8-K 1 bam03006_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 2003-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-06 Pooling and Servicing Agreement) (Commission 54-2120466 (State or other File Number) 54-2120467 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 2003-6 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 2003-6 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 2003-6 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 2003-6 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: 2003-6 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 05948XPZ8 SEN 5.00000% 16,127,000.00 67,195.83 0.00 1-A-2 05948XQA2 SEN 5.25000% 0.00 3529,~~116~~256.6693 0.00 1-A-3 05948XQB0 SEN 5.25000% 0.00 2,419.05 0.00 1-A-4 05948XQC8 SEN 4.25000% 4235,~~139~~108,~~996~~310.7338 ~~149~~124,~~245~~341.8293 3,~~438~~746,~~354~~428.0842 1-A-5 05948XQD6 SEN 0.00000% 2,~~583~~519,~~590~~025.3591 0.00 2359,~~948~~023.1500 1-A-6 05948XQE4 SEN 5.50000% 76,~~221~~897,~~639~~006.5149 3331,~~099~~611.1828 ~~120~~296,~~412~~770.4237 1-A-7 05948XQF1 SEN 5.50000% 4,740,921.00 21,729.22 0.00 1-A-8 05948XQG9 SEN 5.50000% 5,452,424.00 24,990.28 0.00 1-A-9 05948XQH7 SEN 5.50000% 7,707,349.00 35,325.35 0.00 1-A-10 05948XQJ3 SEN 5.00000% 3,~~218~~073,~~570~~886.2243 1312,~~410~~807.7186 53132,~~665~~265.9185 1-A-11 05948XQK0 SEN 6.00000% 3,~~178~~035,~~834~~937.7822 15,~~894~~179.1769 53130,~~003~~632.3694 1-A-12 05948XQL8 SEN 5.50000% 1,~~589~~517,000.00 76,~~282~~952.92 2765,000.00 1-A-13 05948XQM6 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-14 05948XQN4 SEN 5.50000% 1,000,000.00 4,583.33 0.00 1-A-15 05948XQP9 SEN 5.50000% 2,193,000.00 10,051.25 0.00 1-A-16 05948XQQ7 SEN 4.00000% 2,~~247~~146,~~038~~028.8412 7,~~490~~153.1343 3792,~~466~~341.7516 1-A-17 05948XQR5 SEN 7.00000% 4,~~233~~043,~~810~~488.5888 2423,~~697~~587.2302 70173,~~593~~986.8674 1-A-18 05948XQS3 SEN 5.00000% 1,~~152~~100,000.00 4,~~800~~583.0033 1947,000.00 1-A-19 05948XQT1 SEN 5.00000% 1,000,000.00 4,166.67 0.00 1-A-20 05948XQU8 SEN 5.25000% 0.00 318,623.7475 0.00 1-A-21 05948XQV6 SEN 4.00000% 2,~~384~~276,000.00 7,~~946~~586.67 4098,000.00 1-A-22 05948XQW4 SEN 7.00000% ~~397~~379,000.00 2,~~315~~210.83 716,000.00 1-A-23 05948XQX2 SEN 2.~~65000~~99000% 750,000.00 1,~~656~~868.2575 0.00 1-A-24 05948XQY0 SEN 1615.~~05000~~03000% 250,000.00 3,~~343~~131.7525 0.00 1-A-25 05948XQZ7 SEN 6.00000% 1,~~192~~138,000.00 5,~~960~~690.00 2049,000.00 1-A-26 05948XRA1 SEN 5.00000% 1,~~673~~598,~~259~~041.1645 6,~~971~~658.9151 2768,~~899~~761.6591 1-A-27 05948XRB9 SEN 6.00000% 1,~~673~~598,~~259~~041.1645 87,~~366~~990.3021 2768,~~899~~761.6591 1-A-28 05948XRC7 SEN 2.50000% 87,943,000.00 183,214.5859 0.00 1-A-29 05948XRD5 SEN 4.25000% 78,635,000.00 278,498.9596 0.00 1-A-30 05948XRE3 SEN 4.75000% 103,714,000.00 410,534.5759 0.00 1-A-31 05948XRF0 SEN 5.00000% 40,053,000.00 166,887.4950 0.00 1-A-32 05948XRG8 SEN 5.25000% 50,000,000.00 218,~~749~~750.9900 0.00 1-A-33 05948XRH6 SEN 5.25000% 533,215.00 2,332.82 0.00 1-A-34 05948XRJ2 SEN 5.25000% 59,630,000.00 260,881.2425 0.00 1-A-35 05948XRK9 SEN 5.25000% 639,785.00 2,799.06 0.00 1-A-36 05948XRL7 SEN 5.25000% 14,~~844~~203,~~781~~006.3710 6462,~~945~~138.9215 ~~312~~346,~~188~~562.1365 1-A-37 05948XRM5 SEN 5.50000% 21,546,000.00 98,752.50 0.00 1-A-38 05948XRN3 SEN 0.00000% 1,026,000.00 0.00 0.00 1-A-39 05948XRP8 SEN 5.25000% 578,951.00 2,532.91 0.00 1-A-40 05948XRQ6 SEN 3.~~19000~~53000% 3634,~~034~~918,~~202~~278.8980 95102,~~790~~717.9294 ~~362~~1,~~017~~188,237.7658 1-A-41 05948XRR4 SEN 109.~~05667~~26333% 1514,~~443~~964,~~230~~977.2809 ~~129~~115,~~422~~521.8431 ~~155~~509,~~150~~244.4769 1-A-R 05948XRS2 SEN 5.25000% 0.00 0.00 0.00 1-A-LR 05948XRT0 SEN 5.25000% 0.00 615.0907 0.00 2-A-1 05948XRV5 SEN 2.~~29000~~63000% 8178,~~459~~807,~~236~~605.2757 ~~155~~172,~~451~~720.4000 ~~979~~736,~~357~~682.5692 2-A-2 05948XRW3 SEN 8.~~99909~~41182% 8885,~~659~~773,~~447~~437.1789 ~~664~~601,~~878~~258.78 1801,~~065,923~~798.3258 2-A-3 05948XRX1 SEN 2.~~29000~~63000% 6967,~~659~~392,~~676~~141.9410 ~~132~~147,~~933~~701.9010 ~~837~~629,~~495~~972.3569 2-A-4 05948XRY9 SEN 2.~~29000~~63000% 21,~~020~~954,~~130~~372.6309 34,~~855~~283.0833 2418,~~287~~269.3721 A-PO 05948XSA0 SEN 0.00000% ~~545~~543,~~429~~557.2515 0.00 ~~992~~1,269.8725 1-B-1 05948XSB8 SUB 5.25000% 9,~~462~~440,~~108~~195.0253 41,~~396~~300.7286 1011,~~926~~081.5717 1-B-2 05948XSC6 SUB 5.25000% 3,~~943~~934,~~201~~069.5583 17,~~251~~211.5156 4,~~553~~617.4992 1-B-3 05948XSD4 SUB 5.25000% 2,~~365~~360,~~527~~048.0188 10,~~349~~325.1821 2,~~731~~770.6429 1-B-4 05948XSJ1 SUB 5.25000% 1,~~576~~573,~~689~~038.7341 6,~~898~~882.0204 1,~~820~~846.7248 1-B-5 05948XSK8 SUB 5.25000% 1,~~182~~180,~~763~~024.5044 5,~~174~~162.5961 1,~~365~~385.8215 1-B-6 05948XSL6 SUB 5.25000% 1,~~183~~180,~~251~~511.9778 5,~~176~~164.7374 1,~~366~~385.3972 2-B-1 05948XSE2 SUB 4.75000% 1,~~658~~643,~~384~~802.1363 6,~~564~~506.4472 7,~~268~~332.0576 2-B-2 05948XSF9 SUB 4.75000% ~~497~~492,~~042~~672.7747 1,~~967~~950.4616 2,~~178~~197.3474 2-B-3 05948XSG7 SUB 4.75000% ~~663~~657,~~353~~521.6505 2,~~625~~602.7869 2,~~907~~933.2210 2-B-4 05948XSM4 SUB 4.75000% ~~331~~328,~~676~~760.8353 1,~~312~~301.8934 1,~~453~~466.6155 2-B-5 05948XSN2 SUB 4.75000% ~~166~~164,~~310~~848.8958 ~~658~~652.3153 ~~728~~735.8836 2-B-6 05948XSP7 SUB 4.75000% ~~332~~329,~~090~~170.7177 1,~~314~~302.5397 1,~~455~~468.4238 A-WIO-1 05948XRU7 SEN 0.~~36258~~36194% 0.00 ~~176~~172,~~041~~571.3273 0.00 A-WIO-2 05948XRZ6 SEN 0.~~38164~~37842% 0.00 7572,~~346~~359.7619 0.00 SES 05948XSH5 SEN 0.00000% 0.00 ~~153~~149,~~594~~948.5669 0.00 Totals ~~891~~872,~~432~~791,~~179~~452.8902 4,~~199~~111,~~407~~061.4257 79,~~742~~315,~~412~~230.8149

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 16,127,000.00 67,195.83 0.00 1-A-2 0.00 0.00 3529,~~116~~256.6693 0.00 1-A-3 0.00 0.00 2,419.05 0.00 1-A-4 0.00 3831,~~701~~361,~~642~~881.6596 3,~~587~~870,~~599~~770.9035 0.00 1-A-5 0.00 2,~~559~~460,~~642~~002.2091 2359,~~948~~023.1500 0.00 1-A-6 0.00 76,~~101~~600,~~227~~236.0912 ~~153~~328,~~511~~381.6065 0.00 1-A-7 0.00 4,740,921.00 21,729.22 0.00 1-A-8 0.00 5,452,424.00 24,990.28 0.00 1-A-9 0.00 7,707,349.00 35,325.35 0.00 1-A-10 0.00 32,~~164~~941,~~904~~620.3158 67145,~~076~~073.6271 0.00 1-A-11 0.00 32,~~125~~905,~~831~~304.4228 68145,~~897~~812.5363 0.00 1-A-12 0.00 1,~~562~~452,000.00 3471,~~282~~952.92 0.00 1-A-13 0.00 1,000,000.00 4,583.33 0.00 1-A-14 0.00 1,000,000.00 4,583.33 0.00 1-A-15 0.00 2,193,000.00 10,051.25 0.00 1-A-16 0.00 2,~~209~~053,~~572~~686.0896 4499,~~956~~494.8859 0.00 1-A-17 0.00 43,~~163~~869,~~216~~502.7214 95197,~~291~~573.0976 0.00 1-A-18 0.00 1,~~133~~053,000.00 2351,~~800~~583.0033 0.00 1-A-19 0.00 1,000,000.00 4,166.67 0.00 1-A-20 0.00 0.00 318,623.7475 0.00 1-A-21 0.00 2,~~344~~178,000.00 47105,~~946~~586.67 0.00 1-A-22 0.00 ~~390~~363,000.00 918,~~315~~210.83 0.00 1-A-23 0.00 750,000.00 1,~~656~~868.2575 0.00 1-A-24 0.00 250,000.00 3,~~343~~131.7525 0.00 1-A-25 0.00 1,~~172~~089,000.00 2554,~~960~~690.00 0.00 1-A-26 0.00 1,~~645~~529,~~359~~279.5154 3475,~~871~~420.5642 0.00 1-A-27 0.00 1,~~645~~529,~~359~~279.5154 3676,~~265~~752.9512 0.00 1-A-28 0.00 87,943,000.00 183,214.5859 0.00 1-A-29 0.00 78,635,000.00 278,498.9596 0.00 1-A-30 0.00 103,714,000.00 410,534.5759 0.00 1-A-31 0.00 40,053,000.00 166,887.4950 0.00 1-A-32 0.00 50,000,000.00 218,~~749~~750.9900 0.00 1-A-33 0.00 533,215.00 2,332.82 0.00 1-A-34 0.00 59,630,000.00 260,881.2425 0.00 1-A-35 0.00 639,785.00 2,799.06 0.00 1-A-36 0.00 1413,~~532~~856,~~593~~443.2445 ~~377~~408,~~134~~700.0580 0.00 1-A-37 0.00 21,546,000.00 98,752.50 0.00 1-A-38 0.00 1,026,000.00 0.00 0.00 1-A-39 0.00 578,951.00 2,532.91 0.00 1-A-40 0.00 3533,~~672~~730,~~185~~041.1322 ~~457~~1,~~808~~290,955.6852 0.00 1-A-41 0.00 1514,~~288~~455,~~079~~732.8139 ~~284~~624,~~573~~766.3100 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 615.0907 0.00 2-A-1 0.00 8078,~~479~~070,~~878~~922.7165 1909,~~134,808~~402.9692 0.00 2-A-2 0.00 8784,~~593~~971,~~523~~639.8430 1,~~730~~403,~~802~~057.1036 0.00 2-A-3 0.00 6866,~~822~~762,~~181~~168.5941 ~~970~~777,~~429~~673.2579 0.00 2-A-4 0.00 1,~~995~~936,~~843~~102.2788 2822,~~142~~552.4554 0.00 A-PO 0.00 ~~544~~542,~~436~~287.3890 ~~992~~1,269.8725 0.00 1-B-1 0.00 9,~~451~~429,~~181~~114.4636 52,~~323~~382.2903 0.00 1-B-2 0.00 3,~~938~~929,~~648~~451.0691 21,~~805~~829.0048 0.00 1-B-3 0.00 2,~~362~~357,~~795~~278.3659 13,~~080~~095.8250 0.00 1-B-4 0.00 1,~~574~~571,~~869~~191.0293 8,~~718~~728.7452 0.00 1-B-5 0.00 1,~~181~~178,~~397~~639.6830 6,~~540~~547.4176 0.00 1-B-6 0.00 1,~~181~~179,~~885~~126.5906 6,~~543~~550.1246 0.00 2-B-1 0.00 1,~~651~~636,~~116~~469.0887 13,~~832~~839.4948 0.00 2-B-2 0.00 ~~494~~490,~~864~~474.4273 4,~~145~~147.8090 0.00 2-B-3 0.00 ~~660~~654,~~446~~587.4395 5,~~533~~535.0079 0.00 2-B-4 0.00 ~~330~~327,~~223~~293.2297 2,~~766~~767.5089 0.00 2-B-5 0.00 ~~165~~164,~~582~~113.0122 1,387.1989 0.00 2-B-6 0.00 ~~330~~327,~~635~~702.2939 2,~~769~~771.9535 0.00 A-WIO-1 0.00 0.00 ~~176~~172,~~041~~571.3273 0.00 A-WIO-2 0.00 0.00 7572,~~346~~359.7619 0.00 SES 0.00 0.00 ~~153~~149,~~594~~948.5669 0.00 Totals 0.00 ~~883~~863,~~689~~476,~~767~~221.0851 1113,~~941~~426,~~820~~292.2306 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 16,127,000.00 16,127,000.00 0.00 0.00 0.00 0.00 1-A-2 0.00 0.00 0.00 0.00 0.00 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 0.00 1-A-4 73,195,000.00 4235,~~139~~108,~~996~~310.7338 ~~518~~381,~~070~~592.0467 23,~~920~~364,~~284~~835.0475 0.00 0.00 1-A-5 4,761,905.00 2,~~583~~519,~~590~~025.3591 36,~~608~~011.3679 2053,~~339~~011.7921 0.00 0.00 1-A-6 18,174,306.00 76,~~221~~897,~~639~~006.5149 1830,~~143~~227.0056 ~~102~~266,~~269~~542.4281 0.00 0.00 1-A-7 4,740,921.00 4,740,921.00 0.00 0.00 0.00 0.00 1-A-8 5,452,424.00 5,452,424.00 0.00 0.00 0.00 0.00 1-A-9 7,707,349.00 7,707,349.00 0.00 0.00 0.00 0.00 1-A-10 8,100,000.00 3,~~218~~073,~~570~~886.2243 813,~~086~~471.0595 45118,~~579~~793.8690 0.00 0.00 1-A-11 8,000,000.00 3,~~178~~035,~~834~~937.7822 713,~~986~~305.2262 45117,~~017~~327.1431 0.00 0.00 1-A-12 4,000,000.00 1,~~589~~517,000.00 46,~~068~~620.1958 2258,~~931~~379.8142 0.00 0.00 1-A-13 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-14 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-15 2,193,000.00 2,193,000.00 0.00 0.00 0.00 0.00 1-A-16 5,655,000.00 2,~~247~~146,~~038~~028.8412 59,~~645~~405.2641 3182,~~821~~935.4974 0.00 0.00 1-A-17 10,655,000.00 4,~~233~~043,~~810~~488.5888 1017,~~636~~721.6543 59156,~~957~~265.2131 0.00 0.00 1-A-18 2,900,000.00 1,~~152~~100,000.00 24,~~862~~787.8019 1642,~~137~~212.2081 0.00 0.00 1-A-19 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-20 0.00 0.00 0.00 0.00 0.00 0.00 1-A-21 6,000,000.00 2,~~384~~276,000.00 69,~~026~~981.9580 3388,~~973~~018.0520 0.00 0.00 1-A-22 1,000,000.00 ~~397~~379,000.00 1,~~054~~629.7268 514,~~945~~370.2832 0.00 0.00 1-A-23 750,000.00 750,000.00 0.00 0.00 0.00 0.00 1-A-24 250,000.00 250,000.00 0.00 0.00 0.00 0.00 1-A-25 3,000,000.00 1,~~192~~138,000.00 34,~~013~~990.4890 1644,~~986~~009.5210 0.00 0.00 1-A-26 4,211,000.00 1,~~673~~598,~~259~~041.1645 47,~~203~~003.75 2361,~~695~~758.9016 0.00 0.00 1-A-27 4,211,000.00 1,~~673~~598,~~259~~041.1645 47,~~203~~003.75 2361,~~695~~758.9016 0.00 0.00 1-A-28 87,943,000.00 87,943,000.00 0.00 0.00 0.00 0.00 1-A-29 78,635,000.00 78,635,000.00 0.00 0.00 0.00 0.00 1-A-30 103,714,000.00 103,714,000.00 0.00 0.00 0.00 0.00 1-A-31 40,053,000.00 40,053,000.00 0.00 0.00 0.00 0.00 1-A-32 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 1-A-33 533,215.00 533,215.00 0.00 0.00 0.00 0.00 1-A-34 59,630,000.00 59,630,000.00 0.00 0.00 0.00 0.00 1-A-35 639,785.00 639,785.00 0.00 0.00 0.00 0.00 1-A-36 17,215,000.00 14,~~844~~203,~~781~~006.3710 4735,~~038~~299.5916 ~~265~~311,~~149~~263.5449 0.00 0.00 1-A-37 21,546,000.00 21,546,000.00 0.00 0.00 0.00 0.00 1-A-38 1,026,000.00 1,026,000.00 0.00 0.00 0.00 0.00 1-A-39 578,951.00 578,951.00 0.00 0.00 0.00 0.00 1-A-40 87,181,600.00 3634,~~034~~918,~~202~~278.8980 54121,~~546~~028.6100 ~~307~~1,~~471~~067,209.1558 0.00 0.00 1-A-41 37,363,544.00 1514,~~443~~964,~~230~~977.2809 2351,~~377~~869.1215 ~~131~~457,~~773~~375.3655 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-1 116,938,866.00 8178,~~459~~807,~~236~~605.2757 ~~357~~351,~~003~~548.9585 ~~622~~385,~~353~~134.6107 0.00 0.00 2-A-2 127,275,134.00 8885,~~659~~773,~~447~~437.1789 ~~388~~382,~~559~~622.6637 ~~677~~419,~~363~~176.6721 0.00 0.00 2-A-3 100,000,000.00 6967,~~659~~392,~~676~~141.9410 ~~305~~300,~~291~~626.1018 ~~532~~329,~~204~~346.2551 0.00 0.00 2-A-4 2,900,000.00 21,~~020~~954,~~130~~372.6309 8,~~853~~718.4416 159,~~433~~551.9205 0.00 0.00 A-PO 558,434.01 ~~545~~543,~~429~~557.2515 ~~787~~794.5154 ~~205~~474.3671 0.00 0.00 1-B-1 9,608,000.00 9,~~462~~440,~~108~~195.0253 1011,~~926~~081.5717 0.00 0.00 0.00 1-B-2 4,004,000.00 3,~~943~~934,~~201~~069.5583 4,~~553~~617.4992 0.00 0.00 0.00 1-B-3 2,402,000.00 2,~~365~~360,~~527~~048.0188 2,~~731~~770.6429 0.00 0.00 0.00 1-B-4 1,601,000.00 1,~~576~~573,~~689~~038.7341 1,~~820~~846.7248 0.00 0.00 0.00 1-B-5 1,201,000.00 1,~~182~~180,~~763~~024.5044 1,~~365~~385.8215 0.00 0.00 0.00 1-B-6 1,201,496.00 1,~~183~~180,~~251~~511.9778 1,~~366~~385.3972 0.00 0.00 0.00 2-B-1 1,755,000.00 1,~~658~~643,~~384~~802.1363 7,~~268~~332.0576 0.00 0.00 0.00 2-B-2 526,000.00 ~~497~~492,~~042~~672.7747 2,~~178~~197.3474 0.00 0.00 0.00 2-B-3 702,000.00 ~~663~~657,~~353~~521.6505 2,~~907~~933.2210 0.00 0.00 0.00 2-B-4 351,000.00 ~~331~~328,~~676~~760.8353 1,~~453~~466.6155 0.00 0.00 0.00 2-B-5 176,000.00 ~~166~~164,~~310~~848.8958 ~~728~~735.8836 0.00 0.00 0.00 2-B-6 351,438.00 ~~332~~329,~~090~~170.7177 1,~~455~~468.4238 0.00 0.00 0.00 A-WIO-1 0.00 0.00 0.00 0.00 0.00 0.00 A-WIO-2 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 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,151,694,468.01 ~~891~~872,~~432~~791,~~179~~452.8902 1,~~821~~805,~~823~~481.3511 57,~~920~~509,~~589~~749.4737 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 0.00 16,127,000.00 1.00000000 0.00 1-A-2 0.00 0.00 0.00000000 0.00 1-A-3 0.00 0.00 0.00000000 0.00 1-A-4 3,~~438~~746,~~354~~428.0842 3831,~~701~~361,~~642~~881.6596 0.~~52874708~~42847028 3,~~438~~746,~~354~~428.0842 1-A-5 2359,~~948~~023.1500 2,~~559~~460,~~642~~002.2091 0.~~53752484~~51660059 2359,~~948~~023.1500 1-A-6 ~~120~~296,~~412~~770.4237 76,~~101~~600,~~227~~236.0912 0.~~39072893~~36316303 ~~120~~296,~~412~~770.4237 1-A-7 0.00 4,740,921.00 1.00000000 0.00 1-A-8 0.00 5,452,424.00 1.00000000 0.00 1-A-9 0.00 7,707,349.00 1.00000000 0.00 1-A-10 53132,~~665~~265.9185 32,~~164~~941,~~904~~620.3158 0.~~39072893~~36316303 53132,~~665~~265.9185 1-A-11 53130,~~003~~632.3694 32,~~125~~905,~~831~~304.4228 0.~~39072893~~36316303 53130,~~003~~632.3694 1-A-12 2765,000.00 1,~~562~~452,000.00 0.~~39050000~~36300000 2765,000.00 1-A-13 0.00 1,000,000.00 1.00000000 0.00 1-A-14 0.00 1,000,000.00 1.00000000 0.00 1-A-15 0.00 2,193,000.00 1.00000000 0.00 1-A-16 3792,~~466~~341.7516 2,~~209~~053,~~572~~686.0896 0.~~39072893~~36316303 3792,~~466~~341.7516 1-A-17 70173,~~593~~986.8674 43,~~163~~869,~~216~~502.7214 0.~~39072893~~36316304 70173,~~593~~986.8674 1-A-18 1947,000.00 1,~~133~~053,000.00 0.~~39068966~~36310345 1947,000.00 1-A-19 0.00 1,000,000.00 1.00000000 0.00 1-A-20 0.00 0.00 0.00000000 0.00 1-A-21 4098,000.00 2,~~344~~178,000.00 0.~~39066667~~36300000 4098,000.00 1-A-22 716,000.00 ~~390~~363,000.00 0.~~39000000~~36300000 716,000.00 1-A-23 0.00 750,000.00 1.00000000 0.00 1-A-24 0.00 250,000.00 1.00000000 0.00 1-A-25 2049,000.00 1,~~172~~089,000.00 0.~~39066667~~36300000 2049,000.00 1-A-26 2768,~~899~~761.6591 1,~~645~~529,~~359~~279.5154 0.~~39072893~~36316303 2768,~~899~~761.6591 1-A-27 2768,~~899~~761.6591 1,~~645~~529,~~359~~279.5154 0.~~39072893~~36316303 2768,~~899~~761.6591 1-A-28 0.00 87,943,000.00 1.00000000 0.00 1-A-29 0.00 78,635,000.00 1.00000000 0.00 1-A-30 0.00 103,714,000.00 1.00000000 0.00 1-A-31 0.00 40,053,000.00 1.00000000 0.00 1-A-32 0.00 50,000,000.00 1.00000000 0.00 1-A-33 0.00 533,215.00 1.00000000 0.00 1-A-34 0.00 59,630,000.00 1.00000000 0.00 1-A-35 0.00 639,785.00 1.00000000 0.00 1-A-36 ~~312~~346,~~188~~562.1365 1413,~~532~~856,~~593~~443.2445 0.~~84418201~~80490523 ~~312~~346,~~188~~562.1365 1-A-37 0.00 21,546,000.00 1.00000000 0.00 1-A-38 0.00 1,026,000.00 1.00000000 0.00 1-A-39 0.00 578,951.00 1.00000000 0.00 1-A-40 ~~362~~1,~~017~~188,237.7658 3533,~~672~~730,~~185~~041.1322 0.~~40917103~~38689404 ~~362~~1,~~017~~188,237.7658 1-A-41 ~~155~~509,~~150~~244.4769 1514,~~288~~455,~~079~~732.8139 0.~~40917103~~38689404 ~~155~~509,~~150~~244.4769 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 ~~979~~736,~~357~~682.5692 8078,~~479~~070,~~878~~922.7165 0.~~68822182~~66762168 ~~979~~736,~~357~~682.5692 2-A-2 1801,~~065,923~~798.3258 8784,~~593~~971,~~523~~639.8430 0.~~68822182~~66762168 1801,~~065,923~~798.3258 2-A-3 ~~837~~629,~~495~~972.3569 6866,~~822~~762,~~181~~168.5941 0.~~68822182~~66762168 ~~837~~629,~~495~~972.3569 2-A-4 2418,~~287~~269.3721 1,~~995~~936,~~843~~102.2788 0.~~68822182~~66762168 2418,~~287~~269.3721 A-PO ~~992~~1,269.8725 ~~544~~542,~~436~~287.3890 0.~~97493414~~97108681 ~~992~~1,269.8725 1-B-1 1011,~~926~~081.5717 9,~~451~~429,~~181~~114.4636 0.~~98367834~~98138159 1011,~~926~~081.5717 1-B-2 4,~~553~~617.4992 3,~~938~~929,~~648~~451.0691 0.~~98367834~~98138160 4,~~553~~617.4992 1-B-3 2,~~731~~770.6429 2,~~362~~357,~~795~~278.3659 0.~~98367833~~98138159 2,~~731~~770.6429 1-B-4 1,~~820~~846.7248 1,~~574~~571,~~869~~191.0293 0.~~98367834~~98138159 1,~~820~~846.7248 1-B-5 1,~~365~~385.8215 1,~~181~~178,~~397~~639.6830 0.~~98367833~~98138160 1,~~365~~385.8215 1-B-6 1,~~366~~385.3972 1,~~181~~179,~~885~~126.5906 0.~~98367834~~98138159 1,~~366~~385.3972 2-B-1 7,~~268~~332.0576 1,~~651~~636,~~116~~469.0887 0.~~94080688~~93246146 7,~~268~~332.0576 2-B-2 2,~~178~~197.3474 ~~494~~490,~~864~~474.4273 0.~~94080688~~93246146 2,~~178~~197.3474 2-B-3 2,~~907~~933.2210 ~~660~~654,~~446~~587.4395 0.~~94080688~~93246147 2,~~907~~933.2210 2-B-4 1,~~453~~466.6155 ~~330~~327,~~223~~293.2297 0.~~94080689~~93246145 1,~~453~~466.6155 2-B-5 ~~728~~735.8836 ~~165~~164,~~582~~113.0122 0.~~94080687~~93246148 ~~728~~735.8836 2-B-6 1,~~455~~468.4238 ~~330~~327,~~635~~702.2939 0.~~94080688~~93246146 1,~~455~~468.4238 A-WIO-1 0.00 0.00 0.00000000 0.00 A-WIO-2 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 79,~~742~~315,~~412~~230.8149 ~~883~~863,~~689~~476,~~767~~221.0851 0.~~76729531~~74974418 79,~~742~~315,~~412~~230.8149

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 16,127,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 73,195,000.00 ~~575~~479.~~72234073~~65448979 75.~~07794303~~21337072 3945.~~89731594~~97084159 0.00000000 1-A-5 4,761,905.00 ~~542~~528.~~55394637~~99541465 01.~~75775556~~26247584 411.~~27135569~~13235354 0.00000000 1-A-6 18,174,306.00 ~~397~~379.~~35434795~~49215172 01.~~99827746~~66320299 514.~~62714307~~66591407 0.00000000 1-A-7 4,740,921.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 5,452,424.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 7,707,349.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 8,100,000.00 ~~397~~379.~~35434815~~49215185 01.~~99827778~~66320370 514.~~62714321~~66591358 0.00000000 1-A-11 8,000,000.00 ~~397~~379.~~35434750~~49215250 01.~~99827750~~66320250 514.~~62714250~~66591375 0.00000000 1-A-12 4,000,000.00 ~~397~~379.25000000 1.~~01704750~~65514500 514.~~73295250~~59485500 0.00000000 1-A-13 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 2,193,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 5,655,000.00 ~~397~~379.~~35434836~~49215208 01.~~99827763~~66320248 514.~~62714235~~66591335 0.00000000 1-A-17 10,655,000.00 ~~397~~379.~~35434819~~49215204 01.~~99827780~~66320319 514.~~62714313~~66591366 0.00000000 1-A-18 2,900,000.00 ~~397~~379.~~24137931~~31034483 01.~~98717241~~65075517 514.~~56455172~~55614138 0.00000000 1-A-19 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 6,000,000.00 ~~397~~379.33333333 1.~~00449167~~66363333 514.~~66217500~~66970000 0.00000000 1-A-22 1,000,000.00 ~~397~~379.00000000 1.~~05472000~~62968000 514.~~94528000~~37032000 0.00000000 1-A-23 750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-24 250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-25 3,000,000.00 ~~397~~379.33333333 1.~~00449333~~66363333 514.~~66217333~~66970000 0.00000000 1-A-26 4,211,000.00 ~~397~~379.~~35434814~~49215151 01.~~99827832~~66320351 514.~~62714320~~66591308 0.00000000 1-A-27 4,211,000.00 ~~397~~379.~~35434814~~49215151 01.~~99827832~~66320351 514.~~62714320~~66591308 0.00000000 1-A-28 87,943,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-29 78,635,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-30 103,714,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-31 40,053,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-32 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-33 533,215.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-34 59,630,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-35 639,785.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-36 17,215,000.00 ~~862~~825.~~31666396~~03665989 2.~~73241882~~05048853 1518.~~40223875~~08094627 0.00000000 1-A-37 21,546,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-38 1,026,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 578,951.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-40 87,181,600.00 ~~413~~400.~~32348672~~52349120 01.~~62566654~~38822871 312.~~52678948~~24122498 0.00000000 1-A-41 37,363,544.00 ~~413~~400.~~32348666~~52349129 01.~~62566656~~38822886 312.~~52678964~~24122503 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-1 116,938,866.00 ~~696~~673.~~59676938~~92141095 3.~~05291100~~00626184 53.~~32204246~~29346507 0.00000000 2-A-2 127,275,134.00 ~~696~~673.~~59676941~~92141100 3.~~05291103~~00626177 53.~~32204248~~29346508 0.00000000 2-A-3 100,000,000.00 ~~696~~673.~~59676940~~92141100 3.~~05291100~~00626180 53.~~32204250~~29346510 0.00000000 2-A-4 2,900,000.00 ~~696~~673.~~59676897~~92141034 3.~~05291034~~00626207 53.~~32204138~~29346552 0.00000000 A-PO 558,434.01 ~~976~~973.~~71209173~~35968130 1.~~41021139~~42280016 0.~~36774265~~85007358 0.00000000 1-B-1 9,608,000.00 ~~984~~982.~~81557244~~53492194 1.~~13723668~~15332744 0.00000000 0.00000000 1-B-2 4,004,000.00 ~~984~~982.~~81557193~~53492258 1.~~13723526~~15332667 0.00000000 0.00000000 1-B-3 2,402,000.00 ~~984~~982.~~81557452~~53492090 1.~~13723564~~15332639 0.00000000 0.00000000 1-B-4 1,601,000.00 ~~984~~982.~~81557152~~53492192 1.~~13723923~~15332917 0.00000000 0.00000000 1-B-5 1,201,000.00 ~~984~~982.~~81557036~~53492090 1.~~13723564~~15333056 0.00000000 0.00000000 1-B-6 1,201,496.00 ~~984~~982.~~81557159~~53492313 1.~~13724057~~15332885 0.00000000 0.00000000 2-B-1 1,755,000.00 ~~944~~936.~~94822222~~63967521 4.~~14133903~~17821083 0.00000000 0.00000000 2-B-2 526,000.00 ~~944~~936.~~94823194~~63967681 4.~~14133080~~17821293 0.00000000 0.00000000 2-B-3 702,000.00 ~~944~~936.~~94821937~~63967236 4.~~14133903~~17820513 0.00000000 0.00000000 2-B-4 351,000.00 ~~944~~936.~~94823362~~63968661 4.~~14133903~~17820513 0.00000000 0.00000000 2-B-5 176,000.00 ~~944~~936.~~94823864~~63965909 4.~~14136364~~17818182 0.00000000 0.00000000 2-B-6 351,438.00 ~~944~~936.~~94821277~~63966333 4.~~14132792~~17820497 0.00000000 0.00000000 A-WIO-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-WIO-2 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 $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 4651.~~97525897~~18421231 ~~528~~428.~~74708177~~47027748 0.~~52874708~~42847028 4651.~~97525897~~18421231 1-A-5 0.00000000 512.~~02911125~~39482938 ~~537~~516.~~52483512~~60058527 0.~~53752484~~51660059 512.~~02911125~~39482938 1-A-6 0.00000000 616.~~62542052~~32911705 ~~390~~363.~~72892742~~16303467 0.~~39072893~~36316303 616.~~62542052~~32911705 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 616.~~62542099~~32911728 ~~390~~363.~~72892716~~16303457 0.~~39072893~~36316303 616.~~62542099~~32911728 1-A-11 0.00000000 616.~~62542000~~32911750 ~~390~~363.~~72892750~~16303500 0.~~39072893~~36316303 616.~~62542000~~32911750 1-A-12 0.00000000 616.~~75000000~~25000000 ~~390~~363.~~50000000~~00000000 0.~~39050000~~36300000 616.~~75000000~~25000000 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 616.~~62541998~~32911760 ~~390~~363.~~72892661~~16303448 0.~~39072893~~36316303 616.~~62541998~~32911760 1-A-17 0.00000000 616.~~62542093~~32911685 ~~390~~363.~~72892726~~16303519 0.~~39072893~~36316304 616.~~62542093~~32911685 1-A-18 0.00000000 616.~~55172414~~20689655 ~~390~~363.~~68965517~~10344828 0.~~39068966~~36310345 616.~~55172414~~20689655 1-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 0.00000000 616.~~66666667~~33333333 ~~390~~363.~~66666667~~00000000 0.~~39066667~~36300000 616.~~66666667~~33333333 1-A-22 0.00000000 716.00000000 ~~390~~363.00000000 0.~~39000000~~36300000 716.00000000 1-A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-25 0.00000000 616.~~66666667~~33333333 ~~390~~363.~~66666667~~00000000 0.~~39066667~~36300000 616.~~66666667~~33333333 1-A-26 0.00000000 616.~~62542152~~32911660 ~~390~~363.~~72892662~~16303491 0.~~39072893~~36316303 616.~~62542152~~32911660 1-A-27 0.00000000 616.~~62542152~~32911660 ~~390~~363.~~72892662~~16303491 0.~~39072893~~36316303 616.~~62542152~~32911660 1-A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-36 0.00000000 1820.~~13465757~~13143480 ~~844~~804.~~18200639~~90522509 0.~~84418201~~80490523 1820.~~13465757~~13143480 1-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-40 0.00000000 413.~~15245602~~62945369 ~~409~~386.~~17103070~~89403750 0.~~40917103~~38689404 413.~~15245602~~62945369 1-A-41 0.00000000 413.~~15245593~~62945362 ~~409~~386.~~17103072~~89403741 0.~~40917103~~38689404 413.~~15245593~~62945362 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 86.~~37495346~~29972690 ~~688~~667.~~22181592~~62168405 0.~~68822182~~66762168 86.~~37495346~~29972690 2-A-2 0.00000000 86.~~37495343~~29972686 ~~688~~667.~~22181590~~62168406 0.~~68822182~~66762168 86.~~37495343~~29972686 2-A-3 0.00000000 86.~~37495350~~29972690 ~~688~~667.~~22181590~~62168410 0.~~68822182~~66762168 86.~~37495350~~29972690 2-A-4 0.00000000 86.~~37495517~~29972759 ~~688~~667.~~22181724~~62168276 0.~~68822182~~66762168 86.~~37495517~~29972759 A-PO 0.00000000 12.~~77795403~~27287375 ~~974~~971.~~93413770~~08680755 0.~~97493414~~97108681 12.~~77795403~~27287375 1-B-1 0.00000000 1.~~13723668~~15332744 ~~983~~981.~~67833680~~38159450 0.~~98367834~~98138159 1.~~13723668~~15332744 1-B-2 0.00000000 1.~~13723526~~15332667 ~~983~~981.~~67833666~~38159590 0.~~98367834~~98138160 1.~~13723526~~15332667 1-B-3 0.00000000 1.~~13723564~~15332639 ~~983~~981.~~67833472~~38159450 0.~~98367833~~98138159 1.~~13723564~~15332639 1-B-4 0.00000000 1.~~13723923~~15332917 ~~983~~981.~~67833854~~38159275 0.~~98367834~~98138159 1.~~13723923~~15332917 1-B-5 0.00000000 1.~~13723564~~15333056 ~~983~~981.~~67833472~~38159867 0.~~98367833~~98138160 1.~~13723564~~15333056 1-B-6 0.00000000 1.~~13724057~~15332885 ~~983~~981.~~67833934~~38159428 0.~~98367834~~98138159 1.~~13724057~~15332885 2-B-1 0.00000000 4.~~14133903~~17821083 ~~940~~932.~~80688319~~46146439 0.~~94080688~~93246146 4.~~14133903~~17821083 2-B-2 0.00000000 4.~~14133080~~17821293 ~~940~~932.~~80688213~~46146388 0.~~94080688~~93246146 4.~~14133080~~17821293 2-B-3 0.00000000 4.~~14133903~~17820513 ~~940~~932.~~80688034~~46146724 0.~~94080688~~93246147 4.~~14133903~~17820513 2-B-4 0.00000000 4.~~14133903~~17820513 ~~940~~932.~~80689459~~46145299 0.~~94080689~~93246145 4.~~14133903~~17820513 2-B-5 0.00000000 4.~~14136364~~17818182 ~~940~~932.~~80687500~~46147727 0.~~94080687~~93246148 4.~~14136364~~17818182 2-B-6 0.00000000 4.~~14132792~~17820497 ~~940~~932.~~80688486~~46145835 0.~~94080688~~93246146 4.~~14132792~~17820497 A-WIO-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-WIO-2 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 16,127,000.00 5.00000% 16,127,000.00 67,195.83 0.00 0.00 1-A-2 0.00 5.25000% 86,~~026~~687,~~666~~297.0422 3529,~~116~~256.6693 0.00 0.00 1-A-3 0.00 5.25000% 552,925.71 2,419.05 0.00 0.00 1-A-4 73,195,000.00 4.25000% 4235,~~139~~108,~~996~~310.7338 ~~149~~124,~~245~~341.8293 0.00 0.00 1-A-5 4,761,905.00 0.00000% 2,~~583~~519,~~590~~025.3591 0.00 0.00 0.00 1-A-6 18,174,306.00 5.50000% 76,~~221~~897,~~639~~006.5149 3331,~~099~~611.1828 0.00 0.00 1-A-7 4,740,921.00 5.50000% 4,740,921.00 21,729.22 0.00 0.00 1-A-8 5,452,424.00 5.50000% 5,452,424.00 24,990.28 0.00 0.00 1-A-9 7,707,349.00 5.50000% 7,707,349.00 35,325.35 0.00 0.00 1-A-10 8,100,000.00 5.00000% 3,~~218~~073,~~570~~886.2243 1312,~~410~~807.7186 0.00 0.00 1-A-11 8,000,000.00 6.00000% 3,~~178~~035,~~834~~937.7822 15,~~894~~179.1769 0.00 0.00 1-A-12 4,000,000.00 5.50000% 1,~~589~~517,000.00 76,~~282~~952.92 0.00 0.00 1-A-13 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-14 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 1-A-15 2,193,000.00 5.50000% 2,193,000.00 10,051.25 0.00 0.00 1-A-16 5,655,000.00 4.00000% 2,~~247~~146,~~038~~028.8412 7,~~490~~153.1343 0.00 0.00 1-A-17 10,655,000.00 7.00000% 4,~~233~~043,~~810~~488.5888 2423,~~697~~587.2302 0.00 0.00 1-A-18 2,900,000.00 5.00000% 1,~~152~~100,000.00 4,~~800~~583.0033 0.00 0.00 1-A-19 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 1-A-20 0.00 5.25000% 72,828,285.71 318,623.75 0.00 0.00 1-A-21 6,000,000.00 4.00000% 2,~~384~~276,000.00 7,~~946~~586.67 0.00 0.00 1-A-22 1,000,000.00 7.00000% ~~397~~379,000.00 2,~~315~~210.83 0.00 0.00 1-A-23 750,000.00 2.~~65000~~99000% 750,000.00 1,~~656~~868.2575 0.00 0.00 1-A-24 250,000.00 1615.~~05000~~03000% 250,000.00 3,~~343~~131.7525 0.00 0.00 1-A-25 3,000,000.00 6.00000% 1,~~192~~138,000.00 5,~~960~~690.00 0.00 0.00 1-A-26 4,211,000.00 5.00000% 1,~~673~~598,~~259~~041.1645 6,~~971~~658.9151 0.00 0.00 1-A-27 4,211,000.00 6.00000% 1,~~673~~598,~~259~~041.1645 87,~~366~~990.3021 0.00 0.00 1-A-28 87,943,000.00 2.50000% 87,943,000.00 183,214.58 0.00 0.00 1-A-29 78,635,000.00 4.25000% 78,635,000.00 278,498.96 0.00 0.00 1-A-30 103,714,000.00 4.75000% 103,714,000.00 410,534.58 0.00 0.00 1-A-31 40,053,000.00 5.00000% 40,053,000.00 166,887.50 0.00 0.00 1-A-32 50,000,000.00 5.25000% 50,000,000.00 218,750.00 0.00 0.00 1-A-33 533,215.00 5.25000% 533,215.00 2,332.82 0.00 0.00 1-A-34 59,630,000.00 5.25000% 59,630,000.00 260,881.25 0.00 0.00 1-A-35 639,785.00 5.25000% 639,785.00 2,799.06 0.00 0.00 1-A-36 17,215,000.00 5.25000% 14,~~844~~203,~~781~~006.3710 6462,~~945~~138.9215 0.00 0.00 1-A-37 21,546,000.00 5.50000% 21,546,000.00 98,752.50 0.00 0.00 1-A-38 1,026,000.00 0.00000% 1,026,000.00 0.00 0.00 0.00 1-A-39 578,951.00 5.25000% 578,951.00 2,532.91 0.00 0.00 1-A-40 87,181,600.00 3.~~19000~~53000% 3634,~~034~~918,~~202~~278.8980 95102,~~790~~717.9294 0.00 0.00 1-A-41 37,363,544.00 109.~~05667~~26333% 1514,~~443~~964,~~230~~977.2809 ~~129~~115,~~422~~521.8431 0.00 0.00 1-A-R 50.00 5.25000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 2-A-1 116,938,866.00 2.~~29000~~63000% 8178,~~459~~807,~~236~~605.2757 ~~155~~172,~~451~~720.3800 0.00 0.00 2-A-2 127,275,134.00 8.~~99909~~41182% 8885,~~659~~773,~~447~~437.1789 ~~664~~601,~~878~~258.6980 0.00 0.00 2-A-3 100,000,000.00 2.~~29000~~63000% 6967,~~659~~392,~~676~~141.9410 ~~132~~147,~~933~~701.8811 0.00 0.00 2-A-4 2,900,000.00 2.~~29000~~63000% 21,~~020~~954,~~130~~372.6309 34,~~855~~283.0833 0.00 0.00 A-PO 558,434.01 0.00000% ~~545~~543,~~429~~557.2515 0.00 0.00 0.00 1-B-1 9,608,000.00 5.25000% 9,~~462~~440,~~108~~195.0253 41,~~396~~300.7286 0.00 0.00 1-B-2 4,004,000.00 5.25000% 3,~~943~~934,~~201~~069.5583 17,~~251~~211.5156 0.00 0.00 1-B-3 2,402,000.00 5.25000% 2,~~365~~360,~~527~~048.0188 10,~~349~~325.1821 0.00 0.00 1-B-4 1,601,000.00 5.25000% 1,~~576~~573,~~689~~038.7341 6,~~898~~882.0204 0.00 0.00 1-B-5 1,201,000.00 5.25000% 1,~~182~~180,~~763~~024.5044 5,~~174~~162.5961 0.00 0.00 1-B-6 1,201,496.00 5.25000% 1,~~183~~180,~~251~~511.9778 5,~~176~~164.7374 0.00 0.00 2-B-1 1,755,000.00 4.75000% 1,~~658~~643,~~384~~802.1363 6,~~564~~506.4472 0.00 0.00 2-B-2 526,000.00 4.75000% ~~497~~492,~~042~~672.7747 1,~~967~~950.4616 0.00 0.00 2-B-3 702,000.00 4.75000% ~~663~~657,~~353~~521.6505 2,~~625~~602.7769 0.00 0.00 2-B-4 351,000.00 4.75000% ~~331~~328,~~676~~760.8353 1,~~312~~301.8934 0.00 0.00 2-B-5 176,000.00 4.75000% ~~166~~164,~~310~~848.8958 ~~658~~652.3153 0.00 0.00 2-B-6 351,438.00 4.75000% ~~332~~329,~~090~~170.7177 1,~~314~~302.5397 0.00 0.00 A-WIO-1 0.00 0.~~36258~~36194% ~~582~~572,~~628~~158,~~027~~482.4895 ~~176~~172,~~041~~571.3372 0.00 0.00 A-WIO-2 0.00 0.~~38164~~37842% ~~236~~229,~~915~~456,~~144~~215.2813 7572,~~346~~359.7520 0.00 0.00 SES 0.00 0.00000% ~~891~~872,~~433~~794,~~469~~870.4042 0.00 0.00 0.00 Totals 1,151,694,468.01 43,~~045~~961,~~806~~097.6982 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 67,195.83 0.00 16,127,000.00 1-A-2 0.00 0.00 3529,~~116~~256.6693 0.00 75,~~371~~973,~~741~~691.4680 1-A-3 0.00 0.00 2,419.05 0.00 552,925.71 1-A-4 0.0100 0.00 ~~149~~124,~~245~~341.8293 0.00 3831,~~701~~361,~~642~~881.6596 1-A-5 0.00 0.00 0.00 0.00 2,~~559~~460,~~642~~002.2091 1-A-6 0.00 0.00 3331,~~099~~611.1828 0.00 76,~~101~~600,~~227~~236.0912 1-A-7 0.00 0.00 21,729.22 0.00 4,740,921.00 1-A-8 0.00 0.00 24,990.28 0.00 5,452,424.00 1-A-9 0.00 0.00 35,325.35 0.00 7,707,349.00 1-A-10 0.00 0.00 1312,~~410~~807.7186 0.00 32,~~164~~941,~~904~~620.3158 1-A-11 0.00 0.00 15,~~894~~179.1769 0.00 32,~~125~~905,~~831~~304.4228 1-A-12 0.00 0.00 76,~~282~~952.92 0.00 1,~~562~~452,000.00 1-A-13 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-14 0.00 0.00 4,583.33 0.00 1,000,000.00 1-A-15 0.00 0.00 10,051.25 0.00 2,193,000.00 1-A-16 0.00 0.00 7,~~490~~153.1343 0.00 2,~~209~~053,~~572~~686.0896 1-A-17 0.00 0.00 2423,~~697~~587.2302 0.00 43,~~163~~869,~~216~~502.7214 1-A-18 0.00 0.00 4,~~800~~583.0033 0.00 1,~~133~~053,000.00 1-A-19 0.00 0.00 4,166.67 0.00 1,000,000.00 1-A-20 0.0100 0.00 318,623.7475 0.00 72,828,285.71 1-A-21 0.00 0.00 7,~~946~~586.67 0.00 2,~~344~~178,000.00 1-A-22 0.00 0.00 2,~~315~~210.83 0.00 ~~390~~363,000.00 1-A-23 0.00 0.00 1,~~656~~868.2575 0.00 750,000.00 1-A-24 0.00 0.00 3,~~343~~131.7525 0.00 250,000.00 1-A-25 0.00 0.00 5,~~960~~690.00 0.00 1,~~172~~089,000.00 1-A-26 0.00 0.00 6,~~971~~658.9151 0.00 1,~~645~~529,~~359~~279.5154 1-A-27 0.00 0.00 87,~~366~~990.3021 0.00 1,~~645~~529,~~359~~279.5154 1-A-28 0.0100 0.00 183,214.5859 0.00 87,943,000.00 1-A-29 0.0100 0.00 278,498.9596 0.00 78,635,000.00 1-A-30 0.0100 0.00 410,534.5759 0.00 103,714,000.00 1-A-31 0.0100 0.00 166,887.4950 0.00 40,053,000.00 1-A-32 0.0100 0.00 218,~~749~~750.9900 0.00 50,000,000.00 1-A-33 0.00 0.00 2,332.82 0.00 533,215.00 1-A-34 0.0100 0.00 260,881.2425 0.00 59,630,000.00 1-A-35 0.00 0.00 2,799.06 0.00 639,785.00 1-A-36 0.00 0.00 6462,~~945~~138.9215 0.00 1413,~~532~~856,~~593~~443.2445 1-A-37 0.00 0.00 98,752.50 0.00 21,546,000.00 1-A-38 0.00 0.00 0.00 0.00 1,026,000.00 1-A-39 0.00 0.00 2,532.91 0.00 578,951.00 1-A-40 0.00 0.00 95102,~~790~~717.9294 0.00 3533,~~672~~730,~~185~~041.1322 1-A-41 0.00 0.00 ~~129~~115,~~422~~521.8431 0.00 1514,~~288~~455,~~079~~732.8139 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 615.0907 0.00 0.00 2-A-1 (0.~~02)~~01 0.00 ~~155~~172,~~451~~720.4000 0.00 8078,~~479~~070,~~878~~922.7165 2-A-2 (0.~~10)~~02 0.00 ~~664~~601,~~878~~258.78 0.00 8784,~~593~~971,~~523~~639.8430 2-A-3 (0.~~02)~~01 0.00 ~~132~~147,~~933~~701.9010 0.00 6866,~~822~~762,~~181~~168.5941 2-A-4 0.00 0.00 34,~~855~~283.0833 0.00 1,~~995~~936,~~843~~102.2788 A-PO 0.00 0.00 0.00 0.00 ~~544~~542,~~436~~287.3890 1-B-1 0.00 0.00 41,~~396~~300.7286 0.00 9,~~451~~429,~~181~~114.4636 1-B-2 0.00 0.00 17,~~251~~211.5156 0.00 3,~~938~~929,~~648~~451.0691 1-B-3 0.00 0.00 10,~~349~~325.1821 0.00 2,~~362~~357,~~795~~278.3659 1-B-4 0.00 0.00 6,~~898~~882.0204 0.00 1,~~574~~571,~~869~~191.0293 1-B-5 0.00 0.00 5,~~174~~162.5961 0.00 1,~~181~~178,~~397~~639.6830 1-B-6 0.00 0.00 5,~~176~~164.7374 0.00 1,~~181~~179,~~885~~126.5906 2-B-1 0.00 0.00 6,~~564~~506.4472 0.00 1,~~651~~636,~~116~~469.0887 2-B-2 0.00 0.00 1,~~967~~950.4616 0.00 ~~494~~490,~~864~~474.4273 2-B-3 0.00 0.00 2,~~625~~602.7869 0.00 ~~660~~654,~~446~~587.4395 2-B-4 0.00 0.00 1,~~312~~301.8934 0.00 ~~330~~327,~~223~~293.2297 2-B-5 0.00 0.00 ~~658~~652.3153 0.00 ~~165~~164,~~582~~113.0122 2-B-6 0.00 0.00 1,~~314~~302.5397 0.00 ~~330~~327,~~635~~702.2939 A-WIO-1 0.0100 0.00 ~~176~~172,~~041~~571.3273 0.00 ~~577~~566,~~933~~260,~~290~~890.2237 A-WIO-2 (0.~~01)~~00 0.00 7572,~~346~~359.7619 0.00 ~~234~~227,~~362~~307,~~032~~736.4226 SES 0.00 0.00 ~~153~~149,~~594~~948.5669 0.00 ~~883~~863,~~692~~478,~~086~~677.9884 Totals (0.~~06)~~04 0.00 4,~~199~~111,~~407~~061.4257 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 16,127,000.00 5.00000% 1000.00000000 4.16666646 0.00000000 0.00000000 1-A-2 0.00 5.25000% ~~575~~479.~~72237192~~65451634 2.~~51878510~~09848884 0.00000000 0.00000000 1-A-3 0.00 5.25000% 1000.00128408 4.37500565 0.00000000 0.00000000 1-A-4 73,195,000.00 4.25000% ~~575~~479.~~72234073~~65448979 21.~~03901660~~69877628 0.00000000 0.00000000 1-A-5 4,761,905.00 0.00000% ~~542~~528.~~55394637~~99541465 0.00000000 0.00000000 0.00000000 1-A-6 18,174,306.00 5.50000% ~~397~~379.~~35434795~~49215172 1.~~82120737~~73933904 0.00000000 0.00000000 1-A-7 4,740,921.00 5.50000% 1000.00000000 4.58333307 0.00000000 0.00000000 1-A-8 5,452,424.00 5.50000% 1000.00000000 4.58333394 0.00000000 0.00000000 1-A-9 7,707,349.00 5.50000% 1000.00000000 4.58333339 0.00000000 0.00000000 1-A-10 8,100,000.00 5.00000% ~~397~~379.~~35434815~~49215185 1.~~65564321~~58121728 0.00000000 0.00000000 1-A-11 8,000,000.00 6.00000% ~~397~~379.~~35434750~~49215250 1.~~98677125~~89746125 0.00000000 0.00000000 1-A-12 4,000,000.00 5.50000% ~~397~~379.25000000 1.~~82073000~~73823000 0.00000000 0.00000000 1-A-13 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-14 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 1-A-15 2,193,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-16 5,655,000.00 4.00000% ~~397~~379.~~35434836~~49215208 1.~~32451459~~26497436 0.00000000 0.00000000 1-A-17 10,655,000.00 7.00000% ~~397~~379.~~35434819~~49215204 2.~~31790052~~21370436 0.00000000 0.00000000 1-A-18 2,900,000.00 5.00000% ~~397~~379.~~24137931~~31034483 1.~~65517241~~58045862 0.00000000 0.00000000 1-A-19 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 1-A-20 0.00 5.25000% 1000.00000975 4.37500004 0.00000000 0.00000000 1-A-21 6,000,000.00 4.00000% ~~397~~379.33333333 1.~~32444500~~26444500 0.00000000 0.00000000 1-A-22 1,000,000.00 7.00000% ~~397~~379.00000000 2.~~31583000~~21083000 0.00000000 0.00000000 1-A-23 750,000.00 2.~~65000~~99000% 1000.00000000 2.~~20833333~~49166667 0.00000000 0.00000000 1-A-24 250,000.00 1615.~~05000~~03000% 1000.00000000 1312.~~37500000~~52500000 0.00000000 0.00000000 1-A-25 3,000,000.00 6.00000% ~~397~~379.33333333 1.~~98666667~~89666667 0.00000000 0.00000000 1-A-26 4,211,000.00 5.00000% ~~397~~379.~~35434814~~49215151 1.~~65564237~~58121824 0.00000000 0.00000000 1-A-27 4,211,000.00 6.00000% ~~397~~379.~~35434814~~49215151 1.~~98677274~~89746141 0.00000000 0.00000000 1-A-28 87,943,000.00 2.50000% 1000.00000000 2.08333330 0.00000000 0.00000000 1-A-29 78,635,000.00 4.25000% 1000.00000000 3.54166669 0.00000000 0.00000000 1-A-30 103,714,000.00 4.75000% 1000.00000000 3.95833330 0.00000000 0.00000000 1-A-31 40,053,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 1-A-32 50,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-33 533,215.00 5.25000% 1000.00000000 4.37500820 0.00000000 0.00000000 1-A-34 59,630,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-35 639,785.00 5.25000% 1000.00000000 4.37500098 0.00000000 0.00000000 1-A-36 17,215,000.00 5.25000% ~~862~~825.~~31666396~~03665989 3.~~77263549~~60953529 0.00000000 0.00000000 1-A-37 21,546,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-38 1,026,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-39 578,951.00 5.25000% 1000.00000000 4.37499892 0.00000000 0.00000000 1-A-40 87,181,600.00 3.~~19000~~53000% ~~413~~400.~~32348672~~52349120 1.~~09875157~~17820664 0.00000000 0.00000000 1-A-41 37,363,544.00 109.~~05667~~26333% ~~413~~400.~~32348666~~52349129 3.~~46388019~~09181886 0.00000000 0.00000000 1-A-R 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 116,938,866.00 2.~~29000~~63000% ~~696~~673.~~59676938~~92141095 1.~~32933887~~47701107 0.00000000 0.00000000 2-A-2 127,275,134.00 8.~~99909~~41182% ~~696~~673.~~59676941~~92141100 54.~~22394807~~72408695 0.00000000 0.00000000 2-A-3 100,000,000.00 2.~~29000~~63000% ~~696~~673.~~59676940~~92141100 1.~~32933880~~47701110 0.00000000 0.00000000 2-A-4 2,900,000.00 2.~~29000~~63000% ~~696~~673.~~59676897~~92141034 1.~~32933793~~47701034 0.00000000 0.00000000 A-PO 558,434.01 0.00000% ~~976~~973.~~71209173~~35968130 0.00000000 0.00000000 0.00000000 1-B-1 9,608,000.00 5.25000% ~~984~~982.~~81557244~~53492194 4.~~30856786~~29859076 0.00000000 0.00000000 1-B-2 4,004,000.00 5.25000% ~~984~~982.~~81557193~~53492258 4.~~30856893~~29859141 0.00000000 0.00000000 1-B-3 2,402,000.00 5.25000% ~~984~~982.~~81557452~~53492090 4.~~30856786~~29858868 0.00000000 0.00000000 1-B-4 1,601,000.00 5.25000% ~~984~~982.~~81557152~~53492192 4.~~30856964~~29858838 0.00000000 0.00000000 1-B-5 1,201,000.00 5.25000% ~~984~~982.~~81557036~~53492090 4.~~30856786~~29859284 0.00000000 0.00000000 1-B-6 1,201,496.00 5.25000% ~~984~~982.~~81557159~~53492313 4.~~30857032~~29859109 0.00000000 0.00000000 2-B-1 1,755,000.00 4.75000% ~~944~~936.~~94822222~~63967521 3.~~74042165~~70753276 0.00000000 0.00000000 2-B-2 526,000.00 4.75000% ~~944~~936.~~94823194~~63967681 3.~~74041825~~70752852 0.00000000 0.00000000 2-B-3 702,000.00 4.75000% ~~944~~936.~~94821937~~63967236 3.~~74041311~~70753561 0.00000000 0.00000000 2-B-4 351,000.00 4.75000% ~~944~~936.~~94823362~~63968661 3.~~74042735~~70752137 0.00000000 0.00000000 2-B-5 176,000.00 4.75000% ~~944~~936.~~94823864~~63965909 3.~~74039773~~70755682 0.00000000 0.00000000 2-B-6 351,438.00 4.75000% ~~944~~936.~~94821277~~63966333 3.~~74043217~~70753874 0.00000000 0.00000000 A-WIO-1 0.00 0.~~36258~~36194% ~~794~~779.~~07872488~~80951334 0.~~23993126~~23520244 0.00000000 0.00000000 A-WIO-2 0.00 0.~~38164~~37842% ~~694~~672.~~66568732~~79514730 0.~~22092637~~21216648 0.00000000 0.00000000 SES 0.00 0.00000% ~~774~~757.~~01905920~~83542762 0.00000000 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 4.16666646 0.00000000 1000.00000000 1-A-2 0.00000000 0.00000000 2.~~51878510~~09848884 0.00000000 ~~528~~428.~~74711087~~47030076 1-A-3 0.00000000 0.00000000 4.37500565 0.00000000 1000.00128408 1-A-4 0.~~00000014~~00000000 0.00000000 21.~~03901660~~69877628 0.00000000 ~~528~~428.~~74708177~~47027748 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 ~~537~~516.~~52483512~~60058527 1-A-6 0.00000000 0.00000000 1.~~82120737~~73933904 0.00000000 ~~390~~363.~~72892742~~16303467 1-A-7 0.00000000 0.00000000 4.58333307 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.58333394 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.58333339 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 1.~~65564321~~58121728 0.00000000 ~~390~~363.~~72892716~~16303457 1-A-11 0.00000000 0.00000000 1.~~98677125~~89746125 0.00000000 ~~390~~363.~~72892750~~16303500 1-A-12 0.00000000 0.00000000 1.~~82073000~~73823000 0.00000000 ~~390~~363.~~50000000~~00000000 1-A-13 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 1-A-15 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 1.~~32451459~~26497436 0.00000000 ~~390~~363.~~72892661~~16303448 1-A-17 0.00000000 0.00000000 2.~~31790052~~21370436 0.00000000 ~~390~~363.~~72892726~~16303519 1-A-18 0.00000000 0.00000000 1.~~65517241~~58045862 0.00000000 ~~390~~363.~~68965517~~10344828 1-A-19 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000 1-A-20 0.~~00000014~~00000000 0.00000000 4.~~37499991~~37500004 0.00000000 1000.00000975 1-A-21 0.00000000 0.00000000 1.~~32444500~~26444500 0.00000000 ~~390~~363.~~66666667~~00000000 1-A-22 0.00000000 0.00000000 2.~~31583000~~21083000 0.00000000 ~~390~~363.00000000 1-A-23 0.00000000 0.00000000 2.~~20833333~~49166667 0.00000000 1000.00000000 1-A-24 0.00000000 0.00000000 1312.~~37500000~~52500000 0.00000000 1000.00000000 1-A-25 0.00000000 0.00000000 1.~~98666667~~89666667 0.00000000 ~~390~~363.~~66666667~~00000000 1-A-26 0.00000000 0.00000000 1.~~65564237~~58121824 0.00000000 ~~390~~363.~~72892662~~16303491 1-A-27 0.00000000 0.00000000 1.~~98677274~~89746141 0.00000000 ~~390~~363.~~72892662~~16303491 1-A-28 0.~~00000011~~00000000 0.00000000 2.~~08333330~~08333341 0.00000000 1000.00000000 1-A-29 0.~~00000013~~00000000 0.00000000 3.~~54166656~~54166669 0.00000000 1000.00000000 1-A-30 0.~~00000010~~00000000 0.00000000 3.~~95833320~~95833340 0.00000000 1000.00000000 1-A-31 0.~~00000025~~00000000 0.00000000 4.~~16666642~~16666667 0.00000000 1000.00000000 1-A-32 0.~~00000020~~00000000 0.00000000 4.~~37499980~~37500000 0.00000000 1000.00000000 1-A-33 0.00000000 0.00000000 4.37500820 0.00000000 1000.00000000 1-A-34 0.~~00000017~~00000000 0.00000000 4.~~37499983~~37500000 0.00000000 1000.00000000 1-A-35 0.00000000 0.00000000 4.37500098 0.00000000 1000.00000000 1-A-36 0.00000000 0.00000000 3.~~77263549~~60953529 0.00000000 ~~844~~804.~~18200639~~90522509 1-A-37 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-38 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A-39 0.00000000 0.00000000 4.37499892 0.00000000 1000.00000000 1-A-40 0.00000000 0.00000000 1.~~09875157~~17820664 0.00000000 ~~409~~386.~~17103070~~89403750 1-A-41 0.00000000 0.00000000 3.~~46388019~~09181886 0.00000000 ~~409~~386.~~17103072~~89403741 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 ~~121~~301.~~80000000~~40000000 0.00000000 0.00000000 2-A-1 (0.~~00000017)~~00000009 0.00000000 1.~~32933904~~47701107 0.00000000 ~~688~~667.~~22181592~~62168405 2-A-2 (0.~~00000079~~00000016 0.00000000 54.~~22394877~~72408680 0.00000000 ~~688~~667.~~22181590~~62168406 2-A-3 (0.~~00000020)~~00000010 0.00000000 1.~~32933900~~47701100 0.00000000 ~~688~~667.~~22181590~~62168410 2-A-4 0.00000000 0.00000000 1.~~32933793~~47701034 0.00000000 ~~688~~667.~~22181724~~62168276 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~974~~971.~~93413770~~08680755 1-B-1 0.00000000 0.00000000 4.~~30856786~~29859076 0.00000000 ~~983~~981.~~67833680~~38159450 1-B-2 0.00000000 0.00000000 4.~~30856893~~29859141 0.00000000 ~~983~~981.~~67833666~~38159590 1-B-3 0.00000000 0.00000000 4.~~30856786~~29858868 0.00000000 ~~983~~981.~~67833472~~38159450 1-B-4 0.00000000 0.00000000 4.~~30856964~~29858838 0.00000000 ~~983~~981.~~67833854~~38159275 1-B-5 0.00000000 0.00000000 4.~~30856786~~29859284 0.00000000 ~~983~~981.~~67833472~~38159867 1-B-6 0.00000000 0.00000000 4.~~30857032~~29859109 0.00000000 ~~983~~981.~~67833934~~38159428 2-B-1 0.00000000 0.00000000 3.~~74042165~~70753276 0.00000000 ~~940~~932.~~80688319~~46146439 2-B-2 0.00000000 0.00000000 3.~~74041825~~70752852 0.00000000 ~~940~~932.~~80688213~~46146388 2-B-3 0.00000000 0.00000000 3.~~74042735~~70753561 0.00000000 ~~940~~932.~~80688034~~46146724 2-B-4 0.00000000 0.00000000 3.~~74042735~~70752137 0.00000000 ~~940~~932.~~80689459~~46145299 2-B-5 0.00000000 0.00000000 3.~~74039773~~70755682 0.00000000 ~~940~~932.~~80687500~~46147727 2-B-6 0.00000000 0.00000000 3.~~74043217~~70753874 0.00000000 ~~940~~932.~~80688486~~46145835 A-WIO-1 0.~~00000001~~00000000 0.00000000 0.~~23993124~~23520245 0.00000000 ~~787~~771.~~68014671~~77153272 A-WIO-2 (0.~~00000003)~~00000000 0.00000000 0.~~22092640~~21216646 0.00000000 ~~687~~666.~~17963484~~49553081 SES 0.00000000 0.00000000 0.~~13336398~~13019832 0.00000000 ~~767~~749.~~29732646~~74630951 (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 ~~508~~507,~~974~~567.0165 ~~508~~506,~~276~~461.0350 97.~~83922384~~48994079% A-PO-2 0.00000% 0.00 0.00 3635,~~455~~989.2450 3635,~~160~~826.3540 92.~~87907446~~02131266% SES-1 0.00000% ~~645~~635,~~949~~214,~~663~~547.3339 ~~641~~628,~~131~~101,~~630~~375.9220 0.00 0.00 8078.~~07338174~~44598326% SES-2 0.00000% ~~245~~237,~~483~~580,~~806~~323.0703 ~~242~~235,~~560~~377,~~456~~302.0664 0.00 0.00 6967.~~10271365~~05631498%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1113,~~981~~465,~~389~~053.5277 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 1113,~~981~~465,~~389~~053.5277 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3938,~~569~~761.2971 Payment of Interest and Principal 1113,~~941~~426,~~820~~292.2306 Total Withdrawals (Pool Distribution Amount) 1113,~~981~~465,~~389~~053.5277 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 3736,~~142~~366.8231 MBIA Fee 940.74 Wells Fargo Bank, NA as Trustee 1,~~485~~454.7366 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3938,~~569~~761.2971

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 1-A-1 Reserve Fund 25,000.00 0.00 0.00 25,000.00 1-A-12 Reserve Fund ~~582~~31.6038 ~~915~~652.7114 ~~417~~968.3961 84347.2885 1-A-13 Reserve Fund 999.99 0.00 0.00 999.99 1-A-14 Reserve Fund 999.99 0.00 0.00 999.99 1-A-15 Reserve Fund 999.99 0.00 0.00 999.99 1-A-18 Reserve Fund ~~672~~472.3976 ~~113~~172.8980 ~~327~~527.6124 ~~886~~827.1120 1-A-21 Reserve Fund ~~873~~47.9209 ~~373~~978.5621 ~~126~~952.0991 ~~626~~21.4479 1-A-22 Reserve Fund ~~645~~507.6383 ~~728~~163.9303 ~~354~~492.3515 ~~271~~836.0595 1-A-25 Reserve Fund ~~936~~523.9453 ~~186~~489.7810 63476.0446 ~~813~~510.2088

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 12 0 23 ~~383~~382,~~267~~415.2682 ~~342~~691,~~629~~704.7371 0.00 ~~725~~1,~~896~~074,120.9953 30 Days 98 0 0 0 98 43,~~786~~916,~~082~~527.4797 0.00 0.00 0.00 43,~~786~~916,~~082~~527.4797 60 Days 01 0 0 0 01 0985,318.0016 0.00 0.00 0.00 0985,318.0016 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 21 0 21 0.00 0.00 ~~711~~358,~~766~~944.4393 0.00 ~~711~~358,~~766~~944.4393 Totals 9 1 3 0 13 4,~~786~~901,~~082~~846.4713 ~~383~~382,~~267~~415.2682 1,~~054~~050,~~396~~649.1664 0.00 6,~~223~~334,~~745~~911.8959 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.~~054825~~055928% 0.~~054825~~111857% 0.000000% 0.~~109649~~167785% 0.~~043297~~044212% 0.~~038707~~079969% 0.000000% 0.~~082004~~124180% 30 Days 0.~~493421~~447427% 0.000000% 0.000000% 0.000000% 0.~~493421~~447427% 0.~~540679~~452795% 0.000000% 0.000000% 0.000000% 0.~~540679~~452795% 60 Days 0.~~000000~~055928% 0.000000% 0.000000% 0.000000% 0.~~000000~~055928% 0.~~000000~~113914% 0.000000% 0.000000% 0.000000% 0.~~000000~~113914% 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.~~109649~~055928% 0.000000% 0.~~109649~~055928% 0.000000% 0.000000% 0.~~080408~~041498% 0.000000% 0.~~080408~~041498% Totals 0.~~493421~~503356% 0.~~054825~~055928% 0.~~164474~~167785% 0.000000% 0.~~712719~~727069% 0.~~540679~~566709% 0.~~043297~~044212% 0.~~119114~~121467% 0.000000% 0.~~703091~~732387%

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 12 0 23 ~~383~~382,~~267~~415.2682 ~~342~~691,~~629~~704.7371 0.00 ~~725~~1,~~896~~074,120.9953 30 Days 46 0 0 0 46 2,~~106~~997,~~854~~455.8741 0.00 0.00 0.00 2,~~106~~997,~~854~~455.8741 60 Days 01 0 0 0 01 0985,318.0016 0.00 0.00 0.00 0985,318.0016 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 21 0 21 0.00 0.00 ~~711~~358,~~766~~944.4393 0.00 ~~711~~358,~~766~~944.4393 Totals 47 1 3 0 811 23,~~106~~982,~~854~~773.8757 ~~383~~382,~~267~~415.2682 1,~~054~~050,~~396~~649.1664 0.00 35,~~544~~415,~~518~~839.2903 0-29 Days 0.~~076628~~078125% 0.~~076628~~156250% 0.000000% 0.~~153257~~234375% 0.~~059722~~060824% 0.~~053390~~110017% 0.000000% 0.~~113113~~170841% 30 Days 0.~~306513~~468750% 0.000000% 0.000000% 0.000000% 0.~~306513~~468750% 0.~~328300~~476751% 0.000000% 0.000000% 0.000000% 0.~~328300~~476751% 60 Days 0.~~000000~~078125% 0.000000% 0.000000% 0.000000% 0.~~000000~~078125% 0.~~000000~~156717% 0.000000% 0.000000% 0.000000% 0.~~000000~~156717% 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.~~153257~~078125% 0.000000% 0.~~153257~~078125% 0.000000% 0.000000% 0.~~110911~~057091% 0.000000% 0.~~110911~~057091% Totals 0.~~306513~~546875% 0.~~076628~~078125% 0.~~229885~~234375% 0.000000% 0.~~613027~~859375% 0.~~328300~~633467% 0.~~059722~~060824% 0.~~164301~~167108% 0.000000% 0.~~552323~~861399% 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 52 0 0 0 5 2 919,~~679,227~~072.6056 0.00 0.00 0.00 2919,~~679,227~~072.6056 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 52 0 0 0 5 2 919,~~679,227~~072.6056 0.00 0.00 0.00 2919,~~679,227~~072.6056 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~963391~~393701% 0.000000% 0.000000% 0.000000% 0.~~963391~~393701% 10.~~100520~~389040% 0.000000% 0.000000% 0.000000% 10.~~100520~~389040% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~963391~~393701% 0.000000% 0.000000% 0.000000% 0.~~963391~~393701% 10.~~100520~~389040% 0.000000% 0.000000% 0.000000% 10.~~100520~~389040%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4137,~~737~~665.9396

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~699523~~699402% Weighted Average Net Coupon 5.~~449523~~449402% Weighted Average Pass-Through Rate 5.~~447523~~447402% Weighted Average Maturity (Stepdown Calculation) ~~345~~343 Beginning Scheduled Collateral Loan Count 1,~~835~~806 Number Of Loans Paid In Full 1118 Ending Scheduled Collateral Loan Count 1,~~824~~788 Beginning Scheduled Collateral Balance ~~891~~872,~~433~~794,~~469~~870.4042 Ending Scheduled Collateral Balance ~~883~~863,~~692~~478,~~086~~677.9884 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2004 ~~885~~864,~~198~~967,~~155~~392.8725 Monthly P &I Constant 65,~~055~~950,~~777~~821.9666 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~883~~863,~~692~~478,~~086~~677.9884 Scheduled Principal 1,~~821~~805,~~823~~481.3410 Unscheduled Principal 57,~~919~~510,~~559~~711.0848

Miscellaneous Reporting Senior % 97.~~377628~~330510% Subordinate % 2.~~622372~~669491%

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 5.~~824900~~823815 5.~~369613~~366761 5.~~699523~~699402 Weighted Average Net Rate 5.~~574900~~573815 5.~~119613~~116761 5.~~449523~~449402 Weighted Average Maturity ~~345~~343 ~~164~~162 ~~345~~343 Beginning Loan Count 1,~~312~~295 ~~523~~511 1,~~835~~806 Loans Paid In Full 715 43 1118 Ending Loan Count 1,~~305~~280 ~~519~~508 1,~~824~~788 Beginning Scheduled Balance ~~645~~635,~~949~~214,~~663~~547.3339 ~~245~~237,~~483~~580,~~806~~323.0703 ~~891~~872,~~433~~794,~~469~~870.4042 Ending scheduled Balance ~~641~~628,~~131~~101,~~630~~375.9220 ~~242~~235,~~560~~377,~~456~~302.0664 ~~883~~863,~~692~~478,~~086~~677.9884 Record Date 0911/30/2004 0911/30/2004 0911/30/2004 Principal And Interest Constant 3,~~881~~828,~~461~~485.6905 2,~~174~~122,~~316~~336.2761 65,~~055~~950,~~777~~821.9666 Scheduled Principal 745,~~968~~675.0018 1,~~075~~059,~~855~~805.3492 1,~~821~~805,~~823~~481.3410 Unscheduled Principal 46,~~072~~367,~~064~~497.4101 1,~~847~~143,~~494~~214.6747 57,~~919~~510,~~559~~711.0848 Scheduled Interest 3,~~135~~082,~~493~~809.6987 1,~~098~~062,~~460~~530.9369 4,~~233~~145,~~954~~340.6256 Servicing Fees ~~134~~132,~~572~~336.8035 5149,~~142~~495.4692 ~~185~~181,~~715~~832.2627 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~076~~058.5770 ~~409~~395.1696 1,~~485~~454.7366 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 2,~~999~~949,~~844~~414.3282 1,~~046~~012,~~909~~638.3181 43,~~046~~962,~~753~~053.63 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.~~572900~~571815 5.~~117613~~114761 5.~~447523~~447402

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 711.~~316102~~400129% Subordinate % 3.~~054276~~098735% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~945724~~901265% Group 2 - 15 Year Fixed CPR 85.~~703096~~648428% Subordinate & 1.~~486616~~522569% Subordinate Prepayment % 0.000000% Senoir Prepayment % 100.000000% Senior % 98.~~513384~~477431%

Filing Compare · BANC OF AMERICA MORTGAGE SECURITIES PASS THRU CERT 2003-6