8-K 1 bam03001_sep.txt SEPTEMBER 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): September 27, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-04 54-2090860 Pooling and Servicing Agreement) (Commission 54-2090861 (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 September 27, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-1 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 2003-1 Trust, relating to the September 27, 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 2003-1 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: 9/27/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-1 Trust, relating to the September 27, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 78/31/042004 Distribution Date: 89/2527/042004 BAM Series: 2003-1 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 05948PAA6 SEN 5.75000% 1817,~~758~~774,~~811~~831.1370 8985,~~885~~171.9707 ~~983~~948,~~979~~796.4304 1-A-2 05948PAB4 SEN 2.~~00000~~16500% 1615,~~168~~320,~~359~~259.1090 2627,~~947~~640.2730 ~~848~~817,~~099~~774.2038 1-A-3 05948PAC2 SEN 6.~~50000~~33500% 0.00 8780,~~578~~878.6220 0.00 1-A-4 05948PAD0 SEN 5.00000% 5956,~~283~~174,~~983~~286.4941 ~~247~~234,~~016~~059.6152 32,~~109~~998,~~697~~506.0806 1-A-5 05948PAE8 SEN 5.75000% 54,280,000.00 260,091.6866 0.00 1-A-6 05948PAF5 SEN 5.75000% 13,750,000.00 65,885.4241 0.00 1-A-7 05948PAG3 SEN 5.75000% 79,125,000.00 379,140.6461 0.00 1-A-8 05948PAH1 SEN 5.75000% 6,000,000.00 28,750.00 0.00 1-A-9 05948PAJ7 SEN 6.00000% 3,000,000.00 15,000.00 0.00 1-A-10 05948PAK4 SEN 5.50000% 3,000,000.00 13,750.00 0.00 1-A-11 05948PAL2 SEN 5.75000% 2,400,000.00 11,500.00 0.00 1-A-12 05948PAM0 SEN 5.75000% 2,400,000.00 11,500.00 0.00 1-A-13 05948PAN8 SEN 6.00000% 2,600,000.00 13,000.00 0.00 1-A-14 05948PAP3 SEN 5.50000% 2,600,000.00 11,916.67 0.00 1-A-15 05948PAQ1 SEN 5.75000% 30,000,000.00 143,~~750~~749.0199 0.00 1-A-16 05948PAR9 SEN 5.75000% 720,000.00 3,450.00 0.00 1-A-17 05948PBN7 SEN 5.75000% 875,000.00 4,192.71 0.00 1-A-R 05948PAS7 SEN 5.75000% 0.00 0.00 0.00 1-A-LR 05948PAT5 SEN 5.75000% 0.00 0.00 0.00 2-A-1 05948PAV0 SEN 5.25000% 9,~~968~~814,~~662~~432.4382 4342,~~578~~938.1315 ~~154~~139,~~229~~214.6030 2-A-2 05948PAW8 SEN 5.25000% 4948,~~097~~063,~~944~~281.9900 ~~214~~210,~~632~~276.2588 1933,~~034,663~~932.9943 2-A-3 05948PAX6 SEN 5.25000% 20,000,000.00 87,~~430~~500.2401 0.00 2-A-4 05948PAY4 SEN 5.00000% ~~100~~98,~~320~~768,~~480~~378.7203 ~~417~~411,~~668~~534.7395 1,~~552~~400,~~102~~994.6996 2-A-5 05948PAZ1 SEN 5.00000% ~~502~~494,~~194~~425.8820 2,~~090~~060.8111 7,~~769~~013.6825 2-A-6 05948PBA5 SEN 5.25000% 0.00 20,~~987~~679.9875 0.00 2-A-7 05948PBB3 SEN 5.25000% 0.00 3,~~832~~754.7294 0.00 2-A-8 05948PBC1 SEN 4.50000% 6,~~137~~007,~~243~~910.1213 22,~~996~~529.3167 ~~129~~116,~~333~~741.0055 A-PO 05948PBE7 PO 0.00000% ~~928~~910,~~823~~706.2439 0.00 182,~~116~~037.8586 1-B-1 05948PBF4 SUB 5.75000% 9,~~422~~411,~~429~~945.9332 45,~~149~~098.1590 10,~~484~~554.6184 1-B-2 05948PBG2 SUB 5.75000% 4,~~710~~705,~~724~~482.2751 22,~~572~~547.2210 5,~~241~~276.7687 1-B-3 05948PBH0 SUB 5.75000% 2,~~355~~352,~~362~~741.1325 11,~~286~~273.1155 2,~~620~~638.8843 1-B-4 05948PBP2 SUB 5.75000% 1,~~570~~568,~~241~~494.4217 7,~~524~~515.0770 1,~~747~~758.2596 1-B-5 05948PBQ0 SUB 5.75000% 1,~~177~~176,~~681~~370.0763 5,~~643~~636.0678 1,~~310~~319.4422 1-B-6 05948PBR8 SUB 5.75000% 1,~~178~~176,~~299~~988.3522 5,~~646~~639.0274 1,~~311~~319.1391 2-B-1 05948PBJ6 SUB 5.25000% 3,~~263~~249,~~382~~073.3521 14,~~265~~214.9170 14,~~309~~354.1557 2-B-2 05948PBK3 SUB 5.25000% ~~932~~928,~~660~~571.9041 4,~~077~~062.1450 4,~~089~~102.4947 2-B-3 05948PBL1 SUB 5.25000% ~~699~~695,~~030~~965.2820 3,~~055~~044.8285 3,~~065~~074.0881 2-B-4 05948PBS6 SUB 5.25000% ~~233~~232,~~630~~606.6221 1,~~021~~017.3265 1,~~024~~027.4167 2-B-5 05948PBT4 SUB 5.25000% ~~232~~231,~~699~~679.8349 1,~~017~~013.2560 1,~~020~~023.3357 2-B-6 05948PBU1 SUB 5.25000% ~~467~~465,~~080~~032.6764 2,~~041~~034.8552 2,~~048~~054.0454 1-A-WIO 05948PAU2 SEN 0.~~36985~~37021% 0.00 7776,~~087~~004.4136 0.00 2-A-WIO 05948PBD9 SEN 0.~~32377~~32367% 0.00 48,~~860~~116.5312 0.00 SES 05948PBM9 SEN 0.00000% 0.00 8885,~~352~~754.7984 0.00 Totals ~~508~~500,~~159~~273,~~725~~461.9284 2,~~564~~523,~~173~~925.4251 7,~~886~~413,~~264~~516.0969

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 1716,~~774~~826,~~831~~035.7066 1,~~073~~033,~~865~~967.4011 0.00 1-A-2 0.00 1514,~~320~~502,~~259~~485.9052 ~~875~~845,~~046~~414.4768 0.00 1-A-3 0.00 0.00 8780,~~578~~878.6220 0.00 1-A-4 0.00 5653,~~174~~175,~~286~~780.4134 3,~~356~~232,~~713~~565.6958 0.00 1-A-5 0.00 54,280,000.00 260,091.6866 0.00 1-A-6 0.00 13,750,000.00 65,885.4241 0.00 1-A-7 0.00 79,125,000.00 379,140.6461 0.00 1-A-8 0.00 6,000,000.00 28,750.00 0.00 1-A-9 0.00 3,000,000.00 15,000.00 0.00 1-A-10 0.00 3,000,000.00 13,750.00 0.00 1-A-11 0.00 2,400,000.00 11,500.00 0.00 1-A-12 0.00 2,400,000.00 11,500.00 0.00 1-A-13 0.00 2,600,000.00 13,000.00 0.00 1-A-14 0.00 2,600,000.00 11,916.67 0.00 1-A-15 0.00 30,000,000.00 143,~~750~~749.0199 0.00 1-A-16 0.00 720,000.00 3,450.00 0.00 1-A-17 0.00 875,000.00 4,192.71 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 2-A-1 0.00 9,~~814~~675,~~432~~218.8252 ~~197~~182,~~807~~152.7345 0.00 2-A-2 0.00 4847,~~063~~129,~~281~~348.0057 1,~~249~~144,~~296~~209.2431 0.00 2-A-3 0.00 20,000,000.00 87,~~430~~500.2401 0.00 2-A-4 0.00 9897,~~768~~367,~~378~~383.0308 1,~~969~~812,~~771~~529.4291 0.00 2-A-5 0.00 ~~494~~487,~~425~~411.2095 9,~~860~~073.4936 0.00 2-A-6 0.00 0.00 20,~~987~~679.9875 0.00 2-A-7 0.00 0.00 3,~~832~~754.7294 0.00 2-A-8 0.00 65,~~007~~891,~~910~~168.1357 ~~152~~139,~~329~~271.3122 0.00 A-PO 0.00 ~~910~~908,~~706~~668.3953 182,~~116~~037.8586 0.00 1-B-1 0.00 9,~~411~~401,~~945~~390.3248 55,~~633~~653.7674 0.00 1-B-2 0.00 4,~~705~~700,~~482~~205.5164 27,~~813~~823.9897 0.00 1-B-3 0.00 2,~~352~~350,~~741~~102.2582 13,~~906~~911.9998 0.00 1-B-4 0.00 1,~~568~~566,~~494~~735.1721 9,~~271~~274.3266 0.00 1-B-5 0.00 1,~~176~~175,~~370~~051.6341 6,~~953~~956.5000 0.00 1-B-6 0.00 1,~~176~~175,~~988~~668.2231 6,~~957~~959.1565 0.00 2-B-1 0.00 3,~~249~~234,~~073~~718.2164 28,~~575~~569.0627 0.00 2-B-2 0.00 ~~928~~924,~~571~~468.4193 8,~~166~~164.6397 0.00 2-B-3 0.00 ~~695~~692,~~965~~890.2039 6,~~120~~119.9066 0.00 2-B-4 0.00 ~~232~~231,~~606~~578.2155 2,045.7332 0.00 2-B-5 0.00 ~~231~~230,~~679~~655.4992 2,037.5817 0.00 2-B-6 0.00 ~~465~~462,~~032~~978.6410 4,089.8906 0.00 1-A-WIO 0.00 0.00 7776,~~087~~004.4136 0.00 2-A-WIO 0.00 0.00 48,~~860~~116.5312 0.00 SES 0.00 0.00 8885,~~352~~754.7984 0.00 Totals 0.00 ~~500~~492,~~273~~859,~~461~~945.8414 109,~~450~~937,~~437~~442.5120 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-1 115,000,000.00 1817,~~758~~774,~~811~~831.1370 6564,~~351~~759.7331 ~~918~~884,~~627~~036.7074 0.00 0.00 1-A-2 99,119,357.00 1615,~~168~~320,~~359~~259.1090 5655,~~327~~816.1453 ~~791~~761,~~772~~957.0685 0.00 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 0.00 1-A-4 363,437,643.00 5956,~~283~~174,~~983~~286.4941 ~~206~~204,~~532~~660.8661 2,~~903~~793,~~164~~845.2246 0.00 0.00 1-A-5 54,280,000.00 54,280,000.00 0.00 0.00 0.00 0.00 1-A-6 13,750,000.00 13,750,000.00 0.00 0.00 0.00 0.00 1-A-7 79,125,000.00 79,125,000.00 0.00 0.00 0.00 0.00 1-A-8 6,000,000.00 6,000,000.00 0.00 0.00 0.00 0.00 1-A-9 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 1-A-10 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 1-A-11 2,400,000.00 2,400,000.00 0.00 0.00 0.00 0.00 1-A-12 2,400,000.00 2,400,000.00 0.00 0.00 0.00 0.00 1-A-13 2,600,000.00 2,600,000.00 0.00 0.00 0.00 0.00 1-A-14 2,600,000.00 2,600,000.00 0.00 0.00 0.00 0.00 1-A-15 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00 1-A-16 720,000.00 720,000.00 0.00 0.00 0.00 0.00 1-A-17 875,000.00 875,000.00 0.00 0.00 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 26,500,000.00 9,~~968~~814,~~662~~432.4382 43,~~710~~360.1864 ~~110~~95,~~519~~853.4266 0.00 0.00 2-A-2 160,000,000.00 4948,~~097~~063,~~944~~281.9900 ~~293~~290,~~233~~889.9200 ~~741~~643,~~430~~043.0743 0.00 0.00 2-A-3 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 2-A-4 266,685,000.00 ~~100~~98,~~320~~768,~~480~~378.7203 ~~439~~436,~~881~~363.1249 1964,~~112,221~~631.5646 0.00 0.00 2-A-5 1,335,000.00 ~~502~~494,~~194~~425.8820 2,~~202~~184.0039 54,~~567~~828.6885 0.00 0.00 2-A-6 0.00 0.00 0.00 0.00 0.00 0.00 2-A-7 0.00 0.00 0.00 0.00 0.00 0.00 2-A-8 20,000,000.00 6,~~137~~007,~~243~~910.1213 36,~~654~~361.2412 9280,~~678~~380.7643 0.00 0.00 A-PO 1,060,171.00 ~~928~~910,~~823~~706.2439 1,~~442~~430.1035 ~~16,674~~607.7551 0.00 0.00 1-B-1 9,601,000.00 9,~~422~~411,~~429~~945.9332 10,~~484~~554.6184 0.00 0.00 0.00 1-B-2 4,800,000.00 4,~~710~~705,~~724~~482.2751 5,~~241~~276.7687 0.00 0.00 0.00 1-B-3 2,400,000.00 2,~~355~~352,~~362~~741.1325 2,~~620~~638.8843 0.00 0.00 0.00 1-B-4 1,600,000.00 1,~~570~~568,~~241~~494.4217 1,~~747~~758.2596 0.00 0.00 0.00 1-B-5 1,200,000.00 1,~~177~~176,~~681~~370.0763 1,~~310~~319.4422 0.00 0.00 0.00 1-B-6 1,200,630.00 1,~~178~~176,~~299~~988.3522 1,~~311~~319.1391 0.00 0.00 0.00 2-B-1 3,506,000.00 3,~~263~~249,~~382~~073.3521 14,~~309~~354.1557 0.00 0.00 0.00 2-B-2 1,002,000.00 ~~932~~928,~~660~~571.9041 4,~~089~~102.4947 0.00 0.00 0.00 2-B-3 751,000.00 ~~699~~695,~~030~~965.2820 3,~~065~~074.0881 0.00 0.00 0.00 2-B-4 251,000.00 ~~233~~232,~~630~~606.6221 1,~~024~~027.4167 0.00 0.00 0.00 2-B-5 250,000.00 ~~232~~231,~~699~~679.8349 1,~~020~~023.3357 0.00 0.00 0.00 2-B-6 501,806.00 ~~467~~465,~~080~~032.6764 2,~~048~~054.0454 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 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,300,950,707.00 ~~508~~500,~~159~~273,~~725~~461.9284 1,~~193~~184,~~607~~331.8630 6,~~692~~229,~~656~~185.2239 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 ~~983~~948,~~979~~796.4304 1716,~~774~~826,~~831~~035.7066 0.~~15456375~~14631335 ~~983~~948,~~979~~796.4304 1-A-2 ~~848~~817,~~099~~774.2038 1514,~~320~~502,~~259~~485.9052 0.~~15456375~~14631335 ~~848~~817,~~099~~774.2038 1-A-3 0.00 0.00 0.00000000 0.00 1-A-4 32,~~109~~998,~~697~~506.0806 5653,~~174~~175,~~286~~780.4134 0.~~15456375~~14631335 32,~~109~~998,~~697~~506.0806 1-A-5 0.00 54,280,000.00 1.00000000 0.00 1-A-6 0.00 13,750,000.00 1.00000000 0.00 1-A-7 0.00 79,125,000.00 1.00000000 0.00 1-A-8 0.00 6,000,000.00 1.00000000 0.00 1-A-9 0.00 3,000,000.00 1.00000000 0.00 1-A-10 0.00 3,000,000.00 1.00000000 0.00 1-A-11 0.00 2,400,000.00 1.00000000 0.00 1-A-12 0.00 2,400,000.00 1.00000000 0.00 1-A-13 0.00 2,600,000.00 1.00000000 0.00 1-A-14 0.00 2,600,000.00 1.00000000 0.00 1-A-15 0.00 30,000,000.00 1.00000000 0.00 1-A-16 0.00 720,000.00 1.00000000 0.00 1-A-17 0.00 875,000.00 1.00000000 0.00 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 ~~154~~139,~~229~~214.6030 9,~~814~~675,~~432~~218.8252 0.~~37035596~~36510259 ~~154~~139,~~229~~214.6030 2-A-2 1933,~~034,663~~932.9943 4847,~~063~~129,~~281~~348.0057 0.~~30039551~~29455843 1933,~~034,663~~932.9943 2-A-3 0.00 20,000,000.00 1.00000000 0.00 2-A-4 1,~~552~~400,~~102~~994.6996 9897,~~768~~367,~~378~~383.0308 0.~~37035596~~36510259 1,~~552~~400,~~102~~994.6996 2-A-5 7,~~769~~013.6825 ~~494~~487,~~425~~411.2095 0.~~37035596~~36510258 7,~~769~~013.6825 2-A-6 0.00 0.00 0.00000000 0.00 2-A-7 0.00 0.00 0.00000000 0.00 2-A-8 ~~129~~116,~~333~~741.0055 65,~~007~~891,~~910~~168.1357 0.~~30039551~~29455843 ~~129~~116,~~333~~741.0055 A-PO 182,~~116~~037.8586 ~~910~~908,~~706~~668.3953 0.~~85901839~~85709619 182,~~116~~037.8586 1-B-1 10,~~484~~554.6184 9,~~411~~401,~~945~~390.3248 0.~~98030886~~97920951 10,~~484~~554.6184 1-B-2 5,~~241~~276.7687 4,~~705~~700,~~482~~205.5164 0.~~98030886~~97920951 5,~~241~~276.7687 1-B-3 2,~~620~~638.8843 2,~~352~~350,~~741~~102.2582 0.~~98030885~~97920951 2,~~620~~638.8843 1-B-4 1,~~747~~758.2596 1,~~568~~566,~~494~~735.1721 0.~~98030886~~97920951 1,~~747~~758.2596 1-B-5 1,~~310~~319.4422 1,~~176~~175,~~370~~051.6341 0.~~98030886~~97920951 1,~~310~~319.4422 1-B-6 1,~~311~~319.1391 1,~~176~~175,~~988~~668.2231 0.~~98030885~~97920951 1,~~311~~319.1391 2-B-1 14,~~309~~354.1557 3,~~249~~234,~~073~~718.2164 0.~~92671797~~92262369 14,~~309~~354.1557 2-B-2 4,~~089~~102.4947 ~~928~~924,~~571~~468.4193 0.~~92671797~~92262368 4,~~089~~102.4947 2-B-3 3,~~065~~074.0881 ~~695~~692,~~965~~890.2039 0.~~92671798~~92262369 3,~~065~~074.0881 2-B-4 1,~~024~~027.4167 ~~232~~231,~~606~~578.2155 0.~~92671797~~92262371 1,~~024~~027.4167 2-B-5 1,~~020~~023.3357 ~~231~~230,~~679~~655.4992 0.~~92671796~~92262368 1,~~020~~023.3357 2-B-6 2,~~048~~054.0454 ~~465~~462,~~032~~978.6410 0.~~92671797~~92262368 2,~~048~~054.0454 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A-WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 7,~~886~~413,~~264~~516.0969 ~~500~~492,~~273~~859,~~461~~945.8414 0.~~38454452~~37884598 7,~~886~~413,~~264~~516.0969

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 115,000,000.00 ~~163~~154.~~12009678~~56375391 0.~~56827591~~56312443 7.~~98806696~~68727600 0.00000000 1-A-2 99,119,357.00 ~~163~~154.~~12009671~~56375388 0.~~56827588~~56312442 7.~~98806695~~68727596 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 363,437,643.00 ~~163~~154.~~12009675~~56375390 0.~~56827592~~56312441 7.~~98806694~~68727597 0.00000000 1-A-5 54,280,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 13,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 79,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 6,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-11 2,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 2,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-13 2,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 2,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 720,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-17 875,000.00 1000.00000000 0.00000000 0.00000000 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 26,500,000.00 ~~376~~370.~~17594075~~35595547 1.~~64944075~~63625057 43.~~17054415~~61711925 0.00000000 2-A-2 160,000,000.00 ~~306~~300.~~86215619~~39550625 1.~~83271200~~81805625 4.~~63393794~~01902144 0.00000000 2-A-3 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 266,685,000.00 ~~376~~370.~~17594060~~35595564 1.~~64944080~~63625060 43.~~17054413~~61711930 0.00000000 2-A-5 1,335,000.00 ~~376~~370.~~17594007~~35595506 1.~~64943820~~63624719 43.~~17054682~~61711610 0.00000000 2-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-8 20,000,000.00 ~~306~~300.~~86215600~~39550650 1.~~83271200~~81805600 4.~~63393800~~01902150 0.00000000 A-PO 1,060,171.00 ~~876~~859.~~10700538~~01839420 1.~~36025226~~34916914 150.~~72835892~~57303020 0.00000000 1-B-1 9,601,000.00 ~~981~~980.~~40088845~~30885533 1.~~09203312~~09934798 0.00000000 0.00000000 1-B-2 4,800,000.00 ~~981~~980.~~40088958~~30885625 1.~~09203333~~09934792 0.00000000 0.00000000 1-B-3 2,400,000.00 ~~981~~980.~~40088750~~30885417 1.~~09203333~~09934583 0.00000000 0.00000000 1-B-4 1,600,000.00 ~~981~~980.~~40088750~~30885625 1.~~09203125~~09935000 0.00000000 0.00000000 1-B-5 1,200,000.00 ~~981~~980.~~40089167~~30885833 1.~~09203333~~09935000 0.00000000 0.00000000 1-B-6 1,200,630.00 ~~981~~980.~~40088953~~30885452 1.~~09203501~~09934784 0.00000000 0.00000000 2-B-1 3,506,000.00 ~~930~~926.~~79930120~~71797205 4.~~08133200~~09428694 0.00000000 0.00000000 2-B-2 1,002,000.00 ~~930~~926.~~79930140~~71797405 4.~~08132735~~09428144 0.00000000 0.00000000 2-B-3 751,000.00 ~~930~~926.~~79930759~~71797603 4.~~08133156~~09428762 0.00000000 0.00000000 2-B-4 251,000.00 ~~930~~926.~~79928287~~71796813 4.~~08131474~~09430279 0.00000000 0.00000000 2-B-5 250,000.00 ~~930~~926.~~79932000~~71796000 4.~~08132000~~09428000 0.00000000 0.00000000 2-B-6 501,806.00 ~~930~~926.~~79929295~~71797468 4.~~08133821~~09429142 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 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1000.00 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 8.~~55634287~~25040035 ~~154~~146.~~56375391~~31335357 0.~~15456375~~14631335 8.~~55634287~~25040035 1-A-2 0.00000000 8.~~55634283~~25040037 ~~154~~146.~~56375388~~31335351 0.~~15456375~~14631335 8.~~55634283~~25040037 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 8.~~55634286~~25040036 ~~154~~146.~~56375390~~31335351 0.~~15456375~~14631335 8.~~55634286~~25040036 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 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 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 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 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 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 5.~~81998491~~25336981 ~~370~~365.~~35595547~~10258566 0.~~37035596~~36510259 5.~~81998491~~25336981 2-A-2 0.00000000 65.~~46664994~~83707769 ~~300~~294.~~39550625~~55842856 0.~~30039551~~29455843 65.~~46664994~~83707769 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 5.~~81998496~~25336993 ~~370~~365.~~35595564~~10258575 0.~~37035596~~36510259 5.~~81998496~~25336993 2-A-5 0.00000000 5.~~81998502~~25337079 ~~370~~365.~~35595506~~10258427 0.~~37035596~~36510258 5.~~81998502~~25337079 2-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-8 0.00000000 65.~~46665000~~83707750 ~~300~~294.~~39550650~~55842850 0.~~30039551~~29455843 65.~~46665000~~83707750 A-PO 0.00000000 171.~~08861118~~92219934 ~~859~~857.~~01839420~~09619486 0.~~85901839~~85709619 171.~~08861118~~92219934 1-B-1 0.00000000 1.~~09203312~~09934798 ~~980~~979.~~30885533~~20950734 0.~~98030886~~97920951 1.~~09203312~~09934798 1-B-2 0.00000000 1.~~09203333~~09934792 ~~980~~979.~~30885625~~20950833 0.~~98030886~~97920951 1.~~09203333~~09934792 1-B-3 0.00000000 1.~~09203333~~09934583 ~~980~~979.~~30885417~~20950833 0.~~98030885~~97920951 1.~~09203333~~09934583 1-B-4 0.00000000 1.~~09203125~~09935000 ~~980~~979.~~30885625~~20950625 0.~~98030886~~97920951 1.~~09203125~~09935000 1-B-5 0.00000000 1.~~09203333~~09935000 ~~980~~979.~~30885833~~20950833 0.~~98030886~~97920951 1.~~09203333~~09935000 1-B-6 0.00000000 1.~~09203501~~09934784 ~~980~~979.~~30885452~~20950668 0.~~98030885~~97920951 1.~~09203501~~09934784 2-B-1 0.00000000 4.~~08133200~~09428694 ~~926~~922.~~71797205~~62368511 0.~~92671797~~92262369 4.~~08133200~~09428694 2-B-2 0.00000000 4.~~08132735~~09428144 ~~926~~922.~~71797405~~62368263 0.~~92671797~~92262368 4.~~08132735~~09428144 2-B-3 0.00000000 4.~~08133156~~09428762 ~~926~~922.~~71797603~~62368842 0.~~92671798~~92262369 4.~~08133156~~09428762 2-B-4 0.00000000 4.~~08131474~~09430279 ~~926~~922.~~71796813~~62370518 0.~~92671797~~92262371 4.~~08131474~~09430279 2-B-5 0.00000000 4.~~08132000~~09428000 ~~926~~922.~~71796000~~62368000 0.~~92671796~~92262368 4.~~08132000~~09428000 2-B-6 0.00000000 4.~~08133821~~09429142 ~~926~~922.~~71797468~~62368326 0.~~92671797~~92262368 4.~~08133821~~09429142 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 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-1 115,000,000.00 5.75000% 1817,~~758~~774,~~811~~831.1370 8985,~~885~~171.9707 0.00 0.00 1-A-2 99,119,357.00 2.~~00000~~16500% 1615,~~168~~320,~~359~~259.1090 2627,~~947~~640.2730 0.00 0.00 1-A-3 0.00 6.~~50000~~33500% 1615,~~168~~320,~~359~~259.1090 8780,~~578~~878.6121 0.00 0.00 1-A-4 363,437,643.00 5.00000% 5956,~~283~~174,~~983~~286.4941 ~~247~~234,~~016~~059.6053 0.00 0.00 1-A-5 54,280,000.00 5.75000% 54,280,000.00 260,091.67 0.00 0.00 1-A-6 13,750,000.00 5.75000% 13,750,000.00 65,885.42 0.00 0.00 1-A-7 79,125,000.00 5.75000% 79,125,000.00 379,140.63 0.00 0.00 1-A-8 6,000,000.00 5.75000% 6,000,000.00 28,750.00 0.00 0.00 1-A-9 3,000,000.00 6.00000% 3,000,000.00 15,000.00 0.00 0.00 1-A-10 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 1-A-11 2,400,000.00 5.75000% 2,400,000.00 11,500.00 0.00 0.00 1-A-12 2,400,000.00 5.75000% 2,400,000.00 11,500.00 0.00 0.00 1-A-13 2,600,000.00 6.00000% 2,600,000.00 13,000.00 0.00 0.00 1-A-14 2,600,000.00 5.50000% 2,600,000.00 11,916.67 0.00 0.00 1-A-15 30,000,000.00 5.75000% 30,000,000.00 143,750.00 0.00 0.00 1-A-16 720,000.00 5.75000% 720,000.00 3,450.00 0.00 0.00 1-A-17 875,000.00 5.75000% 875,000.00 4,192.71 0.00 0.00 1-A-R 50.00 5.75000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.75000% 0.00 0.00 0.00 0.00 2-A-1 26,500,000.00 5.25000% 9,~~968~~814,~~662~~432.4382 4342,~~612~~938.9014 0.00 0.00 2-A-2 160,000,000.00 5.25000% 4948,~~097~~063,~~944~~281.9900 ~~214~~210,~~803~~276.5185 0.00 0.00 2-A-3 20,000,000.00 5.25000% 20,000,000.00 87,500.00 0.00 0.00 2-A-4 266,685,000.00 5.00000% ~~100~~98,~~320~~768,~~480~~378.7203 ~~418~~411,~~002~~534.0091 0.00 0.00 2-A-5 1,335,000.00 5.00000% ~~502~~494,~~194~~425.8820 2,~~092~~060.4811 0.00 0.00 2-A-6 0.00 5.25000% 4,~~801~~726,~~079~~800.7915 2120,~~004~~679.7275 0.00 0.00 2-A-7 0.00 5.25000% ~~876~~858,~~749~~272.0288 3,~~835~~754.7894 0.00 0.00 2-A-8 20,000,000.00 4.50000% 6,~~137~~007,~~243~~910.1213 2322,~~014~~529.66 0.00 0.00 A-PO 1,060,171.00 0.00000% ~~928~~910,~~823~~706.2439 0.00 0.00 0.00 1-B-1 9,601,000.00 5.75000% 9,~~422~~411,~~429~~945.9332 45,~~149~~098.1490 0.00 0.00 1-B-2 4,800,000.00 5.75000% 4,~~710~~705,~~724~~482.2751 22,~~572~~547.2210 0.00 0.00 1-B-3 2,400,000.00 5.75000% 2,~~355~~352,~~362~~741.1325 11,~~286~~273.1155 0.00 0.00 1-B-4 1,600,000.00 5.75000% 1,~~570~~568,~~241~~494.4217 7,~~524~~515.0770 0.00 0.00 1-B-5 1,200,000.00 5.75000% 1,~~177~~176,~~681~~370.0763 5,~~643~~636.0678 0.00 0.00 1-B-6 1,200,630.00 5.75000% 1,~~178~~176,~~299~~988.3522 5,~~646~~639.0274 0.00 0.00 2-B-1 3,506,000.00 5.25000% 3,~~263~~249,~~382~~073.3521 14,~~277~~214.3070 0.00 0.00 2-B-2 1,002,000.00 5.25000% ~~932~~928,~~660~~571.9041 4,~~080~~062.3950 0.00 0.00 2-B-3 751,000.00 5.25000% ~~699~~695,~~030~~965.2820 3,~~058~~044.2685 0.00 0.00 2-B-4 251,000.00 5.25000% ~~233~~232,~~630~~606.6221 1,~~022~~017.1365 0.00 0.00 2-B-5 250,000.00 5.25000% ~~232~~231,~~699~~679.8349 1,~~018~~013.0660 0.00 0.00 2-B-6 501,806.00 5.25000% ~~467~~465,~~080~~032.6764 2,~~043~~034.4852 0.00 0.00 1-A-WIO 0.00 0.~~36985~~37021% ~~250~~246,~~115~~358,~~465~~820.8488 7776,~~087~~004.4037 0.00 0.00 2-A-WIO 0.00 0.~~32377~~32367% ~~181~~178,~~238~~390,~~357~~598.7597 48,~~899~~116.5112 0.00 0.00 SES 0.00 0.00000% ~~508~~500,~~159~~273,~~727~~463.7971 0.00 0.00 0.00 Totals 1,300,950,707.00 2,~~476~~438,~~528~~170.7565 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 8985,~~885~~171.9707 0.00 1716,~~774~~826,~~831~~035.7066 1-A-2 0.00 0.00 2627,~~947~~640.2730 0.00 1514,~~320~~502,~~259~~485.9052 1-A-3 0.00 0.00 8780,~~578~~878.6220 0.00 1514,~~320~~502,~~259~~485.9052 1-A-4 (0.01) 0.00 ~~247~~234,~~016~~059.6152 0.00 5653,~~174~~175,~~286~~780.4134 1-A-5 (0.01) 0.00 260,091.6866 0.00 54,280,000.00 1-A-6 0.00 0.00 65,885.4241 0.00 13,750,000.00 1-A-7 (0.~~02)~~01 0.00 379,140.6461 0.00 79,125,000.00 1-A-8 0.00 0.00 28,750.00 0.00 6,000,000.00 1-A-9 0.00 0.00 15,000.00 0.00 3,000,000.00 1-A-10 0.00 0.00 13,750.00 0.00 3,000,000.00 1-A-11 0.00 0.00 11,500.00 0.00 2,400,000.00 1-A-12 0.00 0.00 11,500.00 0.00 2,400,000.00 1-A-13 0.00 0.00 13,000.00 0.00 2,600,000.00 1-A-14 0.00 0.00 11,916.67 0.00 2,600,000.00 1-A-15 (0.01) 0.00 143,~~750~~749.0199 0.00 30,000,000.00 1-A-16 0.00 0.00 3,450.00 0.00 720,000.00 1-A-17 0.00 0.00 4,192.71 0.00 875,000.00 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 340.7700 0.00 4342,~~578~~938.1315 0.00 9,~~814~~675,~~432~~218.8252 2-A-2 ~~171~~(0.2602) 0.00 ~~214~~210,~~632~~276.2588 0.00 4847,~~063~~129,~~281~~348.0057 2-A-3 69(0.7601) 0.00 87,~~430~~500.2401 0.00 20,000,000.00 2-A-4 ~~333~~(0.2705) 0.00 ~~417~~411,~~668~~534.7395 0.00 9897,~~768~~367,~~378~~383.0308 2-A-5 10.6700 0.00 2,~~090~~060.8111 0.00 ~~494~~487,~~425~~411.2095 2-A-6 160.7500 0.00 20,~~987~~679.9875 0.00 4,~~726~~659,~~800~~752.1514 2-A-7 30.0600 0.00 3,~~832~~754.7294 0.00 ~~858~~841,~~272~~595.8851 2-A-8 180.3500 0.00 22,~~996~~529.3167 0.00 65,~~007~~891,~~910~~168.1357 A-PO 0.00 0.00 0.00 0.00 ~~910~~908,~~706~~668.3953 1-B-1 0.00 0.00 45,~~149~~098.1590 0.00 9,~~411~~401,~~945~~390.3248 1-B-2 0.00 0.00 22,~~572~~547.2210 0.00 4,~~705~~700,~~482~~205.5164 1-B-3 0.00 0.00 11,~~286~~273.1155 0.00 2,~~352~~350,~~741~~102.2582 1-B-4 0.00 0.00 7,~~524~~515.0770 0.00 1,~~568~~566,~~494~~735.1721 1-B-5 0.00 0.00 5,~~643~~636.0678 0.00 1,~~176~~175,~~370~~051.6341 1-B-6 0.00 0.00 5,~~646~~639.0274 0.00 1,~~176~~175,~~988~~668.2231 2-B-1 110.3800 0.00 14,~~265~~214.9170 0.00 3,~~249~~234,~~073~~718.2164 2-B-2 30.2500 0.00 4,~~077~~062.1450 0.00 ~~928~~924,~~571~~468.4193 2-B-3 20.4400 0.00 3,~~055~~044.8285 0.00 ~~695~~692,~~965~~890.2039 2-B-4 0.8100 0.00 1,~~021~~017.3265 0.00 ~~232~~231,~~606~~578.2155 2-B-5 0.8100 0.00 1,~~017~~013.2560 0.00 ~~231~~230,~~679~~655.4992 2-B-6 10.6300 0.00 2,~~041~~034.8552 0.00 ~~465~~462,~~032~~978.6410 1-A-WIO 0.00 0.00 7776,~~087~~004.4136 0.00 ~~246~~242,~~358~~520,~~820~~193.8864 2-A-WIO 38(0.9901) 0.00 48,~~860~~116.5312 0.00 ~~178~~175,~~390~~829,~~598~~640.9747 SES 0.00 0.00 8885,~~352~~754.7984 0.00 ~~500~~492,~~273~~859,~~463~~947.7103 Totals ~~708~~(0.1505) 0.00 2,~~564~~523,~~173~~925.4251 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-1 115,000,000.00 5.75000% ~~163~~154.~~12009678~~56375391 0.~~78161713~~74061800 0.00000000 0.00000000 1-A-2 99,119,357.00 2.~~00000~~16500% ~~163~~154.~~12009671~~56375388 0.~~27186688~~27885875 0.00000000 0.00000000 1-A-3 0.00 6.~~50000~~33500% ~~163~~154.~~12009671~~56375388 0.~~88356717~~81596786 0.00000000 0.00000000 1-A-4 363,437,643.00 5.00000% ~~163~~154.~~12009675~~56375390 0.~~67966708~~64401565 0.00000000 0.00000000 1-A-5 54,280,000.00 5.75000% 1000.00000000 4.79166673 0.00000000 0.00000000 1-A-6 13,750,000.00 5.75000% 1000.00000000 4.79166691 0.00000000 0.00000000 1-A-7 79,125,000.00 5.75000% 1000.00000000 4.79166673 0.00000000 0.00000000 1-A-8 6,000,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-9 3,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A-10 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-11 2,400,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-12 2,400,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-13 2,600,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A-14 2,600,000.00 5.50000% 1000.00000000 4.58333462 0.00000000 0.00000000 1-A-15 30,000,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-16 720,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-17 875,000.00 5.75000% 1000.00000000 4.79166857 0.00000000 0.00000000 1-A-R 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,500,000.00 5.25000% ~~376~~370.~~17594075~~35595547 1.~~64576981~~62030717 0.00000000 0.00000000 2-A-2 160,000,000.00 5.25000% ~~306~~300.~~86215619~~39550625 1.~~34252194~~31423031 0.00000000 0.00000000 2-A-3 20,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 2-A-4 266,685,000.00 5.00000% ~~376~~370.~~17594060~~35595564 1.~~56739974~~54314982 0.00000000 0.00000000 2-A-5 1,335,000.00 5.00000% ~~376~~370.~~17594007~~35595506 1.~~56740075~~54315356 0.00000000 0.00000000 2-A-6 0.00 5.25000% ~~376~~370.~~17594477~~35595948 1.~~64576944~~62030727 0.00000000 0.00000000 2-A-7 0.00 5.25000% ~~306~~300.~~86224906~~39559812 1.~~34252340~~31422939 0.00000000 0.00000000 2-A-8 20,000,000.00 4.50000% ~~306~~300.~~86215600~~39550650 1.~~15073300~~12648300 0.00000000 0.00000000 A-PO 1,060,171.00 0.00000% ~~876~~859.~~10700538~~01839420 0.00000000 0.00000000 0.00000000 1-B-1 9,601,000.00 5.75000% ~~981~~980.~~40088845~~30885533 4.~~70254557~~69731278 0.00000000 0.00000000 1-B-2 4,800,000.00 5.75000% ~~981~~980.~~40088958~~30885625 4.~~70254583~~69731250 0.00000000 0.00000000 1-B-3 2,400,000.00 5.75000% ~~981~~980.~~40088750~~30885417 4.~~70254583~~69731250 0.00000000 0.00000000 1-B-4 1,600,000.00 5.75000% ~~981~~980.~~40088750~~30885625 4.~~70254375~~69731250 0.00000000 0.00000000 1-B-5 1,200,000.00 5.75000% ~~981~~980.~~40089167~~30885833 4.~~70255000~~69731667 0.00000000 0.00000000 1-B-6 1,200,630.00 5.75000% ~~981~~980.~~40088953~~30885452 4.~~70254783~~69731724 0.00000000 0.00000000 2-B-1 3,506,000.00 5.25000% ~~930~~926.~~79930120~~71797205 4.~~07224758~~05439247 0.00000000 0.00000000 2-B-2 1,002,000.00 5.25000% ~~930~~926.~~79930140~~71797405 4.~~07224551~~05439122 0.00000000 0.00000000 2-B-3 751,000.00 5.25000% ~~930~~926.~~79930759~~71797603 4.~~07225033~~05439414 0.00000000 0.00000000 2-B-4 251,000.00 5.25000% ~~930~~926.~~79928287~~71796813 4.~~07223108~~05438247 0.00000000 0.00000000 2-B-5 250,000.00 5.25000% ~~930~~926.~~79932000~~71796000 4.~~07224000~~05440000 0.00000000 0.00000000 2-B-6 501,806.00 5.25000% ~~930~~926.~~79929295~~71797468 4.~~07225103~~05439552 0.00000000 0.00000000 1-A-WIO 0.00 0.~~36985~~37021% ~~349~~344.~~35980783~~11254831 0.~~10767523~~10616246 0.00000000 0.00000000 2-A-WIO 0.00 0.~~32377~~32367% ~~379~~373.~~04296888~~08714939 0.~~10226872~~10063034 0.00000000 0.00000000 SES 0.00 0.00000% ~~390~~384.~~60644210~~54451829 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000.00 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 0.~~78161713~~74061800 0.00000000 ~~154~~146.~~56375391~~31335357 1-A-2 0.00000000 0.00000000 0.~~27186688~~27885875 0.00000000 ~~154~~146.~~56375388~~31335351 1-A-3 0.00000000 0.00000000 0.~~88356727~~81596776 0.00000000 ~~154~~146.~~56375388~~31335351 1-A-4 (0.00000003) 0.00000000 0.~~67966710~~64401562 0.00000000 ~~154~~146.~~56375390~~31335351 1-A-5 (0.00000018) 0.00000000 4.~~79166691~~79166654 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.~~79166691~~79166618 0.00000000 1000.00000000 1-A-7 (0.~~00000025)~~00000013 0.00000000 4.~~79166686~~79166648 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-11 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-13 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.58333462 0.00000000 1000.00000000 1-A-15 (0.00000033) 0.00000000 4.~~79166700~~79166633 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-17 0.00000000 0.00000000 4.79166857 0.00000000 1000.00000000 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.~~00131208~~00000000 0.00000000 1.~~64445774~~62030755 0.00000000 ~~370~~365.~~35595547~~10258566 2-A-2 (0.~~00107038~~00000013) 0.00000000 1.~~34145156~~31423050 0.00000000 ~~300~~294.~~39550625~~55842856 2-A-3 (0.~~00348800~~00000050) 0.00000000 4.~~37151200~~37500050 0.00000000 1000.00000000 2-A-4 (0.~~00124968~~00000019) 0.00000000 1.~~56615006~~54314997 0.00000000 ~~370~~365.~~35595564~~10258575 2-A-5 0.~~00125094~~00000000 0.00000000 1.~~56614981~~54315356 0.00000000 ~~370~~365.~~35595506~~10258427 2-A-6 0.~~00131240~~00000000 0.00000000 1.~~64445782~~62030727 0.00000000 ~~370~~365.~~35595948~~10258949 2-A-7 0.~~00107100~~00000000 0.00000000 1.~~34145240~~31422939 0.00000000 ~~300~~294.~~39559812~~55851687 2-A-8 0.~~00091750~~00000000 0.00000000 1.~~14981550~~12648350 0.00000000 ~~300~~294.~~39550650~~55842850 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~859~~857.~~01839420~~09619486 1-B-1 0.00000000 0.00000000 4.~~70254661~~69731278 0.00000000 ~~980~~979.~~30885533~~20950734 1-B-2 0.00000000 0.00000000 4.~~70254583~~69731250 0.00000000 ~~980~~979.~~30885625~~20950833 1-B-3 0.00000000 0.00000000 4.~~70254583~~69731250 0.00000000 ~~980~~979.~~30885417~~20950833 1-B-4 0.00000000 0.00000000 4.~~70254375~~69731250 0.00000000 ~~980~~979.~~30885625~~20950625 1-B-5 0.00000000 0.00000000 4.~~70255000~~69731667 0.00000000 ~~980~~979.~~30885833~~20950833 1-B-6 0.00000000 0.00000000 4.~~70254783~~69731724 0.00000000 ~~980~~979.~~30885452~~20950668 2-B-1 0.~~00324586~~00000000 0.00000000 4.~~06899886~~05439247 0.00000000 ~~926~~922.~~71797205~~62368511 2-B-2 0.~~00324351~~00000000 0.00000000 4.~~06900200~~05439122 0.00000000 ~~926~~922.~~71797405~~62368263 2-B-3 0.~~00324900~~00000000 0.00000000 4.~~06900133~~05439414 0.00000000 ~~926~~922.~~71797603~~62368842 2-B-4 0.~~00322709~~00000000 0.00000000 4.~~06900398~~05438247 0.00000000 ~~926~~922.~~71796813~~62370518 2-B-5 0.~~00324000~~00000000 0.00000000 4.~~06900000~~05440000 0.00000000 ~~926~~922.~~71796000~~62368000 2-B-6 0.~~00324827~~00000000 0.00000000 4.~~06900276~~05439552 0.00000000 ~~926~~922.~~71797468~~62368326 1-A-WIO 0.00000000 0.00000000 0.~~10767524~~10616244 0.00000000 ~~344~~338.~~11254831~~75077641 2-A-WIO (0.~~00008154~~00000002) 0.00000000 0.~~10218720~~10063034 0.00000000 ~~373~~367.~~08714939~~73114570 SES 0.00000000 0.00000000 0.~~06791402~~06591706 0.00000000 ~~384~~378.~~54451829~~84598057 (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 ~~829,890.59~~ 812,238.87 810,816.40 87.~~21859551~~06585000% A-PO_2 0.00000% 0.00 0.00 98,~~932~~467.6552 9897,~~467~~852.5213 7675.~~38885053~~91144504% SES_1 0.00000% ~~316,205,783.24~~ 311,223,639.75 306,434,272.57 0.00 0.00 38.~~90100997~~30236900% SES_2 0.00000% ~~191,953,944.55~~ 189,049,823.96 186,425,674.46 0.00 0.00 37.~~74122218~~21734647%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 109,~~472~~959,~~457~~120.7565 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 109,~~472~~959,~~457~~120.7565 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2221,~~020~~678.2445 Payment of Interest and Principal 109,~~450~~937,~~437~~442.5120 Total Withdrawals (Pool Distribution Amount) 109,~~472~~959,~~457~~120.7565 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~708~~0.1500

SERVICING FEES Gross Servicing Fee 2120,~~173~~844.3264 Trustee Fee - Wells Fargo Bank, N.A. ~~846~~833.9281 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2221,~~020~~678.2445

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 1 0 1 0.00 ~~340~~339,~~094~~745.0750 0.00 ~~340~~339,~~094~~745.0750 30 Days 5 0 0 0 5 2,~~306~~564,~~555~~513.0082 0.00 0.00 0.00 2,~~306~~564,~~555~~513.0082 60 Days 01 0 0 0 01 0330,854.0026 0.00 0.00 0.00 0330,854.0026 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 56 0 1 0 67 2,~~306~~895,~~555~~368.0008 0.00 ~~340~~339,~~094~~745.0750 0.00 23,~~646~~235,~~649~~113.0758 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.~~089127~~090253% 0.000000% 0.~~089127~~090253% 0.000000% 0.~~067851~~068798% 0.000000% 0.~~067851~~068798% 30 Days 0.~~445633~~451264% 0.000000% 0.000000% 0.000000% 0.~~445633~~451264% 0.~~460173~~519310% 0.000000% 0.000000% 0.000000% 0.~~460173~~519310% 60 Days 0.~~000000~~090253% 0.000000% 0.000000% 0.000000% 0.~~000000~~090253% 0.~~000000~~066997% 0.000000% 0.000000% 0.000000% 0.~~000000~~066997% 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.~~445633~~541516% 0.000000% 0.~~089127~~090253% 0.000000% 0.~~534759~~631769% 0.~~460173~~586307% 0.000000% 0.~~067851~~068798% 0.000000% 0.~~528024~~655105%

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 0 1 0 1 0.00 ~~340~~339,~~094~~745.0750 0.00 ~~340~~339,~~094~~745.0750 30 Days 4 0 0 0 4 1,~~641~~906,~~473~~221.7085 0.00 0.00 0.00 1,~~641~~906,~~473~~221.7085 60 Days 01 0 0 0 01 0330,854.0026 0.00 0.00 0.00 0330,854.0026 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 45 0 1 0 56 12,~~641~~237,~~473~~076.7011 0.00 ~~340~~339,~~094~~745.0750 0.00 12,~~981~~576,~~567~~821.7761 0-29 Days 0.000000% 0.~~147275~~149701% 0.000000% 0.~~147275~~149701% 0.000000% 0.~~109177~~110768% 0.000000% 0.~~109177~~110768% 30 Days 0.~~589102~~598802% 0.000000% 0.000000% 0.000000% 0.~~589102~~598802% 0.~~526945~~621488% 0.000000% 0.000000% 0.000000% 0.~~526945~~621488% 60 Days 0.~~000000~~149701% 0.000000% 0.000000% 0.000000% 0.~~000000~~149701% 0.~~000000~~107869% 0.000000% 0.000000% 0.000000% 0.~~000000~~107869% 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.~~589102~~748503% 0.000000% 0.~~147275~~149701% 0.000000% 0.~~736377~~898204% 0.~~526945~~729357% 0.000000% 0.~~109177~~110768% 0.000000% 0.~~636122~~840125% 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 1 0 0 0 1 ~~665~~658,~~081~~291.3097 0.00 0.00 0.00 ~~665~~658,~~081~~291.3097 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 1 0 0 0 1 ~~665~~658,~~081~~291.3097 0.00 0.00 0.00 ~~665~~658,~~081~~291.3097 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~225734~~227273% 0.000000% 0.000000% 0.000000% 0.~~225734~~227273% 0.~~350542~~351817% 0.000000% 0.000000% 0.000000% 0.~~350542~~351817% 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.~~225734~~227273% 0.000000% 0.000000% 0.000000% 0.~~225734~~227273% 0.~~350542~~351817% 0.000000% 0.000000% 0.000000% 0.~~350542~~351817%

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~100229~~100410% Weighted Average Pass-Through Rate 5.~~848229~~848411% Weighted Average Maturity(Stepdown Calculation ) ~~338~~337 Beginning Scheduled Collateral Loan Count 1,~~137~~122 Number Of Loans Paid In Full 1514 Ending Scheduled Collateral Loan Count 1,~~122~~108 Beginning Scheduled Collateral Balance ~~508~~500,~~159~~273,~~727~~463.7971 Ending Scheduled Collateral Balance ~~500~~492,~~273~~859,~~463~~947.7103 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 ~~501~~493,~~236~~831,~~884~~161.6500 Monthly P &I Constant 3,~~776~~727,~~850~~559.2139 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 109,~~154~~676,~~966~~006.3217 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~500~~492,~~273~~859,~~463~~947.7103 Scheduled Principal 1,~~193~~184,~~607~~331.8729 Unscheduled Principal 6,~~692~~229,~~656~~185.2139

Miscellaneous Reporting Priority % 25.~~366556~~704990%

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 15 Year Fixed Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~279456~~280047 5.~~804989~~804685 6.~~100229~~100410 Weighted Average Net Rate 6.~~029456~~030047 5.~~554989~~554685 5.~~850229~~850411 Weighted Average Maturity ~~338~~337 ~~158~~157 ~~338~~337 Beginning Loan Count ~~689~~679 ~~448~~443 1,~~137~~122 Loans Paid In Full 1011 53 1514 Ending Loan Count ~~679~~668 ~~443~~440 1,~~122~~108 Beginning Scheduled Balance ~~316~~311,~~205~~223,~~783~~639.2475 ~~191~~189,~~953~~049,~~944~~823.5596 ~~508~~500,~~159~~273,~~727~~463.7971 Ending scheduled Balance ~~311~~306,~~223~~434,~~639~~272.7557 ~~189~~186,~~049~~425,~~823~~674.9646 ~~500~~492,~~273~~859,~~463~~947.7103 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 21,~~006~~977,~~599~~844.0955 1,~~770~~749,~~251~~714.1284 3,~~776~~727,~~850~~559.2139 Scheduled Principal ~~351~~349,~~932~~095.2432 ~~841~~835,~~675~~235.6397 1,~~193~~184,~~607~~331.8729 Unscheduled Principal 4,~~630~~440,~~211~~271.2586 21,~~062~~788,~~444~~913.9653 6,~~692~~229,~~656~~185.2139 Scheduled Interest 1,~~654~~628,~~666~~749.8523 ~~928~~914,~~575~~478.4987 2,~~583~~543,~~242~~228.3410 Servicing Fees 6564,~~876~~838.2125 39,~~990~~385.4138 ~~105~~104,~~866~~223.6263 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~527~~518.0173 ~~319~~315.9108 ~~846~~833.9281 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,~~588~~563,~~263~~392.6325 ~~888~~874,~~265~~778.1741 2,~~476~~438,~~528~~170.8066 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 6.~~027456~~028047 5.~~552989~~552685 5.~~848229~~848411

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 1615.~~239972~~855430% Subordinate % 6.~~473145~~569354% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 93.~~526855~~430646% Group 2 - 15 Year Fixed CPR 1210.~~208493~~827837% Subordinate % 3.~~037964~~071123% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~962036~~928877%

Filing Compare · BANC OF AMERICA MORT SEC INC MORT PASS THR CERT SER 2003-1