~81352295~~79837268 2306,~~594,759~~483.8273 1-A-2 0.00 300,000.00 1.00000000 0.00 1-A-3 0.00 300,000.00 1.00000000 0.00 1-A-4 0.00 300,000.00 1.00000000 0.00 1-A-5 0.00 300,000.00 1.00000000 0.00 1-A-6 0.00 300,000.00 1.00000000 0.00 1-A-7 0.00 300,000.00 1.00000000 0.00 1-A-8 0.00 300,000.00 1.00000000 0.00 1-A-9 0.00 300,000.00 1.00000000 0.00 1-A-10 0.00 300,000.00 1.00000000 0.00 1-A-11 0.00 300,000.00 1.00000000 0.00 1-A-12 0.00 300,000.00 1.00000000 0.00 1-A-13 0.00 300,000.00 1.00000000 0.00 1-A-14 0.00 300,000.00 1.00000000 0.00 1-A-15 0.00 300,000.00 1.00000000 0.00 1-A-16 0.00 300,000.00 1.00000000 0.00 1-A-17 0.00 300,000.00 1.00000000 0.00 1-A-18 0.00 300,000.00 1.00000000 0.00 1-A-19 0.00 300,000.00 1.00000000 0.00 1-A-20 0.00 300,000.00 1.00000000 0.00 1-A-21 0.00 300,000.00 1.00000000 0.00 1-A-22 0.00 300,000.00 1.00000000 0.00 1-A-23 0.00 300,000.00 1.00000000 0.00 1-A-24 0.00 300,000.00 1.00000000 0.00 1-A-25 0.00 300,000.00 1.00000000 0.00 1-A-26 0.00 300,000.00 1.00000000 0.00 1-A-27 0.00 300,000.00 1.00000000 0.00 1-A-28 0.00 300,000.00 1.00000000 0.00 1-A-29 0.00 300,000.00 1.00000000 0.00 1-A-30 0.00 300,000.00 1.00000000 0.00 1-A-31 0.00 300,000.00 1.00000000 0.00 1-A-32 0.00 300,000.00 1.00000000 0.00 1-A-33 0.00 300,000.00 1.00000000 0.00 1-A-34 0.00 300,000.00 1.00000000 0.00 1-A-35 0.00 300,000.00 1.00000000 0.00 1-A-36 0.00 300,000.00 1.00000000 0.00 1-A-37 0.00 300,000.00 1.00000000 0.00 1-A-38 0.00 300,000.00 1.00000000 0.00 1-A-39 0.00 300,000.00 1.00000000 0.00 1-A-40 0.00 300,000.00 1.00000000 0.00 1-A-41 0.00 300,000.00 1.00000000 0.00 1-A-42 0.00 813,000.00 1.00000000 0.00 1-A-43 0.00 4,000,000.00 1.00000000 0.00 1-A-44 0.00 4,000,000.00 1.00000000 0.00 1-A-45 0.00 2,000,000.00 1.00000000 0.00 1-A-46 0.00 2,000,000.00 1.00000000 0.00 1-A-47 0.00 2,000,000.00 1.00000000 0.00 1-A-48 0.00 2,000,000.00 1.00000000 0.00 1-A-49 0.00 4,000,000.00 1.00000000 0.00 1-A-50 0.00 1,000,000.00 1.00000000 0.00 1-A-51 0.00 2,000,000.00 1.00000000 0.00 1-A-52 0.00 4,000,000.00 1.00000000 0.00 1-A-53 0.00 2,500,000.00 1.00000000 0.00 1-A-54 0.00 2,500,000.00 1.00000000 0.00 1-A-55 0.00 1,000,000.00 1.00000000 0.00 1-A-56 0.00 25,525,000.00 1.00000000 0.00 1-A-57 0.00 275,000.00 1.00000000 0.00 1-A-58 0.00 79,155,000.00 1.00000000 0.00 1-A-59 0.00 845,000.00 1.00000000 0.00 1-A-60 2306,~~594,759~~483.8273 8179,~~352~~837,~~295~~268.2728 0.~~81352295~~79837268 2306,~~594,759~~483.8273 1-A-61 4472,~~003,152~~837.2299 ~~125~~123,~~508~~171,~~965~~607.8141 0.~~81352295~~79837268 4472,~~003,152~~837.2299 1-A-62 2306,~~594,759~~483.8273 8179,~~352~~837,~~295~~268.2728 0.~~81352295~~79837268 2306,~~594,759~~483.8273 1-A-63 1217,~~838,534~~161.3509 5756,~~642~~569,~~710~~228.6216 0.~~81352295~~79837268 1217,~~838,534~~161.3509 1-A-64 0.00 0.00 0.00000000 0.00 1-A-65 0.00 35,881,000.00 1.00000000 0.00 1-A-66 0.00 920,334.00 1.00000000 0.00 1-A-67 1132,~~121,020~~410.2589 41,~~943~~289,~~579~~038.5988 0.~~83887159~~82578078 1132,~~121,020~~410.2589 1-A-68 ~~373~~44,~~673~~136.4096 13,~~981~~763,~~192~~012.6441 0.~~83887159~~82578078 ~~373~~44,~~673~~136.4096 1-A-69 0.00 0.00 0.00000000 0.00 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 1297,~~253,774~~733.62 5655,~~402~~585,~~739~~192.6532 0.~~80575342~~79407418 1297,~~253,774~~733.62 2-A-2 1390,~~646,244~~933.1428 7472,~~058~~985,~~509~~044.3892 0.~~80575342~~79407418 1390,~~646,244~~933.1428 2-A-3 1353,~~489,965~~821.6185 6766,~~028~~056,~~109~~549.3221 0.~~80575342~~79407418 1353,~~489,965~~821.6185 2-A-4 4210,~~180~~016.5661 1,~~897~~870,~~549~~044.3168 0.~~80575342~~79407417 4210,~~180~~016.5661 A-PO ~~1,231~~992.1321 ~~565~~563,~~827~~426.7129 0.~~98463555~~98045667 ~~1,231~~992.1321 1-B-1 1011,~~925~~097.1720 10,~~355~~332,~~102~~960.9845 0.~~99482208~~99269483 1011,~~925~~097.1720 1-B-2 3,~~781~~841.6721 3,~~584~~576,~~343~~679.9446 0.~~99482208~~99269483 3,~~781~~841.6721 1-B-3 2,~~940~~987.9526 2,~~787~~781,~~491~~530.4590 0.~~99482207~~99269483 2,~~940~~987.9526 1-B-4 ~~840~~853.7296 ~~796~~795,~~852~~148.4856 0.~~99482207~~99269483 ~~840~~853.7296 1-B-5 1,~~260~~280.5640 1,~~194~~192,~~781~~226.3149 0.~~99482207~~99269483 1,~~260~~280.5640 1-B-6 1,~~261~~281.3219 1,~~195~~192,~~509~~953.5214 0.~~99482207~~99269483 1,~~261~~281.3219 2-B-1 5,~~823~~877.1602 1,~~476~~464,~~363~~642.9141 0.~~98097270~~97318433 5,~~823~~877.1602 2-B-2 1,~~938~~956.4740 ~~491~~487,~~467~~565.3235 0.~~98097269~~97318433 1,~~938~~956.4740 2-B-3 1,~~454~~468.8228 ~~368~~365,~~845~~917.7431 0.~~98097271~~97318434 1,~~454~~468.8228 2-B-4 ~~971~~980.1715 ~~246~~244,~~224~~269.1527 0.~~98097271~~97318434 ~~971~~980.1715 2-B-5 ~~971~~980.1715 ~~246~~244,~~224~~269.1527 0.~~98097271~~97318434 ~~971~~980.1715 2-B-6 ~~970~~979.2220 ~~245~~244,~~983~~030.8184 0.~~98097270~~97318434 ~~970~~979.2220 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A-WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 192,~~587~~873,~~195~~078.1411 ~~894~~882,~~489~~701,~~594~~476.6057 0.~~85076354~~83955167 192,~~587~~873,~~195~~078.1411

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 100,000,000.00 ~~839~~801.~~47055080~~43752010 1.~~24190720~~22333970 241.~~70569100~~84149760 0.00000000 1-A-2 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-5 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-11 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-13 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-17 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-18 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-19 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-20 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-21 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-22 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-23 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-24 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-25 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-26 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-27 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-28 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-29 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-30 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-31 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-32 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-33 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-34 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-35 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-36 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-37 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-38 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-40 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-41 300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-42 813,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-43 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-44 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-45 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-46 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-47 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-48 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-49 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-50 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-51 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-52 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-53 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-54 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-55 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-56 25,525,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-57 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-58 79,155,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-59 845,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-60 100,000,000.00 ~~839~~801.~~47055080~~43752010 1.~~24190720~~22333970 241.~~70569100~~84149760 0.00000000 1-A-61 154,278,334.00 ~~839~~801.~~47055087~~43752006 1.~~24190718~~22333963 241.~~70569101~~84149765 0.00000000 1-A-62 100,000,000.00 ~~839~~801.~~47055080~~43752010 1.~~24190720~~22333970 241.~~70569100~~84149760 0.00000000 1-A-63 70,855,666.00 ~~839~~801.~~47055088~~43752004 1.~~24190718~~22333971 241.~~70569100~~84149762 0.00000000 1-A-64 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-65 35,881,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-66 920,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-67 50,000,000.00 ~~861~~828.~~29199680~~42899540 1.~~07308820~~05704460 211.~~34731680~~59117320 0.00000000 1-A-68 16,666,666.00 ~~861~~828.~~29199685~~42899534 1.~~07308804~~05704464 211.~~34731685~~59117306 0.00000000 1-A-69 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 70,000,000.00 ~~823~~798.~~66448957~~32751343 3.~~23597886~~19056600 141.~~67508714~~06277143 0.00000000 2-A-2 91,912,125.00 ~~823~~798.~~66448953~~32751337 3.~~23597893~~19056610 141.~~67508710~~06277132 0.00000000 2-A-3 83,186,875.00 ~~823~~798.~~66448950~~32751332 3.~~23597887~~19056606 141.~~67508715~~06277138 0.00000000 2-A-4 2,355,000.00 ~~823~~798.~~66448832~~32751168 3.~~23597877~~19056476 141.~~67508705~~06277282 0.00000000 A-PO 574,657.00 ~~986~~982.~~77792144~~18328499 1.~~67244113~~69106093 0.~~46991510~~03553424 0.00000000 1-B-1 10,409,000.00 ~~995~~993.~~87166394~~76094149 1.~~04958882~~06611586 0.00000000 0.00000000 1-B-2 3,603,000.00 ~~995~~993.~~87166250~~76094088 1.~~04958923~~06611435 0.00000000 0.00000000 1-B-3 2,802,000.00 ~~995~~993.~~87166310~~76094218 1.~~04958958~~06611706 0.00000000 0.00000000 1-B-4 801,000.00 ~~995~~993.~~87166042~~76093633 1.~~04958801~~06611735 0.00000000 0.00000000 1-B-5 1,201,000.00 ~~995~~993.~~87166528~~76094088 1.~~04959201~~06611157 0.00000000 0.00000000 1-B-6 1,201,732.00 ~~995~~993.~~87166689~~76093838 1.~~04958510~~06611957 0.00000000 0.00000000 2-B-1 1,505,000.00 ~~984~~977.~~84190698~~08932890 3.~~86920930~~90499668 0.00000000 0.00000000 2-B-2 501,000.00 ~~984~~977.~~84191617~~08932136 3.~~86920160~~90499002 0.00000000 0.00000000 2-B-3 376,000.00 ~~984~~977.~~84191489~~08933511 3.~~86920213~~90500000 0.00000000 0.00000000 2-B-4 251,000.00 ~~984~~977.~~84191235~~08932271 3.~~86920319~~90498008 0.00000000 0.00000000 2-B-5 251,000.00 ~~984~~977.~~84191235~~08932271 3.~~86920319~~90498008 0.00000000 0.00000000 2-B-6 250,755.00 ~~984~~977.~~84189747~~08931028 3.~~86919503~~90500688 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 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 253.~~94759820~~06483730 ~~813~~798.~~52295270~~37268280 0.~~81352295~~79837268 253.~~94759820~~06483730 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 0.00000000 1,000.00000000 1.00000000 0.00000000 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 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-25 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-26 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-27 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-36 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-40 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-41 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-42 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-43 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-44 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-45 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-46 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-47 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-48 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-49 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-50 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-51 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-52 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-53 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-54 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-55 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-56 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-57 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-58 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-59 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-60 0.00000000 253.~~94759820~~06483730 ~~813~~798.~~52295270~~37268280 0.~~81352295~~79837268 253.~~94759820~~06483730 1-A-61 0.00000000 253.~~94759819~~06483728 ~~813~~798.~~52295268~~37268278 0.~~81352295~~79837268 253.~~94759819~~06483728 1-A-62 0.00000000 253.~~94759820~~06483730 ~~813~~798.~~52295270~~37268280 0.~~81352295~~79837268 253.~~94759820~~06483730 1-A-63 0.00000000 253.~~94759818~~06483733 ~~813~~798.~~52295270~~37268286 0.~~81352295~~79837268 253.~~94759818~~06483733 1-A-64 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-65 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-66 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-67 0.00000000 222.~~42040500~~64821780 ~~838~~825.~~87159180~~78077760 0.~~83887159~~82578078 222.~~42040500~~64821780 1-A-68 0.00000000 222.~~42040490~~64821771 ~~838~~825.~~87159195~~78077763 0.~~83887159~~82578078 222.~~42040490~~64821771 1-A-69 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 174.~~91106600~~25333743 ~~805~~794.~~75342357~~07417600 0.~~80575342~~79407418 174.~~91106600~~25333743 2-A-2 0.00000000 174.~~91106603~~25333741 ~~805~~794.~~75342350~~07417596 0.~~80575342~~79407418 174.~~91106603~~25333741 2-A-3 0.00000000 174.~~91106602~~25333744 ~~805~~794.~~75342348~~07417588 0.~~80575342~~79407418 174.~~91106602~~25333744 2-A-4 0.00000000 174.~~91106582~~25333758 ~~805~~794.~~75342251~~07417410 0.~~80575342~~79407417 174.~~91106582~~25333758 A-PO 0.00000000 21.~~14237362~~72661257 ~~984~~980.~~63554781~~45667242 0.~~98463555~~98045667 21.~~14237362~~72661257 1-B-1 0.00000000 1.~~04958882~~06611586 ~~994~~992.~~82207513~~69482659 0.~~99482208~~99269483 1.~~04958882~~06611586 1-B-2 0.00000000 1.~~04958923~~06611435 ~~994~~992.~~82207605~~69482653 0.~~99482208~~99269483 1.~~04958923~~06611435 1-B-3 0.00000000 1.~~04958958~~06611706 ~~994~~992.~~82207352~~69482512 0.~~99482207~~99269483 1.~~04958958~~06611706 1-B-4 0.00000000 1.~~04958801~~06611735 ~~994~~992.~~82207241~~69483146 0.~~99482207~~99269483 1.~~04958801~~06611735 1-B-5 0.00000000 1.~~04959201~~06611157 ~~994~~992.~~82207327~~69482931 0.~~99482207~~99269483 1.~~04959201~~06611157 1-B-6 0.00000000 1.~~04958510~~06611957 ~~994~~992.~~82207347~~69482713 0.~~99482207~~99269483 1.~~04958510~~06611957 2-B-1 0.00000000 3.~~86920930~~90499668 ~~980~~973.~~97269767~~18432558 0.~~98097270~~97318433 3.~~86920930~~90499668 2-B-2 0.00000000 3.~~86920160~~90499002 ~~980~~973.~~97269461~~18433134 0.~~98097269~~97318433 3.~~86920160~~90499002 2-B-3 0.00000000 3.~~86920213~~90500000 ~~980~~973.~~97271277~~18433511 0.~~98097271~~97318434 3.~~86920213~~90500000 2-B-4 0.00000000 3.~~86920319~~90498008 ~~980~~973.~~97270916~~18434263 0.~~98097271~~97318434 3.~~86920319~~90498008 2-B-5 0.00000000 3.~~86920319~~90498008 ~~980~~973.~~97270916~~18434263 0.~~98097271~~97318434 3.~~86920319~~90498008 2-B-6 0.00000000 3.~~86919503~~90500688 ~~980~~973.~~97270244~~18434328 0.~~98097270~~97318434 3.~~86919503~~90500688 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 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-1 100,000,000.00 5.50000% 8380,~~947~~143,~~055~~752.0801 ~~384~~367,~~757~~325.3453 0.00 0.00 1-A-2 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-3 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-4 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-5 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-6 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-7 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-8 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-9 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-10 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-11 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-12 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-13 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-14 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-15 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-16 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-17 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-18 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-19 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-20 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-21 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-22 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-23 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-24 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-25 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-26 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-27 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-28 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-29 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-30 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-31 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-32 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-33 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-34 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-35 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-36 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-37 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-38 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-39 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-40 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-41 300,000.00 5.50000% 300,000.00 1,375.00 0.00 0.00 1-A-42 813,000.00 5.50000% 813,000.00 3,726.25 0.00 0.00 1-A-43 4,000,000.00 5.25000% 4,000,000.00 17,500.00 0.00 0.00 1-A-44 4,000,000.00 5.50000% 4,000,000.00 18,333.33 0.00 0.00 1-A-45 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 1-A-46 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 1-A-47 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 1-A-48 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 1-A-49 4,000,000.00 5.50000% 4,000,000.00 18,333.33 0.00 0.00 1-A-50 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 1-A-51 2,000,000.00 6.25000% 2,000,000.00 10,416.67 0.00 0.00 1-A-52 4,000,000.00 5.50000% 4,000,000.00 18,333.33 0.00 0.00 1-A-53 2,500,000.00 5.25000% 2,500,000.00 10,937.50 0.00 0.00 1-A-54 2,500,000.00 5.75000% 2,500,000.00 11,979.17 0.00 0.00 1-A-55 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-56 25,525,000.00 5.50000% 25,525,000.00 116,989.58 0.00 0.00 1-A-57 275,000.00 5.50000% 275,000.00 1,260.42 0.00 0.00 1-A-58 79,155,000.00 5.50000% 79,155,000.00 362,793.75 0.00 0.00 1-A-59 845,000.00 5.50000% 845,000.00 3,872.92 0.00 0.00 1-A-60 100,000,000.00 5.25000% 8380,~~947~~143,~~055~~752.0801 ~~367~~350,~~268~~628.3792 0.00 0.00 1-A-61 154,278,334.00 5.00000% ~~129~~123,~~512~~644,~~118~~445.0340 ~~539~~515,~~633~~185.8319 0.00 0.00 1-A-62 100,000,000.00 4.75000% 8380,~~947~~143,~~055~~752.0801 ~~332~~317,~~290~~235.4369 0.00 0.00 1-A-63 70,855,666.00 1.~~57000~~56875% 5956,~~481~~786,~~244~~389.9724 7774,~~821~~236.3037 0.00 0.00 1-A-64 0.00 6.~~43000~~43125% 5956,~~481~~786,~~244~~389.9724 ~~318~~304,~~720~~339.3455 0.00 0.00 1-A-65 35,881,000.00 5.50000% 35,881,000.00 164,454.58 0.00 0.00 1-A-66 920,334.00 5.50000% 920,334.00 4,218.20 0.00 0.00 1-A-67 50,000,000.00 4.50000% 4341,~~064~~421,~~599~~449.8477 ~~161~~155,~~492~~330.2544 0.00 0.00 1-A-68 16,666,666.00 1.~~62000~~61875% 1413,~~354~~807,~~866~~149.0437 1918,~~379~~625.0727 0.00 0.00 1-A-69 0.00 6.~~88000~~88125% 1413,~~354~~807,~~866~~149.0437 8279,~~301~~175.2337 0.00 0.00 1-A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 70,000,000.00 1.~~67000~~66875% 5755,~~656~~882,~~514~~925.2794 8077,~~238~~712.6519 0.00 0.00 2-A-2 91,912,125.00 10.~~55000~~55208% 7573,~~704~~375,~~753~~978.5220 ~~665~~645,~~570~~224.9653 0.00 0.00 2-A-3 83,186,875.00 1.~~67000~~66875% 6866,~~518~~410,~~074~~371.9306 9592,~~354~~351.3292 0.00 0.00 2-A-4 2,355,000.00 5.00000% 1,~~939~~880,~~729~~061.8729 87,~~082~~833.2159 0.00 0.00 A-PO 574,657.00 0.00000% ~~567~~564,~~058~~418.8450 0.00 0.00 0.00 1-B-1 10,409,000.00 5.50000% 10,~~366~~344,~~028~~057.1564 47,~~510~~410.9626 0.00 0.00 1-B-2 3,603,000.00 5.50000% 3,~~588~~580,~~125~~520.6067 16,~~445~~410.5872 0.00 0.00 1-B-3 2,802,000.00 5.50000% 2,~~790~~784,~~432~~518.4016 12,~~789~~762.4837 0.00 0.00 1-B-4 801,000.00 5.50000% ~~797~~796,~~693~~002.2051 3,~~656~~648.0934 0.00 0.00 1-B-5 1,201,000.00 5.50000% 1,~~196~~193,~~041~~506.8789 5,~~481~~470.8624 0.00 0.00 1-B-6 1,201,732.00 5.50000% 1,~~196~~194,~~770~~234.8532 5,~~485~~473.2057 0.00 0.00 2-B-1 1,505,000.00 5.00000% 1,~~482~~470,~~187~~519.0744 6,~~175~~127.7816 0.00 0.00 2-B-2 501,000.00 5.00000% ~~493~~489,~~405~~521.8075 2,~~055~~039.8667 0.00 0.00 2-B-3 376,000.00 5.00000% ~~370~~367,~~300~~385.5659 1,~~542~~530.9277 0.00 0.00 2-B-4 251,000.00 5.00000% ~~247~~245,~~195~~249.3242 1,~~029~~021.9887 0.00 0.00 2-B-5 251,000.00 5.00000% ~~247~~245,~~195~~249.3242 1,~~029~~021.9887 0.00 0.00 2-B-6 250,755.00 5.00000% ~~246~~245,~~954~~010.03 1,~~028~~020.9888 0.00 0.00 1-A-WIO 0.00 0.~~25939~~25937% ~~619~~598,~~996~~469,~~425~~134.8108 ~~134~~129,~~016~~353.7636 0.00 0.00 2-A-WIO 0.00 0.~~27389~~27396% ~~193~~187,~~999~~833,~~769~~663.1577 4442,~~278~~881.7778 0.00 0.00 SES 0.00 0.00000% ~~914~~885,~~076~~574,~~791~~556.7570 0.00 0.00 0.00 Totals 1,051,396,244.00 4,~~279~~144,~~004~~943.1911 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~384~~367,~~757~~325.3453 0.00 8179,~~352~~837,~~295~~268.2728 1-A-2 0.00 0.00 1,375.00 0.00 300,000.00 1-A-3 0.00 0.00 1,375.00 0.00 300,000.00 1-A-4 0.00 0.00 1,375.00 0.00 300,000.00 1-A-5 0.00 0.00 1,375.00 0.00 300,000.00 1-A-6 0.00 0.00 1,375.00 0.00 300,000.00 1-A-7 0.00 0.00 1,375.00 0.00 300,000.00 1-A-8 0.00 0.00 1,375.00 0.00 300,000.00 1-A-9 0.00 0.00 1,375.00 0.00 300,000.00 1-A-10 0.00 0.00 1,375.00 0.00 300,000.00 1-A-11 0.00 0.00 1,375.00 0.00 300,000.00 1-A-12 0.00 0.00 1,375.00 0.00 300,000.00 1-A-13 0.00 0.00 1,375.00 0.00 300,000.00 1-A-14 0.00 0.00 1,375.00 0.00 300,000.00 1-A-15 0.00 0.00 1,375.00 0.00 300,000.00 1-A-16 0.00 0.00 1,375.00 0.00 300,000.00 1-A-17 0.00 0.00 1,375.00 0.00 300,000.00 1-A-18 0.00 0.00 1,375.00 0.00 300,000.00 1-A-19 0.00 0.00 1,375.00 0.00 300,000.00 1-A-20 0.00 0.00 1,375.00 0.00 300,000.00 1-A-21 0.00 0.00 1,375.00 0.00 300,000.00 1-A-22 0.00 0.00 1,375.00 0.00 300,000.00 1-A-23 0.00 0.00 1,375.00 0.00 300,000.00 1-A-24 0.00 0.00 1,375.00 0.00 300,000.00 1-A-25 0.00 0.00 1,375.00 0.00 300,000.00 1-A-26 0.00 0.00 1,375.00 0.00 300,000.00 1-A-27 0.00 0.00 1,375.00 0.00 300,000.00 1-A-28 0.00 0.00 1,375.00 0.00 300,000.00 1-A-29 0.00 0.00 1,375.00 0.00 300,000.00 1-A-30 0.00 0.00 1,375.00 0.00 300,000.00 1-A-31 0.00 0.00 1,375.00 0.00 300,000.00 1-A-32 0.00 0.00 1,375.00 0.00 300,000.00 1-A-33 0.00 0.00 1,375.00 0.00 300,000.00 1-A-34 0.00 0.00 1,375.00 0.00 300,000.00 1-A-35 0.00 0.00 1,375.00 0.00 300,000.00 1-A-36 0.00 0.00 1,375.00 0.00 300,000.00 1-A-37 0.00 0.00 1,375.00 0.00 300,000.00 1-A-38 0.00 0.00 1,375.00 0.00 300,000.00 1-A-39 0.00 0.00 1,375.00 0.00 300,000.00 1-A-40 0.00 0.00 1,375.00 0.00 300,000.00 1-A-41 0.00 0.00 1,375.00 0.00 300,000.00 1-A-42 0.00 0.00 3,726.25 0.00 813,000.00 1-A-43 0.00 0.00 17,500.00 0.00 4,000,000.00 1-A-44 0.00 0.00 18,333.33 0.00 4,000,000.00 1-A-45 0.00 0.00 9,583.33 0.00 2,000,000.00 1-A-46 0.00 0.00 8,750.00 0.00 2,000,000.00 1-A-47 0.00 0.00 9,583.33 0.00 2,000,000.00 1-A-48 0.00 0.00 8,750.00 0.00 2,000,000.00 1-A-49 0.00 0.00 18,333.33 0.00 4,000,000.00 1-A-50 0.00 0.00 4,166.67 0.00 1,000,000.00 1-A-51 0.00 0.00 10,416.67 0.00 2,000,000.00 1-A-52 0.00 0.00 18,333.33 0.00 4,000,000.00 1-A-53 0.00 0.00 10,937.50 0.00 2,500,000.00 1-A-54 0.00 0.00 11,979.17 0.00 2,500,000.00 1-A-55 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-56 0.00 0.00 116,989.58 0.00 25,525,000.00 1-A-57 0.00 0.00 1,260.42 0.00 275,000.00 1-A-58 0.00 0.00 362,793.75 0.00 79,155,000.00 1-A-59 0.00 0.00 3,872.92 0.00 845,000.00 1-A-60 0.00 0.00 ~~367~~350,~~268~~628.3792 0.00 8179,~~352~~837,~~295~~268.2728 1-A-61 0.00 0.00 ~~539~~515,~~633~~185.8319 0.00 ~~125~~123,~~508~~171,~~965~~607.8141 1-A-62 0.00 0.00 ~~332~~317,~~290~~235.4369 0.00 8179,~~352~~837,~~295~~268.2728 1-A-63 0.00 0.00 7774,~~821~~236.3037 0.00 5756,~~642~~569,~~710~~228.6216 1-A-64 0.00 0.00 ~~318~~304,~~720~~339.3455 0.00 5756,~~642~~569,~~710~~228.6216 1-A-65 0.00 0.00 164,454.58 0.00 35,881,000.00 1-A-66 0.00 0.00 4,218.20 0.00 920,334.00 1-A-67 0.00 0.00 ~~161~~155,~~492~~330.2544 0.00 41,~~943~~289,~~579~~038.5988 1-A-68 0.00 0.00 1918,~~379~~625.0727 0.00 13,~~981~~763,~~192~~012.6441 1-A-69 0.00 0.00 8279,~~301~~175.2337 0.00 13,~~981~~763,~~192~~012.6441 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.0100 0.00 0.00 2-A-1 0.00 0.00 8077,~~238~~712.6519 0.00 5655,~~402~~585,~~739~~192.6532 2-A-2 0.0200 0.00 ~~665~~645,~~570~~224.9453 0.00 7472,~~058~~985,~~509~~044.3892 2-A-3 0.00 0.00 9592,~~354~~351.3292 0.00 6766,~~028~~056,~~109~~549.3221 2-A-4 0.00 0.00 87,~~082~~833.2159 0.00 1,~~897~~870,~~549~~044.3168 A-PO 0.00 0.00 0.00 0.00 ~~565~~563,~~827~~426.7129 1-B-1 0.00 0.00 47,~~510~~410.9626 0.00 10,~~355~~332,~~102~~960.9845 1-B-2 0.00 0.00 16,~~445~~410.5872 0.00 3,~~584~~576,~~343~~679.9446 1-B-3 0.00 0.00 12,~~789~~762.4837 0.00 2,~~787~~781,~~491~~530.4590 1-B-4 0.00 0.00 3,~~656~~648.0934 0.00 ~~796~~795,~~852~~148.4856 1-B-5 0.00 0.00 5,~~481~~470.8624 0.00 1,~~194~~192,~~781~~226.3149 1-B-6 0.00 0.00 5,~~485~~473.2057 0.00 1,~~195~~192,~~509~~953.5214 2-B-1 0.00 0.00 6,~~175~~127.7816 0.00 1,~~476~~464,~~363~~642.9141 2-B-2 0.00 0.00 2,~~055~~039.8667 0.00 ~~491~~487,~~467~~565.3235 2-B-3 0.00 0.00 1,~~542~~530.9277 0.00 ~~368~~365,~~845~~917.7431 2-B-4 0.00 0.00 1,~~029~~021.9887 0.00 ~~246~~244,~~224~~269.1527 2-B-5 0.00 0.00 1,~~029~~021.9887 0.00 ~~246~~244,~~224~~269.1527 2-B-6 0.00 0.00 1,~~028~~020.9888 0.00 ~~245~~244,~~983~~030.8184 1-A-WIO 0.00 0.00 ~~134~~129,~~016~~353.7636 0.00 ~~605~~596,~~397~~770,~~881~~548.1454 2-A-WIO 0.00 0.00 4442,~~278~~881.7678 0.00 ~~189~~186,~~618~~832,~~299~~241.3169 SES 0.00 0.00 ~~156~~151,~~344~~825.1928 0.00 ~~894~~882,~~489~~701,~~596~~478.6158 Totals 0.0200 0.00 4,~~435~~296,~~348~~768.3639 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-1 100,000,000.00 5.50000% ~~839~~801.~~47055080~~43752010 3.~~84757340~~67325530 0.00000000 0.00000000 1-A-2 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-3 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-4 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-5 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-6 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-7 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-8 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-9 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-10 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-11 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-12 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-13 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-14 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-15 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-16 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-17 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-18 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-19 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-20 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-21 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-22 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-23 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-24 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-25 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-26 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-27 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-28 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-29 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-30 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-31 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-32 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-33 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-34 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-35 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-36 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-37 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-38 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-39 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-40 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-41 300,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-42 813,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-43 4,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-44 4,000,000.00 5.50000% 1000.00000000 4.58333250 0.00000000 0.00000000 1-A-45 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 1-A-46 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-47 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 1-A-48 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-49 4,000,000.00 5.50000% 1000.00000000 4.58333250 0.00000000 0.00000000 1-A-50 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 1-A-51 2,000,000.00 6.25000% 1000.00000000 5.20833500 0.00000000 0.00000000 1-A-52 4,000,000.00 5.50000% 1000.00000000 4.58333250 0.00000000 0.00000000 1-A-53 2,500,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-54 2,500,000.00 5.75000% 1000.00000000 4.79166800 0.00000000 0.00000000 1-A-55 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-56 25,525,000.00 5.50000% 1000.00000000 4.58333320 0.00000000 0.00000000 1-A-57 275,000.00 5.50000% 1000.00000000 4.58334545 0.00000000 0.00000000 1-A-58 79,155,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-59 845,000.00 5.50000% 1000.00000000 4.58333728 0.00000000 0.00000000 1-A-60 100,000,000.00 5.25000% ~~839~~801.~~47055080~~43752010 3.~~67268370~~50628920 0.00000000 0.00000000 1-A-61 154,278,334.00 5.00000% ~~839~~801.~~47055087~~43752006 3.~~49779399~~33932301 0.00000000 0.00000000 1-A-62 100,000,000.00 4.75000% ~~839~~801.~~47055080~~43752010 3.~~32290430~~17235690 0.00000000 0.00000000 1-A-63 70,855,666.00 1.~~57000~~56875% ~~839~~801.~~47055088~~43752004 1.~~09830737~~04771254 0.00000000 0.00000000 1-A-64 0.00 6.~~43000~~43125% ~~839~~801.~~47055088~~43752004 4.~~49816307~~29520414 0.00000000 0.00000000 1-A-65 35,881,000.00 5.50000% 1000.00000000 4.58333324 0.00000000 0.00000000 1-A-66 920,334.00 5.50000% 1000.00000000 4.58333605 0.00000000 0.00000000 1-A-67 50,000,000.00 4.50000% ~~861~~828.~~29199680~~42899540 3.~~22984500~~10660880 0.00000000 0.00000000 1-A-68 16,666,666.00 1.~~62000~~61875% ~~861~~828.~~29199685~~42899534 1.~~16274425~~11751624 0.00000000 0.00000000 1-A-69 0.00 6.~~88000~~88125% ~~861~~828.~~29199685~~42899534 4.~~93807400~~75052239 0.00000000 0.00000000 1-A-R 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 70,000,000.00 1.~~67000~~66875% ~~823~~798.~~66448957~~32751343 1.~~14626643~~11017414 0.00000000 0.00000000 2-A-2 91,912,125.00 10.~~55000~~55208% ~~823~~798.~~66448953~~32751337 7.~~24138366~~02001537 0.00000000 0.00000000 2-A-3 83,186,875.00 1.~~67000~~66875% ~~823~~798.~~66448950~~32751332 1.~~14626640~~11017417 0.00000000 0.00000000 2-A-4 2,355,000.00 5.00000% ~~823~~798.~~66448832~~32751168 3.~~43193631~~32636518 0.00000000 0.00000000 A-PO 574,657.00 0.00000% ~~986~~982.~~77792144~~18328499 0.00000000 0.00000000 0.00000000 1-B-1 10,409,000.00 5.50000% ~~995~~993.~~87166394~~76094149 4.~~56441157~~55473725 0.00000000 0.00000000 1-B-2 3,603,000.00 5.50000% ~~995~~993.~~87166250~~76094088 4.~~56441299~~55473772 0.00000000 0.00000000 1-B-3 2,802,000.00 5.50000% ~~995~~993.~~87166310~~76094218 4.~~56441113~~55473590 0.00000000 0.00000000 1-B-4 801,000.00 5.50000% ~~995~~993.~~87166042~~76093633 4.~~56440699~~55473159 0.00000000 0.00000000 1-B-5 1,201,000.00 5.50000% ~~995~~993.~~87166528~~76094088 4.~~56441299~~55473772 0.00000000 0.00000000 1-B-6 1,201,732.00 5.50000% ~~995~~993.~~87166689~~76093838 4.~~56441203~~55473433 0.00000000 0.00000000 2-B-1 1,505,000.00 5.00000% ~~984~~977.~~84190698~~08932890 4.~~10350831~~07120266 0.00000000 0.00000000 2-B-2 501,000.00 5.00000% ~~984~~977.~~84191617~~08932136 4.~~10351297~~07119760 0.00000000 0.00000000 2-B-3 376,000.00 5.00000% ~~984~~977.~~84191489~~08933511 4.~~10351064~~07119681 0.00000000 0.00000000 2-B-4 251,000.00 5.00000% ~~984~~977.~~84191235~~08932271 4.~~10350598~~07119522 0.00000000 0.00000000 2-B-5 251,000.00 5.00000% ~~984~~977.~~84191235~~08932271 4.~~10350598~~07119522 0.00000000 0.00000000 2-B-6 250,755.00 5.00000% ~~984~~977.~~84189747~~08931028 4.~~10352735~~07122490 0.00000000 0.00000000 1-A-WIO 0.00 0.~~25939~~25937% ~~876~~846.~~61400759~~17653297 0.~~18948653~~18289294 0.00000000 0.00000000 2-A-WIO 0.00 0.~~27389~~27396% ~~826~~800.~~97575774~~69108899 0.~~18875007~~18279502 0.00000000 0.00000000 SES 0.00 0.00000% ~~869~~842.~~39324277~~28430534 0.00000000 0.00000000 0.00000000 (5) All classes are per 1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 3.~~84757340~~67325530 0.00000000 ~~813~~798.~~52295270~~37268280 1-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-5 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-7 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-11 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-13 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-15 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-17 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-18 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-19 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-20 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-21 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-22 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-23 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-24 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-25 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-26 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-27 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-28 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-29 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-30 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-31 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-32 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-33 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-34 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-35 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-36 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-37 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-38 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-39 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-40 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-41 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-42 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-43 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-44 0.00000000 0.00000000 4.58333250 0.00000000 1000.00000000 1-A-45 0.00000000 0.00000000 4.79166500 0.00000000 1000.00000000 1-A-46 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-47 0.00000000 0.00000000 4.79166500 0.00000000 1000.00000000 1-A-48 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-49 0.00000000 0.00000000 4.58333250 0.00000000 1000.00000000 1-A-50 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000 1-A-51 0.00000000 0.00000000 5.20833500 0.00000000 1000.00000000 1-A-52 0.00000000 0.00000000 4.58333250 0.00000000 1000.00000000 1-A-53 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-54 0.00000000 0.00000000 4.79166800 0.00000000 1000.00000000 1-A-55 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-56 0.00000000 0.00000000 4.58333320 0.00000000 1000.00000000 1-A-57 0.00000000 0.00000000 4.58334545 0.00000000 1000.00000000 1-A-58 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-59 0.00000000 0.00000000 4.58333728 0.00000000 1000.00000000 1-A-60 0.00000000 0.00000000 3.~~67268370~~50628920 0.00000000 ~~813~~798.~~52295270~~37268280 1-A-61 0.00000000 0.00000000 3.~~49779399~~33932301 0.00000000 ~~813~~798.~~52295268~~37268278 1-A-62 0.00000000 0.00000000 3.~~32290430~~17235690 0.00000000 ~~813~~798.~~52295270~~37268280 1-A-63 0.00000000 0.00000000 1.~~09830737~~04771254 0.00000000 ~~813~~798.~~52295270~~37268286 1-A-64 0.00000000 0.00000000 4.~~49816307~~29520414 0.00000000 ~~813~~798.~~52295270~~37268286 1-A-65 0.00000000 0.00000000 4.58333324 0.00000000 1000.00000000 1-A-66 0.00000000 0.00000000 4.58333605 0.00000000 1000.00000000 1-A-67 0.00000000 0.00000000 3.~~22984500~~10660880 0.00000000 ~~838~~825.~~87159180~~78077760 1-A-68 0.00000000 0.00000000 1.~~16274425~~11751624 0.00000000 ~~838~~825.~~87159195~~78077763 1-A-69 0.00000000 0.00000000 4.~~93807400~~75052239 0.00000000 ~~838~~825.~~87159195~~78077763 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.~~20000000~~00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 1.~~14626643~~11017414 0.00000000 ~~805~~794.~~75342357~~07417600 2-A-2 0.~~00000022~~00000000 0.00000000 7.~~24138344~~02001537 0.00000000 ~~805~~794.~~75342350~~07417596 2-A-3 0.00000000 0.00000000 1.~~14626640~~11017417 0.00000000 ~~805~~794.~~75342348~~07417588 2-A-4 0.00000000 0.00000000 3.~~43193631~~32636518 0.00000000 ~~805~~794.~~75342251~~07417410 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~984~~980.~~63554781~~45667242 1-B-1 0.00000000 0.00000000 4.~~56441157~~55473725 0.00000000 ~~994~~992.~~82207513~~69482659 1-B-2 0.00000000 0.00000000 4.~~56441299~~55473772 0.00000000 ~~994~~992.~~82207605~~69482653 1-B-3 0.00000000 0.00000000 4.~~56441113~~55473590 0.00000000 ~~994~~992.~~82207352~~69482512 1-B-4 0.00000000 0.00000000 4.~~56440699~~55473159 0.00000000 ~~994~~992.~~82207241~~69483146 1-B-5 0.00000000 0.00000000 4.~~56441299~~55473772 0.00000000 ~~994~~992.~~82207327~~69482931 1-B-6 0.00000000 0.00000000 4.~~56441203~~55473433 0.00000000 ~~994~~992.~~82207347~~69482713 2-B-1 0.00000000 0.00000000 4.~~10350831~~07120266 0.00000000 ~~980~~973.~~97269767~~18432558 2-B-2 0.00000000 0.00000000 4.~~10351297~~07119760 0.00000000 ~~980~~973.~~97269461~~18433134 2-B-3 0.00000000 0.00000000 4.~~10351064~~07119681 0.00000000 ~~980~~973.~~97271277~~18433511 2-B-4 0.00000000 0.00000000 4.~~10350598~~07119522 0.00000000 ~~980~~973.~~97270916~~18434263 2-B-5 0.00000000 0.00000000 4.~~10350598~~07119522 0.00000000 ~~980~~973.~~97270916~~18434263 2-B-6 0.00000000 0.00000000 4.~~10352735~~07122490 0.00000000 ~~980~~973.~~97270244~~18434328 1-A-WIO 0.00000000 0.00000000 0.~~18948653~~18289294 0.00000000 ~~855~~843.~~97310030~~77489997 2-A-WIO 0.00000000 0.00000000 0.~~18875002~~18279502 0.00000000 ~~808~~796.~~29857396~~42226028 SES 0.00000000 0.00000000 0.~~14870149~~14440348 0.00000000 ~~850~~839.~~76354420~~55167420 (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 ~~450~~449,~~839~~176.7967 ~~450~~448,~~070~~650.8061 98.~~88862279~~57658158% A-PO-2 0.00000% 0.00 0.00 ~~116~~115,~~219~~241.0583 ~~115~~114,~~756~~775.9168 96.~~84501539~~02409477% SES-1 0.00000% ~~707~~684,~~054~~847,~~260~~041.5526 ~~691~~683,~~911~~039,~~821~~175.5087 0.00 0.00 8685.~~41466518~~30653741% SES-2 0.00000% ~~207~~200,~~022~~727,~~531~~515.2044 ~~202~~199,~~577~~662,~~775~~302.1171 0.00 0.00 8079.~~80218646~~63929214%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 247,~~062~~208,~~153~~221.4932 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 247,~~062~~208,~~153~~221.4932 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3938,~~609~~374.9982 Payment of Interest and Principal 247,~~022~~169,~~543~~846.50 Total Withdrawals (Pool Distribution Amount) 247,~~062~~208,~~153~~221.4932 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 0.0200

SERVICING FEES Gross Servicing Fee 3836,~~086~~898.5384 Trustee Fee, Wells Fargo Bank MN, NA 1,~~523~~475.4698 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3938,~~609~~374.9982

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 35 0 0 0 35 2,~~117~~041,~~438~~406.1946 0.00 0.00 0.00 2,~~117~~041,~~438~~406.1946 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 10 0 0 0 10 ~~490,234~~0.9400 0.00 0.00 0.00 ~~490,234~~0.9400 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 45 0 0 0 45 2,~~607~~041,~~673~~406.1346 0.00 0.00 0.00 2,~~607~~041,~~673~~406.1346 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.~~165107~~277624% 0.000000% 0.000000% 0.000000% 0.~~165107~~277624% 0.~~236382~~230928% 0.000000% 0.000000% 0.000000% 0.~~236382~~230928% 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.~~055036~~000000% 0.000000% 0.000000% 0.000000% 0.~~055036~~000000% 0.~~054728~~000000% 0.000000% 0.000000% 0.000000% 0.~~054728~~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.~~220143~~277624% 0.000000% 0.000000% 0.000000% 0.~~220143~~277624% 0.~~291110~~230928% 0.000000% 0.000000% 0.000000% 0.~~291110~~230928%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 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 23 0 0 0 23 1,~~172~~237,~~439~~781.3114 0.00 0.00 0.00 1,~~172~~237,~~439~~781.3114 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 23 0 0 0 23 1,~~172~~237,~~439~~781.3114 0.00 0.00 0.00 1,~~172~~237,~~439~~781.3114 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~142349~~215827% 0.000000% 0.000000% 0.000000% 0.~~142349~~215827% 0.~~169302~~181053% 0.000000% 0.000000% 0.000000% 0.~~169302~~181053% 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.~~142349~~215827% 0.000000% 0.000000% 0.000000% 0.~~142349~~215827% 0.~~169302~~181053% 0.000000% 0.000000% 0.000000% 0.~~169302~~181053% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 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 12 0 0 0 12 ~~944~~803,~~998~~625.8832 0.00 0.00 0.00 ~~944~~803,~~998~~625.8832 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 10 0 0 0 10 ~~490,234~~0.9400 0.00 0.00 0.00 ~~490,234~~0.9400 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 2 0 0 0 2 1803,~~435,233~~625.8232 0.00 0.00 0.00 1803,~~435,233~~625.8232 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~242718~~486618% 0.000000% 0.000000% 0.000000% 0.~~242718~~486618% 0.~~464928~~401121% 0.000000% 0.000000% 0.000000% 0.~~464928~~401121% 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.~~242718~~000000% 0.000000% 0.000000% 0.000000% 0.~~242718~~000000% 0.~~241189~~000000% 0.000000% 0.000000% 0.000000% 0.~~241189~~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.~~485437~~486618% 0.000000% 0.000000% 0.000000% 0.~~485437~~486618% 0.~~706117~~401121% 0.000000% 0.000000% 0.000000% 0.~~706117~~401121%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1813,~~388~~726.0997

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~869477~~868615% Weighted Average Pass-Through Rate 5.~~617477~~616615% Weighted Average Maturity(Stepdown Calculation ) ~~353~~351 Beginning Scheduled Collateral Loan Count 1,~~850~~803 Number Of Loans Paid In Full 332 Ending Scheduled Collateral Loan Count 1,~~817~~801 Beginning Scheduled Collateral Balance ~~914~~885,~~076~~574,~~791~~556.7570 Ending Scheduled Collateral Balance ~~894~~882,~~489~~701,~~596~~478.6158 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~895~~884,~~769~~002,~~499~~262.1751 Monthly P &I Constant 65,~~029~~867,~~523~~873.7116 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 236,~~726~~878,~~365~~516.0067 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~894~~882,~~489~~701,~~596~~478.6158 Scheduled Principal 1,~~558~~536,~~563~~959.3244 Unscheduled Principal 181,~~028~~336,~~631~~118.8268

Miscellaneous Reporting Priority Percentage % 11.~~321768~~689107%

Group Level Collateral Statement Group 1 2 Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~975944~~975047 5.~~505853~~505488 5.~~869477~~868615 Weighted Average Net Rate 5.~~725944~~725048 5.~~255853~~255488 5.~~619477~~618615 Weighted Average Maturity ~~353~~351 ~~172~~170 ~~353~~351 Beginning Loan Count 1,~~432~~392 ~~418~~411 1,~~850~~803 Loans Paid In Full 272 60 332 Ending Loan Count 1,~~405~~390 ~~412~~411 1,~~817~~801 Beginning Scheduled Balance ~~707~~684,~~054~~847,~~260~~041.5526 ~~207~~200,~~022~~727,~~531~~515.2044 ~~914~~885,~~076~~574,~~791~~556.7570 Ending scheduled Balance ~~691~~683,~~911~~039,~~821~~175.5087 ~~202~~199,~~577~~662,~~775~~302.1171 ~~894~~882,~~489~~701,~~596~~478.6158 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 4,~~266~~144,~~318~~733.8267 1,~~763~~723,~~204~~139.8949 65,~~029~~867,~~523~~873.7116 Scheduled Principal ~~745~~734,~~221~~739.5300 ~~813~~802,~~341~~220.7944 1,~~558~~536,~~563~~959.3244 Unscheduled Principal 141,~~397~~073,~~217~~126.5239 3262,~~631,414~~992.3029 181,~~028~~336,~~631~~118.8268 Scheduled Interest 3,~~521~~409,~~097~~994.2967 ~~949~~920,~~863~~919.1005 4,~~470~~330,~~960~~913.3972 Servicing Fees ~~147~~142,~~302~~676.9545 4341,~~129~~818.7025 ~~190~~184,~~432~~494.6570 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~178~~141.4241 ~~345~~334.0457 1,~~523~~475.4698 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 3,~~372~~266,~~615~~176.9281 ~~906~~878,~~388~~766.3623 4,~~279~~144,~~004~~943.2804 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~723944~~723048 5.~~253853~~253488 5.~~617477~~616615

Miscellaneous Reporting Group 1 CPR 211.~~896259~~866213% Subordinate % 2.~~821256~~906619% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior Percentage % 97.~~178744~~093381% Group 2 CPR 191.~~201112~~567173% Subordinate % 1.~~492095~~526794% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior Percentage % 98.~~507905~~473206%

Filing Compare · BANC OF AMERICA MORT SEC INC MORT PS THR CERTS SER 2003-4