8-K 1 baa03010_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 2003-10 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-17 54-2135813 Pooling and Servicing Agreement) (Commission 54-2135814 (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 December 27, 2004 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-10 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 2003-10 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 2003-10 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 2003-10 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: 2003-10 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 05948KGY9 SEN 5.50000% 5856,~~164~~229,~~746~~473.6964 ~~266~~257,~~588~~718.4546 ~~743~~1,~~998~~515,873.4578 1-A-R 05948KGZ6 SEN 5.50000% 0.00 0.00 0.00 1-A-LR 05948KHA0 SEN 5.50000% 0.00 0.00 0.00 2-A-1 05948KHB8 SEN 6.00000% 3129,~~514~~408,~~105~~757.5162 ~~157~~147,~~570~~043.5481 ~~881~~574,~~572~~771.9461 2-A-2 05948KHC6 SEN 2.~~06500~~63000% 5652,~~233~~135,~~153~~158.4010 96114,~~767~~262.8990 1,~~710~~122,~~485~~775.1040 2-A-3 05948KHD4 SEN 1514.~~44400~~08800% 2321,~~430~~722,~~481~~983.7462 ~~301~~255,~~550~~027.3386 ~~712~~467,~~702~~823.1611 2-A-4 05948KHE2 SEN 6.00000% 5,~~904~~993,~~165~~171.2326 29,~~520~~965.8386 (29,~~520~~965.8386) 3-A-1 05948KHF9 SEN 5.50000% 7569,~~472~~899,~~073~~568.1752 ~~345~~320,~~913~~373.7007 1,~~431~~178,~~917~~063.1161 CB-IO 05948KHG7 IO 0.~~40628~~40181% 0.00 5854,~~921~~523.2547 0.00 4-A-1 05948KHH5 SEN 5.50000% 2120,~~448~~098,~~005~~476.8809 9892,~~303~~118.3703 30822,~~137~~567.0373 4-A-2 05948KHJ1 SEN 5.50000% 2,341,000.00 10,729.58 0.00 4-A-3 05948KHK8 SEN 5.50000% 2,341,000.00 10,729.58 0.00 4-IO 05948KHL6 IO 0.~~52035~~52533% 0.00 98,~~077~~582.4310 0.00 5-A-1 05948KHM4 SEN 4.50000% 6563,~~730~~644,~~744~~596.5823 ~~246~~238,~~490~~667.2627 ~~546~~688,~~388~~275.2592 5-A-2 05948KHN2 SEN 4.50000% 1,~~211~~172,~~359~~913.5972 4,~~542~~398.6043 1012,~~069~~684.4532 6-A-1 05948KHP7 SEN 5.25000% 1,~~485~~407,~~689~~162.1555 6,~~499~~156.8934 3329,~~084~~854.8402 6-A-2 05948KHQ5 SEN 5.50000% 4038,~~598~~452,~~812~~948.55 ~~186~~176,~~077~~242.8771 ~~904~~815,~~095~~808.6947 6-A-3 05948KHR3 SEN 5.00000% 4038,~~598~~452,~~812~~948.55 ~~169~~160,~~161~~220.7064 ~~904~~815,~~095~~808.6947 15-IO 05948KHS1 IO 0.~~38605~~38563% 0.00 3230,~~477~~901.9156 0.00 PO 05948KHT9 PO 0.00000% 54,~~083~~906,~~612~~950.4814 0.00 4836,~~801~~241.8740 15-B-1 05948KHX0 SUB 4.~~91835~~91854% 1,~~883~~859,~~301~~322.4611 7,~~718~~620.9596 78,~~952~~083.4876 15-B-2 05948KHY8 SUB 4.~~91835~~91854% ~~573~~566,~~765~~460.6814 2,~~351~~321.6580 2,~~422~~462.8079 15-B-3 05948KHZ5 SUB 4.~~91835~~91854% ~~572~~565,~~801~~508.3711 2,~~347~~317.7089 2,~~418~~458.7366 15-B-4 05948KJE0 SUB 4.~~91835~~91854% ~~245~~242,~~899~~768.5863 ~~1,007~~995.8506 1,~~038~~055.3448 15-B-5 05948KJF7 SUB 4.~~91835~~91854% ~~163~~161,~~933~~845.0575 ~~671~~663.9037 ~~692~~703.2366 15-B-6 05948KJG5 SUB 4.~~91835~~91854% ~~245~~242,~~831~~701.1307 ~~1,007~~994.5778 1,~~038~~055.0519 30-B-1 05948KHU6 SUB 5.~~71032~~71035% 7,~~675~~649,~~418~~896.6249 36,~~524~~403.2202 8,~~460~~596.1903 30-B-2 05948KHV4 SUB 5.~~71032~~71035% 3,~~337~~325,~~009~~913.3419 15,~~879~~826.4879 3,~~678~~737.2026 30-B-3 05948KHW2 SUB 5.~~71032~~71035% 1,~~668~~663,~~999~~450.9220 7,~~942~~915.1074 1,~~839~~869.6518 30-B-4 05948KJB6 SUB 5.~~71032~~71035% 1,~~668~~662,~~009~~462.4299 7,~~937~~911.3805 1,~~838~~868.5507 30-B-5 05948KJC4 SUB 5.~~71032~~71035% 1,~~167~~163,~~804~~921.6953 5,~~557~~538.1167 1,~~287~~307.2187 30-B-6 05948KJD2 SUB 5.~~71032~~71035% 1,~~335~~330,~~221~~781.7998 6,~~353~~332.7870 1,~~471~~495.7336 SES 05948KJA8 SEN 0.00000% 0.00 8077,~~856~~190.0198 0.00 Totals ~~452~~428,~~095~~642,~~758~~140.5778 2,~~207~~089,~~078~~694.8848 78,~~961~~085,~~965~~275.9129

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 5754,~~420~~713,~~748~~599.2486 1,~~010~~773,~~586~~592.9024 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 3028,~~632~~833,~~532~~986.5701 1721,~~039,143~~815.4842 0.00 2-A-2 0.00 5451,~~522~~012,~~668~~382.2970 1,~~807~~237,~~252~~038.9930 0.00 2-A-3 0.00 2221,~~717~~255,~~779~~160.5851 1722,~~014,252~~850.4997 0.00 2-A-4 0.00 56,~~933~~023,~~686~~137.0612 0.00 0.00 3-A-1 0.00 7468,~~040~~721,~~156~~504.0691 1,~~777~~498,~~830~~436.8168 0.00 CB-IO 0.00 0.00 5854,~~921~~523.2547 0.00 4-A-1 0.00 2119,~~417~~275,~~868~~908.8537 ~~128~~914,~~440~~685.4076 0.00 4-A-2 0.00 2,341,000.00 10,729.58 0.00 4-A-3 0.00 2,341,000.00 10,729.58 0.00 4-IO 0.00 0.00 98,~~077~~582.4310 0.00 5-A-1 0.00 6562,~~184~~956,~~356~~320.3332 ~~792~~926,~~878~~943.5119 0.00 5-A-2 0.00 1,~~201~~160,~~290~~229.1440 1417,~~612~~082.0575 0.00 6-A-1 0.00 1,~~452~~377,~~604~~308.3153 3936,~~584~~010.7336 0.00 6-A-2 0.00 3937,~~694~~637,~~716~~140.8708 1992,~~090,173~~051.5618 0.00 6-A-3 0.00 3937,~~694~~637,~~716~~140.8708 1976,~~073,257~~029.3911 0.00 15-IO 0.00 0.00 3230,~~477~~901.9156 0.00 PO 0.00 54,~~034~~870,~~810~~708.6173 4836,~~801~~241.8740 0.00 15-B-1 0.00 1,~~875~~851,~~348~~238.9835 15,~~671~~704.4372 0.00 15-B-2 0.00 ~~571~~563,~~342~~997.8835 4,~~774~~784.4559 0.00 15-B-3 0.00 ~~570~~563,~~382~~049.6445 4,~~766~~776.4355 0.00 15-B-4 0.00 ~~244~~241,~~861~~713.2315 2,~~046~~050.1954 0.00 15-B-5 0.00 ~~163~~161,~~240~~142.8210 1,~~364~~367.1303 0.00 15-B-6 0.00 ~~244~~241,~~793~~645.0888 2,~~045~~049.6297 0.00 30-B-1 0.00 7,~~666~~641,~~958~~300.4447 44,~~984~~999.4105 0.00 30-B-2 0.00 3,~~333~~322,~~331~~175.1493 19,~~557~~564.6805 0.00 30-B-3 0.00 1,~~667~~661,~~160~~581.2702 9,~~781~~784.7592 0.00 30-B-4 0.00 1,~~666~~660,~~170~~594.8691 9,~~775~~779.9312 0.00 30-B-5 0.00 1,~~166~~162,~~517~~613.4966 6,~~844~~846.3254 0.00 30-B-6 0.00 1,~~333~~329,~~750~~286.0763 7,~~825~~828.5106 0.00 SES 0.00 0.00 8077,~~856~~190.0198 0.00 Totals 0.00 ~~444~~420,~~133~~556,~~792~~865.6852 10,~~169~~174,~~044~~969.7977 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 61,876,000.00 5856,~~164~~229,~~746~~473.6964 7270,~~114~~481.2415 ~~671~~1,~~884~~445,392.2163 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 36,000,000.00 3129,~~514~~408,~~105~~757.5162 3231,~~800~~161.3729 ~~848~~543,~~772~~610.5731 0.00 0.00 2-A-2 65,013,882.00 5652,~~233~~135,~~153~~158.4010 6360,~~641~~871.4037 1,~~646~~061,~~843~~904.7003 0.00 0.00 2-A-3 27,089,118.00 2321,~~430~~722,~~481~~983.7462 2625,~~517~~363.2507 ~~686~~442,~~184~~460.9103 0.00 0.00 2-A-4 5,645,000.00 5,~~904~~993,~~165~~171.2326 0.00 0.00 (29,~~520~~965.8386) 0.00 3-A-1 86,988,000.00 7569,~~472~~899,~~073~~568.1752 8379,~~870~~799.6661 1,~~348~~098,~~046~~264.4400 0.00 0.00 CB-IO 0.00 0.00 0.00 0.00 0.00 0.00 4-A-1 28,208,000.00 2120,~~448~~098,~~005~~476.8809 2726,~~790~~937.0632 2795,~~346~~630.9741 0.00 0.00 4-A-2 2,341,000.00 2,341,000.00 0.00 0.00 0.00 0.00 4-A-3 2,341,000.00 2,341,000.00 0.00 0.00 0.00 0.00 4-IO 0.00 0.00 0.00 0.00 0.00 0.00 5-A-1 71,463,000.00 6563,~~730~~644,~~744~~596.5823 ~~289~~288,~~729~~370.6768 ~~256~~399,~~658~~905.5923 0.00 0.00 5-A-2 1,317,000.00 1,~~211~~172,~~359~~913.5972 5,~~339~~314.4642 47,~~729~~369.9990 0.00 0.00 6-A-1 1,655,000.00 1,~~485~~407,~~689~~162.1555 65,~~055~~913.3969 2723,~~029~~940.4533 0.00 0.00 6-A-2 45,225,500.00 4038,~~598~~452,~~812~~948.55 ~~165~~161,~~473~~600.0386 ~~738~~654,~~622~~207.6661 0.00 0.00 6-A-3 45,225,500.00 4038,~~598~~452,~~812~~948.55 ~~165~~161,~~473~~600.0386 ~~738~~654,~~622~~207.6661 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 PO 5,471,808.00 54,~~083~~906,~~612~~950.4814 9,~~998~~838.3655 3826,~~803~~402.5185 0.00 0.00 15-B-1 1,953,000.00 1,~~883~~859,~~301~~322.4611 78,~~952~~083.4876 0.00 0.00 0.00 15-B-2 595,000.00 ~~573~~566,~~765~~460.6814 2,~~422~~462.8079 0.00 0.00 0.00 15-B-3 594,000.00 ~~572~~565,~~801~~508.3711 2,~~418~~458.7366 0.00 0.00 0.00 15-B-4 255,000.00 ~~245~~242,~~899~~768.5863 1,~~038~~055.3448 0.00 0.00 0.00 15-B-5 170,000.00 ~~163~~161,~~933~~845.0575 ~~692~~703.2366 0.00 0.00 0.00 15-B-6 254,929.00 ~~245~~242,~~831~~701.1307 1,~~038~~055.0519 0.00 0.00 0.00 30-B-1 7,749,000.00 7,~~675~~649,~~418~~896.6249 8,~~460~~596.1903 0.00 0.00 0.00 30-B-2 3,369,000.00 3,~~337~~325,~~009~~913.3419 3,~~678~~737.2026 0.00 0.00 0.00 30-B-3 1,685,000.00 1,~~668~~663,~~999~~450.9220 1,~~839~~869.6518 0.00 0.00 0.00 30-B-4 1,684,000.00 1,~~668~~662,~~009~~462.4299 1,~~838~~868.5507 0.00 0.00 0.00 30-B-5 1,179,000.00 1,~~167~~163,~~804~~921.6953 1,~~287~~307.2187 0.00 0.00 0.00 30-B-6 1,348,022.00 1,~~335~~330,~~221~~781.7998 1,~~471~~495.7336 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 506,695,859.00 ~~452~~428,~~095~~642,~~758~~140.5778 ~~982~~961,~~941~~946.0818 7,~~008~~153,~~545~~294.6694 (29,~~520~~965.8386) 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 ~~743~~1,~~998~~515,873.4578 5754,~~420~~713,~~748~~599.2486 0.~~92799709~~88424591 ~~743~~1,~~998~~515,873.4578 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 ~~881~~574,~~572~~771.9461 3028,~~632~~833,~~532~~986.5701 0.~~85090368~~80094406 ~~881~~574,~~572~~771.9461 2-A-2 1,~~710~~122,~~485~~775.1040 5451,~~522~~012,~~668~~382.2970 0.~~83863118~~78463831 1,~~710~~122,~~485~~775.1040 2-A-3 ~~712~~467,~~702~~823.1611 2221,~~717~~255,~~779~~160.5851 0.~~83863120~~78463834 ~~712~~467,~~702~~823.1611 2-A-4 (29,~~520~~965.8386) 56,~~933~~023,~~686~~137.0612 1.~~05114013~~06698620 (29,~~520~~965.8386) 3-A-1 1,~~431~~178,~~917~~063.1161 7468,~~040~~721,~~156~~504.0691 0.~~85115368~~79001132 1,~~431~~178,~~917~~063.1161 CB-IO 0.00 0.00 0.00000000 0.00 4-A-1 30822,~~137~~567.0373 2119,~~417~~275,~~868~~908.8537 0.~~75928350~~68334899 30822,~~137~~567.0373 4-A-2 0.00 2,341,000.00 1.00000000 0.00 4-A-3 0.00 2,341,000.00 1.00000000 0.00 4-IO 0.00 0.00 0.00000000 0.00 5-A-1 ~~546~~688,~~388~~275.2592 6562,~~184~~956,~~356~~320.3332 0.~~91214134~~88096386 ~~546~~688,~~388~~275.2592 5-A-2 1012,~~069~~684.4532 1,~~201~~160,~~290~~229.1440 0.~~91214134~~88096386 1012,~~069~~684.4532 6-A-1 3329,~~084~~854.8402 1,~~452~~377,~~604~~308.3153 0.~~87770653~~83221059 3329,~~084~~854.8402 6-A-2 ~~904~~815,~~095~~808.6947 3937,~~694~~637,~~716~~140.8708 0.~~87770653~~83221059 ~~904~~815,~~095~~808.6947 6-A-3 ~~904~~815,~~095~~808.6947 3937,~~694~~637,~~716~~140.8708 0.~~87770653~~83221059 ~~904~~815,~~095~~808.6947 15-IO 0.00 0.00 0.00000000 0.00 PO 4836,~~801~~241.8740 54,~~034~~870,~~810~~708.6173 0.~~92013656~~89014613 4836,~~801~~241.8740 15-B-1 78,~~952~~083.4876 1,~~875~~851,~~348~~238.9835 0.~~96024013~~94789470 78,~~952~~083.4876 15-B-2 2,~~422~~462.8079 ~~571~~563,~~342~~997.8835 0.~~96024013~~94789471 2,~~422~~462.8079 15-B-3 2,~~418~~458.7366 ~~570~~563,~~382~~049.6445 0.~~96024013~~94789470 2,~~418~~458.7366 15-B-4 1,~~038~~055.3448 ~~244~~241,~~861~~713.2315 0.~~96024012~~94789471 1,~~038~~055.3448 15-B-5 ~~692~~703.2366 ~~163~~161,~~240~~142.8210 0.~~96024012~~94789471 ~~692~~703.2366 15-B-6 1,~~038~~055.0519 ~~244~~241,~~793~~645.0888 0.~~96024022~~94789483 1,~~038~~055.0519 30-B-1 8,~~460~~596.1903 7,~~666~~641,~~958~~300.4447 0.~~98941263~~98610149 8,~~460~~596.1903 30-B-2 3,~~678~~737.2026 3,~~333~~322,~~331~~175.1493 0.~~98941263~~98610149 3,~~678~~737.2026 30-B-3 1,~~839~~869.6518 1,~~667~~661,~~160~~581.2702 0.~~98941262~~98610150 1,~~839~~869.6518 30-B-4 1,~~838~~868.5507 1,~~666~~660,~~170~~594.8691 0.~~98941262~~98610149 1,~~838~~868.5507 30-B-5 1,~~287~~307.2187 1,~~166~~162,~~517~~613.4966 0.~~98941263~~98610149 1,~~287~~307.2187 30-B-6 1,~~471~~495.7336 1,~~333~~329,~~750~~286.0763 0.~~98941269~~98610158 1,~~471~~495.7336 SES 0.00 0.00 0.00000000 0.00 Totals 78,~~961~~085,~~965~~275.9129 ~~444~~420,~~133~~556,~~792~~865.6852 0.~~87652935~~82999862 78,~~961~~085,~~965~~275.9129

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 61,876,000.00 ~~940~~908.~~02111788~~74448316 1.~~16546383~~13907088 1023.~~85855922~~35950336 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 36,000,000.00 ~~875~~816.~~39181972~~90993389 0.~~91112139~~86559139 2315.~~57701583~~10028639 0.00000000 2-A-2 65,013,882.00 ~~864~~801.~~94071220~~90809249 0.~~97888940~~93628265 2516.~~33064708~~33349674 0.00000000 2-A-3 27,089,118.00 ~~864~~801.~~94073893~~90811750 0.~~97888938~~93628261 2516.~~33064790~~33349709 0.00000000 2-A-4 5,645,000.00 ~~1045~~1061.~~91058105~~67781399 0.00000000 0.00000000 (5.~~22955359~~30838973) 3-A-1 86,988,000.00 ~~867~~803.~~61476491~~55415138 0.~~96416356~~91736343 1512.~~49692417~~62546558 0.00000000 CB-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1 28,208,000.00 ~~760~~712.~~35188174~~50978765 0.~~98518364~~95495320 028.~~08320228~~20584267 0.00000000 4-A-2 2,341,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-3 2,341,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A-1 71,463,000.00 ~~919~~890.~~78708674~~59508039 4.~~05426123~~03524453 35.~~59148916~~59597596 0.00000000 5-A-2 1,317,000.00 ~~919~~890.~~78708428~~59507973 4.~~05425968~~03524677 35.~~59148823~~59597570 0.00000000 6-A-1 1,655,000.00 ~~897~~850.~~69737160~~24927492 3.~~65884592~~57322659 1614.~~33199396~~46545619 0.00000000 6-A-2 45,225,500.00 ~~897~~850.~~69737316~~24927419 3.~~65884357~~57322440 1614.~~33199545~~46545887 0.00000000 6-A-3 45,225,500.00 ~~897~~850.~~69737316~~24927419 3.~~65884357~~57322440 1614.~~33199545~~46545887 0.00000000 15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 5,471,808.00 ~~929~~896.~~05534697~~76942978 1.~~82724979~~79804372 74.~~09153355~~82525154 0.00000000 15-B-1 1,953,000.00 ~~964~~952.~~31206349~~03385049 4.~~07193036~~13915003 0.00000000 0.00000000 15-B-2 595,000.00 ~~964~~952.~~31206723~~03384874 4.~~07193277~~13914286 0.00000000 0.00000000 15-B-3 594,000.00 ~~964~~952.~~31207071~~03385522 4.~~07193603~~13915825 0.00000000 0.00000000 15-B-4 255,000.00 ~~964~~952.~~31207843~~03384314 4.~~07192157~~13913725 0.00000000 0.00000000 15-B-5 170,000.00 ~~964~~952.~~31205882~~03382353 4.~~07194118~~13917647 0.00000000 0.00000000 15-B-6 254,929.00 ~~964~~952.~~31214181~~03397809 4.~~07191806~~13915247 0.00000000 0.00000000 30-B-1 7,749,000.00 ~~990~~987.~~50440315~~21080010 1.~~09177829~~10930830 0.00000000 0.00000000 30-B-2 3,369,000.00 ~~990~~987.~~50440487~~21080142 1.~~09177798~~10930840 0.00000000 0.00000000 30-B-3 1,685,000.00 ~~990~~987.~~50440356~~21080119 1.~~09178042~~10930564 0.00000000 0.00000000 30-B-4 1,684,000.00 ~~990~~987.~~50440618~~21080166 1.~~09177553~~10930523 0.00000000 0.00000000 30-B-5 1,179,000.00 ~~990~~987.~~50440204~~21079729 1.~~09178117~~10930450 0.00000000 0.00000000 30-B-6 1,348,022.00 ~~990~~987.~~50445022~~21087638 1.~~09177002~~10929940 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 1224.~~02402305~~49857425 ~~927~~884.~~99709483~~24590891 0.~~92799709~~88424591 1224.~~02402305~~49857425 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 2415.~~48813722~~96587806 ~~850~~800.~~90368250~~94405583 0.~~85090368~~80094406 2415.~~48813722~~96587806 2-A-2 0.00000000 2617.~~30953648~~26977940 ~~838~~784.~~63117557~~63831309 0.~~83863118~~78463831 2617.~~30953648~~26977940 2-A-3 0.00000000 2617.~~30953728~~26978006 ~~838~~784.~~63120165~~63833743 0.~~83863120~~78463834 2617.~~30953728~~26978006 2-A-4 0.00000000 (5.~~22955359~~30838973) 1,~~051~~066.~~14013463~~98620372 1.~~05114013~~06698620 (5.~~22955359~~30838973) 3-A-1 0.00000000 1613.~~46108785~~54282901 ~~851~~790.~~15367706~~01132237 0.~~85115368~~79001132 1613.~~46108785~~54282901 CB-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1 0.00000000 129.~~06838592~~16079587 ~~759~~683.~~28349582~~34899213 0.~~75928350~~68334899 129.~~06838592~~16079587 4-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A-1 0.00000000 79.~~64575025~~63122063 ~~912~~880.~~14133650~~96385990 0.~~91214134~~88096386 79.~~64575025~~63122063 5-A-2 0.00000000 79.~~64574791~~63122248 ~~912~~880.~~14133637~~96385725 0.~~91214134~~88096386 79.~~64574791~~63122248 6-A-1 0.00000000 1918.~~99083988~~03868278 ~~877~~832.~~70653172~~21059215 0.~~87770653~~83221059 1918.~~99083988~~03868278 6-A-2 0.00000000 1918.~~99083902~~03868326 ~~877~~832.~~70653437~~21059093 0.~~87770653~~83221059 1918.~~99083902~~03868326 6-A-3 0.00000000 1918.~~99083902~~03868326 ~~877~~832.~~70653437~~21059093 0.~~87770653~~83221059 1918.~~99083902~~03868326 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 86.~~91878333~~62329526 ~~920~~890.~~13656364~~14613269 0.~~92013656~~89014613 86.~~91878333~~62329526 15-B-1 0.00000000 4.~~07193036~~13915003 ~~960~~947.~~24013313~~89470046 0.~~96024013~~94789470 4.~~07193036~~13915003 15-B-2 0.00000000 4.~~07193277~~13914286 ~~960~~947.~~24013445~~89470588 0.~~96024013~~94789471 4.~~07193277~~13914286 15-B-3 0.00000000 4.~~07193603~~13915825 ~~960~~947.~~24013468~~89469697 0.~~96024013~~94789470 4.~~07193603~~13915825 15-B-4 0.00000000 4.~~07192157~~13913725 ~~960~~947.~~24011765~~89470588 0.~~96024012~~94789471 4.~~07192157~~13913725 15-B-5 0.00000000 4.~~07194118~~13917647 ~~960~~947.~~24011765~~89470588 0.~~96024012~~94789471 4.~~07194118~~13917647 15-B-6 0.00000000 4.~~07191806~~13915247 ~~960~~947.~~24022375~~89482562 0.~~96024022~~94789483 4.~~07191806~~13915247 30-B-1 0.00000000 1.~~09177829~~10930830 ~~989~~986.~~41262615~~10149310 0.~~98941263~~98610149 1.~~09177829~~10930830 30-B-2 0.00000000 1.~~09177798~~10930840 ~~989~~986.~~41262689~~10149302 0.~~98941263~~98610149 1.~~09177798~~10930840 30-B-3 0.00000000 1.~~09178042~~10930564 ~~989~~986.~~41262315~~10149555 0.~~98941262~~98610150 1.~~09178042~~10930564 30-B-4 0.00000000 1.~~09177553~~10930523 ~~989~~986.~~41262470~~10149050 0.~~98941262~~98610149 1.~~09177553~~10930523 30-B-5 0.00000000 1.~~09178117~~10930450 ~~989~~986.~~41262935~~10149279 0.~~98941263~~98610149 1.~~09178117~~10930450 30-B-6 0.00000000 1.~~09177002~~10929940 ~~989~~986.~~41268763~~10158440 0.~~98941269~~98610158 1.~~09177002~~10929940 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 61,876,000.00 5.50000% 5856,~~164~~229,~~746~~473.6964 ~~266~~257,~~588~~718.42 0.00 0.00 1-A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 36,000,000.00 6.00000% 3129,~~514~~408,~~105~~757.5162 ~~157~~147,~~570~~043.5379 0.00 0.00 2-A-2 65,013,882.00 2.~~06500~~63000% 5652,~~233~~135,~~153~~158.4010 96114,~~767~~262.8889 0.00 0.00 2-A-3 27,089,118.00 1514.~~44400~~08800% 2321,~~430~~722,~~481~~983.7462 ~~301~~255,~~550~~027.3082 0.00 0.00 2-A-4 5,645,000.00 6.00000% 5,~~904~~993,~~165~~171.2326 29,~~520~~965.8386 0.00 0.00 3-A-1 86,988,000.00 5.50000% 7569,~~472~~899,~~073~~568.1752 ~~345~~320,~~913~~373.6702 0.00 0.00 CB-IO 0.00 0.~~40628~~40181% ~~174~~162,~~032~~835,~~065~~020.0393 5854,~~921~~523.2446 0.00 0.00 4-A-1 28,208,000.00 5.50000% 2120,~~448~~098,~~005~~476.8809 9892,~~303~~118.3602 0.00 0.00 4-A-2 2,341,000.00 5.50000% 2,341,000.00 10,729.58 0.00 0.00 4-A-3 2,341,000.00 5.50000% 2,341,000.00 10,729.58 0.00 0.00 4-IO 0.00 0.~~52035~~52533% 2019,~~933~~603,~~643~~755.1074 98,~~077~~582.4310 0.00 0.00 5-A-1 71,463,000.00 4.50000% 6563,~~730~~644,~~744~~596.5823 ~~246~~238,~~490~~667.2924 0.00 0.00 5-A-2 1,317,000.00 4.50000% 1,~~211~~172,~~359~~913.5972 4,~~542~~398.6043 0.00 0.00 6-A-1 1,655,000.00 5.25000% 1,~~485~~407,~~689~~162.1555 6,~~499~~156.8934 0.00 0.00 6-A-2 45,225,500.00 5.50000% 4038,~~598~~452,~~812~~948.55 ~~186~~176,~~077~~242.8968 0.00 0.00 6-A-3 45,225,500.00 5.00000% 4038,~~598~~452,~~812~~948.55 ~~169~~160,~~161~~220.7262 0.00 0.00 15-IO 0.00 0.~~38605~~38563% ~~100~~96,~~953~~158,~~388~~406.4504 3230,~~477~~901.9156 0.00 0.00 PO 5,471,808.00 0.00000% 54,~~083~~906,~~612~~950.4814 0.00 0.00 0.00 15-B-1 1,953,000.00 4.~~91835~~91854% 1,~~883~~859,~~301~~322.4611 7,~~718~~620.9596 0.00 0.00 15-B-2 595,000.00 4.~~91835~~91854% ~~573~~566,~~765~~460.6814 2,~~351~~321.6580 0.00 0.00 15-B-3 594,000.00 4.~~91835~~91854% ~~572~~565,~~801~~508.3711 2,~~347~~317.7089 0.00 0.00 15-B-4 255,000.00 4.~~91835~~91854% ~~245~~242,~~899~~768.5863 ~~1,007~~995.8506 0.00 0.00 15-B-5 170,000.00 4.~~91835~~91854% ~~163~~161,~~933~~845.0575 ~~671~~663.9037 0.00 0.00 15-B-6 254,929.00 4.~~91835~~91854% ~~245~~242,~~831~~701.1307 ~~1,007~~994.5778 0.00 0.00 30-B-1 7,749,000.00 5.~~71032~~71035% 7,~~675~~649,~~418~~896.6249 36,~~524~~403.2202 0.00 0.00 30-B-2 3,369,000.00 5.~~71032~~71035% 3,~~337~~325,~~009~~913.3419 15,~~879~~826.4879 0.00 0.00 30-B-3 1,685,000.00 5.~~71032~~71035% 1,~~668~~663,~~999~~450.9220 7,~~942~~915.1074 0.00 0.00 30-B-4 1,684,000.00 5.~~71032~~71035% 1,~~668~~662,~~009~~462.4299 7,~~937~~911.3804 0.00 0.00 30-B-5 1,179,000.00 5.~~71032~~71035% 1,~~167~~163,~~804~~921.6953 5,~~557~~538.1167 0.00 0.00 30-B-6 1,348,022.00 5.~~71032~~71035% 1,~~335~~330,~~221~~781.7998 6,~~353~~332.7870 0.00 0.00 SES 0.00 0.00000% ~~452~~428,~~095~~642,~~758~~141.8704 0.00 0.00 0.00 Totals 506,695,859.00 2,~~126~~012,~~222~~503.8123 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 (0.0304) 0.00 ~~266~~257,~~588~~718.4546 0.00 5754,~~420~~713,~~748~~599.2486 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 (0.02) 0.00 ~~157~~147,~~570~~043.5481 0.00 3028,~~632~~833,~~532~~986.5701 2-A-2 (0.0102) 0.00 96114,~~767~~262.8990 0.00 5451,~~522~~012,~~668~~382.2970 2-A-3 (0.0304) 0.00 ~~301~~255,~~550~~027.3386 0.00 2221,~~717~~255,~~779~~160.5851 2-A-4 0.00 0.00 29,~~520~~965.8386 0.00 56,~~933~~023,~~686~~137.0612 3-A-1 (0.0304) 0.00 ~~345~~320,~~913~~373.7007 0.00 7468,~~040~~721,~~156~~504.0691 CB-IO (0.01) 0.00 5854,~~921~~523.2547 0.00 ~~170~~159,~~216~~147,~~070~~467.0140 4-A-1 (0.01) 0.00 9892,~~303~~118.3703 0.00 2119,~~417~~275,~~868~~908.8537 4-A-2 0.00 0.00 10,729.58 0.00 2,341,000.00 4-A-3 0.00 0.00 10,729.58 0.00 2,341,000.00 4-IO 0.00 0.00 98,~~077~~582.4310 0.00 2019,~~909~~165,~~704~~771.0667 5-A-1 (0.03) 0.00 ~~246~~238,~~490~~667.2627 0.00 6562,~~184~~956,~~356~~320.3332 5-A-2 0.00 0.00 4,~~542~~398.6043 0.00 1,~~201~~160,~~290~~229.1440 6-A-1 0.00 0.00 6,~~499~~156.8934 0.00 1,~~452~~377,~~604~~308.3153 6-A-2 (0.02) 0.00 ~~186~~176,~~077~~242.8771 0.00 3937,~~694~~637,~~716~~140.8708 6-A-3 (0.02) 0.00 ~~169~~160,~~161~~220.7064 0.00 3937,~~694~~637,~~716~~140.8708 15-IO 0.00 0.00 3230,~~477~~901.9156 0.00 9894,~~983~~798,~~943~~882.0071 PO 0.00 0.00 0.00 0.00 54,~~034~~870,~~810~~708.6173 15-B-1 0.00 0.00 7,~~718~~620.9596 0.00 1,~~875~~851,~~348~~238.9835 15-B-2 0.00 0.00 2,~~351~~321.6580 0.00 ~~571~~563,~~342~~997.8835 15-B-3 0.00 0.00 2,~~347~~317.7089 0.00 ~~570~~563,~~382~~049.6445 15-B-4 0.00 0.00 ~~1,007~~995.8506 0.00 ~~244~~241,~~861~~713.2315 15-B-5 0.00 0.00 ~~671~~663.9037 0.00 ~~163~~161,~~240~~142.8210 15-B-6 0.00 0.00 ~~1,007~~994.5778 0.00 ~~244~~241,~~793~~645.0888 30-B-1 (0.0001) 0.00 36,~~524~~403.2202 0.00 7,~~666~~641,~~958~~300.4447 30-B-2 0.00 0.00 15,~~879~~826.4879 0.00 3,~~333~~322,~~331~~175.1493 30-B-3 0.00 0.00 7,~~942~~915.1074 0.00 1,~~667~~661,~~160~~581.2702 30-B-4 0.00 0.00 7,~~937~~911.3805 0.00 1,~~666~~660,~~170~~594.8691 30-B-5 0.00 0.00 5,~~557~~538.1167 0.00 1,~~166~~162,~~517~~613.4966 30-B-6 0.00 0.00 6,~~353~~332.7870 0.00 1,~~333~~329,~~750~~286.0763 SES 0.00 0.00 8077,~~856~~190.0198 0.00 ~~444~~420,~~133~~556,~~792~~865.9674 Totals (0.0726) 0.00 2,~~207~~089,~~078~~694.8848 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 61,876,000.00 5.50000% ~~940~~908.~~02111788~~74448316 4.~~30843009~~16507887 0.00000000 0.00000000 1-A-R 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 36,000,000.00 6.00000% ~~875~~816.~~39181972~~90993389 4.~~37695917~~08454972 0.00000000 0.00000000 2-A-2 65,013,882.00 2.~~06500~~63000% ~~864~~801.~~94071220~~90809249 1.~~48841873~~75751526 0.00000000 0.00000000 2-A-3 27,089,118.00 1514.~~44400~~08800% ~~864~~801.~~94073893~~90811750 119.~~13178731~~41440102 0.00000000 0.00000000 2-A-4 5,645,000.00 6.00000% ~~1045~~1061.~~91058105~~67781399 5.~~22955359~~30838973 0.00000000 0.00000000 3-A-1 86,988,000.00 5.50000% ~~867~~803.~~61476491~~55415138 3.~~97656769~~68295650 0.00000000 0.00000000 CB-IO 0.00 0.~~40628~~40181% ~~870~~814.~~28675358~~29339880 0.~~29464900~~27265691 0.00000000 0.00000000 4-A-1 28,208,000.00 5.50000% ~~760~~712.~~35188174~~50978765 3.~~48494611~~26567002 0.00000000 0.00000000 4-A-2 2,341,000.00 5.50000% 1000.00000000 4.58333191 0.00000000 0.00000000 4-A-3 2,341,000.00 5.50000% 1000.00000000 4.58333191 0.00000000 0.00000000 4-IO 0.00 0.~~52035~~52533% ~~768~~719.~~03383472~~24163529 0.~~33304157~~31486842 0.00000000 0.00000000 5-A-1 71,463,000.00 4.50000% ~~919~~890.~~78708674~~59508039 3.~~44920154~~33973161 0.00000000 0.00000000 5-A-2 1,317,000.00 4.50000% ~~919~~890.~~78708428~~59507973 3.~~44920273~~33973424 0.00000000 0.00000000 6-A-1 1,655,000.00 5.25000% ~~897~~850.~~69737160~~24927492 3.~~92742598~~71984290 0.00000000 0.00000000 6-A-2 45,225,500.00 5.50000% ~~897~~850.~~69737316~~24927419 43.~~11444627~~89697582 0.00000000 0.00000000 6-A-3 45,225,500.00 5.00000% ~~897~~850.~~69737316~~24927419 3.~~74040574~~54270533 0.00000000 0.00000000 15-IO 0.00 0.~~38605~~38563% ~~901~~858.~~13222294~~33115183 0.~~28990499~~27583414 0.00000000 0.00000000 PO 5,471,808.00 0.00000% ~~929~~896.~~05534697~~76942978 0.00000000 0.00000000 0.00000000 15-B-1 1,953,000.00 4.~~91835~~91854% ~~964~~952.~~31206349~~03385049 3.~~95235535~~90218126 0.00000000 0.00000000 15-B-2 595,000.00 4.~~91835~~91854% ~~964~~952.~~31206723~~03384874 3.~~95235294~~90218487 0.00000000 0.00000000 15-B-3 594,000.00 4.~~91835~~91854% ~~964~~952.~~31207071~~03385522 3.~~95235690~~90217172 0.00000000 0.00000000 15-B-4 255,000.00 4.~~91835~~91854% ~~964~~952.~~31207843~~03384314 3.~~95235294~~90219608 0.00000000 0.00000000 15-B-5 170,000.00 4.~~91835~~91854% ~~964~~952.~~31205882~~03382353 3.~~95235294~~90217647 0.00000000 0.00000000 15-B-6 254,929.00 4.~~91835~~91854% ~~964~~952.~~31214181~~03397809 3.~~95235536~~90218453 0.00000000 0.00000000 30-B-1 7,749,000.00 5.~~71032~~71035% ~~990~~987.~~50440315~~21080010 4.~~71341076~~69777003 0.00000000 0.00000000 30-B-2 3,369,000.00 5.~~71032~~71035% ~~990~~987.~~50440487~~21080142 4.~~71341051~~69777085 0.00000000 0.00000000 30-B-3 1,685,000.00 5.~~71032~~71035% ~~990~~987.~~50440356~~21080119 4.~~71341246~~69776855 0.00000000 0.00000000 30-B-4 1,684,000.00 5.~~71032~~71035% ~~990~~987.~~50440618~~21080166 4.~~71340855~~69776722 0.00000000 0.00000000 30-B-5 1,179,000.00 5.~~71032~~71035% ~~990~~987.~~50440204~~21079729 4.~~71340967~~69776930 0.00000000 0.00000000 30-B-6 1,348,022.00 5.~~71032~~71035% ~~990~~987.~~50445022~~21087638 4.~~71340972~~69777199 0.00000000 0.00000000 SES 0.00 0.00000% ~~892~~845.~~24285104~~95548287 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 (0.~~00000048~~00000065) 0.00000000 4.~~30843057~~16507951 0.00000000 ~~927~~884.~~99709483~~24590891 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 (0.00000056) 0.00000000 4.~~37695944~~08455028 0.00000000 ~~850~~800.~~90368250~~94405583 2-A-2 (0.~~00000015~~00000031) 0.00000000 1.~~48841889~~75751542 0.00000000 ~~838~~784.~~63117557~~63831309 2-A-3 (0.~~00000111~~00000148) 0.00000000 119.~~13178842~~41440249 0.00000000 ~~838~~784.~~63120165~~63833743 2-A-4 0.00000000 0.00000000 5.~~22955359~~30838973 0.00000000 ~~1051~~1066.~~14013463~~98620372 3-A-1 (0.~~00000034~~00000046) 0.00000000 3.~~97656803~~68295707 0.00000000 ~~851~~790.~~15367706~~01132237 CB-IO (0.00000005) 0.00000000 0.~~29464905~~27265696 0.00000000 ~~851~~795.~~20400629~~85295227 4-A-1 (0.00000035) 0.00000000 3.~~48494647~~26567038 0.00000000 ~~759~~683.~~28349582~~34899213 4-A-2 0.00000000 0.00000000 4.58333191 0.00000000 1000.00000000 4-A-3 0.00000000 0.00000000 4.58333191 0.00000000 1000.00000000 4-IO 0.00000000 0.00000000 0.~~33304157~~31486842 0.00000000 ~~767~~703.~~15553596~~17245024 5-A-1 (0.00000042) 0.00000000 3.~~44920113~~33973203 0.00000000 ~~912~~880.~~14133650~~96385990 5-A-2 0.00000000 0.00000000 3.~~44920273~~33973424 0.00000000 ~~912~~880.~~14133637~~96385725 6-A-1 0.00000000 0.00000000 3.~~92742598~~71984290 0.00000000 ~~877~~832.~~70653172~~21059215 6-A-2 (0.00000044) 0.00000000 43.~~11444583~~89697648 0.00000000 ~~877~~832.~~70653437~~21059093 6-A-3 (0.00000044) 0.00000000 3.~~74040530~~54270577 0.00000000 ~~877~~832.~~70653437~~21059093 15-IO 0.00000000 0.00000000 0.~~28990499~~27583414 0.00000000 ~~883~~846.~~55251825~~19574658 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~920~~890.~~13656364~~14613269 15-B-1 0.00000000 0.00000000 3.~~95235535~~90218126 0.00000000 ~~960~~947.~~24013313~~89470046 15-B-2 0.00000000 0.00000000 3.~~95235294~~90218487 0.00000000 ~~960~~947.~~24013445~~89470588 15-B-3 0.00000000 0.00000000 3.~~95235690~~90217172 0.00000000 ~~960~~947.~~24013468~~89469697 15-B-4 0.00000000 0.00000000 3.~~95235294~~90219608 0.00000000 ~~960~~947.~~24011765~~89470588 15-B-5 0.00000000 0.00000000 3.~~95235294~~90217647 0.00000000 ~~960~~947.~~24011765~~89470588 15-B-6 0.00000000 0.00000000 3.~~95235536~~90218453 0.00000000 ~~960~~947.~~24022375~~89482562 30-B-1 (0.~~00000000~~00000129) 0.00000000 4.~~71341076~~69777003 0.00000000 ~~989~~986.~~41262615~~10149310 30-B-2 0.00000000 0.00000000 4.~~71341051~~69777085 0.00000000 ~~989~~986.~~41262689~~10149302 30-B-3 0.00000000 0.00000000 4.~~71341246~~69776855 0.00000000 ~~989~~986.~~41262315~~10149555 30-B-4 0.00000000 0.00000000 4.~~71340855~~69777316 0.00000000 ~~989~~986.~~41262470~~10149050 30-B-5 0.00000000 0.00000000 4.~~71340967~~69776930 0.00000000 ~~989~~986.~~41262935~~10149279 30-B-6 0.00000000 0.00000000 4.~~71340972~~69777199 0.00000000 ~~989~~986.~~41268763~~10158440 SES 0.00000000 0.00000000 0.~~15957504~~15234184 0.00000000 ~~876~~829.~~52935003~~99862208 (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-IO 0.~~15560~~15523% 3029,~~522~~669,~~597~~718.0120 3028,~~051~~499,~~608~~172.47 0.00 0.00 9388.~~76399749~~92024327% 2-IO 0.~~36859~~36906% 8781,~~216~~390,~~713~~525.4770 8479,~~855~~921,~~161~~173.2329 0.00 0.00 8378.~~58852382~~72818577% 3-IO 0.~~60059~~59459% 5651,~~292~~774,~~754~~777.5503 5550,~~309~~727,~~300~~121.3164 0.00 0.00 8376.~~29041895~~39010419% 4-IO 0.~~52035~~52533% 2019,~~933~~603,~~643~~755.1074 2019,~~909~~165,~~704~~771.0667 0.00 0.00 7670.~~71555360~~31724502% 5-IO 0.~~30568~~30765% 4645,~~849~~520,~~724~~160.3761 4645,~~457~~023,~~679~~988.5463 0.00 0.00 9087.~~75110186~~95050934% 6-IO 0.~~45566~~45573% 5450,~~103~~638,~~664~~245.0843 5249,~~526~~774,~~263~~894.4608 0.00 0.00 8681.~~33922241~~81670211% 1-PO 0.00000% 0.00 0.00 1,~~671~~622,~~796~~026.6859 1,~~652~~609,~~981~~215.1546 9290.~~91610081~~45597761% 2-PO 0.00000% 0.00 0.00 ~~669~~632,~~110~~177.6566 ~~657~~625,~~760~~155.8911 9287.~~19129078~~62128823% 3-PO 0.00000% 0.00 0.00 1,~~543~~499,~~551~~852.8258 1,~~532~~497,~~459~~542.7450 9290.~~97473205~~85629399% 4-PO 0.00000% 0.00 0.00 190,~~854~~167.8676 ~~190~~189,627.1412 8685.~~31872705~~86590352% 5-PO 0.00000% 0.00 0.00 ~~679~~640,~~400~~758.6840 ~~675~~637,~~843~~426.5914 8883.~~78368288~~73688988% 6-PO 0.00000% 0.00 0.00 ~~328~~321,~~897~~967.7914 ~~325~~311,~~138~~742.1140 9389.~~16011289~~32191055% 1-SES 0.00000% 6361,~~185~~188,~~939~~396.8692 6259,~~418~~655,~~973~~529.2136 0.00 0.00 9388.~~10586748~~98383818% 2-SES 0.00000% ~~124~~116,~~839~~958,~~686~~667.4843 ~~121~~114,~~545~~808,~~719~~753.3510 0.00 0.00 8581.~~82896312~~07168470% 3-SES 0.00000% 8176,~~684~~053,~~926~~034.5544 8074,~~236~~867,~~728~~348.4504 0.00 0.00 8580.~~95185578~~20002343% 4-SES 0.00000% 2826,~~065~~710,~~956~~140.3684 2825,~~033~~885,~~735~~141.6457 0.00 0.00 8074.~~38996607~~22862509% 5-SES 0.00000% 6967,~~251~~066,~~234~~349.1721 6866,~~684~~354,~~035~~770.8158 0.00 0.00 9188.~~29374044~~19771772% 6-SES 0.00000% 8580,~~068~~665,~~015~~552.4520 8378,~~214~~985,~~600~~323.5009 0.00 0.00 8783.~~97952632~~50807755%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 10,~~189~~194,~~577~~437.4529 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 10,~~189~~194,~~577~~437.4529 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2019,~~532~~467.6652 Payment of Interest and Principal 10,~~169~~174,~~044~~969.7977 Total Withdrawals (Pool Distribution Amount) 10,~~189~~194,~~577~~437.4529 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 1817,~~837~~860.3209 Trustee Fee - Wells Fargo Bank, N.A. 1,~~695~~607.3443 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2019,~~532~~467.6652

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 56 1 0 67 ~~552~~630,~~867~~982.3419 ~~117~~116,~~185~~828.4883 0.00 ~~670~~747,~~052~~811.8202 30 Days 2133 0 0 0 2133 23,~~204~~934,~~274~~384.2244 0.00 0.00 0.00 23,~~204~~934,~~274~~384.2244 60 Days 516 0 0 0 516 ~~717~~1,~~583~~486,938.2455 0.00 0.00 0.00 ~~717~~1,~~583~~486,938.2455 90 Days 12 0 0 0 12 31149,~~158~~741.5014 0.00 0.00 0.00 31149,~~158~~741.5014 120 Days 2 0 0 1 0 21 ~~311,528.73~~ 0.00 0.00 238,188.26 0.00 ~~311~~238,~~528~~188.7326 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 02 0 1 0 13 0292,029.0001 0.00 ~~108~~29,~~425~~751.4858 0.00 ~~108~~321,~~425~~780.4859 Totals 2953 56 23 0 3662 35,~~264~~863,~~544~~093.6914 ~~552~~630,~~867~~982.3419 ~~225~~384,~~610~~768.9667 0.00 46,~~043~~878,~~022~~844.9900 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.~~134228~~167645% 0.~~026846~~027941% 0.000000% 0.~~161074~~195585% 0.~~124252~~149740% 0.~~026336~~027725% 0.000000% 0.~~150588~~177465% 30 Days 0.~~563758~~922045% 0.000000% 0.000000% 0.000000% 0.~~563758~~922045% 0.~~495391~~933679% 0.000000% 0.000000% 0.000000% 0.~~495391~~933679% 60 Days 0.~~134228~~447052% 0.000000% 0.000000% 0.000000% 0.~~134228~~447052% 0.~~161270~~352869% 0.000000% 0.000000% 0.000000% 0.~~161270~~352869% 90 Days 0.~~026846~~055882% 0.000000% 0.000000% 0.000000% 0.~~026846~~055882% 0.~~007003~~035535% 0.000000% 0.000000% 0.000000% 0.~~007003~~035535% 120 Days 0.~~053691~~000000% 0.000000% 0.~~000000~~027941% 0.000000% 0.~~053691~~027941% 0.~~070013~~000000% 0.000000% 0.~~000000~~056525% 0.000000% 0.~~070013~~056525% 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~~055882% 0.000000% 0.~~026846~~027941% 0.000000% 0.~~026846~~083822% 0.~~000000~~069302% 0.000000% 0.~~024368~~007060% 0.000000% 0.~~024368~~076363% Totals 01.~~778523~~480861% 0.~~134228~~167645% 0.~~053691~~083822% 0.000000% 01.~~966443~~732327% 01.~~733677~~391386% 0.~~124252~~149740% 0.~~050704~~091310% 0.000000% 01.~~908633~~632437%

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 0 0 0 0.00 0.00 0.00 0.00 30 Days 23 0 0 0 23 ~~227~~251,~~631~~854.6131 0.00 0.00 0.00 ~~227~~251,~~631~~854.6131 60 Days 14 0 0 0 14 ~~102~~313,~~145~~820.3143 0.00 0.00 0.00 ~~102~~313,~~145~~820.3143 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 37 0 0 0 37 ~~329~~565,~~776~~674.9274 0.00 0.00 0.00 ~~329~~565,~~776~~674.9274 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~407332~~628931% 0.000000% 0.000000% 0.000000% 0.~~407332~~628931% 0.~~364283~~421709% 0.000000% 0.000000% 0.000000% 0.~~364283~~421709% 60 Days 0.~~203666~~838574% 0.000000% 0.000000% 0.000000% 0.~~203666~~838574% 0.~~163465~~525466% 0.000000% 0.000000% 0.000000% 0.~~163465~~525466% 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.~~610998~~467505% 0.000000% 0.000000% 0.000000% 01.~~610998~~467505% 0.~~527748~~947174% 0.000000% 0.000000% 0.000000% 0.~~527748~~947174% 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 1 0 0 1 96,~~452~~185.5620 0.00 0.00 96,~~452~~185.5620 30 Days 38 0 0 0 38 ~~467~~1,~~569~~326,558.5770 0.00 0.00 0.00 ~~467~~1,~~569~~326,558.5770 60 Days 13 0 0 0 13 ~~119~~299,~~156~~386.9829 0.00 0.00 0.00 ~~119~~299,~~156~~386.9829 90 Days 01 0 0 0 01 0118,940.0025 0.00 0.00 0.00 0118,940.0025 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 412 1 0 0 513 ~~586~~1,~~726~~744,885.5524 96,~~452~~185.5620 0.00 0.00 ~~683~~1,~~179~~841,070.1144 0-29 Days 0.~~096899~~102354% 0.000000% 0.000000% 0.~~096899~~102354% 0.~~079286~~083701% 0.000000% 0.000000% 0.~~079286~~083701% 30 Days 0.~~290698~~818833% 0.000000% 0.000000% 0.000000% 0.~~290698~~818833% 01.~~384351~~154381% 0.000000% 0.000000% 0.000000% 01.~~384351~~154381% 60 Days 0.~~096899~~307062% 0.000000% 0.000000% 0.000000% 0.~~096899~~307062% 0.~~097949~~260528% 0.000000% 0.000000% 0.000000% 0.~~097949~~260528% 90 Days 0.~~000000~~102354% 0.000000% 0.000000% 0.000000% 0.~~000000~~102354% 0.~~000000~~103503% 0.000000% 0.000000% 0.000000% 0.~~000000~~103503% 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.~~387597~~228250% 0.~~096899~~102354% 0.000000% 0.000000% 01.~~484496~~330604% 01.~~482301~~518412% 0.~~079286~~083701% 0.000000% 0.000000% 01.~~561587~~602113% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - 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 24 1 0 35 ~~275~~430,~~147~~552.0053 ~~117~~116,~~185~~828.4883 0.00 ~~392~~547,~~332~~381.4836 30 Days 510 0 0 0 510 ~~733~~1,~~050~~544,271.5042 0.00 0.00 0.00 ~~733~~1,~~050~~544,271.5042 60 Days 26 0 0 0 26 ~~322~~677,~~761~~756.6682 0.00 0.00 0.00 ~~322~~677,~~761~~756.6682 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 1 0 0 1 0 1 ~~281,777.15~~ 0.00 0.00 238,188.26 0.00 ~~281~~238,~~777~~188.1526 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 2 0 0 1 0 12 292,029.01 0.00 0.00 ~~108,425.48~~ 0.00 ~~108~~292,~~425~~029.4801 Totals 818 24 2 0 1224 12,~~337~~514,~~589~~057.3125 ~~275~~430,~~147~~552.0053 ~~225~~355,~~610~~017.9609 0.00 13,~~838~~299,~~347~~626.2787 0-29 Days 0.~~347826~~732601% 0.~~173913~~183150% 0.000000% 0.~~521739~~915751% 0.~~342588~~574436% 0.~~145909~~155871% 0.000000% 0.~~488497~~730307% 30 Days 01.~~869565~~831502% 0.000000% 0.000000% 0.000000% 01.~~869565~~831502% 02.~~912728~~060342% 0.000000% 0.000000% 0.000000% 02.~~912728~~060342% 60 Days 01.~~347826~~098901% 0.000000% 0.000000% 0.000000% 01.~~347826~~098901% 0.~~401874~~904252% 0.000000% 0.000000% 0.000000% 0.~~401874~~904252% 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.~~173913~~000000% 0.000000% 0.~~000000~~183150% 0.000000% 0.~~173913~~183150% 0.~~350843~~000000% 0.000000% 0.~~000000~~317787% 0.000000% 0.~~350843~~317787% 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~~366300% 0.000000% 0.~~173913~~000000% 0.000000% 0.~~173913~~366300% 0.~~000000~~389620% 0.000000% 0.~~135002~~000000% 0.000000% 0.~~135002~~389620% Totals 13.~~391304~~296703% 0.~~347826~~732601% 0.~~347826~~366300% 0.000000% 24.~~086957~~395604% 13.~~665445~~354215% 0.~~342588~~574436% 0.~~280910~~473658% 0.000000% 24.~~288944~~402310% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 - 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 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 5 - 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 21 0 0 21 ~~181~~104,~~267~~244.7846 0.00 0.00 ~~181~~104,~~267~~244.7846 30 Days 74 0 0 0 74 ~~437~~260,~~407~~239.7486 0.00 0.00 0.00 ~~437~~260,~~407~~239.7486 60 Days 02 0 0 0 02 0130,201.0010 0.00 0.00 0.00 0130,201.0010 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 76 21 0 0 97 ~~437~~390,~~407~~440.7496 ~~181~~104,~~267~~244.7846 0.00 0.00 ~~618~~494,~~675~~685.5242 0-29 Days 0.~~320000~~163399% 0.000000% 0.000000% 0.~~320000~~163399% 0.~~262941~~156488% 0.000000% 0.000000% 0.~~262941~~156488% 30 Days 10.~~120000~~653595% 0.000000% 0.000000% 0.000000% 10.~~120000~~653595% 0.~~634490~~390662% 0.000000% 0.000000% 0.000000% 0.~~634490~~390662% 60 Days 0.~~000000~~326797% 0.000000% 0.000000% 0.000000% 0.~~000000~~326797% 0.~~000000~~195453% 0.000000% 0.000000% 0.000000% 0.~~000000~~195453% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~120000~~980392% 0.~~320000~~163399% 0.000000% 0.000000% 1.~~440000~~143791% 0.~~634490~~586115% 0.~~262941~~156488% 0.000000% 0.000000% 0.~~897431~~742602% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 - 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 48 0 0 0 48 ~~338~~551,~~614~~460.8015 0.00 0.00 0.00 ~~338~~551,~~614~~460.8015 60 Days 1 0 0 0 1 ~~173~~65,~~519~~773.2991 0.00 0.00 0.00 ~~173~~65,~~519~~773.2991 90 Days 1 0 0 0 1 3130,~~158~~800.5089 0.00 0.00 0.00 3130,~~158~~800.5089 120 Days 10 0 0 0 10 ~~29,751~~0.5800 0.00 0.00 0.00 ~~29,751~~0.5800 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 01 0 01 0.00 0.00 029,751.0058 0.00 029,751.0058 Totals 710 0 01 0 711 ~~573~~648,~~044~~034.1795 0.00 029,751.0058 0.00 ~~573~~677,~~044~~786.1753 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~423280~~874317% 0.000000% 0.000000% 0.000000% 0.~~423280~~874317% 0.~~405498~~695658% 0.000000% 0.000000% 0.000000% 0.~~405498~~695658% 60 Days 0.~~105820~~109290% 0.000000% 0.000000% 0.000000% 0.~~105820~~109290% 0.~~207793~~082973% 0.000000% 0.000000% 0.000000% 0.~~207793~~082973% 90 Days 0.~~105820~~109290% 0.000000% 0.000000% 0.000000% 0.~~105820~~109290% 0.~~037313~~038855% 0.000000% 0.000000% 0.000000% 0.~~037313~~038855% 120 Days 0.~~105820~~000000% 0.000000% 0.000000% 0.000000% 0.~~105820~~000000% 0.~~035628~~000000% 0.000000% 0.000000% 0.000000% 0.~~035628~~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~~109290% 0.000000% 0.~~000000~~109290% 0.000000% 0.000000% 0.~~000000~~037531% 0.000000% 0.~~000000~~037531% Totals 01.~~740741~~092896% 0.000000% 0.~~000000~~109290% 0.000000% 01.~~740741~~202186% 0.~~686232~~817485% 0.000000% 0.~~000000~~037531% 0.000000% 0.~~686232~~855016%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 040,576.0008

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~898143~~888579% Weighted Average Pass-Through Rate 5.~~643644~~634080% Weighted Average Maturity(Stepdown Calculation ) ~~283~~280 Beginning Scheduled Collateral Loan Count 3,~~783~~625 Number Of Loans Paid In Full 5846 Ending Scheduled Collateral Loan Count 3,~~725~~579 Beginning Scheduled Collateral Balance ~~452~~428,~~095~~642,~~758~~141.8704 Ending Scheduled Collateral Balance ~~444~~420,~~133~~556,~~792~~865.9674 Ending Actual Collateral Balance at 3130-~~Aug~~Nov-2004 ~~444~~421,~~956~~385,~~718~~010.8658 Monthly P &I Constant 3,~~203~~063,~~947~~732.5687 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 9,~~861~~895,~~147~~760.1255 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~444~~420,~~133~~556,~~792~~865.9674 Scheduled Principal ~~981~~960,~~842~~321.7159 Unscheduled Principal 67,~~980~~124,~~123~~953.2071

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 30 Year Fixed 3 - 30 Year Fixed Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~684142~~683970 6.~~479853~~478894 6.~~064461~~050815 Weighted Average Net Rate 5.~~434142~~433970 6.~~229853~~228894 5.~~814461~~800815 Weighted Average Maturity ~~338~~335 ~~344~~341 ~~343~~340 Beginning Loan Count ~~497~~485 ~~1,057~~995 ~~585~~550 Loans Paid In Full 68 2518 104 Ending Loan Count ~~491~~477 ~~1,032~~977 ~~575~~546 Beginning Scheduled Balance 6361,~~185~~188,~~939~~396.8692 ~~124~~116,~~839~~958,~~686~~667.4843 8176,~~684~~053,~~926~~034.5544 Ending scheduled Balance 6259,~~418~~655,~~973~~529.2136 ~~121~~114,~~545~~808,~~719~~753.3510 8074,~~236~~867,~~728~~348.4504 Record Date 0811/3130/2004 0811/3130/2004 0811/3130/2004 Principal And Interest Constant ~~377~~366,~~915~~813.5150 ~~804~~755,~~105~~430.4601 ~~504~~470,~~041~~757.0207 Scheduled Principal 7876,~~617~~985.2997 ~~129~~123,~~986~~961.4002 9187,~~228~~271.4634 Unscheduled Principal ~~688~~1,~~349~~455,881.3659 32,~~163~~025,~~980~~953.7331 1,~~356~~098,~~969~~415.6406 Scheduled Interest ~~299~~289,~~298~~827.2253 ~~674~~631,~~119~~468.0699 ~~412~~383,~~812~~485.5673 Servicing Fees 1312,~~163~~747.7361 2624,~~008~~366.2837 1715,~~017~~844.6839 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~236~~229.9445 ~~468~~438.1561 ~~306~~285.3021 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 ~~285~~276,~~897~~850.5547 ~~647~~606,~~642~~664.6301 ~~395~~367,~~488~~356.5813 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.~~429642~~429470 6.~~225353~~224394 5.~~809961~~796315

Group Level Collateral Statement Group 4 - 30 Year Fixed 5 - 15 Year Fixed 6 - 15 Year Fixed Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~105217~~100908 4.~~917149~~920322 5.~~773999~~769634 Weighted Average Net Rate 5.~~855217~~850909 4.~~667149~~670322 5.~~523999~~519634 Weighted Average Maturity ~~346~~343 ~~163~~160 ~~165~~162 Beginning Loan Count 5754 ~~629~~616 ~~958~~925 Loans Paid In Full 02 4 1310 Ending Loan Count 5752 ~~625~~612 ~~945~~915 Beginning Scheduled Balance 2826,~~065~~710,~~956~~140.3684 6967,~~251~~066,~~234~~349.1721 8580,~~068~~665,~~015~~552.4520 Ending scheduled Balance 2825,~~033~~885,~~735~~141.6457 6866,~~684~~354,~~035~~770.8158 8378,~~214~~985,~~600~~323.5009 Record Date 0811/3130/2004 0811/3130/2004 0811/3130/2004 Principal And Interest Constant ~~172~~164,~~659~~851.7221 ~~589~~579,~~180~~035.8331 ~~756~~726,~~045~~845.0277 Scheduled Principal 29,~~869~~054.1044 ~~305~~304,~~415~~045.3129 ~~346~~339,~~726~~003.1553 Unscheduled Principal 2795,~~351~~944.6283 ~~261~~407,~~783~~533.0534 1,~~506~~341,~~688~~225.8058 Scheduled Interest ~~142~~135,~~790~~796.6277 ~~283~~274,~~765~~990.5202 ~~409~~387,~~318~~842.8724 Servicing Fees 5,~~847~~564.0761 1413,~~427~~972.3515 1716,~~722~~805.5033 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~105~~100.2515 ~~259~~251.7051 ~~319~~302.0050 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 ~~136~~130,~~838~~132.3001 ~~269~~260,~~078~~766.4736 ~~391~~370,~~277~~734.3741 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.~~850717~~846408 4.~~662649~~665822 5.~~519499~~515134

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~898143~~888579 Weighted Average Net Rate 5.~~648144~~638579 Weighted Average Maturity ~~283~~280.00 Record Date 0811/3130/2004 Principal And Interest Constant 3,~~203~~063,~~947~~732.5687 Beginning Loan Count 3,~~783~~625 Loans Paid In Full 5846 Ending Loan Count 3,~~725~~579 Beginning Scheduled Balance ~~452~~428,~~095~~642,~~758~~141.8704 Ending Scheduled Balance ~~444~~420,~~133~~556,~~792~~865.9674 Scheduled Principal ~~981~~960,~~842~~321.7159 Unscheduled Principal 67,~~980~~124,~~123~~953.2071 Scheduled Interest 2,~~222~~103,~~104~~411.8528 Servicing Fee 9489,~~186~~300.6146 Master Servicing Fee 0.00 Trustee Fee 1,~~695~~607.3443 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 2,~~126~~012,~~222~~503.9039 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.~~643644~~634080

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 1225.~~331741~~124331% Subordinate % 5.~~444920~~601980% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 94.~~555080~~398020% Group 2 - 30 Year Fixed CPR 2618.~~536232~~934224% Subordinate % 56.~~708816~~074643% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 9493.~~291184~~925357% Group 3 - 30 Year Fixed CPR 1816.~~229031~~035726% Subordinate % 56.~~826330~~242004% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 9493.~~173670~~757996%

Miscellaneous Reporting Group 4 - 30 Year Fixed CPR 030.~~100608~~471250% Subordinate % 6.~~260409~~559195% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 93.~~739591~~440805% Group 5 - 15 Year Fixed CPR 47.~~462370~~084100% Subordinate % 2.~~376673~~420874% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~623327~~579126% Group 6 - 15 Year Fixed CPR 1918.~~372403~~295214% Subordinate % 2.~~426038~~527302% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~573962~~472698%

Group

Filing Compare · BANC OF AMERICA MORT SEC INC ALTERNATIVER LOAN TRUST 2003-10