8-K 1 bam03002_oct.txt OCTOBER 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): October 25, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-07 54-2105536 Pooling and Servicing Agreement) (Commission 54-2105537 (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 October 25, 2004 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-2 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 2003-2 Trust, relating to the October 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 2003-2 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: 10/25/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the October 25, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 89/3130/2004 Distribution Date: 910/2725/2004 BAM Series: 2003-2 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-A1 05948XAA9 SEN 4.00000% 6461,~~543~~125,~~649~~348.0469 ~~215~~203,~~145~~751.5017 31,~~418~~626,~~300~~094.3560 1-A2 05948XAB7 SEN 4.50000% 36,313,000.00 136,173.7576 0.00 1-A3 05948XAC5 SEN 4.75000% 9,906,000.00 39,211.25 0.00 1-A4 05948XAD3 SEN 4.87500% 21,516,000.00 87,408.75 0.00 1-A5 05948XAE1 SEN 5.50000% 49,984,000.00 229,093.34 0.00 1-A6 05948XAF8 SEN 5.75000% 0.00 0.00 0.00 1-A7 05948XAG6 SEN 5.25000% 30,000,000.00 131,250.00 0.00 1-A8 05948XAH4 SEN 5.75000% 2,500,000.00 11,979.17 0.00 1-A9 05948XAJ0 SEN 3.~~11500~~34000% 0.00 0.00 0.00 1-A10 05948XAK7 SEN 1413.~~40786~~66857% 0.00 0.00 0.00 1-A11 05948XAL5 SEN 5.50000% 30,121,000.00 138,054.5859 0.00 1-A12 05948XAM3 SEN 5.75000% 240,000.00 1,150.00 0.00 1-A13 05948XAN1 SEN 5.00000% 2320,~~654~~478,~~233~~304.3686 9885,~~559~~326.3127 31,~~175~~510,~~928~~797.5066 1-A14 05948XAP6 SEN 5.75000% 0.00 ~~199~~192,~~868~~898.3941 0.00 1-A-WIO 05948XAS0 SEN 0.~~29184~~28738% 0.00 3534,~~818~~427.1678 0.00 2-A1 05948XAT8 SEN 2.~~11500~~34000% 5049,~~620~~834,~~586~~570.5301 8997,~~218~~177.7842 ~~786~~475,~~016~~594.5279 2-A2 05948XAU5 SEN 98.~~12143~~80000% 4948,~~236~~471,~~162~~642.6793 ~~374~~355,~~253~~458.4577 ~~764~~462,~~519~~587.73 2-A3 05948XAV3 SEN 2.~~11500~~34000% 19,~~439~~137,~~581~~731.3519 3437,~~262~~318.2658 ~~301~~182,~~850~~640.1639 2-A4 05948XAW1 SEN 2.~~11500~~34000% ~~277~~272,~~207~~903.9760 ~~488~~532.5816 42,~~304~~604.3845 2-A-WIO 05948XAX9 SEN 0.~~39900~~39859% 0.00 39,~~907~~250.9152 0.00 A-P0 05948XAY7 SEN 0.00000% 1,~~976~~913,~~728~~469.6295 0.00 633,~~258~~244.6874 1-B1 05948XAZ4 SUB 5.75000% 7,~~304~~295,~~101~~886.4073 34,~~998~~959.8246 8,~~214~~196.6713 1-B2 05948XBA8 SUB 5.75000% 2,~~435~~432,~~027~~289.8930 11,~~667~~654.8472 2,~~738~~732.5941 1-B3 05948XBB6 SUB 5.75000% 1,~~893~~891,~~801~~671.4455 9,~~074~~064.4726 2,~~129~~125.8909 1-B4 05948XBG5 SUB 5.75000% ~~811~~810,~~348~~436.5405 3,~~887~~883.7134 ~~912~~910.5044 1-B5 05948XBH3 SUB 5.75000% ~~812~~811,~~330~~417.8020 3,~~892~~888.4204 ~~913~~911.6054 1-B6 05948XBJ9 SUB 5.75000% ~~811~~810,~~793~~880.51 3,~~889~~885.8447 ~~913~~910.0094 2-B1 05948XBC4 SUB 5.00000% 1,~~406~~400,~~385~~181.1543 5,~~859~~834.9409 6,~~203~~244.7253 2-B2 05948XBD2 SUB 5.00000% ~~352~~350,~~063~~510.2123 1,~~466~~460.9346 1,~~552~~563.9921 2-B3 05948XBE0 SUB 5.00000% ~~351~~349,~~129~~580.3649 1,~~463~~456.0459 1,~~548~~559.8706 2-B4 05948XBK6 SUB 5.00000% ~~234~~233,~~397~~363.5357 ~~976~~972.6635 1,~~033~~040.9575 2-B5 05948XBL4 SUB 5.00000% ~~235~~234,~~331~~293.3831 ~~980~~976.5522 1,~~038~~044.0790 2-B6 05948XBM2 SUB 5.00000% ~~234~~233,~~527~~492.3380 ~~977~~972.2089 1,~~034~~041.5333 SES 05948XBF7 SEN 0.00000% 0.00 7067,~~960~~739.2745 0.00 1-AR 05948XAQ4 SEN 5.75000% 0.00 0.00 0.00 1-ALR 05948XAR2 SEN 5.75000% 0.00 0.00 0.00 Totals ~~407~~398,~~210~~667,~~387~~974.0840 21,~~011~~967,~~938~~209.8728 84,~~542~~291,~~412~~844.7069

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6159,~~125~~499,~~348~~254.6909 31,~~633~~829,~~445~~845.8577 0.00 1-A2 0.00 36,313,000.00 136,173.7576 0.00 1-A3 0.00 9,906,000.00 39,211.25 0.00 1-A4 0.00 21,516,000.00 87,408.75 0.00 1-A5 0.00 49,984,000.00 229,093.34 0.00 1-A6 0.00 0.00 0.00 0.00 1-A7 0.00 30,000,000.00 131,250.00 0.00 1-A8 0.00 2,500,000.00 11,979.17 0.00 1-A9 0.00 0.00 0.00 0.00 1-A10 0.00 0.00 0.00 0.00 1-A11 0.00 30,121,000.00 138,054.5859 0.00 1-A12 0.00 240,000.00 1,150.00 0.00 1-A13 0.00 2018,~~478~~967,~~304~~507.8619 31,~~274~~596,~~487~~123.8193 0.00 1-A14 0.00 0.00 ~~199~~192,~~868~~898.3941 0.00 1-A-WIO 0.00 0.00 3534,~~818~~427.1678 0.00 2-A1 0.00 49,~~834~~358,~~570~~975.0122 ~~875~~572,~~235~~772.3021 0.00 2-A2 0.00 48,~~471~~009,~~642~~055.9320 1818,~~138,773~~046.1850 0.00 2-A3 0.00 1918,~~137~~955,~~731~~090.1980 ~~336~~219,~~112~~958.4297 0.00 2-A4 0.00 ~~272~~270,~~903~~299.6015 43,~~792~~136.9661 0.00 2-A-WIO 0.00 0.00 39,~~907~~250.9152 0.00 A-P0 0.00 1,~~913~~910,~~469~~225.9521 633,~~258~~244.6874 0.00 1-B1 0.00 7,~~295~~287,~~886~~690.7360 43,~~213~~155.4959 0.00 1-B2 0.00 2,~~432~~429,~~289~~556.3088 14,~~406~~387.4313 0.00 1-B3 0.00 1,~~891~~889,~~671~~546.5546 11,~~204~~189.3635 0.00 1-B4 0.00 ~~810~~809,~~436~~525.0561 4,~~800~~793.2178 0.00 1-B5 0.00 ~~811~~810,~~417~~505.2066 4,~~806~~799.0258 0.00 1-B6 0.00 ~~810~~809,~~880~~969.5157 4,~~802~~796.8441 0.00 2-B1 0.00 1,~~400~~393,~~181~~936.4390 12,~~063~~078.6662 0.00 2-B2 0.00 ~~350~~348,~~510~~947.2302 3,~~019~~023.9267 0.00 2-B3 0.00 ~~349~~348,~~580~~021.4943 3,~~011~~015.9165 0.00 2-B4 0.00 ~~233~~232,~~363~~322.5782 2,~~010~~013.6110 0.00 2-B5 0.00 ~~234~~233,~~293~~248.3141 2,~~018~~021.6212 0.00 2-B6 0.00 ~~233~~232,~~492~~451.8047 2,~~011~~014.7322 0.00 SES 0.00 0.00 7067,~~960~~739.2745 0.00 1-AR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 Totals 0.00 ~~398~~394,~~667~~376,~~974~~129.4069 106,~~554~~259,~~351~~053.5797 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-A1 92,900,000.00 6461,~~543~~125,~~649~~348.0469 ~~156~~152,~~697~~680.8414 31,~~261~~473,~~602~~414.5146 0.00 0.00 1-A2 36,313,000.00 36,313,000.00 0.00 0.00 0.00 0.00 1-A3 9,906,000.00 9,906,000.00 0.00 0.00 0.00 0.00 1-A4 21,516,000.00 21,516,000.00 0.00 0.00 0.00 0.00 1-A5 49,984,000.00 49,984,000.00 0.00 0.00 0.00 0.00 1-A6 51,744,000.00 0.00 0.00 0.00 0.00 0.00 1-A7 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00 1-A8 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 1-A9 121,680,733.00 0.00 0.00 0.00 0.00 0.00 1-A10 37,033,267.00 0.00 0.00 0.00 0.00 0.00 1-A11 30,121,000.00 30,121,000.00 0.00 0.00 0.00 0.00 1-A12 240,000.00 240,000.00 0.00 0.00 0.00 0.00 1-A13 50,000,000.00 2320,~~654~~478,~~233~~304.3686 ~~145~~141,~~587~~854.3047 31,~~030~~368,~~341~~943.2019 0.00 0.00 1-A14 0.00 0.00 0.00 0.00 0.00 0.00 1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 105,000,000.00 5049,~~620~~834,~~586~~570.5301 ~~223~~222,~~292~~252.9314 ~~562~~253,~~723~~342.6065 0.00 0.00 2-A2 102,128,352.00 4948,~~236~~471,~~162~~642.6793 ~~217~~216,~~186~~173.0876 ~~547~~246,~~333~~413.6597 0.00 0.00 2-A3 40,322,647.00 19,~~439~~137,~~581~~731.3519 85,~~750~~350.1142 ~~216~~97,~~100~~289.0596 0.00 0.00 2-A4 575,000.00 ~~277~~272,~~207~~903.9760 1,~~222~~217.7910 31,~~081~~387.5835 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 A-P0 2,636,049.00 1,~~976~~913,~~728~~469.6295 2,~~361~~301.2076 ~~60,897~~942.4797 0.00 0.00 1-B1 7,436,000.00 7,~~304~~295,~~101~~886.4073 8,~~214~~196.6713 0.00 0.00 0.00 1-B2 2,479,000.00 2,~~435~~432,~~027~~289.8930 2,~~738~~732.5941 0.00 0.00 0.00 1-B3 1,928,000.00 1,~~893~~891,~~801~~671.4455 2,~~129~~125.8909 0.00 0.00 0.00 1-B4 826,000.00 ~~811~~810,~~348~~436.5405 ~~912~~910.5044 0.00 0.00 0.00 1-B5 827,000.00 ~~812~~811,~~330~~417.8020 ~~913~~911.6054 0.00 0.00 0.00 1-B6 826,453.00 ~~811~~810,~~793~~880.51 ~~913~~910.0094 0.00 0.00 0.00 2-B1 1,506,000.00 1,~~406~~400,~~385~~181.1543 6,~~203~~244.7253 0.00 0.00 0.00 2-B2 377,000.00 ~~352~~350,~~063~~510.2123 1,~~552~~563.9921 0.00 0.00 0.00 2-B3 376,000.00 ~~351~~349,~~129~~580.3649 1,~~548~~559.8706 0.00 0.00 0.00 2-B4 251,000.00 ~~234~~233,~~397~~363.5357 1,~~033~~040.9575 0.00 0.00 0.00 2-B5 252,000.00 ~~235~~234,~~331~~293.3831 1,~~038~~044.0790 0.00 0.00 0.00 2-B6 251,139.00 ~~234~~233,~~527~~492.3380 1,~~034~~041.5333 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-ALR 50.00 0.00 0.00 0.00 0.00 0.00 Totals 801,935,740.00 ~~407~~398,~~210~~667,~~387~~974.0840 ~~860~~850,~~332~~110.6312 73,~~682~~441,~~080~~734.0655 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-A1 31,~~418~~626,~~300~~094.3560 6159,~~125~~499,~~348~~254.6909 0.~~65796931~~64046560 31,~~418~~626,~~300~~094.3560 1-A2 0.00 36,313,000.00 1.00000000 0.00 1-A3 0.00 9,906,000.00 1.00000000 0.00 1-A4 0.00 21,516,000.00 1.00000000 0.00 1-A5 0.00 49,984,000.00 1.00000000 0.00 1-A6 0.00 0.00 0.00000000 0.00 1-A7 0.00 30,000,000.00 1.00000000 0.00 1-A8 0.00 2,500,000.00 1.00000000 0.00 1-A9 0.00 0.00 0.00000000 0.00 1-A10 0.00 0.00 0.00000000 0.00 1-A11 0.00 30,121,000.00 1.00000000 0.00 1-A12 0.00 240,000.00 1.00000000 0.00 1-A13 31,~~175~~510,~~928~~797.5066 2018,~~478~~967,~~304~~507.8619 0.~~40956610~~37935014 31,~~175~~510,~~928~~797.5066 1-A14 0.00 0.00 0.00000000 0.00 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A1 ~~786~~475,~~016~~594.5279 49,~~834~~358,~~570~~975.0122 0.~~47461495~~47008548 ~~786~~475,~~016~~594.5279 2-A2 ~~764~~462,~~519~~587.73 48,~~471~~009,~~642~~055.9320 0.~~47461495~~47008548 ~~764~~462,~~519~~587.73 2-A3 ~~301~~182,~~850~~640.1639 1918,~~137~~955,~~731~~090.1980 0.~~47461495~~47008548 ~~301~~182,~~850~~640.1639 2-A4 42,~~304~~604.3845 ~~272~~270,~~903~~299.6015 0.~~47461496~~47008548 42,~~304~~604.3845 2-A-WIO 0.00 0.00 0.00000000 0.00 A-P0 633,~~258~~244.6874 1,~~913~~910,~~469~~225.9521 0.~~72588558~~72465467 633,~~258~~244.6874 1-B1 8,~~214~~196.6713 7,~~295~~287,~~886~~690.7360 0.~~98115744~~98005522 8,~~214~~196.6713 1-B2 2,~~738~~732.5941 2,~~432~~429,~~289~~556.3088 0.~~98115744~~98005522 2,~~738~~732.5941 1-B3 2,~~129~~125.8909 1,~~891~~889,~~671~~546.5546 0.~~98115744~~98005522 2,~~129~~125.8909 1-B4 ~~912~~910.5044 ~~810~~809,~~436~~525.0561 0.~~98115745~~98005522 ~~912~~910.5044 1-B5 ~~913~~911.6054 ~~811~~810,~~417~~505.2066 0.~~98115744~~98005521 ~~913~~911.6054 1-B6 ~~913~~910.0094 ~~810~~809,~~880~~969.5157 0.~~98115744~~98005521 ~~913~~910.0094 2-B1 6,~~203~~244.7253 1,~~400~~393,~~181~~936.4390 0.~~92973535~~92558891 6,~~203~~244.7253 2-B2 1,~~552~~563.9921 ~~350~~348,~~510~~947.2302 0.~~92973536~~92558891 1,~~552~~563.9921 2-B3 1,~~548~~559.8706 ~~349~~348,~~580~~021.4943 0.~~92973535~~92558891 1,~~548~~559.8706 2-B4 1,~~033~~040.9575 ~~233~~232,~~363~~322.5782 0.~~92973534~~92558892 1,~~033~~040.9575 2-B5 1,~~038~~044.0790 ~~234~~233,~~293~~248.3141 0.~~92973536~~92558893 1,~~038~~044.0790 2-B6 1,~~034~~041.5333 ~~233~~232,~~492~~451.8047 0.~~92973533~~92558890 1,~~034~~041.5333 SES 0.00 0.00 0.00000000 0.00 1-AR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 Totals 84,~~542~~291,~~412~~844.7069 ~~398~~394,~~667~~376,~~974~~129.4069 0.~~49713207~~49178021 84,~~542~~291,~~412~~844.7069

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 92,900,000.00 ~~694~~657.~~76479053~~96930775 1.~~68673671~~64348913 3515.~~10874607~~86022024 0.00000000 1-A2 36,313,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 9,906,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 21,516,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 49,984,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A6 51,744,000.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A9 121,680,733.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 37,033,267.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 30,121,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A12 240,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A13 50,000,000.00 ~~473~~409.~~08466720~~56609720 2.~~91174600~~83708940 6027.~~60682400~~37886380 0.00000000 1-A14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 105,000,000.00 ~~482~~474.~~10082410~~61495248 2.~~12659933~~11668705 52.~~35927238~~41278714 0.00000000 2-A2 102,128,352.00 ~~482~~474.~~10082417~~61495247 2.~~12659928~~11668705 52.~~35927232~~41278710 0.00000000 2-A3 40,322,647.00 ~~482~~474.~~10082413~~61495249 2.~~12659923~~11668693 52.~~35927242~~41278704 0.00000000 2-A4 575,000.00 ~~482~~474.~~10081739~~61495652 2.~~12659130~~11669565 52.~~35926957~~41278261 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-P0 2,636,049.00 ~~749~~725.~~88310915~~88557724 0.~~89573449~~87318559 230.~~10179742~~35772097 0.00000000 1-B1 7,436,000.00 ~~982~~981.~~26215707~~15744083 1.~~10471625~~10222297 0.00000000 0.00000000 1-B2 2,479,000.00 ~~982~~981.~~26215813~~15744252 1.~~10471561~~10222267 0.00000000 0.00000000 1-B3 1,928,000.00 ~~982~~981.~~26215768~~15744295 1.~~10471473~~10222510 0.00000000 0.00000000 1-B4 826,000.00 ~~982~~981.~~26215496~~15744552 1.~~10472155~~10222760 0.00000000 0.00000000 1-B5 827,000.00 ~~982~~981.~~26215236~~15743652 1.~~10471584~~10222491 0.00000000 0.00000000 1-B6 826,453.00 ~~982~~981.~~26216131~~15744029 1.~~10472102~~10222844 0.00000000 0.00000000 2-B1 1,506,000.00 ~~933~~929.~~85468127~~73534529 4.~~11933599~~14643426 0.00000000 0.00000000 2-B2 377,000.00 ~~933~~929.~~85466844~~73535809 4.~~11933687~~14644562 0.00000000 0.00000000 2-B3 376,000.00 ~~933~~929.~~85468085~~73534574 4.~~11933511~~14643617 0.00000000 0.00000000 2-B4 251,000.00 ~~933~~929.~~85470120~~73533865 4.~~11932271~~14641434 0.00000000 0.00000000 2-B5 252,000.00 ~~933~~929.~~85468254~~73535714 4.~~11932540~~14642857 0.00000000 0.00000000 2-B6 251,139.00 ~~933~~929.~~85467809~~73532586 4.~~11935223~~14642887 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 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-A1 0.00000000 3617.~~79548278~~50370936 ~~657~~640.~~96930775~~46559839 0.~~65796931~~64046560 3617.~~79548278~~50370936 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A13 0.00000000 6330.~~51857000~~21595320 ~~409~~379.~~56609720~~35014380 0.~~40956610~~37935014 6330.~~51857000~~21595320 1-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 74.~~48587162~~52947419 ~~474~~470.~~61495248~~08547829 0.~~47461495~~47008548 74.~~48587162~~52947419 2-A2 0.00000000 74.~~48587160~~52947415 ~~474~~470.~~61495247~~08547832 0.~~47461495~~47008548 74.~~48587160~~52947415 2-A3 0.00000000 74.~~48587165~~52947422 ~~474~~470.~~61495249~~08547827 0.~~47461495~~47008548 74.~~48587165~~52947422 2-A4 0.00000000 74.~~48587826~~52947826 ~~474~~470.~~61495652~~08547826 0.~~47461496~~47008548 74.~~48587826~~52947826 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-P0 0.00000000 231.~~99753571~~23091035 ~~725~~724.~~88557724~~65466689 0.~~72588558~~72465467 231.~~99753571~~23091035 1-B1 0.00000000 1.~~10471625~~10222297 ~~981~~980.~~15744083~~05521786 0.~~98115744~~98005522 1.~~10471625~~10222297 1-B2 0.00000000 1.~~10471561~~10222267 ~~981~~980.~~15744252~~05521581 0.~~98115744~~98005522 1.~~10471561~~10222267 1-B3 0.00000000 1.~~10471473~~10222510 ~~981~~980.~~15744295~~05521784 0.~~98115744~~98005522 1.~~10471473~~10222510 1-B4 0.00000000 1.~~10472155~~10222760 ~~981~~980.~~15744552~~05521792 0.~~98115745~~98005522 1.~~10472155~~10222760 1-B5 0.00000000 1.~~10471584~~10222491 ~~981~~980.~~15743652~~05521161 0.~~98115744~~98005521 1.~~10471584~~10222491 1-B6 0.00000000 1.~~10472102~~10222844 ~~981~~980.~~15744029~~05521185 0.~~98115744~~98005521 1.~~10472102~~10222844 2-B1 0.00000000 4.~~11933599~~14643426 ~~929~~925.~~73534529~~58891102 0.~~92973535~~92558891 4.~~11933599~~14643426 2-B2 0.00000000 4.~~11933687~~14644562 ~~929~~925.~~73535809~~58891247 0.~~92973536~~92558891 4.~~11933687~~14644562 2-B3 0.00000000 4.~~11933511~~14643617 ~~929~~925.~~73534574~~58890957 0.~~92973535~~92558891 4.~~11933511~~14643617 2-B4 0.00000000 4.~~11932271~~14641434 ~~929~~925.~~73533865~~58892430 0.~~92973534~~92558892 4.~~11932271~~14641434 2-B5 0.00000000 4.~~11932540~~14642857 ~~929~~925.~~73535714~~58892857 0.~~92973536~~92558893 4.~~11932540~~14642857 2-B6 0.00000000 4.~~11935223~~14642887 ~~929~~925.~~73532586~~58889699 0.~~92973533~~92558890 4.~~11935223~~14642887 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 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-A1 92,900,000.00 4.00000% 6461,~~543~~125,~~649~~348.0469 ~~215~~203,~~145~~751.5016 0.00 0.00 1-A2 36,313,000.00 4.50000% 36,313,000.00 136,173.75 0.00 0.00 1-A3 9,906,000.00 4.75000% 9,906,000.00 39,211.25 0.00 0.00 1-A4 21,516,000.00 4.87500% 21,516,000.00 87,408.75 0.00 0.00 1-A5 49,984,000.00 5.50000% 49,984,000.00 229,093.33 0.00 0.00 1-A6 51,744,000.00 5.75000% 0.00 0.00 0.00 0.00 1-A7 30,000,000.00 5.25000% 30,000,000.00 131,250.00 0.00 0.00 1-A8 2,500,000.00 5.75000% 2,500,000.00 11,979.17 0.00 0.00 1-A9 121,680,733.00 3.~~11500~~34000% 0.00 0.00 0.00 0.00 1-A10 37,033,267.00 1413.~~40786~~66857% 0.00 0.00 0.00 0.00 1-A11 30,121,000.00 5.50000% 30,121,000.00 138,054.58 0.00 0.00 1-A12 240,000.00 5.75000% 240,000.00 1,150.00 0.00 0.00 1-A13 50,000,000.00 5.00000% 2320,~~654~~478,~~233~~304.3686 9885,~~559~~326.3127 0.00 0.00 1-A14 0.00 5.75000% 4140,~~711~~257,~~662~~058.7593 ~~199~~192,~~868~~898.3841 0.00 0.00 1-A-WIO 0.00 0.~~29184~~28738% ~~147~~143,~~277~~760,~~460~~561.0198 3534,~~818~~427.1678 0.00 0.00 2-A1 105,000,000.00 2.~~11500~~34000% 5049,~~620~~834,~~586~~570.5301 8997,~~218~~177.7841 0.00 0.00 2-A2 102,128,352.00 98.~~12143~~80000% 4948,~~236~~471,~~162~~642.6793 ~~374~~355,~~253~~458.4673 0.00 0.00 2-A3 40,322,647.00 2.~~11500~~34000% 19,~~439~~137,~~581~~731.3519 3437,~~262~~318.2658 0.00 0.00 2-A4 575,000.00 2.~~11500~~34000% ~~277~~272,~~207~~903.9760 ~~488~~532.5816 0.00 0.00 2-A-WIO 0.00 0.~~39900~~39859% ~~120~~118,~~024~~167,~~677~~159.3412 39,~~907~~250.9151 0.00 0.00 A-P0 2,636,049.00 0.00000% 1,~~976~~913,~~728~~469.6295 0.00 0.00 0.00 1-B1 7,436,000.00 5.75000% 7,~~304~~295,~~101~~886.4073 34,~~998~~959.8246 0.00 0.00 1-B2 2,479,000.00 5.75000% 2,~~435~~432,~~027~~289.8930 11,~~667~~654.8472 0.00 0.00 1-B3 1,928,000.00 5.75000% 1,~~893~~891,~~801~~671.4455 9,~~074~~064.4726 0.00 0.00 1-B4 826,000.00 5.75000% ~~811~~810,~~348~~436.5405 3,~~887~~883.7134 0.00 0.00 1-B5 827,000.00 5.75000% ~~812~~811,~~330~~417.8020 3,~~892~~888.4204 0.00 0.00 1-B6 826,453.00 5.75000% ~~811~~810,~~793~~880.51 3,~~889~~885.8447 0.00 0.00 2-B1 1,506,000.00 5.00000% 1,~~406~~400,~~385~~181.1543 5,~~859~~834.9409 0.00 0.00 2-B2 377,000.00 5.00000% ~~352~~350,~~063~~510.2123 1,~~466~~460.9346 0.00 0.00 2-B3 376,000.00 5.00000% ~~351~~349,~~129~~580.3649 1,~~463~~456.0459 0.00 0.00 2-B4 251,000.00 5.00000% ~~234~~233,~~397~~363.5357 ~~976~~972.6635 0.00 0.00 2-B5 252,000.00 5.00000% ~~235~~234,~~331~~293.3831 ~~980~~976.5522 0.00 0.00 2-B6 251,139.00 5.00000% ~~234~~233,~~527~~492.3380 ~~977~~972.2089 0.00 0.00 SES 0.00 0.00000% ~~407~~398,~~210~~667,~~388~~975.3767 0.00 0.00 0.00 1-AR 50.00 5.75000% 0.00 0.00 0.00 0.00 1-ALR 50.00 5.75000% 0.00 0.00 0.00 0.00 Totals 801,935,740.00 1,~~940~~899,~~978~~469.5973 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-A1 (0.0001) 0.00 ~~215~~203,~~145~~751.5017 0.00 6159,~~125~~499,~~348~~254.6909 1-A2 (0.0001) 0.00 136,173.7576 0.00 36,313,000.00 1-A3 0.00 0.00 39,211.25 0.00 9,906,000.00 1-A4 0.00 0.00 87,408.75 0.00 21,516,000.00 1-A5 (0.0001) 0.00 229,093.34 0.00 49,984,000.00 1-A6 0.00 0.00 0.00 0.00 0.00 1-A7 0.00 0.00 131,250.00 0.00 30,000,000.00 1-A8 0.00 0.00 11,979.17 0.00 2,500,000.00 1-A9 0.00 0.00 0.00 0.00 0.00 1-A10 0.00 0.00 0.00 0.00 0.00 1-A11 (0.0001) 0.00 138,054.5859 0.00 30,121,000.00 1-A12 0.00 0.00 1,150.00 0.00 240,000.00 1-A13 0.00 0.00 9885,~~559~~326.3127 0.00 2018,~~478~~967,~~304~~507.8619 1-A14 (0.0001) 0.00 ~~199~~192,~~868~~898.3941 0.00 4039,~~257~~565,~~058~~100.9301 1-A-WIO 0.00 0.00 3534,~~818~~427.1678 0.00 ~~143~~141,~~760~~995,~~561~~172.9804 2-A1 (0.0001) 0.00 8997,~~218~~177.7842 0.00 49,~~834~~358,~~570~~975.0122 2-A2 (0.0105) 0.00 ~~374~~355,~~253~~458.4577 0.00 48,~~471~~009,~~642~~055.9320 2-A3 0.00 0.00 3437,~~262~~318.2658 0.00 1918,~~137~~955,~~731~~090.1980 2-A4 0.00 0.00 ~~488~~532.5816 0.00 ~~272~~270,~~903~~299.6015 2-A-WIO 0.00 0.00 39,~~907~~250.9152 0.00 ~~118~~117,~~167~~041,~~159~~299.1288 A-P0 0.00 0.00 0.00 0.00 1,~~913~~910,~~469~~225.9521 1-B1 0.00 0.00 34,~~998~~959.8246 0.00 7,~~295~~287,~~886~~690.7360 1-B2 0.00 0.00 11,~~667~~654.8472 0.00 2,~~432~~429,~~289~~556.3088 1-B3 0.00 0.00 9,~~074~~064.4726 0.00 1,~~891~~889,~~671~~546.5546 1-B4 0.00 0.00 3,~~887~~883.7134 0.00 ~~810~~809,~~436~~525.0561 1-B5 0.00 0.00 3,~~892~~888.4204 0.00 ~~811~~810,~~417~~505.2066 1-B6 0.00 0.00 3,~~889~~885.8447 0.00 ~~810~~809,~~880~~969.5157 2-B1 0.00 0.00 5,~~859~~834.9409 0.00 1,~~400~~393,~~181~~936.4390 2-B2 0.00 0.00 1,~~466~~460.9346 0.00 ~~350~~348,~~510~~947.2302 2-B3 0.00 0.00 1,~~463~~456.0459 0.00 ~~349~~348,~~580~~021.4943 2-B4 0.00 0.00 ~~976~~972.6635 0.00 ~~233~~232,~~363~~322.5782 2-B5 0.00 0.00 ~~980~~976.5522 0.00 ~~234~~233,~~293~~248.3141 2-B6 0.00 0.00 ~~977~~972.2089 0.00 ~~233~~232,~~492~~451.8047 SES 0.00 0.00 7067,~~960~~739.2745 0.00 ~~398~~394,~~667~~376,~~975~~130.6799 1-AR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 Totals (0.0111) 0.00 21,~~011~~967,~~938~~209.8728 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-A1 92,900,000.00 4.00000% ~~694~~657.~~76479053~~96930775 2.~~31588267~~19323100 0.00000000 0.00000000 1-A2 36,313,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 1-A3 9,906,000.00 4.75000% 1000.00000000 3.95833333 0.00000000 0.00000000 1-A4 21,516,000.00 4.87500% 1000.00000000 4.06250000 0.00000000 0.00000000 1-A5 49,984,000.00 5.50000% 1000.00000000 4.58333327 0.00000000 0.00000000 1-A6 51,744,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 30,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A8 2,500,000.00 5.75000% 1000.00000000 4.79166800 0.00000000 0.00000000 1-A9 121,680,733.00 3.~~11500~~34000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 37,033,267.00 1413.~~40786~~66857% 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 30,121,000.00 5.50000% 1000.00000000 4.58333322 0.00000000 0.00000000 1-A12 240,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A13 50,000,000.00 5.00000% ~~473~~409.~~08466720~~56609720 1.~~97118620~~70652540 0.00000000 0.00000000 1-A14 0.00 5.75000% ~~775~~748.~~62312307~~57494797 3.~~71652739~~58692167 0.00000000 0.00000000 1-A-WIO 0.00 0.~~29184~~28738% ~~457~~446.~~36788698~~44621423 0.~~11123275~~10691494 0.00000000 0.00000000 2-A1 105,000,000.00 2.~~11500~~34000% ~~482~~474.~~10082410~~61495248 0.~~84970267~~92549914 0.00000000 0.00000000 2-A2 102,128,352.00 98.~~12143~~80000% ~~482~~474.~~10082417~~61495247 3.~~66454028~~48050980 0.00000000 0.00000000 2-A3 40,322,647.00 2.~~11500~~34000% ~~482~~474.~~10082413~~61495249 0.~~84970265~~92549926 0.00000000 0.00000000 2-A4 575,000.00 2.~~11500~~34000% ~~482~~474.~~10081739~~61495652 0.~~84970435~~92549565 0.00000000 0.00000000 2-A-WIO 0.00 0.~~39900~~39859% ~~484~~476.~~16992382~~67684427 0.~~16098531~~15833341 0.00000000 0.00000000 A-P0 2,636,049.00 0.00000% ~~749~~725.~~88310915~~88557724 0.00000000 0.00000000 0.00000000 1-B1 7,436,000.00 5.75000% ~~982~~981.~~26215707~~15744083 4.~~70667294~~70137977 0.00000000 0.00000000 1-B2 2,479,000.00 5.75000% ~~982~~981.~~26215813~~15744252 4.~~70667205~~70137959 0.00000000 0.00000000 1-B3 1,928,000.00 5.75000% ~~982~~981.~~26215768~~15744295 4.~~70667531~~70137967 0.00000000 0.00000000 1-B4 826,000.00 5.75000% ~~982~~981.~~26215496~~15744552 4.~~70667070~~70138015 0.00000000 0.00000000 1-B5 827,000.00 5.75000% ~~982~~981.~~26215236~~15743652 4.~~70667473~~70137848 0.00000000 0.00000000 1-B6 826,453.00 5.75000% ~~982~~981.~~26216131~~15744029 4.~~70666813~~70138048 0.00000000 0.00000000 2-B1 1,506,000.00 5.00000% ~~933~~929.~~85468127~~73534529 3.~~89106242~~87389774 0.00000000 0.00000000 2-B2 377,000.00 5.00000% ~~933~~929.~~85466844~~73535809 3.~~89106101~~87389920 0.00000000 0.00000000 2-B3 376,000.00 5.00000% ~~933~~929.~~85468085~~73534574 3.~~89106383~~87390957 0.00000000 0.00000000 2-B4 251,000.00 5.00000% ~~933~~929.~~85470120~~73533865 3.~~89107570~~87390438 0.00000000 0.00000000 2-B5 252,000.00 5.00000% ~~933~~929.~~85468254~~73535714 3.~~89107143~~87388889 0.00000000 0.00000000 2-B6 251,139.00 5.00000% ~~933~~929.~~85467809~~73532586 3.~~89107227~~87391046 0.00000000 0.00000000 SES 0.00 0.00000% ~~507~~497.~~78431100~~13207012 0.00000000 0.00000000 0.00000000 1-AR 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 5.75000% 0.00000000 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-A1 (0.~~00000000~~00000011) 0.00000000 2.~~31588267~~19323111 0.00000000 ~~657~~640.~~96930775~~46559839 1-A2 (0.~~00000000~~00000028) 0.00000000 3.~~75000000~~75000028 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 3.95833333 0.00000000 1000.00000000 1-A4 0.00000000 0.00000000 4.06250000 0.00000000 1000.00000000 1-A5 (0.~~00000000~~00000020) 0.00000000 4.58333347 0.00000000 1000.00000000 1-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 4.79166800 0.00000000 1000.00000000 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 (0.~~00000000~~00000033) 0.00000000 4.~~58333322~~58333355 0.00000000 1000.00000000 1-A12 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A13 0.00000000 0.00000000 1.~~97118620~~70652540 0.00000000 ~~409~~379.~~56609720~~35014380 1-A14 (0.~~00000000~~00000019 0.00000000 3.~~71652758~~58692167 0.00000000 ~~748~~735.~~57494797~~70805888 1-A-WIO 0.00000000 0.00000000 0.~~11123275~~10691494 0.00000000 ~~446~~440.~~44621423~~96382293 2-A1 (0.~~00000000~~00000010) 0.00000000 0.~~84970267~~92549924 0.00000000 ~~474~~470.~~61495248~~08547829 2-A2 (0.~~00000010~~00000049) 0.00000000 3.~~66454019~~48051019 0.00000000 ~~474~~470.~~61495247~~08547832 2-A3 0.00000000 0.00000000 0.~~84970265~~92549926 0.00000000 ~~474~~470.~~61495249~~08547827 2-A4 0.00000000 0.00000000 0.~~84970435~~92549565 0.00000000 ~~474~~470.~~61495652~~08547826 2-A-WIO 0.00000000 0.00000000 0.~~16098531~~15833345 0.00000000 ~~476~~472.~~67684427~~13521838 A-P0 0.00000000 0.00000000 0.00000000 0.00000000 ~~725~~724.~~88557724~~65466689 1-B1 0.00000000 0.00000000 4.~~70667294~~70137977 0.00000000 ~~981~~980.~~15744083~~05521786 1-B2 0.00000000 0.00000000 4.~~70667205~~70137959 0.00000000 ~~981~~980.~~15744252~~05521581 1-B3 0.00000000 0.00000000 4.~~70667531~~70137967 0.00000000 ~~981~~980.~~15744295~~05521784 1-B4 0.00000000 0.00000000 4.~~70667070~~70138015 0.00000000 ~~981~~980.~~15744552~~05521792 1-B5 0.00000000 0.00000000 4.~~70667473~~70137848 0.00000000 ~~981~~980.~~15743652~~05521161 1-B6 0.00000000 0.00000000 4.~~70666813~~70138048 0.00000000 ~~981~~980.~~15744029~~05521185 2-B1 0.00000000 0.00000000 3.~~89106242~~87389774 0.00000000 ~~929~~925.~~73534529~~58891102 2-B2 0.00000000 0.00000000 3.~~89106101~~87389920 0.00000000 ~~929~~925.~~73535809~~58891247 2-B3 0.00000000 0.00000000 3.~~89106383~~87390957 0.00000000 ~~929~~925.~~73534574~~58890957 2-B4 0.00000000 0.00000000 3.~~89107570~~87390438 0.00000000 ~~929~~925.~~73533865~~58892430 2-B5 0.00000000 0.00000000 3.~~89107143~~87388889 0.00000000 ~~929~~925.~~73535714~~58892857 2-B6 0.00000000 0.00000000 3.~~89107227~~87391046 0.00000000 ~~929~~925.~~73532586~~58889699 SES 0.00000000 0.00000000 0.~~08848623~~08446992 0.00000000 ~~497~~491.~~13207012~~78021403 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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 APO-1 0.00000% 0.00 0.00 1,~~975~~912,~~310~~058.4169 1,~~912~~908,~~058~~819.6998 73.~~48718626~~36271116% APO-2 0.00000% 0.00 0.00 1,~~418~~411.2126 1,~~411~~405.2623 4.~~13192798~~11427317% SES-1 0.00000% ~~284,821,596.40~~ 278,148,293.58 274,992,376.08 0.00 0.00 5049.~~49323921~~92033439% SES-2 0.00000% ~~122,388,791.97~~ 120,519,682.09 119,383,754.91 0.00 0.00 4847.~~00179264~~54936412%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 106,~~572~~276,~~336~~661.7183 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 106,~~572~~276,~~336~~661.7183 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 17,~~985~~607.1486 Payment of Interest and Principal 106,~~554~~259,~~351~~053.5797 Total Withdrawals (Pool Distribution Amount) 106,~~572~~276,~~336~~661.7183 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 16,~~967~~611.1017 Trustee Fee ~~1,018~~996.0469 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 17,~~985~~607.1486

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 1 0 2 ~~394~~393,~~260~~832.5676 ~~446~~445,~~868~~038.6729 0.00 ~~841~~838,~~129~~871.2305 30 Days 35 0 0 0 35 12,~~148~~012,~~908~~052.1711 0.00 0.00 0.00 12,~~148~~012,~~908~~052.1711 60 Days 1 0 0 0 1 ~~510~~380,~~256~~263.1368 0.00 0.00 0.00 ~~510~~380,~~256~~263.1368 90 Days 1 0 0 0 1 340,~~682~~336.8405 0.00 0.00 0.00 340,~~682~~336.8405 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 1 0 0 1 0 1 ~~749,447.03~~ 0.00 0.00 749,447.03 0.00 749,447.03 Totals 67 1 12 0 810 2,~~749~~732,~~294~~651.1784 ~~394~~393,~~260~~832.5676 ~~446~~1,~~868~~194,485.6732 0.00 34,~~590~~320,~~423~~969.4092 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.~~114811~~115607% 0.~~114811~~115607% 0.000000% 0.~~229621~~231214% 0.~~098724~~099686% 0.~~111897~~112647% 0.000000% 0.~~210621~~212332% 30 Days 0.~~344432~~578035% 0.000000% 0.000000% 0.000000% 0.~~344432~~578035% 0.~~287690~~509284% 0.000000% 0.000000% 0.000000% 0.~~287690~~509284% 60 Days 0.~~114811~~115607% 0.000000% 0.000000% 0.000000% 0.~~114811~~115607% 0.~~127770~~096251% 0.000000% 0.000000% 0.000000% 0.~~127770~~096251% 90 Days 0.~~114811~~115607% 0.000000% 0.000000% 0.000000% 0.~~114811~~115607% 0.~~085308~~086145% 0.000000% 0.000000% 0.000000% 0.~~085308~~086145% 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.~~114811~~000000% 0.000000% 0.~~000000~~115607% 0.000000% 0.~~114811~~115607% 0.~~187664~~000000% 0.000000% 0.~~000000~~189697% 0.000000% 0.~~187664~~189697% Totals 0.~~688863~~809249% 0.~~114811~~115607% 0.~~114811~~231214% 0.000000% 01.~~918485~~156069% 0.~~688431~~691679% 0.~~098724~~099686% 0.~~111897~~302344% 0.000000% 01.~~899052~~093709%

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 ~~394~~393,~~260~~832.5676 0.00 0.00 ~~394~~393,~~260~~832.5676 30 Days 13 0 0 0 13 ~~401~~1,~~119~~128,494.9979 0.00 0.00 0.00 ~~401~~1,~~119~~128,494.9979 60 Days 10 0 0 0 10 ~~510,256~~0.1300 0.00 0.00 0.00 ~~510,256~~0.1300 90 Days 1 0 0 0 1 340,~~682~~336.8405 0.00 0.00 0.00 340,~~682~~336.8405 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 1 0 0 1 0 1 ~~749,447.03~~ 0.00 0.00 749,447.03 0.00 749,447.03 Totals 4 1 01 0 56 21,~~001~~468,~~505~~830.9984 ~~394~~393,~~260~~832.5676 0749,447.0003 0.00 2,~~395~~612,~~766~~110.5563 0-29 Days 0.~~168067~~169492% 0.000000% 0.000000% 0.~~168067~~169492% 0.~~141614~~143078% 0.000000% 0.000000% 0.~~141614~~143078% 30 Days 0.~~168067~~508475% 0.000000% 0.000000% 0.000000% 0.~~168067~~508475% 0.~~144078~~409979% 0.000000% 0.000000% 0.000000% 0.~~144078~~409979% 60 Days 0.~~168067~~000000% 0.000000% 0.000000% 0.000000% 0.~~168067~~000000% 0.~~183278~~000000% 0.000000% 0.000000% 0.000000% 0.~~183278~~000000% 90 Days 0.~~168067~~169492% 0.000000% 0.000000% 0.000000% 0.~~168067~~169492% 0.~~122370~~123643% 0.000000% 0.000000% 0.000000% 0.~~122370~~123643% 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.~~168067~~000000% 0.000000% 0.~~000000~~169492% 0.000000% 0.~~168067~~169492% 0.~~269193~~000000% 0.000000% 0.~~000000~~272272% 0.000000% 0.~~269193~~272272% Totals 0.~~672269~~677966% 0.~~168067~~169492% 0.~~000000~~169492% 0.000000% 01.~~840336~~016949% 0.~~718919~~533623% 0.~~141614~~143078% 0.~~000000~~272272% 0.000000% 0.~~860533~~948973% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 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 ~~446~~445,~~868~~038.6729 0.00 ~~446~~445,~~868~~038.6729 30 Days 2 0 0 0 2 ~~747~~883,~~788~~557.1832 0.00 0.00 0.00 ~~747~~883,~~788~~557.1832 60 Days 01 0 0 0 01 0380,263.0068 0.00 0.00 0.00 0380,263.0068 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 23 0 1 0 34 ~~747~~1,~~788~~263,821.1800 0.00 ~~446~~445,~~868~~038.6729 0.00 1,~~194~~708,~~656~~859.8529 0-29 Days 0.000000% 0.~~362319~~363636% 0.000000% 0.~~362319~~363636% 0.000000% 0.~~369461~~371427% 0.000000% 0.~~369461~~371427% 30 Days 0.~~724638~~727273% 0.000000% 0.000000% 0.000000% 0.~~724638~~727273% 0.~~618254~~737413% 0.000000% 0.000000% 0.000000% 0.~~618254~~737413% 60 Days 0.~~000000~~363636% 0.000000% 0.000000% 0.000000% 0.~~000000~~363636% 0.~~000000~~317366% 0.000000% 0.000000% 0.000000% 0.~~000000~~317366% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~724638~~090909% 0.000000% 0.~~362319~~363636% 0.000000% 1.~~086957~~454545% 01.~~618254~~054779% 0.000000% 0.~~369461~~371427% 0.000000% 01.~~987715~~426206%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2228,~~999~~650.0107

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~972830~~970449% Weighted Average Pass-Through Rate 5.~~719830~~717449% Weighted Average Maturity(Stepdown Calculation) 1 Beginning Scheduled Collateral Loan Count ~~888~~871 Number Of Loans Paid In Full 176 Ending Scheduled Collateral Loan Count ~~871~~865 Beginning Scheduled Collateral Balance ~~407~~398,~~210~~667,~~388~~975.3767 Ending Scheduled Collateral Balance ~~398~~394,~~667~~376,~~975~~130.6799 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2004 ~~399~~395,~~356~~075,~~475~~012.2140 Monthly P &I Constant 2,~~887~~833,~~164~~632.7341 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 106,~~249~~077,~~504~~536.1472 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~398~~394,~~667~~376,~~975~~130.6799 Scheduled Principal ~~860~~850,~~332~~110.6412 Unscheduled Principal 73,~~682~~441,~~080~~734.0656

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 30 Year Fixed Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 6.~~114030~~112003 5.~~644232~~643755 5.~~972830~~970449 Weighted Average Net Rate 5.~~864030~~862003 5.~~394232~~393755 5.~~722830~~720449 Weighted Average Maturity ~~340~~339 ~~159~~158 1 Beginning Loan Count ~~609~~595 ~~279~~276 ~~888~~871 Loans Paid In Full 145 31 176 Ending Loan Count ~~595~~590 ~~276~~275 ~~871~~865 Beginning Scheduled Balance ~~284~~278,~~821~~148,~~596~~293.4058 ~~122~~120,~~388~~519,~~791~~682.9709 ~~407~~398,~~210~~667,~~388~~975.3767 Ending scheduled Balance ~~278~~274,~~148~~992,~~293~~376.5808 ~~120~~119,~~519~~383,~~682~~754.0991 ~~398~~394,~~667~~376,~~975~~130.6799 Record Date 0809/3130/2004 0809/3130/2004 0809/3130/2004 Principal And Interest Constant 1,~~771~~729,~~635~~319.7558 1,~~115~~104,~~528~~312.9883 2,~~887~~833,~~164~~632.7341 Scheduled Principal ~~320~~312,~~462~~616.5888 ~~539~~537,~~870~~493.0624 ~~860~~850,~~332~~110.6412 Unscheduled Principal 62,~~352~~843,~~840~~300.2462 1598,~~329,239~~433.8294 73,~~682~~441,~~080~~734.0656 Scheduled Interest 1,~~451~~416,~~173~~702.1770 ~~575~~566,~~658~~819.9259 21,~~026~~983,~~832~~522.0929 Servicing Fees 5957,~~337~~947.8458 25,~~497~~108.6727 8483,~~835~~055.5185 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~712~~695.0638 ~~305~~301.9831 ~~1,018~~996.0469 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,~~391~~358,~~123~~059.2774 ~~549~~541,~~855~~410.2701 1,~~940~~899,~~978~~469.5475 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.~~861030~~859003 5.~~391232~~390755 5.~~719830~~717449

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 2311.~~737896~~612328% Subordinate % 45.~~973869~~087161% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 9594.~~026131~~912839% Group 2 - 30 Year Fixed CPR 125.~~333143~~823739% Subordinate % 2.~~299122~~324480% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~700878~~675520%

Filing Compare · BANC OF AMERICA MORTGAGE SEC INC MORT PS THR CERT SER 2003-2