8-K 1 baa03009_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 2003-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-13 54-2132821 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 2003-9 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 2003-9 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 2003-9 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 2003-9 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: 2003-9 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 05948KFV6 SEN 5.50000% 99,~~802~~206,~~435~~940.8391 ~~457~~454,~~427~~698.8344 ~~595~~852,~~494~~533.9226 1-CB-2 05948KFW4 SEN 5.50000% ~~134~~133,~~314~~292,~~825~~626.8170 ~~615~~610,~~609~~924.6249 1,~~022~~442,~~199~~155.1199 1-CB-3 05948KFX2 SEN 5.50000% 3,~~492~~465,~~323~~744.0987 1615,~~006~~884.4866 2637,~~578~~497.2253 1-CB-4 05948KFY0 SEN 5.50000% 18,256,000.00 83,673.33 0.00 1-CB-5 05948KFZ7 SEN 5.50000% 11,~~145~~196,~~852~~937.0823 51,~~085~~319.1629 (51,~~085~~319.1529) 1-CB-WIO 05948KGB9 SEN 0.~~53540~~53218% 0.00 7776,~~877~~754.4131 0.00 1-CB-R 05948KGA1 SEN 5.50000% 0.00 0.00 0.00 2-NC-1 05948KGC7 SEN 5.50000% 23,~~667~~634,~~265~~897.9761 108,~~474~~326.9761 3233,~~368~~398.3704 2-NC-2 05948KGD5 SEN 5.50000% 3,937,000.00 18,044.58 0.00 2-NC-WIO 05948KGE3 SEN 0.~~46528~~46524% 0.00 8,~~940~~929.6245 0.00 3-A-1 05948KGF0 SEN 4.75000% 153,~~966~~185,~~699~~987.1901 ~~609~~606,~~451~~361.5217 ~~780~~1,~~712~~244,735.1852 3-A-2 05948KGG8 SEN 4.75000% 2,~~772~~758,~~106~~049.2889 10,~~972~~917.9228 1422,~~056~~410.4094 3-A-WIO 05948KGH6 SEN 0.57736% 0.00 50,~~998~~722.5860 0.00 PO 05948KGJ2 PO 0.00000% 8,~~934~~914,~~110~~796.3101 0.00 1920,~~314~~006.3023 X-B-1 05948KGK9 SUB 5.50000% 6,~~812~~805,~~894~~739.4137 31,~~225~~192.7797 7,~~155~~200.0326 X-B-2 05948KGL7 SUB 5.50000% 3,~~169~~166,~~694~~365.1325 14,~~527~~512.7651 3,~~328~~349.8792 X-B-3 05948KGM5 SUB 5.50000% 1,~~584~~582,~~347~~683.5967 7,~~261~~253.5997 1,~~663~~674.9143 X-B-4 05948KGS2 SUB 5.50000% 1,~~584~~582,~~347~~683.5967 7,~~261~~253.5997 1,~~663~~674.9143 X-B-5 05948KGT0 SUB 5.50000% 1,~~109~~108,~~842~~676.4890 5,~~086~~081.7844 1,~~165~~172.5895 X-B-6 05948KGU7 SUB 5.50000% 1,~~268~~266,~~163~~832.3675 5,~~812~~806.4232 1,~~330~~339.6108 X3-B-1 05948KGN3 SUB 4.75000% 1,~~713~~706,~~415~~797.5799 6,~~782~~756.2708 6,~~617~~651.5801 3-B-2 05948KGP8 SUB 4.75000% ~~570~~568,~~806~~601.4789 2,~~259~~250.4472 2,~~204~~215.5871 3-B-3 05948KGQ6 SUB 4.75000% ~~570~~568,~~806~~601.4789 2,~~259~~250.4472 2,~~204~~215.5871 3-B-4 05948KGV5 SUB 4.75000% ~~325~~324,~~748~~490.1908 1,~~289~~284.4244 1,~~258~~264.1146 3-B-5 05948KGW3 SUB 4.75000% ~~163~~162,~~372~~741.1820 ~~646~~644.6818 ~~630~~634.9817 3-B-6 05948KGX1 SUB 4.75000% ~~245~~244,~~293~~346.3700 ~~970~~967.9520 ~~947~~952.3716 SES 05948KGR4 SEN 0.00000% 0.00 8381,~~122~~555.8884 0.00 Totals ~~479~~476,~~407~~937,~~350~~540.3789 2,~~277~~263,~~070~~366.0157 23,~~469~~631,~~809~~762.4651

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-CB-1 0.00 9998,~~206~~354,~~940~~407.9165 1,~~052~~307,~~922~~231.7570 0.00 1-CB-2 0.00 ~~133~~131,~~292~~850,~~626~~470.7072 12,~~637~~053,~~808~~080.7348 0.00 1-CB-3 0.00 3,~~465~~428,~~744~~247.8733 4253,~~584~~382.7019 0.00 1-CB-4 0.00 18,256,000.00 83,673.33 0.00 1-CB-5 0.00 11,~~196~~248,~~937~~256.2352 0.0100 0.00 1-CB-WIO 0.00 0.00 7776,~~877~~754.4131 0.00 1-CB-R 0.00 0.00 0.00 0.00 2-NC-1 0.00 23,~~634~~601,~~897~~499.6156 ~~140~~141,~~843~~724.3465 0.00 2-NC-2 0.00 3,937,000.00 18,044.58 0.00 2-NC-WIO 0.00 0.00 8,~~940~~929.6245 0.00 3-A-1 0.00 ~~153~~151,~~185~~941,~~987~~251.0149 1,~~390~~851,~~163~~096.7069 0.00 3-A-2 0.00 2,~~758~~735,~~049~~638.8994 2533,~~029~~328.3222 0.00 3-A-WIO 0.00 0.00 50,~~998~~722.5860 0.00 PO 0.00 8,~~914~~894,~~796~~789.0178 1920,~~314~~006.3023 0.00 X-B-1 0.00 6,~~805~~798,~~739~~539.3711 38,~~380~~393.8023 0.00 X-B-2 0.00 3,~~166~~163,~~365~~015.2534 17,~~856~~862.6343 0.00 X-B-3 0.00 1,~~582~~581,~~683~~009.6724 8,~~925~~928.5040 0.00 X-B-4 0.00 1,~~582~~581,~~683~~009.6724 8,~~925~~928.5040 0.00 X-B-5 0.00 1,~~108~~107,~~676~~503.9095 6,~~252~~254.3639 0.00 X-B-6 0.00 1,~~266~~265,~~832~~493.7567 7,~~143~~145.0340 0.00 3-B-1 0.00 1,~~706~~700,~~797~~146.99 13,~~399~~407.8509 0.00 3-B-2 0.00 ~~568~~566,~~601~~386.8918 4,~~464~~466.0243 0.00 3-B-3 0.00 ~~568~~566,~~601~~386.8918 4,~~464~~466.0243 0.00 3-B-4 0.00 ~~324~~323,~~490~~225.0862 2,~~547~~548.5390 0.00 3-B-5 0.00 162,~~741~~107.2004 1,~~277~~278.6635 0.00 3-B-6 0.00 ~~244~~243,~~346~~393.0084 1,~~918~~919.3236 0.00 SES 0.00 0.00 8381,~~122~~555.8884 0.00 Totals 0.00 ~~476~~473,~~937~~305,~~540~~778.8939 45,~~746~~895,~~879~~129.4708 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-1 100,000,000.00 99,~~802~~206,~~435~~940.8391 105,~~266~~414.7716 ~~490~~747,~~228~~119.1510 0.00 0.00 1-CB-2 134,687,000.00 ~~134~~133,~~314~~292,~~825~~626.8170 ~~180~~178,~~696~~319.0891 ~~841~~1,~~503~~263,836.0307 0.00 0.00 1-CB-3 3,502,000.00 3,~~492~~465,~~323~~744.0987 4,~~698~~636.2850 2132,~~879~~861.9403 0.00 0.00 1-CB-4 18,256,000.00 18,256,000.00 0.00 0.00 0.00 0.00 1-CB-5 11,095,000.00 11,~~145~~196,~~852~~937.0823 0.00 0.00 (51,~~085~~319.1529) 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 23,716,000.00 23,~~667~~634,~~265~~897.9761 27,~~771~~934.3126 45,~~597~~463.0679 0.00 0.00 2-NC-2 3,937,000.00 3,937,000.00 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-1 154,905,000.00 153,~~966~~185,~~699~~987.1901 ~~594~~596,~~652~~931.6917 ~~186~~647,~~059~~804.4936 0.00 0.00 3-A-2 2,789,000.00 2,~~772~~758,~~106~~049.2889 10,~~706~~747.4750 311,~~349~~663.9245 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 PO 8,953,551.00 8,~~934~~914,~~110~~796.3101 18,~~267~~345.5664 1,~~046~~660.7460 0.00 0.00 X-B-1 6,820,000.00 6,~~812~~805,~~894~~739.4137 7,~~155~~200.0326 0.00 0.00 0.00 X-B-2 3,173,000.00 3,~~169~~166,~~694~~365.1325 3,~~328~~349.8792 0.00 0.00 0.00 X-B-3 1,586,000.00 1,~~584~~582,~~347~~683.5967 1,~~663~~674.9143 0.00 0.00 0.00 X-B-4 1,586,000.00 1,~~584~~582,~~347~~683.5967 1,~~663~~674.9143 0.00 0.00 0.00 X-B-5 1,111,000.00 1,~~109~~108,~~842~~676.4890 1,~~165~~172.5895 0.00 0.00 0.00 X-B-6 1,269,486.00 1,~~268~~266,~~163~~832.3675 1,~~330~~339.6108 0.00 0.00 0.00 3-B-1 1,720,000.00 1,~~713~~706,~~415~~797.5799 6,~~617~~651.5801 0.00 0.00 0.00 3-B-2 573,000.00 ~~570~~568,~~806~~601.4789 2,~~204~~215.5871 0.00 0.00 0.00 3-B-3 573,000.00 ~~570~~568,~~806~~601.4789 2,~~204~~215.5871 0.00 0.00 0.00 3-B-4 327,000.00 ~~325~~324,~~748~~490.1908 1,~~258~~264.1146 0.00 0.00 0.00 3-B-5 164,000.00 ~~163~~162,~~372~~741.1820 ~~630~~634.9817 0.00 0.00 0.00 3-B-6 246,236.00 ~~245~~244,~~293~~346.3700 ~~947~~952.3716 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 480,989,373.00 ~~479~~476,~~407~~937,~~350~~540.3789 972,~~230~~673.2743 12,~~548~~710,~~664~~408.3340 (51,~~085~~319.1529) 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 ~~595~~852,~~494~~533.9226 9998,~~206~~354,~~940~~407.9165 0.~~99206941~~98354408 ~~595~~852,~~494~~533.9226 1-CB-2 1,~~022~~442,~~199~~155.1199 ~~133~~131,~~292~~850,~~626~~470.7072 0.~~98964731~~97893984 1,~~022~~442,~~199~~155.1199 1-CB-3 2637,~~578~~497.2253 3,~~465~~428,~~744~~247.8733 0.~~98964731~~97893984 2637,~~578~~497.2253 1-CB-4 0.00 18,256,000.00 1.00000000 0.00 1-CB-5 (51,~~085~~319.1529) 11,~~196~~248,~~937~~256.2352 1.~~00918767~~01381312 (51,~~085~~319.1529) 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 3233,~~368~~398.3704 23,~~634~~601,~~897~~499.6156 0.~~99658027~~99517202 3233,~~368~~398.3704 2-NC-2 0.00 3,937,000.00 1.00000000 0.00 2-NC-WIO 0.00 0.00 0.00000000 0.00 3-A-1 ~~780~~1,~~712~~244,735.1852 ~~153~~151,~~185~~941,~~987~~251.0149 0.~~98890279~~98086732 ~~780~~1,~~712~~244,735.1852 3-A-2 1422,~~056~~410.4094 2,~~758~~735,~~049~~638.8994 0.~~98890279~~98086731 1422,~~056~~410.4094 3-A-WIO 0.00 0.00 0.00000000 0.00 PO 1920,~~314~~006.3023 8,~~914~~894,~~796~~789.0178 0.~~99567155~~99343710 1920,~~314~~006.3023 X-B-1 7,~~155~~200.0326 6,~~805~~798,~~739~~539.3711 0.~~99790900~~99685324 7,~~155~~200.0326 X-B-2 3,~~328~~349.8792 3,~~166~~163,~~365~~015.2534 0.~~99790900~~99685324 3,~~328~~349.8792 X-B-3 1,~~663~~674.9143 1,~~582~~581,~~683~~009.6724 0.~~99790900~~99685324 1,~~663~~674.9143 X-B-4 1,~~663~~674.9143 1,~~582~~581,~~683~~009.6724 0.~~99790900~~99685324 1,~~663~~674.9143 X-B-5 1,~~165~~172.5895 1,~~108~~107,~~676~~503.9095 0.~~99790900~~99685324 1,~~165~~172.5895 X-B-6 1,~~330~~339.6108 1,~~266~~265,~~832~~493.7567 0.~~99790998~~99685516 1,~~330~~339.6108 3-B-1 6,~~617~~651.5801 1,~~706~~700,~~797~~146.99 0.~~99232441~~98845755 6,~~617~~651.5801 3-B-2 2,~~204~~215.5871 ~~568~~566,~~601~~386.8918 0.~~99232442~~98845756 2,~~204~~215.5871 3-B-3 2,~~204~~215.5871 ~~568~~566,~~601~~386.8918 0.~~99232442~~98845756 2,~~204~~215.5871 3-B-4 1,~~258~~264.1146 ~~324~~323,~~490~~225.0862 0.~~99232440~~98845755 1,~~258~~264.1146 3-B-5 ~~630~~634.9817 162,~~741~~107.2004 0.~~99232439~~98845756 ~~630~~634.9817 3-B-6 ~~947~~952.3716 ~~244~~243,~~346~~393.0084 0.~~99232444~~98845758 ~~947~~952.3716 SES 0.00 0.00 0.00000000 0.00 Totals 23,~~469~~631,~~809~~762.4651 ~~476~~473,~~937~~305,~~540~~778.8939 0.~~99157605~~98402544 23,~~469~~631,~~809~~762.4651

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-CB-1 100,000,000.00 ~~998~~992.~~02435830~~06940910 1.~~05266770~~05414160 47.~~90228150~~47119100 0.00000000 1-CB-2 134,687,000.00 ~~997~~989.~~23674750~~64730598 1.~~34160001~~32395784 69.~~24784151~~38350450 0.00000000 1-CB-3 3,502,000.00 ~~997~~989.~~23674757~~64730725 1.~~34159909~~32395774 69.~~24784123~~38350371 0.00000000 1-CB-4 18,256,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-CB-5 11,095,000.00 ~~1004~~1009.~~58333303~~18767283 0.00000000 0.00000000 (4.~~60433979~~62544299) 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 23,716,000.00 ~~997~~996.~~94509909~~58026691 1.~~17099469~~17786558 0.~~19383792~~23038413 0.00000000 2-NC-2 3,937,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 154,905,000.00 ~~993~~988.~~94273387~~90279210 3.~~83882179~~85353068 14.~~20111998~~18194610 0.00000000 3-A-2 2,789,000.00 ~~993~~988.~~94273216~~90279312 3.~~83882037~~85353173 14.~~20111868~~18194693 0.00000000 3-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 8,953,551.00 ~~997~~995.~~82871734~~67155087 2.~~04025866~~04897923 0.~~11690781~~18546831 0.00000000 X-B-1 6,820,000.00 ~~998~~997.~~95812463~~90899853 1.~~04912463~~05575660 0.00000000 0.00000000 X-B-2 3,173,000.00 ~~998~~997.~~95812480~~90899779 1.~~04912386~~05575796 0.00000000 0.00000000 X-B-3 1,586,000.00 ~~998~~997.~~95812736~~90899748 1.~~04912358~~05575662 0.00000000 0.00000000 X-B-4 1,586,000.00 ~~998~~997.~~95812736~~90899748 1.~~04912358~~05575662 0.00000000 0.00000000 X-B-5 1,111,000.00 ~~998~~997.~~95812781~~90900090 1.~~04912691~~05576058 0.00000000 0.00000000 X-B-6 1,269,486.00 ~~998~~997.~~95812951~~90998089 1.~~04814862~~05482061 0.00000000 0.00000000 3-B-1 1,720,000.00 ~~996~~992.~~17184302~~32441279 3.~~84743023~~86686628 0.00000000 0.00000000 3-B-2 573,000.00 ~~996~~992.~~17184991~~32441536 3.~~84743455~~86685864 0.00000000 0.00000000 3-B-3 573,000.00 ~~996~~992.~~17184991~~32441536 3.~~84743455~~86685864 0.00000000 0.00000000 3-B-4 327,000.00 ~~996~~992.~~17183486~~32440367 3.~~84743119~~86685015 0.00000000 0.00000000 3-B-5 164,000.00 ~~996~~992.~~17182927~~32439024 3.~~84743902~~86689024 0.00000000 0.00000000 3-B-6 246,236.00 ~~996~~992.~~17184327~~32443672 3.~~84740655~~86685944 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1000 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 58.~~95494920~~52533260 ~~992~~983.~~06940910~~54407650 0.~~99206941~~98354408 58.~~95494920~~52533260 1-CB-2 0.00000000 710.~~58944152~~70746241 ~~989~~978.~~64730598~~93984364 0.~~98964731~~97893984 710.~~58944152~~70746241 1-CB-3 0.00000000 710.~~58944032~~70746145 ~~989~~978.~~64730725~~93984295 0.~~98964731~~97893984 710.~~58944032~~70746145 1-CB-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-CB-5 0.00000000 (4.~~60433979~~62544299) 1,~~009~~013.~~18767283~~81311582 1.~~00918767~~01381312 (4.~~60433979~~62544299) 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.~~36483260~~40824928 ~~996~~995.~~58026691~~17201720 0.~~99658027~~99517202 1.~~36483260~~40824928 2-NC-2 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 58.~~03994177~~03547671 ~~988~~980.~~90279210~~86731539 0.~~98890279~~98086732 58.~~03994177~~03547671 3-A-2 0.00000000 58.~~03994263~~03547508 ~~988~~980.~~90279312~~86731445 0.~~98890279~~98086731 58.~~03994263~~03547508 3-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 2.~~15716647~~23444642 ~~995~~993.~~67155087~~43710445 0.~~99567155~~99343710 2.~~15716647~~23444642 X-B-1 0.00000000 1.~~04912463~~05575660 ~~997~~996.~~90899853~~85324194 0.~~99790900~~99685324 1.~~04912463~~05575660 X-B-2 0.00000000 1.~~04912386~~05575796 ~~997~~996.~~90899779~~85324299 0.~~99790900~~99685324 1.~~04912386~~05575796 X-B-3 0.00000000 1.~~04912358~~05575662 ~~997~~996.~~90899748~~85324086 0.~~99790900~~99685324 1.~~04912358~~05575662 X-B-4 0.00000000 1.~~04912358~~05575662 ~~997~~996.~~90899748~~85324086 0.~~99790900~~99685324 1.~~04912358~~05575662 X-B-5 0.00000000 1.~~04912691~~05576058 ~~997~~996.~~90900090~~85324032 0.~~99790900~~99685324 1.~~04912691~~05576058 X-B-6 0.00000000 1.~~04814862~~05482061 ~~997~~996.~~90998089~~85516028 0.~~99790998~~99685516 1.~~04814862~~05482061 3-B-1 0.00000000 3.~~84743023~~86686628 ~~992~~988.~~32441279~~45755233 0.~~99232441~~98845755 3.~~84743023~~86686628 3-B-2 0.00000000 3.~~84743455~~86685864 ~~992~~988.~~32441536~~45755672 0.~~99232442~~98845756 3.~~84743455~~86685864 3-B-3 0.00000000 3.~~84743455~~86685864 ~~992~~988.~~32441536~~45755672 0.~~99232442~~98845756 3.~~84743455~~86685864 3-B-4 0.00000000 3.~~84743119~~86685015 ~~992~~988.~~32440367~~45755352 0.~~99232440~~98845755 3.~~84743119~~86685015 3-B-5 0.00000000 3.~~84743902~~86689024 ~~992~~988.~~32439024~~45756098 0.~~99232439~~98845756 3.~~84743902~~86689024 3-B-6 0.00000000 3.~~84740655~~86685944 ~~992~~988.~~32443672~~45757728 0.~~99232444~~98845758 3.~~84740655~~86685944 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-1 100,000,000.00 5.50000% 99,~~802~~206,~~435~~940.8391 ~~457~~454,~~427~~698.8348 0.00 0.00 1-CB-2 134,687,000.00 5.50000% ~~134~~133,~~314~~292,~~825~~626.8170 ~~615~~610,~~609~~924.6254 0.00 0.00 1-CB-3 3,502,000.00 5.50000% 3,~~492~~465,~~323~~744.0987 1615,~~006~~884.4866 0.00 0.00 1-CB-4 18,256,000.00 5.50000% 18,256,000.00 83,673.33 0.00 0.00 1-CB-5 11,095,000.00 5.50000% 11,~~145~~196,~~852~~937.0823 51,~~085~~319.1630 0.00 0.00 1-CB-WIO 0.00 0.~~53540~~53218% ~~174~~173,~~548~~072,~~917~~724.1445 7776,~~877~~754.4132 0.00 0.00 1-CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-NC-1 23,716,000.00 5.50000% 23,~~667~~634,~~265~~897.9761 108,~~474~~326.9761 0.00 0.00 2-NC-2 3,937,000.00 5.50000% 3,937,000.00 18,044.58 0.00 0.00 2-NC-WIO 0.00 0.~~46528~~46524% 23,~~058~~032,~~476~~001.7093 8,~~940~~929.6245 0.00 0.00 3-A-1 154,905,000.00 4.75000% 153,~~966~~185,~~699~~987.1901 ~~609~~606,~~451~~361.5220 0.00 0.00 3-A-2 2,789,000.00 4.75000% 2,~~772~~758,~~106~~049.2889 10,~~972~~917.9228 0.00 0.00 3-A-WIO 0.00 0.57736% 105,~~997~~424,~~156~~169.6189 50,~~998~~722.5861 0.00 0.00 PO 8,953,551.00 0.00000% 8,~~934~~914,~~110~~796.3101 0.00 0.00 0.00 X-B-1 6,820,000.00 5.50000% 6,~~812~~805,~~894~~739.4137 31,~~225~~192.7797 0.00 0.00 X-B-2 3,173,000.00 5.50000% 3,~~169~~166,~~694~~365.1325 14,~~527~~512.7651 0.00 0.00 X-B-3 1,586,000.00 5.50000% 1,~~584~~582,~~347~~683.5967 7,~~261~~253.5997 0.00 0.00 X-B-4 1,586,000.00 5.50000% 1,~~584~~582,~~347~~683.5967 7,~~261~~253.5997 0.00 0.00 X-B-5 1,111,000.00 5.50000% 1,~~109~~108,~~842~~676.4890 5,~~086~~081.7844 0.00 0.00 X-B-6 1,269,486.00 5.50000% 1,~~268~~266,~~163~~832.3675 5,~~812~~806.4232 0.00 0.00 3-B-1 1,720,000.00 4.75000% 1,~~713~~706,~~415~~797.5799 6,~~782~~756.2708 0.00 0.00 3-B-2 573,000.00 4.75000% ~~570~~568,~~806~~601.4789 2,~~259~~250.4472 0.00 0.00 3-B-3 573,000.00 4.75000% ~~570~~568,~~806~~601.4789 2,~~259~~250.4472 0.00 0.00 3-B-4 327,000.00 4.75000% ~~325~~324,~~748~~490.1908 1,~~289~~284.4244 0.00 0.00 3-B-5 164,000.00 4.75000% ~~163~~162,~~372~~741.1820 ~~646~~644.6818 0.00 0.00 3-B-6 246,236.00 4.75000% ~~245~~244,~~293~~346.3700 ~~970~~967.9520 0.00 0.00 SES 0.00 0.00000% ~~479~~476,~~407~~937,~~351~~540.4372 0.00 0.00 0.00 Totals 480,989,373.00 2,~~193~~181,~~947~~810.1388 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 0.0004 0.00 ~~457~~454,~~427~~698.8344 0.00 9998,~~206~~354,~~940~~407.9165 1-CB-2 0.0005 0.00 ~~615~~610,~~609~~924.6249 0.00 ~~133~~131,~~292~~850,~~626~~470.7072 1-CB-3 0.00 0.00 1615,~~006~~884.4866 0.00 3,~~465~~428,~~744~~247.8733 1-CB-4 0.0001 0.00 83,673.33 0.00 18,256,000.00 1-CB-5 0.00 0.00 51,~~085~~319.1629 0.00 11,~~196~~248,~~937~~256.2352 1-CB-WIO 0.0001 0.00 7776,~~877~~754.4131 0.00 ~~173~~170,~~072~~919,~~724~~067.4588 1-CB-R 0.00 0.00 0.00 0.00 0.00 2-NC-1 0.0001 0.00 108,~~474~~326.9761 0.00 23,~~634~~601,~~897~~499.6156 2-NC-2 0.00 0.00 18,044.58 0.00 3,937,000.00 2-NC-WIO 0.00 0.00 8,~~940~~929.6245 0.00 23,~~032~~004,~~001~~939.9388 3-A-1 0.0003 0.00 ~~609~~606,~~451~~361.5217 0.00 ~~153~~151,~~185~~941,~~987~~251.0149 3-A-2 0.00 0.00 10,~~972~~917.9228 0.00 2,~~758~~735,~~049~~638.8994 3-A-WIO 0.00 0.00 50,~~998~~722.5860 0.00 ~~105~~104,~~424~~382,~~169~~725.8900 PO 0.00 0.00 0.00 0.00 8,~~914~~894,~~796~~789.0178 X-B-1 0.00 0.00 31,~~225~~192.7797 0.00 6,~~805~~798,~~739~~539.3711 X-B-2 0.00 0.00 14,~~527~~512.7651 0.00 3,~~166~~163,~~365~~015.2534 X-B-3 0.00 0.00 7,~~261~~253.5997 0.00 1,~~582~~581,~~683~~009.6724 X-B-4 0.00 0.00 7,~~261~~253.5997 0.00 1,~~582~~581,~~683~~009.6724 X-B-5 0.00 0.00 5,~~086~~081.7844 0.00 1,~~108~~107,~~676~~503.9095 X-B-6 0.00 0.00 5,~~812~~806.4232 0.00 1,~~266~~265,~~832~~493.7567 3-B-1 0.00 0.00 6,~~782~~756.2708 0.00 1,~~706~~700,~~797~~146.99 3-B-2 0.00 0.00 2,~~259~~250.4472 0.00 ~~568~~566,~~601~~386.8918 3-B-3 0.00 0.00 2,~~259~~250.4472 0.00 ~~568~~566,~~601~~386.8918 3-B-4 0.00 0.00 1,~~289~~284.4244 0.00 ~~324~~323,~~490~~225.0862 3-B-5 0.00 0.00 ~~646~~644.6818 0.00 162,~~741~~107.2004 3-B-6 0.00 0.00 ~~970~~967.9520 0.00 ~~244~~243,~~346~~393.0084 SES 0.00 0.00 8381,~~122~~555.8884 0.00 ~~476~~473,~~937~~305,~~540~~777.7200 Totals 0.0015 0.00 2,~~277~~263,~~070~~366.0157 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-1 100,000,000.00 5.50000% ~~998~~992.~~02435830~~06940910 4.~~57427830~~54698480 0.00000000 0.00000000 1-CB-2 134,687,000.00 5.50000% ~~997~~989.~~23674750~~64730598 4.~~57066844~~53588349 0.00000000 0.00000000 1-CB-3 3,502,000.00 5.50000% ~~997~~989.~~23674757~~64730725 4.~~57066819~~53588235 0.00000000 0.00000000 1-CB-4 18,256,000.00 5.50000% 1000.00000000 4.58333315 0.00000000 0.00000000 1-CB-5 11,095,000.00 5.50000% ~~1004~~1009.~~58333303~~18767283 4.~~60434069~~62544389 0.00000000 0.00000000 1-CB-WIO 0.00 0.~~53540~~53218% ~~997~~989.~~69444068~~25675304 0.~~44513515~~43871575 0.00000000 0.00000000 1-CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 23,716,000.00 5.50000% ~~997~~996.~~94509909~~58026691 4.~~57391508~~56765939 0.00000000 0.00000000 2-NC-2 3,937,000.00 5.50000% 1000.00000000 4.58333249 0.00000000 0.00000000 2-NC-WIO 0.00 0.~~46528~~46524% ~~998~~996.~~09646621~~95049396 0.~~38699873~~38651523 0.00000000 0.00000000 3-A-1 154,905,000.00 4.75000% ~~993~~988.~~94273387~~90279210 3.~~93435667~~91440689 0.00000000 0.00000000 3-A-2 2,789,000.00 4.75000% ~~993~~988.~~94273216~~90279312 3.~~93435640~~91440660 0.00000000 0.00000000 3-A-WIO 0.00 0.57736% ~~993~~987.~~09126856~~72293485 0.~~47780758~~47522200 0.00000000 0.00000000 PO 8,953,551.00 0.00000% ~~997~~995.~~82871734~~67155087 0.00000000 0.00000000 0.00000000 X-B-1 6,820,000.00 5.50000% ~~998~~997.~~95812463~~90899853 4.~~57855865~~57374927 0.00000000 0.00000000 X-B-2 3,173,000.00 5.50000% ~~998~~997.~~95812480~~90899779 4.~~57855657~~57375039 0.00000000 0.00000000 X-B-3 1,586,000.00 5.50000% ~~998~~997.~~95812736~~90899748 4.~~57855612~~57375158 0.00000000 0.00000000 X-B-4 1,586,000.00 5.50000% ~~998~~997.~~95812736~~90899748 4.~~57855612~~57375158 0.00000000 0.00000000 X-B-5 1,111,000.00 5.50000% ~~998~~997.~~95812781~~90900090 4.~~57855986~~57375338 0.00000000 0.00000000 X-B-6 1,269,486.00 5.50000% ~~998~~997.~~95812951~~90998089 4.~~57856172~~57375662 0.00000000 0.00000000 3-B-1 1,720,000.00 4.75000% ~~996~~992.~~17184302~~32441279 3.~~94318023~~92795349 0.00000000 0.00000000 3-B-2 573,000.00 4.75000% ~~996~~992.~~17184991~~32441536 3.~~94317627~~92795812 0.00000000 0.00000000 3-B-3 573,000.00 4.75000% ~~996~~992.~~17184991~~32441536 3.~~94317627~~92795812 0.00000000 0.00000000 3-B-4 327,000.00 4.75000% ~~996~~992.~~17183486~~32440367 3.~~94318043~~92795107 0.00000000 0.00000000 3-B-5 164,000.00 4.75000% ~~996~~992.~~17182927~~32439024 3.~~94317073~~92792683 0.00000000 0.00000000 3-B-6 246,236.00 4.75000% ~~996~~992.~~17184327~~32443672 3.~~94316834~~92793905 0.00000000 0.00000000 SES 0.00 0.00000% ~~996~~991.~~71089898~~57604395 0.00000000 0.00000000 0.00000000 (5) All classes are per $1000 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.~~00000000~~00000040 0.00000000 4.~~57427830~~54698440 0.00000000 ~~992~~983.~~06940910~~54407650 1-CB-2 0.~~00000000~~00000037 0.00000000 4.~~57066844~~53588312 0.00000000 ~~989~~978.~~64730598~~93984364 1-CB-3 0.00000000 0.00000000 4.~~57066819~~53588235 0.00000000 ~~989~~978.~~64730725~~93984295 1-CB-4 0.~~00000000~~00000055 0.00000000 4.58333315 0.00000000 1000.00000000 1-CB-5 0.00000000 0.00000000 4.~~60434069~~62544299 0.00000000 ~~1009~~1013.~~18767283~~81311582 1-CB-WIO 0.~~00000000~~00000006 0.00000000 0.~~44513515~~43871569 0.00000000 ~~989~~976.~~25675304~~94678732 1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 0.~~00000000~~00000042 0.00000000 4.~~57391508~~56765939 0.00000000 ~~996~~995.~~58026691~~17201720 2-NC-2 0.00000000 0.00000000 4.58333249 0.00000000 1000.00000000 2-NC-WIO 0.00000000 0.00000000 0.~~38699873~~38651523 0.00000000 ~~996~~995.~~95049396~~77910103 3-A-1 0.~~00000000~~00000019 0.00000000 3.~~93435667~~91440670 0.00000000 ~~988~~980.~~90279210~~86731539 3-A-2 0.00000000 0.00000000 3.~~93435640~~91440660 0.00000000 ~~988~~980.~~90279312~~86731445 3-A-WIO 0.00000000 0.00000000 0.~~47780758~~47522191 0.00000000 ~~987~~977.~~72293485~~96559928 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~993.~~67155087~~43710445 X-B-1 0.00000000 0.00000000 4.~~57855865~~57374927 0.00000000 ~~997~~996.~~90899853~~85324194 X-B-2 0.00000000 0.00000000 4.~~57855657~~57375039 0.00000000 ~~997~~996.~~90899779~~85324299 X-B-3 0.00000000 0.00000000 4.~~57855612~~57375158 0.00000000 ~~997~~996.~~90899748~~85324086 X-B-4 0.00000000 0.00000000 4.~~57855612~~57375158 0.00000000 ~~997~~996.~~90899748~~85324086 X-B-5 0.00000000 0.00000000 4.~~57855986~~57375338 0.00000000 ~~997~~996.~~90900090~~85324032 X-B-6 0.00000000 0.00000000 4.~~57856172~~57375662 0.00000000 ~~997~~996.~~90998089~~85516028 3-B-1 0.00000000 0.00000000 3.~~94318023~~92795349 0.00000000 ~~992~~988.~~32441279~~45755233 3-B-2 0.00000000 0.00000000 3.~~94317627~~92795812 0.00000000 ~~992~~988.~~32441536~~45755672 3-B-3 0.00000000 0.00000000 3.~~94317627~~92795812 0.00000000 ~~992~~988.~~32441536~~45755672 3-B-4 0.00000000 0.00000000 3.~~94318043~~92795107 0.00000000 ~~992~~988.~~32440367~~45755352 3-B-5 0.00000000 0.00000000 3.~~94317073~~92792683 0.00000000 ~~992~~988.~~32439024~~45756098 3-B-6 0.00000000 0.00000000 3.~~94316834~~92793905 0.00000000 ~~992~~988.~~32443672~~45757728 SES 0.00000000 0.00000000 0.~~17281646~~16955851 0.00000000 ~~991~~984.~~57604395~~02543282 (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 1-CB-PO 0.00000% 0.00 0.00 6,~~193~~185,~~220~~191.8553 6,~~185~~176,~~191~~549.5345 99.~~73187758~~59253010% 2-NC-PO 0.00000% 0.00 0.00 ~~307~~306,~~046~~669.3639 306,~~669~~269.3927 99.~~77401062~~64383272% 3-A-PO 0.00000% 0.00 0.00 2,~~433~~422,~~843~~935.1009 2,~~422~~411,~~935~~971.0905 9998.~~12321227~~67466915% 1-CB-SES 0.00000% ~~287,294,371.39~~ 285,678,293.82 283,373,828.76 0.00 0.00 9998.~~24678504~~44619656% 2-NC-SES 0.00000% 29,~~350~~316,~~888~~695.5217 29,~~316~~281,~~695~~440.1724 0.00 0.00 99.~~71198877~~59207965% 3-A-SES 0.00000% ~~162,762,091.52~~ 161,942,551.73 160,650,508.00 0.00 0.00 98.~~90128598~~11221118%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 45,~~769~~915,~~052~~121.1321 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 45,~~769~~915,~~052~~121.1321 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2219,~~172~~992.6613 Payment of Interest and Principal 45,~~746~~895,~~879~~129.4708 Total Withdrawals (Pool Distribution Amount) 45,~~769~~915,~~052~~121.1321 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 1917,~~975~~806.4411 Wells Fargo Bank, BA, as Trustee 2,~~197~~186.2202 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2219,~~172~~992.6613

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 5622 0 0 0 5622 63,~~594~~451,~~639~~700.0577 0.00 0.00 0.00 63,~~594~~451,~~639~~700.0577 60 Days 03 0 0 0 03 0416,424.0099 0.00 0.00 0.00 0416,424.0099 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 5625 0 0 0 5625 63,~~594~~868,~~639~~125.0576 0.00 0.00 0.00 63,~~594~~868,~~639~~125.0576 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 10.~~571709~~620068% 0.000000% 0.000000% 0.000000% 10.~~571709~~620068% 10.~~380279~~728057% 0.000000% 0.000000% 0.000000% 10.~~380279~~728057% 60 Days 0.~~000000~~084555% 0.000000% 0.000000% 0.000000% 0.~~000000~~084555% 0.~~000000~~087835% 0.000000% 0.000000% 0.000000% 0.~~000000~~087835% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~571709~~704622% 0.000000% 0.000000% 0.000000% 10.~~571709~~704622% 10.~~380279~~815893% 0.000000% 0.000000% 0.000000% 10.~~380279~~815893%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 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 337 0 0 0 337 4906,~~123,578~~462.3407 0.00 0.00 0.00 4906,~~123,578~~462.3407 60 Days 02 0 0 0 02 0288,228.0064 0.00 0.00 0.00 0288,228.0064 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 339 0 0 0 339 41,~~123~~194,~~578~~690.3471 0.00 0.00 0.00 41,~~123~~194,~~578~~690.3471 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~616063~~344658% 0.000000% 0.000000% 0.000000% 10.~~616063~~344658% 10.~~442087~~319600% 0.000000% 0.000000% 0.000000% 10.~~442087~~319600% 60 Days 0.~~000000~~098474% 0.000000% 0.000000% 0.000000% 0.~~000000~~098474% 0.~~000000~~101624% 0.000000% 0.000000% 0.000000% 0.~~000000~~101624% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~616063~~443131% 0.000000% 0.000000% 0.000000% 10.~~616063~~443131% 10.~~442087~~421224% 0.000000% 0.000000% 0.000000% 10.~~442087~~421224% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~632,307~~0.1400 0.00 0.00 0.00 ~~632,307~~0.1400 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~632,307~~0.1400 0.00 0.00 0.00 ~~632,307~~0.1400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~724138~~000000% 0.000000% 0.000000% 0.000000% 10.~~724138~~000000% 20.~~154985~~000000% 0.000000% 0.000000% 0.000000% 20.~~154985~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~724138~~000000% 0.000000% 0.000000% 0.000000% 10.~~724138~~000000% 20.~~154985~~000000% 0.000000% 0.000000% 0.000000% 20.~~154985~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 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 2215 0 0 0 2215 12,~~838~~545,~~753~~238.5770 0.00 0.00 0.00 12,~~838~~545,~~753~~238.5770 60 Days 01 0 0 0 01 0128,196.0035 0.00 0.00 0.00 0128,196.0035 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 2216 0 0 0 2216 12,~~838~~673,~~753~~435.5705 0.00 0.00 0.00 12,~~838~~673,~~753~~435.5705 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~503759~~028101% 0.000000% 0.000000% 0.000000% 1.~~503759~~028101% 1.~~131617~~579225% 0.000000% 0.000000% 0.000000% 1.~~131617~~579225% 60 Days 0.~~000000~~068540% 0.000000% 0.000000% 0.000000% 0.~~000000~~068540% 0.~~000000~~079541% 0.000000% 0.000000% 0.000000% 0.~~000000~~079541% 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 1.~~503759~~096642% 0.000000% 0.000000% 0.000000% 1.~~503759~~096642% 1.~~131617~~658766% 0.000000% 0.000000% 0.000000% 1.~~131617~~658766%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4228,~~069~~164.1955

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~747144~~745048% Weighted Average Net Coupon 5.~~497144~~495048% Weighted Average Pass-Through Rate 5.~~491644~~489548% Weighted Average Maturity(Stepdown Calculation ) ~~358~~357 Beginning Scheduled Collateral Loan Count 3,~~573~~563 Number Of Loans Paid In Full 1015 Ending Scheduled Collateral Loan Count 3,~~563~~548 Beginning Scheduled Collateral Balance ~~479~~476,~~407~~937,~~351~~540.4372 Ending Scheduled Collateral Balance ~~476~~473,~~937~~305,~~540~~777.7200 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2003 ~~477~~474,~~775~~097,~~836~~414.1904 Monthly P &I Constant 3,~~259~~249,~~220~~686.4858 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 ~~476~~473,~~937~~305,~~540~~777.7200 Scheduled Principal ~~963~~966,~~201~~329.1008 Unscheduled Principal 12,~~506~~665,~~609~~434.6164

Group Level Collateral Statement Group 3 4 5 Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~962221~~958828 6.~~063447~~063422 5.~~310469~~310288 Weighted Average Net Rate 5.~~712221~~708829 5.~~813447~~813422 5.~~060469~~060288 Weighted Average Maturity ~~354~~353 ~~358~~357 ~~175~~174 Beginning Loan Count 2,~~050~~042 58 1,~~465~~463 Loans Paid In Full 811 0 24 Ending Loan Count 2,~~042~~031 58 1,~~463~~459 Beginning Scheduled Balance ~~287~~285,~~294~~678,~~371~~293.3982 29,~~350~~316,~~888~~695.5217 ~~162~~161,~~762~~942,~~091~~551.5273 Ending scheduled Balance ~~285~~283,~~678~~373,~~293~~828.8276 29,~~316~~281,~~695~~440.1724 ~~161~~160,~~942~~650,~~551~~508.7300 Record Date 1112/3031/2003 1112/3031/2003 1112/3031/2003 Principal And Interest Constant 1,~~731~~723,~~631~~318.9233 177,868.5254 1,~~349~~348,~~720~~499.0471 Scheduled Principal 304,~~204~~728.7238 29,~~562~~735.2364 ~~629~~631,~~434~~865.1506 Unscheduled Principal 1,~~311~~999,~~872~~736.8568 45,~~631~~519.1229 ~~190~~660,~~105~~178.6467 Scheduled Interest 1,~~427~~418,~~427~~589.2095 148,~~306~~132.2990 ~~720~~716,~~285~~634.8965 Servicing Fees 59,~~852~~516.9929 6,~~114~~107.7764 33,~~908~~738.7304 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~316~~309.7338 134.5236 ~~745~~742.9728 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,~~366~~357,~~257~~764.4828 ~~142~~141,~~057~~890.0090 ~~685~~682,~~631~~154.1933 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.~~706721~~703328 5.~~807947~~807922 5.~~054969~~054788

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~747144~~745048 Weighted Average Net Rate 5.~~497144~~495048 Weighted Average Maturity ~~358~~357 Beginning Loan Count 3,~~573~~563 Loans Paid In Full 1015 Ending Loan Count 3,~~563~~548 Beginning Scheduled Balance ~~479~~476,~~407~~937,~~351~~540.4372 Ending scheduled Balance ~~476~~473,~~937~~305,~~540~~777.7200 Record Date 1112/3031/2003 Principal And Interest Constant 3,~~259~~249,~~220~~686.4858 Scheduled Principal ~~963~~966,~~201~~329.1008 Unscheduled Principal 12,~~506~~665,~~609~~434.6164 Scheduled Interest 2,~~296~~283,~~019~~357.3850 Servicing Fees 99,~~876~~361.4997 Master Servicing Fees 0.00 Trustee Fee 2,~~197~~186.2202 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~193~~181,~~945~~809.6751 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.~~491644~~489548

Miscellaneous Reporting Group 3 CPR % 58.~~349541~~092287% Subordinate % 5.~~012329~~035850% Subordinate Prepayment % 0.000000% Subordinate Prepayment % 100.000000% Senior % 94.~~987671~~964150% Group 4 CPR % 0.~~189368~~225912% Subordinate % 4.~~955681~~956504% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.~~044319~~043496% Group 5 CPR % 14.~~397999~~802058% Subordinate % 2.~~238808~~241467% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~761192~~758533%

Group

Filing Compare · BANC OF AMERICA ALTERNATIVE LOAN TRUST SER 2003 9