8-K 1 bam03002_dec.txt DECEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-07 Pooling and Servicing Agreement) (Commission 54-2105536 (State or other File Number) 54-2105537 jurisdiction IRS EIN 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 MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2003-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the 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 MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2003-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/27/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the December 27, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 911/30/2004 Distribution Date: 1012/2527/2004 ~~BAM~~Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series: 2003-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 05948XAA9 SEN 4.00000% 6156,~~125~~622,~~348~~009.6917 ~~203~~188,~~751~~740.1704 14,~~626~~168,~~094~~702.6006 1-A2 05948XAB7 SEN 4.50000% 36,313,000.00 136,173.76 0.00 1-A3 05948XAC5 SEN 4.75000% 9,906,000.00 39,211.25 0.00 1-A4 05948XAD3 SEN 4.87500% 21,516,000.00 87,408.7576 0.00 1-A5 05948XAE1 SEN 5.50000% 49,984,000.00 229,093.3435 0.00 1-A6 05948XAF8 SEN 5.75000% 0.00 0.00 0.00 1-A7 05948XAG6 SEN 5.25000% 30,000,000.00 131,250.0001 0.00 1-A8 05948XAH4 SEN 5.75000% 2,500,000.00 11,979.17 0.00 1-A9 05948XAJ0 SEN 3.~~34000~~68000% 0.00 0.00 0.00 1-A10 05948XAK7 SEN 1312.~~66857~~55143% 0.00 0.00 0.00 1-A11 05948XAL5 SEN 5.50000% 30,121,000.00 138,054.59 0.00 1-A12 05948XAM3 SEN 5.75000% 240,000.00 1,150.00 0.00 1-A13 05948XAN1 SEN 5.00000% 2016,~~478~~294,~~304~~271.8602 8567,~~326~~892.2780 13,~~510~~873,~~797~~123.6658 1-A14 05948XAP6 SEN 5.75000% 0.00 ~~192~~183,~~898~~716.4103 0.00 1-A-WIO 05948XAS0 SEN 0.~~28738~~28523% 0.00 3432,~~427~~648.7865 0.00 2-A1 05948XAT8 SEN 2.~~34000~~68000% 4948,~~834~~514,~~570~~552.0169 97108,~~177~~349.4216 ~~475~~486,~~594~~692.7915 2-A2 05948XAU5 SEN 8.~~80000~~31429% 4847,~~471~~187,~~642~~726.9380 ~~355~~326,~~458~~943.7754 ~~462~~473,~~587~~381.7360 2-A3 05948XAV3 SEN 2.~~34000~~68000% 1918,~~137~~630,~~731~~811.1926 3741,~~318~~608.5881 ~~182~~186,~~640~~902.3906 2-A4 05948XAW1 SEN 2.~~34000~~68000% ~~272~~265,~~903~~674.6093 ~~532~~593.1634 2,~~604~~665.4522 2-A-WIO 05948XAX9 SEN 0.~~39859~~39577% 0.00 3937,~~250~~942.5220 0.00 A-P0 05948XAY7 SEN 0.00000% 1,~~913~~898,~~469~~998.9546 0.00 343,~~244~~274.7446 1-B1 05948XAZ4 SUB 5.75000% 7,~~295~~279,~~886~~384.7320 34,~~959~~880.4638 8,~~196~~366.1392 1-B2 05948XBA8 SUB 5.75000% 2,~~432~~426,~~289~~787.3071 11,~~654~~628.7236 2,~~732~~789.4135 1-B3 05948XBB6 SUB 5.75000% 1,~~891~~887,~~671~~392.5578 9,~~064~~043.2676 2,~~125~~169.0937 1-B4 05948XBG5 SUB 5.75000% ~~810~~808,~~436~~602.0593 3,~~883~~874.3456 ~~910~~929.4441 1-B5 05948XBH3 SUB 5.75000% ~~811~~809,~~417~~581.2086 3,~~888~~879.0425 ~~911~~930.5453 1-B6 05948XBJ9 SUB 5.75000% ~~810~~809,~~880~~046.5138 3,~~885~~876.4768 ~~910~~929.9492 2-B1 05948XBC4 SUB 5.00000% 1,~~400~~387,~~181~~632.4396 5,~~834~~781.0980 6,~~244~~309.5374 2-B2 05948XBD2 SUB 5.00000% ~~350~~347,~~510~~368.2394 1,~~460~~447.4637 1,~~563~~579.2153 2-B3 05948XBE0 SUB 5.00000% ~~349~~346,~~580~~447.4954 1,~~456~~443.5953 1,~~559~~575.0634 2-B4 05948XBK6 SUB 5.00000% ~~233~~231,~~363~~272.5716 ~~972~~963.3563 1,~~040~~051.7562 2-B5 05948XBL4 SUB 5.00000% ~~234~~232,~~293~~193.3156 ~~976~~967.2247 1,~~044~~055.9081 2-B6 05948XBM2 SUB 5.00000% ~~233~~231,~~492~~400.8023 ~~972~~964.8917 1,~~041~~052.3321 SES 05948XBF7 SEN 0.00000% 0.00 6766,~~739~~462.4509 0.00 1-AR 05948XAQ4 SEN 5.75000% 0.00 0.00 0.00 1-ALR 05948XAR2 SEN 5.75000% 0.00 0.00 0.00 Totals ~~398~~386,~~667~~791,~~974~~155.4058 1,~~967~~907,~~209~~968.2851 49,~~291~~263,~~844~~480.6988

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 5952,~~499~~453,~~254~~307.0912 14,~~829~~357,~~845~~442.7710 0.00 1-A2 0.00 36,313,000.00 136,173.76 0.00 1-A3 0.00 9,906,000.00 39,211.25 0.00 1-A4 0.00 21,516,000.00 87,408.7576 0.00 1-A5 0.00 49,984,000.00 229,093.3435 0.00 1-A6 0.00 0.00 0.00 0.00 1-A7 0.00 30,000,000.00 131,250.0001 0.00 1-A8 0.00 2,500,000.00 11,979.17 0.00 1-A9 0.00 0.00 0.00 0.00 1-A10 0.00 0.00 0.00 0.00 1-A11 0.00 30,121,000.00 138,054.59 0.00 1-A12 0.00 240,000.00 1,150.00 0.00 1-A13 0.00 1812,~~967~~421,~~507~~147.1944 13,~~596~~941,~~123~~016.9338 0.00 1-A14 0.00 0.00 ~~192~~183,~~898~~716.4103 0.00 1-A-WIO 0.00 0.00 3432,~~427~~648.7865 0.00 2-A1 0.00 4948,~~358~~027,~~975~~860.2253 ~~572~~595,~~772~~041.2131 0.00 2-A2 0.00 4846,~~009~~714,~~055~~345.20 ~~818~~800,~~046~~325.5014 0.00 2-A3 0.00 18,~~955~~443,~~090~~909.8020 ~~219~~228,~~958~~510.9787 0.00 2-A4 0.00 ~~270~~263,~~299~~009.1571 3,~~136~~258.6156 0.00 2-A-WIO 0.00 0.00 3937,~~250~~942.5220 0.00 A-P0 0.00 1,~~910~~855,~~225~~724.2100 343,~~244~~274.7446 0.00 1-B1 0.00 7,~~287~~271,~~690~~017.6028 43,~~155~~247.5930 0.00 1-B2 0.00 2,~~429~~423,~~556~~998.8836 14,~~387~~417.1371 0.00 1-B3 0.00 1,~~889~~885,~~546~~223.4641 11,~~189~~213.3513 0.00 1-B4 0.00 ~~809~~807,~~525~~673.6152 4,~~793~~803.7897 0.00 1-B5 0.00 ~~810~~808,~~505~~651.6633 4,~~799~~809.5878 0.00 1-B6 0.00 ~~809~~808,~~969~~116.5747 4,~~796~~806.4160 0.00 2-B1 0.00 1,~~393~~381,~~936~~323.9022 12,~~078~~091.6254 0.00 2-B2 0.00 ~~348~~345,~~947~~789.0241 3,~~023~~026.6790 0.00 2-B3 0.00 ~~348~~344,~~021~~872.4320 3,~~015~~018.6587 0.00 2-B4 0.00 ~~232~~230,~~322~~220.8254 2,~~013~~015.1025 0.00 2-B5 0.00 ~~233~~231,~~248~~137.4175 2,~~021~~023.1228 0.00 2-B6 0.00 ~~232~~230,~~451~~348.4703 2,~~014~~016.2238 0.00 SES 0.00 0.00 6766,~~739~~462.4509 0.00 1-AR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 Totals 0.00 ~~394~~377,~~376~~527,~~129~~674.6972 611,~~259~~171,~~053~~449.9739 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 92,900,000.00 6156,~~125~~622,~~348~~009.6917 ~~152~~151,~~680~~038.1497 14,~~473~~017,~~414~~663.4609 0.00 0.00 1-A2 36,313,000.00 36,313,000.00 0.00 0.00 0.00 0.00 1-A3 9,906,000.00 9,906,000.00 0.00 0.00 0.00 0.00 1-A4 21,516,000.00 21,516,000.00 0.00 0.00 0.00 0.00 1-A5 49,984,000.00 49,984,000.00 0.00 0.00 0.00 0.00 1-A6 51,744,000.00 0.00 0.00 0.00 0.00 0.00 1-A7 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00 1-A8 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 1-A9 121,680,733.00 0.00 0.00 0.00 0.00 0.00 1-A10 37,033,267.00 0.00 0.00 0.00 0.00 0.00 1-A11 30,121,000.00 30,121,000.00 0.00 0.00 0.00 0.00 1-A12 240,000.00 240,000.00 0.00 0.00 0.00 0.00 1-A13 50,000,000.00 2016,~~478~~294,~~304~~271.8602 ~~141~~140,~~854~~329.4767 13,~~368~~732,~~943~~793.1991 0.00 0.00 1-A14 0.00 0.00 0.00 0.00 0.00 0.00 1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 105,000,000.00 4948,~~834~~514,~~570~~552.0169 ~~222~~220,~~252~~601.1462 ~~253~~266,~~342~~090.6553 0.00 0.00 2-A2 102,128,352.00 4847,~~471~~187,~~642~~726.9380 ~~216~~214,~~173~~568.7638 ~~246~~258,~~413~~813.9721 0.00 0.00 2-A3 40,322,647.00 1918,~~137~~630,~~731~~811.1926 8584,~~350~~716.4258 97102,~~289~~185.9647 0.00 0.00 2-A4 575,000.00 ~~272~~265,~~903~~674.6093 1,~~217~~208.1006 1,~~387~~457.3516 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 A-P0 2,636,049.00 1,~~913~~898,~~469~~998.9546 2,~~301~~319.7654 ~~942~~40,954.9792 0.00 0.00 1-B1 7,436,000.00 7,~~295~~279,~~886~~384.7320 8,~~196~~366.1392 0.00 0.00 0.00 1-B2 2,479,000.00 2,~~432~~426,~~289~~787.3071 2,~~732~~789.4135 0.00 0.00 0.00 1-B3 1,928,000.00 1,~~891~~887,~~671~~392.5578 2,~~125~~169.0937 0.00 0.00 0.00 1-B4 826,000.00 ~~810~~808,~~436~~602.0593 ~~910~~929.4441 0.00 0.00 0.00 1-B5 827,000.00 ~~811~~809,~~417~~581.2086 ~~911~~930.5453 0.00 0.00 0.00 1-B6 826,453.00 ~~810~~809,~~880~~046.5138 ~~910~~929.9492 0.00 0.00 0.00 2-B1 1,506,000.00 1,~~400~~387,~~181~~632.4396 6,~~244~~309.5374 0.00 0.00 0.00 2-B2 377,000.00 ~~350~~347,~~510~~368.2394 1,~~563~~579.2153 0.00 0.00 0.00 2-B3 376,000.00 ~~349~~346,~~580~~447.4954 1,~~559~~575.0634 0.00 0.00 0.00 2-B4 251,000.00 ~~233~~231,~~363~~272.5716 1,~~040~~051.7562 0.00 0.00 0.00 2-B5 252,000.00 ~~234~~232,~~293~~193.3156 1,~~044~~055.9081 0.00 0.00 0.00 2-B6 251,139.00 ~~233~~231,~~492~~400.8023 1,~~041~~052.3321 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-ALR 50.00 0.00 0.00 0.00 0.00 0.00 Totals 801,935,740.00 ~~398~~386,~~667~~791,~~974~~155.4058 ~~850~~843,~~110~~522.1257 38,~~441~~419,~~734~~958.5529 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 14,~~626~~168,~~094~~702.6006 5952,~~499~~453,~~254~~307.0912 0.~~64046560~~56462117 14,~~626~~168,~~094~~702.6006 1-A2 0.00 36,313,000.00 1.00000000 0.00 1-A3 0.00 9,906,000.00 1.00000000 0.00 1-A4 0.00 21,516,000.00 1.00000000 0.00 1-A5 0.00 49,984,000.00 1.00000000 0.00 1-A6 0.00 0.00 0.00000000 0.00 1-A7 0.00 30,000,000.00 1.00000000 0.00 1-A8 0.00 2,500,000.00 1.00000000 0.00 1-A9 0.00 0.00 0.00000000 0.00 1-A10 0.00 0.00 0.00000000 0.00 1-A11 0.00 30,121,000.00 1.00000000 0.00 1-A12 0.00 240,000.00 1.00000000 0.00 1-A13 13,~~510~~873,~~797~~123.6658 1812,~~967~~421,~~507~~147.1944 0.~~37935014~~24842295 13,~~510~~873,~~797~~123.6658 1-A14 0.00 0.00 0.00000000 0.00 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A1 ~~475~~486,~~594~~692.7915 4948,~~358~~027,~~975~~860.2253 0.~~47008548~~45740820 ~~475~~486,~~594~~692.7915 2-A2 ~~462~~473,~~587~~381.7360 4846,~~009~~714,~~055~~345.20 0.~~47008548~~45740820 ~~462~~473,~~587~~381.7360 2-A3 ~~182~~186,~~640~~902.3906 18,~~955~~443,~~090~~909.8020 0.~~47008548~~45740820 ~~182~~186,~~640~~902.3906 2-A4 2,~~604~~665.4522 ~~270~~263,~~299~~009.1571 0.~~47008548~~45740819 2,~~604~~665.4522 2-A-WIO 0.00 0.00 0.00000000 0.00 A-P0 343,~~244~~274.7446 1,~~910~~855,~~225~~724.2100 0.~~72465467~~70397933 343,~~244~~274.7446 1-B1 8,~~196~~366.1392 7,~~287~~271,~~690~~017.6028 0.~~98005522~~97781297 8,~~196~~366.1392 1-B2 2,~~732~~789.4135 2,~~429~~423,~~556~~998.8836 0.~~98005522~~97781297 2,~~732~~789.4135 1-B3 2,~~125~~169.0937 1,~~889~~885,~~546~~223.4641 0.~~98005522~~97781297 2,~~125~~169.0937 1-B4 ~~910~~929.4441 ~~809~~807,~~525~~673.6152 0.~~98005522~~97781298 ~~910~~929.4441 1-B5 ~~911~~930.5453 ~~810~~808,~~505~~651.6633 0.~~98005521~~97781297 ~~911~~930.5453 1-B6 ~~910~~929.9492 ~~809~~808,~~969~~116.5747 0.~~98005521~~97781298 ~~910~~929.9492 2-B1 6,~~244~~309.5374 1,~~393~~381,~~936~~323.9022 0.~~92558891~~91721329 6,~~244~~309.5374 2-B2 1,~~563~~579.2153 ~~348~~345,~~947~~789.0241 0.~~92558891~~91721329 1,~~563~~579.2153 2-B3 1,~~559~~575.0634 ~~348~~344,~~021~~872.4320 0.~~92558891~~91721330 1,~~559~~575.0634 2-B4 1,~~040~~051.7562 ~~232~~230,~~322~~220.8254 0.~~92558892~~91721331 1,~~040~~051.7562 2-B5 1,~~044~~055.9081 ~~233~~231,~~248~~137.4175 0.~~92558893~~91721329 1,~~044~~055.9081 2-B6 1,~~041~~052.3321 ~~232~~230,~~451~~348.4703 0.~~92558890~~91721330 1,~~041~~052.3321 SES 0.00 0.00 0.00000000 0.00 1-AR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 Totals 49,~~291~~263,~~844~~480.6988 ~~394~~377,~~376~~527,~~129~~674.6972 0.~~49178021~~47077048 49,~~291~~263,~~844~~480.6988

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 92,900,000.00 ~~657~~609.~~96930775~~49417836 1.~~64348913~~62582314 1543.~~86022024~~24718073 0.00000000 1-A2 36,313,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 9,906,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 21,516,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 49,984,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A6 51,744,000.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A9 121,680,733.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 37,033,267.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 30,121,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A12 240,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A13 50,000,000.00 ~~409~~325.~~56609720~~88542040 2.~~83708940~~80659340 2774.~~37886380~~65587820 0.00000000 1-A14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 105,000,000.00 ~~474~~462.~~61495248~~04335895 2.~~11668705~~10096781 2.~~41278714~~53419552 0.00000000 2-A2 102,128,352.00 ~~474~~462.~~61495247~~04335893 2.~~11668705~~10096781 2.~~41278710~~53419550 0.00000000 2-A3 40,322,647.00 ~~474~~462.~~61495249~~04335891 2.~~11668693~~10096773 2.~~41278704~~53419549 0.00000000 2-A4 575,000.00 ~~474~~462.~~61495652~~04335652 2.~~11669565~~10097391 2.~~41278261~~53419130 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-P0 2,636,049.00 ~~725~~720.~~88557724~~39573619 0.~~87318559~~87993053 015.~~35772097~~53647903 0.00000000 1-B1 7,436,000.00 ~~981~~978.~~15744083~~93816568 1.~~10222297~~12519096 0.00000000 0.00000000 1-B2 2,479,000.00 ~~981~~978.~~15744252~~93816458 1.~~10222267~~12519161 0.00000000 0.00000000 1-B3 1,928,000.00 ~~981~~978.~~15744295~~93816390 1.~~10222510~~12519191 0.00000000 0.00000000 1-B4 826,000.00 ~~981~~978.~~15744552~~93817191 1.~~10222760~~12519370 0.00000000 0.00000000 1-B5 827,000.00 ~~981~~978.~~15743652~~93816203 1.~~10222491~~12518742 0.00000000 0.00000000 1-B6 826,453.00 ~~981~~978.~~15744029~~93816103 1.~~10222844~~12519405 0.00000000 0.00000000 2-B1 1,506,000.00 ~~929~~921.~~73534529~~40302789 4.~~14643426~~18973440 0.00000000 0.00000000 2-B2 377,000.00 ~~929~~921.~~73535809~~40302387 4.~~14644562~~18973475 0.00000000 0.00000000 2-B3 376,000.00 ~~929~~921.~~73534574~~40303191 4.~~14643617~~18973404 0.00000000 0.00000000 2-B4 251,000.00 ~~929~~921.~~73533865~~40302789 4.~~14641434~~18972112 0.00000000 0.00000000 2-B5 252,000.00 ~~929~~921.~~73535714~~40301587 4.~~14642857~~18972222 0.00000000 0.00000000 2-B6 251,139.00 ~~929~~921.~~73532586~~40300790 4.~~14642887~~18975149 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 1744.~~50370936~~87300388 ~~640~~564.~~46559839~~62117460 0.~~64046560~~56462117 1744.~~50370936~~87300388 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A13 0.00000000 3077.~~21595320~~46247160 ~~379~~248.~~35014380~~42294880 0.~~37935014~~24842295 3077.~~21595320~~46247160 1-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 4.~~52947419~~63516333 ~~470~~457.~~08547829~~40819552 0.~~47008548~~45740820 4.~~52947419~~63516333 2-A2 0.00000000 4.~~52947415~~63516341 ~~470~~457.~~08547832~~40819552 0.~~47008548~~45740820 4.~~52947415~~63516341 2-A3 0.00000000 4.~~52947422~~63516346 ~~470~~457.~~08547827~~40819545 0.~~47008548~~45740820 4.~~52947422~~63516346 2-A4 0.00000000 4.~~52947826~~63516522 ~~470~~457.~~08547826~~40819130 0.~~47008548~~45740819 4.~~52947826~~63516522 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-P0 0.00000000 116.~~23091035~~41640956 ~~724~~703.~~65466689~~97932664 0.~~72465467~~70397933 116.~~23091035~~41640956 1-B1 0.00000000 1.~~10222297~~12519096 ~~980~~977.~~05521786~~81297472 0.~~98005522~~97781297 1.~~10222297~~12519096 1-B2 0.00000000 1.~~10222267~~12519161 ~~980~~977.~~05521581~~81297297 0.~~98005522~~97781297 1.~~10222267~~12519161 1-B3 0.00000000 1.~~10222510~~12519191 ~~980~~977.~~05521784~~81297199 0.~~98005522~~97781297 1.~~10222510~~12519191 1-B4 0.00000000 1.~~10222760~~12519370 ~~980~~977.~~05521792~~81297821 0.~~98005522~~97781298 1.~~10222760~~12519370 1-B5 0.00000000 1.~~10222491~~12518742 ~~980~~977.~~05521161~~81297461 0.~~98005521~~97781297 1.~~10222491~~12518742 1-B6 0.00000000 1.~~10222844~~12519405 ~~980~~977.~~05521185~~81297908 0.~~98005521~~97781298 1.~~10222844~~12519405 2-B1 0.00000000 4.~~14643426~~18973440 ~~925~~917.~~58891102~~21329349 0.~~92558891~~91721329 4.~~14643426~~18973440 2-B2 0.00000000 4.~~14644562~~18973475 ~~925~~917.~~58891247~~21328912 0.~~92558891~~91721329 4.~~14644562~~18973475 2-B3 0.00000000 4.~~14643617~~18973404 ~~925~~917.~~58890957~~21329787 0.~~92558891~~91721330 4.~~14643617~~18973404 2-B4 0.00000000 4.~~14641434~~18972112 ~~925~~917.~~58892430~~21330677 0.~~92558892~~91721331 4.~~14641434~~18972112 2-B5 0.00000000 4.~~14642857~~18972222 ~~925~~917.~~58892857~~21329365 0.~~92558893~~91721329 4.~~14642857~~18972222 2-B6 0.00000000 4.~~14642887~~18975149 ~~925~~917.~~58889699~~21329622 0.~~92558890~~91721330 4.~~14642887~~18975149 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 92,900,000.00 4.00000% 6156,~~125~~622,~~348~~009.6917 ~~203~~188,~~751~~740.1603 0.00 0.00 1-A2 36,313,000.00 4.50000% 36,313,000.00 136,173.75 0.00 0.00 1-A3 9,906,000.00 4.75000% 9,906,000.00 39,211.25 0.00 0.00 1-A4 21,516,000.00 4.87500% 21,516,000.00 87,408.75 0.00 0.00 1-A5 49,984,000.00 5.50000% 49,984,000.00 229,093.33 0.00 0.00 1-A6 51,744,000.00 5.75000% 0.00 0.00 0.00 0.00 1-A7 30,000,000.00 5.25000% 30,000,000.00 131,250.00 0.00 0.00 1-A8 2,500,000.00 5.75000% 2,500,000.00 11,979.17 0.00 0.00 1-A9 121,680,733.00 3.~~34000~~68000% 0.00 0.00 0.00 0.00 1-A10 37,033,267.00 1312.~~66857~~55143% 0.00 0.00 0.00 0.00 1-A11 30,121,000.00 5.50000% 30,121,000.00 138,054.58 0.00 0.00 1-A12 240,000.00 5.75000% 240,000.00 1,150.00 0.00 0.00 1-A13 50,000,000.00 5.00000% 2016,~~478~~294,~~304~~271.8602 8567,~~326~~892.2780 0.00 0.00 1-A14 0.00 5.75000% 4038,~~257~~340,~~058~~733.9379 ~~192~~183,~~898~~716.4102 0.00 0.00 1-A-WIO 0.00 0.~~28738~~28523% ~~143~~137,~~760~~357,~~561~~202.9859 3432,~~427~~648.7865 0.00 0.00 2-A1 105,000,000.00 2.~~34000~~68000% 4948,~~834~~514,~~570~~552.0169 97108,~~177~~349.4117 0.00 0.00 2-A2 102,128,352.00 8.~~80000~~31429% 4847,~~471~~187,~~642~~726.9380 ~~355~~326,~~458~~943.7356 0.00 0.00 2-A3 40,322,647.00 2.~~34000~~68000% 1918,~~137~~630,~~731~~811.1926 3741,~~318~~608.5881 0.00 0.00 2-A4 575,000.00 2.~~34000~~68000% ~~272~~265,~~903~~674.6093 ~~532~~593.1634 0.00 0.00 2-A-WIO 0.00 0.~~39859~~39577% ~~118~~115,~~167~~044,~~159~~138.1246 3937,~~250~~942.5120 0.00 0.00 A-P0 2,636,049.00 0.00000% 1,~~913~~898,~~469~~998.9546 0.00 0.00 0.00 1-B1 7,436,000.00 5.75000% 7,~~295~~279,~~886~~384.7320 34,~~959~~880.4638 0.00 0.00 1-B2 2,479,000.00 5.75000% 2,~~432~~426,~~289~~787.3071 11,~~654~~628.7236 0.00 0.00 1-B3 1,928,000.00 5.75000% 1,~~891~~887,~~671~~392.5578 9,~~064~~043.2676 0.00 0.00 1-B4 826,000.00 5.75000% ~~810~~808,~~436~~602.0593 3,~~883~~874.3456 0.00 0.00 1-B5 827,000.00 5.75000% ~~811~~809,~~417~~581.2086 3,~~888~~879.0425 0.00 0.00 1-B6 826,453.00 5.75000% ~~810~~809,~~880~~046.5138 3,~~885~~876.4768 0.00 0.00 2-B1 1,506,000.00 5.00000% 1,~~400~~387,~~181~~632.4396 5,~~834~~781.0980 0.00 0.00 2-B2 377,000.00 5.00000% ~~350~~347,~~510~~368.2394 1,~~460~~447.4637 0.00 0.00 2-B3 376,000.00 5.00000% ~~349~~346,~~580~~447.4954 1,~~456~~443.5953 0.00 0.00 2-B4 251,000.00 5.00000% ~~233~~231,~~363~~272.5716 ~~972~~963.3563 0.00 0.00 2-B5 252,000.00 5.00000% ~~234~~232,~~293~~193.3156 ~~976~~967.2247 0.00 0.00 2-B6 251,139.00 5.00000% ~~233~~231,~~492~~400.8023 ~~972~~964.8917 0.00 0.00 SES 0.00 0.00000% ~~398~~386,~~667~~791,~~975~~156.6788 0.00 0.00 0.00 1-AR 50.00 5.75000% 0.00 0.00 0.00 0.00 1-ALR 50.00 5.75000% 0.00 0.00 0.00 0.00 Totals 801,935,740.00 1,~~899~~841,~~469~~506.7337 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 (0.01) 0.00 ~~203~~188,~~751~~740.1704 0.00 5952,~~499~~453,~~254~~307.0912 1-A2 (0.01) 0.00 136,173.76 0.00 36,313,000.00 1-A3 0.00 0.00 39,211.25 0.00 9,906,000.00 1-A4 (0.0001) 0.00 87,408.7576 0.00 21,516,000.00 1-A5 (0.01) 0.00 229,093.3435 0.00 49,984,000.00 1-A6 0.00 0.00 0.00 0.00 0.00 1-A7 (0.0001) 0.00 131,250.0001 0.00 30,000,000.00 1-A8 0.00 0.00 11,979.17 0.00 2,500,000.00 1-A9 0.00 0.00 0.00 0.00 0.00 1-A10 0.00 0.00 0.00 0.00 0.00 1-A11 (0.01) 0.00 138,054.59 0.00 30,121,000.00 1-A12 0.00 0.00 1,150.00 0.00 240,000.00 1-A13 0.00 0.00 8567,~~326~~892.2780 0.00 1812,~~967~~421,~~507~~147.1944 1-A14 (0.01) 0.00 ~~192~~183,~~898~~716.4103 0.00 3936,~~565~~566,~~100~~808.0135 1-A-WIO 0.00 0.00 3432,~~427~~648.7865 0.00 ~~141~~132,~~995~~167,~~172~~646.0489 2-A1 (0.~~01)~~00 0.00 97108,~~177~~349.4216 0.00 4948,~~358~~027,~~975~~860.2253 2-A2 (0.~~05)~~01 0.00 ~~355~~326,~~458~~943.7754 0.00 4846,~~009~~714,~~055~~345.20 2-A3 0.00 0.00 3741,~~318~~608.5881 0.00 18,~~955~~443,~~090~~909.8020 2-A4 0.00 0.00 ~~532~~593.1634 0.00 ~~270~~263,~~299~~009.1571 2-A-WIO 0.00 0.00 3937,~~250~~942.5220 0.00 ~~117~~113,~~041~~892,~~299~~023.8832 A-P0 0.00 0.00 0.00 0.00 1,~~910~~855,~~225~~724.2100 1-B1 0.00 0.00 34,~~959~~880.4638 0.00 7,~~287~~271,~~690~~017.6028 1-B2 0.00 0.00 11,~~654~~628.7236 0.00 2,~~429~~423,~~556~~998.8836 1-B3 0.00 0.00 9,~~064~~043.2676 0.00 1,~~889~~885,~~546~~223.4641 1-B4 0.00 0.00 3,~~883~~874.3456 0.00 ~~809~~807,~~525~~673.6152 1-B5 0.00 0.00 3,~~888~~879.0425 0.00 ~~810~~808,~~505~~651.6633 1-B6 0.00 0.00 3,~~885~~876.4768 0.00 ~~809~~808,~~969~~116.5747 2-B1 0.00 0.00 5,~~834~~781.0980 0.00 1,~~393~~381,~~936~~323.9022 2-B2 0.00 0.00 1,~~460~~447.4637 0.00 ~~348~~345,~~947~~789.0241 2-B3 0.00 0.00 1,~~456~~443.5953 0.00 ~~348~~344,~~021~~872.4320 2-B4 0.00 0.00 ~~972~~963.3563 0.00 ~~232~~230,~~322~~220.8254 2-B5 0.00 0.00 ~~976~~967.2247 0.00 ~~233~~231,~~248~~137.4175 2-B6 0.00 0.00 ~~972~~964.8917 0.00 ~~232~~230,~~451~~348.4703 SES 0.00 0.00 6766,~~739~~462.4509 0.00 ~~394~~377,~~376~~527,~~130~~675.99 1-AR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 Totals (0.1106) 0.00 1,~~967~~907,~~209~~968.2851 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 92,900,000.00 4.00000% ~~657~~609.~~96930775~~49417836 2.~~19323100~~03164726 0.00000000 0.00000000 1-A2 36,313,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 1-A3 9,906,000.00 4.75000% 1000.00000000 3.95833333 0.00000000 0.00000000 1-A4 21,516,000.00 4.87500% 1000.00000000 4.06250000 0.00000000 0.00000000 1-A5 49,984,000.00 5.50000% 1000.00000000 4.58333327 0.00000000 0.00000000 1-A6 51,744,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 30,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A8 2,500,000.00 5.75000% 1000.00000000 4.79166800 0.00000000 0.00000000 1-A9 121,680,733.00 3.~~34000~~68000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 37,033,267.00 1312.~~66857~~55143% 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 30,121,000.00 5.50000% 1000.00000000 4.58333322 0.00000000 0.00000000 1-A12 240,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A13 50,000,000.00 5.00000% ~~409~~325.~~56609720~~88542040 1.~~70652540~~35785600 0.00000000 0.00000000 1-A14 0.00 5.75000% ~~748~~712.~~57494797~~94112299 3.~~58692167~~41617629 0.00000000 0.00000000 1-A-WIO 0.00 0.~~28738~~28523% ~~446~~426.~~44621423~~56068013 0.~~10691494~~10138988 0.00000000 0.00000000 2-A1 105,000,000.00 2.~~34000~~68000% ~~474~~462.~~61495248~~04335895 01.~~92549914~~03189686 0.00000000 0.00000000 2-A2 102,128,352.00 8.~~80000~~31429% ~~474~~462.~~61495247~~04335893 3.~~48050980~~20130065 0.00000000 0.00000000 2-A3 40,322,647.00 2.~~34000~~68000% ~~474~~462.~~61495249~~04335891 01.~~92549926~~03189679 0.00000000 0.00000000 2-A4 575,000.00 2.~~34000~~68000% ~~474~~462.~~61495652~~04335652 01.~~92549565~~03189565 0.00000000 0.00000000 2-A-WIO 0.00 0.~~39859~~39577% ~~476~~464.~~67684427~~07882936 0.~~15833341~~15305579 0.00000000 0.00000000 A-P0 2,636,049.00 0.00000% ~~725~~720.~~88557724~~39573619 0.00000000 0.00000000 0.00000000 1-B1 7,436,000.00 5.75000% ~~981~~978.~~15744083~~93816568 4.~~70137977~~69074502 0.00000000 0.00000000 1-B2 2,479,000.00 5.75000% ~~981~~978.~~15744252~~93816458 4.~~70137959~~69074627 0.00000000 0.00000000 1-B3 1,928,000.00 5.75000% ~~981~~978.~~15744295~~93816390 4.~~70137967~~69074689 0.00000000 0.00000000 1-B4 826,000.00 5.75000% ~~981~~978.~~15744552~~93817191 4.~~70138015~~69075061 0.00000000 0.00000000 1-B5 827,000.00 5.75000% ~~981~~978.~~15743652~~93816203 4.~~70137848~~69074970 0.00000000 0.00000000 1-B6 826,453.00 5.75000% ~~981~~978.~~15744029~~93816103 4.~~70138048~~69074466 0.00000000 0.00000000 2-B1 1,506,000.00 5.00000% ~~929~~921.~~73534529~~40302789 3.~~87389774~~83917663 0.00000000 0.00000000 2-B2 377,000.00 5.00000% ~~929~~921.~~73535809~~40302387 3.~~87389920~~83917772 0.00000000 0.00000000 2-B3 376,000.00 5.00000% ~~929~~921.~~73534574~~40303191 3.~~87390957~~83917553 0.00000000 0.00000000 2-B4 251,000.00 5.00000% ~~929~~921.~~73533865~~40302789 3.~~87390438~~83916335 0.00000000 0.00000000 2-B5 252,000.00 5.00000% ~~929~~921.~~73535714~~40301587 3.~~87388889~~83916667 0.00000000 0.00000000 2-B6 251,139.00 5.00000% ~~929~~921.~~73532586~~40300790 3.~~87391046~~83918866 0.00000000 0.00000000 SES 0.00 0.00000% ~~497~~482.~~13207012~~32188251 0.00000000 0.00000000 0.00000000 1-AR 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 (0.00000011) 0.00000000 2.~~19323111~~03164736 0.00000000 ~~640~~564.~~46559839~~62117460 1-A2 (0.00000028) 0.00000000 3.75000028 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 3.95833333 0.00000000 1000.00000000 1-A4 (0.~~00000000~~00000046) 0.00000000 4.~~06250000~~06250046 0.00000000 1000.00000000 1-A5 (0.00000020) 0.00000000 4.~~58333347~~58333367 0.00000000 1000.00000000 1-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 (0.~~00000000~~00000033) 0.00000000 4.~~37500000~~37500033 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 4.79166800 0.00000000 1000.00000000 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 (0.00000033) 0.00000000 4.58333355 0.00000000 1000.00000000 1-A12 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A13 0.00000000 0.00000000 1.~~70652540~~35785600 0.00000000 ~~379~~248.~~35014380~~42294880 1-A14 (0.00000019) 0.00000000 3.~~58692167~~41617647 0.00000000 ~~735~~679.~~70805888~~95520253 1-A-WIO 0.00000000 0.00000000 0.~~10691494~~10138988 0.00000000 ~~440~~410.~~96382293~~44459472 2-A1 (0.~~00000010)~~00000000 0.00000000 01.~~92549924~~03189676 0.00000000 ~~470~~457.~~08547829~~40819552 2-A2 (0.~~00000049)~~00000010 0.00000000 3.~~48051019~~20130046 0.00000000 ~~470~~457.~~08547832~~40819552 2-A3 0.00000000 0.00000000 01.~~92549926~~03189679 0.00000000 ~~470~~457.~~08547827~~40819545 2-A4 0.00000000 0.00000000 01.~~92549565~~03189565 0.00000000 ~~470~~457.~~08547826~~40819130 2-A-WIO 0.00000000 0.00000000 0.~~15833345~~15305579 0.00000000 ~~472~~459.~~13521838~~43128927 A-P0 0.00000000 0.00000000 0.00000000 0.00000000 ~~724~~703.~~65466689~~97932664 1-B1 0.00000000 0.00000000 4.~~70137977~~69074502 0.00000000 ~~980~~977.~~05521786~~81297472 1-B2 0.00000000 0.00000000 4.~~70137959~~69074627 0.00000000 ~~980~~977.~~05521581~~81297297 1-B3 0.00000000 0.00000000 4.~~70137967~~69074689 0.00000000 ~~980~~977.~~05521784~~81297199 1-B4 0.00000000 0.00000000 4.~~70138015~~69075061 0.00000000 ~~980~~977.~~05521792~~81297821 1-B5 0.00000000 0.00000000 4.~~70137848~~69074970 0.00000000 ~~980~~977.~~05521161~~81297461 1-B6 0.00000000 0.00000000 4.~~70138048~~69074466 0.00000000 ~~980~~977.~~05521185~~81297908 2-B1 0.00000000 0.00000000 3.~~87389774~~83917663 0.00000000 ~~925~~917.~~58891102~~21329349 2-B2 0.00000000 0.00000000 3.~~87389920~~83917772 0.00000000 ~~925~~917.~~58891247~~21328912 2-B3 0.00000000 0.00000000 3.~~87390957~~83917553 0.00000000 ~~925~~917.~~58890957~~21329787 2-B4 0.00000000 0.00000000 3.~~87390438~~83916335 0.00000000 ~~925~~917.~~58892430~~21330677 2-B5 0.00000000 0.00000000 3.~~87388889~~83916667 0.00000000 ~~925~~917.~~58892857~~21329365 2-B6 0.00000000 0.00000000 3.~~87391046~~83918866 0.00000000 ~~925~~917.~~58889699~~21329622 SES 0.00000000 0.00000000 0.~~08446992~~08287708 0.00000000 ~~491~~470.~~78021403~~77048207 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage APO-1 0.00000% 0.00 0.00 1,~~912~~897,~~058~~599.6929 1,~~908~~854,~~819~~330.9891 7371.~~36271116~~26850325% APO-2 0.00000% 0.00 0.00 1,~~411~~399.2617 1,~~405~~393.2309 4.~~11427317~~07872932% SES-1 0.00000% ~~278~~269,~~148~~414,~~293~~675.5838 ~~274~~261,~~992~~313,~~376~~465.0886 0.00 0.00 4947.~~92033439~~43715365% SES-2 0.00000% ~~120~~117,~~519~~376,~~682~~481.0950 ~~119~~116,~~383~~214,~~754~~210.9113 0.00 0.00 4746.~~54936412~~28696591%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 611,~~276~~188,~~661~~532.8370 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 611,~~276~~188,~~661~~532.8370 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 17,~~607~~083.8631 Payment of Interest and Principal 611,~~259~~171,~~053~~449.9739 Total Withdrawals (Pool Distribution Amount) 611,~~276~~188,~~661~~532.8370 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 16,~~611~~116.1730 Trustee Fee ~~996~~967.6901 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 17,~~607~~083.8631

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 1 0 2 ~~393~~392,~~832~~536.7622 ~~445~~439,~~038~~493.2922 0.00 ~~838~~832,~~871~~029.0544 30 Days 54 0 0 0 54 21,~~012~~610,~~052~~038.1196 0.00 0.00 0.00 21,~~012~~610,~~052~~038.1196 60 Days 10 0 0 0 10 ~~380,263~~0.6800 0.00 0.00 0.00 ~~380,263~~0.6800 90 Days 10 0 0 0 10 ~~340,336~~0.0500 0.00 0.00 0.00 ~~340,336~~0.0500 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 01 0 0 0 01 0338,216.0027 0.00 0.00 0.00 0338,216.0027 180+ Days 0 0 10 0 10 0.00 0.00 ~~749,447~~0.0300 0.00 ~~749,447~~0.0300 Totals 75 1 21 0 107 21,~~732~~948,~~651~~255.8423 ~~393~~392,~~832~~536.7622 1439,~~194,485~~493.3222 0.00 42,~~320~~780,~~969~~284.9267 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.~~115607~~119904% 0.~~115607~~119904% 0.000000% 0.~~231214~~239808% 0.~~099686~~103975% 0.~~112647~~116414% 0.000000% 0.~~212332~~220389% 30 Days 0.~~578035~~479616% 0.000000% 0.000000% 0.000000% 0.~~578035~~479616% 0.~~509284~~426469% 0.000000% 0.000000% 0.000000% 0.~~509284~~426469% 60 Days 0.~~115607~~000000% 0.000000% 0.000000% 0.000000% 0.~~115607~~000000% 0.~~096251~~000000% 0.000000% 0.000000% 0.000000% 0.~~096251~~000000% 90 Days 0.~~115607~~000000% 0.000000% 0.000000% 0.000000% 0.~~115607~~000000% 0.~~086145~~000000% 0.000000% 0.000000% 0.000000% 0.~~086145~~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~~119904% 0.000000% 0.000000% 0.000000% 0.~~000000~~119904% 0.~~000000~~089587% 0.000000% 0.000000% 0.000000% 0.~~000000~~089587% 180+ Days 0.000000% 0.000000% 0.~~115607~~000000% 0.000000% 0.~~115607~~000000% 0.000000% 0.000000% 0.~~189697~~000000% 0.000000% 0.~~189697~~000000% Totals 0.~~809249~~599520% 0.~~115607~~119904% 0.~~231214~~119904% 0.000000% 10.~~156069~~839329% 0.~~691679~~516056% 0.~~099686~~103975% 0.~~302344~~116414% 0.000000% 10.~~093709~~736445%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 ~~393~~392,~~832~~536.7622 0.00 0.00 ~~393~~392,~~832~~536.7622 30 Days 32 0 0 0 32 1789,~~128,494~~065.7970 0.00 0.00 0.00 1789,~~128,494~~065.7970 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~340,336~~0.0500 0.00 0.00 0.00 ~~340,336~~0.0500 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 01 0 0 0 01 0338,216.0027 0.00 0.00 0.00 0338,216.0027 180 Days 0 0 10 0 10 0.00 0.00 ~~749,447~~0.0300 0.00 ~~749,447~~0.0300 Totals 43 1 10 0 64 1,~~468~~127,~~830~~281.8497 ~~393~~392,~~832~~536.7622 ~~749,447~~0.0300 0.00 21,~~612~~519,~~110~~818.6319 0-29 Days 0.~~169492~~177305% 0.000000% 0.000000% 0.~~169492~~177305% 0.~~143078~~150217% 0.000000% 0.000000% 0.~~143078~~150217% 30 Days 0.~~508475~~354610% 0.000000% 0.000000% 0.000000% 0.~~508475~~354610% 0.~~409979~~301961% 0.000000% 0.000000% 0.000000% 0.~~409979~~301961% 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.~~169492~~000000% 0.000000% 0.000000% 0.000000% 0.~~169492~~000000% 0.~~123643~~000000% 0.000000% 0.000000% 0.000000% 0.~~123643~~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~~177305% 0.000000% 0.000000% 0.000000% 0.~~000000~~177305% 0.~~000000~~129429% 0.000000% 0.000000% 0.000000% 0.~~000000~~129429% 180 Days 0.000000% 0.000000% 0.~~169492~~000000% 0.000000% 0.~~169492~~000000% 0.000000% 0.000000% 0.~~272272~~000000% 0.000000% 0.~~272272~~000000% Totals 0.~~677966~~531915% 0.~~169492~~177305% 0.~~169492~~000000% 0.000000% 10.~~016949~~709220% 0.~~533623~~431391% 0.~~143078~~150217% 0.~~272272~~000000% 0.000000% 0.~~948973~~581607% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 1 0 1 0.00 ~~445~~439,~~038~~493.2922 0.00 ~~445~~439,~~038~~493.2922 30 Days 2 0 0 0 2 ~~883~~820,~~557~~973.3226 0.00 0.00 0.00 ~~883~~820,~~557~~973.3226 60 Days 10 0 0 0 10 ~~380,263~~0.6800 0.00 0.00 0.00 ~~380,263~~0.6800 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 32 0 1 0 43 1820,~~263,821~~973.0026 0.00 ~~445~~439,~~038~~493.2922 0.00 1,~~708~~260,~~859~~466.2948 0-29 Days 0.000000% 0.~~363636~~370370% 0.000000% 0.~~363636~~370370% 0.000000% 0.~~371427~~378175% 0.000000% 0.~~371427~~378175% 30 Days 0.~~727273~~740741% 0.000000% 0.000000% 0.000000% 0.~~727273~~740741% 0.~~737413~~706431% 0.000000% 0.000000% 0.000000% 0.~~737413~~706431% 60 Days 0.~~363636~~000000% 0.000000% 0.000000% 0.000000% 0.~~363636~~000000% 0.~~317366~~000000% 0.000000% 0.000000% 0.000000% 0.~~317366~~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 10.~~090909~~740741% 0.000000% 0.~~363636~~370370% 0.000000% 1.~~454545~~111111% 10.~~054779~~706431% 0.000000% 0.~~371427~~378175% 0.000000% 1.~~426206~~084606%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2818,~~650~~231.0748

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~970449~~966181% Weighted Average Pass-Through Rate 5.~~717449~~713181% Weighted Average Maturity(Stepdown Calculation) 1 Beginning Scheduled Collateral Loan Count ~~871~~851 Number Of Loans Paid In Full 617 Ending Scheduled Collateral Loan Count ~~865~~834 Beginning Scheduled Collateral Balance ~~398~~386,~~667~~791,~~975~~156.6788 Ending Scheduled Collateral Balance ~~394~~377,~~376~~527,~~130~~675.99 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2004 ~~395~~377,~~075~~527,~~012~~675.4099 Monthly P &I Constant 2,~~833~~766,~~632~~577.4148 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 610,~~077~~910,~~536~~947.7260 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~394~~377,~~376~~527,~~130~~675.99 Scheduled Principal ~~850~~843,~~110~~522.1259 Unscheduled Principal 38,~~441~~419,~~734~~958.5630

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 30 Year Fixed Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 6.~~112003~~107921 5.~~643755~~640843 5.~~970449~~966181 Weighted Average Net Rate 5.~~862003~~857921 5.~~393755~~390843 5.~~720449~~716181 Weighted Average Maturity ~~339~~337 ~~158~~156 1 Beginning Loan Count ~~595~~580 ~~276~~271 ~~871~~851 Loans Paid In Full 516 1 617 Ending Loan Count ~~590~~564 ~~275~~270 ~~865~~834 Beginning Scheduled Balance ~~278~~269,~~148~~414,~~293~~675.5838 ~~120~~117,~~519~~376,~~682~~481.0950 ~~398~~386,~~667~~791,~~975~~156.6788 Ending scheduled Balance ~~274~~261,~~992~~313,~~376~~465.0886 ~~119~~116,~~383~~214,~~754~~210.9113 ~~394~~377,~~376~~527,~~130~~675.99 Record Date 0911/30/2004 0911/30/2004 0911/30/2004 Principal And Interest Constant 1,~~729~~681,~~319~~100.5859 1,~~104~~085,~~312~~476.8389 2,~~833~~766,~~632~~577.4148 Scheduled Principal ~~312~~309,~~616~~797.8860 ~~537~~533,~~493~~724.2499 ~~850~~843,~~110~~522.1259 Unscheduled Principal 27,~~843~~791,~~300~~411.6292 ~~598~~628,~~433~~546.9438 38,~~441~~419,~~734~~958.5630 Scheduled Interest 1,~~416~~371,~~702~~302.7099 ~~566~~551,~~819~~751.5990 1,~~983~~923,~~522~~054.2989 Servicing Fees 5756,~~947~~128.5806 2524,~~108~~453.2743 8380,~~055~~581.8549 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~695~~673.3854 ~~301~~293.3147 ~~996~~967.6901 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,~~358~~314,~~059~~501.7439 ~~541~~527,~~410~~005.0100 1,~~899~~841,~~469~~506.7539 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.~~859003~~854921 5.~~390755~~387843 5.~~717449~~713181

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 1129.~~612328~~711764% Subordinate % 5.~~087161~~241085% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 94.~~912839~~758915% Group 2 - 30 Year Fixed CPR 56.~~823739~~267697% Subordinate % 2.~~324480~~365337% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~675520~~634663%

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