8-K 1 bam03006_aug.txt AUGUST 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-06 54-2120466 Pooling and Servicing Agreement) (Commission 54-2120467 (State or other File Number) IRS EIN 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 2003-6 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 2003-6 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 2003-6 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: 9/2/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 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: 2003-6 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 05948XPZ8 SEN 5.00000% 16,127,000.00 67,195.8483 0.00 1-A-2 05948XQA2 SEN 5.25000% 0.00 4740,~~456~~453.9095 0.00 1-A-3 05948XQB0 SEN 5.25000% 0.00 2,419.05 0.00 1-A-4 05948XQC8 SEN 4.25000% 5648,~~948~~544,~~278~~742.8108 ~~201~~171,~~691~~929.8329 23,~~638~~123,~~769~~151.79 1-A-5 05948XQD6 SEN 0.00000% 32,~~636~~712,~~818~~576.3959 0.00 ~~652~~54,~~902~~989.9272 1-A-6 05948XQE4 SEN 5.50000% 127,~~517~~870,~~318~~188.6526 5736,~~371~~071.0570 3276,~~282,825~~490.9783 1-A-7 05948XQF1 SEN 5.50000% 4,740,921.00 21,729.22 0.00 1-A-8 05948XQG9 SEN 5.50000% 5,452,424.00 24,990.28 0.00 1-A-9 05948XQH7 SEN 5.50000% 7,707,349.00 35,325.35 0.00 1-A-10 05948XQJ3 SEN 5.00000% 53,~~578~~507,~~770~~618.4411 2314,~~244~~615.8808 1123,~~463,103~~227.4858 1-A-11 05948XQK0 SEN 6.00000% 53,~~509~~464,~~896~~314.7318 2717,~~549~~321.4957 1121,~~445,040~~706.4725 1-A-12 05948XQL8 SEN 5.50000% 21,~~754~~732,000.00 127,~~622~~938.5033 ~~722~~61,000.00 1-A-13 05948XQM6 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-14 05948XQN4 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-15 05948XQP9 SEN 5.50000% 2,193,000.00 10,051.25 0.00 1-A-16 05948XQQ7 SEN 4.00000% 32,~~894~~448,~~808~~837.2509 128,~~982~~162.6979 186,~~021,462~~031.9811 1-A-17 05948XQR5 SEN 7.00000% 74,~~338~~614,~~493~~033.7145 4226,~~807~~915.8819 1162,~~924,613~~097.2851 1-A-18 05948XQS3 SEN 5.00000% 1,~~997~~255,000.00 85,~~320~~229.8317 ~~524~~44,000.00 1-A-19 05948XQT1 SEN 5.00000% 1,000,000.00 4,166.67 0.00 1-A-20 05948XQU8 SEN 5.25000% 0.00 318,623.7775 0.00 1-A-21 05948XQV6 SEN 4.00000% 42,~~132~~598,000.00 138,~~773~~660.3300 192,~~084,~~000.00 1-A-22 05948XQW4 SEN 7.00000% ~~688~~433,000.00 42,~~013~~525.3383 ~~180~~16,000.00 1-A-23 05948XQX2 SEN 2.~~09000~~36000% 750,000.00 1,~~306~~475.2500 0.00 1-A-24 05948XQY0 SEN 1716.~~73000~~92000% 250,000.00 3,~~693~~525.7500 0.00 1-A-25 05948XQZ7 SEN 6.00000% 21,~~066~~299,000.00 106,~~330~~495.00 ~~542~~46,000.00 1-A-26 05948XRA1 SEN 5.00000% 21,~~900~~823,~~271~~528.8938 127,~~084~~598.4703 ~~760~~64,~~633~~063.1813 1-A-27 05948XRB9 SEN 6.00000% 21,~~900~~823,~~271~~528.8938 149,~~501~~117.3664 ~~760~~64,~~633~~063.1813 1-A-28 05948XRC7 SEN 2.50000% 87,943,000.00 183,214.5958 0.00 1-A-29 05948XRD5 SEN 4.25000% 78,635,000.00 278,498.9796 0.00 1-A-30 05948XRE3 SEN 4.75000% 103,714,000.00 410,534.6158 0.00 1-A-31 05948XRF0 SEN 5.00000% 40,053,000.00 166,887.5150 0.00 1-A-32 05948XRG8 SEN 5.25000% 50,000,000.00 218,750.0100 0.00 1-A-33 05948XRH6 SEN 5.25000% 533,215.00 2,332.82 0.00 1-A-34 05948XRJ2 SEN 5.25000% 59,630,000.00 260,881.2725 0.00 1-A-35 05948XRK9 SEN 5.25000% 639,785.00 2,799.06 0.00 1-A-36 05948XRL7 SEN 5.25000% 1615,~~131~~415,~~733~~394.0486 7067,~~576~~442.3435 ~~219~~276,~~753~~222.5435 1-A-37 05948XRM5 SEN 5.50000% 21,546,000.00 98,752.5150 0.00 1-A-38 05948XRN3 SEN 0.00000% 1,026,000.00 0.00 0.00 1-A-39 05948XRP8 SEN 5.25000% 578,951.00 2,532.91 0.00 1-A-40 05948XRQ6 SEN 2.~~45000~~80000% 6038,~~665~~761,~~616~~648.5770 ~~123~~90,~~858~~443.9785 151,~~673~~139,~~799~~701.0020 1-A-41 05948XRR4 SEN 1110.~~78333~~96667% 2516,~~999~~612,~~550~~135.7567 ~~255~~151,~~301~~816.1545 6488,~~717,342~~443.6339 1-A-R 05948XRS2 SEN 5.25000% 0.00 0.00 0.00 1-A-LR 05948XRT0 SEN 5.25000% 0.00 125.5372 0.00 2-A-1 05948XRV5 SEN 1.~~55000~~90000% 9783,~~428~~530,~~463~~750.9328 ~~125~~132,~~845~~257.1102 91,~~747~~028,~~451~~037.6593 2-A-2 05948XRW3 SEN 109.~~27727~~67273% ~~106~~90,~~040~~914,~~200~~063.5504 ~~908~~732,~~170~~822.1246 101,~~609~~118,~~032~~906.3757 2-A-3 05948XRX1 SEN 1.~~55000~~90000% 8371,~~315~~431,~~724~~127.9334 ~~107~~113,~~616~~099.1529 8879,~~335,510~~124.6725 2-A-4 05948XRY9 SEN 1.~~55000~~90000% 2,~~416~~071,~~156~~502.0269 3,~~120~~279.8788 ~~241~~25,~~729~~494.8160 A-PO 05948XSA0 SEN 0.00000% ~~550~~547,~~139~~278.4009 0.00 ~~825~~835.3875 1-B-1 05948XSB8 SUB 5.25000% 9,~~515~~483,~~691~~740.7687 41,~~631~~491.1537 10,~~592~~781.3384 1-B-2 05948XSC6 SUB 5.25000% 3,~~965~~952,~~531~~216.8374 17,~~349~~290.2095 4,~~414~~493.2118 1-B-3 05948XSD4 SUB 5.25000% 2,~~378~~370,~~922~~935.9422 10,~~407~~372.7984 2,~~648~~695.0846 1-B-4 05948XSJ1 SUB 5.25000% 1,~~585~~580,~~618~~294.5046 6,~~937~~913.0879 1,~~765~~796.0260 1-B-5 05948XSK8 SUB 5.25000% 1,~~189~~185,~~461~~467.4761 5,~~203~~186.8942 1,~~324~~347.0473 1-B-6 05948XSL6 SUB 5.25000% 1,~~189~~185,~~952~~957.7019 5,~~206~~188.0456 1,~~324~~348.5929 2-B-1 05948XSE2 SUB 4.75000% 1,~~694~~672,~~037~~791.3796 6,~~705~~621.5747 7,~~028~~177.8795 2-B-2 05948XSF9 SUB 4.75000% ~~507~~501,~~728~~361.5801 21,~~009~~984.7655 2,~~106~~151.6634 2-B-3 05948XSG7 SUB 4.75000% ~~677~~669,~~614~~116.9578 2,~~682~~648.2359 2,~~811~~871.5518 2-B-4 05948XSM4 SUB 4.75000% ~~338~~334,~~807~~558.4739 1,~~341~~324.1129 1,~~405~~435.7759 2-B-5 05948XSN2 SUB 4.75000% ~~169~~167,~~886~~755.3777 ~~672~~664.4703 ~~704~~719.8984 2-B-6 05948XSP7 SUB 4.75000% ~~339~~334,~~230~~975.2687 1,~~342~~325.7995 1,~~407~~437.5338 A-WIO-1 05948XRU7 SEN 0.~~36865~~36535% 0.00 ~~201~~181,~~394~~416.4556 0.00 A-WIO-2 05948XRZ6 SEN 0.~~38258~~38255% 0.00 9077,~~548~~452.3553 0.00 SES 05948XSH5 SEN 0.00000% 0.00 ~~182~~159,~~178~~731.6517 0.00 Totals 1911,~~013~~369,~~481,643~~084.1506 4,~~782~~297,~~714~~665.6688 689,~~584~~329,~~963~~843.8447

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 16,127,000.00 67,195.8483 0.00 1-A-2 0.00 0.00 4740,~~456~~453.9095 0.00 1-A-3 0.00 0.00 2,419.05 0.00 1-A-4 0.00 5445,~~309~~421,~~509~~590.0229 23,~~840~~295,~~461~~081.6208 0.00 1-A-5 0.00 2,~~983~~657,~~915~~586.4787 ~~652~~54,~~902~~989.9272 0.00 1-A-6 0.00 97,~~234~~593,~~492~~697.6842 3312,~~340,197~~562.0253 0.00 1-A-7 0.00 4,740,921.00 21,729.22 0.00 1-A-8 0.00 5,452,424.00 24,990.28 0.00 1-A-9 0.00 7,707,349.00 35,325.35 0.00 1-A-10 0.00 43,~~115~~384,~~666~~390.9653 1137,~~486,348~~842.3666 0.00 1-A-11 0.00 43,~~064~~342,~~856~~607.2593 1139,~~472,589~~027.9682 0.00 1-A-12 0.00 21,~~032~~671,000.00 ~~734~~68,~~622~~938.5033 0.00 1-A-13 0.00 1,000,000.00 4,583.33 0.00 1-A-14 0.00 1,000,000.00 4,583.33 0.00 1-A-15 0.00 2,193,000.00 10,051.25 0.00 1-A-16 0.00 2,~~873~~362,~~345~~805.2798 194,~~034,445~~193.6790 0.00 1-A-17 0.00 54,~~413~~451,~~880~~935.4294 1189,~~967,421~~012.1670 0.00 1-A-18 0.00 1,~~473~~211,000.00 ~~532~~49,~~320~~229.8317 0.00 1-A-19 0.00 1,000,000.00 4,166.67 0.00 1-A-20 0.00 0.00 318,623.7775 0.00 1-A-21 0.00 32,~~048~~506,000.00 1100,~~097,773~~660.3300 0.00 1-A-22 0.00 ~~508~~417,000.00 ~~184~~18,~~013~~525.3383 0.00 1-A-23 0.00 750,000.00 1,~~306~~475.2500 0.00 1-A-24 0.00 250,000.00 3,~~693~~525.7500 0.00 1-A-25 0.00 1,~~524~~253,000.00 ~~552~~52,~~330~~495.00 0.00 1-A-26 0.00 21,~~139~~759,~~638~~465.7125 ~~772~~71,~~717~~661.6516 0.00 1-A-27 0.00 21,~~139~~759,~~638~~465.7125 ~~775~~73,~~134~~180.5477 0.00 1-A-28 0.00 87,943,000.00 183,214.5958 0.00 1-A-29 0.00 78,635,000.00 278,498.9796 0.00 1-A-30 0.00 103,714,000.00 410,534.6158 0.00 1-A-31 0.00 40,053,000.00 166,887.5150 0.00 1-A-32 0.00 50,000,000.00 218,750.0100 0.00 1-A-33 0.00 533,215.00 2,332.82 0.00 1-A-34 0.00 59,630,000.00 260,881.2725 0.00 1-A-35 0.00 639,785.00 2,799.06 0.00 1-A-36 0.00 15,~~911~~139,~~979~~172.5051 ~~290~~343,~~329~~664.8870 0.00 1-A-37 0.00 21,546,000.00 98,752.5150 0.00 1-A-38 0.00 1,026,000.00 0.00 0.00 1-A-39 0.00 578,951.00 2,532.91 0.00 1-A-40 0.00 4437,~~991~~621,~~817~~947.5751 151,~~797~~230,~~657~~145.9705 0.00 1-A-41 0.00 1916,~~282~~123,~~208~~692.1228 6640,~~972,643~~259.7884 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 125.5372 0.00 2-A-1 0.00 8782,~~681~~502,~~012~~712.2835 91,~~873~~160,~~296~~294.7695 0.00 2-A-2 0.00 9589,~~431~~795,~~168~~156.1747 111,~~517~~851,~~202~~729.4903 0.00 2-A-3 0.00 7470,~~980~~552,~~214~~003.2609 8992,~~443,126~~223.8254 0.00 2-A-4 0.00 2,~~174~~046,~~426~~008.2109 ~~244~~28,~~850~~774.6848 0.00 A-PO 0.00 ~~549~~546,~~314~~442.0233 ~~825~~835.3875 0.00 1-B-1 0.00 9,~~505~~472,~~099~~959.4303 52,~~223~~273.4821 0.00 1-B-2 0.00 3,~~961~~947,~~117~~723.6256 21,~~763~~784.4113 0.00 1-B-3 0.00 2,~~376~~368,~~274~~239.8676 13,~~055~~068.8730 0.00 1-B-4 0.00 1,~~583~~578,~~853~~497.4886 8,~~702~~710.1039 0.00 1-B-5 0.00 1,~~188~~184,~~137~~119.4388 6,~~527~~534.9315 0.00 1-B-6 0.00 1,~~188~~184,~~628~~608.1291 6,~~530~~536.6385 0.00 2-B-1 0.00 1,~~687~~665,~~008~~614.5000 13,~~734~~799.4442 0.00 2-B-2 0.00 ~~505~~499,~~621~~209.9267 4,~~116~~135.4289 0.00 2-B-3 0.00 ~~674~~666,~~803~~245.4060 5,~~493~~519.7877 0.00 2-B-4 0.00 ~~337~~333,~~401~~122.7080 2,~~746~~759.88 0.00 2-B-5 0.00 ~~169~~167,~~181~~035.4893 1,~~377~~383.3687 0.00 2-B-6 0.00 ~~337~~333,~~822~~538.7349 2,~~750~~763.3233 0.00 A-WIO-1 0.00 0.00 ~~201~~181,~~394~~416.4556 0.00 A-WIO-2 0.00 0.00 9077,~~548~~452.3553 0.00 SES 0.00 0.00 ~~182~~159,~~178~~731.6517 0.00 Totals 0.00 ~~944~~902,~~896~~039,~~679~~240.2958 7313,~~367~~627,~~678~~509.5035 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 16,127,000.00 16,127,000.00 0.00 0.00 0.00 0.00 1-A-2 0.00 0.00 0.00 0.00 0.00 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 0.00 1-A-4 73,195,000.00 5648,~~948~~544,~~278~~742.8108 51363,~~919~~894.0361 2,~~586~~759,~~850~~257.7618 0.00 0.00 1-A-5 4,761,905.00 32,~~636~~712,~~818~~576.3959 126,~~846~~407.1714 ~~640~~48,~~056~~582.7558 0.00 0.00 1-A-6 18,174,306.00 127,~~517~~870,~~318~~188.6526 6432,~~591~~215.1338 3244,~~218,234~~275.8445 0.00 0.00 1-A-7 4,740,921.00 4,740,921.00 0.00 0.00 0.00 0.00 1-A-8 5,452,424.00 5,452,424.00 0.00 0.00 0.00 0.00 1-A-9 7,707,349.00 7,707,349.00 0.00 0.00 0.00 0.00 1-A-10 8,100,000.00 53,~~578~~507,~~770~~618.4411 2814,~~787~~357.2488 1108,~~434,316~~869.2470 0.00 0.00 1-A-11 8,000,000.00 53,~~509~~464,~~896~~314.7318 2814,~~431~~180.8563 1107,~~416,608~~525.6362 0.00 0.00 1-A-12 4,000,000.00 21,~~754~~732,000.00 147,~~205~~107.6943 ~~707~~53,~~794~~892.3157 0.00 0.00 1-A-13 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-14 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-15 2,193,000.00 2,193,000.00 0.00 0.00 0.00 0.00 1-A-16 5,655,000.00 32,~~894~~448,~~808~~837.2509 2010,~~097~~023.7693 176,~~001,365~~007.2218 0.00 0.00 1-A-17 10,655,000.00 74,~~338~~614,~~493~~033.7145 3718,~~867~~886.6682 1143,~~886,745~~210.6269 0.00 0.00 1-A-18 2,900,000.00 1,~~997~~255,000.00 105,~~309~~126.9467 ~~513~~38,~~690~~873.0633 0.00 0.00 1-A-19 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-20 0.00 0.00 0.00 0.00 0.00 0.00 1-A-21 6,000,000.00 42,~~132~~598,000.00 2110,~~328~~719.2140 181,~~062,671~~280.7960 0.00 0.00 1-A-22 1,000,000.00 ~~688~~433,000.00 31,~~541~~864.5824 ~~176~~14,~~458~~135.4276 0.00 0.00 1-A-23 750,000.00 750,000.00 0.00 0.00 0.00 0.00 1-A-24 250,000.00 250,000.00 0.00 0.00 0.00 0.00 1-A-25 3,000,000.00 21,~~066~~299,000.00 105,~~664~~359.1070 ~~531~~40,~~335~~640.9030 0.00 0.00 1-A-26 4,211,000.00 21,~~900~~823,~~271~~528.8938 147,~~965~~464.8133 ~~745~~56,~~667~~598.3780 0.00 0.00 1-A-27 4,211,000.00 21,~~900~~823,~~271~~528.8938 147,~~965~~464.8133 ~~745~~56,~~667~~598.3780 0.00 0.00 1-A-28 87,943,000.00 87,943,000.00 0.00 0.00 0.00 0.00 1-A-29 78,635,000.00 78,635,000.00 0.00 0.00 0.00 0.00 1-A-30 103,714,000.00 103,714,000.00 0.00 0.00 0.00 0.00 1-A-31 40,053,000.00 40,053,000.00 0.00 0.00 0.00 0.00 1-A-32 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 1-A-33 533,215.00 533,215.00 0.00 0.00 0.00 0.00 1-A-34 59,630,000.00 59,630,000.00 0.00 0.00 0.00 0.00 1-A-35 639,785.00 639,785.00 0.00 0.00 0.00 0.00 1-A-36 17,215,000.00 1615,~~131~~415,~~733~~394.0486 432,~~323~~184.7510 ~~215~~244,~~429~~038.7925 0.00 0.00 1-A-37 21,546,000.00 21,546,000.00 0.00 0.00 0.00 0.00 1-A-38 1,026,000.00 1,026,000.00 0.00 0.00 0.00 0.00 1-A-39 578,951.00 578,951.00 0.00 0.00 0.00 0.00 1-A-40 87,181,600.00 6038,~~665~~761,~~616~~648.5770 ~~308~~132,~~389~~792.3150 151,~~365~~006,~~409~~908.6970 0.00 0.00 1-A-41 37,363,544.00 2516,~~999~~612,~~550~~135.7567 ~~132~~56,~~166~~911.8507 6431,~~585,175~~532.7831 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 116,938,866.00 9783,~~428~~530,~~463~~750.9328 ~~404~~358,~~248~~430.5338 9669,~~343,203~~607.1255 0.00 0.00 2-A-2 127,275,134.00 ~~106~~90,~~040~~914,~~200~~063.5504 ~~439~~390,~~980~~112.2017 10728,~~169,052~~794.1740 0.00 0.00 2-A-3 100,000,000.00 8371,~~315~~431,~~724~~127.9334 ~~345~~306,~~692~~510.1991 7572,~~989,818~~613.4835 0.00 0.00 2-A-4 2,900,000.00 2,~~416~~071,~~156~~502.0269 108,~~025~~888.0782 ~~231~~16,~~704~~605.7479 0.00 0.00 A-PO 558,434.01 ~~550~~547,~~139~~278.4009 ~~769~~780.4016 55.9860 0.00 0.00 1-B-1 9,608,000.00 9,~~515~~483,~~691~~740.7687 10,~~592~~781.3384 0.00 0.00 0.00 1-B-2 4,004,000.00 3,~~965~~952,~~531~~216.8374 4,~~414~~493.2118 0.00 0.00 0.00 1-B-3 2,402,000.00 2,~~378~~370,~~922~~935.9422 2,~~648~~695.0846 0.00 0.00 0.00 1-B-4 1,601,000.00 1,~~585~~580,~~618~~294.5046 1,~~765~~796.0260 0.00 0.00 0.00 1-B-5 1,201,000.00 1,~~189~~185,~~461~~467.4761 1,~~324~~347.0473 0.00 0.00 0.00 1-B-6 1,201,496.00 1,~~189~~185,~~952~~957.7019 1,~~324~~348.5929 0.00 0.00 0.00 2-B-1 1,755,000.00 1,~~694~~672,~~037~~791.3796 7,~~028~~177.8795 0.00 0.00 0.00 2-B-2 526,000.00 ~~507~~501,~~728~~361.5801 2,~~106~~151.6634 0.00 0.00 0.00 2-B-3 702,000.00 ~~677~~669,~~614~~116.9578 2,~~811~~871.5518 0.00 0.00 0.00 2-B-4 351,000.00 ~~338~~334,~~807~~558.4739 1,~~405~~435.7759 0.00 0.00 0.00 2-B-5 176,000.00 ~~169~~167,~~886~~755.3777 ~~704~~719.8984 0.00 0.00 0.00 2-B-6 351,438.00 ~~339~~334,~~230~~975.2687 1,~~407~~437.5338 0.00 0.00 0.00 A-WIO-1 0.00 0.00 0.00 0.00 0.00 0.00 A-WIO-2 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 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,151,694,468.01 1911,~~013~~369,~~481,643~~084.1506 21,~~017~~829,~~650~~938.8298 667,~~567~~499,~~313~~904.0351 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-A-1 0.00 16,127,000.00 1.00000000 0.00 1-A-2 0.00 0.00 0.00000000 0.00 1-A-3 0.00 0.00 0.00000000 0.00 1-A-4 23,~~638~~123,~~769~~151.79 5445,~~309~~421,~~509~~590.0229 0.~~74198387~~62055592 23,~~638~~123,~~769~~151.79 1-A-5 ~~652~~54,~~902~~989.9272 2,~~983~~657,~~915~~586.4787 0.~~62662222~~55809321 ~~652~~54,~~902~~989.9272 1-A-6 3276,~~282,825~~490.9783 97,~~234~~593,~~492~~697.6842 0.~~50810703~~41782599 3276,~~282,825~~490.9783 1-A-7 0.00 4,740,921.00 1.00000000 0.00 1-A-8 0.00 5,452,424.00 1.00000000 0.00 1-A-9 0.00 7,707,349.00 1.00000000 0.00 1-A-10 1123,~~463,103~~227.4858 43,~~115~~384,~~666~~390.9653 0.~~50810703~~41782599 1123,~~463,103~~227.4858 1-A-11 1121,~~445,040~~706.4725 43,~~064~~342,~~856~~607.2593 0.~~50810703~~41782599 1121,~~445,040~~706.4725 1-A-12 ~~722~~61,000.00 21,~~032~~671,000.00 0.~~50800000~~41775000 ~~722~~61,000.00 1-A-13 0.00 1,000,000.00 1.00000000 0.00 1-A-14 0.00 1,000,000.00 1.00000000 0.00 1-A-15 0.00 2,193,000.00 1.00000000 0.00 1-A-16 186,~~021,462~~031.9811 2,~~873~~362,~~345~~805.2798 0.~~50810703~~41782599 186,~~021,462~~031.9811 1-A-17 1162,~~924,613~~097.2851 54,~~413~~451,~~880~~935.4294 0.~~50810703~~41782599 1162,~~924,613~~097.2851 1-A-18 ~~524~~44,000.00 1,~~473~~211,000.00 0.~~50793103~~41758621 ~~524~~44,000.00 1-A-19 0.00 1,000,000.00 1.00000000 0.00 1-A-20 0.00 0.00 0.00000000 0.00 1-A-21 192,~~084,~~000.00 32,~~048~~506,000.00 0.~~50800000~~41766667 192,~~084,~~000.00 1-A-22 ~~180~~16,000.00 ~~508~~417,000.00 0.~~50800000~~41700000 ~~180~~16,000.00 1-A-23 0.00 750,000.00 1.00000000 0.00 1-A-24 0.00 250,000.00 1.00000000 0.00 1-A-25 ~~542~~46,000.00 1,~~524~~253,000.00 0.~~50800000~~41766667 ~~542~~46,000.00 1-A-26 ~~760~~64,~~633~~063.1813 21,~~139~~759,~~638~~465.7125 0.~~50810703~~41782599 ~~760~~64,~~633~~063.1813 1-A-27 ~~760~~64,~~633~~063.1813 21,~~139~~759,~~638~~465.7125 0.~~50810703~~41782599 ~~760~~64,~~633~~063.1813 1-A-28 0.00 87,943,000.00 1.00000000 0.00 1-A-29 0.00 78,635,000.00 1.00000000 0.00 1-A-30 0.00 103,714,000.00 1.00000000 0.00 1-A-31 0.00 40,053,000.00 1.00000000 0.00 1-A-32 0.00 50,000,000.00 1.00000000 0.00 1-A-33 0.00 533,215.00 1.00000000 0.00 1-A-34 0.00 59,630,000.00 1.00000000 0.00 1-A-35 0.00 639,785.00 1.00000000 0.00 1-A-36 ~~219~~276,~~753~~222.5435 15,~~911~~139,~~979~~172.5051 0.~~92430900~~87941751 ~~219~~276,~~753~~222.5435 1-A-37 0.00 21,546,000.00 1.00000000 0.00 1-A-38 0.00 1,026,000.00 1.00000000 0.00 1-A-39 0.00 578,951.00 1.00000000 0.00 1-A-40 151,~~673~~139,~~799~~701.0020 4437,~~991~~621,~~817~~947.5751 0.~~51607011~~43153541 151,~~673~~139,~~799~~701.0020 1-A-41 6488,~~717,342~~443.6339 1916,~~282~~123,~~208~~692.1228 0.~~51607011~~43153541 6488,~~717,342~~443.6339 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 91,~~747~~028,~~451~~037.6593 8782,~~681~~502,~~012~~712.2835 0.~~74980214~~70552003 91,~~747~~028,~~451~~037.6593 2-A-2 101,~~609~~118,~~032~~906.3757 9589,~~431~~795,~~168~~156.1747 0.~~74980214~~70552003 101,~~609~~118,~~032~~906.3757 2-A-3 8879,~~335,510~~124.6725 7470,~~980~~552,~~214~~003.2609 0.~~74980214~~70552003 8879,~~335,510~~124.6725 2-A-4 ~~241~~25,~~729~~494.8160 2,~~174~~046,~~426~~008.2109 0.~~74980214~~70552003 ~~241~~25,~~729~~494.8160 A-PO ~~825~~835.3875 ~~549~~546,~~314~~442.0233 0.~~98366863~~97852624 ~~825~~835.3875 1-B-1 10,~~592~~781.3384 9,~~505~~472,~~099~~959.4303 0.~~98929012~~98594494 10,~~592~~781.3384 1-B-2 4,~~414~~493.2118 3,~~961~~947,~~117~~723.6256 0.~~98929011~~98594495 4,~~414~~493.2118 1-B-3 2,~~648~~695.0846 2,~~376~~368,~~274~~239.8676 0.~~98929012~~98594495 2,~~648~~695.0846 1-B-4 1,~~765~~796.0260 1,~~583~~578,~~853~~497.4886 0.~~98929012~~98594495 1,~~765~~796.0260 1-B-5 1,~~324~~347.0473 1,~~188~~184,~~137~~119.4388 0.~~98929012~~98594495 1,~~324~~347.0473 1-B-6 1,~~324~~348.5929 1,~~188~~184,~~628~~608.1291 0.~~98929012~~98594495 1,~~324~~348.5929 2-B-1 7,~~028~~177.8795 1,~~687~~665,~~008~~614.5000 0.~~96125840~~94906781 7,~~028~~177.8795 2-B-2 2,~~106~~151.6634 ~~505~~499,~~621~~209.9267 0.~~96125840~~94906781 2,~~106~~151.6634 2-B-3 2,~~811~~871.5518 ~~674~~666,~~803~~245.4060 0.~~96125840~~94906781 2,~~811~~871.5518 2-B-4 1,~~405~~435.7759 ~~337~~333,~~401~~122.7080 0.~~96125840~~94906781 1,~~405~~435.7759 2-B-5 ~~704~~719.8984 ~~169~~167,~~181~~035.4893 0.~~96125841~~94906778 ~~704~~719.8984 2-B-6 1,~~407~~437.5338 ~~337~~333,~~822~~538.7349 0.~~96125840~~94906780 1,~~407~~437.5338 A-WIO-1 0.00 0.00 0.00000000 0.00 A-WIO-2 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 689,~~584~~329,~~963~~843.8447 ~~944~~902,~~896~~039,~~679~~240.2958 0.~~82044041~~78322790 689,~~584~~329,~~963~~843.8447

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 16,127,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 73,195,000.00 ~~778~~663.~~03509543~~22483886 04.~~70932482~~97157743 3537.~~34190532~~69734517 0.00000000 1-A-5 4,761,905.00 ~~763~~569.~~73182371~~64105542 21.~~69769557~~34549933 ~~134~~10.~~41191078~~20234129 0.00000000 1-A-6 18,174,306.00 ~~688~~433.~~73709125~~03927314 31.~~55398055~~77257828 ~~177~~13.~~07607872~~44070305 0.00000000 1-A-7 4,740,921.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 5,452,424.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 7,707,349.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 8,100,000.00 ~~688~~433.~~73709136~~03927284 31.~~55398025~~77257778 ~~177~~13.~~07607901~~44070370 0.00000000 1-A-11 8,000,000.00 ~~688~~433.~~73709125~~03927250 31.~~55398125~~77257875 ~~177~~13.~~07607875~~44070250 0.00000000 1-A-12 4,000,000.00 ~~688~~433.~~50000000~~00000000 31.~~55142250~~77685750 ~~176~~13.~~94857750~~47314250 0.00000000 1-A-13 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 2,193,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 5,655,000.00 ~~688~~433.~~73709107~~03927321 31.~~55398055~~77257825 ~~177~~13.~~07607781~~44070380 0.00000000 1-A-17 10,655,000.00 ~~688~~433.~~73709151~~03927264 31.~~55398029~~77257813 ~~177~~13.~~07607884~~44070296 0.00000000 1-A-18 2,900,000.00 ~~688~~432.~~62068966~~75862069 31.~~55515172~~76781724 ~~177~~13.~~13450345~~40459655 0.00000000 1-A-19 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 6,000,000.00 ~~688~~433.~~66666667~~00000000 31.~~55470167~~78656667 ~~177~~13.~~11196500~~54676667 0.00000000 1-A-22 1,000,000.00 ~~688~~433.00000000 31.~~54158000~~86424000 ~~176~~14.~~45842000~~13576000 0.00000000 1-A-23 750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-24 250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-25 3,000,000.00 ~~688~~433.~~66666667~~00000000 31.~~55470000~~78656667 ~~177~~13.~~11196667~~54676667 0.00000000 1-A-26 4,211,000.00 ~~688~~433.~~73709095~~03927333 31.~~55398005~~77257896 ~~177~~13.~~07607932~~44070292 0.00000000 1-A-27 4,211,000.00 ~~688~~433.~~73709095~~03927333 31.~~55398005~~77257896 ~~177~~13.~~07607932~~44070292 0.00000000 1-A-28 87,943,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-29 78,635,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-30 103,714,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-31 40,053,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-32 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-33 533,215.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-34 59,630,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-35 639,785.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-36 17,215,000.00 ~~937~~895.~~07423991~~46296021 01.~~25116178~~86953819 1214.~~51407435~~17590764 0.00000000 1-A-37 21,546,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-38 1,026,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 578,951.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-40 87,181,600.00 ~~695~~444.~~85344350~~60813635 31.~~53732106~~52317117 ~~176~~11.~~24601625~~54955518 0.00000000 1-A-41 37,363,544.00 ~~695~~444.~~85344340~~60813648 31.~~53732103~~52317109 ~~176~~11.~~24601617~~54955510 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 116,938,866.00 ~~833~~714.~~15724928~~31127338 3.~~45692193~~06510908 795.~~89818475~~72613343 0.00000000 2-A-2 127,275,134.00 ~~833~~714.~~15724932~~31127340 3.~~45692192~~06510909 795.~~89818475~~72613343 0.00000000 2-A-3 100,000,000.00 ~~833~~714.~~15724930~~31127340 3.~~45692190~~06510910 795.~~89818480~~72613350 0.00000000 2-A-4 2,900,000.00 ~~833~~714.~~15724828~~31127241 3.~~45692069~~06511034 795.~~89818621~~72613448 0.00000000 A-PO 558,434.01 ~~985~~980.~~14666039~~02284997 1.~~37778141~~39704958 0.~~10024461~~09956414 0.00000000 1-B-1 9,608,000.00 ~~990~~987.~~39256453~~06711803 1.~~10244900~~12217319 0.00000000 0.00000000 1-B-2 4,004,000.00 ~~990~~987.~~39256494~~06711788 1.~~10245005~~12217283 0.00000000 0.00000000 1-B-3 2,402,000.00 ~~990~~987.~~39256453~~06711907 1.~~10244796~~12217319 0.00000000 0.00000000 1-B-4 1,601,000.00 ~~990~~987.~~39256715~~06712055 1.~~10244847~~12217364 0.00000000 0.00000000 1-B-5 1,201,000.00 ~~990~~987.~~39256453~~06711907 1.~~10244796~~12217319 0.00000000 0.00000000 1-B-6 1,201,496.00 ~~990~~987.~~39256061~~06711466 1.~~10245061~~12217602 0.00000000 0.00000000 2-B-1 1,755,000.00 ~~965~~953.~~26345869~~15781197 4.~~00505413~~09000000 0.00000000 0.00000000 2-B-2 526,000.00 ~~965~~953.~~26346008~~15781369 4.~~00505703~~09000000 0.00000000 0.00000000 2-B-3 702,000.00 ~~965~~953.~~26346154~~15780627 4.~~00505698~~09000000 0.00000000 0.00000000 2-B-4 351,000.00 ~~965~~953.~~26344729~~15780627 4.~~00504274~~09000000 0.00000000 0.00000000 2-B-5 176,000.00 ~~965~~953.~~26346591~~15778409 4.~~00505682~~09000000 0.00000000 0.00000000 2-B-6 351,438.00 ~~965~~953.~~26346041~~15779739 4.~~00505921~~08999596 0.00000000 0.00000000 A-WIO-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-WIO-2 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 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 3642.~~05123014~~66892260 ~~741~~620.~~98386529~~55591625 0.~~74198387~~62055592 3642.~~05123014~~66892260 1-A-5 0.00000000 ~~137~~11.~~10960634~~54784062 ~~626~~558.~~62221737~~09321480 0.~~62662222~~55809321 ~~137~~11.~~10960634~~54784062 1-A-6 0.00000000 ~~180~~15.~~63005927~~21328132 ~~508~~417.~~10703198~~82599126 0.~~50810703~~41782599 ~~180~~15.~~63005927~~21328132 1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 ~~180~~15.~~63005926~~21328148 ~~508~~417.~~10703210~~82599136 0.~~50810703~~41782599 ~~180~~15.~~63005926~~21328148 1-A-11 0.00000000 ~~180~~15.~~63005875~~21328125 ~~508~~417.~~10703125~~82599125 0.~~50810703~~41782599 ~~180~~15.~~63005875~~21328125 1-A-12 0.00000000 ~~180~~15.~~50000000~~25000000 ~~508~~417.~~00000000~~75000000 0.~~50800000~~41775000 ~~180~~15.~~50000000~~25000000 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-16 0.00000000 ~~180~~15.~~63005836~~21328205 ~~508~~417.~~10703271~~82599116 0.~~50810703~~41782599 ~~180~~15.~~63005836~~21328205 1-A-17 0.00000000 ~~180~~15.~~63005913~~21328109 ~~508~~417.~~10703144~~82599155 0.~~50810703~~41782599 ~~180~~15.~~63005913~~21328109 1-A-18 0.00000000 ~~180~~15.~~68965517~~17241379 ~~507~~417.~~93103448~~58620690 0.~~50793103~~41758621 ~~180~~15.~~68965517~~17241379 1-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 0.00000000 ~~180~~15.~~66666667~~33333333 ~~508~~417.~~00000000~~66666667 0.~~50800000~~41766667 ~~180~~15.~~66666667~~33333333 1-A-22 0.00000000 ~~180~~16.00000000 ~~508~~417.00000000 0.~~50800000~~41700000 ~~180~~16.00000000 1-A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-25 0.00000000 ~~180~~15.~~66666667~~33333333 ~~508~~417.~~00000000~~66666667 0.~~50800000~~41766667 ~~180~~15.~~66666667~~33333333 1-A-26 0.00000000 ~~180~~15.~~63005937~~21328188 ~~508~~417.~~10703158~~82599145 0.~~50810703~~41782599 ~~180~~15.~~63005937~~21328188 1-A-27 0.00000000 ~~180~~15.~~63005937~~21328188 ~~508~~417.~~10703158~~82599145 0.~~50810703~~41782599 ~~180~~15.~~63005937~~21328188 1-A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-36 0.00000000 1216.~~76523613~~04544583 ~~924~~879.~~30900378~~41751438 0.~~92430900~~87941751 1216.~~76523613~~04544583 1-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-40 0.00000000 ~~179~~13.~~78333731~~07272636 ~~516~~431.~~07010619~~53541011 0.~~51607011~~43153541 ~~179~~13.~~78333731~~07272636 1-A-41 0.00000000 ~~179~~13.~~78333720~~07272645 ~~516~~431.~~07010620~~53541002 0.~~51607011~~43153541 ~~179~~13.~~78333720~~07272645 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 838.~~35510668~~79124251 ~~749~~705.~~80214260~~52003087 0.~~74980214~~70552003 838.~~35510668~~79124251 2-A-2 0.00000000 838.~~35510666~~79124252 ~~749~~705.~~80214258~~52003088 0.~~74980214~~70552003 838.~~35510666~~79124252 2-A-3 0.00000000 838.~~35510670~~79124250 ~~749~~705.~~80214260~~52003090 0.~~74980214~~70552003 838.~~35510670~~79124250 2-A-4 0.00000000 838.~~35510690~~79124138 ~~749~~705.~~80214138~~52003103 0.~~74980214~~70552003 838.~~35510690~~79124138 A-PO 0.00000000 1.~~47802602~~49659581 ~~983~~978.~~66863437~~52623625 0.~~98366863~~97852624 1.~~47802602~~49659581 1-B-1 0.00000000 1.~~10244900~~12217319 ~~989~~985.~~29011553~~94494484 0.~~98929012~~98594494 1.~~10244900~~12217319 1-B-2 0.00000000 1.~~10245005~~12217283 ~~989~~985.~~29011489~~94494505 0.~~98929011~~98594495 1.~~10245005~~12217283 1-B-3 0.00000000 1.~~10244796~~12217319 ~~989~~985.~~29011657~~94494588 0.~~98929012~~98594495 1.~~10244796~~12217319 1-B-4 0.00000000 1.~~10244847~~12217364 ~~989~~985.~~29011868~~94494691 0.~~98929012~~98594495 1.~~10244847~~12217364 1-B-5 0.00000000 1.~~10244796~~12217319 ~~989~~985.~~29011657~~94494588 0.~~98929012~~98594495 1.~~10244796~~12217319 1-B-6 0.00000000 1.~~10245061~~12217602 ~~989~~985.~~29011832~~94494697 0.~~98929012~~98594495 1.~~10245061~~12217602 2-B-1 0.00000000 4.~~00505413~~09000000 ~~961~~949.~~25840456~~06780627 0.~~96125840~~94906781 4.~~00505413~~09000000 2-B-2 0.00000000 4.~~00505703~~09000000 ~~961~~949.~~25840304~~06781369 0.~~96125840~~94906781 4.~~00505703~~09000000 2-B-3 0.00000000 4.~~00505698~~09000000 ~~961~~949.~~25840456~~06780627 0.~~96125840~~94906781 4.~~00505698~~09000000 2-B-4 0.00000000 4.~~00504274~~09000000 ~~961~~949.~~25840456~~06780627 0.~~96125840~~94906781 4.~~00504274~~09000000 2-B-5 0.00000000 4.~~00505682~~09000000 ~~961~~949.~~25840909~~06778409 0.~~96125841~~94906778 4.~~00505682~~09000000 2-B-6 0.00000000 4.~~00505921~~08999596 ~~961~~949.~~25840120~~06780143 0.~~96125840~~94906780 4.~~00505921~~08999596 A-WIO-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-WIO-2 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 16,127,000.00 5.00000% 16,127,000.00 67,195.83 0.00 0.00 1-A-2 0.00 5.25000% 109,~~847~~246,~~291~~617.2054 4740,~~456~~453.9095 0.00 0.00 1-A-3 0.00 5.25000% 552,925.71 2,419.05 0.00 0.00 1-A-4 73,195,000.00 4.25000% 5648,~~948~~544,~~278~~742.8108 ~~201~~171,~~691~~929.8229 0.00 0.00 1-A-5 4,761,905.00 0.00000% 32,~~636~~712,~~818~~576.3959 0.00 0.00 0.00 1-A-6 18,174,306.00 5.50000% 127,~~517~~870,~~318~~188.6526 5736,~~371~~071.0470 0.00 0.00 1-A-7 4,740,921.00 5.50000% 4,740,921.00 21,729.22 0.00 0.00 1-A-8 5,452,424.00 5.50000% 5,452,424.00 24,990.28 0.00 0.00 1-A-9 7,707,349.00 5.50000% 7,707,349.00 35,325.35 0.00 0.00 1-A-10 8,100,000.00 5.00000% 53,~~578~~507,~~770~~618.4411 2314,~~244~~615.8808 0.00 0.00 1-A-11 8,000,000.00 6.00000% 53,~~509~~464,~~896~~314.7318 2717,~~549~~321.4857 0.00 0.00 1-A-12 4,000,000.00 5.50000% 21,~~754~~732,000.00 127,~~622~~938.5033 0.00 0.00 1-A-13 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-14 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-15 2,193,000.00 5.50000% 2,193,000.00 10,051.25 0.00 0.00 1-A-16 5,655,000.00 4.00000% 32,~~894~~448,~~808~~837.2509 128,~~982~~162.6979 0.00 0.00 1-A-17 10,655,000.00 7.00000% 74,~~338~~614,~~493~~033.7145 4226,~~807~~915.8820 0.00 0.00 1-A-18 2,900,000.00 5.00000% 1,~~997~~255,000.00 85,~~320~~229.8317 0.00 0.00 1-A-19 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 1-A-20 0.00 5.25000% 72,828,285.71 318,623.75 0.00 0.00 1-A-21 6,000,000.00 4.00000% 42,~~132~~598,000.00 138,~~773~~660.3300 0.00 0.00 1-A-22 1,000,000.00 7.00000% ~~688~~433,000.00 42,~~013~~525.3383 0.00 0.00 1-A-23 750,000.00 2.~~09000~~36000% 750,000.00 1,~~306~~475.2500 0.00 0.00 1-A-24 250,000.00 1716.~~73000~~92000% 250,000.00 3,~~693~~525.7500 0.00 0.00 1-A-25 3,000,000.00 6.00000% 21,~~066~~299,000.00 106,~~330~~495.00 0.00 0.00 1-A-26 4,211,000.00 5.00000% 21,~~900~~823,~~271~~528.8938 127,~~084~~598.4703 0.00 0.00 1-A-27 4,211,000.00 6.00000% 21,~~900~~823,~~271~~528.8938 149,~~501~~117.3664 0.00 0.00 1-A-28 87,943,000.00 2.50000% 87,943,000.00 183,214.58 0.00 0.00 1-A-29 78,635,000.00 4.25000% 78,635,000.00 278,498.96 0.00 0.00 1-A-30 103,714,000.00 4.75000% 103,714,000.00 410,534.58 0.00 0.00 1-A-31 40,053,000.00 5.00000% 40,053,000.00 166,887.50 0.00 0.00 1-A-32 50,000,000.00 5.25000% 50,000,000.00 218,750.00 0.00 0.00 1-A-33 533,215.00 5.25000% 533,215.00 2,332.82 0.00 0.00 1-A-34 59,630,000.00 5.25000% 59,630,000.00 260,881.25 0.00 0.00 1-A-35 639,785.00 5.25000% 639,785.00 2,799.06 0.00 0.00 1-A-36 17,215,000.00 5.25000% 1615,~~131~~415,~~733~~394.0486 7067,~~576~~442.3335 0.00 0.00 1-A-37 21,546,000.00 5.50000% 21,546,000.00 98,752.50 0.00 0.00 1-A-38 1,026,000.00 0.00000% 1,026,000.00 0.00 0.00 0.00 1-A-39 578,951.00 5.25000% 578,951.00 2,532.91 0.00 0.00 1-A-40 87,181,600.00 2.~~45000~~80000% 6038,~~665~~761,~~616~~648.5770 ~~123~~90,~~858~~443.9785 0.00 0.00 1-A-41 37,363,544.00 1110.~~78333~~96667% 2516,~~999~~612,~~550~~135.7567 ~~255~~151,~~301~~816.1345 0.00 0.00 1-A-R 50.00 5.25000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 2-A-1 116,938,866.00 1.~~55000~~90000% 9783,~~428~~530,~~463~~750.9328 ~~125~~132,~~845~~257.1002 0.00 0.00 2-A-2 127,275,134.00 109.~~27727~~67273% ~~106~~90,~~040~~914,~~200~~063.5504 ~~908~~732,~~170~~822.0545 0.00 0.00 2-A-3 100,000,000.00 1.~~55000~~90000% 8371,~~315~~431,~~724~~127.9334 ~~107~~113,~~616~~099.1428 0.00 0.00 2-A-4 2,900,000.00 1.~~55000~~90000% 2,~~416~~071,~~156~~502.0269 3,~~120~~279.8788 0.00 0.00 A-PO 558,434.01 0.00000% ~~550~~547,~~139~~278.4009 0.00 0.00 0.00 1-B-1 9,608,000.00 5.25000% 9,~~515~~483,~~691~~740.7687 41,~~631~~491.1537 0.00 0.00 1-B-2 4,004,000.00 5.25000% 3,~~965~~952,~~531~~216.8374 17,~~349~~290.2095 0.00 0.00 1-B-3 2,402,000.00 5.25000% 2,~~378~~370,~~922~~935.9422 10,~~407~~372.7984 0.00 0.00 1-B-4 1,601,000.00 5.25000% 1,~~585~~580,~~618~~294.5046 6,~~937~~913.0879 0.00 0.00 1-B-5 1,201,000.00 5.25000% 1,~~189~~185,~~461~~467.4761 5,~~203~~186.8942 0.00 0.00 1-B-6 1,201,496.00 5.25000% 1,~~189~~185,~~952~~957.7019 5,~~206~~188.0456 0.00 0.00 2-B-1 1,755,000.00 4.75000% 1,~~694~~672,~~037~~791.3796 6,~~705~~621.5647 0.00 0.00 2-B-2 526,000.00 4.75000% ~~507~~501,~~728~~361.5801 21,~~009~~984.7655 0.00 0.00 2-B-3 702,000.00 4.75000% ~~677~~669,~~614~~116.9578 2,~~682~~648.2359 0.00 0.00 2-B-4 351,000.00 4.75000% ~~338~~334,~~807~~558.4739 1,~~341~~324.1129 0.00 0.00 2-B-5 176,000.00 4.75000% ~~169~~167,~~886~~755.3777 ~~672~~664.4703 0.00 0.00 2-B-6 351,438.00 4.75000% ~~339~~334,~~230~~975.2687 1,~~342~~325.7995 0.00 0.00 A-WIO-1 0.00 0.~~36865~~36535% ~~655~~595,~~557~~857,~~146~~743.9669 ~~201~~181,~~394~~416.4456 0.00 0.00 A-WIO-2 0.00 0.~~38258~~38255% ~~284~~242,~~013~~956,~~745~~230.7784 9077,~~548~~452.3453 0.00 0.00 SES 0.00 0.00000% 1911,~~013~~370,~~484,301~~448.0180 0.00 0.00 0.00 Totals 1,151,694,468.01 4,~~600~~137,~~523~~928.1798 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 0.00 0.00 67,195.8483 0.00 16,127,000.00 1-A-2 0.00 0.00 4740,~~456~~453.9095 0.00 108,~~344~~651,~~668~~731.3848 1-A-3 0.00 0.00 2,419.05 0.00 552,925.71 1-A-4 (0.~~01)~~00 0.00 ~~201~~171,~~691~~929.8329 0.00 5445,~~309~~421,~~509~~590.0229 1-A-5 0.00 0.00 0.00 0.00 2,~~983~~657,~~915~~586.4787 1-A-6 0.00 0.00 5736,~~371~~071.0570 0.00 97,~~234~~593,~~492~~697.6842 1-A-7 0.00 0.00 21,729.22 0.00 4,740,921.00 1-A-8 0.00 0.00 24,990.28 0.00 5,452,424.00 1-A-9 0.00 0.00 35,325.35 0.00 7,707,349.00 1-A-10 0.00 0.00 2314,~~244~~615.8808 0.00 43,~~115~~384,~~666~~390.9653 1-A-11 0.00 0.00 2717,~~549~~321.4957 0.00 43,~~064~~342,~~856~~607.2593 1-A-12 0.00 0.00 127,~~622~~938.5033 0.00 21,~~032~~671,000.00 1-A-13 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-14 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-15 0.00 0.00 10,051.25 0.00 2,193,000.00 1-A-16 0.00 0.00 128,~~982~~162.6979 0.00 2,~~873~~362,~~345~~805.2798 1-A-17 0.00 0.00 4226,~~807~~915.8819 0.00 54,~~413~~451,~~880~~935.4294 1-A-18 0.00 0.00 85,~~320~~229.8317 0.00 1,~~473~~211,000.00 1-A-19 0.00 0.00 4,166.67 0.00 1,000,000.00 1-A-20 (0.~~02)~~00 0.00 318,623.7775 0.00 72,828,285.71 1-A-21 0.00 0.00 138,~~773~~660.3300 0.00 32,~~048~~506,000.00 1-A-22 0.00 0.00 42,~~013~~525.3383 0.00 ~~508~~417,000.00 1-A-23 0.00 0.00 1,~~306~~475.2500 0.00 750,000.00 1-A-24 0.00 0.00 3,~~693~~525.7500 0.00 250,000.00 1-A-25 0.00 0.00 106,~~330~~495.00 0.00 1,~~524~~253,000.00 1-A-26 0.00 0.00 127,~~084~~598.4703 0.00 21,~~139~~759,~~638~~465.7125 1-A-27 0.00 0.00 149,~~501~~117.3664 0.00 21,~~139~~759,~~638~~465.7125 1-A-28 (0.~~01)~~00 0.00 183,214.5958 0.00 87,943,000.00 1-A-29 (0.~~02)~~00 0.00 278,498.9796 0.00 78,635,000.00 1-A-30 (0.~~02)~~00 0.00 410,534.6158 0.00 103,714,000.00 1-A-31 (0.~~01)~~00 0.00 166,887.5150 0.00 40,053,000.00 1-A-32 (0.~~01)~~00 0.00 218,750.0100 0.00 50,000,000.00 1-A-33 0.00 0.00 2,332.82 0.00 533,215.00 1-A-34 (0.~~02)~~00 0.00 260,881.2725 0.00 59,630,000.00 1-A-35 0.00 0.00 2,799.06 0.00 639,785.00 1-A-36 0.00 0.00 7067,~~576~~442.3435 0.00 15,~~911~~139,~~979~~172.5051 1-A-37 (0.~~01)~~00 0.00 98,752.5150 0.00 21,546,000.00 1-A-38 0.00 0.00 0.00 0.00 1,026,000.00 1-A-39 0.00 0.00 2,532.91 0.00 578,951.00 1-A-40 (0.~~01)~~00 0.00 ~~123~~90,~~858~~443.9785 0.00 4437,~~991~~621,~~817~~947.5751 1-A-41 (0.~~01)~~00 0.00 ~~255~~151,~~301~~816.1545 0.00 1916,~~282~~123,~~208~~692.1228 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 125.5372 0.00 0.00 2-A-1 (0.~~01)~~00 0.00 ~~125~~132,~~845~~257.1102 0.00 8782,~~681~~502,~~012~~712.2835 2-A-2 (0.~~07) 0.00 908,170.12 0.00 95,431,168.17 2-A-3 (0.~~01) 0.00 ~~107~~113,~~616~~099.1529 0.00 7470,~~980~~552,~~214~~003.2609 2-A-4 0.00 0.00 3,~~120~~279.8788 0.00 2,~~174~~046,~~426~~008.2109 A-PO 0.00 0.00 0.00 0.00 ~~549~~546,~~314~~442.0233 1-B-1 0.00 0.00 41,~~631~~491.1537 0.00 9,~~505~~472,~~099~~959.4303 1-B-2 0.00 0.00 17,~~349~~290.2095 0.00 3,~~961~~947,~~117~~723.6256 1-B-3 0.00 0.00 10,~~407~~372.7984 0.00 2,~~376~~368,~~274~~239.8676 1-B-4 0.00 0.00 6,~~937~~913.0879 0.00 1,~~583~~578,~~853~~497.4886 1-B-5 0.00 0.00 5,~~203~~186.8942 0.00 1,~~188~~184,~~137~~119.4388 1-B-6 0.00 0.00 5,~~206~~188.0456 0.00 1,~~188~~184,~~628~~608.1291 2-B-1 0.00 0.00 6,~~705~~621.5747 0.00 1,~~687~~665,~~008~~614.5000 2-B-2 0.00 0.00 21,~~009~~984.7655 0.00 ~~505~~499,~~621~~209.9267 2-B-3 0.00 0.00 2,~~682~~648.2359 0.00 ~~674~~666,~~803~~245.4060 2-B-4 0.00 0.00 1,~~341~~324.1129 0.00 ~~337~~333,~~401~~122.7080 2-B-5 0.00 0.00 ~~672~~664.4703 0.00 ~~169~~167,~~181~~035.4893 2-B-6 0.00 0.00 1,~~342~~325.7995 0.00 ~~337~~333,~~822~~538.7349 A-WIO-1 (0.~~01)~~00 0.00 ~~201~~181,~~394~~416.4556 0.00 ~~616~~589,~~022~~692,~~649~~841.8746 A-WIO-2 (0.~~01)~~00 0.00 9077,~~548~~452.3553 0.00 ~~255~~239,~~118~~943,~~418~~464.0669 SES 0.00 0.00 ~~182~~159,~~178~~731.6517 0.00 ~~944~~902,~~898~~042,~~689~~500.1688 Totals (0.2601) 0.00 4,~~782~~297,~~714~~665.6688 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 16,127,000.00 5.00000% 1000.00000000 4.16666646 0.00000000 0.00000000 1-A-2 0.00 5.25000% ~~778~~663.~~03513781~~22487517 32.~~40390380~~90160870 0.00000000 0.00000000 1-A-3 0.00 5.25000% 1000.00128408 4.37500565 0.00000000 0.00000000 1-A-4 73,195,000.00 4.25000% ~~778~~663.~~03509543~~22483886 2.~~75554095~~34892124 0.00000000 0.00000000 1-A-5 4,761,905.00 0.00000% ~~763~~569.~~73182371~~64105542 0.00000000 0.00000000 0.00000000 1-A-6 18,174,306.00 5.50000% ~~688~~433.~~73709125~~03927314 31.~~15671146~~98476354 0.00000000 0.00000000 1-A-7 4,740,921.00 5.50000% 1000.00000000 4.58333307 0.00000000 0.00000000 1-A-8 5,452,424.00 5.50000% 1000.00000000 4.58333394 0.00000000 0.00000000 1-A-9 7,707,349.00 5.50000% 1000.00000000 4.58333339 0.00000000 0.00000000 1-A-10 8,100,000.00 5.00000% ~~688~~433.~~73709136~~03927284 21.~~86973827~~80433086 0.00000000 0.00000000 1-A-11 8,000,000.00 6.00000% ~~688~~433.~~73709125~~03927250 32.~~44368500~~16519625 0.00000000 0.00000000 1-A-12 4,000,000.00 5.50000% ~~688~~433.~~50000000~~00000000 31.~~15562500~~98458250 0.00000000 0.00000000 1-A-13 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-14 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-15 2,193,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-16 5,655,000.00 4.00000% ~~688~~433.~~73709107~~03927321 21.~~29578957~~44346419 0.00000000 0.00000000 1-A-17 10,655,000.00 7.00000% ~~688~~433.~~73709151~~03927264 42.~~01763304~~52606288 0.00000000 0.00000000 1-A-18 2,900,000.00 5.00000% ~~688~~432.~~62068966~~75862069 21.~~86925172~~80316207 0.00000000 0.00000000 1-A-19 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 1-A-20 0.00 5.25000% 1000.00000975 4.37500004 0.00000000 0.00000000 1-A-21 6,000,000.00 4.00000% ~~688~~433.~~66666667~~00000000 21.~~29555500~~44333333 0.00000000 0.00000000 1-A-22 1,000,000.00 7.00000% ~~688~~433.00000000 42.~~01333000~~52583000 0.00000000 0.00000000 1-A-23 750,000.00 2.~~09000~~36000% 1000.00000000 1.~~74166667~~96666667 0.00000000 0.00000000 1-A-24 250,000.00 1716.~~73000~~92000% 1000.00000000 14.~~77500000~~10000000 0.00000000 0.00000000 1-A-25 3,000,000.00 6.00000% ~~688~~433.~~66666667~~00000000 32.~~44333333~~16500000 0.00000000 0.00000000 1-A-26 4,211,000.00 5.00000% ~~688~~433.~~73709095~~03927333 21.~~86973878~~80432914 0.00000000 0.00000000 1-A-27 4,211,000.00 6.00000% ~~688~~433.~~73709095~~03927333 32.~~44368559~~16519592 0.00000000 0.00000000 1-A-28 87,943,000.00 2.50000% 1000.00000000 2.08333330 0.00000000 0.00000000 1-A-29 78,635,000.00 4.25000% 1000.00000000 3.54166669 0.00000000 0.00000000 1-A-30 103,714,000.00 4.75000% 1000.00000000 3.95833330 0.00000000 0.00000000 1-A-31 40,053,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 1-A-32 50,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-33 533,215.00 5.25000% 1000.00000000 4.37500820 0.00000000 0.00000000 1-A-34 59,630,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-35 639,785.00 5.25000% 1000.00000000 4.37500098 0.00000000 0.00000000 1-A-36 17,215,000.00 5.25000% ~~937~~895.~~07423991~~46296021 43.~~09969968~~91765030 0.00000000 0.00000000 1-A-37 21,546,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-38 1,026,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 578,951.00 5.25000% 1000.00000000 4.37499892 0.00000000 0.00000000 1-A-40 87,181,600.00 2.~~45000~~80000% ~~695~~444.~~85344350~~60813635 1.~~42070081~~03741902 0.00000000 0.00000000 1-A-41 37,363,544.00 1110.~~78333~~96667% ~~695~~444.~~85344340~~60813648 64.~~83289385~~06322403 0.00000000 0.00000000 1-A-R 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 116,938,866.00 1.~~55000~~90000% ~~833~~714.~~15724928~~31127338 1.~~07616145~~13099284 0.00000000 0.00000000 2-A-2 127,275,134.00 109.~~27727~~67273% ~~833~~714.~~15724932~~31127340 75.~~13548689~~75778180 0.00000000 0.00000000 2-A-3 100,000,000.00 1.~~55000~~90000% ~~833~~714.~~15724930~~31127340 1.~~07616140~~13099280 0.00000000 0.00000000 2-A-4 2,900,000.00 1.~~55000~~90000% ~~833~~714.~~15724828~~31127241 1.~~07616207~~13099310 0.00000000 0.00000000 A-PO 558,434.01 0.00000% ~~985~~980.~~14666039~~02284997 0.00000000 0.00000000 0.00000000 1-B-1 9,608,000.00 5.25000% ~~990~~987.~~39256453~~06711803 4.~~33296732~~31841903 0.00000000 0.00000000 1-B-2 4,004,000.00 5.25000% ~~990~~987.~~39256494~~06711788 4.~~33296703~~31841908 0.00000000 0.00000000 1-B-3 2,402,000.00 5.25000% ~~990~~987.~~39256453~~06711907 4.~~33296836~~31841799 0.00000000 0.00000000 1-B-4 1,601,000.00 5.25000% ~~990~~987.~~39256715~~06712055 4.~~33296690~~31841974 0.00000000 0.00000000 1-B-5 1,201,000.00 5.25000% ~~990~~987.~~39256453~~06711907 4.~~33296420~~31841799 0.00000000 0.00000000 1-B-6 1,201,496.00 5.25000% ~~990~~987.~~39256061~~06711466 4.~~33296490~~31841637 0.00000000 0.00000000 2-B-1 1,755,000.00 4.75000% ~~965~~953.~~26345869~~15781197 3.~~82083191~~77291738 0.00000000 0.00000000 2-B-2 526,000.00 4.75000% ~~965~~953.~~26346008~~15781369 3.~~82083650~~77290875 0.00000000 0.00000000 2-B-3 702,000.00 4.75000% ~~965~~953.~~26346154~~15780627 3.~~82084046~~77292023 0.00000000 0.00000000 2-B-4 351,000.00 4.75000% ~~965~~953.~~26344729~~15780627 3.~~82082621~~77290598 0.00000000 0.00000000 2-B-5 176,000.00 4.75000% ~~965~~953.~~26346591~~15778409 3.~~82085227~~77289773 0.00000000 0.00000000 2-B-6 351,438.00 4.75000% ~~965~~953.~~26346041~~15779739 3.~~82084464~~77292723 0.00000000 0.00000000 A-WIO-1 0.00 0.~~36865~~36535% ~~893~~812.~~47569769~~10984539 0.~~27448566~~24725730 0.00000000 0.00000000 A-WIO-2 0.00 0.~~38258~~38255% ~~832~~712.~~76484715~~37893044 0.~~26549938~~22710078 0.00000000 0.00000000 SES 0.00 0.00000% ~~879~~791.~~99406810~~33005611 0.00000000 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 4.~~16666708~~16666646 0.00000000 1000.00000000 1-A-2 0.00000000 0.00000000 32.~~40390380~~90160870 0.00000000 ~~741~~620.~~98390550~~55594989 1-A-3 0.00000000 0.00000000 4.37500565 0.00000000 1000.00128408 1-A-4 (0.~~00000014)~~00000000 0.00000000 2.~~75554109~~34892124 0.00000000 ~~741~~620.~~98386529~~55591625 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 ~~626~~558.~~62221737~~09321480 1-A-6 0.00000000 0.00000000 31.~~15671201~~98476354 0.00000000 ~~508~~417.~~10703198~~82599126 1-A-7 0.00000000 0.00000000 4.58333307 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.58333394 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.58333339 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 21.~~86973827~~80433086 0.00000000 ~~508~~417.~~10703210~~82599136 1-A-11 0.00000000 0.00000000 32.~~44368625~~16519625 0.00000000 ~~508~~417.~~10703125~~82599125 1-A-12 0.00000000 0.00000000 31.~~15562500~~98458250 0.00000000 ~~508~~417.~~00000000~~75000000 1-A-13 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-15 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 21.~~29578957~~44346419 0.00000000 ~~508~~417.~~10703271~~82599116 1-A-17 0.00000000 0.00000000 42.~~01763304~~52606194 0.00000000 ~~508~~417.~~10703144~~82599155 1-A-18 0.00000000 0.00000000 21.~~86925172~~80316207 0.00000000 ~~507~~417.~~93103448~~58620690 1-A-19 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000 1-A-20 (0.~~00000027)~~00000000 0.00000000 4.~~37500032~~37500004 0.00000000 1000.00000975 1-A-21 0.00000000 0.00000000 21.~~29555500~~44333333 0.00000000 ~~508~~417.~~00000000~~66666667 1-A-22 0.00000000 0.00000000 42.~~01333000~~52583000 0.00000000 ~~508~~417.00000000 1-A-23 0.00000000 0.00000000 1.~~74166667~~96666667 0.00000000 1000.00000000 1-A-24 0.00000000 0.00000000 14.~~77500000~~10000000 0.00000000 1000.00000000 1-A-25 0.00000000 0.00000000 32.~~44333333~~16500000 0.00000000 ~~508~~417.~~00000000~~66666667 1-A-26 0.00000000 0.00000000 21.~~86973878~~80432914 0.00000000 ~~508~~417.~~10703158~~82599145 1-A-27 0.00000000 0.00000000 32.~~44368559~~16519592 0.00000000 ~~508~~417.~~10703158~~82599145 1-A-28 (0.~~00000011)~~00000000 0.00000000 2.~~08333341~~08333330 0.00000000 1000.00000000 1-A-29 (0.~~00000025)~~00000000 0.00000000 3.~~54166682~~54166669 0.00000000 1000.00000000 1-A-30 (0.~~00000019)~~00000000 0.00000000 3.~~95833359~~95833330 0.00000000 1000.00000000 1-A-31 (0.~~00000025)~~00000000 0.00000000 4.~~16666692~~16666667 0.00000000 1000.00000000 1-A-32 (0.~~00000020)~~00000000 0.00000000 4.~~37500020~~37500000 0.00000000 1000.00000000 1-A-33 0.00000000 0.00000000 4.37500820 0.00000000 1000.00000000 1-A-34 (0.~~00000034)~~00000000 0.00000000 4.~~37500034~~37500000 0.00000000 1000.00000000 1-A-35 0.00000000 0.00000000 4.37500098 0.00000000 1000.00000000 1-A-36 0.00000000 0.00000000 43.~~09970026~~91765030 0.00000000 ~~924~~879.~~30900378~~41751438 1-A-37 (0.~~00000046)~~00000000 0.00000000 4.~~58333380~~58333333 0.00000000 1000.00000000 1-A-38 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A-39 0.00000000 0.00000000 4.37499892 0.00000000 1000.00000000 1-A-40 (0.~~00000011)~~00000000 0.00000000 1.~~42070081~~03741902 0.00000000 ~~516~~431.~~07010619~~53541011 1-A-41 (0.~~00000027)~~00000000 0.00000000 64.~~83289438~~06322403 0.00000000 ~~516~~431.~~07010620~~53541002 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 ~~250~~114.~~60000000~~40000000 0.00000000 0.00000000 2-A-1 (0.~~00000009)~~00000000 0.00000000 1.~~07616154~~13099284 0.00000000 ~~749~~705.~~80214260~~52003087 2-A-2 (0.~~00000055~~00000008) 0.00000000 75.~~13548744~~75778188 0.00000000 ~~749~~705.~~80214258~~52003088 2-A-3 (0.~~00000010)~~00000000 0.00000000 1.~~07616150~~13099290 0.00000000 ~~749~~705.~~80214260~~52003090 2-A-4 0.00000000 0.00000000 1.~~07616207~~13099310 0.00000000 ~~749~~705.~~80214138~~52003103 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~983~~978.~~66863437~~52623625 1-B-1 0.00000000 0.00000000 4.~~33296732~~31841903 0.00000000 ~~989~~985.~~29011553~~94494484 1-B-2 0.00000000 0.00000000 4.~~33296703~~31841908 0.00000000 ~~989~~985.~~29011489~~94494505 1-B-3 0.00000000 0.00000000 4.~~33296836~~31841799 0.00000000 ~~989~~985.~~29011657~~94494588 1-B-4 0.00000000 0.00000000 4.~~33296690~~31841974 0.00000000 ~~989~~985.~~29011868~~94494691 1-B-5 0.00000000 0.00000000 4.~~33296420~~31841799 0.00000000 ~~989~~985.~~29011657~~94494588 1-B-6 0.00000000 0.00000000 4.~~33296490~~31841637 0.00000000 ~~989~~985.~~29011832~~94494697 2-B-1 0.00000000 0.00000000 3.~~82083761~~77291738 0.00000000 ~~961~~949.~~25840456~~06780627 2-B-2 0.00000000 0.00000000 3.~~82083650~~77290875 0.00000000 ~~961~~949.~~25840304~~06781369 2-B-3 0.00000000 0.00000000 3.~~82084046~~77292023 0.00000000 ~~961~~949.~~25840456~~06780627 2-B-4 0.00000000 0.00000000 3.~~82082621~~77290598 0.00000000 ~~961~~949.~~25840456~~06780627 2-B-5 0.00000000 0.00000000 3.~~82085227~~77289773 0.00000000 ~~961~~949.~~25840909~~06778409 2-B-6 0.00000000 0.00000000 3.~~82084464~~77292723 0.00000000 ~~961~~949.~~25840120~~06780143 A-WIO-1 (0.~~00000001)~~00000000 0.00000000 0.~~27448568~~24725730 0.00000000 ~~839~~803.~~59311470~~70754157 A-WIO-2 (0.~~00000003)~~00000000 0.00000000 0.~~26549941~~22710078 0.00000000 ~~748~~703.~~04002829~~54511243 SES 0.00000000 0.00000000 0.~~15818314~~13869231 0.00000000 ~~820~~783.~~44215247~~23073101 (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 ~~512~~510,~~835~~486.1839 ~~512~~509,~~168~~811.7556 98.~~58854248~~13480155% A-PO-2 0.00000% 0.00 0.00 3736,~~304~~791.2270 3736,~~145~~630.2777 9594.~~40887459~~08736405% SES-1 0.00000% ~~720~~659,~~519~~705,~~145~~653.5011 ~~680~~653,~~882~~445,~~882~~222.3875 0.00 0.00 8581.~~03806758~~61127332% SES-2 0.00000% ~~292~~251,~~965~~664,~~155~~795.5169 ~~264~~248,~~015~~597,~~806~~278.7813 0.00 0.00 7570.~~21509891~~82253556%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7313,~~412~~667,~~536~~942.9080 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 7313,~~412~~667,~~536~~942.9080 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 4440,~~858~~433.4045 Payment of Interest and Principal 7313,~~367~~627,~~678~~509.5035 Total Withdrawals (Pool Distribution Amount) 7313,~~412~~667,~~536~~942.9080 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 4237,~~228~~973.5276 MBIA Fee 940.74 Wells Fargo Bank, NA as Trustee 1,~~689~~518.1495 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 4440,~~858~~433.4045

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 1-A-1 Reserve Fund 25,000.00 0.00 0.00 25,000.00 1-A-12 Reserve Fund 51842.6390 ~~428~~303.1397 ~~948~~157.3609 ~~571~~696.8703 1-A-13 Reserve Fund 999.99 0.00 0.00 999.99 1-A-14 Reserve Fund 999.99 0.00 0.00 999.99 1-A-15 Reserve Fund 999.99 0.00 0.00 999.99 1-A-18 Reserve Fund ~~662~~186.4310 ~~510~~695.3938 ~~337~~813.5689 ~~489~~304.6062 1-A-21 Reserve Fund ~~577~~764.4637 ~~642~~955.1995 ~~422~~235.5564 ~~357~~44.8206 1-A-22 Reserve Fund ~~262~~960.8971 ~~107~~825.0399 ~~737~~39.0927 ~~892~~173.9599 1-A-25 Reserve Fund ~~788~~882.7117 ~~321~~477.1097 ~~211~~117.2782 ~~678~~522.8901

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 1 0 0 1 ~~385~~384,~~359~~110.8142 0.00 0.00 ~~385~~384,~~359~~110.8142 30 Days 83 0 0 0 8 3 1,~~925~~542,~~773~~560.5550 0.00 0.00 0.00 31,~~925~~542,~~773~~560.5550 60 Days 01 0 0 0 01 0579,901.0035 0.00 0.00 0.00 0579,901.0035 90 Days 10 0 0 0 10 ~~555,562~~0.8600 0.00 0.00 0.00 ~~555,562~~0.8600 120 Days 0 0 01 0 01 0.00 0.00 0352,821.0050 0.00 0352,821.0050 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 0.00 0.00 358,944.93 0.00 358,944.93 Totals 94 1 12 0 117 42,~~481~~122,~~336~~461.4185 ~~385~~384,~~359~~110.8142 ~~358~~711,~~944~~766.9343 0.00 53,~~225~~218,~~641~~338.1570 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.~~051948~~053967% 0.000000% 0.000000% 0.~~051948~~053967% 0.~~040718~~042513% 0.000000% 0.000000% 0.~~040718~~042513% 30 Days 0.~~415584~~161900% 0.000000% 0.000000% 0.000000% 0.~~415584~~161900% 0.~~414805~~170731% 0.000000% 0.000000% 0.000000% 0.~~414805~~170731% 60 Days 0.~~000000~~053967% 0.000000% 0.000000% 0.000000% 0.~~000000~~053967% 0.~~000000~~064184% 0.000000% 0.000000% 0.000000% 0.~~000000~~064184% 90 Days 0.~~051948~~000000% 0.000000% 0.000000% 0.000000% 0.~~051948~~000000% 0.~~058702~~000000% 0.000000% 0.000000% 0.000000% 0.~~058702~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~053967% 0.000000% 0.~~000000~~053967% 0.000000% 0.000000% 0.~~000000~~039050% 0.000000% 0.~~000000~~039050% 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.~~051948~~053967% 0.000000% 0.~~051948~~053967% 0.000000% 0.000000% 0.~~037927~~039728% 0.000000% 0.~~037927~~039728% Totals 0.~~467532~~215866% 0.~~051948~~053967% 0.~~051948~~107933% 0.000000% 0.~~571429~~377766% 0.~~473506~~234914% 0.~~040718~~042513% 0.~~037927~~078778% 0.000000% 0.~~552151~~356206%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed 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 1 0 0 1 ~~385~~384,~~359~~110.8142 0.00 0.00 ~~385~~384,~~359~~110.8142 30 Days 52 0 0 0 5 2 1,~~581~~181,~~038~~321.9249 0.00 0.00 0.00 21,~~581~~181,~~038~~321.9249 60 Days 01 0 0 0 01 0579,901.0035 0.00 0.00 0.00 0579,901.0035 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 01 0 01 0.00 0.00 0352,821.0050 0.00 0352,821.0050 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 1 0 1 0.00 0.00 358,944.93 0.00 358,944.93 Totals 53 1 12 0 76 21,~~581~~761,~~038~~222.9284 ~~385~~384,~~359~~110.8142 ~~358~~711,~~944~~766.9343 0.00 32,~~325~~857,~~343~~099.6669 0-29 Days 0.~~072727~~075472% 0.000000% 0.000000% 0.~~072727~~075472% 0.~~056546~~058729% 0.000000% 0.000000% 0.~~056546~~058729% 30 Days 0.~~363636~~150943% 0.000000% 0.000000% 0.000000% 0.~~363636~~150943% 0.~~378731~~180618% 0.000000% 0.000000% 0.000000% 0.~~378731~~180618% 60 Days 0.~~000000~~075472% 0.000000% 0.000000% 0.000000% 0.~~000000~~075472% 0.~~000000~~088664% 0.000000% 0.000000% 0.000000% 0.~~000000~~088664% 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~~075472% 0.000000% 0.~~000000~~075472% 0.000000% 0.000000% 0.~~000000~~053945% 0.000000% 0.~~000000~~053945% 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.~~072727~~075472% 0.000000% 0.~~072727~~075472% 0.000000% 0.000000% 0.~~052670~~054881% 0.000000% 0.~~052670~~054881% Totals 0.~~363636~~226415% 0.~~072727~~075472% 0.~~072727~~150943% 0.000000% 0.~~509091~~452830% 0.~~378731~~269283% 0.~~056546~~058729% 0.~~052670~~108826% 0.000000% 0.~~487948~~436837% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 15 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 31 0 0 0 3 1 361,~~344,734~~239.6301 0.00 0.00 0.00 1361,~~344,734~~239.6301 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~555,562~~0.8600 0.00 0.00 0.00 ~~555,562~~0.8600 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 41 0 0 0 4 1 361,~~900,297~~239.4901 0.00 0.00 0.00 1361,~~900,297~~239.4901 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~545455~~189394% 0.000000% 0.000000% 0.000000% 0.~~545455~~189394% 0.~~507602~~144807% 0.000000% 0.000000% 0.000000% 0.~~507602~~144807% 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.~~181818~~000000% 0.000000% 0.000000% 0.000000% 0.~~181818~~000000% 0.~~209711~~000000% 0.000000% 0.000000% 0.000000% 0.~~209711~~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.~~727273~~189394% 0.000000% 0.000000% 0.000000% 0.~~727273~~189394% 0.~~717313~~144807% 0.000000% 0.000000% 0.000000% 0.~~717313~~144807%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3417,~~911~~375.8863

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~700305~~701651% Weighted Average Net Coupon 5.~~450306~~451651% Weighted Average Pass-Through Rate 5.~~448305~~449651% Weighted Average Maturity(Stepdown Calculation ) ~~350~~347 Beginning Scheduled Collateral Loan Count 21,~~056~~868 Number Of Loans Paid In Full ~~131~~15 Ending Scheduled Collateral Loan Count 1,~~925~~853 Beginning Scheduled Collateral Balance 1911,~~013~~370,~~484,301~~448.0180 Ending Scheduled Collateral Balance ~~944~~902,~~898~~042,~~689~~500.1688 Ending Actual Collateral Balance at 3031-~~Apr~~Jul-2004 ~~946~~903,~~415~~505,~~107~~009.9760 Monthly P &I Constant 6,~~831~~160,~~959~~202.2923 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 ~~944~~902,~~898~~042,~~689~~500.1688 Scheduled Principal 21,~~017~~829,~~650~~938.8595 Unscheduled Principal 667,~~567~~498,~~961~~008.0097

~~Group~~Miscellaneous ~~Level~~Reporting ~~Collateral~~Senior ~~Statement~~% ~~Group 1 2 Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5~~97.~~833679~~426595% ~~5.372286~~Subordinate ~~5.700305~~% ~~Weighted Average Net Rate 5.583679 5.122286 5.450306 Weighted Average Maturity 350 169 350 Beginning Loan Count 1,450 606~~ 2~~,056 Loans Paid In Full 75 56 131 Ending Loan Count 1,375 550 1,925 Beginning Scheduled Balance 720,519,145~~.50 292,965,155.51 1,013,484,301.01 Ending scheduled Balance 680,882,882.38 264,015,806.78 944,898,689.16 Record Date 04/30/2004 04/30/2004 04/30/2004 Principal And Interest Constant 4,304,818.61 2,527,140.68 6,831,959.29 Scheduled Principal 802,087.37 1,215,563.48 2,017,650.85 Unscheduled Principal 38,834,175.75 27,733,785.25 66,567,961.00 Scheduled Interest 3,502,731.24 1,311,577.20 4,814,308.44 Servicing Fees 150,108.14 61,034.40 211,142.54 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,200.87 488.27 1,689.14 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 3,351,422.23 1,250,054.53 4,601,476.76 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 5.581679 5.120286 5.448305573405%

~~Miscellaneous~~Group ~~Reporting~~Level Collateral Statement Group 1 ~~CPR~~- 4830 Year Fixed 2 - 15 Year Fixed Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~604223%~~827933 ~~Subordinate~~5.370619 %5.701651 Weighted Average Net Rate 5.577933 5.120619 5.451651 Weighted Average Maturity 347 166 347 Beginning Loan Count 1,337 531 1,868 Loans Paid In Full 12 3 15 Ending Loan Count 1,325 528 1,853 Beginning Scheduled Balance 659,705,653.11 251,664,795.69 911,370,448.80 Ending scheduled Balance 653,445,222.75 248,597,278.13 902,042,500.88 Record Date 07/31/2004 07/31/2004 07/31/2004 Principal And Interest Constant 3,953,982.71 2,206,219.~~753473%~~52 ~~Subordinate~~6,160,202.23 ~~Prepayment~~Scheduled %Principal 750,049.11 1,079,889.84 1,829,938.95 Unscheduled Principal 5,510,381.25 1,987,627.72 7,498,008.97 Scheduled Interest 3,203,933.60 1,126,329.68 4,330,263.28 Servicing Fees 137,438.67 52,430.13 189,868.80 Master Servicing Fees 0.~~000000%~~00 ~~Senior~~0.00 ~~Prepayment~~0.00 %Trustee ~~100~~Fee 1,099.~~000000%~~49 ~~Senior~~419.46 %1,518.95 97FRY Amount 0.~~246527%~~00 ~~Group~~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 ~~CPR~~0.00 690.~~839672%~~00 ~~Subordinate~~0.00 &Spread Fee 3 0.00 0.00 0.00 Net Interest 3,065,395.44 1,073,480.~~272431%~~09 ~~Subordinate~~4,138,875.53 ~~Prepayment~~Realized %Loss Amount 0.~~000000%~~00 ~~Senoir~~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 ~~100~~0.~~000000%~~00 ~~Senior~~0.00 %0.00 98Special Servicing Fee 0.~~727569%~~00 0.00 0.00 Pass-Through Rate 5.575933 5.118619 5.449651

Filing Compare · BANC OF AMERICA MORTGAGE SECURITIES PASS THRU CERT 2003-6