8-K 1 bam03001_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 2003-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-04 Pooling and Servicing Agreement) (Commission 54-2090860 (State or other File Number) 54-2090861 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 2003-1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-1 Trust, relating to the 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 2003-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/27/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-1 Trust, relating to the 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: 2003-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 05948PAA6 SEN 5.75000% 1613,~~826~~684,~~035~~952.6607 8065,~~624~~573.7573 12,~~512~~441,~~942~~171.8988 1-A-2 05948PAB4 SEN 2.~~39000~~73000% 1411,~~502~~795,~~485~~162.5217 2826,~~884~~834.1200 12,~~304~~104,~~016~~064.7523 1-A-3 05948PAC2 SEN 65.~~11000~~77000% 0.00 7356,~~841~~715.8207 0.00 1-A-4 05948PAD0 SEN 5.00000% 5343,~~175~~248,~~780~~928.3403 ~~221~~180,~~565~~203.7588 47,~~781~~714,~~394~~902.7720 1-A-5 05948PAE8 SEN 5.75000% 54,280,000.00 260,091.6668 0.00 1-A-6 05948PAF5 SEN 5.75000% 13,750,000.00 65,885.42 0.00 1-A-7 05948PAG3 SEN 5.75000% 79,125,000.00 379,140.6265 0.00 1-A-8 05948PAH1 SEN 5.75000% 6,000,000.00 28,750.00 0.00 1-A-9 05948PAJ7 SEN 6.00000% 3,000,000.00 15,000.00 0.00 1-A-10 05948PAK4 SEN 5.50000% 3,000,000.00 13,750.00 0.00 1-A-11 05948PAL2 SEN 5.75000% 2,400,000.00 11,500.00 0.00 1-A-12 05948PAM0 SEN 5.75000% 2,400,000.00 11,500.00 0.00 1-A-13 05948PAN8 SEN 6.00000% 2,600,000.00 13,000.00 0.00 1-A-14 05948PAP3 SEN 5.50000% 2,600,000.00 11,916.67 0.00 1-A-15 05948PAQ1 SEN 5.75000% 30,000,000.00 143,750.0001 0.00 1-A-16 05948PAR9 SEN 5.75000% 720,000.00 3,450.00 0.00 1-A-17 05948PBN7 SEN 5.75000% 875,000.00 4,192.71 0.00 1-A-R 05948PAS7 SEN 5.75000% 0.00 0.00 0.00 1-A-LR 05948PAT5 SEN 5.75000% 0.00 0.00 0.00 2-A-1 05948PAV0 SEN 5.25000% 9,~~675~~110,~~218~~598.5246 4239,~~329~~858.0887 ~~312~~229,~~152~~085.8679 2-A-2 05948PAW8 SEN 5.25000% 4743,~~129~~341,~~348~~541.5705 ~~206~~189,~~190~~619.9026 21,~~094~~536,~~107~~843.2791 2-A-3 05948PAX6 SEN 5.25000% 20,000,000.00 87,500.0001 0.00 2-A-4 05948PAY4 SEN 5.00000% 9791,~~367~~685,~~383~~281.0818 ~~405~~382,~~697~~022.4304 32,~~141~~305,~~376~~424.8535 2-A-5 05948PAZ1 SEN 5.00000% ~~487~~458,~~411~~967.9588 21,~~030~~912.8837 1511,~~725~~540.4474 2-A-6 05948PBA5 SEN 5.25000% 0.00 2019,~~386~~196.4272 0.00 2-A-7 05948PBB3 SEN 5.25000% 0.00 3,~~681~~386.9806 0.00 2-A-8 05948PBC1 SEN 4.50000% 5,~~891~~417,~~168~~692.5763 2220,~~091~~316.8835 ~~261~~192,~~763~~105.4149 A-PO 05948PBE7 PO 0.00000% ~~908~~900,~~668~~421.5332 0.00 2,~~084~~257.7886 1-B-1 05948PBF4 SUB 5.75000% 9,~~401~~380,~~390~~034.4898 4544,~~048~~946.3300 10,~~644~~813.2836 1-B-2 05948PBG2 SUB 5.75000% 4,~~700~~689,~~205~~529.6400 22,~~521~~470.8266 5,~~321~~406.5812 1-B-3 05948PBH0 SUB 5.75000% 2,~~350~~344,~~102~~764.8250 11,~~260~~235.9133 2,~~660~~703.7906 1-B-4 05948PBP2 SUB 5.75000% 1,~~566~~563,~~735~~176.2133 7,~~507~~490.2722 1,~~773~~802.8604 1-B-5 05948PBQ0 SUB 5.75000% 1,~~175~~172,~~051~~382.4125 5,~~630~~617.4567 1,~~330~~351.4053 1-B-6 05948PBR8 SUB 5.75000% 1,~~175~~172,~~668~~997.3175 5,~~633~~620.4161 1,~~331~~352.0924 2-B-1 05948PBJ6 SUB 5.25000% 3,~~234~~205,~~718~~675.6447 14,~~151~~024.8983 14,~~482~~661.4377 2-B-2 05948PBK3 SUB 5.25000% ~~924~~916,~~468~~168.9352 4,~~044~~008.5524 4,~~139~~190.0227 2-B-3 05948PBL1 SUB 5.25000% ~~692~~686,~~890~~669.3922 3,~~031~~004.4018 3,~~102~~140.2061 2-B-4 05948PBS6 SUB 5.25000% ~~231~~229,~~578~~499.5530 1,~~013~~004.1606 1,~~036~~049.8266 2-B-5 05948PBT4 SUB 5.25000% ~~230~~228,~~655~~584.9296 1,~~009~~000.1206 1,~~032~~045.6948 2-B-6 05948PBU1 SUB 5.25000% ~~462~~458,~~978~~821.1022 2,~~025~~007.5334 2,~~072~~098.8451 1-A-WIO 05948PAU2 SEN 0.~~36977~~36678% 0.00 7469,~~729~~851.7820 0.00 2-A-WIO 05948PBD9 SEN 0.~~32314~~32304% 0.00 4744,~~348~~602.3428 0.00 SES 05948PBM9 SEN 0.00000% 0.00 8680,~~690~~962.3798 0.00 Totals ~~492~~466,~~859~~441,~~945~~848.1429 2,~~488~~352,~~398~~911.4216 1316,~~474~~587,~~493~~011.0210

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 1511,~~313~~243,~~092~~780.7619 12,~~593~~506,~~567~~745.6461 0.00 1-A-2 0.00 139,~~198~~691,~~468~~097.7794 12,~~332~~130,~~900~~898.8723 0.00 1-A-3 0.00 0.00 7356,~~841~~715.8207 0.00 1-A-4 0.00 4835,~~394~~534,~~385~~025.5883 57,~~002~~895,~~960~~106.5208 0.00 1-A-5 0.00 54,280,000.00 260,091.6668 0.00 1-A-6 0.00 13,750,000.00 65,885.42 0.00 1-A-7 0.00 79,125,000.00 379,140.6265 0.00 1-A-8 0.00 6,000,000.00 28,750.00 0.00 1-A-9 0.00 3,000,000.00 15,000.00 0.00 1-A-10 0.00 3,000,000.00 13,750.00 0.00 1-A-11 0.00 2,400,000.00 11,500.00 0.00 1-A-12 0.00 2,400,000.00 11,500.00 0.00 1-A-13 0.00 2,600,000.00 13,000.00 0.00 1-A-14 0.00 2,600,000.00 11,916.67 0.00 1-A-15 0.00 30,000,000.00 143,750.0001 0.00 1-A-16 0.00 720,000.00 3,450.00 0.00 1-A-17 0.00 875,000.00 4,192.71 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 2-A-1 0.00 98,~~363~~881,~~065~~512.6667 ~~354~~268,~~481~~944.9466 0.00 2-A-2 0.00 4541,~~035~~804,~~241~~697.3114 21,~~300~~726,~~298~~463.17 0.00 2-A-3 0.00 20,000,000.00 87,500.0001 0.00 2-A-4 0.00 9489,~~226~~379,~~006~~856.2383 32,~~547~~687,~~074~~446.2839 0.00 2-A-5 0.00 ~~471~~447,~~686~~427.5215 1713,~~756~~453.3211 0.00 2-A-6 0.00 0.00 2019,~~386~~196.4272 0.00 2-A-7 0.00 0.00 3,~~681~~386.9806 0.00 2-A-8 0.00 5,~~629~~225,~~405~~587.1614 ~~283~~212,~~855~~421.2984 0.00 A-PO 0.00 ~~906~~898,~~583~~163.7546 2,~~084~~257.7886 0.00 1-B-1 0.00 9,~~390~~369,~~746~~221.2162 55,~~692~~759.6136 0.00 1-B-2 0.00 4,~~694~~684,~~884~~122.0588 27,~~843~~876.4078 0.00 1-B-3 0.00 2,~~347~~342,~~442~~061.0344 13,~~921~~938.7039 0.00 1-B-4 0.00 1,~~564~~561,~~961~~374.3529 9,~~281~~292.1326 0.00 1-B-5 0.00 1,~~173~~171,~~721~~030.0172 6,~~960~~969.8520 0.00 1-B-6 0.00 1,~~174~~171,~~337~~645.2251 6,~~964~~972.5085 0.00 2-B-1 0.00 3,~~220~~191,~~236~~013.2170 28,~~634~~686.3260 0.00 2-B-2 0.00 ~~920~~911,~~329~~978.9224 8,~~183~~198.5751 0.00 2-B-3 0.00 ~~689~~683,~~788~~528.1960 6,~~133~~144.6079 0.00 2-B-4 0.00 ~~230~~228,~~541~~449.7364 2,~~049~~053.9872 0.00 2-B-5 0.00 ~~229~~227,~~623~~539.2348 2,~~041~~045.8154 0.00 2-B-6 0.00 ~~460~~456,~~905~~722.2671 4,~~098~~105.3785 0.00 1-A-WIO 0.00 0.00 7469,~~729~~851.7820 0.00 2-A-WIO 0.00 0.00 4744,~~348~~602.3428 0.00 SES 0.00 0.00 8680,~~690~~962.3798 0.00 Totals 0.00 ~~479~~449,~~385~~854,~~452~~837.1518 1518,~~962~~939,~~891~~922.4426 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 115,000,000.00 1613,~~826~~684,~~035~~952.6607 6461,~~307~~856.1534 12,~~448~~379,~~635~~315.7454 0.00 0.00 1-A-2 99,119,357.00 1411,~~502~~795,~~485~~162.5217 5553,~~426~~314.8244 12,~~248~~050,~~589~~749.9479 0.00 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 0.00 1-A-4 363,437,643.00 5343,~~175~~248,~~780~~928.3403 ~~203~~195,~~231~~486.6628 47,~~578~~519,~~163~~415.1192 0.00 0.00 1-A-5 54,280,000.00 54,280,000.00 0.00 0.00 0.00 0.00 1-A-6 13,750,000.00 13,750,000.00 0.00 0.00 0.00 0.00 1-A-7 79,125,000.00 79,125,000.00 0.00 0.00 0.00 0.00 1-A-8 6,000,000.00 6,000,000.00 0.00 0.00 0.00 0.00 1-A-9 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 1-A-10 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 1-A-11 2,400,000.00 2,400,000.00 0.00 0.00 0.00 0.00 1-A-12 2,400,000.00 2,400,000.00 0.00 0.00 0.00 0.00 1-A-13 2,600,000.00 2,600,000.00 0.00 0.00 0.00 0.00 1-A-14 2,600,000.00 2,600,000.00 0.00 0.00 0.00 0.00 1-A-15 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00 1-A-16 720,000.00 720,000.00 0.00 0.00 0.00 0.00 1-A-17 875,000.00 875,000.00 0.00 0.00 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 26,500,000.00 9,~~675~~110,~~218~~598.5246 4341,~~317~~669.7305 ~~268~~187,~~835~~416.1474 0.00 0.00 2-A-2 160,000,000.00 4743,~~129~~341,~~348~~541.5705 ~~290~~279,~~601~~540.0981 1,~~803~~257,~~506~~303.1709 0.00 0.00 2-A-3 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 2-A-4 266,685,000.00 9791,~~367~~685,~~383~~281.0818 ~~435~~419,~~931~~340.6105 21,~~705~~886,~~445~~084.2530 0.00 0.00 2-A-5 1,335,000.00 ~~487~~458,~~411~~967.9588 2,~~182~~099.2318 139,~~543~~441.2056 0.00 0.00 2-A-6 0.00 0.00 0.00 0.00 0.00 0.00 2-A-7 0.00 0.00 0.00 0.00 0.00 0.00 2-A-8 20,000,000.00 5,~~891~~417,~~168~~692.5763 3634,~~325~~942.1460 ~~225~~157,~~438~~162.2789 0.00 0.00 A-PO 1,060,171.00 ~~908~~900,~~668~~421.5332 1,~~438~~472.1158 ~~646~~785.6727 0.00 0.00 1-B-1 9,601,000.00 9,~~401~~380,~~390~~034.4898 10,~~644~~813.2836 0.00 0.00 0.00 1-B-2 4,800,000.00 4,~~700~~689,~~205~~529.6400 5,~~321~~406.5812 0.00 0.00 0.00 1-B-3 2,400,000.00 2,~~350~~344,~~102~~764.8250 2,~~660~~703.7906 0.00 0.00 0.00 1-B-4 1,600,000.00 1,~~566~~563,~~735~~176.2133 1,~~773~~802.8604 0.00 0.00 0.00 1-B-5 1,200,000.00 1,~~175~~172,~~051~~382.4125 1,~~330~~351.4053 0.00 0.00 0.00 1-B-6 1,200,630.00 1,~~175~~172,~~668~~997.3175 1,~~331~~352.0924 0.00 0.00 0.00 2-B-1 3,506,000.00 3,~~234~~205,~~718~~675.6447 14,~~482~~661.4377 0.00 0.00 0.00 2-B-2 1,002,000.00 ~~924~~916,~~468~~168.9352 4,~~139~~190.0227 0.00 0.00 0.00 2-B-3 751,000.00 ~~692~~686,~~890~~669.3922 3,~~102~~140.2061 0.00 0.00 0.00 2-B-4 251,000.00 ~~231~~229,~~578~~499.5530 1,~~036~~049.8266 0.00 0.00 0.00 2-B-5 250,000.00 ~~230~~228,~~655~~584.9296 1,~~032~~045.6948 0.00 0.00 0.00 2-B-6 501,806.00 ~~462~~458,~~978~~821.1022 2,~~072~~098.8451 0.00 0.00 0.00 1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,300,950,707.00 ~~492~~466,~~859~~441,~~945~~848.1429 1,~~181~~139,~~689~~335.5498 1215,~~292~~447,~~803~~675.4910 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 12,~~512~~441,~~942~~171.8988 1511,~~313~~243,~~092~~780.7619 0.~~13315733~~09777200 12,~~512~~441,~~942~~171.8988 1-A-2 12,~~304~~104,~~016~~064.7523 139,~~198~~691,~~468~~097.7794 0.~~13315733~~09777200 12,~~304~~104,~~016~~064.7523 1-A-3 0.00 0.00 0.00000000 0.00 1-A-4 47,~~781~~714,~~394~~902.7720 4835,~~394~~534,~~385~~025.5883 0.~~13315733~~09777200 47,~~781~~714,~~394~~902.7720 1-A-5 0.00 54,280,000.00 1.00000000 0.00 1-A-6 0.00 13,750,000.00 1.00000000 0.00 1-A-7 0.00 79,125,000.00 1.00000000 0.00 1-A-8 0.00 6,000,000.00 1.00000000 0.00 1-A-9 0.00 3,000,000.00 1.00000000 0.00 1-A-10 0.00 3,000,000.00 1.00000000 0.00 1-A-11 0.00 2,400,000.00 1.00000000 0.00 1-A-12 0.00 2,400,000.00 1.00000000 0.00 1-A-13 0.00 2,600,000.00 1.00000000 0.00 1-A-14 0.00 2,600,000.00 1.00000000 0.00 1-A-15 0.00 30,000,000.00 1.00000000 0.00 1-A-16 0.00 720,000.00 1.00000000 0.00 1-A-17 0.00 875,000.00 1.00000000 0.00 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 ~~312~~229,~~152~~085.8679 98,~~363~~881,~~065~~512.6667 0.~~35332323~~33515142 ~~312~~229,~~152~~085.8679 2-A-2 21,~~094~~536,~~107~~843.2791 4541,~~035~~804,~~241~~697.3114 0.~~28147026~~26127936 21,~~094~~536,~~107~~843.2791 2-A-3 0.00 20,000,000.00 1.00000000 0.00 2-A-4 32,~~141~~305,~~376~~424.8535 9489,~~226~~379,~~006~~856.2383 0.~~35332323~~33515142 32,~~141~~305,~~376~~424.8535 2-A-5 1511,~~725~~540.4474 ~~471~~447,~~686~~427.5215 0.~~35332324~~33515142 1511,~~725~~540.4474 2-A-6 0.00 0.00 0.00000000 0.00 2-A-7 0.00 0.00 0.00000000 0.00 2-A-8 ~~261~~192,~~763~~105.4149 5,~~629~~225,~~405~~587.1614 0.~~28147026~~26127936 ~~261~~192,~~763~~105.4149 A-PO 2,~~084~~257.7886 ~~906~~898,~~583~~163.7546 0.~~85512974~~84718735 2,~~084~~257.7886 1-B-1 10,~~644~~813.2836 9,~~390~~369,~~746~~221.2162 0.~~97810084~~97585893 10,~~644~~813.2836 1-B-2 5,~~321~~406.5812 4,~~694~~684,~~884~~122.0588 0.~~97810084~~97585893 5,~~321~~406.5812 1-B-3 2,~~660~~703.7906 2,~~347~~342,~~442~~061.0344 0.~~97810085~~97585893 2,~~660~~703.7906 1-B-4 1,~~773~~802.8604 1,~~564~~561,~~961~~374.3529 0.~~97810084~~97585893 1,~~773~~802.8604 1-B-5 1,~~330~~351.4053 1,~~173~~171,~~721~~030.0172 0.~~97810084~~97585893 1,~~330~~351.4053 1-B-6 1,~~331~~352.0924 1,~~174~~171,~~337~~645.2251 0.~~97810085~~97585893 1,~~331~~352.0924 2-B-1 14,~~482~~661.4377 3,~~220~~191,~~236~~013.2170 0.~~91849293~~91015793 14,~~482~~661.4377 2-B-2 4,~~139~~190.0227 ~~920~~911,~~329~~978.9224 0.~~91849293~~91015792 4,~~139~~190.0227 2-B-3 3,~~102~~140.2061 ~~689~~683,~~788~~528.1960 0.~~91849293~~91015792 3,~~102~~140.2061 2-B-4 1,~~036~~049.8266 ~~230~~228,~~541~~449.7364 0.~~91849295~~91015793 1,~~036~~049.8266 2-B-5 1,~~032~~045.6948 ~~229~~227,~~623~~539.2348 0.~~91849292~~91015792 1,~~032~~045.6948 2-B-6 2,~~072~~098.8451 ~~460~~456,~~905~~722.2671 0.~~91849292~~91015793 2,~~072~~098.8451 1-A-WIO 0.00 0.00 0.00000000 0.00 2-A-WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 1316,~~474~~587,~~493~~011.0210 ~~479~~449,~~385~~854,~~452~~837.1518 0.~~36848856~~34578930 1316,~~474~~587,~~493~~011.0210

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 115,000,000.00 ~~146~~118.~~31335357~~99958322 0.~~55919261~~53788122 1220.~~59683252~~68970035 0.00000000 1-A-2 99,119,357.00 ~~146~~118.~~31335351~~99958320 0.~~55919269~~53788121 1220.~~59683252~~68970030 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 363,437,643.00 ~~146~~118.~~31335351~~99958318 0.~~55919265~~53788121 1220.~~59683249~~68970032 0.00000000 1-A-5 54,280,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 13,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 79,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 6,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-11 2,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 2,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-13 2,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 2,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 720,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-17 875,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,500,000.00 ~~365~~343.~~10258566~~79616830 1.~~63463132~~57241698 107.~~14472226~~07232981 0.00000000 2-A-2 160,000,000.00 ~~294~~270.~~55842856~~88463156 1.~~81625681~~74713006 117.~~27191356~~85814431 0.00000000 2-A-3 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 266,685,000.00 ~~365~~343.~~10258575~~79616844 1.~~63463116~~57241708 107.~~14472224~~07232990 0.00000000 2-A-5 1,335,000.00 ~~365~~343.~~10258427~~79616479 1.~~63462921~~57241948 107.~~14471910~~07232959 0.00000000 2-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-8 20,000,000.00 ~~294~~270.~~55842850~~88463150 1.~~81625700~~74713000 117.~~27191350~~85814450 0.00000000 A-PO 1,060,171.00 ~~857~~849.~~09619486~~31706300 1.~~35648872~~38900234 0.~~60996764~~74070126 0.00000000 1-B-1 9,601,000.00 ~~979~~976.~~20950734~~98520779 1.~~10866368~~12627435 0.00000000 0.00000000 1-B-2 4,800,000.00 ~~979~~976.~~20950833~~98520833 1.~~10866250~~12627500 0.00000000 0.00000000 1-B-3 2,400,000.00 ~~979~~976.~~20950833~~98520833 1.~~10866250~~12627500 0.00000000 0.00000000 1-B-4 1,600,000.00 ~~979~~976.~~20950625~~98520625 1.~~10866250~~12627500 0.00000000 0.00000000 1-B-5 1,200,000.00 ~~979~~976.~~20950833~~98520833 1.~~10866667~~12627500 0.00000000 0.00000000 1-B-6 1,200,630.00 ~~979~~976.~~20950668~~98520777 1.~~10865962~~12627537 0.00000000 0.00000000 2-B-1 3,506,000.00 ~~922~~914.~~62368511~~33983742 4.~~13075585~~18190816 0.00000000 0.00000000 2-B-2 1,002,000.00 ~~922~~914.~~62368263~~33984032 4.~~13075848~~18190619 0.00000000 0.00000000 2-B-3 751,000.00 ~~922~~914.~~62368842~~33984021 4.~~13075899~~18190413 0.00000000 0.00000000 2-B-4 251,000.00 ~~922~~914.~~62370518~~33984064 4.~~13075697~~18191235 0.00000000 0.00000000 2-B-5 250,000.00 ~~922~~914.~~62368000~~33984000 4.~~13076000~~18192000 0.00000000 0.00000000 2-B-6 501,806.00 ~~922~~914.~~62368326~~33984448 4.~~13075970~~18191492 0.00000000 0.00000000 1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1000.00 Denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 1321.~~15602513~~22758157 ~~133~~97.~~15732835~~77200165 0.~~13315733~~09777200 1321.~~15602513~~22758157 1-A-2 0.00000000 1321.~~15602511~~22758151 ~~133~~97.~~15732839~~77200169 0.~~13315733~~09777200 1321.~~15602511~~22758151 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 1321.~~15602515~~22758154 ~~133~~97.~~15732839~~77200165 0.~~13315733~~09777200 1321.~~15602515~~22758154 1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 118.~~77935321~~64474679 ~~353~~335.~~32323245~~15142151 0.~~35332323~~33515142 118.~~77935321~~64474679 2-A-2 0.00000000 139.~~08817044~~60527444 ~~281~~261.~~47025819~~27935712 0.~~28147026~~26127936 139.~~08817044~~60527444 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 118.~~77935336~~64474699 ~~353~~335.~~32323239~~15142145 0.~~35332323~~33515142 118.~~77935336~~64474699 2-A-5 0.00000000 118.~~77935581~~64474906 ~~353~~335.~~32323596~~15142322 0.~~35332324~~33515142 118.~~77935581~~64474906 2-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-8 0.00000000 139.~~08817050~~60527450 ~~281~~261.~~47025800~~27935700 0.~~28147026~~26127936 139.~~08817050~~60527450 A-PO 0.00000000 12.~~96645635~~12971304 ~~855~~847.~~12973850~~18734997 0.~~85512974~~84718735 12.~~96645635~~12971304 1-B-1 0.00000000 1.~~10866368~~12627435 ~~978~~975.~~10084470~~85893344 0.~~97810084~~97585893 1.~~10866368~~12627435 1-B-2 0.00000000 1.~~10866250~~12627500 ~~978~~975.~~10084375~~85893333 0.~~97810084~~97585893 1.~~10866250~~12627500 1-B-3 0.00000000 1.~~10866250~~12627500 ~~978~~975.~~10084583~~85893333 0.~~97810085~~97585893 1.~~10866250~~12627500 1-B-4 0.00000000 1.~~10866250~~12627500 ~~978~~975.~~10084375~~85893125 0.~~97810084~~97585893 1.~~10866250~~12627500 1-B-5 0.00000000 1.~~10866667~~12627500 ~~978~~975.~~10084167~~85893333 0.~~97810084~~97585893 1.~~10866667~~12627500 1-B-6 0.00000000 1.~~10865962~~12627537 ~~978~~975.~~10084706~~85893239 0.~~97810085~~97585893 1.~~10865962~~12627537 2-B-1 0.00000000 4.~~13075585~~18190816 ~~918~~910.~~49292926~~15792926 0.~~91849293~~91015793 4.~~13075585~~18190816 2-B-2 0.00000000 4.~~13075848~~18190619 ~~918~~910.~~49293413~~15792415 0.~~91849293~~91015792 4.~~13075848~~18190619 2-B-3 0.00000000 4.~~13075899~~18190413 ~~918~~910.~~49292943~~15792277 0.~~91849293~~91015792 4.~~13075899~~18190413 2-B-4 0.00000000 4.~~13075697~~18191235 ~~918~~910.~~49294821~~15792829 0.~~91849295~~91015793 4.~~13075697~~18191235 2-B-5 0.00000000 4.~~13076000~~18192000 ~~918~~910.~~49292000~~15792000 0.~~91849292~~91015792 4.~~13076000~~18192000 2-B-6 0.00000000 4.~~13075970~~18191492 ~~918~~910.~~49292356~~15792956 0.~~91849292~~91015793 4.~~13075970~~18191492 1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 115,000,000.00 5.75000% 1613,~~826~~684,~~035~~952.6607 8065,~~624~~573.7573 0.00 0.00 1-A-2 99,119,357.00 2.~~39000~~73000% 1411,~~502~~795,~~485~~162.5217 2826,~~884~~833.1299 0.00 0.00 1-A-3 0.00 65.~~11000~~77000% 1411,~~502~~795,~~485~~162.5217 7356,~~841~~715.8207 0.00 0.00 1-A-4 363,437,643.00 5.00000% 5343,~~175~~248,~~780~~928.3403 ~~221~~180,~~565~~203.7587 0.00 0.00 1-A-5 54,280,000.00 5.75000% 54,280,000.00 260,091.67 0.00 0.00 1-A-6 13,750,000.00 5.75000% 13,750,000.00 65,885.42 0.00 0.00 1-A-7 79,125,000.00 5.75000% 79,125,000.00 379,140.63 0.00 0.00 1-A-8 6,000,000.00 5.75000% 6,000,000.00 28,750.00 0.00 0.00 1-A-9 3,000,000.00 6.00000% 3,000,000.00 15,000.00 0.00 0.00 1-A-10 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 1-A-11 2,400,000.00 5.75000% 2,400,000.00 11,500.00 0.00 0.00 1-A-12 2,400,000.00 5.75000% 2,400,000.00 11,500.00 0.00 0.00 1-A-13 2,600,000.00 6.00000% 2,600,000.00 13,000.00 0.00 0.00 1-A-14 2,600,000.00 5.50000% 2,600,000.00 11,916.67 0.00 0.00 1-A-15 30,000,000.00 5.75000% 30,000,000.00 143,750.00 0.00 0.00 1-A-16 720,000.00 5.75000% 720,000.00 3,450.00 0.00 0.00 1-A-17 875,000.00 5.75000% 875,000.00 4,192.71 0.00 0.00 1-A-R 50.00 5.75000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.75000% 0.00 0.00 0.00 0.00 2-A-1 26,500,000.00 5.25000% 9,~~675~~110,~~218~~598.5246 4239,~~329~~858.0887 0.00 0.00 2-A-2 160,000,000.00 5.25000% 4743,~~129~~341,~~348~~541.5705 ~~206~~189,~~190~~619.9024 0.00 0.00 2-A-3 20,000,000.00 5.25000% 20,000,000.00 87,500.00 0.00 0.00 2-A-4 266,685,000.00 5.00000% 9791,~~367~~685,~~383~~281.0818 ~~405~~382,~~697~~022.4300 0.00 0.00 2-A-5 1,335,000.00 5.00000% ~~487~~458,~~411~~967.9588 21,~~030~~912.8837 0.00 0.00 2-A-6 0.00 5.25000% 4,~~659~~387,~~752~~821.1438 2019,~~386~~196.4272 0.00 0.00 2-A-7 0.00 5.25000% ~~841~~773,~~595~~956.5109 3,~~681~~386.9806 0.00 0.00 2-A-8 20,000,000.00 4.50000% 5,~~891~~417,~~168~~692.5763 2220,~~091~~316.8835 0.00 0.00 A-PO 1,060,171.00 0.00000% ~~908~~900,~~668~~421.5332 0.00 0.00 0.00 1-B-1 9,601,000.00 5.75000% 9,~~401~~380,~~390~~034.4898 4544,~~048~~946.3300 0.00 0.00 1-B-2 4,800,000.00 5.75000% 4,~~700~~689,~~205~~529.6400 22,~~521~~470.8266 0.00 0.00 1-B-3 2,400,000.00 5.75000% 2,~~350~~344,~~102~~764.8250 11,~~260~~235.9133 0.00 0.00 1-B-4 1,600,000.00 5.75000% 1,~~566~~563,~~735~~176.2133 7,~~507~~490.2722 0.00 0.00 1-B-5 1,200,000.00 5.75000% 1,~~175~~172,~~051~~382.4125 5,~~630~~617.4566 0.00 0.00 1-B-6 1,200,630.00 5.75000% 1,~~175~~172,~~668~~997.3175 5,~~633~~620.4161 0.00 0.00 2-B-1 3,506,000.00 5.25000% 3,~~234~~205,~~718~~675.6447 14,~~151~~024.8983 0.00 0.00 2-B-2 1,002,000.00 5.25000% ~~924~~916,~~468~~168.9352 4,~~044~~008.5524 0.00 0.00 2-B-3 751,000.00 5.25000% ~~692~~686,~~890~~669.3922 3,~~031~~004.4018 0.00 0.00 2-B-4 251,000.00 5.25000% ~~231~~229,~~578~~499.5530 1,~~013~~004.1606 0.00 0.00 2-B-5 250,000.00 5.25000% ~~230~~228,~~655~~584.9296 1,~~009~~000.1206 0.00 0.00 2-B-6 501,806.00 5.25000% ~~462~~458,~~978~~821.1022 2,~~025~~007.5334 0.00 0.00 1-A-WIO 0.00 0.~~36977~~36678% ~~242~~228,~~520~~530,~~193~~182.6478 7469,~~729~~851.7819 0.00 0.00 2-A-WIO 0.00 0.~~32314~~32304% ~~175~~165,~~829~~683,~~640~~553.4752 4744,~~348~~602.3427 0.00 0.00 SES 0.00 0.00000% ~~492~~466,~~859~~441,~~947~~850.0315 0.00 0.00 0.00 Totals 1,300,950,707.00 2,~~401~~271,~~708~~948.0702 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall ~~Loss~~Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 8065,~~624~~573.7573 0.00 1511,~~313~~243,~~092~~780.7619 1-A-2 0.00 0.00 2826,~~884~~834.1200 0.00 139,~~198~~691,~~468~~097.7794 1-A-3 0.00 0.00 7356,~~841~~715.8207 0.00 139,~~198~~691,~~468~~097.7794 1-A-4 (0.0001) 0.00 ~~221~~180,~~565~~203.7588 0.00 4835,~~394~~534,~~385~~025.5883 1-A-5 (0.0001) 0.00 260,091.6668 0.00 54,280,000.00 1-A-6 0.00 0.00 65,885.42 0.00 13,750,000.00 1-A-7 (0.0102) 0.00 379,140.6265 0.00 79,125,000.00 1-A-8 0.00 0.00 28,750.00 0.00 6,000,000.00 1-A-9 0.00 0.00 15,000.00 0.00 3,000,000.00 1-A-10 0.00 0.00 13,750.00 0.00 3,000,000.00 1-A-11 0.00 0.00 11,500.00 0.00 2,400,000.00 1-A-12 0.00 0.00 11,500.00 0.00 2,400,000.00 1-A-13 0.00 0.00 13,000.00 0.00 2,600,000.00 1-A-14 0.00 0.00 11,916.67 0.00 2,600,000.00 1-A-15 (0.0001) 0.00 143,750.0001 0.00 30,000,000.00 1-A-16 0.00 0.00 3,450.00 0.00 720,000.00 1-A-17 0.00 0.00 4,192.71 0.00 875,000.00 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 4239,~~329~~858.0887 0.00 98,~~363~~881,~~065~~512.6667 2-A-2 (0.0002) 0.00 ~~206~~189,~~190~~619.9026 0.00 4541,~~035~~804,~~241~~697.3114 2-A-3 (0.0001) 0.00 87,500.0001 0.00 20,000,000.00 2-A-4 (0.0004) 0.00 ~~405~~382,~~697~~022.4304 0.00 9489,~~226~~379,~~006~~856.2383 2-A-5 0.00 0.00 21,~~030~~912.8837 0.00 ~~471~~447,~~686~~427.5215 2-A-6 0.00 0.00 2019,~~386~~196.4272 0.00 4,~~509~~277,~~413~~489.9471 2-A-7 0.00 0.00 3,~~681~~386.9806 0.00 ~~804~~746,~~200~~512.7445 2-A-8 0.00 0.00 2220,~~091~~316.8835 0.00 5,~~629~~225,~~405~~587.1614 A-PO 0.00 0.00 0.00 0.00 ~~906~~898,~~583~~163.7546 1-B-1 0.00 0.00 4544,~~048~~946.3300 0.00 9,~~390~~369,~~746~~221.2162 1-B-2 0.00 0.00 22,~~521~~470.8266 0.00 4,~~694~~684,~~884~~122.0588 1-B-3 0.00 0.00 11,~~260~~235.9133 0.00 2,~~347~~342,~~442~~061.0344 1-B-4 0.00 0.00 7,~~507~~490.2722 0.00 1,~~564~~561,~~961~~374.3529 1-B-5 0.00 0.00 5,~~630~~617.4567 0.00 1,~~173~~171,~~721~~030.0172 1-B-6 0.00 0.00 5,~~633~~620.4161 0.00 1,~~174~~171,~~337~~645.2251 2-B-1 0.00 0.00 14,~~151~~024.8983 0.00 3,~~220~~191,~~236~~013.2170 2-B-2 0.00 0.00 4,~~044~~008.5524 0.00 ~~920~~911,~~329~~978.9224 2-B-3 0.00 0.00 3,~~031~~004.4018 0.00 ~~689~~683,~~788~~528.1960 2-B-4 0.00 0.00 1,~~013~~004.1606 0.00 ~~230~~228,~~541~~449.7364 2-B-5 0.00 0.00 1,~~009~~000.1206 0.00 ~~229~~227,~~623~~539.2348 2-B-6 0.00 0.00 2,~~025~~007.5334 0.00 ~~460~~456,~~905~~722.2671 1-A-WIO 0.00 0.00 7469,~~729~~851.7820 0.00 ~~236~~217,~~085~~163,~~849~~144.8681 2-A-WIO 0.00 0.00 4744,~~348~~602.3428 0.00 ~~170~~162,~~366~~358,~~111~~185.4730 SES 0.00 0.00 8680,~~690~~962.3798 0.00 ~~479~~449,~~385~~854,~~454~~839.0108 Totals (0.0112) 0.00 2,~~488~~352,~~398~~911.4216 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 115,000,000.00 5.75000% ~~146~~118.~~31335357~~99958322 0.~~70108478~~57020635 0.00000000 0.00000000 1-A-2 99,119,357.00 2.~~39000~~73000% ~~146~~118.~~31335351~~99958320 0.~~29140746~~27072401 0.00000000 0.00000000 1-A-3 0.00 65.~~11000~~77000% ~~146~~118.~~31335351~~99958320 0.~~74497880~~57218965 0.00000000 0.00000000 1-A-4 363,437,643.00 5.00000% ~~146~~118.~~31335351~~99958318 0.~~60963897~~49583161 0.00000000 0.00000000 1-A-5 54,280,000.00 5.75000% 1000.00000000 4.79166673 0.00000000 0.00000000 1-A-6 13,750,000.00 5.75000% 1000.00000000 4.79166691 0.00000000 0.00000000 1-A-7 79,125,000.00 5.75000% 1000.00000000 4.79166673 0.00000000 0.00000000 1-A-8 6,000,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-9 3,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A-10 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-11 2,400,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-12 2,400,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-13 2,600,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A-14 2,600,000.00 5.50000% 1000.00000000 4.58333462 0.00000000 0.00000000 1-A-15 30,000,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-16 720,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-17 875,000.00 5.75000% 1000.00000000 4.79166857 0.00000000 0.00000000 1-A-R 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,500,000.00 5.25000% ~~365~~343.~~10258566~~79616830 1.~~59732377~~50410830 0.00000000 0.00000000 2-A-2 160,000,000.00 5.25000% ~~294~~270.~~55842856~~88463156 1.~~28869313~~18512025 0.00000000 0.00000000 2-A-3 20,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 2-A-4 266,685,000.00 5.00000% ~~365~~343.~~10258575~~79616844 1.~~52126078~~43248402 0.00000000 0.00000000 2-A-5 1,335,000.00 5.00000% ~~365~~343.~~10258427~~79616479 1.~~52125843~~43248689 0.00000000 0.00000000 2-A-6 0.00 5.25000% ~~365~~343.~~10258949~~79617197 1.~~59732417~~50410837 0.00000000 0.00000000 2-A-7 0.00 5.25000% ~~294~~270.~~55851687~~88471277 1.~~28869339~~18512136 0.00000000 0.00000000 2-A-8 20,000,000.00 4.50000% ~~294~~270.~~55842850~~88463150 1.~~10459400~~01581750 0.00000000 0.00000000 A-PO 1,060,171.00 0.00000% ~~857~~849.~~09619486~~31706300 0.00000000 0.00000000 0.00000000 1-B-1 9,601,000.00 5.75000% ~~979~~976.~~20950734~~98520779 4.~~69204562~~68138736 0.00000000 0.00000000 1-B-2 4,800,000.00 5.75000% ~~979~~976.~~20950833~~98520833 4.~~69204583~~68138750 0.00000000 0.00000000 1-B-3 2,400,000.00 5.75000% ~~979~~976.~~20950833~~98520833 4.~~69204583~~68138750 0.00000000 0.00000000 1-B-4 1,600,000.00 5.75000% ~~979~~976.~~20950625~~98520625 4.~~69204375~~68138750 0.00000000 0.00000000 1-B-5 1,200,000.00 5.75000% ~~979~~976.~~20950833~~98520833 4.~~69204167~~68138333 0.00000000 0.00000000 1-B-6 1,200,630.00 5.75000% ~~979~~976.~~20950668~~98520777 4.~~69204501~~68138394 0.00000000 0.00000000 2-B-1 3,506,000.00 5.25000% ~~922~~914.~~62368511~~33983742 4.~~03647747~~00023674 0.00000000 0.00000000 2-B-2 1,002,000.00 5.25000% ~~922~~914.~~62368263~~33984032 4.~~03647705~~00023952 0.00000000 0.00000000 2-B-3 751,000.00 5.25000% ~~922~~914.~~62368842~~33984021 4.~~03648469~~00023968 0.00000000 0.00000000 2-B-4 251,000.00 5.25000% ~~922~~914.~~62370518~~33984064 4.~~03649402~~00023904 0.00000000 0.00000000 2-B-5 250,000.00 5.25000% ~~922~~914.~~62368000~~33984000 4.~~03648000~~00024000 0.00000000 0.00000000 2-B-6 501,806.00 5.25000% ~~922~~914.~~62368326~~33984448 4.~~03648023~~00023117 0.00000000 0.00000000 1-A-WIO 0.00 0.~~36977~~36678% ~~338~~319.~~75077641~~20961174 0.~~10438212~~09756773 0.00000000 0.00000000 2-A-WIO 0.00 0.~~32314~~32304% ~~367~~346.~~73114570~~51155970 0.~~09902460~~09328145 0.00000000 0.00000000 SES 0.00 0.00000% ~~378~~358.~~84598057~~53921822 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000.00 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall ~~Loss~~Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 0.~~70108478~~57020635 0.00000000 ~~133~~97.~~15732835~~77200165 1-A-2 0.00000000 0.00000000 0.~~29140746~~27072411 0.00000000 ~~133~~97.~~15732839~~77200169 1-A-3 0.00000000 0.00000000 0.~~74497880~~57218965 0.00000000 ~~133~~97.~~15732839~~77200169 1-A-4 (0.~~00000000~~00000003) 0.00000000 0.~~60963897~~49583163 0.00000000 ~~133~~97.~~15732839~~77200165 1-A-5 (0.~~00000000~~00000018) 0.00000000 4.~~79166654~~79166691 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.79166691 0.00000000 1000.00000000 1-A-7 (0.~~00000013~~00000025) 0.00000000 4.~~79166660~~79166698 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-11 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-13 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.58333462 0.00000000 1000.00000000 1-A-15 (0.~~00000000~~00000033) 0.00000000 4.~~79166667~~79166700 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-17 0.00000000 0.00000000 4.79166857 0.00000000 1000.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 1.~~59732377~~50410830 0.00000000 ~~353~~335.~~32323245~~15142151 2-A-2 (0.~~00000000~~00000013) 0.00000000 1.~~28869313~~18512038 0.00000000 ~~281~~261.~~47025819~~27935712 2-A-3 (0.~~00000000~~00000050) 0.00000000 4.~~37500000~~37500050 0.00000000 1000.00000000 2-A-4 (0.~~00000000~~00000015) 0.00000000 1.~~52126078~~43248417 0.00000000 ~~353~~335.~~32323239~~15142145 2-A-5 0.00000000 0.00000000 1.~~52125843~~43248689 0.00000000 ~~353~~335.~~32323596~~15142322 2-A-6 0.00000000 0.00000000 1.~~59732417~~50410837 0.00000000 ~~353~~335.~~32323633~~15142495 2-A-7 0.00000000 0.00000000 1.~~28869339~~18512136 0.00000000 ~~281~~261.~~47034344~~27943588 2-A-8 0.00000000 0.00000000 1.~~10459400~~01581750 0.00000000 ~~281~~261.~~47025800~~27935700 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~855~~847.~~12973850~~18734997 1-B-1 0.00000000 0.00000000 4.~~69204562~~68138736 0.00000000 ~~978~~975.~~10084470~~85893344 1-B-2 0.00000000 0.00000000 4.~~69204583~~68138750 0.00000000 ~~978~~975.~~10084375~~85893333 1-B-3 0.00000000 0.00000000 4.~~69204583~~68138750 0.00000000 ~~978~~975.~~10084583~~85893333 1-B-4 0.00000000 0.00000000 4.~~69204375~~68138750 0.00000000 ~~978~~975.~~10084375~~85893125 1-B-5 0.00000000 0.00000000 4.~~69204167~~68139167 0.00000000 ~~978~~975.~~10084167~~85893333 1-B-6 0.00000000 0.00000000 4.~~69204501~~68138394 0.00000000 ~~978~~975.~~10084706~~85893239 2-B-1 0.00000000 0.00000000 4.~~03647747~~00023674 0.00000000 ~~918~~910.~~49292926~~15792926 2-B-2 0.00000000 0.00000000 4.~~03647705~~00023952 0.00000000 ~~918~~910.~~49293413~~15792415 2-B-3 0.00000000 0.00000000 4.~~03648469~~00023968 0.00000000 ~~918~~910.~~49292943~~15792277 2-B-4 0.00000000 0.00000000 4.~~03649402~~00023904 0.00000000 ~~918~~910.~~49294821~~15792829 2-B-5 0.00000000 0.00000000 4.~~03648000~~00024000 0.00000000 ~~918~~910.~~49292000~~15792000 2-B-6 0.00000000 0.00000000 4.~~03648023~~00023117 0.00000000 ~~918~~910.~~49292356~~15792956 1-A-WIO 0.00000000 0.00000000 0.~~10438212~~09756774 0.00000000 ~~329~~303.~~76332296~~33220013 2-A-WIO 0.00000000 0.00000000 0.~~09902460~~09328147 0.00000000 ~~356~~339.~~30468897~~55686501 SES 0.00000000 0.00000000 0.~~06663617~~06223370 0.00000000 ~~368~~345.~~48856048~~78930314 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage A-PO_1 0.00000% 0.00 0.00 ~~810~~803,~~816~~624.4045 ~~809~~802,~~315~~190.6680 86.~~90469983~~13962898% A-PO_2 0.00000% 0.00 0.00 9796,~~852~~796.1386 9795,~~268~~972.0966 7574.~~45836016~~45339519% SES_1 0.00000% ~~306~~290,~~434~~605,~~272~~552.5731 ~~298~~278,~~811~~320,~~355~~552.4101 0.00 0.00 3734.~~34955200~~78832963% SES_2 0.00000% ~~186~~175,~~425~~836,~~674~~297.4684 ~~180~~171,~~574~~534,~~098~~287.6007 0.00 0.00 3634.~~04915906~~24448383%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1518,~~984~~960,~~248~~134.7074 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 1518,~~984~~960,~~248~~134.7074 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2120,~~357~~212.2648 Payment of Interest and Principal 1518,~~962~~939,~~891~~922.4426 Total Withdrawals (Pool Distribution Amount) 1518,~~984~~960,~~248~~134.7074 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 2019,~~535~~435.8408 Trustee Fee - Wells Fargo Bank, N.A. ~~821~~777.4240 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2120,~~357~~212.2648

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 1 0 1 0.00 ~~339~~338,~~395~~688.0441 0.00 ~~339~~338,~~395~~688.0441 30 Days 54 0 0 0 54 2,~~161~~175,~~901~~713.7276 0.00 0.00 0.00 2,~~161~~175,~~901~~713.7276 60 Days 13 0 0 0 13 ~~628~~1,~~450~~007,982.1136 0.00 0.00 0.00 ~~628~~1,~~450~~007,982.1136 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 67 0 1 0 78 23,~~790~~183,~~351~~696.8312 0.00 ~~339~~338,~~395~~688.0441 0.00 3,~~129~~522,~~746~~384.8753 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.~~092764~~097752% 0.000000% 0.~~092764~~097752% 0.000000% 0.~~070657~~075134% 0.000000% 0.~~070657~~075134% 30 Days 0.~~463822~~391007% 0.000000% 0.000000% 0.000000% 0.~~463822~~391007% 0.~~450078~~482655% 0.000000% 0.000000% 0.000000% 0.~~450078~~482655% 60 Days 0.~~092764~~293255% 0.000000% 0.000000% 0.000000% 0.~~092764~~293255% 0.~~130835~~223608% 0.000000% 0.000000% 0.000000% 0.~~130835~~223608% 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.~~556586~~684262% 0.000000% 0.~~092764~~097752% 0.000000% 0.~~649351~~782014% 0.~~580912~~706263% 0.000000% 0.~~070657~~075134% 0.000000% 0.~~651570~~781397%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 1 0 1 0.00 ~~339~~338,~~395~~688.0441 0.00 ~~339~~338,~~395~~688.0441 30 Days 42 0 0 0 42 1,~~838~~312,~~232~~523.4190 0.00 0.00 0.00 1,~~838~~312,~~232~~523.4190 60 Days 12 0 0 0 12 ~~628~~685,~~450~~614.1136 0.00 0.00 0.00 ~~628~~685,~~450~~614.1136 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 54 0 1 0 65 21,~~466~~998,~~682~~138.5226 0.00 ~~339~~338,~~395~~688.0441 0.00 2,~~806~~336,~~077~~826.5667 0-29 Days 0.000000% 0.~~153846~~164204% 0.000000% 0.~~153846~~164204% 0.000000% 0.~~113475~~121574% 0.000000% 0.~~113475~~121574% 30 Days 0.~~615385~~328407% 0.000000% 0.000000% 0.000000% 0.~~615385~~328407% 0.~~614602~~471136% 0.000000% 0.000000% 0.000000% 0.~~614602~~471136% 60 Days 0.~~153846~~328407% 0.000000% 0.000000% 0.000000% 0.~~153846~~328407% 0.~~210118~~246104% 0.000000% 0.000000% 0.000000% 0.~~210118~~246104% 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.~~769231~~656814% 0.000000% 0.~~153846~~164204% 0.000000% 0.~~923077~~821018% 0.~~824720~~717240% 0.000000% 0.~~113475~~121574% 0.000000% 0.~~938195~~838813% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 15 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~323~~863,~~669~~189.3186 0.00 0.00 0.00 ~~323~~863,~~669~~189.3186 60 Days 01 0 0 0 01 0322,368.00 0.00 0.00 0.00 0322,368.00 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 13 0 0 0 13 ~~323~~1,~~669~~185,557.3186 0.00 0.00 0.00 ~~323~~1,~~669~~185,557.3186 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~233645~~483092% 0.000000% 0.000000% 0.000000% 0.~~233645~~483092% 0.~~178580~~501291% 0.000000% 0.000000% 0.000000% 0.~~178580~~501291% 60 Days 0.~~000000~~241546% 0.000000% 0.000000% 0.000000% 0.~~000000~~241546% 0.~~000000~~187213% 0.000000% 0.000000% 0.000000% 0.~~000000~~187213% 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.~~233645~~724638% 0.000000% 0.000000% 0.000000% 0.~~233645~~724638% 0.~~178580~~688504% 0.000000% 0.000000% 0.000000% 0.~~178580~~688504%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2026,~~453~~589.8504

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~099603~~096968% Weighted Average Pass-Through Rate 5.~~847603~~844968% Weighted Average Maturity (Stepdown Calculation) ~~336~~334 Beginning Scheduled Collateral Loan Count 1,~~108~~055 Number Of Loans Paid In Full 3032 Ending Scheduled Collateral Loan Count 1,~~078~~023 Beginning Scheduled Collateral Balance ~~492~~466,~~859~~441,~~947~~850.0315 Ending Scheduled Collateral Balance ~~479~~449,~~385~~854,~~454~~839.0108 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2004 ~~480~~450,~~339~~780,~~591~~505.4454 Monthly P &I Constant 3,~~686~~509,~~898~~236.1895 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 1518,~~700~~682,~~225~~399.6956 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~479~~449,~~385~~854,~~454~~839.0108 Scheduled Principal 1,~~181~~139,~~689~~335.5397 Unscheduled Principal 1215,~~292~~447,~~803~~675.4910

Miscellaneous Reporting Priority % 2627.~~176002~~605062%

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 15 Year Fixed Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~279428~~274537 5.~~804020~~803500 6.~~099603~~096968 Weighted Average Net Rate 6.~~029428~~024537 5.~~554020~~553500 5.~~849603~~846968 Weighted Average Maturity ~~336~~334 ~~156~~154 ~~336~~334 Beginning Loan Count ~~668~~634 ~~440~~421 1,~~108~~055 Loans Paid In Full 1825 127 3032 Ending Loan Count ~~650~~609 ~~428~~414 1,~~078~~023 Beginning Scheduled Balance ~~306~~290,~~434~~605,~~272~~552.5731 ~~186~~175,~~425~~836,~~674~~297.4684 ~~492~~466,~~859~~441,~~947~~850.0315 Ending scheduled Balance ~~298~~278,~~811~~320,~~355~~552.4101 ~~180~~171,~~574~~534,~~098~~287.6007 ~~479~~449,~~385~~854,~~454~~839.0108 Record Date 0911/30/2004 0911/30/2004 0911/30/2004 Principal And Interest Constant 1,~~950~~854,~~550~~624.0677 1,~~736~~654,~~348~~612.1218 3,~~686~~509,~~898~~236.1895 Scheduled Principal ~~347~~335,~~023~~112.3709 ~~834~~804,~~666~~223.1688 1,~~181~~139,~~689~~335.5397 Unscheduled Principal 711,~~275~~949,~~893~~888.7921 53,~~016~~497,~~909~~786.7089 1215,~~292~~447,~~803~~675.4910 Scheduled Interest 1,~~603~~519,~~526~~512.6968 ~~901~~850,~~681~~388.9630 2,~~505~~369,~~208~~900.6598 Servicing ~~Fee~~Fees 6360,~~840~~542.4884 3836,~~838~~632.6955 ~~102~~97,~~679~~175.1739 Master Servicing ~~Fee~~Fees 0.00 0.00 0.00 Trustee Fee ~~510~~484.7234 ~~310~~293.7006 ~~821~~777.4240 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,~~539~~458,~~175~~485.4950 ~~862~~813,~~532~~462.5769 2,~~401~~271,~~708~~948.0619 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~027428~~022537 5.~~552020~~551500 5.~~847603~~844968

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 2539.~~075766~~617709% Subordinate % 67.~~664788~~012681% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 9392.~~335212~~987319% Group 2 - 15 Year Fixed CPR 2821.~~024897~~512655% Subordinate % 3.~~100606~~257901% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~899394~~742099%

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