8-K 1 bam03008_aug.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 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) 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 MORTGAGE SECURITIES, INC., 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 MORTGAGE SECURITIES, INC. 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: 8/30/04 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 Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 47/3031/04 Distribution Date: 58/25/04 BAM 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-A-1 05948XVR9 SEN 5.50000% ~~126~~108,~~481~~218,~~100~~982.7876 ~~579~~496,~~705~~003.0268 102,~~719~~275,~~075~~856.4622 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% 1613,~~388~~697,~~753~~125.0592 7562,~~115~~778.1149 1335,~~579,869~~435.0115 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% 1814,~~776~~038,~~645~~376.3457 8664,~~059~~342.6256 2590,~~781,159~~491.3612 1-A-9 05948XVZ1 SEN 5.50000% 14,040,000.00 64,350.00 0.00 1-A-10 05948XWA5 SEN 5.50000% ~~508~~424,~~344~~855.1864 21,~~329~~947.9126 4910,~~004~~404.1748 1-A-11 05948XWB3 SEN 0.00000% 370,087.00 0.00 0.00 1-A-12 05948XWC1 SEN 5.50000% 109,~~566~~475,~~933~~841.8990 4843,~~431~~430.7894 ~~640~~135,~~423~~973.9374 1-A-13 05948XWD9 SEN 5.50000% 29,474,000.00 135,089.1617 0.00 1-A-R 05948XWF4 SEN 5.50000% 0.00 0.00 0.00 2-A-1 05948XWG2 SEN 4.50000% 118,~~079~~271,~~788~~048.4995 4131,~~549~~016.2143 111,~~620,886~~607.3628 2-A-2 05948XWH0 SEN 4.50000% 25,~~567~~856.8052 9596.8896 (9596.8896) 2-A-3 05948XWJ6 SEN 4.50000% 2019,~~275~~878,~~000~~050.0063 7674,~~031~~542.2569 0208,732.0024 2-A-4 05948XWK3 SEN 4.75000% 2220,~~414~~124,~~540~~968.2164 8879,~~724~~661.2233 1,157,~~707~~316.4911 2-A-5 05948XWL1 SEN 5.00000% 7063,~~187~~018,~~994~~521.6281 ~~292~~262,~~449~~577.9817 3492,~~625,198~~613.9239 2-A-6 05948XWM9 SEN 4.50000% 3834,~~807~~843,~~638~~565.3371 ~~145~~130,~~528~~663.6537 2272,~~004,408~~370.4483 3-A-1 05948XWP2 SEN 5.50000% 7466,~~036~~050,~~420~~021.3369 ~~339~~302,~~333~~729.5834 4555,~~899,818~~560.9371 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 53,776.2526 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 71,302.9193 0.00 3-A-7 05948XWV9 SEN 5.25000% 5,000,000.00 21,875.0001 0.00 3-A-8 05948XWW7 SEN 5.50000% 16,758,000.00 76,807.5052 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% 109,~~263~~680,~~658~~632.8548 4744,~~041~~369.7758 ~~357~~40,~~698~~557.6027 A-PO 05948XXA4 SEN 0.00000% 5,~~690~~561,~~409~~185.3484 0.00 5428,~~542~~593.5085 1-B-1 05948XXB2 SUB 5.50000% 4,~~579~~564,~~222~~260.3815 20,~~988~~919.1053 45,~~952~~055.1532 1-B-2 05948XXC0 SUB 5.50000% 1,~~832~~826,~~483~~496.9647 8,~~398~~371.8844 12,~~981~~023.7201 1-B-3 05948XXD8 SUB 5.50000% ~~915~~912,~~248~~257.2273 4,~~194~~181.8918 ~~989~~1,010.7841 1-B-4 05948XXM8 SUB 5.50000% ~~611~~609,~~159~~162.2433 2,~~801~~791.1599 ~~660~~674.9370 1-B-5 05948XXN6 SUB 5.50000% ~~458~~456,~~120~~624.9912 2,~~099~~092.7286 ~~495~~505.4375 1-B-6 05948XXP1 SUB 5.50000% ~~458~~456,~~007~~511.6716 2,~~099~~092.2034 ~~495~~505.3163 2-B-1 05948XXE6 SUB 4.75000% ~~897~~887,~~929~~103.5591 3,~~554~~511.3045 3,~~595~~631.5143 2-B-2 05948XXF3 SUB 4.75000% ~~269~~266,~~671~~420.9976 1,~~067~~054.4558 1,~~079~~090.8361 2-B-3 05948XXG1 SUB 4.75000% ~~359~~355,~~562~~227.6568 1,~~423~~406.2711 1,~~439~~454.7715 2-B-4 05948XXQ9 SUB 4.75000% ~~179~~177,~~781~~613.3284 ~~711~~703.6305 ~~719~~727.8808 2-B-5 05948XXR7 SUB 4.75000% 8887,~~913~~841.5963 ~~351~~347.9571 ~~356~~359.0359 2-B-6 05948XXS5 SUB 4.75000% ~~180~~178,~~548~~371.1239 ~~714~~706.6705 ~~722~~730.9518 3-B-1 05948XXH9 SUB 5.50000% 2,~~405~~397,~~384~~349.4453 1110,~~024~~987.6885 2,~~660~~709.4862 3-B-2 05948XXJ5 SUB 5.50000% ~~829~~826,~~614~~842.2198 3,~~802~~789.4070 ~~917~~934.6054 3-B-3 05948XXK2 SUB 5.50000% ~~496~~495,~~774~~115.9856 2,~~276~~269.8928 ~~549~~559.4661 3-B-4 05948XXT3 SUB 5.50000% ~~249~~248,~~381~~548.0401 1,~~143~~139.0018 ~~275~~280.8392 3-B-5 05948XXU0 SUB 5.50000% ~~248~~247,~~387~~557.4978 1,~~138~~134.4464 ~~274~~279.7380 3-B-6 05948XXV8 SUB 5.50000% ~~249~~248,~~360~~527.6164 1,~~142~~139.9009 ~~275~~280.8190 1-A-WIO 05948XWE7 SEN 0.~~37528~~34701% 0.00 5442,~~165~~659.6443 0.00 2-A-WIO 05948XWN7 SEN 0.~~36801~~35257% 0.00 4337,~~598~~103.2676 0.00 3-A-WIO 05948XWZ0 SEN 0.~~25078~~24338% 0.00 1413,~~578~~123.7459 0.00 SES 05948XXL0 SEN 0.00000% 0.00 ~~106~~92,~~069~~864.3836 0.00 Totals ~~594~~542,~~843~~581,~~347~~867.6673 2,~~815~~554,~~716~~524.9245 295,~~512~~138,~~140~~228.4968

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~115~~105,~~762~~943,~~025~~126.3254 112,~~298~~771,~~780~~859.4890 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 1413,~~808~~361,~~884~~690.0477 1398,~~654,984~~213.1264 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 1513,~~995~~447,~~485~~885.9845 2654,~~867,218~~833.9868 0.00 1-A-9 0.00 14,040,000.00 64,350.00 0.00 1-A-10 0.00 ~~459~~414,~~340~~451.0116 5112,~~334~~351.0874 0.00 1-A-11 0.00 370,087.00 0.00 0.00 1-A-12 0.00 9,~~926~~339,~~509~~868.9617 ~~688~~179,~~855~~404.7168 0.00 1-A-13 0.00 29,474,000.00 135,089.1617 0.00 1-A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 98,~~458~~259,~~902~~441.1267 142,~~662,435~~623.5771 0.00 2-A-2 0.00 25,~~663~~953.6848 0.00 0.00 2-A-3 0.00 2019,~~275~~669,~~000~~318.0039 76283,~~031~~274.2593 0.00 2-A-4 0.00 2119,~~256~~967,~~832~~652.7253 1236,~~246,431~~977.7144 0.00 2-A-5 0.00 6662,~~562~~525,~~795~~908.7043 3755,~~917,648~~190.9056 0.00 2-A-6 0.00 3634,~~803~~571,~~229~~194.8988 2403,~~149,937~~034.0920 0.00 3-A-1 0.00 6965,~~136~~494,~~601~~460.4098 5858,~~239,152~~290.5105 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 53,776.2526 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 71,302.9193 0.00 3-A-7 0.00 5,000,000.00 21,875.0001 0.00 3-A-8 0.00 16,758,000.00 76,807.5052 0.00 3-A-9 0.00 2,500,000.00 12,500.00 0.00 3-A-10 0.00 9,~~905~~640,~~960~~075.2421 ~~404~~84,~~740~~926.3785 0.00 A-PO 0.00 5,~~635~~532,~~866~~591.8499 5428,~~542~~593.5085 0.00 1-B-1 0.00 4,~~574~~559,~~270~~204.2383 25,~~940~~974.2585 0.00 1-B-2 0.00 1,~~830~~824,~~502~~473.2446 10,~~380~~394.6045 0.00 1-B-3 0.00 ~~914~~911,~~258~~247.4432 5,~~184~~191.6759 0.00 1-B-4 0.00 ~~610~~608,~~498~~487.3162 3,~~462~~466.0869 0.00 1-B-5 0.00 ~~457~~456,~~625~~118.5637 2,~~595~~598.1561 0.00 1-B-6 0.00 ~~457~~456,~~512~~005.3653 2,~~594~~597.5197 0.00 2-B-1 0.00 ~~894~~883,~~334~~472.0449 7,~~149~~142.8188 0.00 2-B-2 0.00 ~~268~~265,~~592~~330.1615 2,~~147~~145.2819 0.00 2-B-3 0.00 ~~358~~353,~~122~~773.8853 2,~~863~~860.0426 0.00 2-B-4 0.00 ~~179~~176,~~061~~886.4477 1,~~431~~430.5113 0.00 2-B-5 0.00 8887,~~557~~482.5604 707.9830 0.00 2-B-6 0.00 ~~179~~177,~~825~~641.1721 1,~~437~~436.6223 0.00 3-B-1 0.00 2,~~402~~394,~~723~~639.9691 13,~~685~~697.1647 0.00 3-B-2 0.00 ~~828~~825,~~696~~908.6244 4,~~720~~724.0024 0.00 3-B-3 0.00 ~~496~~494,~~225~~555.5295 2,~~826~~828.3589 0.00 3-B-4 0.00 ~~249~~248,~~105~~267.2109 1,~~418~~420.8310 0.00 3-B-5 0.00 ~~248~~247,~~112~~277.7698 1,~~413~~414.1744 0.00 3-B-6 0.00 ~~249~~248,~~084~~246.8074 1,~~418~~419.7199 0.00 1-A-WIO 0.00 0.00 5442,~~165~~659.6443 0.00 2-A-WIO 0.00 0.00 4337,~~598~~103.2676 0.00 3-A-WIO 0.00 0.00 1413,~~578~~123.7459 0.00 SES 0.00 0.00 ~~106~~92,~~069~~864.3836 0.00 Totals 0.00 ~~565~~537,~~331~~443,~~207~~639.1608 327,~~327~~692,~~857~~753.4113 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 ~~126~~108,~~481~~218,~~100~~982.7876 ~~191~~175,~~267~~665.2428 102,~~527~~100,~~808~~190.2294 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 1613,~~388~~697,~~753~~125.0592 2825,~~190~~891.6005 1309,~~551,678~~544.4110 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 1814,~~776~~038,~~645~~376.3457 4945,~~625~~577.9992 2544,~~731,533~~913.3820 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 ~~508~~424,~~344~~855.1864 ~~874~~803.4109 489,~~129~~601.7640 0.00 0.00 1-A-11 370,087.00 370,087.00 0.00 0.00 0.00 0.00 1-A-12 12,000,000.00 109,~~566~~475,~~933~~841.8990 1110,~~427~~495.4933 ~~628~~125,~~996~~478.4441 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 14,700,000.00 118,~~079~~271,~~788~~048.4995 ~~125~~6,~~661~~078.3849 15,~~495,224~~528.9980 0.00 0.00 2-A-2 25,000.00 25,~~567~~856.8052 0.00 0.00 (9596.8896) 0.00 2-A-3 20,275,000.00 2019,~~275~~878,~~000~~050.0063 0109,308.0061 099,423.0063 0.00 0.00 2-A-4 25,000,000.00 2220,~~414~~124,~~540~~968.2164 8982,~~752~~383.8208 174,~~067,954~~933.6703 0.00 0.00 2-A-5 78,284,000.00 7063,~~187~~018,~~994~~521.6281 ~~281~~257,~~048~~971.3809 3234,~~344,150~~642.5430 0.00 0.00 2-A-6 43,284,000.00 3834,~~807~~843,~~638~~565.3371 ~~155~~142,~~394~~634.4477 1129,~~849,014~~736.0006 0.00 0.00 3-A-1 82,260,000.00 7466,~~036~~050,~~420~~021.3369 ~~155~~149,~~503~~879.6275 4405,~~744,315~~680.3196 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 10,864,000.00 109,~~263~~680,~~658~~632.8548 1110,~~352~~941.1458 ~~346~~29,~~346~~615.4669 0.00 0.00 A-PO 5,787,943.00 5,~~690~~561,~~409~~185.3484 7,~~443~~433.9258 4721,~~098~~160.5727 0.00 0.00 1-B-1 4,608,000.00 4,~~579~~564,~~222~~260.3815 45,~~952~~055.1532 0.00 0.00 0.00 1-B-2 1,844,000.00 1,~~832~~826,~~483~~496.9647 12,~~981~~023.7201 0.00 0.00 0.00 1-B-3 921,000.00 ~~915~~912,~~248~~257.2273 ~~989~~1,010.7841 0.00 0.00 0.00 1-B-4 615,000.00 ~~611~~609,~~159~~162.2433 ~~660~~674.9370 0.00 0.00 0.00 1-B-5 461,000.00 ~~458~~456,~~120~~624.9912 ~~495~~505.4375 0.00 0.00 0.00 1-B-6 460,885.99 ~~458~~456,~~007~~511.6716 ~~495~~505.3163 0.00 0.00 0.00 2-B-1 919,000.00 ~~897~~887,~~929~~103.5591 3,~~595~~631.5143 0.00 0.00 0.00 2-B-2 276,000.00 ~~269~~266,~~671~~420.9976 1,~~079~~090.8361 0.00 0.00 0.00 2-B-3 368,000.00 ~~359~~355,~~562~~227.6568 1,~~439~~454.7715 0.00 0.00 0.00 2-B-4 184,000.00 ~~179~~177,~~781~~613.3284 ~~719~~727.8808 0.00 0.00 0.00 2-B-5 91,000.00 8887,~~913~~841.5963 ~~356~~359.0359 0.00 0.00 0.00 2-B-6 184,784.81 ~~180~~178,~~548~~371.1239 ~~722~~730.9518 0.00 0.00 0.00 3-B-1 2,421,000.00 2,~~405~~397,~~384~~349.4453 2,~~660~~709.4862 0.00 0.00 0.00 3-B-2 835,000.00 ~~829~~826,~~614~~842.2198 ~~917~~934.6054 0.00 0.00 0.00 3-B-3 500,000.00 ~~496~~495,~~774~~115.9856 ~~549~~559.4661 0.00 0.00 0.00 3-B-4 251,000.00 ~~249~~248,~~381~~548.0401 ~~275~~280.8392 0.00 0.00 0.00 3-B-5 250,000.00 ~~248~~247,~~387~~557.4978 ~~274~~279.7380 0.00 0.00 0.00 3-B-6 250,979.44 ~~249~~248,~~360~~527.6164 ~~275~~280.8190 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 ~~594~~542,~~843~~581,~~347~~867.6673 1,~~129~~047,~~985~~876.6387 284,~~382~~090,~~250~~448.7579 (9596.8896) 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-1 102,~~719~~275,~~075~~856.4622 ~~115~~105,~~762~~943,~~025~~126.3254 0.~~76935159~~70409543 102,~~719~~275,~~075~~856.4622 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 1335,~~579,869~~435.0115 1413,~~808~~361,~~884~~690.0477 0.~~74326862~~67063294 1335,~~579,869~~435.0115 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 2590,~~781,159~~491.3612 1513,~~995~~447,~~485~~885.9845 0.~~63981944~~53791542 2590,~~781,159~~491.3612 1-A-9 0.00 14,040,000.00 1.00000000 0.00 1-A-10 4910,~~004~~404.1748 ~~459~~414,~~340~~451.0116 0.~~74326862~~67063294 4910,~~004~~404.1748 1-A-11 0.00 370,087.00 1.00000000 0.00 1-A-12 ~~640~~135,~~423~~973.9374 9,~~926~~339,~~509~~868.9617 0.~~82720916~~77832235 ~~640~~135,~~423~~973.9374 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-1 111,~~620,886~~607.3628 98,~~458~~259,~~902~~441.1267 0.~~64346273~~56186678 111,~~620,886~~607.3628 2-A-2 (9596.8896) 25,~~663~~953.6848 1.~~02654720~~03813920 (9596.8896) 2-A-3 0208,732.0024 2019,~~275~~669,~~000~~318.0039 10.~~00000000~~97012668 0208,732.0024 2-A-4 1,157,~~707~~316.4911 2119,~~256~~967,~~832~~652.7253 0.~~85027331~~79870610 1,157,~~707~~316.4911 2-A-5 3492,~~625,198~~613.9239 6662,~~562~~525,~~795~~908.7043 0.~~85027331~~79870610 3492,~~625,198~~613.9239 2-A-6 2272,~~004,408~~370.4483 3634,~~803~~571,~~229~~194.8988 0.~~85027331~~79870610 2272,~~004,408~~370.4483 3-A-1 4555,~~899,818~~560.9371 6965,~~136~~494,~~601~~460.4098 0.~~84046440~~79618844 4555,~~899,818~~560.9371 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 ~~357~~40,~~698~~557.6027 9,~~905~~640,~~960~~075.2421 0.~~91181519~~88734124 ~~357~~40,~~698~~557.6027 A-PO 5428,~~542~~593.5085 5,~~635~~532,~~866~~591.8499 0.~~97372535~~95588225 5428,~~542~~593.5085 1-B-1 45,~~952~~055.1532 4,~~574~~559,~~270~~204.2383 0.~~99268017~~98941077 45,~~952~~055.1532 1-B-2 12,~~981~~023.7201 1,~~830~~824,~~502~~473.2446 0.~~99268017~~98941077 12,~~981~~023.7201 1-B-3 ~~989~~1,010.7841 ~~914~~911,~~258~~247.4432 0.~~99268017~~98941077 ~~989~~1,010.7841 1-B-4 ~~660~~674.9370 ~~610~~608,~~498~~487.3162 0.~~99268018~~98941076 ~~660~~674.9370 1-B-5 ~~495~~505.4375 ~~457~~456,~~625~~118.5637 0.~~99268017~~98941078 ~~495~~505.4375 1-B-6 ~~495~~505.3163 ~~457~~456,~~512~~005.3653 0.~~99268012~~98941070 ~~495~~505.3163 2-B-1 3,~~595~~631.5143 ~~894~~883,~~334~~472.0449 0.~~97316000~~96134112 3,~~595~~631.5143 2-B-2 1,~~079~~090.8361 ~~268~~265,~~592~~330.1615 0.~~97316000~~96134112 1,~~079~~090.8361 2-B-3 1,~~439~~454.7715 ~~358~~353,~~122~~773.8853 0.~~97316000~~96134111 1,~~439~~454.7715 2-B-4 ~~719~~727.8808 ~~179~~176,~~061~~886.4477 0.~~97316000~~96134114 ~~719~~727.8808 2-B-5 ~~356~~359.0359 8887,~~557~~482.5604 0.~~97316000~~96134110 ~~356~~359.0359 2-B-6 ~~722~~730.9518 ~~179~~177,~~825~~641.1721 0.~~97315992~~96134098 ~~722~~730.9518 3-B-1 2,~~660~~709.4862 2,~~402~~394,~~723~~639.9691 0.~~99245104~~98911190 2,~~660~~709.4862 3-B-2 ~~917~~934.6054 ~~828~~825,~~696~~908.6244 0.~~99245104~~98911190 ~~917~~934.6054 3-B-3 ~~549~~559.4661 ~~496~~494,~~225~~555.5295 0.~~99245104~~98911190 ~~549~~559.4661 3-B-4 ~~275~~280.8392 ~~249~~248,~~105~~267.2109 0.~~99245104~~98911191 ~~275~~280.8392 3-B-5 ~~274~~279.7380 ~~248~~247,~~112~~277.7698 0.~~99245104~~98911192 ~~274~~279.7380 3-B-6 ~~275~~280.8190 ~~249~~248,~~084~~246.8074 0.~~99245102~~98911186 ~~275~~280.8190 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 295,~~512~~138,~~140~~228.4968 ~~565~~537,~~331~~443,~~207~~639.1608 0.~~85921730~~81683244 295,~~512~~138,~~140~~228.4968

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 ~~840~~719.~~59030073~~22071125 1.~~27115740~~16746715 6913.~~96755581~~95781759 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 ~~822~~687.~~56339339~~46867697 1.~~41490665~~29949056 7715.~~87986398~~53624272 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 ~~751~~561.~~06581360~~53506280 1.~~98503960~~82311680 ~~109~~21.~~26133520~~79652800 0.00000000 1-A-9 14,040,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 618,000.00 ~~822~~687.~~56339806~~46867314 1.~~41490291~~29949838 7715.~~87987055~~53624595 0.00000000 1-A-11 370,087.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 12,000,000.00 ~~880~~789.~~57782417~~65349167 0.~~95229083~~87461083 5210.~~41637000~~45653417 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 ~~753~~562.~~72710816~~65639116 80.~~54839320~~41350272 ~~101~~0.~~71598571~~37610884 0.00000000 2-A-2 25,000.00 ~~1022~~1034.~~71200000~~26080000 0.00000000 0.00000000 (3.~~83520000~~87840000) 2-A-3 20,275,000.00 ~~1000~~980.~~00000000~~42173268 05.~~00000000~~39130012 04.~~00000000~~90375487 0.00000000 2-A-4 25,000,000.00 ~~896~~804.~~58160840~~99874560 3.~~59011280~~29532320 422.~~71818680~~99732120 0.00000000 2-A-5 78,284,000.00 ~~896~~804.~~58160825~~99874572 3.~~59011267~~29532331 422.~~71818686~~99732129 0.00000000 2-A-6 43,284,000.00 ~~896~~804.~~58160822~~99874573 3.~~59011274~~29532321 422.~~71818686~~99732141 0.00000000 3-A-1 82,260,000.00 ~~900~~802.~~02942293~~94215524 1.~~89039168~~82202468 574.~~67463299~~93169171 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 ~~944~~891.~~74032124~~07441826 1.~~04493189~~00714102 312.~~88019698~~72603921 0.00000000 A-PO 5,787,943.00 ~~983~~960.~~14882161~~82249601 1.~~28610804~~28432156 83.~~13735899~~65592232 0.00000000 1-B-1 4,608,000.00 ~~993~~990.~~75485677~~50784505 1.~~07468533~~09707465 0.00000000 0.00000000 1-B-2 1,844,000.00 ~~993~~990.~~75485900~~50784707 1.~~07468547~~09707701 0.00000000 0.00000000 1-B-3 921,000.00 ~~993~~990.~~75485342~~50785016 1.~~07467970~~09707926 0.00000000 0.00000000 1-B-4 615,000.00 ~~993~~990.~~75486179~~50785366 1.~~07468293~~09707317 0.00000000 0.00000000 1-B-5 461,000.00 ~~993~~990.~~75485900~~50785249 1.~~07468547~~09707158 0.00000000 0.00000000 1-B-6 460,885.99 ~~993~~990.~~75481125~~50778263 1.~~07469094~~09708260 0.00000000 0.00000000 2-B-1 919,000.00 ~~977~~965.~~07241567~~29261153 3.~~91241567~~95150163 0.00000000 0.00000000 2-B-2 276,000.00 ~~977~~965.~~07242754~~29260870 3.~~91242754~~95148551 0.00000000 0.00000000 2-B-3 368,000.00 ~~977~~965.~~07241848~~29260870 3.~~91241848~~95149457 0.00000000 0.00000000 2-B-4 184,000.00 ~~977~~965.~~07239130~~29260870 3.~~91239130~~95152174 0.00000000 0.00000000 2-B-5 91,000.00 ~~977~~965.~~07241758~~29263736 3.~~91241758~~95153846 0.00000000 0.00000000 2-B-6 184,784.81 ~~977~~965.~~07230372~~29249347 3.~~91238869~~95151528 0.00000000 0.00000000 3-B-1 2,421,000.00 ~~993~~990.~~54995456~~23111524 1.~~09891780~~11921520 0.00000000 0.00000000 3-B-2 835,000.00 ~~993~~990.~~54995210~~23111377 1.~~09892216~~11920958 0.00000000 0.00000000 3-B-3 500,000.00 ~~993~~990.~~54996000~~23112000 1.~~09892000~~11922000 0.00000000 0.00000000 3-B-4 251,000.00 ~~993~~990.~~54996016~~23111554 1.~~09892430~~11920319 0.00000000 0.00000000 3-B-5 250,000.00 ~~993~~990.~~54996000~~23112000 1.~~09892000~~11920000 0.00000000 0.00000000 3-B-6 250,979.44 ~~993~~990.~~54994975~~23107231 1.~~09893464~~11921518 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 7115.~~23871321~~12528475 ~~769~~704.~~35158752~~09542651 0.~~76935159~~70409543 7115.~~23871321~~12528475 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 7916.~~29477063~~83573329 ~~743~~670.~~26862277~~63294369 0.~~74326862~~67063294 7916.~~29477063~~83573329 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 ~~111~~23.~~24637440~~61964480 ~~639~~537.~~81943920~~91541800 0.~~63981944~~53791542 ~~111~~23.~~24637440~~61964480 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 7916.~~29477346~~83572816 ~~743~~670.~~26862460~~63294498 0.~~74326862~~67063294 7916.~~29477346~~83572816 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 5311.~~36866083~~33114500 ~~827~~778.~~20916333~~32234750 0.~~82720916~~77832235 5311.~~36866083~~33114500 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 ~~110~~0.~~26437823~~78961088 ~~643~~561.~~46272925~~86678027 0.~~64346273~~56186678 ~~110~~0.~~26437823~~78961088 2-A-2 0.00000000 (3.~~83520000~~87840000) 1,~~026~~038.~~54720000~~13920000 1.~~02654720~~03813920 (3.~~83520000~~87840000) 2-A-3 0.00000000 010.~~00000000~~29505499 ~~1,000~~970.~~00000000~~12667768 10.~~00000000~~97012668 010.~~00000000~~29505499 2-A-4 0.00000000 466.~~30829960~~29264440 ~~850~~798.~~27330880~~70610120 0.~~85027331~~79870610 466.~~30829960~~29264440 2-A-5 0.00000000 466.~~30829952~~29264460 ~~850~~798.~~27330872~~70610125 0.~~85027331~~79870610 466.~~30829952~~29264460 2-A-6 0.00000000 466.~~30829960~~29264463 ~~850~~798.~~27330861~~70610110 0.~~85027331~~79870610 466.~~30829960~~29264463 3-A-1 0.00000000 596.~~56502468~~75371639 ~~840~~796.~~46439825~~18843885 0.~~84046440~~79618844 596.~~56502468~~75371639 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 323.~~92512887~~73318023 ~~911~~887.~~81519146~~34123803 0.~~91181519~~88734124 323.~~92512887~~73318023 A-PO 0.00000000 94.~~42346875~~94024388 ~~973~~955.~~72535286~~88225212 0.~~97372535~~95588225 94.~~42346875~~94024388 1-B-1 0.00000000 1.~~07468533~~09707465 ~~992~~989.~~68017144~~41077040 0.~~99268017~~98941077 1.~~07468533~~09707465 1-B-2 0.00000000 1.~~07468547~~09707701 ~~992~~989.~~68017354~~41077007 0.~~99268017~~98941077 1.~~07468547~~09707701 1-B-3 0.00000000 1.~~07467970~~09707926 ~~992~~989.~~68017372~~41077090 0.~~99268017~~98941077 1.~~07467970~~09707926 1-B-4 0.00000000 1.~~07468293~~09707317 ~~992~~989.~~68017886~~41076423 0.~~99268018~~98941076 1.~~07468293~~09707317 1-B-5 0.00000000 1.~~07468547~~09707158 ~~992~~989.~~68017354~~41078091 0.~~99268017~~98941078 1.~~07468547~~09707158 1-B-6 0.00000000 1.~~07469094~~09708260 ~~992~~989.~~68012030~~41070003 0.~~99268012~~98941070 1.~~07469094~~09708260 2-B-1 0.00000000 3.~~91241567~~95150163 ~~973~~961.~~16000000~~34112078 0.~~97316000~~96134112 3.~~91241567~~95150163 2-B-2 0.00000000 3.~~91242754~~95148551 ~~973~~961.~~16000000~~34112319 0.~~97316000~~96134112 3.~~91242754~~95148551 2-B-3 0.00000000 3.~~91241848~~95149457 ~~973~~961.~~16000000~~34111413 0.~~97316000~~96134111 3.~~91241848~~95149457 2-B-4 0.00000000 3.~~91239130~~95152174 ~~973~~961.~~16000000~~34114130 0.~~97316000~~96134114 3.~~91239130~~95152174 2-B-5 0.00000000 3.~~91241758~~95153846 ~~973~~961.~~16000000~~34109890 0.~~97316000~~96134110 3.~~91241758~~95153846 2-B-6 0.00000000 3.~~91238869~~95151528 ~~973~~961.~~15991504~~34097819 0.~~97315992~~96134098 3.~~91238869~~95151528 3-B-1 0.00000000 1.~~09891780~~11921520 ~~992~~989.~~45103676~~11190004 0.~~99245104~~98911190 1.~~09891780~~11921520 3-B-2 0.00000000 1.~~09892216~~11920958 ~~992~~989.~~45104192~~11190419 0.~~99245104~~98911190 1.~~09892216~~11920958 3-B-3 0.00000000 1.~~09892000~~11922000 ~~992~~989.~~45104000~~11190000 0.~~99245104~~98911190 1.~~09892000~~11922000 3-B-4 0.00000000 1.~~09892430~~11920319 ~~992~~989.~~45103586~~11191235 0.~~99245104~~98911191 1.~~09892430~~11920319 3-B-5 0.00000000 1.~~09892000~~11920000 ~~992~~989.~~45104000~~11192000 0.~~99245104~~98911192 1.~~09892000~~11920000 3-B-6 0.00000000 1.~~09893464~~11921518 ~~992~~989.~~45101511~~11185713 0.~~99245102~~98911186 1.~~09893464~~11921518 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% ~~126~~108,~~481~~218,~~100~~982.7876 ~~579~~496,~~705~~003.0567 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% 1613,~~388~~697,~~753~~125.0592 7562,~~115~~778.1249 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% 1814,~~776~~038,~~645~~376.3457 8664,~~059~~342.6256 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% ~~508~~424,~~344~~855.1864 21,~~329~~947.9126 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% 109,~~566~~475,~~933~~841.8990 4843,~~431~~430.7894 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% 118,~~079~~271,~~788~~048.4995 4131,~~549~~016.2143 0.00 0.00 2-A-2 25,000.00 4.50000% 25,~~567~~856.8052 9596.8896 0.00 0.00 2-A-3 20,275,000.00 4.50000% 2019,~~275~~878,~~000~~050.0063 7674,~~031~~542.2569 0.00 0.00 2-A-4 25,000,000.00 4.75000% 2220,~~414~~124,~~540~~968.2164 8879,~~724~~661.2233 0.00 0.00 2-A-5 78,284,000.00 5.00000% 7063,~~187~~018,~~994~~521.6281 ~~292~~262,~~449~~577.9817 0.00 0.00 2-A-6 43,284,000.00 4.50000% 3834,~~807~~843,~~638~~565.3371 ~~145~~130,~~528~~663.6437 0.00 0.00 3-A-1 82,260,000.00 5.50000% 7466,~~036~~050,~~420~~021.3369 ~~339~~302,~~333~~729.5927 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% 109,~~263~~680,~~658~~632.8548 4744,~~041~~369.7757 0.00 0.00 A-PO 5,787,943.00 0.00000% 5,~~690~~561,~~409~~185.3484 0.00 0.00 0.00 1-B-1 4,608,000.00 5.50000% 4,~~579~~564,~~222~~260.3815 20,~~988~~919.1053 0.00 0.00 1-B-2 1,844,000.00 5.50000% 1,~~832~~826,~~483~~496.9647 8,~~398~~371.8844 0.00 0.00 1-B-3 921,000.00 5.50000% ~~915~~912,~~248~~257.2273 4,~~194~~181.8918 0.00 0.00 1-B-4 615,000.00 5.50000% ~~611~~609,~~159~~162.2433 2,~~801~~791.1599 0.00 0.00 1-B-5 461,000.00 5.50000% ~~458~~456,~~120~~624.9912 2,~~099~~092.7286 0.00 0.00 1-B-6 460,885.99 5.50000% ~~458~~456,~~007~~511.6716 2,~~099~~092.2034 0.00 0.00 2-B-1 919,000.00 4.75000% ~~897~~887,~~929~~103.5591 3,~~554~~511.3045 0.00 0.00 2-B-2 276,000.00 4.75000% ~~269~~266,~~671~~420.9976 1,~~067~~054.4558 0.00 0.00 2-B-3 368,000.00 4.75000% ~~359~~355,~~562~~227.6568 1,~~423~~406.2711 0.00 0.00 2-B-4 184,000.00 4.75000% ~~179~~177,~~781~~613.3284 ~~711~~703.6305 0.00 0.00 2-B-5 91,000.00 4.75000% 8887,~~913~~841.5963 ~~351~~347.9571 0.00 0.00 2-B-6 184,784.81 4.75000% ~~180~~178,~~548~~371.1239 ~~714~~706.6705 0.00 0.00 3-B-1 2,421,000.00 5.50000% 2,~~405~~397,~~384~~349.4453 1110,~~024~~987.6885 0.00 0.00 3-B-2 835,000.00 5.50000% ~~829~~826,~~614~~842.2198 3,~~802~~789.4070 0.00 0.00 3-B-3 500,000.00 5.50000% ~~496~~495,~~774~~115.9856 2,~~276~~269.8928 0.00 0.00 3-B-4 251,000.00 5.50000% ~~249~~248,~~381~~548.0401 1,~~143~~139.0018 0.00 0.00 3-B-5 250,000.00 5.50000% ~~248~~247,~~387~~557.4978 1,~~138~~134.4464 0.00 0.00 3-B-6 250,979.44 5.50000% ~~249~~248,~~360~~527.6164 1,~~142~~139.9009 0.00 0.00 1-A-WIO 0.00 0.~~37528~~34701% ~~173~~147,~~201~~522,~~923~~758.6734 5442,~~165~~659.6443 0.00 0.00 2-A-WIO 0.00 0.~~36801~~35257% ~~142~~126,~~166~~284,~~092~~698.6263 4337,~~598~~103.2676 0.00 0.00 3-A-WIO 0.00 0.~~25078~~24338% 6964,~~760~~707,~~590~~140.7495 1413,~~578~~123.7459 0.00 0.00 SES 0.00 0.00000% ~~594~~542,~~843~~581,~~347~~867.6473 0.00 0.00 0.00 Totals 657,960,693.24 2,~~709~~461,~~647~~659.6094 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 0.0300 0.00 ~~579~~496,~~705~~003.0268 0.00 ~~115~~105,~~762~~943,~~025~~126.3254 1-A-2 0.0100 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 7562,~~115~~778.1149 0.00 1413,~~808~~361,~~884~~690.0477 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 8664,~~059~~342.6256 0.00 1513,~~995~~447,~~485~~885.9845 1-A-9 0.00 0.00 64,350.00 0.00 14,040,000.00 1-A-10 0.00 0.00 21,~~329~~947.9126 0.00 ~~459~~414,~~340~~451.0116 1-A-11 0.00 0.00 0.00 0.00 370,087.00 1-A-12 0.00 0.00 4843,~~431~~430.7894 0.00 9,~~926~~339,~~509~~868.9617 1-A-13 0.0100 0.00 135,089.1617 0.00 29,474,000.00 1-A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 4131,~~549~~016.2143 0.00 98,~~458~~259,~~902~~441.1267 2-A-2 0.00 0.00 9596.8896 0.00 25,~~663~~953.6848 2-A-3 0.00 0.00 7674,~~031~~542.2569 0.00 2019,~~275~~669,~~000~~318.0039 2-A-4 0.00 0.00 8879,~~724~~661.2233 0.00 2119,~~256~~967,~~832~~652.7253 2-A-5 0.00 0.00 ~~292~~262,~~449~~577.9817 0.00 6662,~~562~~525,~~795~~908.7043 2-A-6 0.00 0.00 ~~145~~130,~~528~~663.6537 0.00 3634,~~803~~571,~~229~~194.8988 3-A-1 0.0100 0.00 ~~339~~302,~~333~~729.5834 0.00 6965,~~136~~494,~~601~~460.4098 3-A-2 0.00 0.00 22,916.67 0.00 5,000,000.00 3-A-3 0.00 0.00 53,776.2526 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 71,302.9193 0.00 15,557,000.00 3-A-7 0.00 0.00 21,875.0001 0.00 5,000,000.00 3-A-8 0.00 0.00 76,807.5052 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 4744,~~041~~369.7758 0.00 9,~~905~~640,~~960~~075.2421 A-PO 0.00 0.00 0.00 0.00 5,~~635~~532,~~866~~591.8499 1-B-1 0.00 0.00 20,~~988~~919.1053 0.00 4,~~574~~559,~~270~~204.2383 1-B-2 0.00 0.00 8,~~398~~371.8844 0.00 1,~~830~~824,~~502~~473.2446 1-B-3 0.00 0.00 4,~~194~~181.8918 0.00 ~~914~~911,~~258~~247.4432 1-B-4 0.00 0.00 2,~~801~~791.1599 0.00 ~~610~~608,~~498~~487.3162 1-B-5 0.00 0.00 2,~~099~~092.7286 0.00 ~~457~~456,~~625~~118.5637 1-B-6 0.00 0.00 2,~~099~~092.2034 0.00 ~~457~~456,~~512~~005.3653 2-B-1 0.00 0.00 3,~~554~~511.3045 0.00 ~~894~~883,~~334~~472.0449 2-B-2 0.00 0.00 1,~~067~~054.4558 0.00 ~~268~~265,~~592~~330.1615 2-B-3 0.00 0.00 1,~~423~~406.2711 0.00 ~~358~~353,~~122~~773.8853 2-B-4 0.00 0.00 ~~711~~703.6305 0.00 ~~179~~176,~~061~~886.4477 2-B-5 0.00 0.00 ~~351~~347.9571 0.00 8887,~~557~~482.5604 2-B-6 0.00 0.00 ~~714~~706.6705 0.00 ~~179~~177,~~825~~641.1721 3-B-1 0.00 0.00 1110,~~024~~987.6885 0.00 2,~~402~~394,~~723~~639.9691 3-B-2 0.00 0.00 3,~~802~~789.4070 0.00 ~~828~~825,~~696~~908.6244 3-B-3 0.00 0.00 2,~~276~~269.8928 0.00 ~~496~~494,~~225~~555.5295 3-B-4 0.00 0.00 1,~~143~~139.0018 0.00 ~~249~~248,~~105~~267.2109 3-B-5 0.00 0.00 1,~~138~~134.4464 0.00 ~~248~~247,~~112~~277.7698 3-B-6 0.00 0.00 1,~~142~~139.9009 0.00 ~~249~~248,~~084~~246.8074 1-A-WIO 0.00 0.00 5442,~~165~~659.6443 0.00 ~~157~~145,~~545~~153,~~983~~594.7947 2-A-WIO 0.00 0.00 4337,~~598~~103.2676 0.00 ~~134~~125,~~324~~231,~~542~~566.8300 3-A-WIO 0.00 0.00 1413,~~578~~123.7459 0.00 6564,~~826~~216,~~042~~548.0641 SES 0.00 0.00 ~~106~~92,~~069~~864.3836 0.00 ~~565~~537,~~331~~443,~~207~~639.1506 Totals 0.0600 0.00 2,~~815~~554,~~716~~524.9245 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% ~~840~~719.~~59030073~~22071125 3.~~85270558~~29642825 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% ~~822~~687.~~56339339~~46867697 3.~~77008231~~15089791 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% ~~751~~561.~~06581360~~53506280 32.~~44238480~~57370240 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% ~~822~~687.~~56339806~~46867314 3.~~77008091~~15090615 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% ~~880~~789.~~57782417~~65349167 43.~~03598167~~61924500 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% ~~753~~562.~~72710816~~65639116 2.~~82647687~~10996122 0.00000000 0.00000000 2-A-2 25,000.00 4.50000% ~~1022~~1034.~~71200000~~26080000 3.~~83520000~~87840000 0.00000000 0.00000000 2-A-3 20,275,000.00 4.50000% ~~1000~~980.~~00000000~~42173268 3.~~75000000~~67658150 0.00000000 0.00000000 2-A-4 25,000,000.00 4.75000% ~~896~~804.~~58160840~~99874560 3.~~54896880~~18645320 0.00000000 0.00000000 2-A-5 78,284,000.00 5.00000% ~~896~~804.~~58160825~~99874572 3.~~73575673~~35416139 0.00000000 0.00000000 2-A-6 43,284,000.00 4.50000% ~~896~~804.~~58160822~~99874573 3.~~36218094~~01874526 0.00000000 0.00000000 3-A-1 82,260,000.00 5.50000% ~~900~~802.~~02942293~~94215524 43.~~12513482~~68015159 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% ~~944~~891.~~74032124~~07441826 4.~~33005983~~08409149 0.00000000 0.00000000 A-PO 5,787,943.00 0.00000% ~~983~~960.~~14882161~~82249601 0.00000000 0.00000000 0.00000000 1-B-1 4,608,000.00 5.50000% ~~993~~990.~~75485677~~50784505 4.~~55470920~~53982856 0.00000000 0.00000000 1-B-2 1,844,000.00 5.50000% ~~993~~990.~~75485900~~50784707 4.~~55470716~~53982646 0.00000000 0.00000000 1-B-3 921,000.00 5.50000% ~~993~~990.~~75485342~~50785016 4.~~55471227~~53982628 0.00000000 0.00000000 1-B-4 615,000.00 5.50000% ~~993~~990.~~75486179~~50785366 4.~~55471545~~53982114 0.00000000 0.00000000 1-B-5 461,000.00 5.50000% ~~993~~990.~~75485900~~50785249 4.~~55470716~~53982646 0.00000000 0.00000000 1-B-6 460,885.99 5.50000% ~~993~~990.~~75481125~~50778263 4.~~55470560~~53982123 0.00000000 0.00000000 2-B-1 919,000.00 4.75000% ~~977~~965.~~07241567~~29261153 3.~~86757345~~82094668 0.00000000 0.00000000 2-B-2 276,000.00 4.75000% ~~977~~965.~~07242754~~29260870 3.~~86757246~~82094203 0.00000000 0.00000000 2-B-3 368,000.00 4.75000% ~~977~~965.~~07241848~~29260870 3.~~86758152~~82095109 0.00000000 0.00000000 2-B-4 184,000.00 4.75000% ~~977~~965.~~07239130~~29260870 3.~~86755435~~82092391 0.00000000 0.00000000 2-B-5 91,000.00 4.75000% ~~977~~965.~~07241758~~29263736 3.~~86758242~~82098901 0.00000000 0.00000000 2-B-6 184,784.81 4.75000% ~~977~~965.~~07230372~~29249347 3.~~86757981~~82093095 0.00000000 0.00000000 3-B-1 2,421,000.00 5.50000% ~~993~~990.~~54995456~~23111524 4.~~55377117~~53855845 0.00000000 0.00000000 3-B-2 835,000.00 5.50000% ~~993~~990.~~54995210~~23111377 4.~~55377246~~53856287 0.00000000 0.00000000 3-B-3 500,000.00 5.50000% ~~993~~990.~~54996000~~23112000 4.~~55378000~~53856000 0.00000000 0.00000000 3-B-4 251,000.00 5.50000% ~~993~~990.~~54996016~~23111554 4.~~55378486~~53856574 0.00000000 0.00000000 3-B-5 250,000.00 5.50000% ~~993~~990.~~54996000~~23112000 4.~~55376000~~53856000 0.00000000 0.00000000 3-B-6 250,979.44 5.50000% ~~993~~990.~~54994975~~23107231 4.~~55375946~~53857894 0.00000000 0.00000000 1-A-WIO 0.00 0.~~37528~~34701% ~~835~~711.~~09202385~~28008405 0.~~26115930~~20568218 0.00000000 0.00000000 2-A-WIO 0.00 0.~~36801~~35257% ~~886~~787.~~39954082~~37972476 0.~~27183330~~23134037 0.00000000 0.00000000 3-A-WIO 0.00 0.~~25078~~24338% ~~903~~837.~~32757732~~89062348 0.~~18877962~~16993693 0.00000000 0.00000000 SES 0.00 0.00000% ~~904~~824.~~07125190~~64176554 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.~~00000020~~00000000 0.00000000 3.~~85270538~~29642832 0.00000000 ~~769~~704.~~35158752~~09542651 1-A-2 0.~~00000031~~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 3.~~77008181~~15089791 0.00000000 ~~743~~670.~~26862277~~63294369 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 32.~~44238480~~57370240 0.00000000 ~~639~~537.~~81943920~~91541800 1-A-9 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 3.~~77008091~~15090615 0.00000000 ~~743~~670.~~26862460~~63294498 1-A-11 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 43.~~03598167~~61924500 0.00000000 ~~827~~778.~~20916333~~32234750 1-A-13 0.~~00000034~~00000000 0.00000000 4.~~58333311~~58333345 0.00000000 1000.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 2.~~82647687~~10996122 0.00000000 ~~643~~561.~~46272925~~86678027 2-A-2 0.00000000 0.00000000 3.~~83520000~~87840000 0.00000000 ~~1026~~1038.~~54720000~~13920000 2-A-3 0.00000000 0.00000000 3.~~75000000~~67658150 0.00000000 ~~1000~~970.~~00000000~~12667768 2-A-4 0.00000000 0.00000000 3.~~54896880~~18645320 0.00000000 ~~850~~798.~~27330880~~70610120 2-A-5 0.00000000 0.00000000 3.~~73575673~~35416139 0.00000000 ~~850~~798.~~27330872~~70610125 2-A-6 0.00000000 0.00000000 3.~~36218118~~01874526 0.00000000 ~~850~~798.~~27330861~~70610110 3-A-1 0.~~00000012~~00000000 0.00000000 43.~~12513469~~68015244 0.00000000 ~~840~~796.~~46439825~~18843885 3-A-2 0.00000000 0.00000000 4.58333400 0.00000000 1000.00000000 3-A-3 0.00000000 0.00000000 4.~~58333333~~58333419 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.~~58333290~~58333419 0.00000000 1000.00000000 3-A-7 0.00000000 0.00000000 4.~~37500000~~37500200 0.00000000 1000.00000000 3-A-8 0.00000000 0.00000000 4.~~58333333~~58333453 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.~~33005983~~08409242 0.00000000 ~~911~~887.~~81519146~~34123803 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~973~~955.~~72535286~~88225212 1-B-1 0.00000000 0.00000000 4.~~55470920~~53982856 0.00000000 ~~992~~989.~~68017144~~41077040 1-B-2 0.00000000 0.00000000 4.~~55470716~~53982646 0.00000000 ~~992~~989.~~68017354~~41077007 1-B-3 0.00000000 0.00000000 4.~~55471227~~53982628 0.00000000 ~~992~~989.~~68017372~~41077090 1-B-4 0.00000000 0.00000000 4.~~55471545~~53982114 0.00000000 ~~992~~989.~~68017886~~41076423 1-B-5 0.00000000 0.00000000 4.~~55470716~~53982646 0.00000000 ~~992~~989.~~68017354~~41078091 1-B-6 0.00000000 0.00000000 4.~~55470560~~53982123 0.00000000 ~~992~~989.~~68012030~~41070003 2-B-1 0.00000000 0.00000000 3.~~86757345~~82094668 0.00000000 ~~973~~961.~~16000000~~34112078 2-B-2 0.00000000 0.00000000 3.~~86757246~~82094203 0.00000000 ~~973~~961.~~16000000~~34112319 2-B-3 0.00000000 0.00000000 3.~~86758152~~82095109 0.00000000 ~~973~~961.~~16000000~~34111413 2-B-4 0.00000000 0.00000000 3.~~86755435~~82092391 0.00000000 ~~973~~961.~~16000000~~34114130 2-B-5 0.00000000 0.00000000 3.~~86758242~~82098901 0.00000000 ~~973~~961.~~16000000~~34109890 2-B-6 0.00000000 0.00000000 3.~~86757981~~82093095 0.00000000 ~~973~~961.~~15991504~~34097819 3-B-1 0.00000000 0.00000000 4.~~55377117~~53855845 0.00000000 ~~992~~989.~~45103676~~11190004 3-B-2 0.00000000 0.00000000 4.~~55377246~~53856287 0.00000000 ~~992~~989.~~45104192~~11190419 3-B-3 0.00000000 0.00000000 4.~~55378000~~53856000 0.00000000 ~~992~~989.~~45104000~~11190000 3-B-4 0.00000000 0.00000000 4.~~55378486~~53856574 0.00000000 ~~992~~989.~~45103586~~11191235 3-B-5 0.00000000 0.00000000 4.~~55376000~~53856000 0.00000000 ~~992~~989.~~45104000~~11192000 3-B-6 0.00000000 0.00000000 4.~~55375946~~53857894 0.00000000 ~~992~~989.~~45101511~~11185713 1-A-WIO 0.00000000 0.00000000 0.~~26115930~~20568218 0.00000000 ~~759~~699.~~60700473~~85717483 2-A-WIO 0.00000000 0.00000000 0.~~27183330~~23134037 0.00000000 ~~837~~780.~~50781140~~81348761 3-A-WIO 0.00000000 0.00000000 0.~~18877962~~16993693 0.00000000 ~~852~~831.~~37923687~~53795694 SES 0.00000000 0.00000000 0.~~16120930~~14113968 0.00000000 ~~859~~816.~~21729513~~83244088 (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,~~775~~746,~~661~~957.6897 2,~~771~~722,~~804~~859.1694 9896.~~00355482~~27301858% A-PO_2 0.00000% 0.00 0.00 ~~215~~212,~~568~~153.2598 ~~214~~211,~~218~~116.7547 9695.~~72978538~~32896086% A-PO_3 0.00000% 0.00 0.00 2,~~699~~602,~~179~~073.4189 2,~~649~~598,~~843~~615.9258 9694.~~77274631~~90187871% SES_1 0.00000% ~~271~~244,~~825~~901,~~681~~452.3771 ~~256~~241,~~042~~519,~~716~~419.6116 0.00 0.00 8378.~~34147213~~61416332% SES_2 0.00000% ~~164~~148,~~982~~326,~~504~~745.9247 ~~156~~147,~~565~~175,~~136~~172.1103 0.00 0.00 8580.~~17666243~~06820839% SES_3 0.00000% ~~158~~149,~~035~~353,~~161~~669.3555 ~~152~~148,~~723~~749,~~354~~047.4387 0.00 0.00 9189.~~49099808~~11013580%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 327,~~354~~716,~~377~~943.5727 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 327,~~354~~716,~~377~~943.5727 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2624,~~520~~190.1614 Payment of Interest and Principal 327,~~327~~692,~~857~~753.4113 Total Withdrawals (Pool Distribution Amount) 327,~~354~~716,~~377~~943.5727 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 2422,~~785~~607.1358 Trustee Fee, Wells Fargo Bank, NA 1,~~735~~582.0356 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2624,~~520~~190.1614

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 72 0 0 0 72 31,~~876~~212,~~090~~747.2660 0.00 0.00 0.00 31,~~876~~212,~~090~~747.2660 60 Days 01 0 0 0 01 0456,969.0062 0.00 0.00 0.00 0456,969.0062 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 73 0 0 0 7 3 1,~~876~~669,~~090~~717.2622 0.00 0.00 0.00 31,~~876~~669,~~090~~717.2622 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.~~616740~~184162% 0.000000% 0.000000% 0.000000% 0.~~616740~~184162% 0.~~684529~~225289% 0.000000% 0.000000% 0.000000% 0.~~684529~~225289% 60 Days 0.~~000000~~092081% 0.000000% 0.000000% 0.000000% 0.~~000000~~092081% 0.~~000000~~084890% 0.000000% 0.000000% 0.000000% 0.~~000000~~084890% 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.~~616740~~276243% 0.000000% 0.000000% 0.000000% 0.~~616740~~276243% 0.~~684529~~310179% 0.000000% 0.000000% 0.000000% 0.~~684529~~310179%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 1 - Fixed 30 Year 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 21 0 0 0 21 ~~859~~518,~~770~~900.2664 0.00 0.00 0.00 ~~859~~518,~~770~~900.2664 60 Days 01 0 0 0 01 0456,969.0062 0.00 0.00 0.00 0456,969.0062 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 2 0 0 0 2 ~~859~~975,~~770~~870.26 0.00 0.00 0.00 ~~859~~975,~~770~~870.26 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~382409~~202429% 0.000000% 0.000000% 0.000000% 0.~~382409~~202429% 0.~~335490~~214651% 0.000000% 0.000000% 0.000000% 0.~~335490~~214651% 60 Days 0.~~000000~~202429% 0.000000% 0.000000% 0.000000% 0.~~000000~~202429% 0.~~000000~~189032% 0.000000% 0.000000% 0.000000% 0.~~000000~~189032% 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.~~382409~~404858% 0.000000% 0.000000% 0.000000% 0.~~382409~~404858% 0.~~335490~~403683% 0.000000% 0.000000% 0.000000% 0.~~335490~~403683% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 2 - Fixed 15 Year 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 20 0 0 0 20 ~~861,085~~0.0100 0.00 0.00 0.00 ~~861,085~~0.0100 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 20 0 0 0 20 ~~861,085~~0.0100 0.00 0.00 0.00 ~~861,085~~0.0100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~636943~~000000% 0.000000% 0.000000% 0.000000% 0.~~636943~~000000% 0.~~548124~~000000% 0.000000% 0.000000% 0.000000% 0.~~548124~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~636943~~000000% 0.000000% 0.000000% 0.000000% 0.~~636943~~000000% 0.~~548124~~000000% 0.000000% 0.000000% 0.000000% 0.~~548124~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 3 Fixed 30 Year 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 31 2693,~~155,234~~846.9996 0.00 0.00 0.00 2693,~~155,234~~846.9996 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 31 2693,~~155,234~~846.9996 0.00 0.00 0.00 2693,~~155,234~~846.9996 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~006711~~343643% 0.000000% 0.000000% 0.000000% 10.~~006711~~343643% 10.~~409824~~466006% 0.000000% 0.000000% 0.000000% 10.~~409824~~466006% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~006711~~343643% 0.000000% 0.000000% 0.000000% 10.~~006711~~343643% 10.~~409824~~466006% 0.000000% 0.000000% 0.000000% 10.~~409824~~466006%

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 5.~~719774~~697825% Weighted Average Net Coupon 5.~~469774~~447825% Weighted Average Pass-Through Rate 5.~~466274~~444325% Weighted Average Maturity(Stepdown Calculation ) ~~350~~347 Beginning Scheduled Collateral Loan Count 1,~~190~~095 Number Of Loans Paid In Full 559 Ending Scheduled Collateral Loan Count 1,~~135~~086 Beginning Scheduled Collateral Balance ~~594~~542,~~843~~581,~~347~~867.6473 Ending Scheduled Collateral Balance ~~565~~537,~~331~~443,~~207~~639.1506 Ending Actual Collateral Balance at 3031-~~Apr~~Jul-2004 ~~566~~538,~~241~~308,~~862~~064.3451 Monthly P &I Constant 3,~~965~~624,~~286~~106.3255 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 ~~565~~537,~~331~~443,~~207~~639.1506 Scheduled Principal 1,~~129~~047,~~978~~826.1806 Unscheduled Principal 284,~~382~~090,~~162~~402.3161

Group Level Collateral Statement Group ~~Group~~ 1 ~~Group~~- Fixed 30 Year 2 ~~Group~~- Fixed 15 Year 3 Fixed 30 Year Collateral Description ~~Mixed~~ Fixed ~~Mixed~~30 Year Fixed ~~Mixed~~15 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~936457~~900837 5.~~314406~~296884 5.~~770262~~763122 Weighted Average Net Rate 5.~~686457~~650837 5.~~064405~~046884 5.~~520262~~513122 Weighted Average Maturity ~~350~~347 ~~170~~167 ~~350~~347 Beginning Loan Count ~~552~~501 ~~329~~302 ~~309~~292 Loans Paid In Full 297 151 111 Ending Loan Count ~~523~~494 ~~314~~301 ~~298~~291 Beginning Scheduled Balance ~~271~~244,~~825~~901,~~681~~452.3771 ~~164~~148,~~982~~326,~~504~~745.9247 ~~158~~149,~~035~~353,~~161~~669.3555 Ending scheduled Balance ~~256~~241,~~042~~519,~~716~~419.6116 ~~156~~147,~~565~~175,~~136~~172.1103 ~~152~~148,~~723~~749,~~354~~047.4387 Record Date 0407/3031/2004 0407/3031/2004 0407/3031/2004 Principal And Interest Constant 1,~~638~~475,~~962~~776.6980 1,~~391~~262,~~398~~034.3024 ~~934~~886,~~925~~295.3351 Scheduled Principal ~~294~~271,~~228~~507.0517 ~~660~~607,~~745~~309.0256 ~~175~~169,~~005~~009.1133 Unscheduled Principal 153,~~488~~110,~~736~~526.7138 7544,~~756,623~~263.7988 5435,~~136,801~~612.8135 Scheduled Interest 1,~~344~~204,~~734~~269.6463 ~~730~~654,~~653~~724.2868 ~~759~~717,~~920~~286.2218 Servicing Fees 5651,~~630~~021.3613 3430,~~371~~901.3640 3231,~~923~~115.9935 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~792~~714.8631 ~~481~~432.2364 ~~460~~435.9461 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,~~287~~152,~~311~~534.4219 ~~695~~623,~~800~~390.6964 ~~726~~685,~~535~~735.2922 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.~~682957~~647337 5.~~060906~~043384 5.~~516762~~509622

Group Level Collateral Statement Group Total Collateral Description Fixed Weighted Average Coupon Rate 5.~~719774~~697825 Weighted Average Net Rate 5.~~469774~~447825 Weighted Average Maturity ~~350~~347 Beginning Loan Count 1,~~190~~095 Loans Paid In Full 559 Ending Loan Count 1,~~135~~086 Beginning Scheduled Balance ~~594~~542,~~843~~581,~~347~~867.6473 Ending scheduled Balance ~~565~~537,~~331~~443,~~207~~639.1506 Record Date 0407/3031/2004 Principal And Interest Constant 3,~~965~~624,~~286~~106.3255 Scheduled Principal 1,~~129~~047,~~978~~826.1806 Unscheduled Principal 284,~~382~~090,~~162~~402.3161 Scheduled Interest 2,~~835~~576,~~308~~280.1449 Servicing Fees ~~123~~113,~~925~~037.7188 Master Servicing Fees 0.00 Trustee Fee 1,~~735~~582.0356 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~709~~461,~~647~~660.4005 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.~~466274~~444325

Miscellaneous Reporting Group ~~Group~~ 1 - Fixed 30 Year Group 1 Priority % 1012.~~954840~~171568% CPR 5014.~~579471~~235168% Subordinate % 3.~~290928~~644496% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~709072~~355504% Group ~~Group~~ 2 - Fixed 15 Year CPR 444.~~024267~~332827% Subordinate % 1.~~199516~~318289% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 98.~~800484~~681711% Group ~~Group~~ 3 Fixed 30 Year Group 3 Priority % 10.~~015065~~600907% CPR 323.~~765046~~448217% Subordinate % 23.~~883365~~041835% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 9796.~~116635~~958165%

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