8-K 1 baa0308.txt AUGUST 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): August 25, 2004 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-12 54-2126358 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2004 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-8 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the August 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 ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 8/26/04 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 August 25, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 67/3031/04 Distribution Date: 78/2625/04 BAA Series: 2003-8 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-CB-1 05948XTV3 SEN 5.50000% ~~374~~367,~~163~~452,~~178~~283.7174 1,~~714~~684,~~914~~156.3416 65,~~710~~091,~~894~~606.9853 1-CB-WIO 05948XTX9 SEN 0.~~31556~~31542% 0.00 4847,~~082~~124.8637 0.00 1-CB-R 05948XTW1 SEN 5.50000% 0.00 0.00 0.00 2-NC-1 05948XTY7 SEN 5.50000% 40,~~958~~456,~~634~~217.1083 ~~187~~185,~~727~~424.0532 ~~502~~551,~~416~~600.2787 2-NC-2 05948XTZ4 SEN 5.75000% 4,027,913.00 19,300.41 0.00 2-NC-3 05948XVQ1 SEN 0.00000% 183,087.00 0.00 0.00 2-NC-WIO 05948XUA7 SEN 0.~~21383~~21517% 0.00 5,~~583~~531.3546 0.00 3-A-1 05948XUB5 SEN 4.75000% ~~215~~212,~~464~~041,~~620~~342.9022 ~~852~~839,~~880~~330.8739 3,~~423~~204,~~278~~408.6866 3-A-WIO 05948XUC3 SEN 0.~~47650~~47649% 0.00 5352,~~278~~407.9312 0.00 PO 05948XUD1 SEN 0.00000% 13,~~943~~685,~~167~~695.5782 0.00 ~~257~~186,~~471~~391.7589 X-B1 05948XUE9 SUB 5.50000% 10,~~285~~273,~~301~~438.62 47,~~140~~086.9659 11,~~862~~947.9960 X-B2 05948XUF6 SUB 5.50000% 4,~~783~~778,~~769~~251.1256 21,~~925~~900.6132 5,~~517~~556.5691 X-B3 05948XUG4 SUB 5.50000% 2,~~391~~389,~~884~~125.5678 10,~~962~~950.8016 2,~~758~~778.7846 X-B4 05948XUM1 SUB 5.50000% 2,~~392~~390,~~874~~114.5866 10,~~967~~954.3469 2,~~759~~779.9261 X-B5 05948XUN9 SUB 5.50000% 1,~~674~~672,~~121~~190.1927 7,~~673~~664.0520 1,~~930~~944.9269 X-B6 05948XUP4 SUB 5.50000% 1,~~914~~912,~~509~~300.0892 8,~~774~~764.8371 2,~~208~~223.1691 3-B1 05948XUH2 SUB 4.75000% 2,~~463~~453,~~682~~140.9863 9,~~752~~710.0835 10,~~542~~601.3542 3-B2 05948XUJ8 SUB 4.75000% ~~822~~818,~~191~~673.5430 3,~~254~~240.5158 3,~~518~~537.2496 3-B3 05948XUK5 SUB 4.75000% ~~821~~817,~~227~~713.6654 3,~~250~~236.6978 3,~~514~~533.1281 3-B4 05948XUQ2 SUB 4.75000% ~~469~~467,~~410~~401.6599 1,~~858~~850.0813 2,~~008~~019.6691 3-B5 05948XUR0 SUB 4.75000% ~~234~~233,~~223~~221.3812 ~~927~~923.1317 1,~~002~~007.2788 3-B6 05948XUS8 SUB 4.75000% ~~352~~351,~~993~~483.9242 1,~~397~~391.2729 1,~~510~~518.5096 SES 05948XUL3 SUB 0.00000% 0.00 ~~120~~116,~~293~~566.5588 0.00 Totals ~~677~~666,~~346~~403,~~791~~595.5642 3,~~129~~077,~~945~~514.7108 109,~~943~~083,~~196~~459.1507

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-CB-1 0.00 ~~367~~362,~~452~~360,~~283~~677.7420 86,~~425~~775,~~809~~762.3269 0.00 1-CB-WIO 0.00 0.00 4847,~~082~~124.8637 0.00 1-CB-R 0.00 0.00 0.00 0.00 2-NC-1 0.00 4039,~~456~~904,~~217~~616.8396 ~~690~~737,~~143~~025.3219 0.00 2-NC-2 0.00 4,027,913.00 19,300.41 0.00 2-NC-3 0.00 183,087.00 0.00 0.00 2-NC-WIO 0.00 0.00 5,~~583~~531.3546 0.00 3-A-1 0.00 ~~212~~208,~~041~~836,~~342~~933.2256 4,~~276~~043,~~159~~739.5505 0.00 3-A-WIO 0.00 0.00 5352,~~278~~407.9312 0.00 PO 0.00 13,~~685~~499,~~695~~303.8293 ~~257~~186,~~471~~391.7589 0.00 X-B1 0.00 10,~~273~~261,~~438~~491.6203 59,~~003~~034.9519 0.00 X-B2 0.00 4,~~778~~772,~~251~~694.5664 27,~~443~~457.1723 0.00 X-B3 0.00 2,~~389~~386,~~125~~347.7832 13,~~721~~728.5862 0.00 X-B4 0.00 2,~~390~~387,~~114~~335.6605 13,~~727~~734.2630 0.00 X-B5 0.00 1,~~672~~670,~~190~~245.2758 9,~~603~~608.9789 0.00 X-B6 0.00 1,~~912~~910,~~300~~077.9201 10,~~982~~988.9962 0.00 3-B1 0.00 2,~~453~~442,~~140~~539.6321 20,~~294~~311.4377 0.00 3-B2 0.00 ~~818~~815,~~673~~135.3035 6,~~772~~778.7554 0.00 3-B3 0.00 ~~817~~814,~~713~~179.5474 6,~~764~~770.8159 0.00 3-B4 0.00 ~~467~~465,~~401~~382.9908 3,~~866~~870.7404 0.00 3-B5 0.00 ~~233~~232,~~221~~213.1223 1,~~929~~931.4005 0.00 3-B6 0.00 ~~351~~349,~~483~~964.4246 2,~~907~~910.7725 0.00 SES 0.00 0.00 ~~120~~116,~~293~~566.5588 0.00 Totals 0.00 ~~666~~657,~~403~~320,~~595~~136.4235 1412,~~073~~160,~~141~~973.8615 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-CB-1 400,507,000.00 ~~374~~367,~~163~~452,~~178~~283.7174 ~~433~~429,~~314~~163.7735 64,~~277~~662,~~580~~443.2018 0.00 0.00 1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00 1-CB-R 100.00 0.00 0.00 0.00 0.00 0.00 2-NC-1 43,588,000.00 40,~~958~~456,~~634~~217.1083 50,~~291~~051.6604 ~~452~~501,~~124~~549.6183 0.00 0.00 2-NC-2 4,027,913.00 4,027,913.00 0.00 0.00 0.00 0.00 2-NC-3 183,087.00 183,087.00 0.00 0.00 0.00 0.00 2-NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 234,719,000.00 ~~215~~212,~~464~~041,~~620~~342.9022 ~~921~~916,~~995~~351.0180 2,~~501~~288,~~283~~056.6786 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 PO 14,663,223.00 13,~~943~~685,~~167~~695.5782 27,~~986~~716.3533 ~~229~~158,~~485~~675.4156 0.00 0.00 X-B1 10,389,000.00 10,~~285~~273,~~301~~438.62 11,~~862~~947.9960 0.00 0.00 0.00 X-B2 4,832,000.00 4,~~783~~778,~~769~~251.1256 5,~~517~~556.5691 0.00 0.00 0.00 X-B3 2,416,000.00 2,~~391~~389,~~884~~125.5678 2,~~758~~778.7846 0.00 0.00 0.00 X-B4 2,417,000.00 2,~~392~~390,~~874~~114.5866 2,~~759~~779.9261 0.00 0.00 0.00 X-B5 1,691,000.00 1,~~674~~672,~~121~~190.1927 1,~~930~~944.9269 0.00 0.00 0.00 X-B6 1,933,809.00 1,~~914~~912,~~509~~300.0892 2,~~208~~223.1691 0.00 0.00 0.00 3-B1 2,556,000.00 2,~~463~~453,~~682~~140.9863 10,~~542~~601.3542 0.00 0.00 0.00 3-B2 853,000.00 ~~822~~818,~~191~~673.5430 3,~~518~~537.2496 0.00 0.00 0.00 3-B3 852,000.00 ~~821~~817,~~227~~713.6654 3,~~514~~533.1281 0.00 0.00 0.00 3-B4 487,000.00 ~~469~~467,~~410~~401.6599 2,~~008~~019.6691 0.00 0.00 0.00 3-B5 243,000.00 ~~234~~233,~~223~~221.3812 1,~~002~~007.2788 0.00 0.00 0.00 3-B6 366,221.00 ~~352~~351,~~993~~483.9242 1,~~510~~518.5096 0.00 0.00 0.00 Totals 726,724,353.00 ~~677~~666,~~346~~403,~~791~~595.5642 1,~~482~~472,~~722~~733.2664 97,~~460~~610,~~473~~725.8943 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-CB-1 65,~~710~~091,~~894~~606.9853 ~~367~~362,~~452~~360,~~283~~677.7420 0.~~91746782~~90475492 65,~~710~~091,~~894~~606.9853 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 ~~502~~551,~~416~~600.2787 4039,~~456~~904,~~217~~616.8396 0.~~92815036~~91549548 ~~502~~551,~~416~~600.2787 2-NC-2 0.00 4,027,913.00 1.00000000 0.00 2-NC-3 0.00 183,087.00 1.00000000 0.00 2-NC-WIO 0.00 0.00 0.00000000 0.00 3-A-1 3,~~423~~204,~~278~~408.6866 ~~212~~208,~~041~~836,~~342~~933.2256 0.~~90338380~~88973169 3,~~423~~204,~~278~~408.6866 3-A-WIO 0.00 0.00 0.00000000 0.00 PO ~~257~~186,~~471~~391.7589 13,~~685~~499,~~695~~303.8293 0.~~93333477~~92062324 ~~257~~186,~~471~~391.7589 X-B1 11,~~862~~947.9960 10,~~273~~261,~~438~~491.6203 0.~~98887656~~98772654 11,~~862~~947.9960 X-B2 5,~~517~~556.5691 4,~~778~~772,~~251~~694.5664 0.~~98887656~~98772654 5,~~517~~556.5691 X-B3 2,~~758~~778.7846 2,~~389~~386,~~125~~347.7832 0.~~98887656~~98772654 2,~~758~~778.7846 X-B4 2,~~759~~779.9261 2,~~390~~387,~~114~~335.6605 0.~~98887657~~98772654 2,~~759~~779.9261 X-B5 1,~~930~~944.9269 1,~~672~~670,~~190~~245.2758 0.~~98887656~~98772654 1,~~930~~944.9269 X-B6 2,~~208~~223.1691 1,~~912~~910,~~300~~077.9201 0.~~98887787~~98772785 2,~~208~~223.1691 3-B1 10,~~542~~601.3542 2,~~453~~442,~~140~~539.6321 0.~~95975768~~95561002 10,~~542~~601.3542 3-B2 3,~~518~~537.2496 ~~818~~815,~~673~~135.3035 0.~~95975768~~95561002 3,~~518~~537.2496 3-B3 3,~~514~~533.1281 ~~817~~814,~~713~~179.5474 0.~~95975768~~95561002 3,~~514~~533.1281 3-B4 2,~~008~~019.6691 ~~467~~465,~~401~~382.9908 0.~~95975768~~95561002 2,~~008~~019.6691 3-B5 1,~~002~~007.2788 ~~233~~232,~~221~~213.1223 0.~~95975770~~95561000 1,~~002~~007.2788 3-B6 1,~~510~~518.5096 ~~351~~349,~~483~~964.4246 0.~~95975769~~95561003 1,~~510~~518.5096 Totals 109,~~943~~083,~~196~~459.1507 ~~666~~657,~~403~~320,~~595~~136.4235 0.~~91699637~~90449719 109,~~943~~083,~~196~~459.1507

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-CB-1 400,507,000.00 ~~934~~917.~~22381809~~46781889 1.~~08191560~~07155019 1511.~~67408360~~64135254 0.00000000 1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-CB-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 43,588,000.00 ~~939~~928.~~67683996~~15035858 1.~~15379600~~14827567 1011.~~37268537~~50660342 0.00000000 2-NC-2 4,027,913.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-3 183,087.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 234,719,000.00 ~~917~~903.~~96838305~~38380029 3.~~92808000~~90403759 109.~~65650275~~74806837 0.00000000 3-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 14,663,223.00 ~~950~~933.~~89378167~~33476685 1.~~90860836~~89019358 1510.~~65040714~~82132898 0.00000000 X-B1 10,389,000.00 ~~990~~988.~~01844451~~87656367 1.~~14187987~~15002406 0.00000000 0.00000000 X-B2 4,832,000.00 ~~990~~988.~~01844371~~87656457 1.~~14187914~~15002276 0.00000000 0.00000000 X-B3 2,416,000.00 ~~990~~988.~~01844371~~87656457 1.~~14187914~~15002483 0.00000000 0.00000000 X-B4 2,417,000.00 ~~990~~988.~~01844435~~87656599 1.~~14187836~~15002482 0.00000000 0.00000000 X-B5 1,691,000.00 ~~990~~988.~~01844471~~87656416 1.~~14188054~~15002365 0.00000000 0.00000000 X-B6 1,933,809.00 ~~990~~988.~~01973825~~87786746 1.~~14187078~~15001533 0.00000000 0.00000000 3-B1 2,556,000.00 ~~963~~959.~~88223005~~75767997 4.~~12455008~~14766041 0.00000000 0.00000000 3-B2 853,000.00 ~~963~~959.~~88222743~~75767878 4.~~12454865~~14766706 0.00000000 0.00000000 3-B3 852,000.00 ~~963~~959.~~88223005~~75767606 4.~~12455399~~14766432 0.00000000 0.00000000 3-B4 487,000.00 ~~963~~959.~~88223819~~75767967 4.~~12455852~~14765914 0.00000000 0.00000000 3-B5 243,000.00 ~~963~~959.~~88222222~~75769547 4.~~12456790~~14765432 0.00000000 0.00000000 3-B6 366,221.00 ~~963~~959.~~88224597~~75768730 4.~~12455867~~14765947 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-CB-1 0.00000000 1612.~~75599922~~71290272 ~~917~~904.~~46781889~~75491614 0.~~91746782~~90475492 1612.~~75599922~~71290272 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 1112.~~52648137~~65487910 ~~928~~915.~~15035858~~49547949 0.~~92815036~~91549548 1112.~~52648137~~65487910 2-NC-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-NC-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 1413.~~58458276~~65210597 ~~903~~889.~~38380029~~73169432 0.~~90338380~~88973169 1413.~~58458276~~65210597 3-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 1712.~~55901482~~71152256 ~~933~~920.~~33476685~~62324429 0.~~93333477~~92062324 1712.~~55901482~~71152256 X-B1 0.00000000 1.~~14187987~~15002406 ~~988~~987.~~87656367~~72654057 0.~~98887656~~98772654 1.~~14187987~~15002406 X-B2 0.00000000 1.~~14187914~~15002276 ~~988~~987.~~87656457~~72653974 0.~~98887656~~98772654 1.~~14187914~~15002276 X-B3 0.00000000 1.~~14187914~~15002483 ~~988~~987.~~87656457~~72653974 0.~~98887656~~98772654 1.~~14187914~~15002483 X-B4 0.00000000 1.~~14187836~~15002482 ~~988~~987.~~87656599~~72654117 0.~~98887657~~98772654 1.~~14187836~~15002482 X-B5 0.00000000 1.~~14188054~~15002365 ~~988~~987.~~87656416~~72654051 0.~~98887656~~98772654 1.~~14188054~~15002365 X-B6 0.00000000 1.~~14187078~~15001533 ~~988~~987.~~87786746~~72785213 0.~~98887787~~98772785 1.~~14187078~~15001533 3-B1 0.00000000 4.~~12455008~~14766041 ~~959~~955.~~75767997~~61001956 0.~~95975768~~95561002 4.~~12455008~~14766041 3-B2 0.00000000 4.~~12454865~~14766706 ~~959~~955.~~75767878~~61002345 0.~~95975768~~95561002 4.~~12454865~~14766706 3-B3 0.00000000 4.~~12455399~~14766432 ~~959~~955.~~75767606~~61002347 0.~~95975768~~95561002 4.~~12455399~~14766432 3-B4 0.00000000 4.~~12455852~~14765914 ~~959~~955.~~75767967~~61002053 0.~~95975768~~95561002 4.~~12455852~~14765914 3-B5 0.00000000 4.~~12456790~~14765432 ~~959~~955.~~75769547~~61000000 0.~~95975770~~95561000 4.~~12456790~~14765432 3-B6 0.00000000 4.~~12455867~~14765947 ~~959~~955.~~75768730~~61002782 0.~~95975769~~95561003 4.~~12455867~~14765947 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-CB-1 400,507,000.00 5.50000% ~~374~~367,~~163~~452,~~178~~283.7174 1,~~714~~684,~~914~~156.5730 0.00 0.00 1-CB-WIO 0.00 0.~~31556~~31542% ~~182~~179,~~846~~285,~~065~~136.9470 4847,~~082~~124.8637 0.00 0.00 1-CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-NC-1 43,588,000.00 5.50000% 40,~~958~~456,~~634~~217.1083 ~~187~~185,~~727~~424.0733 0.00 0.00 2-NC-2 4,027,913.00 5.75000% 4,027,913.00 19,300.42 0.00 0.00 2-NC-3 183,087.00 0.00000% 183,087.00 0.00 0.00 0.00 2-NC-WIO 0.00 0.~~21383~~21517% 3130,~~333~~848,~~752~~357.8610 5,~~583~~531.3546 0.00 0.00 3-A-1 234,719,000.00 4.75000% ~~215~~212,~~464~~041,~~620~~342.9022 ~~852~~839,~~880~~330.7931 0.00 0.00 3-A-WIO 0.00 0.~~47650~~47649% ~~134~~131,~~176~~983,~~549~~634.7470 5352,~~278~~407.9312 0.00 0.00 PO 14,663,223.00 0.00000% 13,~~943~~685,~~167~~695.5782 0.00 0.00 0.00 X-B1 10,389,000.00 5.50000% 10,~~285~~273,~~301~~438.62 47,~~140~~086.9759 0.00 0.00 X-B2 4,832,000.00 5.50000% 4,~~783~~778,~~769~~251.1256 21,~~925~~900.6132 0.00 0.00 X-B3 2,416,000.00 5.50000% 2,~~391~~389,~~884~~125.5678 10,~~962~~950.8016 0.00 0.00 X-B4 2,417,000.00 5.50000% 2,~~392~~390,~~874~~114.5866 10,~~967~~954.3469 0.00 0.00 X-B5 1,691,000.00 5.50000% 1,~~674~~672,~~121~~190.1927 7,~~673~~664.0621 0.00 0.00 X-B6 1,933,809.00 5.50000% 1,~~914~~912,~~509~~300.0892 8,~~774~~764.8371 0.00 0.00 3-B1 2,556,000.00 4.75000% 2,~~463~~453,~~682~~140.9863 9,~~752~~710.0835 0.00 0.00 3-B2 853,000.00 4.75000% ~~822~~818,~~191~~673.5430 3,~~254~~240.5158 0.00 0.00 3-B3 852,000.00 4.75000% ~~821~~817,~~227~~713.6654 3,~~250~~236.6978 0.00 0.00 3-B4 487,000.00 4.75000% ~~469~~467,~~410~~401.6599 1,~~858~~850.0813 0.00 0.00 3-B5 243,000.00 4.75000% ~~234~~233,~~223~~221.3812 ~~927~~923.1317 0.00 0.00 3-B6 366,221.00 4.75000% ~~352~~351,~~993~~483.9242 1,~~397~~391.2729 0.00 0.00 SES 0.00 0.00000% ~~677~~666,~~346~~403,~~790~~594.5740 0.00 0.00 0.00 Totals 726,724,353.00 32,~~009~~960,~~652~~947.3629 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 0.2314 0.00 1,~~714~~684,~~914~~156.3416 0.00 ~~367~~362,~~452~~360,~~283~~677.7420 1-CB-WIO 0.00 0.00 4847,~~082~~124.8637 0.00 ~~179~~175,~~285~~856,~~136~~166.7028 1-CB-R 0.00 0.00 0.00 0.00 0.00 2-NC-1 0.02 0.00 ~~187~~185,~~727~~424.0532 0.00 4039,~~456~~904,~~217~~616.8396 2-NC-2 0.00 0.00 19,300.41 0.00 4,027,913.00 2-NC-3 0.00 0.00 0.00 0.00 183,087.00 2-NC-WIO 0.00 0.00 5,~~583~~531.3546 0.00 30,~~848~~812,~~357~~096.1034 3-A-1 (0.0807) 0.00 ~~852~~839,~~880~~330.8739 0.00 ~~212~~208,~~041~~836,~~342~~933.2256 3-A-WIO 0.00 0.00 5352,~~278~~407.9312 0.00 ~~131~~129,~~983~~663,~~634~~996.7099 PO 0.00 0.00 0.00 0.00 13,~~685~~499,~~695~~303.8293 X-B1 0.0100 0.00 47,~~140~~086.9659 0.00 10,~~273~~261,~~438~~491.6203 X-B2 0.00 0.00 21,~~925~~900.6132 0.00 4,~~778~~772,~~251~~694.5664 X-B3 0.00 0.00 10,~~962~~950.8016 0.00 2,~~389~~386,~~125~~347.7832 X-B4 0.00 0.00 10,~~967~~954.3469 0.00 2,~~390~~387,~~114~~335.6605 X-B5 0.00 0.00 7,~~673~~664.0520 0.00 1,~~672~~670,~~190~~245.2758 X-B6 0.00 0.00 8,~~774~~764.8371 0.00 1,~~912~~910,~~300~~077.9201 3-B1 0.00 0.00 9,~~752~~710.0835 0.00 2,~~453~~442,~~140~~539.6321 3-B2 0.00 0.00 3,~~254~~240.5158 0.00 ~~818~~815,~~673~~135.3035 3-B3 0.00 0.00 3,~~250~~236.6978 0.00 ~~817~~814,~~713~~179.5474 3-B4 0.00 0.00 1,~~858~~850.0813 0.00 ~~467~~465,~~401~~382.9908 3-B5 0.00 0.00 ~~927~~923.1317 0.00 ~~233~~232,~~221~~213.1223 3-B6 0.00 0.00 1,~~397~~391.2729 0.00 ~~351~~349,~~483~~964.4246 SES 0.00 0.00 ~~120~~116,~~293~~566.5588 0.00 ~~666~~657,~~403~~320,~~594~~135.4031 Totals 0.1809 0.00 3,~~129~~077,~~945~~514.7108 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-CB-1 400,507,000.00 5.50000% ~~934~~917.~~22381809~~46781889 4.~~28185917~~20506084 0.00000000 0.00000000 1-CB-WIO 0.00 0.~~31556~~31542% ~~921~~903.~~63251339~~68370958 0.~~24236085~~23752959 0.00000000 0.00000000 1-CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 43,588,000.00 5.50000% ~~939~~928.~~67683996~~15035858 4.~~30685212~~25402244 0.00000000 0.00000000 2-NC-2 4,027,913.00 5.75000% 1000.00000000 4.79166755 0.00000000 0.00000000 2-NC-3 183,087.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.~~21383~~21517% ~~927~~912.~~28340486~~91872167 0.~~16523229~~16369667 0.00000000 0.00000000 3-A-1 234,719,000.00 4.75000% ~~917~~903.~~96838305~~38380029 3.~~63362485~~57589420 0.00000000 0.00000000 3-A-WIO 0.00 0.~~47650~~47649% ~~905~~890.~~37675394~~57972492 0.~~35950771~~35362504 0.00000000 0.00000000 PO 14,663,223.00 0.00000% ~~950~~933.~~89378167~~33476685 0.00000000 0.00000000 0.00000000 X-B1 10,389,000.00 5.50000% ~~990~~988.~~01844451~~87656367 4.~~53758495~~53235056 0.00000000 0.00000000 X-B2 4,832,000.00 5.50000% ~~990~~988.~~01844371~~87656457 4.~~53758485~~53235099 0.00000000 0.00000000 X-B3 2,416,000.00 5.50000% ~~990~~988.~~01844371~~87656457 4.~~53758278~~53235099 0.00000000 0.00000000 X-B4 2,417,000.00 5.50000% ~~990~~988.~~01844435~~87656599 4.~~53758378~~53235002 0.00000000 0.00000000 X-B5 1,691,000.00 5.50000% ~~990~~988.~~01844471~~87656416 4.~~53758723~~53235364 0.00000000 0.00000000 X-B6 1,933,809.00 5.50000% ~~990~~988.~~01973825~~87786746 4.~~53758877~~53235557 0.00000000 0.00000000 3-B1 2,556,000.00 4.75000% ~~963~~959.~~88223005~~75767997 3.~~81536776~~79904147 0.00000000 0.00000000 3-B2 853,000.00 4.75000% ~~963~~959.~~88222743~~75767878 3.~~81536928~~79903869 0.00000000 0.00000000 3-B3 852,000.00 4.75000% ~~963~~959.~~88223005~~75767606 3.~~81536385~~79903756 0.00000000 0.00000000 3-B4 487,000.00 4.75000% ~~963~~959.~~88223819~~75767967 3.~~81535934~~79903491 0.00000000 0.00000000 3-B5 243,000.00 4.75000% ~~963~~959.~~88222222~~75769547 3.~~81534979~~79905350 0.00000000 0.00000000 3-B6 366,221.00 4.75000% ~~963~~959.~~88224597~~75768730 3.~~81537378~~79904484 0.00000000 0.00000000 SES 0.00 0.00000% ~~932~~916.~~05461663~~99636781 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-CB-1 0.~~00000057~~00000035 0.00000000 4.~~28185859~~20506049 0.00000000 ~~917~~904.~~46781889~~75491614 1-CB-WIO 0.00000000 0.00000000 0.~~24236085~~23752959 0.00000000 ~~903~~886.~~68370958~~40004198 1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 0.00000046 0.00000000 4.~~30685166~~25402221 0.00000000 ~~928~~915.~~15035858~~49547949 2-NC-2 0.00000000 0.00000000 4.79166506 0.00000000 1000.00000000 2-NC-3 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 2-NC-WIO 0.00000000 0.00000000 0.~~16523229~~16369667 0.00000000 ~~912~~911.~~91872167~~84562962 3-A-1 (0.~~00000034~~00000030) 0.00000000 3.~~63362519~~57589454 0.00000000 ~~903~~889.~~38380029~~73169432 3-A-WIO 0.00000000 0.00000000 0.~~35950771~~35362504 0.00000000 ~~890~~874.~~57972492~~92761533 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~933~~920.~~33476685~~62324429 X-B1 0.~~00000096~~00000000 0.00000000 4.~~53758398~~53235056 0.00000000 ~~988~~987.~~87656367~~72654057 X-B2 0.00000000 0.00000000 4.~~53758485~~53235099 0.00000000 ~~988~~987.~~87656457~~72653974 X-B3 0.00000000 0.00000000 4.~~53758278~~53235099 0.00000000 ~~988~~987.~~87656457~~72653974 X-B4 0.00000000 0.00000000 4.~~53758378~~53235002 0.00000000 ~~988~~987.~~87656599~~72654117 X-B5 0.00000000 0.00000000 4.~~53758131~~53234772 0.00000000 ~~988~~987.~~87656416~~72654051 X-B6 0.00000000 0.00000000 4.~~53758877~~53235557 0.00000000 ~~988~~987.~~87786746~~72785213 3-B1 0.00000000 0.00000000 3.~~81536776~~79904147 0.00000000 ~~959~~955.~~75767997~~61001956 3-B2 0.00000000 0.00000000 3.~~81536928~~79903869 0.00000000 ~~959~~955.~~75767878~~61002345 3-B3 0.00000000 0.00000000 3.~~81536385~~79903756 0.00000000 ~~959~~955.~~75767606~~61002347 3-B4 0.00000000 0.00000000 3.~~81535934~~79903491 0.00000000 ~~959~~955.~~75767967~~61002053 3-B5 0.00000000 0.00000000 3.~~81534979~~79905350 0.00000000 ~~959~~955.~~75769547~~61000000 3-B6 0.00000000 0.00000000 3.~~81537378~~79904484 0.00000000 ~~959~~955.~~75768730~~61002782 SES 0.00000000 0.00000000 0.~~16552844~~16040040 0.00000000 ~~916~~904.~~99636781~~49718704 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO 1-CB 0.00000% 0.00 0.00 10,~~277~~080,~~201~~872.5589 109,~~080~~994,~~872~~820.8937 9392.~~66767403~~86810643% PO 2-NC 0.00000% 0.00 0.00 462,~~853~~268.3941 ~~462~~411,~~268~~458.4135 9887.~~66841050~~82330894% PO-3APO 0.00000% 0.00 0.00 3,~~203~~142,~~112~~554.6352 3,~~142~~093,~~554~~025.5221 9190.~~55736359~~11434231% SES 1-CB 0.00000% ~~405,419,002.70~~ 398,487,483.92 393,285,351.41 0.00 0.00 9290.~~14424142~~94132646% SES 1-NC 0.00000% ~~48,096,323.35~~ 47,590,578.88 46,985,410.21 0.00 0.00 9392.~~76482182~~57249482% SES 3A 0.00000% ~~223,831,464.52~~ 220,325,531.60 217,049,373.69 0.00 0.00 9089.~~47958534~~13418788%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1412,~~103~~190,~~340~~683.2665 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 1412,~~103~~190,~~340~~683.2665 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3029,~~198~~710.4050 Payment of Interest and Principal 1412,~~073~~160,~~141~~973.8615 Total Withdrawals (Pool Distribution Amount) 1412,~~103~~190,~~340~~683.2665 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 2827,~~222~~766.7881 Trustee Fee - Wells Fargo Bank, N.A. 1,~~975~~943.6269 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3029,~~198~~710.4050

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 23 1 0 34 ~~180~~292,~~159~~473.0905 ~~282~~281,~~355~~178.8186 0.00 ~~462~~573,~~514~~651.9091 30 Days 3233 1 0 0 3334 4,~~048~~667,~~319~~586.2954 143,~~377~~204.6578 0.00 0.00 4,~~191~~810,~~696~~791.9432 60 Days 3 0 0 0 3 ~~459~~527,~~579~~470.6025 0.00 0.00 0.00 ~~459~~527,~~579~~470.6025 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 10 0 10 0.00 0.00 ~~55,658~~0.3900 0.00 ~~55,658~~0.3900 180+ Days 01 0 01 0 02 0237,000.00 0.00 055,658.0039 0.00 0292,658.0039 Totals 3537 34 2 0 4043 45,~~507~~432,~~898~~056.8979 ~~323~~435,~~536~~677.7483 ~~338~~336,~~014~~837.2025 0.00 56,~~169~~204,~~449~~571.8387 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.~~039620~~060012% 0.~~019810~~020004% 0.000000% 0.~~059429~~080016% 0.~~026983~~044410% 0.~~042289~~042695% 0.000000% 0.~~069271~~087105% 30 Days 0.~~633914~~660132% 0.~~019810~~020004% 0.000000% 0.000000% 0.~~653724~~680136% 0.~~606319~~708739% 0.~~021474~~021745% 0.000000% 0.000000% 0.~~627792~~730483% 60 Days 0.~~059429~~060012% 0.000000% 0.000000% 0.000000% 0.~~059429~~060012% 0.~~068831~~080092% 0.000000% 0.000000% 0.000000% 0.~~068831~~080092% 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.~~019810~~000000% 0.000000% 0.~~019810~~000000% 0.000000% 0.000000% 0.~~008336~~000000% 0.000000% 0.~~008336~~000000% 180+ Days 0.~~000000~~020004% 0.000000% 0.~~000000~~020004% 0.000000% 0.~~000000~~040008% 0.~~000000~~035987% 0.000000% 0.~~000000~~008451% 0.000000% 0.~~000000~~044438% Totals 0.~~693344~~740148% 0.~~059429~~080016% 0.~~039620~~040008% 0.000000% 0.~~792393~~860172% 0.~~675150~~824818% 0.~~048456~~066154% 0.~~050625~~051146% 0.000000% 0.~~774231~~942119%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total One No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 23 0 0 23 ~~180~~292,~~159~~473.0905 0.00 0.00 ~~180~~292,~~159~~473.0905 30 Days 2527 1 0 0 2628 3,~~408~~650,~~509~~366.5881 143,~~377~~204.6578 0.00 0.00 3,~~551~~793,~~887~~571.2359 60 Days 3 0 0 0 3 ~~459~~527,~~579~~470.6025 0.00 0.00 0.00 ~~459~~527,~~579~~470.6025 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 10 0 10 0.00 0.00 ~~55,658~~0.3900 0.00 ~~55,658~~0.3900 180 Days 01 0 01 0 02 0237,000.00 0.00 055,658.0039 0.00 0292,658.0039 Totals 2831 34 1 0 3236 34,~~868~~414,~~089~~837.1806 ~~323~~435,~~536~~677.7483 55,658.39 0.00 4,~~247~~906,~~284~~173.3128 0-29 Days 0.~~069614~~105634% 0.000000% 0.000000% 0.~~069614~~105634% 0.~~045164~~074292% 0.000000% 0.000000% 0.~~045164~~074292% 30 Days 0.~~870171~~950704% 0.~~034807~~035211% 0.000000% 0.000000% 0.~~904977~~985915% 0.~~854487~~927236% 0.~~035944~~036376% 0.000000% 0.000000% 0.~~890430~~963612% 60 Days 0.~~104420~~105634% 0.000000% 0.000000% 0.000000% 0.~~104420~~105634% 0.~~115213~~133984% 0.000000% 0.000000% 0.000000% 0.~~115213~~133984% 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.~~034807~~000000% 0.000000% 0.~~034807~~000000% 0.000000% 0.000000% 0.~~013953~~000000% 0.000000% 0.~~013953~~000000% 180 Days 0.~~000000~~035211% 0.000000% 0.~~000000~~035211% 0.000000% 0.~~000000~~070423% 0.~~000000~~060201% 0.000000% 0.~~000000~~014138% 0.000000% 0.~~000000~~074339% Totals 01.~~974591~~091549% 0.~~104420~~140845% 0.~~034807~~035211% 0.000000% 1.~~113818~~267606% 01.~~969700~~121421% 0.~~081108~~110667% 0.~~013953~~014138% 0.000000% 1.~~064761~~246226% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Two No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0643,478.0018 0.00 0.00 0.00 0643,478.0018 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0643,478.0018 0.00 0.00 0.00 0643,478.0018 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~020408% 0.000000% 0.000000% 0.000000% 01.~~000000~~020408% 01.~~000000~~368174% 0.000000% 0.000000% 0.000000% 01.~~000000~~368174% 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 01.~~000000~~020408% 0.000000% 0.000000% 0.000000% 01.~~000000~~020408% 01.~~000000~~368174% 0.000000% 0.000000% 0.000000% 01.~~000000~~368174% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Three No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 1 0 1 0.00 ~~282~~281,~~355~~178.8186 0.00 ~~282~~281,~~355~~178.8186 30 Days 75 0 0 0 75 ~~639~~373,~~809~~741.7155 0.00 0.00 0.00 ~~639~~373,~~809~~741.7155 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 75 0 1 0 86 ~~639~~373,~~809~~741.7155 0.00 ~~282~~281,~~355~~178.8186 0.00 ~~922~~654,~~165~~920.5241 0-29 Days 0.000000% 0.~~048170~~048520% 0.000000% 0.~~048170~~048520% 0.000000% 0.~~127673~~129063% 0.000000% 0.~~127673~~129063% 30 Days 0.~~337187~~242601% 0.000000% 0.000000% 0.000000% 0.~~337187~~242601% 0.~~289302~~171550% 0.000000% 0.000000% 0.000000% 0.~~289302~~171550% 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.~~337187~~242601% 0.000000% 0.~~048170~~048520% 0.000000% 0.~~385356~~291121% 0.~~289302~~171550% 0.000000% 0.~~127673~~129063% 0.000000% 0.~~416975~~300612%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3135,~~586~~471.5931

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~585455~~585309% Weighted Average Net Coupon 5.~~335455~~335308% Weighted Average Pass-Through Rate 5.~~331955~~331808% Weighted Average Maturity(Stepdown Calculation ) ~~347~~346 Beginning Scheduled Collateral Loan Count 5,~~107~~048 Number Of Loans Paid In Full 5949 Ending Scheduled Collateral Loan Count 54,~~048~~999 Beginning Scheduled Collateral Balance ~~677~~666,~~346~~403,~~790~~594.5740 Ending Scheduled Collateral Balance ~~666~~657,~~403~~320,~~594~~135.4031 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2004 ~~667~~658,~~688~~576,~~554~~336.7119 Monthly P &I Constant 4,~~635~~574,~~463~~458.9560 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 ~~666~~657,~~403~~320,~~594~~135.4031 Scheduled Principal 1,~~482~~472,~~722~~733.2865 Unscheduled Principal 97,~~460~~610,~~473~~725.8944

Group Level Collateral Statement Group One Two Three Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~756397~~756271 5.~~839875~~839552 5.~~221164~~221185 Weighted Average Net Rate 5.~~506397~~506271 5.~~589875~~589552 4.~~971164~~971184 Weighted Average Maturity ~~345~~344 ~~347~~346 ~~164~~163 Beginning Loan Count 2,~~907~~873 ~~100~~99 2,~~100~~076 Loans Paid In Full 3433 1 2415 Ending Loan Count 2,~~873~~840 9998 2,~~076~~061 Beginning Scheduled Balance ~~405~~398,~~419~~487,~~002~~483.7092 4847,~~096~~590,~~323~~578.3588 ~~223~~220,~~831~~325,~~464~~531.5260 Ending scheduled Balance ~~398~~393,~~487~~285,~~483~~351.9241 4746,~~590~~985,~~578~~410.8821 ~~220~~217,~~325~~049,~~531~~373.6069 Record Date 0607/3031/2004 0607/3031/2004 0607/3031/2004 Principal And Interest Constant 2,~~415~~377,~~384~~973.6132 ~~287~~284,~~640~~943.7830 1,~~932~~911,~~438~~541.5698 Scheduled Principal ~~470~~466,~~590~~471.6968 53,~~577~~353.0158 ~~958~~952,~~554~~908.5839 Unscheduled Principal 64,~~460~~735,~~928~~660.0983 ~~452~~551,~~167~~815.4609 2,~~547~~323,~~378~~249.3452 Scheduled Interest 1,~~944~~911,~~793~~501.9264 ~~234~~231,~~063~~589.7772 ~~973~~958,~~883~~633.9859 Servicing Fees 8483,~~462~~018.2720 109,~~020~~914.0669 4645,~~631~~901.5417 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~182~~162.4829 ~~140~~138.2980 ~~652~~642.8560 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,~~859~~827,~~149~~321.1715 ~~223~~221,~~903~~536.4223 ~~926~~912,~~599~~089.5982 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.~~502897~~502771 5.~~586375~~589552 4.~~967664~~967684

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~585455~~585309 Weighted Average Net Rate 5.~~335455~~335308 Weighted Average Maturity ~~347~~346 Beginning Loan Count 5,~~107~~048 Loans Paid In Full 5949 Ending Loan Count 54,~~048~~999 Beginning Scheduled Balance ~~677~~666,~~346~~403,~~790~~594.5740 Ending scheduled Balance ~~666~~657,~~403~~320,~~594~~135.4031 Record Date 0607/3031/2004 Principal And Interest Constant 4,~~635~~574,~~463~~458.9560 Scheduled Principal 1,~~482~~472,~~722~~733.2865 Unscheduled Principal 97,~~460~~610,~~473~~725.8944 Scheduled Interest 3,~~152~~101,~~741~~724.6795 Servicing Fees ~~141~~138,~~113~~834.8706 Master Servicing Fees 0.00 Trustee Fee 1,~~975~~943.6269 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,~~009~~960,~~652~~947.1820 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.~~331955~~331808

Miscellaneous Reporting Group One CPR % Group One 1713.~~552058~~379388% Senior % Group One 94.~~690862~~605054% Subordinate % Group One 5.~~309138~~394946% Senior Prepayment % Group One 100.000000% Subordinate Prepayment % Group One 0.000000% Group Two CPR % Group Two 1013.~~727450~~073873% Senior % Group Two 94.~~827511~~777889% Subordinate % Group Two 5.~~172489~~222111% Senior Prepayment % Group Two 100.000000% Subordinate Prepayment % Group Two 0.000000% Group Three CPR % Group Three 1211.~~885486~~993793% Senior % Group Three 97.~~659535~~632580% Subordinate % Group Three 2.~~340465~~367421% Senior Prepayment % Group Three 100.000000% Subordinate Prepayment % Group Three 0.000000%

Group

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