8-K 1 baa03008_jan.txt JAN. 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): January 26, 2004 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-12 54-2126358 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank 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 January 26, 2004 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-8 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 2003-8 Trust, relating to the January 26, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust 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: 2/4/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the January 26, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 1112/3031/03 Distribution Date: 121/26/0304 BAA Series: 2003-8 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-CB-1 05948XTV3 SEN 5.50000% ~~396~~393,~~461~~036,~~790~~867.2358 1,~~817~~801,~~116~~418.5297 32,~~424~~107,~~922~~805.6563 1-CB-WIO 05948XTX9 SEN 0.~~32722~~32116% 0.00 5351,~~537~~955.4760 0.00 1-CB-R 05948XTW1 SEN 5.50000% 0.00 0.00 0.00 2-NC-1 05948XTY7 SEN 5.50000% 43,~~468~~414,~~178~~071.8842 ~~199~~198,~~229~~981.1516 5453,~~107~~318.4662 2-NC-2 05948XTZ4 SEN 5.75000% 4,027,913.00 19,300.42 0.00 2-NC-3 05948XVQ1 SEN 0.00000% 183,087.00 0.00 0.00 2-NC-WIO 05948XUA7 SEN 0.23595% 0.00 6,~~626~~619.8736 0.00 3-A-1 05948XUB5 SEN 4.75000% ~~231~~230,~~867~~189,~~853~~764.8595 ~~917~~911,~~810~~167.2560 1,~~678~~327,~~088~~743.9031 3-A-WIO 05948XUC3 SEN 0.~~47861~~47770% 0.00 5857,~~315~~693.1860 0.00 PO 05948XUD1 SEN 0.00000% 14,~~563~~493,~~262~~989.9479 0.00 6965,~~273~~674.1534 X-B1 05948XUE9 SUB 5.50000% 10,~~366~~355,~~466~~087.7493 47,~~512~~460.9782 11,~~378~~470.8114 X-B2 05948XUF6 SUB 5.50000% 4,~~821~~816,~~519~~227.6125 22,~~098~~074.6337 5,~~292~~334.3785 X-B3 05948XUG4 SUB 5.50000% 2,~~410~~408,~~759~~113.8162 11,~~049~~037.3219 2,~~646~~667.1842 X-B4 05948XUM1 SUB 5.50000% 2,~~411~~409,~~757~~110.6436 11,~~053~~041.8976 2,~~647~~668.2853 X-B5 05948XUN9 SUB 5.50000% 1,~~687~~685,~~332~~480.3019 7,~~733~~725.6112 1,~~852~~866.1198 X-B6 05948XUP4 SUB 5.50000% 1,~~929~~927,~~614~~496.6661 8,~~844~~834.0736 2,~~118~~135.05 3-B1 05948XUH2 SUB 4.75000% 2,~~535~~525,~~895~~743.6980 109,~~037~~997.9273 10,~~151~~207.8918 3-B2 05948XUJ8 SUB 4.75000% ~~846~~842,~~290~~902.7076 3,~~349~~336.9049 3,~~387~~406.9439 3-B3 05948XUK5 SUB 4.75000% ~~845~~841,~~298~~914.5660 3,~~345~~332.9758 3,~~383~~402.9639 3-B4 05948XUQ2 SUB 4.75000% ~~483~~481,~~169~~235.4822 1,~~912~~904.5589 1,~~934~~944.2680 3-B5 05948XUR0 SUB 4.75000% ~~241~~240,~~088~~123.6853 ~~954~~950.3149 ~~965~~970.1440 3-B6 05948XUS8 SUB 4.75000% ~~363~~361,~~340~~885.4892 1,~~438~~432.2246 1,~~454~~462.5547 SES 05948XUL3 SUB 0.00000% 0.00 123,~~156~~282.1155 0.00 Totals ~~719~~714,~~514~~241,~~620~~015.2553 3,~~324~~299,~~423~~547.3352 53,~~273~~602,~~604~~078.7050

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-CB-1 0.00 ~~393~~390,~~036~~929,~~867~~061.5895 53,~~242~~909,~~039~~224.1760 0.00 1-CB-WIO 0.00 0.00 5351,~~537~~955.4760 0.00 1-CB-R 0.00 0.00 0.00 0.00 2-NC-1 0.00 43,~~414~~360,~~071~~752.4280 ~~253~~252,~~336~~299.6178 0.00 2-NC-2 0.00 4,027,913.00 19,300.42 0.00 2-NC-3 0.00 183,087.00 0.00 0.00 2-NC-WIO 0.00 0.00 6,~~626~~619.8736 0.00 3-A-1 0.00 ~~230~~228,~~189~~862,~~764~~021.9564 2,~~595~~238,~~899~~910.1591 0.00 3-A-WIO 0.00 0.00 5857,~~315~~693.1860 0.00 PO 0.00 14,~~493~~428,~~989~~315.7945 6965,~~273~~674.1534 0.00 X-B1 0.00 10,~~355~~343,~~087~~617.9379 58,~~891~~930.7896 0.00 X-B2 0.00 4,~~816~~810,~~227~~892.2540 27,~~391~~409.0022 0.00 X-B3 0.00 2,~~408~~405,~~113~~446.6220 13,~~695~~704.5061 0.00 X-B4 0.00 2,~~409~~406,~~110~~441.3683 13,~~701~~710.1729 0.00 X-B5 0.00 1,~~685~~683,~~480~~613.1921 9,~~585~~592.7210 0.00 X-B6 0.00 1,~~927~~925,~~496~~361.6155 10,~~962~~969.1241 0.00 3-B1 0.00 2,~~525~~515,~~743~~536.8062 20,~~189~~204.8191 0.00 3-B2 0.00 ~~842~~839,~~902~~496.7638 6,~~737~~742.8488 0.00 3-B3 0.00 ~~841~~838,~~914~~512.6021 6,~~729~~734.9397 0.00 3-B4 0.00 ~~481~~479,~~235~~290.2243 3,~~846~~849.8169 0.00 3-B5 0.00 ~~240~~239,~~123~~153.5313 1,~~919~~920.4589 0.00 3-B6 0.00 ~~361~~360,~~885~~423.9245 2,~~892~~894.7793 0.00 SES 0.00 0.00 123,~~156~~282.1155 0.00 Totals 0.00 ~~714~~710,~~241~~638,~~015~~937.5304 86,~~598~~901,~~028~~626.0302 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-CB-1 400,507,000.00 ~~396~~393,~~461~~036,~~790~~867.2358 437,~~038~~356.4732 21,~~987~~670,~~884~~449.1831 0.00 0.00 1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00 1-CB-R 100.00 0.00 0.00 0.00 0.00 0.00 2-NC-1 43,588,000.00 43,~~468~~414,~~178~~071.8842 50,~~429~~693.9005 32,~~677~~625.5657 0.00 0.00 2-NC-2 4,027,913.00 4,027,913.00 0.00 0.00 0.00 0.00 2-NC-3 183,087.00 183,087.00 0.00 0.00 0.00 0.00 2-NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 234,719,000.00 ~~231~~230,~~867~~189,~~853~~764.8595 ~~928~~930,~~230~~256.9119 ~~749~~397,~~857~~487.9912 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 PO 14,663,223.00 14,~~563~~493,~~262~~989.9479 27,~~904~~997.07 4137,~~369~~677.0828 0.00 0.00 X-B1 10,389,000.00 10,~~366~~355,~~466~~087.7493 11,~~378~~470.8114 0.00 0.00 0.00 X-B2 4,832,000.00 4,~~821~~816,~~519~~227.6125 5,~~292~~334.3785 0.00 0.00 0.00 X-B3 2,416,000.00 2,~~410~~408,~~759~~113.8162 2,~~646~~667.1842 0.00 0.00 0.00 X-B4 2,417,000.00 2,~~411~~409,~~757~~110.6436 2,~~647~~668.2853 0.00 0.00 0.00 X-B5 1,691,000.00 1,~~687~~685,~~332~~480.3019 1,~~852~~866.1198 0.00 0.00 0.00 X-B6 1,933,809.00 1,~~929~~927,~~614~~496.6661 2,~~118~~135.05 0.00 0.00 0.00 3-B1 2,556,000.00 2,~~535~~525,~~895~~743.6980 10,~~151~~207.8918 0.00 0.00 0.00 3-B2 853,000.00 ~~846~~842,~~290~~902.7076 3,~~387~~406.9439 0.00 0.00 0.00 3-B3 852,000.00 ~~845~~841,~~298~~914.5660 3,~~383~~402.9639 0.00 0.00 0.00 3-B4 487,000.00 ~~483~~481,~~169~~235.4822 1,~~934~~944.2680 0.00 0.00 0.00 3-B5 243,000.00 ~~241~~240,~~088~~123.6853 ~~965~~970.1440 0.00 0.00 0.00 3-B6 366,221.00 ~~363~~361,~~340~~885.4892 1,~~454~~462.5547 0.00 0.00 0.00 Totals 726,724,353.00 ~~719~~714,~~514~~241,~~620~~015.2553 1,~~490~~493,~~815~~839.8923 32,~~782~~108,~~788~~239.8128 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-CB-1 32,~~424~~107,~~922~~805.6563 ~~393~~390,~~036~~929,~~867~~061.5895 0.~~98134831~~97608547 32,~~424~~107,~~922~~805.6563 1-CB-WIO 0.00 0.00 0.00000000 0.00 1-CB-R 0.00 0.00 0.00000000 0.00 2-NC-1 5453,~~107~~318.4662 43,~~414~~360,~~071~~752.4280 0.~~99600971~~99478647 5453,~~107~~318.4662 2-NC-2 0.00 4,027,913.00 1.00000000 0.00 2-NC-3 0.00 183,087.00 1.00000000 0.00 2-NC-WIO 0.00 0.00 0.00000000 0.00 3-A-1 1,~~678~~327,~~088~~743.9031 ~~230~~228,~~189~~862,~~764~~021.9564 0.~~98070359~~97504685 1,~~678~~327,~~088~~743.9031 3-A-WIO 0.00 0.00 0.00000000 0.00 PO 6965,~~273~~674.1534 14,~~493~~428,~~989~~315.7945 0.~~98845866~~98397981 6965,~~273~~674.1534 X-B1 11,~~378~~470.8114 10,~~355~~343,~~087~~617.9379 0.~~99673577~~99563171 11,~~378~~470.8114 X-B2 5,~~292~~334.3785 4,~~816~~810,~~227~~892.2540 0.~~99673577~~99563171 5,~~292~~334.3785 X-B3 2,~~646~~667.1842 2,~~408~~405,~~113~~446.6220 0.~~99673577~~99563171 2,~~646~~667.1842 X-B4 2,~~647~~668.2853 2,~~409~~406,~~110~~441.3683 0.~~99673577~~99563170 2,~~647~~668.2853 X-B5 1,~~852~~866.1198 1,~~685~~683,~~480~~613.1921 0.~~99673577~~99563170 1,~~852~~866.1198 X-B6 2,~~118~~135.05 1,~~927~~925,~~496~~361.6155 0.~~99673577~~99563170 2,~~118~~135.05 3-B1 10,~~151~~207.8918 2,~~525~~515,~~743~~536.8062 0.~~98816268~~98416926 10,~~151~~207.8918 3-B2 3,~~387~~406.9439 ~~842~~839,~~902~~496.7638 0.~~98816267~~98416926 3,~~387~~406.9439 3-B3 3,~~383~~402.9639 ~~841~~838,~~914~~512.6021 0.~~98816268~~98416926 3,~~383~~402.9639 3-B4 1,~~934~~944.2680 ~~481~~479,~~235~~290.2243 0.~~98816267~~98416926 1,~~934~~944.2680 3-B5 ~~965~~970.1440 ~~240~~239,~~123~~153.5313 0.~~98816267~~98416926 ~~965~~970.1440 3-B6 1,~~454~~462.5547 ~~361~~360,~~885~~423.9245 0.~~98816267~~98416926 1,~~454~~462.5547 Totals 53,~~273~~602,~~604~~078.7050 ~~714~~710,~~241~~638,~~015~~937.5304 0.~~98282246~~97786586 53,~~273~~602,~~604~~078.7050

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-CB-1 400,507,000.00 ~~989~~981.~~89977761~~34830997 1.~~09121306~~09200668 74.~~46025458~~17083674 0.00000000 1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-CB-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 43,588,000.00 ~~997~~996.~~25105258~~00971414 1.~~15696751~~16300473 0.~~08437093~~06023607 0.00000000 2-NC-2 4,027,913.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-3 183,087.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 234,719,000.00 ~~987~~980.~~85293841~~70358578 3.~~95464751~~96327604 31.~~19470512~~69345950 0.00000000 3-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 14,663,223.00 ~~993~~988.~~18294075~~45866219 1.~~90299704~~90933944 2.~~82128151~~56950876 0.00000000 X-B1 10,389,000.00 ~~997~~996.~~83104630~~73577149 1.~~09527481~~10406584 0.00000000 0.00000000 X-B2 4,832,000.00 ~~997~~996.~~83104512~~73577194 1.~~09527525~~10406664 0.00000000 0.00000000 X-B3 2,416,000.00 ~~997~~996.~~83104719~~73576987 1.~~09527318~~10406457 0.00000000 0.00000000 X-B4 2,417,000.00 ~~997~~996.~~83104675~~73577162 1.~~09527513~~10406703 0.00000000 0.00000000 X-B5 1,691,000.00 ~~997~~996.~~83104672~~73577173 1.~~09527499~~10406860 0.00000000 0.00000000 X-B6 1,933,809.00 ~~997~~996.~~83104743~~73577380 1.~~09527363~~10406457 0.00000000 0.00000000 3-B1 2,556,000.00 ~~992~~988.~~13446401~~16267606 3.~~97178795~~99341941 0.00000000 0.00000000 3-B2 853,000.00 ~~992~~988.~~13446659~~16267292 3.~~97179367~~99342321 0.00000000 0.00000000 3-B3 852,000.00 ~~992~~988.~~13446009~~16267606 3.~~97178404~~99341549 0.00000000 0.00000000 3-B4 487,000.00 ~~992~~988.~~13445585~~16266940 3.~~97178645~~99342916 0.00000000 0.00000000 3-B5 243,000.00 ~~992~~988.~~13448560~~16267490 3.~~97176955~~99341564 0.00000000 0.00000000 3-B6 366,221.00 ~~992~~988.~~13447618~~16266681 3.~~97178207~~99340835 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-CB-1 0.00000000 85.~~55146764~~26284342 ~~981~~976.~~34830997~~08546655 0.~~98134831~~97608547 85.~~55146764~~26284342 1-CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 0.00000000 1.~~24133844~~22324080 ~~996~~994.~~00971414~~78647334 0.~~99600971~~99478647 1.~~24133844~~22324080 2-NC-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-NC-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 75.~~14935263~~65673554 ~~980~~975.~~70358578~~04685023 0.~~98070359~~97504685 75.~~14935263~~65673554 3-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 4.~~72427856~~47884752 ~~988~~983.~~45866219~~97981467 0.~~98845866~~98397981 4.~~72427856~~47884752 X-B1 0.00000000 1.~~09527481~~10406584 ~~996~~995.~~73577149~~63170565 0.~~99673577~~99563171 1.~~09527481~~10406584 X-B2 0.00000000 1.~~09527525~~10406664 ~~996~~995.~~73577194~~63170530 0.~~99673577~~99563171 1.~~09527525~~10406664 X-B3 0.00000000 1.~~09527318~~10406457 ~~996~~995.~~73576987~~63170530 0.~~99673577~~99563171 1.~~09527318~~10406457 X-B4 0.00000000 1.~~09527513~~10406703 ~~996~~995.~~73577162~~63170459 0.~~99673577~~99563170 1.~~09527513~~10406703 X-B5 0.00000000 1.~~09527499~~10406860 ~~996~~995.~~73577173~~63170313 0.~~99673577~~99563170 1.~~09527499~~10406860 X-B6 0.00000000 1.~~09527363~~10406457 ~~996~~995.~~73577380~~63170406 0.~~99673577~~99563170 1.~~09527363~~10406457 3-B1 0.00000000 3.~~97178795~~99341941 ~~988~~984.~~16267606~~16925665 0.~~98816268~~98416926 3.~~97178795~~99341941 3-B2 0.00000000 3.~~97179367~~99342321 ~~988~~984.~~16267292~~16926143 0.~~98816267~~98416926 3.~~97179367~~99342321 3-B3 0.00000000 3.~~97178404~~99341549 ~~988~~984.~~16267606~~16926056 0.~~98816268~~98416926 3.~~97178404~~99341549 3-B4 0.00000000 3.~~97178645~~99342916 ~~988~~984.~~16266940~~16926078 0.~~98816267~~98416926 3.~~97178645~~99342916 3-B5 0.00000000 3.~~97176955~~99341564 ~~988~~984.~~16267490~~16925926 0.~~98816267~~98416926 3.~~97176955~~99341564 3-B6 0.00000000 3.~~97178207~~99340835 ~~988~~984.~~16266681~~16925845 0.~~98816267~~98416926 3.~~97178207~~99340835 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-CB-1 400,507,000.00 5.50000% ~~396~~393,~~461~~036,~~790~~867.2358 1,~~817~~801,~~116~~418.5498 0.00 0.00 1-CB-WIO 0.00 0.~~32722~~32116% ~~196~~194,~~338~~132,~~110~~503.9795 5351,~~537~~955.4760 0.00 0.00 1-CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-NC-1 43,588,000.00 5.50000% 43,~~468~~414,~~178~~071.8842 ~~199~~198,~~229~~981.1516 0.00 0.00 2-NC-2 4,027,913.00 5.75000% 4,027,913.00 19,300.42 0.00 0.00 2-NC-3 183,087.00 0.00000% 183,087.00 0.00 0.00 0.00 2-NC-WIO 0.00 0.23595% 33,~~703~~665,~~297~~521.4955 6,~~626~~619.8736 0.00 0.00 3-A-1 234,719,000.00 4.75000% ~~231~~230,~~867~~189,~~853~~764.8595 ~~917~~911,~~810~~167.2582 0.00 0.00 3-A-WIO 0.00 0.~~47861~~47770% ~~146~~144,~~211~~927,~~062~~986.9680 5857,~~315~~693.1860 0.00 0.00 PO 14,663,223.00 0.00000% 14,~~563~~493,~~262~~989.9479 0.00 0.00 0.00 X-B1 10,389,000.00 5.50000% 10,~~366~~355,~~466~~087.7493 47,~~512~~460.9782 0.00 0.00 X-B2 4,832,000.00 5.50000% 4,~~821~~816,~~519~~227.6125 22,~~098~~074.6337 0.00 0.00 X-B3 2,416,000.00 5.50000% 2,~~410~~408,~~759~~113.8162 11,~~049~~037.3219 0.00 0.00 X-B4 2,417,000.00 5.50000% 2,~~411~~409,~~757~~110.6436 11,~~053~~041.8976 0.00 0.00 X-B5 1,691,000.00 5.50000% 1,~~687~~685,~~332~~480.3019 7,~~733~~725.6112 0.00 0.00 X-B6 1,933,809.00 5.50000% 1,~~929~~927,~~614~~496.6661 8,~~844~~834.0736 0.00 0.00 3-B1 2,556,000.00 4.75000% 2,~~535~~525,~~895~~743.6980 109,~~037~~997.9274 0.00 0.00 3-B2 853,000.00 4.75000% ~~846~~842,~~290~~902.7076 3,~~349~~336.9049 0.00 0.00 3-B3 852,000.00 4.75000% ~~845~~841,~~298~~914.5660 3,~~345~~332.9758 0.00 0.00 3-B4 487,000.00 4.75000% ~~483~~481,~~169~~235.4822 1,~~912~~904.5589 0.00 0.00 3-B5 243,000.00 4.75000% ~~241~~240,~~088~~123.6853 ~~954~~950.3149 0.00 0.00 3-B6 366,221.00 4.75000% ~~363~~361,~~340~~885.4892 1,~~438~~432.2247 0.00 0.00 SES 0.00 0.00000% ~~719~~714,~~514~~241,~~621~~017.7606 0.00 0.00 0.00 Totals 726,724,353.00 3,~~201~~176,~~267~~265.2422 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-CB-1 0.0201 0.00 1,~~817~~801,~~116~~418.5297 0.00 ~~393~~390,~~036~~929,~~867~~061.5895 1-CB-WIO 0.00 0.00 5351,~~537~~955.4760 0.00 ~~194~~192,~~132~~855,~~503~~921.9534 1-CB-R 0.00 0.00 0.00 0.00 0.00 2-NC-1 0.00 0.00 ~~199~~198,~~229~~981.1516 0.00 43,~~414~~360,~~071~~752.4280 2-NC-2 0.00 0.00 19,300.42 0.00 4,027,913.00 2-NC-3 0.00 0.00 0.00 0.00 183,087.00 2-NC-WIO 0.00 0.00 6,~~626~~619.8736 0.00 33,~~665~~628,~~521~~449.5595 3-A-1 0.0022 0.00 ~~917~~911,~~810~~167.2560 0.00 ~~230~~228,~~189~~862,~~764~~021.9564 3-A-WIO 0.00 0.00 5857,~~315~~693.1860 0.00 144,~~927~~046,~~986~~529.8018 PO 0.00 0.00 0.00 0.00 14,~~493~~428,~~989~~315.7945 X-B1 0.00 0.00 47,~~512~~460.9782 0.00 10,~~355~~343,~~087~~617.9379 X-B2 0.00 0.00 22,~~098~~074.6337 0.00 4,~~816~~810,~~227~~892.2540 X-B3 0.00 0.00 11,~~049~~037.3219 0.00 2,~~408~~405,~~113~~446.6220 X-B4 0.00 0.00 11,~~053~~041.8976 0.00 2,~~409~~406,~~110~~441.3683 X-B5 0.00 0.00 7,~~733~~725.6112 0.00 1,~~685~~683,~~480~~613.1921 X-B6 0.00 0.00 8,~~844~~834.0736 0.00 1,~~927~~925,~~496~~361.6155 3-B1 0.00 0.00 109,~~037~~997.9273 0.00 2,~~525~~515,~~743~~536.8062 3-B2 0.00 0.00 3,~~349~~336.9049 0.00 ~~842~~839,~~902~~496.7638 3-B3 0.00 0.00 3,~~345~~332.9758 0.00 ~~841~~838,~~914~~512.6021 3-B4 0.00 0.00 1,~~912~~904.5589 0.00 ~~481~~479,~~235~~290.2243 3-B5 0.00 0.00 ~~954~~950.3149 0.00 ~~240~~239,~~123~~153.5313 3-B6 0.00 0.00 1,~~438~~432.2246 0.00 ~~361~~360,~~885~~423.9245 SES 0.00 0.00 123,~~156~~282.1155 0.00 ~~714~~710,~~241~~638,~~017~~938.0654 Totals 0.0223 0.00 3,~~324~~299,~~423~~547.3352 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-CB-1 400,507,000.00 5.50000% ~~989~~981.~~89977761~~34830997 4.~~53704065~~49784643 0.00000000 0.00000000 1-CB-WIO 0.00 0.~~32722~~32116% ~~989~~978.~~63893895~~52161394 0.~~26985472~~26188133 0.00000000 0.00000000 1-CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 43,588,000.00 5.50000% ~~997~~996.~~25105258~~00971414 4.~~57073392~~56504451 0.00000000 0.00000000 2-NC-2 4,027,913.00 5.75000% 1000.00000000 4.79166755 0.00000000 0.00000000 2-NC-3 183,087.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.23595% ~~997~~996.~~40712806~~28919615 0.~~19611397~~19589172 0.00000000 0.00000000 3-A-1 234,719,000.00 4.75000% ~~987~~980.~~85293841~~70358578 3.~~91025119~~88195170 0.00000000 0.00000000 3-A-WIO 0.00 0.~~47861~~47770% ~~986~~977.~~58146918~~92371691 0.~~39349058~~38929637 0.00000000 0.00000000 PO 14,663,223.00 0.00000% ~~993~~988.~~18294075~~45866219 0.00000000 0.00000000 0.00000000 X-B1 10,389,000.00 5.50000% ~~997~~996.~~83104630~~73577149 4.~~57339205~~56837232 0.00000000 0.00000000 X-B2 4,832,000.00 5.50000% ~~997~~996.~~83104512~~73577194 4.~~57339197~~56837127 0.00000000 0.00000000 X-B3 2,416,000.00 5.50000% ~~997~~996.~~83104719~~73576987 4.~~57339404~~56837334 0.00000000 0.00000000 X-B4 2,417,000.00 5.50000% ~~997~~996.~~83104675~~73577162 4.~~57339264~~56837402 0.00000000 0.00000000 X-B5 1,691,000.00 5.50000% ~~997~~996.~~83104672~~73577173 4.~~57339444~~56837374 0.00000000 0.00000000 X-B6 1,933,809.00 5.50000% ~~997~~996.~~83104743~~73577380 4.~~57339375~~56837257 0.00000000 0.00000000 3-B1 2,556,000.00 4.75000% ~~992~~988.~~13446401~~16267606 3.~~92719875~~91147887 0.00000000 0.00000000 3-B2 853,000.00 4.75000% ~~992~~988.~~13446659~~16267292 3.~~92719812~~91147714 0.00000000 0.00000000 3-B3 852,000.00 4.75000% ~~992~~988.~~13446009~~16267606 3.~~92719484~~91147887 0.00000000 0.00000000 3-B4 487,000.00 4.75000% ~~992~~988.~~13445585~~16266940 3.~~92720739~~91147844 0.00000000 0.00000000 3-B5 243,000.00 4.75000% ~~992~~988.~~13448560~~16267490 3.~~92720165~~91148148 0.00000000 0.00000000 3-B6 366,221.00 4.75000% ~~992~~988.~~13447618~~16266681 3.~~92719150~~91149060 0.00000000 0.00000000 SES 0.00 0.00000% ~~990~~982.~~07913565~~82245757 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-CB-1 0.~~00000005~~00000002 0.00000000 4.~~53704060~~49784640 0.00000000 ~~981~~976.~~34830997~~08546655 1-CB-WIO 0.00000000 0.00000000 0.~~26985472~~26188133 0.00000000 ~~978~~972.~~52161394~~08702082 1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 0.00000000 0.00000000 4.~~57073392~~56504451 0.00000000 ~~996~~994.~~00971414~~78647334 2-NC-2 0.00000000 0.00000000 4.79166755 0.00000000 1000.00000000 2-NC-3 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 2-NC-WIO 0.00000000 0.00000000 0.~~19611397~~19589172 0.00000000 ~~996~~995.~~28919615~~19210830 3-A-1 0.~~00000000~~00000094 0.00000000 3.~~91025119~~88195076 0.00000000 ~~980~~975.~~70358578~~04685023 3-A-WIO 0.00000000 0.00000000 0.~~39349058~~38929637 0.00000000 ~~977~~971.~~92371691~~97594705 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~983.~~45866219~~97981467 X-B1 0.00000000 0.00000000 4.~~57339205~~56837232 0.00000000 ~~996~~995.~~73577149~~63170565 X-B2 0.00000000 0.00000000 4.~~57339197~~56837127 0.00000000 ~~996~~995.~~73577194~~63170530 X-B3 0.00000000 0.00000000 4.~~57339404~~56837334 0.00000000 ~~996~~995.~~73576987~~63170530 X-B4 0.00000000 0.00000000 4.~~57339264~~56837402 0.00000000 ~~996~~995.~~73577162~~63170459 X-B5 0.00000000 0.00000000 4.~~57339444~~56837374 0.00000000 ~~996~~995.~~73577173~~63170313 X-B6 0.00000000 0.00000000 4.~~57339375~~56837257 0.00000000 ~~996~~995.~~73577380~~63170406 3-B1 0.00000000 0.00000000 3.~~92719875~~91147496 0.00000000 ~~988~~984.~~16267606~~16925665 3-B2 0.00000000 0.00000000 3.~~92719812~~91147714 0.00000000 ~~988~~984.~~16267292~~16926143 3-B3 0.00000000 0.00000000 3.~~92719484~~91147887 0.00000000 ~~988~~984.~~16267606~~16926056 3-B4 0.00000000 0.00000000 3.~~92720739~~91147844 0.00000000 ~~988~~984.~~16266940~~16926078 3-B5 0.00000000 0.00000000 3.~~92720165~~91148148 0.00000000 ~~988~~984.~~16267490~~16925926 3-B6 0.00000000 0.00000000 3.~~92719150~~91146330 0.00000000 ~~988~~984.~~16266681~~16925845 SES 0.00000000 0.00000000 0.~~16946743~~16964142 0.00000000 ~~982~~977.~~82245757~~86586228 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO 1-CB 0.00000% 0.00 0.00 10,~~696~~645,~~334~~070.5604 10,~~645~~598,~~070~~602.0486 98.~~90998145~~47822592% PO 2-NC 0.00000% 0.00 0.00 ~~467~~466,~~388~~824.6849 466,~~824~~269.4954 99.~~64087836~~52242763% PO-3APO 0.00000% 0.00 0.00 3,~~399~~382,~~539~~095.7126 3,~~382~~363,~~095~~443.2604 9897.~~53630969~~99288298% SES 1-CB 0.00000% ~~428,303,030.23~~ 424,803,534.04 422,625,757.93 0.00 0.00 9897.~~22943248~~72585449% SES 1-NC 0.00000% 50,~~629~~571,~~113~~816.5210 50,~~571~~515,~~816~~302.1086 0.00 0.00 99.~~63857212~~52722752% SES 3A 0.00000% ~~240,582,478.01~~ 238,865,666.92 237,497,877.75 0.00 0.00 9897.~~09333642~~53163576%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 87,~~630~~052,~~106~~509.3735 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 87,~~630~~052,~~106~~509.3735 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 32150,~~078~~883.3433 Payment of Interest and Principal 86,~~598~~901,~~028~~626.0302 Total Withdrawals (Pool Distribution Amount) 87,~~630~~052,~~106~~509.3735 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 29148,~~979~~800.7818 Trustee Fee - Wells Fargo Bank, N.A. 2,~~098~~083.5615 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 32150,~~078~~883.3433

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 3739 0 0 0 3739 34,~~881~~839,~~995~~178.0992 0.00 0.00 0.00 34,~~881~~839,~~995~~178.0992 60 Days 46 0 0 0 46 ~~765~~676,~~268~~069.2638 0.00 0.00 0.00 ~~765~~676,~~268~~069.2638 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 4145 0 0 0 4145 45,~~647~~515,~~263~~248.3530 0.00 0.00 0.00 45,~~647~~515,~~263~~248.3530 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.~~700095~~740319% 0.000000% 0.000000% 0.000000% 0.~~700095~~740319% 0.~~542523~~679769% 0.000000% 0.000000% 0.000000% 0.~~542523~~679769% 60 Days 0.~~075686~~113895% 0.000000% 0.000000% 0.000000% 0.~~075686~~113895% 0.~~106949~~094969% 0.000000% 0.000000% 0.000000% 0.~~106949~~094969% 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.~~775781~~854214% 0.000000% 0.000000% 0.000000% 0.~~775781~~854214% 0.~~649472~~774738% 0.000000% 0.000000% 0.000000% 0.~~649472~~774738%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group One No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2428 0 0 0 2428 23,~~594~~277,~~790~~916.9510 0.00 0.00 0.00 23,~~594~~277,~~790~~916.9510 60 Days 35 0 0 0 35 ~~577~~622,~~949~~145.8651 0.00 0.00 0.00 ~~577~~622,~~949~~145.8651 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 2733 0 0 0 2733 3,~~172~~900,~~740~~061.8161 0.00 0.00 0.00 3,~~172~~900,~~740~~061.8161 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~796284~~932712% 0.000000% 0.000000% 0.000000% 0.~~796284~~932712% 0.~~610229~~774884% 0.000000% 0.000000% 0.000000% 0.~~610229~~774884% 60 Days 0.~~099536~~166556% 0.000000% 0.000000% 0.000000% 0.~~099536~~166556% 0.~~135919~~147072% 0.000000% 0.000000% 0.000000% 0.~~135919~~147072% 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 01.~~895820~~099267% 0.000000% 0.000000% 0.000000% 01.~~895820~~099267% 0.~~746148~~921956% 0.000000% 0.000000% 0.000000% 0.~~746148~~921956% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Two No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0498,463.0018 0.00 0.00 0.00 0498,463.0018 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 01 0 0 0 01 0498,463.0018 0.00 0.00 0.00 0498,463.0018 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~961538% 0.000000% 0.000000% 0.000000% 0.~~000000~~961538% 0.~~000000~~985906% 0.000000% 0.000000% 0.000000% 0.~~000000~~985906% 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.~~000000~~961538% 0.000000% 0.000000% 0.000000% 0.~~000000~~961538% 0.~~000000~~985906% 0.000000% 0.000000% 0.000000% 0.~~000000~~985906% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Three No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1310 0 0 0 1310 1,~~287~~062,~~204~~799.1464 0.00 0.00 0.00 1,~~287~~062,~~204~~799.1464 60 Days 1 0 0 0 1 ~~187~~53,~~318~~923.4087 0.00 0.00 0.00 ~~187~~53,~~318~~923.4087 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 1411 0 0 0 1411 1,~~474~~116,~~522~~723.5451 0.00 0.00 0.00 1,~~474~~116,~~522~~723.5451 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~599908~~462535% 0.000000% 0.000000% 0.000000% 0.~~599908~~462535% 0.~~536983~~445980% 0.000000% 0.000000% 0.000000% 0.~~536983~~445980% 60 Days 0.~~046147~~046253% 0.000000% 0.000000% 0.000000% 0.~~046147~~046253% 0.~~078144~~022628% 0.000000% 0.000000% 0.000000% 0.~~078144~~022628% 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.~~646054~~508788% 0.000000% 0.000000% 0.000000% 0.~~646054~~508788% 0.~~615127~~468608% 0.000000% 0.000000% 0.000000% 0.~~615127~~468608%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3035,~~263~~198.0497

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~592545~~589960% Weighted Average Net Coupon 5.~~342545~~339960% Weighted Average Pass-Through Rate 5.~~339045~~336460% Weighted Average Maturity(Stepdown Calculation ) ~~354~~353 Beginning Scheduled Collateral Loan Count 5,~~305~~285 Number Of Loans Paid In Full 2017 Ending Scheduled Collateral Loan Count 5,~~285~~268 Beginning Scheduled Collateral Balance ~~719~~714,~~514~~241,~~621~~017.7606 Ending Scheduled Collateral Balance ~~714~~710,~~241~~638,~~017~~938.0654 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2003 ~~715~~711,~~544~~885,~~667~~644.6772 Monthly P &I Constant 4,~~844~~820,~~080~~987.6596 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 ~~714~~710,~~241~~638,~~017~~938.0654 Scheduled Principal 1,~~490~~493,~~815~~839.8924 Unscheduled Principal 32,~~782~~108,~~788~~239.8128

Group Level Collateral Statement Group Group One Group Two Group Three Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~766143~~762443 5.~~859794~~859798 5.~~227251~~226082 Weighted Average Net Rate 5.~~516143~~512444 5.~~609794~~609799 4.~~977251~~976082 Weighted Average Maturity ~~352~~351 ~~354~~353 ~~171~~170 Beginning Loan Count 3,~~030~~014 104 2,~~171~~167 Loans Paid In Full 1612 0 45 Ending Loan Count 3,~~014~~002 104 2,~~167~~162 Beginning Scheduled Balance ~~428~~424,~~303~~803,~~030~~534.2304 50,~~629~~571,~~113~~816.5210 ~~240~~238,~~582~~865,~~478~~666.0192 Ending scheduled Balance ~~424~~422,~~803~~625,~~534~~757.0493 50,~~571~~515,~~816~~302.1086 ~~238~~237,~~865~~497,~~666~~877.9275 Record Date 1112/3031/2003 1112/3031/2003 1112/3031/2003 Principal And Interest Constant 2,~~531~~513,~~378~~789.6530 300,807.1113 2,~~011~~006,~~894~~391.8953 Scheduled Principal 473,~~331~~867.4433 53,~~576~~856.9659 ~~963~~966,~~907~~115.4932 Unscheduled Principal 31,~~026~~703,~~164~~908.7578 32,~~720~~656.4665 ~~752~~401,~~903~~673.6085 Scheduled Interest 2,~~058~~039,~~047~~921.2197 ~~247~~246,~~230~~950.1554 1,~~047~~040,~~987~~276.4021 Servicing Fees 8988,~~229~~500.8373 10,~~547~~535.7479 5049,~~121~~763.3466 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~249~~239.2200 147.6650 ~~701~~696.6865 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,~~967~~950,~~568~~182.1624 236,~~534~~267.7525 ~~997~~989,~~164~~815.3890 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~512643~~508944 5.~~606294~~606298 4.~~973751~~972582

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~592545~~589960 Weighted Average Net Rate 5.~~342545~~339960 Weighted Average Maturity ~~354~~353 Beginning Loan Count 5,~~305~~285 Loans Paid In Full 2017 Ending Loan Count 5,~~285~~268 Beginning Scheduled Balance ~~719~~714,~~514~~241,~~621~~017.7606 Ending scheduled Balance ~~714~~710,~~241~~638,~~017~~938.0654 Record Date 1112/3031/2003 Principal And Interest Constant 4,~~844~~820,~~080~~987.6596 Scheduled Principal 1,~~490~~493,~~815~~839.8924 Unscheduled Principal 32,~~782~~108,~~788~~239.8128 Scheduled Interest 3,~~353~~327,~~264~~148.7672 Servicing Fees ~~149~~148,~~898~~800.9118 Master Servicing Fees 0.00 Trustee Fee 2,~~098~~083.5615 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 3,~~201~~176,~~267~~265.2939 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~339045~~336460

Miscellaneous Reporting Group Group One CPR % Group One 84.~~165407~~713627% Senior % Group One 94.~~936646~~900117% Subordinate % Group One 5.~~063354~~099883% Senior Prepayment % Group One 100.000000% Subordinate Prepayment % Group One 0.000000% Group Group Two CPR % Group Two 0.~~088239~~063088% Senior % Group Two 95.~~050916~~050553% Subordinate % Group Two 4.~~949084~~949447% Senior Prepayment % Group Two 100.000000% Subordinate Prepayment % Group Two 0.000000% Group Group Three CPR % Group Three 32.~~706028~~007392% Senior % Group Three 97.~~759078~~751942% Subordinate % Group Three 2.~~240922~~248058% Senior Prepayment % Group Three 100.000000% Subordinate Prepayment % Group Three 0.000000%

Group

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