8-K 1 bam03008_march.txt MARCH 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): March 25, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-11 54-2132817 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On March 25, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., 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 March 25, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-8 Trust By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 4/5/04 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 March 25, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 112/3029/0304 Distribution Date: 123/2625/0304 BAM 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-A-1 05948XVR9 SEN 5.50000% ~~150~~139,~~245~~874,~~468~~178.6992 ~~688~~641,~~625~~090.0600 ~~981~~5,~~739~~023,184.2460 1-A-2 05948XVS7 SEN 5.50000% 32,191,000.00 147,542.0809 0.00 1-A-3 05948XVT5 SEN 5.50000% 934,000.00 4,280.83 0.00 1-A-4 05948XVU2 SEN 5.50000% 1918,~~891~~362,~~348~~739.8244 9184,~~168~~162.6856 ~~144~~740,~~697~~359.1290 1-A-5 05948XVV0 SEN 5.50000% 2,323,000.00 10,647.08 0.00 1-A-6 05948XVW8 SEN 5.50000% 4,070,956.50 18,658.55 0.00 1-A-7 05948XVX6 SEN 6.00000% 4,070,956.50 20,354.78 0.00 1-A-8 05948XVY4 SEN 5.50000% 2422,~~942~~251,~~521~~598.7346 ~~114~~101,~~319~~986.8950 ~~254~~1,~~720~~303,309.9787 1-A-9 05948XVZ1 SEN 5.50000% 14,040,000.00 64,350.00 0.00 1-A-10 05948XWA5 SEN 5.50000% ~~616~~569,~~987~~573.2303 2,~~827~~610.8654 422,~~488~~964.2039 1-A-11 05948XWB3 SEN 0.00000% 370,087.00 0.00 0.00 1-A-12 05948XWC1 SEN 5.50000% 11,~~986~~367,~~764~~119.3529 5452,~~939~~099.3430 58300,~~655~~116.1815 1-A-13 05948XWD9 SEN 5.50000% 29,474,000.00 135,089.17 0.00 1-A-R 05948XWF4 SEN 5.50000% 0.00 0.00 0.00 2-A-1 05948XWG2 SEN 4.50000% 1412,~~547~~607,~~171~~158.8969 5447,~~551~~276.8984 ~~179~~763,~~879~~936.4609 2-A-2 05948XWH0 SEN 4.50000% 25,~~093~~377.7511 9495.1016 (9495.1016) 2-A-3 05948XWJ6 SEN 4.50000% 20,275,000.00 76,031.2524 0.00 2-A-4 05948XWK3 SEN 4.75000% 2423,~~890~~505,~~904~~382.0372 9893,~~526~~042.5013 ~~128~~545,~~418~~600.1166 2-A-5 05948XWL1 SEN 5.00000% 7773,~~942~~603,~~381~~815.2322 ~~324~~306,~~759~~682.9253 ~~402~~1,~~123~~708,472.3409 2-A-6 05948XWM9 SEN 4.50000% 4340,~~095~~696,~~115~~279.5942 ~~161~~152,~~606~~611.6803 ~~222~~944,~~337~~631.9816 3-A-1 05948XWP2 SEN 5.50000% 8180,~~628~~278,~~189~~589.3681 ~~374~~367,~~129~~943.2053 ~~183~~2,~~374~~641,223.9436 3-A-2 05948XWQ0 SEN 5.50000% 5,000,000.00 22,916.67 0.00 3-A-3 05948XWR8 SEN 5.50000% 11,733,000.00 53,776.25 0.00 3-A-4 05948XWS6 SEN 5.50000% 5,000,000.00 22,916.67 0.00 3-A-5 05948XWT4 SEN 5.50000% 5,009,000.00 22,957.92 0.00 3-A-6 05948XWU1 SEN 5.50000% 15,557,000.00 71,302.92 0.00 3-A-7 05948XWV9 SEN 5.25000% 5,000,000.00 21,875.00 0.00 3-A-8 05948XWW7 SEN 5.50000% 16,758,000.00 76,807.50 0.00 3-A-9 05948XWX5 SEN 6.00000% 2,500,000.00 12,500.00 0.00 3-A-10 05948XWY3 SEN 5.50000% 10,~~817~~719,~~876~~352.3028 49,~~581~~130.9336 13192,~~386~~815.8168 A-PO 05948XXA4 SEN 0.00000% 5,~~780~~744,~~062~~876.9741 0.00 8,~~058~~655.1734 1-B-1 05948XXB2 SUB 5.50000% 4,~~603~~588,~~287~~960.4028 21,~~098~~032.4074 4,~~738~~854.2451 1-B-2 05948XXC0 SUB 5.50000% 1,~~842~~836,~~114~~380.1481 8,~~443~~416.0275 1,~~896~~942.1265 1-B-3 05948XXD8 SUB 5.50000% ~~920~~917,~~058~~194.0954 4,~~216~~203.9381 ~~947~~970.0327 1-B-4 05948XXM8 SUB 5.50000% ~~614~~612,~~371~~458.0489 2,~~815~~807.8710 ~~632~~647.3890 1-B-5 05948XXN6 SUB 5.50000% ~~460~~459,~~528~~095.5420 2,~~110~~104.7619 ~~474~~485.0366 1-B-6 05948XXP1 SUB 5.50000% ~~460~~458,~~414~~981.6465 2,~~110~~103.2367 ~~473~~485.9154 2-B-1 05948XXE6 SUB 4.75000% ~~915~~905,~~548~~057.7173 3,~~624~~582.0552 3,~~471~~551.2169 2-B-2 05948XXF3 SUB 4.75000% ~~274~~271,~~963~~812.4977 1,~~088~~075.4093 1,~~042~~066.5067 2-B-3 05948XXG1 SUB 4.75000% ~~366~~362,~~617~~417.9802 1,~~451~~434.2057 1,~~389~~422.9922 2-B-4 05948XXQ9 SUB 4.75000% ~~183~~181,~~308~~208.9951 ~~725~~717.6028 ~~695~~711.0011 2-B-5 05948XXR7 SUB 4.75000% 9089,~~658~~619.2543 ~~358~~354.8674 ~~343~~351.7269 2-B-6 05948XXS5 SUB 4.75000% ~~184~~181,~~090~~981.8540 ~~728~~720.6934 ~~697~~714.9614 3-B-1 05948XXH9 SUB 5.50000% 2,~~418~~410,~~436~~657.0128 11,~~084~~048.5085 2,~~577~~630.9141 3-B-2 05948XXJ5 SUB 5.50000% ~~834~~831,~~115~~432.6881 3,~~823~~810.0373 ~~889~~907.1223 3-B-3 05948XXK2 SUB 5.50000% ~~499~~497,~~470~~863.4796 2,~~289~~281.2488 ~~532~~543.4125 3-B-4 05948XXT3 SUB 5.50000% ~~250~~249,~~734~~927.1871 1,~~149~~145.2050 ~~267~~272.2771 3-B-5 05948XXU0 SUB 5.50000% ~~249~~248,~~735~~931.2398 1,~~144~~140.6294 ~~266~~271.2062 3-B-6 05948XXV8 SUB 5.50000% ~~250~~249,~~713~~907.6423 1,~~149~~145.1041 ~~267~~272.2569 1-A-WIO 05948XWE7 SEN 0.~~41652~~40096% 0.00 7164,~~913~~240.7686 0.00 2-A-WIO 05948XWN7 SEN 0.~~39039~~37887% 0.00 5147,~~947~~325.9491 0.00 3-A-WIO 05948XWZ0 SEN 0.~~26684~~26630% 0.00 1716,~~043~~849.8142 0.00 SES 05948XXL0 SEN 0.00000% 0.00 ~~110~~108,~~904~~880.0504 0.00 Totals ~~656~~629,~~135~~265,~~053~~930.2700 32,~~118~~987,~~358~~160.9833 214,~~603~~217,~~387~~276.6709

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~149~~134,~~263~~850,~~729~~994.4531 15,~~670~~664,~~364~~274.3060 0.00 1-A-2 0.00 32,191,000.00 147,542.0809 0.00 1-A-3 0.00 934,000.00 4,280.83 0.00 1-A-4 0.00 1917,~~746~~622,~~651~~379.7054 ~~235~~824,~~865~~522.8046 0.00 1-A-5 0.00 2,323,000.00 10,647.08 0.00 1-A-6 0.00 4,070,956.50 18,658.55 0.00 1-A-7 0.00 4,070,956.50 20,354.78 0.00 1-A-8 0.00 2420,~~687~~948,~~800~~288.7658 ~~369~~1,~~040~~405,296.8637 0.00 1-A-9 0.00 14,040,000.00 64,350.00 0.00 1-A-10 0.00 ~~612~~546,~~499~~608.0364 725,~~316~~574.0693 0.00 1-A-11 0.00 370,087.00 0.00 0.00 1-A-12 0.00 11,~~928~~067,~~109~~003.1715 ~~113~~352,~~594~~215.5245 0.00 1-A-13 0.00 29,474,000.00 135,089.17 0.00 1-A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 1411,~~367~~843,~~292~~222.4359 ~~234~~811,~~431~~212.3593 0.00 2-A-2 0.00 25,~~187~~472.8528 0.00 0.00 2-A-3 0.00 20,275,000.00 76,031.2524 0.00 2-A-4 0.00 2422,~~762~~959,~~485~~782.9105 ~~226~~638,~~944~~642.6179 0.00 2-A-5 0.00 7771,~~540~~895,~~257~~343.8913 ~~726~~2,~~883~~015,154.2662 0.00 2-A-6 0.00 4239,~~872~~751,~~777~~648.6125 ~~383~~1,~~944~~097,242.6619 0.00 3-A-1 0.00 8177,~~444~~637,~~814~~366.4144 ~~557~~3,~~504~~009,166.1489 0.00 3-A-2 0.00 5,000,000.00 22,916.67 0.00 3-A-3 0.00 11,733,000.00 53,776.25 0.00 3-A-4 0.00 5,000,000.00 22,916.67 0.00 3-A-5 0.00 5,009,000.00 22,957.92 0.00 3-A-6 0.00 15,557,000.00 71,302.92 0.00 3-A-7 0.00 5,000,000.00 21,875.00 0.00 3-A-8 0.00 16,758,000.00 76,807.50 0.00 3-A-9 0.00 2,500,000.00 12,500.00 0.00 3-A-10 0.00 10,~~804~~526,~~489~~536.4960 62241,~~968~~946.7404 0.00 A-PO 0.00 5,~~772~~736,~~004~~221.8007 8,~~058~~655.1734 0.00 1-B-1 0.00 4,~~598~~584,~~549~~105.1777 25,~~836~~887.6425 0.00 1-B-2 0.00 1,~~840~~834,~~218~~438.0316 10,~~339~~359.1440 0.00 1-B-3 0.00 ~~919~~916,~~111~~224.0627 5,~~163~~174.9608 0.00 1-B-4 0.00 ~~613~~611,~~738~~810.6699 3,~~448~~455.2500 0.00 1-B-5 0.00 ~~460~~458,~~054~~609.5154 2,~~584~~589.7985 0.00 1-B-6 0.00 ~~459~~458,~~940~~496.7210 2,~~584~~589.1421 0.00 2-B-1 0.00 ~~912~~901,~~077~~506.5004 7,~~095~~134.2621 0.00 2-B-2 0.00 ~~273~~270,~~920~~746.9910 2,~~130~~142.9060 0.00 2-B-3 0.00 ~~365~~360,~~227~~994.9980 2,~~841~~856.1979 0.00 2-B-4 0.00 ~~182~~180,~~613~~497.9940 1,~~420~~428.6039 0.00 2-B-5 0.00 9089,~~314~~267.5374 ~~702~~706.5843 0.00 2-B-6 0.00 ~~183~~181,~~392~~267.8826 1,~~426~~434.6548 0.00 3-B-1 0.00 2,~~415~~408,~~858~~026.1087 13,~~662~~679.4126 0.00 3-B-2 0.00 ~~833~~830,~~226~~525.5658 4,~~712~~717.1596 0.00 3-B-3 0.00 ~~498~~497,~~938~~320.0671 2,~~821~~825.6513 0.00 3-B-4 0.00 ~~250~~249,~~466~~655.9100 1,~~416~~418.4721 0.00 3-B-5 0.00 ~~249~~248,~~469~~660.0335 1,~~410~~412.8256 0.00 3-B-6 0.00 ~~250~~249,~~446~~634.3954 1,~~416~~418.3510 0.00 1-A-WIO 0.00 0.00 7164,~~913~~240.7686 0.00 2-A-WIO 0.00 0.00 5147,~~947~~325.9491 0.00 3-A-WIO 0.00 0.00 1716,~~043~~849.8142 0.00 SES 0.00 0.00 ~~110~~108,~~904~~880.0504 0.00 Totals 0.00 ~~653~~615,~~531~~048,~~665~~653.5885 517,~~721~~204,~~746~~436.6542 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 150,467,000.00 ~~150~~139,~~245~~874,~~468~~178.6992 ~~206~~201,~~509~~266.7844 ~~775~~4,~~229~~821,918.4616 0.00 0.00 1-A-2 32,191,000.00 32,191,000.00 0.00 0.00 0.00 0.00 1-A-3 934,000.00 934,000.00 0.00 0.00 0.00 0.00 1-A-4 19,924,000.00 1918,~~891~~362,~~348~~739.8244 3029,~~437~~664.1837 ~~114~~710,~~259~~695.9553 0.00 0.00 1-A-5 2,323,000.00 2,323,000.00 0.00 0.00 0.00 0.00 1-A-6 4,070,956.50 4,070,956.50 0.00 0.00 0.00 0.00 1-A-7 4,070,956.50 4,070,956.50 0.00 0.00 0.00 0.00 1-A-8 25,000,000.00 2422,~~942~~251,~~521~~598.7346 5352,~~580~~220.8037 ~~201~~1,~~140~~251,089.1751 0.00 0.00 1-A-9 14,040,000.00 14,040,000.00 0.00 0.00 0.00 0.00 1-A-10 618,000.00 ~~616~~569,~~987~~573.2303 ~~944~~920.1013 322,~~544~~044.1026 0.00 0.00 1-A-11 370,087.00 370,087.00 0.00 0.00 0.00 0.00 1-A-12 12,000,000.00 11,~~986~~367,~~764~~119.3529 12,~~338~~024.1790 46288,~~317~~091.0124 0.00 0.00 1-A-13 29,474,000.00 29,474,000.00 0.00 0.00 0.00 0.00 1-A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 14,700,000.00 1412,~~547~~607,~~171~~158.8969 ~~132~~129,~~189~~154.0727 47634,~~690~~781.3982 0.00 0.00 2-A-2 25,000.00 25,~~093~~377.7511 0.00 0.00 (9495.1016) 0.00 2-A-3 20,275,000.00 20,275,000.00 0.00 0.00 0.00 0.00 2-A-4 25,000,000.00 2423,~~890~~505,~~904~~382.0372 9492,~~371~~241.3756 34453,~~046~~359.7410 0.00 0.00 2-A-5 78,284,000.00 7773,~~942~~603,~~381~~815.2322 ~~295~~288,~~510~~841.7353 ~~106~~1,~~612~~419,630.6156 0.00 0.00 2-A-6 43,284,000.00 4340,~~095~~696,~~115~~279.5942 ~~163~~159,~~390~~703.8135 58784,~~947~~927.1782 0.00 0.00 3-A-1 82,260,000.00 8180,~~628~~278,~~189~~589.3681 ~~157~~160,~~956~~221.6310 252,~~418~~481,002.3126 0.00 0.00 3-A-2 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 3-A-3 11,733,000.00 11,733,000.00 0.00 0.00 0.00 0.00 3-A-4 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 3-A-5 5,009,000.00 5,009,000.00 0.00 0.00 0.00 0.00 3-A-6 15,557,000.00 15,557,000.00 0.00 0.00 0.00 0.00 3-A-7 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 3-A-8 16,758,000.00 16,758,000.00 0.00 0.00 0.00 0.00 3-A-9 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 3-A-10 10,864,000.00 10,~~817~~719,~~876~~352.3028 11,~~531~~696.2253 1181,~~855~~119.6015 0.00 0.00 A-PO 5,787,943.00 5,~~780~~744,~~062~~876.9741 7,~~308~~413.1505 ~~750~~1,242.0229 0.00 0.00 1-B-1 4,608,000.00 4,~~603~~588,~~287~~960.4028 4,~~738~~854.2451 0.00 0.00 0.00 1-B-2 1,844,000.00 1,~~842~~836,~~114~~380.1481 1,~~896~~942.1265 0.00 0.00 0.00 1-B-3 921,000.00 ~~920~~917,~~058~~194.0954 ~~947~~970.0327 0.00 0.00 0.00 1-B-4 615,000.00 ~~614~~612,~~371~~458.0489 ~~632~~647.3890 0.00 0.00 0.00 1-B-5 461,000.00 ~~460~~459,~~528~~095.5420 ~~474~~485.0366 0.00 0.00 0.00 1-B-6 460,885.99 ~~460~~458,~~414~~981.6465 ~~473~~485.9154 0.00 0.00 0.00 2-B-1 919,000.00 ~~915~~905,~~548~~057.7173 3,~~471~~551.2169 0.00 0.00 0.00 2-B-2 276,000.00 ~~274~~271,~~963~~812.4977 1,~~042~~066.5067 0.00 0.00 0.00 2-B-3 368,000.00 ~~366~~362,~~617~~417.9802 1,~~389~~422.9922 0.00 0.00 0.00 2-B-4 184,000.00 ~~183~~181,~~308~~208.9951 ~~695~~711.0011 0.00 0.00 0.00 2-B-5 91,000.00 9089,~~658~~619.2543 ~~343~~351.7269 0.00 0.00 0.00 2-B-6 184,784.81 ~~184~~181,~~090~~981.8540 ~~697~~714.9614 0.00 0.00 0.00 3-B-1 2,421,000.00 2,~~418~~410,~~436~~657.0128 2,~~577~~630.9141 0.00 0.00 0.00 3-B-2 835,000.00 ~~834~~831,~~115~~432.6881 ~~889~~907.1223 0.00 0.00 0.00 3-B-3 500,000.00 ~~499~~497,~~470~~863.4796 ~~532~~543.4125 0.00 0.00 0.00 3-B-4 251,000.00 ~~250~~249,~~734~~927.1871 ~~267~~272.2771 0.00 0.00 0.00 3-B-5 250,000.00 ~~249~~248,~~735~~931.2398 ~~266~~271.2062 0.00 0.00 0.00 3-B-6 250,979.44 ~~250~~249,~~713~~907.6423 ~~267~~272.2569 0.00 0.00 0.00 1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 657,960,693.24 ~~656~~629,~~135~~265,~~053~~930.2700 1,~~187~~167,~~670~~469.2656 113,~~415~~049,~~811~~901.5370 (9495.1016) 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 ~~981~~5,~~739~~023,184.2460 ~~149~~134,~~263~~850,~~729~~994.4531 0.~~99200309~~89621641 ~~981~~5,~~739~~023,184.2460 1-A-2 0.00 32,191,000.00 1.00000000 0.00 1-A-3 0.00 934,000.00 1.00000000 0.00 1-A-4 ~~144~~740,~~697~~359.1290 1917,~~746~~622,~~651~~379.7054 0.~~99109876~~88448000 ~~144~~740,~~697~~359.1290 1-A-5 0.00 2,323,000.00 1.00000000 0.00 1-A-6 0.00 4,070,956.50 1.00000000 0.00 1-A-7 0.00 4,070,956.50 1.00000000 0.00 1-A-8 ~~254~~1,~~720~~303,309.9787 2420,~~687~~948,~~800~~288.7658 0.~~98751203~~83793154 ~~254~~1,~~720~~303,309.9787 1-A-9 0.00 14,040,000.00 1.00000000 0.00 1-A-10 422,~~488~~964.2039 ~~612~~546,~~499~~608.0364 0.~~99109875~~88448000 422,~~488~~964.2039 1-A-11 0.00 370,087.00 1.00000000 0.00 1-A-12 58300,~~655~~116.1815 11,~~928~~067,~~109~~003.1715 0.~~99400910~~92225026 58300,~~655~~116.1815 1-A-13 0.00 29,474,000.00 1.00000000 0.00 1-A-R 0.00 0.00 0.00000000 0.00 2-A-1 ~~179~~763,~~879~~936.4609 1411,~~367~~843,~~292~~222.4359 0.~~97736683~~80566140 ~~179~~763,~~879~~936.4609 2-A-2 (9495.1016) 25,~~187~~472.8528 1.~~00751400~~01889120 (9495.1016) 2-A-3 0.00 20,275,000.00 1.00000000 0.00 2-A-4 ~~128~~545,~~418~~600.1166 2422,~~762~~959,~~485~~782.9105 0.~~99049944~~91839128 ~~128~~545,~~418~~600.1166 2-A-5 ~~402~~1,~~123~~708,472.3409 7771,~~540~~895,~~257~~343.8913 0.~~99049944~~91839128 ~~402~~1,~~123~~708,472.3409 2-A-6 ~~222~~944,~~337~~631.9816 4239,~~872~~751,~~777~~648.6125 0.~~99049944~~91839128 ~~222~~944,~~337~~631.9816 3-A-1 ~~183~~2,~~374~~641,223.9436 8177,~~444~~637,~~814~~366.4144 0.~~99009013~~94380460 ~~183~~2,~~374~~641,223.9436 3-A-2 0.00 5,000,000.00 1.00000000 0.00 3-A-3 0.00 11,733,000.00 1.00000000 0.00 3-A-4 0.00 5,000,000.00 1.00000000 0.00 3-A-5 0.00 5,009,000.00 1.00000000 0.00 3-A-6 0.00 15,557,000.00 1.00000000 0.00 3-A-7 0.00 5,000,000.00 1.00000000 0.00 3-A-8 0.00 16,758,000.00 1.00000000 0.00 3-A-9 0.00 2,500,000.00 1.00000000 0.00 3-A-10 13192,~~386~~815.8168 10,~~804~~526,~~489~~536.4960 0.~~99452223~~96893746 13192,~~386~~815.8168 A-PO 8,~~058~~655.1734 5,~~772~~736,~~004~~221.8007 0.~~99724631~~99106385 8,~~058~~655.1734 1-B-1 4,~~738~~854.2451 4,~~598~~584,~~549~~105.1777 0.~~99794904~~99481462 4,~~738~~854.2451 1-B-2 1,~~896~~942.1265 1,~~840~~834,~~218~~438.0316 0.~~99794904~~99481462 1,~~896~~942.1265 1-B-3 ~~947~~970.0327 ~~919~~916,~~111~~224.0627 0.~~99794903~~99481463 ~~947~~970.0327 1-B-4 ~~632~~647.3890 ~~613~~611,~~738~~810.6699 0.~~99794904~~99481462 ~~632~~647.3890 1-B-5 ~~474~~485.0366 ~~460~~458,~~054~~609.5154 0.~~99794905~~99481462 ~~474~~485.0366 1-B-6 ~~473~~485.9154 ~~459~~458,~~940~~496.7210 0.~~99794902~~99481457 ~~473~~485.9154 2-B-1 3,~~471~~551.2169 ~~912~~901,~~077~~506.5004 0.~~99246736~~98096413 3,~~471~~551.2169 2-B-2 1,~~042~~066.5067 ~~273~~270,~~920~~746.9910 0.~~99246736~~98096413 1,~~042~~066.5067 2-B-3 1,~~389~~422.9922 ~~365~~360,~~227~~994.9980 0.~~99246736~~98096413 1,~~389~~422.9922 2-B-4 ~~695~~711.0011 ~~182~~180,~~613~~497.9940 0.~~99246734~~98096413 ~~695~~711.0011 2-B-5 ~~343~~351.7269 9089,~~314~~267.5374 0.~~99246736~~98096418 ~~343~~351.7269 2-B-6 ~~697~~714.9614 ~~183~~181,~~392~~267.8826 0.~~99246729~~98096407 ~~697~~714.9614 3-B-1 2,~~577~~630.9141 2,~~415~~408,~~858~~026.1087 0.~~99787613~~99464142 2,~~577~~630.9141 3-B-2 ~~889~~907.1223 ~~833~~830,~~226~~525.5658 0.~~99787612~~99464141 ~~889~~907.1223 3-B-3 ~~532~~543.4125 ~~498~~497,~~938~~320.0671 0.~~99787612~~99464142 ~~532~~543.4125 3-B-4 ~~267~~272.2771 ~~250~~249,~~466~~655.9100 0.~~99787614~~99464143 ~~267~~272.2771 3-B-5 ~~266~~271.2062 ~~249~~248,~~469~~660.0335 0.~~99787612~~99464140 ~~266~~271.2062 3-B-6 ~~267~~272.2569 ~~250~~249,~~446~~634.3954 0.~~99787612~~99464139 ~~267~~272.2569 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A-WIO 0.00 0.00 0.00000000 0.00 3-A-WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 214,~~603~~217,~~387~~276.6709 ~~653~~615,~~531~~048,~~665~~653.5885 0.~~99326855~~93478024 214,~~603~~217,~~387~~276.6709

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 150,467,000.00 ~~998~~929.~~52770833~~60037031 1.~~37245894~~33761184 532.~~15215602~~04635010 0.00000000 1-A-2 32,191,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 934,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 19,924,000.00 ~~998~~921.~~36121361~~63920096 1.~~52766412~~48887623 535.~~73478970~~67032373 0.00000000 1-A-5 2,323,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 4,070,956.50 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 4,070,956.50 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 25,000,000.00 ~~997~~890.~~70086920~~06393840 2.~~14323200~~08881480 850.~~04560680~~04358040 0.00000000 1-A-9 14,040,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 618,000.00 ~~998~~921.~~36121359~~63920712 1.~~52766990~~48888350 535.~~73478964~~67032362 0.00000000 1-A-11 370,087.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 12,000,000.00 ~~998~~947.~~89702917~~25994083 1.~~02818083~~00207500 324.~~85975083~~00760333 0.00000000 1-A-13 29,474,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 14,700,000.00 ~~989~~857.~~60352993~~62984286 8.~~99245374~~78600476 343.~~24424422~~18243673 0.00000000 2-A-2 25,000.00 ~~1003~~1015.~~75000000~~08440000 0.00000000 0.00000000 (3.~~76400000~~80640000) 2-A-3 20,275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 25,000,000.00 ~~995~~940.~~63616120~~21530880 3.~~77485480~~68966240 118.~~36186960~~13436400 0.00000000 2-A-5 78,284,000.00 ~~995~~940.~~63616103~~21530862 3.~~77485476~~68966238 118.~~36186973~~13436411 0.00000000 2-A-6 43,284,000.00 ~~995~~940.~~63616094~~21530866 3.~~77485468~~68966246 118.~~36186974~~13436420 0.00000000 3-A-1 82,260,000.00 ~~992~~975.~~31934549~~91283504 1.~~92021189~~94774009 030.~~30899964~~16049429 0.00000000 3-A-2 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-3 11,733,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-4 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 5,009,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 15,557,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-8 16,758,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-9 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-10 10,864,000.00 ~~995~~986.~~75444588~~68559278 1.~~06141568~~07663200 016.~~17080265~~67149761 0.00000000 A-PO 5,787,943.00 ~~998~~992.~~63854395~~55925810 1.~~26265065~~28077453 0.~~12958317~~21463411 0.00000000 1-B-1 4,608,000.00 ~~998~~995.~~97730035~~86811632 1.~~02826389~~05349609 0.00000000 0.00000000 1-B-2 1,844,000.00 ~~998~~995.~~97729935~~86811822 1.~~02826464~~05349783 0.00000000 0.00000000 1-B-3 921,000.00 ~~998~~995.~~97729642~~86812161 1.~~02826276~~05349620 0.00000000 0.00000000 1-B-4 615,000.00 ~~998~~995.~~97730081~~86811382 1.~~02826016~~05349593 0.00000000 0.00000000 1-B-5 461,000.00 ~~998~~995.~~97731020~~86811280 1.~~02826464~~05349241 0.00000000 0.00000000 1-B-6 460,885.99 ~~998~~995.~~97729588~~86808877 1.~~02825864~~05349264 0.00000000 0.00000000 2-B-1 919,000.00 ~~996~~984.~~24451578~~82886834 3.~~77715996~~86473341 0.00000000 0.00000000 2-B-2 276,000.00 ~~996~~984.~~24452899~~82887681 3.~~77717391~~86474638 0.00000000 0.00000000 2-B-3 368,000.00 ~~996~~984.~~24451087~~82885870 3.~~77714674~~86472826 0.00000000 0.00000000 2-B-4 184,000.00 ~~996~~984.~~24451087~~82885870 3.~~77717391~~86472826 0.00000000 0.00000000 2-B-5 91,000.00 ~~996~~984.~~24450549~~82890110 3.~~77714286~~86472527 0.00000000 0.00000000 2-B-6 184,784.81 ~~996~~984.~~24449650~~82878544 3.~~77715030~~86471161 0.00000000 0.00000000 3-B-1 2,421,000.00 ~~998~~995.~~94093763~~72791409 1.~~06481206~~08649732 0.00000000 0.00000000 3-B-2 835,000.00 ~~998~~995.~~94093413~~72791617 1.~~06481437~~08650299 0.00000000 0.00000000 3-B-3 500,000.00 ~~998~~995.~~94094000~~72792000 1.~~06482000~~08650000 0.00000000 0.00000000 3-B-4 251,000.00 ~~998~~995.~~94095618~~72792829 1.~~06482072~~08649402 0.00000000 0.00000000 3-B-5 250,000.00 ~~998~~995.~~94092000~~72792000 1.~~06480000~~08648000 0.00000000 0.00000000 3-B-6 250,979.44 ~~998~~995.~~94094911~~72789707 1.~~06482826~~08650334 0.00000000 0.00000000 1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 633.~~52461497~~38396193 ~~992~~896.~~00309337~~21640832 0.~~99200309~~89621641 633.~~52461497~~38396193 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 737.~~26245332~~15919996 ~~991~~884.~~09876029~~48000100 0.~~99109876~~88448000 737.~~26245332~~15919996 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 1052.~~18883880~~13239480 ~~987~~837.~~51203040~~93154320 0.~~98751203~~83793154 1052.~~18883880~~13239480 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 737.~~26245955~~15920712 ~~991~~884.~~09875405~~48000000 0.~~99109875~~88448000 737.~~26245955~~15920712 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 425.~~88793167~~00967917 ~~994~~922.~~00909750~~25026250 0.~~99400910~~92225026 425.~~88793167~~00967917 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1251.~~23669796~~96844150 ~~977~~805.~~36683197~~66140068 0.~~97736683~~80566140 1251.~~23669796~~96844150 2-A-2 0.00000000 (3.~~76400000~~80640000) 1,~~007~~018.~~51400000~~89120000 1.~~00751400~~01889120 (3.~~76400000~~80640000) 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 521.~~13672440~~82402640 ~~990~~918.~~49943640~~39128200 0.~~99049944~~91839128 521.~~13672440~~82402640 2-A-5 0.00000000 521.~~13672449~~82402649 ~~990~~918.~~49943654~~39128213 0.~~99049944~~91839128 521.~~13672449~~82402649 2-A-6 0.00000000 521.~~13672442~~82402643 ~~990~~918.~~49943651~~39128200 0.~~99049944~~91839128 521.~~13672442~~82402643 3-A-1 0.00000000 232.~~22921152~~10823438 ~~990~~943.~~09013384~~80460053 0.~~99009013~~94380460 232.~~22921152~~10823438 3-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-10 0.00000000 117.~~23221742~~74812960 ~~994~~968.~~52222846~~93746318 0.~~99452223~~96893746 117.~~23221742~~74812960 A-PO 0.00000000 1.~~39223382~~49540865 ~~997~~991.~~24631013~~06384945 0.~~99724631~~99106385 1.~~39223382~~49540865 1-B-1 0.00000000 1.~~02826389~~05349609 ~~997~~994.~~94903863~~81462023 0.~~99794904~~99481462 1.~~02826389~~05349609 1-B-2 0.00000000 1.~~02826464~~05349783 ~~997~~994.~~94904013~~81462039 0.~~99794904~~99481462 1.~~02826464~~05349783 1-B-3 0.00000000 1.~~02826276~~05349620 ~~997~~994.~~94903366~~81462541 0.~~99794903~~99481463 1.~~02826276~~05349620 1-B-4 0.00000000 1.~~02826016~~05349593 ~~997~~994.~~94904065~~81461789 0.~~99794904~~99481462 1.~~02826016~~05349593 1-B-5 0.00000000 1.~~02826464~~05349241 ~~997~~994.~~94904555~~81462039 0.~~99794905~~99481462 1.~~02826464~~05349241 1-B-6 0.00000000 1.~~02825864~~05349264 ~~997~~994.~~94901555~~81457442 0.~~99794902~~99481457 1.~~02825864~~05349264 2-B-1 0.00000000 3.~~77715996~~86473341 ~~992~~980.~~46735582~~96413493 0.~~99246736~~98096413 3.~~77715996~~86473341 2-B-2 0.00000000 3.~~77717391~~86474638 ~~992~~980.~~46735507~~96413043 0.~~99246736~~98096413 3.~~77717391~~86474638 2-B-3 0.00000000 3.~~77714674~~86472826 ~~992~~980.~~46736413~~96413043 0.~~99246736~~98096413 3.~~77714674~~86472826 2-B-4 0.00000000 3.~~77717391~~86472826 ~~992~~980.~~46733696~~96413043 0.~~99246734~~98096413 3.~~77717391~~86472826 2-B-5 0.00000000 3.~~77714286~~86472527 ~~992~~980.~~46736264~~96417582 0.~~99246736~~98096418 3.~~77714286~~86472527 2-B-6 0.00000000 3.~~77715030~~86471161 ~~992~~980.~~46729209~~96407383 0.~~99246729~~98096407 3.~~77715030~~86471161 3-B-1 0.00000000 1.~~06481206~~08649732 ~~997~~994.~~87612557~~64141677 0.~~99787613~~99464142 1.~~06481206~~08649732 3-B-2 0.00000000 1.~~06481437~~08650299 ~~997~~994.~~87611976~~64141317 0.~~99787612~~99464141 1.~~06481437~~08650299 3-B-3 0.00000000 1.~~06482000~~08650000 ~~997~~994.~~87612000~~64142000 0.~~99787612~~99464142 1.~~06482000~~08650000 3-B-4 0.00000000 1.~~06482072~~08649402 ~~997~~994.~~87613546~~64143426 0.~~99787614~~99464143 1.~~06482072~~08649402 3-B-5 0.00000000 1.~~06480000~~08648000 ~~997~~994.~~87612000~~64140000 0.~~99787612~~99464140 1.~~06480000~~08648000 3-B-6 0.00000000 1.~~06482826~~08650334 ~~997~~994.~~87612085~~64139373 0.~~99787612~~99464139 1.~~06482826~~08650334 1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 150,467,000.00 5.50000% ~~150~~139,~~245~~874,~~468~~178.6992 ~~688~~641,~~625~~089.0699 0.00 0.00 1-A-2 32,191,000.00 5.50000% 32,191,000.00 147,542.08 0.00 0.00 1-A-3 934,000.00 5.50000% 934,000.00 4,280.83 0.00 0.00 1-A-4 19,924,000.00 5.50000% 1918,~~891~~362,~~348~~739.8244 9184,~~168~~162.6856 0.00 0.00 1-A-5 2,323,000.00 5.50000% 2,323,000.00 10,647.08 0.00 0.00 1-A-6 4,070,956.50 5.50000% 4,070,956.50 18,658.55 0.00 0.00 1-A-7 4,070,956.50 6.00000% 4,070,956.50 20,354.78 0.00 0.00 1-A-8 25,000,000.00 5.50000% 2422,~~942~~251,~~521~~598.7346 ~~114~~101,~~319~~986.8949 0.00 0.00 1-A-9 14,040,000.00 5.50000% 14,040,000.00 64,350.00 0.00 0.00 1-A-10 618,000.00 5.50000% ~~616~~569,~~987~~573.2303 2,~~827~~610.8654 0.00 0.00 1-A-11 370,087.00 0.00000% 370,087.00 0.00 0.00 0.00 1-A-12 12,000,000.00 5.50000% 11,~~986~~367,~~764~~119.3529 5452,~~939~~099.3430 0.00 0.00 1-A-13 29,474,000.00 5.50000% 29,474,000.00 135,089.17 0.00 0.00 1-A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 14,700,000.00 4.50000% 1412,~~547~~607,~~171~~158.8969 5447,~~551~~276.8985 0.00 0.00 2-A-2 25,000.00 4.50000% 25,~~093~~377.7511 9495.1016 0.00 0.00 2-A-3 20,275,000.00 4.50000% 20,275,000.00 76,031.25 0.00 0.00 2-A-4 25,000,000.00 4.75000% 2423,~~890~~505,~~904~~382.0372 9893,~~526~~042.5014 0.00 0.00 2-A-5 78,284,000.00 5.00000% 7773,~~942~~603,~~381~~815.2322 ~~324~~306,~~759~~682.9256 0.00 0.00 2-A-6 43,284,000.00 4.50000% 4340,~~095~~696,~~115~~279.5942 ~~161~~152,~~606~~611.6805 0.00 0.00 3-A-1 82,260,000.00 5.50000% 8180,~~628~~278,~~189~~589.3681 ~~374~~367,~~129~~943.2054 0.00 0.00 3-A-2 5,000,000.00 5.50000% 5,000,000.00 22,916.67 0.00 0.00 3-A-3 11,733,000.00 5.50000% 11,733,000.00 53,776.25 0.00 0.00 3-A-4 5,000,000.00 5.50000% 5,000,000.00 22,916.67 0.00 0.00 3-A-5 5,009,000.00 5.50000% 5,009,000.00 22,957.92 0.00 0.00 3-A-6 15,557,000.00 5.50000% 15,557,000.00 71,302.92 0.00 0.00 3-A-7 5,000,000.00 5.25000% 5,000,000.00 21,875.00 0.00 0.00 3-A-8 16,758,000.00 5.50000% 16,758,000.00 76,807.50 0.00 0.00 3-A-9 2,500,000.00 6.00000% 2,500,000.00 12,500.00 0.00 0.00 3-A-10 10,864,000.00 5.50000% 10,~~817~~719,~~876~~352.3028 49,~~581~~130.9336 0.00 0.00 A-PO 5,787,943.00 0.00000% 5,~~780~~744,~~062~~876.9741 0.00 0.00 0.00 1-B-1 4,608,000.00 5.50000% 4,~~603~~588,~~287~~960.4028 21,~~098~~032.4073 0.00 0.00 1-B-2 1,844,000.00 5.50000% 1,~~842~~836,~~114~~380.1481 8,~~443~~416.0275 0.00 0.00 1-B-3 921,000.00 5.50000% ~~920~~917,~~058~~194.0954 4,~~216~~203.9381 0.00 0.00 1-B-4 615,000.00 5.50000% ~~614~~612,~~371~~458.0489 2,~~815~~807.8710 0.00 0.00 1-B-5 461,000.00 5.50000% ~~460~~459,~~528~~095.5420 2,~~110~~104.7619 0.00 0.00 1-B-6 460,885.99 5.50000% ~~460~~458,~~414~~981.6465 2,~~110~~103.2367 0.00 0.00 2-B-1 919,000.00 4.75000% ~~915~~905,~~548~~057.7173 3,~~624~~582.0552 0.00 0.00 2-B-2 276,000.00 4.75000% ~~274~~271,~~963~~812.4977 1,~~088~~075.4093 0.00 0.00 2-B-3 368,000.00 4.75000% ~~366~~362,~~617~~417.9802 1,~~451~~434.2057 0.00 0.00 2-B-4 184,000.00 4.75000% ~~183~~181,~~308~~208.9951 ~~725~~717.6028 0.00 0.00 2-B-5 91,000.00 4.75000% 9089,~~658~~619.2543 ~~358~~354.8674 0.00 0.00 2-B-6 184,784.81 4.75000% ~~184~~181,~~090~~981.8540 ~~728~~720.6934 0.00 0.00 3-B-1 2,421,000.00 5.50000% 2,~~418~~410,~~436~~657.0128 11,~~084~~048.5085 0.00 0.00 3-B-2 835,000.00 5.50000% ~~834~~831,~~115~~432.6881 3,~~823~~810.0373 0.00 0.00 3-B-3 500,000.00 5.50000% ~~499~~497,~~470~~863.4796 2,~~289~~281.2488 0.00 0.00 3-B-4 251,000.00 5.50000% ~~250~~249,~~734~~927.1871 1,~~149~~145.2050 0.00 0.00 3-B-5 250,000.00 5.50000% ~~249~~248,~~735~~931.2398 1,~~144~~140.6294 0.00 0.00 3-B-6 250,979.44 5.50000% ~~250~~249,~~713~~907.6423 1,~~149~~145.1041 0.00 0.00 1-A-WIO 0.00 0.~~41652~~40096% ~~207~~192,~~185~~263,~~736~~307.4730 7164,~~913~~240.7686 0.00 0.00 2-A-WIO 0.00 0.~~39039~~37887% ~~159~~149,~~679~~896,~~705~~573.3125 5147,~~947~~325.9492 0.00 0.00 3-A-WIO 0.00 0.~~26684~~26630% 7675,~~646~~927,~~542~~507.1218 1716,~~043~~849.8142 0.00 0.00 SES 0.00 0.00000% ~~656~~629,~~135~~265,~~053~~929.2597 0.00 0.00 0.00 Totals 657,960,693.24 32,~~007~~878,~~454~~280.9335 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 (0.0002) 0.00 ~~688~~641,~~625~~090.0600 0.00 ~~149~~134,~~263~~850,~~729~~994.4531 1-A-2 0.00 0.00 147,542.0809 0.00 32,191,000.00 1-A-3 0.00 0.00 4,280.83 0.00 934,000.00 1-A-4 0.00 0.00 9184,~~168~~162.6856 0.00 1917,~~746~~622,~~651~~379.7054 1-A-5 0.00 0.00 10,647.08 0.00 2,323,000.00 1-A-6 0.00 0.00 18,658.55 0.00 4,070,956.50 1-A-7 0.00 0.00 20,354.78 0.00 4,070,956.50 1-A-8 0.00 0.00 ~~114~~101,~~319~~986.8950 0.00 2420,~~687~~948,~~800~~288.7658 1-A-9 0.00 0.00 64,350.00 0.00 14,040,000.00 1-A-10 0.00 0.00 2,~~827~~610.8654 0.00 ~~612~~546,~~499~~608.0364 1-A-11 0.00 0.00 0.00 0.00 370,087.00 1-A-12 0.00 0.00 5452,~~939~~099.3430 0.00 11,~~928~~067,~~109~~003.1715 1-A-13 0.00 0.00 135,089.17 0.00 29,474,000.00 1-A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0.0001 0.00 5447,~~551~~276.8984 0.00 1411,~~367~~843,~~292~~222.4359 2-A-2 0.00 0.00 9495.1016 0.00 25,~~187~~472.8528 2-A-3 0.0001 0.00 76,031.2524 0.00 20,275,000.00 2-A-4 0.0001 0.00 9893,~~526~~042.5013 0.00 2422,~~762~~959,~~485~~782.9105 2-A-5 0.0004 0.00 ~~324~~306,~~759~~682.9253 0.00 7771,~~540~~895,~~257~~343.8913 2-A-6 0.0002 0.00 ~~161~~152,~~606~~611.6803 0.00 4239,~~872~~751,~~777~~648.6125 3-A-1 0.00 0.00 ~~374~~367,~~129~~943.2053 0.00 8177,~~444~~637,~~814~~366.4144 3-A-2 0.00 0.00 22,916.67 0.00 5,000,000.00 3-A-3 0.00 0.00 53,776.25 0.00 11,733,000.00 3-A-4 0.00 0.00 22,916.67 0.00 5,000,000.00 3-A-5 0.00 0.00 22,957.92 0.00 5,009,000.00 3-A-6 0.00 0.00 71,302.92 0.00 15,557,000.00 3-A-7 0.00 0.00 21,875.00 0.00 5,000,000.00 3-A-8 0.00 0.00 76,807.50 0.00 16,758,000.00 3-A-9 0.00 0.00 12,500.00 0.00 2,500,000.00 3-A-10 0.00 0.00 49,~~581~~130.9336 0.00 10,~~804~~526,~~489~~536.4960 A-PO 0.00 0.00 0.00 0.00 5,~~772~~736,~~004~~221.8007 1-B-1 0.00 0.00 21,~~098~~032.4074 0.00 4,~~598~~584,~~549~~105.1777 1-B-2 0.00 0.00 8,~~443~~416.0275 0.00 1,~~840~~834,~~218~~438.0316 1-B-3 0.00 0.00 4,~~216~~203.9381 0.00 ~~919~~916,~~111~~224.0627 1-B-4 0.00 0.00 2,~~815~~807.8710 0.00 ~~613~~611,~~738~~810.6699 1-B-5 0.00 0.00 2,~~110~~104.7619 0.00 ~~460~~458,~~054~~609.5154 1-B-6 0.00 0.00 2,~~110~~103.2367 0.00 ~~459~~458,~~940~~496.7210 2-B-1 0.00 0.00 3,~~624~~582.0552 0.00 ~~912~~901,~~077~~506.5004 2-B-2 0.00 0.00 1,~~088~~075.4093 0.00 ~~273~~270,~~920~~746.9910 2-B-3 0.00 0.00 1,~~451~~434.2057 0.00 ~~365~~360,~~227~~994.9980 2-B-4 0.00 0.00 ~~725~~717.6028 0.00 ~~182~~180,~~613~~497.9940 2-B-5 0.00 0.00 ~~358~~354.8674 0.00 9089,~~314~~267.5374 2-B-6 0.00 0.00 ~~728~~720.6934 0.00 ~~183~~181,~~392~~267.8826 3-B-1 0.00 0.00 11,~~084~~048.5085 0.00 2,~~415~~408,~~858~~026.1087 3-B-2 0.00 0.00 3,~~823~~810.0373 0.00 ~~833~~830,~~226~~525.5658 3-B-3 0.00 0.00 2,~~289~~281.2488 0.00 ~~498~~497,~~938~~320.0671 3-B-4 0.00 0.00 1,~~149~~145.2050 0.00 ~~250~~249,~~466~~655.9100 3-B-5 0.00 0.00 1,~~144~~140.6294 0.00 ~~249~~248,~~469~~660.0335 3-B-6 0.00 0.00 1,~~149~~145.1041 0.00 ~~250~~249,~~446~~634.3954 1-A-WIO 0.00 0.00 7164,~~913~~240.7686 0.00 ~~205~~184,~~855~~997,~~103~~579.5372 2-A-WIO 0.0001 0.00 5147,~~947~~325.9491 0.00 ~~158~~146,~~833~~025,~~404~~815.3125 3-A-WIO 0.00 0.00 1716,~~043~~849.8142 0.00 7673,~~552~~195,~~929~~754.7774 SES 0.00 0.00 ~~110~~108,~~904~~880.0504 0.00 ~~653~~615,~~531~~048,~~665~~653.5784 Totals 0.0008 0.00 32,~~118~~987,~~358~~160.9833 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 150,467,000.00 5.50000% ~~998~~929.~~52770833~~60037031 4.~~57658530~~26066839 0.00000000 0.00000000 1-A-2 32,191,000.00 5.50000% 1000.00000000 4.58333323 0.00000000 0.00000000 1-A-3 934,000.00 5.50000% 1000.00000000 4.58332976 0.00000000 0.00000000 1-A-4 19,924,000.00 5.50000% ~~998~~921.~~36121361~~63920096 4.~~57582212~~22417988 0.00000000 0.00000000 1-A-5 2,323,000.00 5.50000% 1000.00000000 4.58333190 0.00000000 0.00000000 1-A-6 4,070,956.50 5.50000% 1000.00000000 4.58333318 0.00000000 0.00000000 1-A-7 4,070,956.50 6.00000% 1000.00000000 4.99999939 0.00000000 0.00000000 1-A-8 25,000,000.00 5.50000% ~~997~~890.~~70086920~~06393840 4.~~57279560~~07945960 0.00000000 0.00000000 1-A-9 14,040,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-10 618,000.00 5.50000% ~~998~~921.~~36121359~~63920712 4.~~57582524~~22417476 0.00000000 0.00000000 1-A-11 370,087.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 12,000,000.00 5.50000% ~~998~~947.~~89702917~~25994083 4.~~57827833~~34160833 0.00000000 0.00000000 1-A-13 29,474,000.00 5.50000% 1000.00000000 4.58333345 0.00000000 0.00000000 1-A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 14,700,000.00 4.50000% ~~989~~857.~~60352993~~62984286 3.~~71101293~~21611224 0.00000000 0.00000000 2-A-2 25,000.00 4.50000% ~~1003~~1015.~~75000000~~08440000 3.~~76400000~~80640000 0.00000000 0.00000000 2-A-3 20,275,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A-4 25,000,000.00 4.75000% ~~995~~940.~~63616120~~21530880 3.~~94106000~~72168560 0.00000000 0.00000000 2-A-5 78,284,000.00 5.00000% ~~995~~940.~~63616103~~21530862 43.~~14848398~~91756374 0.00000000 0.00000000 2-A-6 43,284,000.00 4.50000% ~~995~~940.~~63616094~~21530866 3.~~73363552~~52580746 0.00000000 0.00000000 3-A-1 82,260,000.00 5.50000% ~~992~~975.~~31934549~~91283504 4.~~54813032~~47293387 0.00000000 0.00000000 3-A-2 5,000,000.00 5.50000% 1000.00000000 4.58333400 0.00000000 0.00000000 3-A-3 11,733,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3-A-4 5,000,000.00 5.50000% 1000.00000000 4.58333400 0.00000000 0.00000000 3-A-5 5,009,000.00 5.50000% 1000.00000000 4.58333400 0.00000000 0.00000000 3-A-6 15,557,000.00 5.50000% 1000.00000000 4.58333355 0.00000000 0.00000000 3-A-7 5,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-8 16,758,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3-A-9 2,500,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 3-A-10 10,864,000.00 5.50000% ~~995~~986.~~75444588~~68559278 4.~~56387426~~52230854 0.00000000 0.00000000 A-PO 5,787,943.00 0.00000% ~~998~~992.~~63854395~~55925810 0.00000000 0.00000000 0.00000000 1-B-1 4,608,000.00 5.50000% ~~998~~995.~~97730035~~86811632 4.~~57864583~~56439453 0.00000000 0.00000000 1-B-2 1,844,000.00 5.50000% ~~998~~995.~~97729935~~86811822 4.~~57864425~~56439805 0.00000000 0.00000000 1-B-3 921,000.00 5.50000% ~~998~~995.~~97729642~~86812161 4.~~57864278~~56439739 0.00000000 0.00000000 1-B-4 615,000.00 5.50000% ~~998~~995.~~97730081~~86811382 4.~~57865041~~56439024 0.00000000 0.00000000 1-B-5 461,000.00 5.50000% ~~998~~995.~~97731020~~86811280 4.~~57865510~~56440347 0.00000000 0.00000000 1-B-6 460,885.99 5.50000% ~~998~~995.~~97729588~~86808877 4.~~57863777~~56440431 0.00000000 0.00000000 2-B-1 919,000.00 4.75000% ~~996~~984.~~24451578~~82886834 3.~~94347116~~89828074 0.00000000 0.00000000 2-B-2 276,000.00 4.75000% ~~996~~984.~~24452899~~82887681 3.~~94347826~~89829710 0.00000000 0.00000000 2-B-3 368,000.00 4.75000% ~~996~~984.~~24451087~~82885870 3.~~94347826~~89828804 0.00000000 0.00000000 2-B-4 184,000.00 4.75000% ~~996~~984.~~24451087~~82885870 3.~~94347826~~89826087 0.00000000 0.00000000 2-B-5 91,000.00 4.75000% ~~996~~984.~~24450549~~82890110 3.~~94351648~~89824176 0.00000000 0.00000000 2-B-6 184,784.81 4.75000% ~~996~~984.~~24449650~~82878544 3.~~94345185~~89826415 0.00000000 0.00000000 3-B-1 2,421,000.00 5.50000% ~~998~~995.~~94093763~~72791409 4.~~57847997~~56375465 0.00000000 0.00000000 3-B-2 835,000.00 5.50000% ~~998~~995.~~94093413~~72791617 4.~~57847904~~56374850 0.00000000 0.00000000 3-B-3 500,000.00 5.50000% ~~998~~995.~~94094000~~72792000 4.~~57848000~~56376000 0.00000000 0.00000000 3-B-4 251,000.00 5.50000% ~~998~~995.~~94095618~~72792829 4.~~57848606~~56374502 0.00000000 0.00000000 3-B-5 250,000.00 5.50000% ~~998~~995.~~94092000~~72792000 4.~~57848000~~56376000 0.00000000 0.00000000 3-B-6 250,979.44 5.50000% ~~998~~995.~~94094911~~72789707 4.~~57846268~~56376028 0.00000000 0.00000000 1-A-WIO 0.00 0.~~41652~~40096% ~~998~~926.~~94477102~~99636934 0.~~34673176~~30973692 0.00000000 0.00000000 2-A-WIO 0.00 0.~~39039~~37887% ~~995~~934.~~59617104~~59875875 0.~~32389320~~29507510 0.00000000 0.00000000 3-A-WIO 0.00 0.~~26684~~26630% ~~992~~983.~~49353351~~18277390 0.~~22069973~~21818258 0.00000000 0.00000000 SES 0.00 0.00000% ~~997~~956.~~22530539~~38833206 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~~00000013) 0.00000000 4.~~57658530~~26066845 0.00000000 ~~992~~896.~~00309337~~21640832 1-A-2 0.00000000 0.00000000 4.~~58333323~~58333354 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58332976 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 4.~~57582212~~22417988 0.00000000 ~~991~~884.~~09876029~~48000100 1-A-5 0.00000000 0.00000000 4.58333190 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.58333318 0.00000000 1000.00000000 1-A-7 0.00000000 0.00000000 4.99999939 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.~~57279560~~07946000 0.00000000 ~~987~~837.~~51203040~~93154320 1-A-9 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 4.~~57582524~~22417476 0.00000000 ~~991~~884.~~09875405~~48000000 1-A-11 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 4.~~57827833~~34160833 0.00000000 ~~994~~922.~~00909750~~25026250 1-A-13 0.00000000 0.00000000 4.58333345 0.00000000 1000.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~00000000~~00000068 0.00000000 3.~~71101293~~21611156 0.00000000 ~~977~~805.~~36683197~~66140068 2-A-2 0.00000000 0.00000000 3.~~76400000~~80640000 0.00000000 ~~1007~~1018.~~51400000~~89120000 2-A-3 0.~~00000000~~00000049 0.00000000 3.~~75000000~~74999951 0.00000000 1000.00000000 2-A-4 0.~~00000000~~00000040 0.00000000 3.~~94106000~~72168520 0.00000000 ~~990~~918.~~49943640~~39128200 2-A-5 0.~~00000000~~00000051 0.00000000 43.~~14848398~~91756336 0.00000000 ~~990~~918.~~49943654~~39128213 2-A-6 0.~~00000000~~00000046 0.00000000 3.~~73363552~~52580700 0.00000000 ~~990~~918.~~49943651~~39128200 3-A-1 0.00000000 0.00000000 4.~~54813032~~47293375 0.00000000 ~~990~~943.~~09013384~~80460053 3-A-2 0.00000000 0.00000000 4.58333400 0.00000000 1000.00000000 3-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3-A-4 0.00000000 0.00000000 4.58333400 0.00000000 1000.00000000 3-A-5 0.00000000 0.00000000 4.58333400 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 4.58333355 0.00000000 1000.00000000 3-A-7 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 3-A-8 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3-A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 3-A-10 0.00000000 0.00000000 4.~~56387426~~52230854 0.00000000 ~~994~~968.~~52222846~~93746318 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~991.~~24631013~~06384945 1-B-1 0.00000000 0.00000000 4.~~57864583~~56439670 0.00000000 ~~997~~994.~~94903863~~81462023 1-B-2 0.00000000 0.00000000 4.~~57864425~~56439805 0.00000000 ~~997~~994.~~94904013~~81462039 1-B-3 0.00000000 0.00000000 4.~~57864278~~56439739 0.00000000 ~~997~~994.~~94903366~~81462541 1-B-4 0.00000000 0.00000000 4.~~57865041~~56439024 0.00000000 ~~997~~994.~~94904065~~81461789 1-B-5 0.00000000 0.00000000 4.~~57865510~~56440347 0.00000000 ~~997~~994.~~94904555~~81462039 1-B-6 0.00000000 0.00000000 4.~~57863777~~56440431 0.00000000 ~~997~~994.~~94901555~~81457442 2-B-1 0.00000000 0.00000000 3.~~94347116~~89828074 0.00000000 ~~992~~980.~~46735582~~96413493 2-B-2 0.00000000 0.00000000 3.~~94347826~~89829710 0.00000000 ~~992~~980.~~46735507~~96413043 2-B-3 0.00000000 0.00000000 3.~~94347826~~89828804 0.00000000 ~~992~~980.~~46736413~~96413043 2-B-4 0.00000000 0.00000000 3.~~94347826~~89826087 0.00000000 ~~992~~980.~~46733696~~96413043 2-B-5 0.00000000 0.00000000 3.~~94351648~~89824176 0.00000000 ~~992~~980.~~46736264~~96417582 2-B-6 0.00000000 0.00000000 3.~~94345185~~89826415 0.00000000 ~~992~~980.~~46729209~~96407383 3-B-1 0.00000000 0.00000000 4.~~57847997~~56375465 0.00000000 ~~997~~994.~~87612557~~64141677 3-B-2 0.00000000 0.00000000 4.~~57847904~~56374850 0.00000000 ~~997~~994.~~87611976~~64141317 3-B-3 0.00000000 0.00000000 4.~~57848000~~56376000 0.00000000 ~~997~~994.~~87612000~~64142000 3-B-4 0.00000000 0.00000000 4.~~57848606~~56374502 0.00000000 ~~997~~994.~~87613546~~64143426 3-B-5 0.00000000 0.00000000 4.~~57848000~~56376000 0.00000000 ~~997~~994.~~87612000~~64140000 3-B-6 0.00000000 0.00000000 4.~~57846268~~56376028 0.00000000 ~~997~~994.~~87612085~~64139373 1-A-WIO 0.00000000 0.00000000 0.~~34673176~~30973692 0.00000000 ~~992~~891.~~52913238~~96470791 2-A-WIO 0.~~00000000~~00000006 0.00000000 0.~~32389320~~29507504 0.00000000 ~~990~~910.~~31952030~~46474725 3-A-WIO 0.00000000 0.00000000 0.~~22069973~~21818258 0.00000000 ~~991~~947.~~28135029~~80940210 SES 0.00000000 0.00000000 0.~~16855726~~16548107 0.00000000 ~~993~~934.~~26855279~~78023864 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage A-PO_1 0.00000% 0.00 0.00 2,~~824~~813,~~772~~580.5399 2,~~821~~809,~~106~~358.3942 99.~~74674934~~33137265% A-PO_2 0.00000% 0.00 0.00 ~~220~~217,~~502~~574.2985 ~~219~~216,~~539~~583.7645 9997.~~13247028~~79755804% A-PO_3 0.00000% 0.00 0.00 2,~~734~~713,~~788~~720.1458 2,~~731~~710,~~358~~279.6519 9998.~~74967798~~97985255% SES_1 0.00000% ~~306~~291,~~882~~585,~~637~~861.2148 ~~305~~284,~~425~~182,~~508~~317.6447 0.00 0.00 9992.~~41548759~~50086472% SES_2 0.00000% ~~183~~172,~~011~~922,~~357~~684.0487 ~~182~~168,~~070~~951,~~089~~331.3209 0.00 0.00 9991.~~05220869~~91516612% SES_3 0.00000% ~~166~~164,~~241~~757,~~059~~383.0062 ~~166~~161,~~036~~915,~~067~~005.6128 0.00 0.00 9996.~~46615958~~99738126%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 517,~~750~~232,~~999~~491.5616 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 517,~~750~~232,~~999~~491.5616 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2928,~~252~~054.9174 Payment of Interest and Principal 517,~~721~~204,~~746~~436.6542 Total Withdrawals (Pool Distribution Amount) 517,~~750~~232,~~999~~491.5616 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 0.0008

SERVICING FEES Gross Servicing Fee 2726,~~339~~219.1741 Trustee Fee, Wells Fargo Bank MN, NA 1,~~913~~835.7433 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2928,~~252~~054.9174

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 122 0 0 0 122 61,~~003~~110,~~579~~452.7825 0.00 0.00 0.00 61,~~003~~110,~~579~~452.7825 60 Days 02 0 0 0 02 01,349,620.0020 0.00 0.00 0.00 01,349,620.0020 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 124 0 0 0 124 62,~~003~~460,~~579~~072.7845 0.00 0.00 0.00 62,~~003~~460,~~579~~072.7845 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.~~928074~~162866% 0.000000% 0.000000% 0.000000% 0.~~928074~~162866% 0.~~917202~~180250% 0.000000% 0.000000% 0.000000% 0.~~917202~~180250% 60 Days 0.~~000000~~162866% 0.000000% 0.000000% 0.000000% 0.~~000000~~162866% 0.~~000000~~219072% 0.000000% 0.000000% 0.000000% 0.~~000000~~219072% 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.~~928074~~325733% 0.000000% 0.000000% 0.000000% 0.~~928074~~325733% 0.~~917202~~399322% 0.000000% 0.000000% 0.000000% 0.~~917202~~399322%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 61 0 0 0 61 2410,~~759,190~~734.2999 0.00 0.00 0.00 2410,~~759,190~~734.2999 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 61 0 0 0 61 2410,~~759,190~~734.2999 0.00 0.00 0.00 2410,~~759,190~~734.2999 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~980392~~173310% 0.000000% 0.000000% 0.000000% 0.~~980392~~173310% 0.~~902613~~144400% 0.000000% 0.000000% 0.000000% 0.~~902613~~144400% 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.~~980392~~173310% 0.000000% 0.000000% 0.000000% 0.~~980392~~173310% 0.~~902613~~144400% 0.000000% 0.000000% 0.000000% 0.~~902613~~144400% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 30 0 0 0 30 ~~1,406,638~~0.4600 0.00 0.00 0.00 ~~1,406,638~~0.4600 60 Days 02 0 0 0 02 01,349,620.0020 0.00 0.00 0.00 01,349,620.0020 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 32 0 0 0 32 1,~~406~~349,~~638~~620.4620 0.00 0.00 0.00 1,~~406~~349,~~638~~620.4620 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~842697~~000000% 0.000000% 0.000000% 0.000000% 0.~~842697~~000000% 0.~~770026~~000000% 0.000000% 0.000000% 0.000000% 0.~~770026~~000000% 60 Days 0.~~000000~~598802% 0.000000% 0.000000% 0.000000% 0.~~000000~~598802% 0.~~000000~~796016% 0.000000% 0.000000% 0.000000% 0.~~000000~~796016% 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.~~842697~~598802% 0.000000% 0.000000% 0.000000% 0.~~842697~~598802% 0.~~770026~~796016% 0.000000% 0.000000% 0.000000% 0.~~770026~~796016% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 31 0 0 0 3 1 699,~~837,751~~717.0326 0.00 0.00 0.00 1699,~~837,751~~717.0326 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 31 0 0 0 3 1 699,~~837,751~~717.0326 0.00 0.00 0.00 1699,~~837,751~~717.0326 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~923077~~315457% 0.000000% 0.000000% 0.000000% 0.~~923077~~315457% 10.~~105811~~431729% 0.000000% 0.000000% 0.000000% 10.~~105811~~431729% 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.~~923077~~315457% 0.000000% 0.000000% 0.000000% 0.~~923077~~315457% 10.~~105811~~431729% 0.000000% 0.000000% 0.000000% 10.~~105811~~431729%

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 5.~~753809~~742334% Weighted Average Net Coupon 5.~~503810~~492334% Weighted Average Pass-Through Rate 5.~~500309~~488834% Weighted Average Maturity(Stepdown Calculation ) ~~355~~352 Beginning Scheduled Collateral Loan Count 1,~~295~~252 Number Of Loans Paid In Full 224 Ending Scheduled Collateral Loan Count 1,~~293~~228 Beginning Scheduled Collateral Balance ~~656~~629,~~135~~265,~~053~~929.2597 Ending Scheduled Collateral Balance ~~653~~615,~~531~~048,~~665~~653.5784 Ending Actual Collateral Balance at 3029-~~Nov~~Feb-~~2003~~2004 ~~654~~616,~~553~~061,~~897~~927.7902 Monthly P &I Constant 4,~~333~~178,~~664~~666.7821 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 ~~653~~615,~~531~~048,~~665~~653.5784 Scheduled Principal 1,~~187~~167,~~601~~453.1049 Unscheduled Principal 113,~~415~~049,~~786~~822.5864

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~984078~~964808 5.~~338399~~325942 5.~~786051~~785631 Weighted Average Net Rate 5.~~734078~~714808 5.~~088399~~075942 5.~~536051~~535631 Weighted Average Maturity ~~355~~352 ~~175~~172 ~~355~~352 Beginning Loan Count ~~614~~589 ~~356~~340 ~~325~~323 Loans Paid In Full 212 06 06 Ending Loan Count ~~612~~577 ~~356~~334 ~~325~~317 Beginning Scheduled Balance ~~306~~291,~~882~~585,~~637~~861.2148 ~~183~~172,~~011~~922,~~357~~684.0487 ~~166~~164,~~241~~757,~~059~~383.0062 Ending scheduled Balance ~~305~~284,~~425~~182,~~508~~317.6447 ~~182~~168,~~070~~951,~~089~~331.3209 ~~166~~161,~~036~~915,~~067~~005.6128 Record Date 1102/3029/~~2003~~2004 1102/3029/~~2003~~2004 1102/3029/~~2003~~2004 Principal And Interest Constant 1,~~846~~758,~~529~~128.4218 1,~~508~~446,~~151~~195.2776 ~~978~~974,~~984~~342.0927 Scheduled Principal ~~316~~308,~~188~~750.0915 ~~693~~678,~~994~~715.9660 ~~177~~179,~~418~~987.0574 Unscheduled Principal 17,~~140~~094,~~940~~793.4886 ~~247~~3,~~272~~292,638.7618 272,~~573~~662,390.3460 Scheduled Interest 1,~~530~~449,~~341~~378.3303 ~~814~~767,~~156~~480.3116 ~~801~~794,~~566~~354.0453 Servicing Fees 6360,~~933~~747.8604 3836,~~127~~025.3755 34,~~633~~324.5646 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~895~~850.0445 ~~533~~504.8334 ~~484~~480.8754 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,~~465~~387,~~512~~780.4354 ~~775~~730,~~495~~950.1127 ~~766~~759,~~447~~549.6153 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.~~730578~~711308 5.~~084899~~072442 5.~~532551~~532131

Group Level Collateral Statement Group Total Collateral Description Fixed Weighted Average Coupon Rate 5.~~753809~~742334 Weighted Average Net Rate 5.~~503810~~492334 Weighted Average Maturity ~~355~~352 Beginning Loan Count 1,~~295~~252 Loans Paid In Full 224 Ending Loan Count 1,~~293~~228 Beginning Scheduled Balance ~~656~~629,~~135~~265,~~053~~929.2597 Ending scheduled Balance ~~653~~615,~~531~~048,~~665~~653.5784 Record Date 1102/3029/~~2003~~2004 Principal And Interest Constant 4,~~333~~178,~~664~~666.7821 Scheduled Principal 1,~~187~~167,~~601~~453.1049 Unscheduled Principal 113,~~415~~049,~~786~~822.5864 Scheduled Interest 3,~~146~~011,~~063~~212.6872 Servicing Fees ~~136~~131,~~694~~097.7905 Master Servicing Fees 0.00 Trustee Fee 1,~~913~~835.7433 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 32,~~007~~878,~~455~~280.1534 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.~~500309~~488834

Miscellaneous Reporting Group Group 1 Group 1 Priority % 910.~~693550~~206658% CPR 425.~~375718~~614496% Subordinate % 23.~~927329~~072688% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 9796.~~072671~~927312% Group Group 2 CPR 120.~~615446~~674812% Subordinate % 1.~~102455~~153467% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 98.~~897545~~846533% Group Group 3 Group 3 Priority % 9.~~514620~~600499% CPR 017.~~199067~~775177% Subordinate % 2.~~754148~~770069% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~245852~~229931%

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