8-K 1 baa03009_dec.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-13 54-2132821 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-9 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 2003-9 Trust, relating to the December 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 ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-9 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: 12/27/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-9 Trust, relating to the December 27, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 811/3130/2004 Distribution Date: 912/27/2004 ~~BAA~~Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Series: 2003-9 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-CB-1 05948KFV6 SEN 5.50000% 9085,~~082~~101,~~785~~077.6498 ~~412~~390,~~879~~046.4162 21,~~046~~347,~~767~~724.5261 1-CB-2 05948KFW4 SEN 5.50000% ~~117~~109,~~986~~695,~~783~~582.5277 ~~540~~502,~~772~~771.7343 32,~~394~~253,~~134~~355.7903 1-CB-3 05948KFX2 SEN 5.50000% 32,~~067~~852,~~777~~197.2655 1413,~~060~~072.6557 8858,~~250~~589.9854 1-CB-4 05948KFY0 SEN 5.50000% 18,256,000.00 83,673.3334 0.00 1-CB-5 05948KFZ7 SEN 5.50000% 11,~~614~~774,~~138~~565.2873 53,~~231~~966.4676 (53,~~231~~966.4676) 1-CB-WIO 05948KGB9 SEN 0.~~50761~~50018% 0.00 6560,~~016~~464.2198 0.00 1-CB-R 05948KGA1 SEN 5.50000% 0.00 0.0300 0.00 2-NC-1 05948KGC7 SEN 5.50000% 2018,~~144~~508,~~435~~953.3762 9284,~~328~~832.6671 34706,~~155~~118.0020 2-NC-2 05948KGD5 SEN 5.50000% 3,937,000.00 18,044.58 0.00 2-NC-WIO 05948KGE3 SEN 0.~~47780~~48450% 0.00 7,~~801~~257.4796 0.00 3-A-1 05948KGF0 SEN 4.75000% ~~140~~134,~~264~~754,~~667~~995.3497 ~~555~~533,~~214~~405.4232 2,~~386~~492,~~054~~189.8614 3-A-2 05948KGG8 SEN 4.75000% 2,~~525~~426,~~406~~207.9157 9,~~996~~603.4074 4244,~~959~~870.9283 3-A-WIO 05948KGH6 SEN 0.~~58183~~58109% 0.00 4644,~~186~~302.4244 0.00 PO 05948KGJ2 PO 0.00000% 8,~~515~~190,~~836~~167.7085 0.00 ~~112~~67,~~472~~450.3579 X-B-1 05948KGK9 SUB 5.50000% 6,~~746~~723,709.2012 30,~~922~~817.4200 7,~~607~~763.5101 X-B-2 05948KGL7 SUB 5.50000% 3,~~138~~128,~~901~~200.5174 14,~~386~~337.6359 3,~~539~~611.3973 X-B-3 05948KGM5 SUB 5.50000% 1,~~568~~563,~~956~~607.1343 7,~~191~~166.0553 1,~~769~~805.1430 X-B-4 05948KGS2 SUB 5.50000% 1,~~568~~563,~~956~~607.1343 7,~~191~~166.0553 1,~~769~~805.1430 X-B-5 05948KGT0 SUB 5.50000% 1,~~099~~095,~~060~~313.6990 5,~~037~~020.3619 1,~~239~~264.2962 X-B-6 05948KGU7 SUB 5.50000% 1,~~255~~251,~~845~~564.9568 5,~~755~~736.9634 1,~~416~~445.0802 3-B-1 05948KGN3 SUB 4.75000% 1,~~652~~631,~~553~~592.1420 6,~~541~~458.3639 67,~~950~~052.8380 3-B-2 05948KGP8 SUB 4.75000% ~~550~~543,~~530~~547.7987 2,~~179~~151.1854 2,~~315~~349.6057 3-B-3 05948KGQ6 SUB 4.75000% ~~550~~543,~~530~~547.7987 2,~~179~~151.1854 2,~~315~~349.6057 3-B-4 05948KGV5 SUB 4.75000% ~~314~~310,~~177~~192.2524 1,~~243~~227.6284 1,~~321~~340.4785 3-B-5 05948KGW3 SUB 4.75000% ~~157~~155,~~569~~570.0242 ~~623~~615.7180 ~~662~~672.7548 3-B-6 05948KGX1 SUB 4.75000% ~~236~~233,~~580~~579.3355 ~~936~~924.4659 ~~995~~1,009.0868 SES 05948KGR4 SEN 0.00000% 0.00 7773,~~913~~262.7540 0.00 Totals ~~435~~414,~~235~~240,~~201~~782.9549 21,~~061~~958,~~307~~478.5073 86,~~083~~948,~~465~~801.8431

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-CB-1 0.00 8883,~~036~~753,~~018~~353.1237 21,~~459~~737,~~646~~771.9323 0.00 1-CB-2 0.00 ~~114~~107,~~592~~442,~~648~~227.73 32,~~934~~756,~~907~~126.5246 0.00 1-CB-3 0.00 2,~~979~~793,~~526~~608.2801 ~~102~~71,~~311~~662.6311 0.00 1-CB-4 0.00 18,256,000.00 83,673.3334 0.00 1-CB-5 0.00 11,~~667~~828,~~369~~532.7449 0.00 0.00 1-CB-WIO 0.00 0.00 6560,~~016~~464.2198 0.00 1-CB-R 0.00 0.00 0.0300 0.00 2-NC-1 0.00 2017,~~110~~802,~~280~~835.3842 ~~126~~790,~~483~~950.6691 0.00 2-NC-2 0.00 3,937,000.00 18,044.58 0.00 2-NC-WIO 0.00 0.00 7,~~801~~257.4796 0.00 3-A-1 0.00 ~~137~~132,~~878~~262,~~612~~806.4883 23,~~941~~025,~~269~~594.2846 0.00 3-A-2 0.00 2,~~482~~381,~~446~~336.9874 5254,~~956~~474.3257 0.00 3-A-WIO 0.00 0.00 4644,~~186~~302.4244 0.00 PO 0.00 8,~~403~~122,~~364~~717.3507 ~~112~~67,~~472~~450.3579 0.00 X-B-1 0.00 6,~~739~~715,~~101~~946.6812 38,~~529~~580.9301 0.00 X-B-2 0.00 3,~~135~~124,~~362~~589.1201 17,~~926~~949.0232 0.00 X-B-3 0.00 1,~~567~~561,~~186~~802.9913 8,~~960~~971.1983 0.00 X-B-4 0.00 1,~~567~~561,~~186~~802.9913 8,~~960~~971.1983 0.00 X-B-5 0.00 1,~~097~~094,~~821~~049.4029 6,~~276~~284.6581 0.00 X-B-6 0.00 1,~~254~~250,~~429~~119.8866 7,~~172~~181.0436 0.00 3-B-1 0.00 1,~~645~~624,~~602~~539.3140 13,~~492~~511.19 0.00 3-B-2 0.00 ~~548~~541,~~215~~198.1930 4,~~494~~501.7811 0.00 3-B-3 0.00 ~~548~~541,~~215~~198.1930 4,~~494~~501.7811 0.00 3-B-4 0.00 ~~312~~308,~~855~~851.7939 2,~~565~~568.0969 0.00 3-B-5 0.00 ~~156~~154,~~906~~897.2794 1,~~286~~288.4628 0.00 3-B-6 0.00 ~~235~~232,~~585~~569.2587 1,~~931~~934.5427 0.00 SES 0.00 0.00 7773,~~913~~262.7540 0.00 Totals 0.00 ~~427~~407,~~151~~291,~~736~~981.1220 108,~~144~~907,~~773~~280.3404 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-CB-1 100,000,000.00 9085,~~082~~101,~~785~~077.6498 ~~101~~98,~~951~~558.6896 1,~~944~~249,~~815~~165.8465 0.00 0.00 1-CB-2 134,687,000.00 ~~117~~109,~~986~~695,~~783~~582.5277 ~~169~~164,~~065~~787.4961 32,~~225~~088,~~069~~567.3042 0.00 0.00 1-CB-3 3,502,000.00 32,~~067~~852,~~777~~197.2655 4,~~395~~284.8865 8354,~~855~~304.1189 0.00 0.00 1-CB-4 18,256,000.00 18,256,000.00 0.00 0.00 0.00 0.00 1-CB-5 11,095,000.00 11,~~614~~774,~~138~~565.2873 0.00 0.00 (53,~~231~~966.4676) 0.00 1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00 1-CB-R 100.00 0.00 0.00 0.00 0.00 0.00 2-NC-1 23,716,000.00 2018,~~144~~508,~~435~~953.3762 2625,~~172~~132.3706 7680,~~982~~986.6314 0.00 0.00 2-NC-2 3,937,000.00 3,937,000.00 0.00 0.00 0.00 0.00 2-NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 154,905,000.00 ~~140~~134,~~264~~754,~~667~~995.3497 ~~589~~582,~~968~~498.6429 1,~~796~~909,~~086~~690.2385 0.00 0.00 3-A-2 2,789,000.00 2,~~525~~426,~~406~~207.9157 10,~~622~~487.1464 3234,~~337~~383.7819 0.00 0.00 3-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 PO 8,953,551.00 8,~~515~~190,~~836~~167.7085 18,~~533~~281.0665 9349,~~939~~169.2914 0.00 0.00 X-B-1 6,820,000.00 6,~~746~~723,709.2012 7,~~607~~763.5101 0.00 0.00 0.00 X-B-2 3,173,000.00 3,~~138~~128,~~901~~200.5174 3,~~539~~611.3973 0.00 0.00 0.00 X-B-3 1,586,000.00 1,~~568~~563,~~956~~607.1343 1,~~769~~805.1430 0.00 0.00 0.00 X-B-4 1,586,000.00 1,~~568~~563,~~956~~607.1343 1,~~769~~805.1430 0.00 0.00 0.00 X-B-5 1,111,000.00 1,~~099~~095,~~060~~313.6990 1,~~239~~264.2962 0.00 0.00 0.00 X-B-6 1,269,486.00 1,~~255~~251,~~845~~564.9568 1,~~416~~445.0802 0.00 0.00 0.00 3-B-1 1,720,000.00 1,~~652~~631,~~553~~592.1420 67,~~950~~052.8380 0.00 0.00 0.00 3-B-2 573,000.00 ~~550~~543,~~530~~547.7987 2,~~315~~349.6057 0.00 0.00 0.00 3-B-3 573,000.00 ~~550~~543,~~530~~547.7987 2,~~315~~349.6057 0.00 0.00 0.00 3-B-4 327,000.00 ~~314~~310,~~177~~192.2524 1,~~321~~340.4785 0.00 0.00 0.00 3-B-5 164,000.00 ~~157~~155,~~569~~570.0242 ~~662~~672.7548 0.00 0.00 0.00 3-B-6 246,236.00 ~~236~~233,~~580~~579.3355 ~~995~~1,009.0868 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 480,989,373.00 ~~435~~414,~~235~~240,~~201~~782.9549 ~~952~~936,~~611~~500.1479 76,~~184~~066,~~086~~267.1828 (53,~~231~~966.4676) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-CB-1 21,~~046~~347,~~767~~724.5261 8883,~~036~~753,~~018~~353.1237 0.~~88036018~~83753353 21,~~046~~347,~~767~~724.5261 1-CB-2 32,~~394~~253,~~134~~355.7903 ~~114~~107,~~592~~442,~~648~~227.73 0.~~85080705~~79771788 32,~~394~~253,~~134~~355.7903 1-CB-3 8858,~~250~~589.9854 2,~~979~~793,~~526~~608.2801 0.~~85080705~~79771788 8858,~~250~~589.9854 1-CB-4 0.00 18,256,000.00 1.00000000 0.00 1-CB-5 (53,~~231~~966.4676) 11,~~667~~828,~~369~~532.7449 1.~~05158808~~06611379 (53,~~231~~966.4676) 1-CB-WIO 0.00 0.00 0.00000000 0.00 1-CB-R 0.00 0.00 0.00000000 0.00 2-NC-1 34706,~~155~~118.00 20 17,~~110~~802,~~280~~835.3842 0.~~84796257~~75066771 34706,~~155~~118.0020 2-NC-2 0.00 3,937,000.00 1.00000000 0.00 2-NC-WIO 0.00 0.00 0.00000000 0.00 3-A-1 2,~~386~~492,~~054~~189.8614 ~~137~~132,~~878~~262,~~612~~806.4883 0.~~89008497~~85383175 2,~~386~~492,~~054~~189.8614 3-A-2 4244,~~959~~870.9283 2,~~482~~381,~~446~~336.9874 0.~~89008497~~85383175 4244,~~959~~870.9283 3-A-WIO 0.00 0.00 0.00000000 0.00 PO ~~112~~67,~~472~~450.3579 8,~~403~~122,~~364~~717.3507 0.~~93855101~~90720621 ~~112~~67,~~472~~450.3579 X-B-1 7,~~607~~763.5101 6,~~739~~715,~~101~~946.6812 0.~~98813808~~98474283 7,~~607~~763.5101 X-B-2 3,~~539~~611.3973 3,~~135~~124,~~362~~589.1201 0.~~98813808~~98474283 3,~~539~~611.3973 X-B-3 1,~~769~~805.1430 1,~~567~~561,~~186~~802.9913 0.~~98813808~~98474283 1,~~769~~805.1430 X-B-4 1,~~769~~805.1430 1,~~567~~561,~~186~~802.9913 0.~~98813808~~98474283 1,~~769~~805.1430 X-B-5 1,~~239~~264.2962 1,~~097~~094,~~821~~049.4029 0.~~98813807~~98474284 1,~~239~~264.2962 X-B-6 1,~~416~~445.0802 1,~~254~~250,~~429~~119.8866 0.~~98813999~~98474474 1,~~416~~445.0802 3-B-1 67,~~950~~052.8380 1,~~645~~624,~~602~~539.3140 0.~~95674553~~94449965 67,~~950~~052.8380 3-B-2 2,~~315~~349.6057 ~~548~~541,~~215~~198.1930 0.~~95674553~~94449965 2,~~315~~349.6057 3-B-3 2,~~315~~349.6057 ~~548~~541,~~215~~198.1930 0.~~95674553~~94449965 2,~~315~~349.6057 3-B-4 1,~~321~~340.4785 ~~312~~308,~~855~~851.7939 0.~~95674554~~94449966 1,~~321~~340.4785 3-B-5 ~~662~~672.7548 ~~156~~154,~~906~~897.2794 0.~~95674555~~94449963 ~~662~~672.7548 3-B-6 ~~995~~1,009.0868 ~~235~~232,~~585~~569.2587 0.~~95674576~~94449987 ~~995~~1,009.0868 SES 0.00 0.00 0.00000000 0.00 Totals 86,~~083~~948,~~465~~801.8431 ~~427~~407,~~151~~291,~~736~~981.1220 0.~~88806897~~84677958 86,~~083~~948,~~465~~801.8431

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-CB-1 100,000,000.00 ~~900~~851.~~82785640~~01077980 10.~~01951680~~98558960 1912.~~44815840~~49165650 0.00000000 1-CB-2 134,687,000.00 ~~876~~814.~~00721317~~44818557 1.~~25524728~~22348564 2315.~~94491896~~50682263 0.00000000 1-CB-3 3,502,000.00 ~~876~~814.~~00721302~~44818675 1.~~25524843~~22348658 2315.~~94492005~~50682182 0.00000000 1-CB-4 18,256,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-CB-5 11,095,000.00 ~~1046~~1061.~~79029112~~24972781 0.00000000 0.00000000 (4.~~79778819~~86406129) 1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-CB-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 23,716,000.00 ~~849~~780.~~40273950~~44162675 1.~~10357438~~05970906 028.~~33659260~~71420729 0.00000000 2-NC-2 3,937,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 154,905,000.00 ~~905~~869.~~48831439~~92024770 3.~~80858358~~76035822 1112.~~59475956~~32814209 0.00000000 3-A-2 2,789,000.00 ~~905~~869.~~48831481~~92024740 3.~~80858372~~76035855 1112.~~59475798~~32814270 0.00000000 3-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 8,953,551.00 ~~951~~914.~~11277079~~73962118 2.~~06991170~~04183234 105.~~49184731~~49157982 0.00000000 X-B-1 6,820,000.00 ~~989~~985.~~25354839~~88110264 1.~~11547067~~13827126 0.00000000 0.00000000 X-B-2 3,173,000.00 ~~989~~985.~~25354869~~88110306 1.~~11547116~~13826978 0.00000000 0.00000000 X-B-3 1,586,000.00 ~~989~~985.~~25354981~~88110340 1.~~11547289~~13827238 0.00000000 0.00000000 X-B-4 1,586,000.00 ~~989~~985.~~25354981~~88110340 1.~~11547289~~13827238 0.00000000 0.00000000 X-B-5 1,111,000.00 ~~989~~985.~~25354635~~88109811 1.~~11547255~~13827183 0.00000000 0.00000000 X-B-6 1,269,486.00 ~~989~~985.~~25545457~~88301092 1.~~11547508~~13827171 0.00000000 0.00000000 3-B-1 1,720,000.00 ~~960~~948.~~78670930~~60011628 4.~~04118023~~10046512 0.00000000 0.00000000 3-B-2 573,000.00 ~~960~~948.~~78671902~~60012216 4.~~04118674~~10047120 0.00000000 0.00000000 3-B-3 573,000.00 ~~960~~948.~~78671902~~60012216 4.~~04118674~~10047120 0.00000000 0.00000000 3-B-4 327,000.00 ~~960~~948.~~78669725~~60012232 4.~~04119266~~10045872 0.00000000 0.00000000 3-B-5 164,000.00 ~~960~~948.~~78670732~~60012195 4.~~04115854~~10048780 0.00000000 0.00000000 3-B-6 246,236.00 ~~960~~948.~~78692799~~60032652 4.~~04116376~~10045647 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-CB-1 0.00000000 2013.~~46767520~~47724610 ~~880~~837.~~36018120~~53353370 0.~~88036018~~83753353 2013.~~46767520~~47724610 1-CB-2 0.00000000 2516.~~20016624~~73030827 ~~850~~797.~~80704693~~71787723 0.~~85080705~~79771788 2516.~~20016624~~73030827 1-CB-3 0.00000000 2516.~~20016562~~73030840 ~~850~~797.~~80704740~~71787836 0.~~85080705~~79771788 2516.~~20016562~~73030840 1-CB-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-CB-5 0.00000000 (4.~~79778819~~86406129) 1,~~051~~066.~~58807932~~11378909 1.~~05158808~~06611379 (4.~~79778819~~86406129) 1-CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 0.00000000 129.~~44016698~~77391634 ~~847~~750.~~96257295~~66771041 0.~~84796257~~75066771 129.~~44016698~~77391634 2-NC-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 1516.~~40334308~~08850031 ~~890~~853.~~08497130~~83174739 0.~~89008497~~85383175 1516.~~40334308~~08850031 3-A-2 0.00000000 1516.~~40334170~~08850125 ~~890~~853.~~08496952~~83174615 0.~~89008497~~85383175 1516.~~40334170~~08850125 3-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 127.~~56175902~~53341216 ~~938~~907.~~55101177~~20621014 0.~~93855101~~90720621 127.~~56175902~~53341216 X-B-1 0.00000000 1.~~11547067~~13827126 ~~988~~984.~~13807625~~74283284 0.~~98813808~~98474283 1.~~11547067~~13827126 X-B-2 0.00000000 1.~~11547116~~13826978 ~~988~~984.~~13807753~~74283328 0.~~98813808~~98474283 1.~~11547116~~13826978 X-B-3 0.00000000 1.~~11547289~~13827238 ~~988~~984.~~13807692~~74283102 0.~~98813808~~98474283 1.~~11547289~~13827238 X-B-4 0.00000000 1.~~11547289~~13827238 ~~988~~984.~~13807692~~74283102 0.~~98813808~~98474283 1.~~11547289~~13827238 X-B-5 0.00000000 1.~~11547255~~13827183 ~~988~~984.~~13807381~~74283528 0.~~98813807~~98474284 1.~~11547255~~13827183 X-B-6 0.00000000 1.~~11547508~~13827171 ~~988~~984.~~13998736~~74473921 0.~~98813999~~98474474 1.~~11547508~~13827171 3-B-1 0.00000000 4.~~04118023~~10046512 ~~956~~944.~~74552907~~49965116 0.~~95674553~~94449965 4.~~04118023~~10046512 3-B-2 0.00000000 4.~~04118674~~10047120 ~~956~~944.~~74553229~~49965096 0.~~95674553~~94449965 4.~~04118674~~10047120 3-B-3 0.00000000 4.~~04118674~~10047120 ~~956~~944.~~74553229~~49965096 0.~~95674553~~94449965 4.~~04118674~~10047120 3-B-4 0.00000000 4.~~04119266~~10045872 ~~956~~944.~~74553517~~49966361 0.~~95674554~~94449966 4.~~04119266~~10045872 3-B-5 0.00000000 4.~~04115854~~10048780 ~~956~~944.~~74554878~~49963415 0.~~95674555~~94449963 4.~~04115854~~10048780 3-B-6 0.00000000 4.~~04116376~~10045647 ~~956~~944.~~74576423~~49987004 0.~~95674576~~94449987 4.~~04116376~~10045647 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-CB-1 100,000,000.00 5.50000% 9085,~~082~~101,~~785~~077.6498 ~~412~~390,~~879~~046.4361 0.00 0.00 1-CB-2 134,687,000.00 5.50000% ~~117~~109,~~986~~695,~~783~~582.5277 ~~540~~502,~~772~~771.7642 0.00 0.00 1-CB-3 3,502,000.00 5.50000% 32,~~067~~852,~~777~~197.2655 1413,~~060~~072.6557 0.00 0.00 1-CB-4 18,256,000.00 5.50000% 18,256,000.00 83,673.33 0.00 0.00 1-CB-5 11,095,000.00 5.50000% 11,~~614~~774,~~138~~565.2873 53,~~231~~966.4776 0.00 0.00 1-CB-WIO 0.00 0.~~50761~~50018% ~~153~~145,~~698~~064,~~152~~174.7913 6560,~~016~~464.2198 0.00 0.00 1-CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-NC-1 23,716,000.00 5.50000% 2018,~~144~~508,~~435~~953.3762 9284,~~328~~832.6670 0.00 0.00 2-NC-2 3,937,000.00 5.50000% 3,937,000.00 18,044.58 0.00 0.00 2-NC-WIO 0.00 0.~~47780~~48450% 1917,~~593~~976,~~542~~272.4666 7,~~801~~257.4796 0.00 0.00 3-A-1 154,905,000.00 4.75000% ~~140~~134,~~264~~754,~~667~~995.3497 ~~555~~533,~~214~~405.3119 0.00 0.00 3-A-2 2,789,000.00 4.75000% 2,~~525~~426,~~406~~207.9157 9,~~996~~603.4074 0.00 0.00 3-A-WIO 0.00 0.~~58183~~58109% 9591,~~257~~487,~~393~~925.0643 4644,~~186~~302.4143 0.00 0.00 PO 8,953,551.00 0.00000% 8,~~515~~190,~~836~~167.7085 0.00 0.00 0.00 X-B-1 6,820,000.00 5.50000% 6,~~746~~723,709.2012 30,~~922~~817.4200 0.00 0.00 X-B-2 3,173,000.00 5.50000% 3,~~138~~128,~~901~~200.5174 14,~~386~~337.6359 0.00 0.00 X-B-3 1,586,000.00 5.50000% 1,~~568~~563,~~956~~607.1343 7,~~191~~166.0553 0.00 0.00 X-B-4 1,586,000.00 5.50000% 1,~~568~~563,~~956~~607.1343 7,~~191~~166.0553 0.00 0.00 X-B-5 1,111,000.00 5.50000% 1,~~099~~095,~~060~~313.6990 5,~~037~~020.3619 0.00 0.00 X-B-6 1,269,486.00 5.50000% 1,~~255~~251,~~845~~564.9568 5,~~755~~736.9634 0.00 0.00 3-B-1 1,720,000.00 4.75000% 1,~~652~~631,~~553~~592.1420 6,~~541~~458.3639 0.00 0.00 3-B-2 573,000.00 4.75000% ~~550~~543,~~530~~547.7987 2,~~179~~151.1854 0.00 0.00 3-B-3 573,000.00 4.75000% ~~550~~543,~~530~~547.7987 2,~~179~~151.1854 0.00 0.00 3-B-4 327,000.00 4.75000% ~~314~~310,~~177~~192.2524 1,~~243~~227.6284 0.00 0.00 3-B-5 164,000.00 4.75000% ~~157~~155,~~569~~570.0242 ~~623~~615.7180 0.00 0.00 3-B-6 246,236.00 4.75000% ~~236~~233,~~580~~579.3355 ~~936~~924.4659 0.00 0.00 SES 0.00 0.00000% ~~435~~414,~~235~~240,~~203~~783.4295 0.00 0.00 0.00 Totals 480,989,373.00 1,~~983~~885,~~393~~216.6615 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-CB-1 (0.0201) 0.00 ~~412~~390,~~879~~046.4162 0.00 8883,~~036~~753,~~018~~353.1237 1-CB-2 (0.0301) 0.00 ~~540~~502,~~772~~771.7343 0.00 ~~114~~107,~~592~~442,~~648~~227.73 1-CB-3 0.00 0.00 1413,~~060~~072.6557 0.00 2,~~979~~793,~~526~~608.2801 1-CB-4 0.00 0.00 83,673.3334 0.00 18,256,000.00 1-CB-5 0.00 0.00 53,~~231~~966.4676 0.00 11,~~667~~828,~~369~~532.7449 1-CB-WIO 0.00 0.00 6560,~~016~~464.2198 0.00 ~~150~~142,~~358~~170,~~093~~640.4271 1-CB-R 0.00 0.00 0.0300 0.00 0.00 2-NC-1 0.00 0.00 9284,~~328~~832.6671 0.00 2017,~~110~~802,~~280~~835.3842 2-NC-2 0.00 0.00 18,044.58 0.00 3,937,000.00 2-NC-WIO 0.00 0.00 7,~~801~~257.4796 0.00 1917,~~565~~276,~~494~~325.9622 3-A-1 (0.1112) 0.00 ~~555~~533,~~214~~405.4232 0.00 ~~137~~132,~~878~~262,~~612~~806.4883 3-A-2 0.00 0.00 9,~~996~~603.4074 0.00 2,~~482~~381,~~446~~336.9874 3-A-WIO (0.01) 0.00 4644,~~186~~302.4244 0.00 9389,~~540~~486,~~297~~824.7937 PO 0.00 0.00 0.00 0.00 8,~~403~~122,~~364~~717.3507 X-B-1 0.00 0.00 30,~~922~~817.4200 0.00 6,~~739~~715,~~101~~946.6812 X-B-2 0.00 0.00 14,~~386~~337.6359 0.00 3,~~135~~124,~~362~~589.1201 X-B-3 0.00 0.00 7,~~191~~166.0553 0.00 1,~~567~~561,~~186~~802.9913 X-B-4 0.00 0.00 7,~~191~~166.0553 0.00 1,~~567~~561,~~186~~802.9913 X-B-5 0.00 0.00 5,~~037~~020.3619 0.00 1,~~097~~094,~~821~~049.4029 X-B-6 0.00 0.00 5,~~755~~736.9634 0.00 1,~~254~~250,~~429~~119.8866 3-B-1 0.00 0.00 6,~~541~~458.3639 0.00 1,~~645~~624,~~602~~539.3140 3-B-2 0.00 0.00 2,~~179~~151.1854 0.00 ~~548~~541,~~215~~198.1930 3-B-3 0.00 0.00 2,~~179~~151.1854 0.00 ~~548~~541,~~215~~198.1930 3-B-4 0.00 0.00 1,~~243~~227.6284 0.00 ~~312~~308,~~855~~851.7939 3-B-5 0.00 0.00 ~~623~~615.7180 0.00 ~~156~~154,~~906~~897.2794 3-B-6 0.00 0.00 ~~936~~924.4659 0.00 ~~235~~232,~~585~~569.2587 SES 0.00 0.00 7773,~~913~~262.7540 0.00 ~~427~~407,~~151~~291,~~737~~982.5866 Totals (0.0715) 0.00 21,~~061~~958,~~307~~478.5073 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-CB-1 100,000,000.00 5.50000% ~~900~~851.~~82785640~~01077980 43.~~12879430~~90046610 0.00000000 0.00000000 1-CB-2 134,687,000.00 5.50000% ~~876~~814.~~00721317~~44818557 43.~~01503308~~73288751 0.00000000 0.00000000 1-CB-3 3,502,000.00 5.50000% ~~876~~814.~~00721302~~44818675 43.~~01503427~~73288692 0.00000000 0.00000000 1-CB-4 18,256,000.00 5.50000% 1000.00000000 4.58333315 0.00000000 0.00000000 1-CB-5 11,095,000.00 5.50000% ~~1046~~1061.~~79029112~~24972781 4.~~79778909~~86406129 0.00000000 0.00000000 1-CB-WIO 0.00 0.~~50761~~50018% ~~878~~829.~~51471721~~16423913 0.~~37162254~~34560841 0.00000000 0.00000000 1-CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-NC-1 23,716,000.00 5.50000% ~~849~~780.~~40273950~~44162675 3.~~89309580~~57702395 0.00000000 0.00000000 2-NC-2 3,937,000.00 5.50000% 1000.00000000 4.58333249 0.00000000 0.00000000 2-NC-WIO 0.00 0.~~47780~~48450% ~~848~~778.~~11523954~~11099367 0.~~33769011~~31416404 0.00000000 0.00000000 3-A-1 154,905,000.00 4.75000% ~~905~~869.~~48831439~~92024770 3.~~58422459~~44343430 0.00000000 0.00000000 3-A-2 2,789,000.00 4.75000% ~~905~~869.~~48831481~~92024740 3.~~58422374~~44343492 0.00000000 0.00000000 3-A-WIO 0.00 0.~~58183~~58109% ~~892~~857.~~47002787~~15374665 0.~~43272218~~41507110 0.00000000 0.00000000 PO 8,953,551.00 0.00000% ~~951~~914.~~11277079~~73962118 0.00000000 0.00000000 0.00000000 X-B-1 6,820,000.00 5.50000% ~~989~~985.~~25354839~~88110264 4.~~53407918~~51862170 0.00000000 0.00000000 X-B-2 3,173,000.00 5.50000% ~~989~~985.~~25354869~~88110306 4.~~53407816~~51862275 0.00000000 0.00000000 X-B-3 1,586,000.00 5.50000% ~~989~~985.~~25354981~~88110340 4.~~53407945~~51861917 0.00000000 0.00000000 X-B-4 1,586,000.00 5.50000% ~~989~~985.~~25354981~~88110340 4.~~53407945~~51861917 0.00000000 0.00000000 X-B-5 1,111,000.00 5.50000% ~~989~~985.~~25354635~~88109811 4.~~53407741~~51862286 0.00000000 0.00000000 X-B-6 1,269,486.00 5.50000% ~~989~~985.~~25545457~~88301092 4.~~53408702~~51863195 0.00000000 0.00000000 3-B-1 1,720,000.00 4.75000% ~~960~~948.~~78670930~~60011628 3.~~80311628~~75487791 0.00000000 0.00000000 3-B-2 573,000.00 4.75000% ~~960~~948.~~78671902~~60012216 3.~~80310646~~75486911 0.00000000 0.00000000 3-B-3 573,000.00 4.75000% ~~960~~948.~~78671902~~60012216 3.~~80310646~~75486911 0.00000000 0.00000000 3-B-4 327,000.00 4.75000% ~~960~~948.~~78669725~~60012232 3.~~80311927~~75486239 0.00000000 0.00000000 3-B-5 164,000.00 4.75000% ~~960~~948.~~78670732~~60012195 3.~~80310976~~75487805 0.00000000 0.00000000 3-B-6 246,236.00 4.75000% ~~960~~948.~~78692799~~60032652 3.~~80309947~~75489368 0.00000000 0.00000000 SES 0.00 0.00000% ~~904~~861.~~87488266~~22647668 0.00000000 0.00000000 0.00000000 (5) All classes are per $1000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-CB-1 (0.~~00000020~~00000010) 0.00000000 43.~~12879410~~90046620 0.00000000 ~~880~~837.~~36018120~~53353370 1-CB-2 (0.~~00000022~~00000007) 0.00000000 43.~~01503285~~73288758 0.00000000 ~~850~~797.~~80704693~~71787723 1-CB-3 0.00000000 0.00000000 43.~~01503427~~73288692 0.00000000 ~~850~~797.~~80704740~~71787836 1-CB-4 0.00000000 0.00000000 4.~~58333315~~58333370 0.00000000 1000.00000000 1-CB-5 0.00000000 0.00000000 4.~~79778819~~86406129 0.00000000 ~~1051~~1066.~~58807932~~11378909 1-CB-WIO 0.00000000 0.00000000 0.~~37162254~~34560841 0.00000000 ~~859~~812.~~42345776~~62525250 1-CB-R 0.00000000 0.00000000 0.~~30000000~~00000000 0.00000000 0.00000000 2-NC-1 0.00000000 0.00000000 3.~~89309580~~57702437 0.00000000 ~~847~~750.~~96257295~~66771041 2-NC-2 0.00000000 0.00000000 4.58333249 0.00000000 1000.00000000 2-NC-WIO 0.00000000 0.00000000 0.~~33769011~~31416404 0.00000000 ~~846~~747.~~90119097~~81345600 3-A-1 (0.~~00000071~~00000077) 0.00000000 3.~~58422530~~44343514 0.00000000 ~~890~~853.~~08497130~~83174739 3-A-2 0.00000000 0.00000000 3.~~58422374~~44343492 0.00000000 ~~890~~853.~~08496952~~83174615 3-A-WIO (0.00000009) 0.00000000 0.~~43272227~~41507119 0.00000000 ~~876~~838.~~38249897~~40535704 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~938~~907.~~55101177~~20621014 X-B-1 0.00000000 0.00000000 4.~~53407918~~51862170 0.00000000 ~~988~~984.~~13807625~~74283284 X-B-2 0.00000000 0.00000000 4.~~53407816~~51862275 0.00000000 ~~988~~984.~~13807753~~74283328 X-B-3 0.00000000 0.00000000 4.~~53407945~~51861917 0.00000000 ~~988~~984.~~13807692~~74283102 X-B-4 0.00000000 0.00000000 4.~~53407945~~51861917 0.00000000 ~~988~~984.~~13807692~~74283102 X-B-5 0.00000000 0.00000000 4.~~53407741~~51862286 0.00000000 ~~988~~984.~~13807381~~74283528 X-B-6 0.00000000 0.00000000 4.~~53408702~~51863195 0.00000000 ~~988~~984.~~13998736~~74473921 3-B-1 0.00000000 0.00000000 3.~~80311628~~75487791 0.00000000 ~~956~~944.~~74552907~~49965116 3-B-2 0.00000000 0.00000000 3.~~80310646~~75486911 0.00000000 ~~956~~944.~~74553229~~49965096 3-B-3 0.00000000 0.00000000 3.~~80310646~~75486911 0.00000000 ~~956~~944.~~74553229~~49965096 3-B-4 0.00000000 0.00000000 3.~~80311927~~75486239 0.00000000 ~~956~~944.~~74553517~~49966361 3-B-5 0.00000000 0.00000000 3.~~80310976~~75487805 0.00000000 ~~956~~944.~~74554878~~49963415 3-B-6 0.00000000 0.00000000 3.~~80309947~~75489368 0.00000000 ~~956~~944.~~74576423~~49987004 SES 0.00000000 0.00000000 0.~~16198643~~15231605 0.00000000 ~~888~~846.~~06896910~~77958520 (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 1-CB-PO 0.00000% 0.00 0.00 5,~~934~~695,~~638~~793.1773 5,~~847~~645,~~957~~797.8901 9491.~~29422153~~03451906% 2-NC-PO 0.00000% 0.00 0.00 ~~303~~302,~~686~~491.51 ~~303~~302,~~283~~083.9470 98.~~67256413~~28206947% 3-A-PO 0.00000% 0.00 0.00 2,~~277~~191,~~512~~882.0161 2,~~252~~174,~~122~~836.5235 9288.~~13520392~~97339679% 1-CB-SES 0.00000% ~~260~~247,~~894~~279,~~388~~744.4797 ~~255~~243,~~315~~607,~~995~~942.8144 0.00 0.00 8884.~~69869465~~63122897% 2-NC-SES 0.00000% 2524,~~811~~169,~~286~~922.7306 2523,~~775~~461,~~179~~804.1747 0.00 0.00 8779.~~66657910~~79832550% 3-A-SES 0.00000% ~~148~~142,~~529~~791,~~528~~116.2292 ~~146~~140,~~060~~222,~~562~~235.6075 0.00 0.00 8985.~~20186398~~63629071%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 108,~~164~~926,~~902~~438.9565 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 108,~~164~~926,~~902~~438.9565 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2019,~~129~~158.61 Payment of Interest and Principal 108,~~144~~907,~~773~~280.3404 Total Withdrawals (Pool Distribution Amount) 108,~~164~~926,~~902~~438.9565 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 1817,~~134~~260.8003 Wells Fargo Bank, BA, as Trustee 1,~~994~~898.8158 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2019,~~129~~158.61

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 21 0 0 21 ~~123~~47,~~703~~660.0365 0.00 0.00 ~~123~~47,~~703~~660.0365 30 Days 1221 0 0 0 1221 12,~~381~~467,~~784~~273.7178 0.00 0.00 0.00 12,~~381~~467,~~784~~273.7178 60 Days 23 0 0 0 23 ~~169~~163,~~933~~932.9355 0.00 0.00 0.00 ~~169~~163,~~933~~932.9355 90 Days 02 0 0 0 02 0164,331.0089 0.00 0.00 0.00 0164,331.0089 120 Days 0 0 10 0 10 0.00 0.00 ~~132,984~~0.1200 0.00 ~~132,984~~0.1200 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 0.00 0.00 91132,~~279~~984.5312 0.00 91132,~~279~~984.5312 Totals 1426 21 21 0 1828 12,~~551~~795,~~718~~538.6422 ~~123~~47,~~703~~660.0365 ~~224~~132,~~263~~984.6512 0.00 12,~~899~~976,~~685~~182.3299 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.~~060168~~031172% 0.000000% 0.000000% 0.~~060168~~031172% 0.~~028905~~011679% 0.000000% 0.000000% 0.~~028905~~011679% 30 Days 0.~~361011~~654613% 0.000000% 0.000000% 0.000000% 0.~~361011~~654613% 0.~~322877~~604595% 0.000000% 0.000000% 0.000000% 0.~~322877~~604595% 60 Days 0.~~060168~~093516% 0.000000% 0.000000% 0.000000% 0.~~060168~~093516% 0.~~039708~~040171% 0.000000% 0.000000% 0.000000% 0.~~039708~~040171% 90 Days 0.~~000000~~062344% 0.000000% 0.000000% 0.000000% 0.~~000000~~062344% 0.~~000000~~040269% 0.000000% 0.000000% 0.000000% 0.~~000000~~040269% 120 Days 0.000000% 0.000000% 0.~~030084~~000000% 0.000000% 0.~~030084~~000000% 0.000000% 0.000000% 0.~~031074~~000000% 0.000000% 0.~~031074~~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.~~030084~~031172% 0.000000% 0.~~030084~~031172% 0.000000% 0.000000% 0.~~021329~~032587% 0.000000% 0.~~021329~~032587% Totals 0.~~421179~~810474% 0.~~060168~~031172% 0.~~060168~~031172% 0.000000% 0.~~541516~~872818% 0.~~362585~~685035% 0.~~028905~~011679% 0.~~052403~~032587% 0.000000% 0.~~443893~~729302%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total One No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 21 0 0 21 ~~123~~47,~~703~~660.0365 0.00 0.00 ~~123~~47,~~703~~660.0365 30 Days 712 0 0 0 712 ~~842~~1,~~804~~661,508.7850 0.00 0.00 0.00 ~~842~~1,~~804~~661,508.7850 60 Days 13 0 0 0 13 77163,~~142~~932.2355 0.00 0.00 0.00 77163,~~142~~932.2355 90 Days 02 0 0 0 02 0164,331.0089 0.00 0.00 0.00 0164,331.0089 120 Days 0 0 10 0 10 0.00 0.00 ~~132,984~~0.1200 0.00 ~~132,984~~0.1200 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 1 0 1 0.00 0.00 91132,~~279~~984.5312 0.00 91132,~~279~~984.5312 Totals 817 21 21 0 1219 ~~919~~1,~~947~~989,772.0194 ~~123~~47,~~703~~660.0365 ~~224~~132,~~263~~984.6512 0.00 12,~~267~~170,~~913~~417.6971 0-29 Days 0.~~106553~~055586% 0.000000% 0.000000% 0.~~106553~~055586% 0.~~048403~~019544% 0.000000% 0.000000% 0.~~048403~~019544% 30 Days 0.~~372936~~667037% 0.000000% 0.000000% 0.000000% 0.~~372936~~667037% 0.~~329776~~681338% 0.000000% 0.000000% 0.000000% 0.~~329776~~681338% 60 Days 0.~~053277~~166759% 0.000000% 0.000000% 0.000000% 0.~~053277~~166759% 0.~~030185~~067224% 0.000000% 0.000000% 0.000000% 0.~~030185~~067224% 90 Days 0.~~000000~~111173% 0.000000% 0.000000% 0.000000% 0.~~000000~~111173% 0.~~000000~~067388% 0.000000% 0.000000% 0.000000% 0.~~000000~~067388% 120 Days 0.000000% 0.000000% 0.~~053277~~000000% 0.000000% 0.~~053277~~000000% 0.000000% 0.000000% 0.~~052035~~000000% 0.000000% 0.~~052035~~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.~~053277~~055586% 0.000000% 0.~~053277~~055586% 0.000000% 0.000000% 0.~~035716~~054533% 0.000000% 0.~~035716~~054533% Totals 0.~~426212~~944969% 0.~~106553~~055586% 0.~~106553~~055586% 0.000000% 01.~~639318~~056142% 0.~~359961~~815950% 0.~~048403~~019544% 0.~~087751~~054533% 0.000000% 0.~~496115~~890027% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Two No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Three No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 59 0 0 0 59 ~~538~~805,~~979~~765.9328 0.00 0.00 0.00 ~~538~~805,~~979~~765.9328 60 Days 10 0 0 0 10 ~~92,791~~0.7000 0.00 0.00 0.00 ~~92,791~~0.7000 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 69 0 0 0 69 ~~631~~805,~~771~~765.6328 0.00 0.00 0.00 ~~631~~805,~~771~~765.6328 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~358680~~661765% 0.000000% 0.000000% 0.000000% 0.~~358680~~661765% 0.~~367667~~572506% 0.000000% 0.000000% 0.000000% 0.~~367667~~572506% 60 Days 0.~~071736~~000000% 0.000000% 0.000000% 0.000000% 0.~~071736~~000000% 0.~~063298~~000000% 0.000000% 0.000000% 0.000000% 0.~~063298~~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.~~430416~~661765% 0.000000% 0.000000% 0.000000% 0.~~430416~~661765% 0.~~430966~~572506% 0.000000% 0.000000% 0.000000% 0.~~430966~~572506%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1119,~~987~~625.5419

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~723974~~716719% Weighted Average Net Coupon 5.~~473974~~466719% Weighted Average Pass-Through Rate 5.~~468474~~461219% Weighted Average Maturity(Stepdown Calculation ) ~~349~~346 Beginning Scheduled Collateral Loan Count 3,~~371~~249 Number Of Loans Paid In Full 4741 Ending Scheduled Collateral Loan Count 3,~~324~~208 Beginning Scheduled Collateral Balance ~~435~~414,~~235~~240,~~203~~783.4295 Ending Scheduled Collateral Balance ~~427~~407,~~151~~291,~~737~~982.5866 Ending Actual Collateral Balance at 3130-~~Aug~~Nov-2004 ~~427~~408,~~960~~086,~~285~~734.6186 Monthly P &I Constant 32,~~026~~905,~~022~~969.2133 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~402~~385,~~780~~228,~~265~~126.5443 Scheduled Principal ~~949~~932,~~959~~554.6218 Unscheduled Principal 76,~~133~~016,~~506~~247.2211

Group Level Collateral Statement Group One Two Three Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~929436~~922239 6.~~053490~~047014 5.~~305815~~304900 Weighted Average Net Rate 5.~~679435~~672239 5.~~803490~~797013 5.~~055817~~054900 Weighted Average Maturity ~~345~~342 ~~349~~346 ~~166~~163 Beginning Loan Count 1,~~909~~824 5350 1,~~409~~375 Loans Paid In Full 3225 01 15 Ending Loan Count 1,~~877~~799 5349 1,~~394~~360 Beginning Scheduled Balance ~~260~~247,~~894~~279,~~388~~744.4797 2524,~~811~~169,~~286~~922.7306 ~~148~~142,~~529~~791,~~528~~116.2292 Ending scheduled Balance ~~255~~243,~~315~~607,~~995~~942.8144 2523,~~775~~461,~~179~~804.1747 ~~146~~140,~~060~~222,~~562~~235.6075 Record Date 0811/3130/2004 0811/3130/2004 0811/3130/2004 Principal And Interest Constant 1,~~585~~507,~~486~~834.7015 ~~158~~148,~~302~~898.0614 1,~~282~~249,~~233~~237.4504 Scheduled Principal ~~296~~287,~~356~~459.3135 2827,~~095~~101.0860 ~~625~~617,~~508~~993.23 Unscheduled Principal 53,~~282~~384,~~036~~343.3518 8681,~~012~~015.4899 1,~~843~~950,~~457~~887.3994 Scheduled Interest 1,~~289~~220,~~130~~374.3980 ~~130~~121,~~206~~796.9854 ~~656~~631,~~725~~243.2281 Servicing Fees 5451,~~353~~516.0162 5,~~377~~035.3641 3029,~~943~~748.6315 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~195~~133.7436 ~~118~~110.3177 ~~680~~654.7645 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,~~233~~167,~~581~~724.6482 ~~124~~116,~~711~~650.3136 ~~625~~600,~~100~~841.8321 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.~~673935~~666739 5.~~797989~~791514 5.~~050317~~049400

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~723974~~716719 Weighted Average Net Rate 5.~~473974~~466719 Weighted Average Maturity ~~349~~346 Beginning Loan Count 3,~~371~~249 Loans Paid In Full 4741 Ending Loan Count 3,~~324~~208 Beginning Scheduled Balance ~~435~~414,~~235~~240,~~203~~783.4295 Ending scheduled Balance ~~427~~407,~~151~~291,~~737~~982.5866 Record Date 0811/3130/2004 Principal And Interest Constant 32,~~026~~905,~~022~~969.2133 Scheduled Principal ~~949~~932,~~959~~554.6218 Unscheduled Principal 76,~~133~~016,~~506~~247.2211 Scheduled Interest 21,~~076~~973,~~062~~415.5915 Servicing Fees 9086,~~674~~300.0018 Master Servicing Fees 0.00 Trustee Fee 1,~~994~~898.8158 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 1,~~983~~885,~~393~~216.7839 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~468474~~461219

Miscellaneous Reporting Group One CPR % 2115.~~786321~~258401% Subordinate % 5.~~472340~~755567% Subordinate Prepayment % 0.000000% Subordinate Prepayment % 100.000000% Senior % 94.~~527660~~244433% Group Two CPR % 029.~~372280~~061684% Subordinate % 5.~~591135~~955716% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 94.~~408865~~044284% Group Three CPR % 1315.~~972779~~278705% Subordinate % 2.~~367111~~431045% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~632889~~568955%

Group

Filing Compare · BANC OF AMERICA ALTERNATIVE LOAN TRUST SER 2003 9