8-K 1 bam04002_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 2004-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-25 Pooling and Servicing Agreement) (Commission 54-2144733 (State or other File Number) 54-2144734 jurisdiction 54-2144735 of Incorporation) IRS EIN 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 2004-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-2 Trust, relating to the December 27, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2004-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/27/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-2 Trust, relating to the December 27, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 811/3130/2004 Distribution Date: 912/27/2004 ~~BAM~~Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series: 2004-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 05948X3V1 SEN 4.50000% ~~119~~111,~~185~~354,~~072~~303.0237 ~~446~~417,~~944~~578.0564 ~~831~~1,~~223~~755,720.6436 1-A2 05948X3W9 SEN 5.50000% 16,633,000.00 76,234.5958 0.00 1-A3 05948X3X7 SEN 5.50000% 3,925,000.00 17,989.58 0.00 1-A4 05948X3Y5 SEN 5.50000% 2,935,000.00 13,452.08 0.00 1-A5 05948X3Z2 SEN 5.50000% 7,057,000.00 32,344.5958 0.00 1-A6 05948X4A6 SEN 5.50000% 2,265,000.00 10,381.25 0.00 1-A7 05948X4B4 SEN 5.50000% 7,853,000.00 35,992.92 0.00 1-A8 05948X4C2 SEN 5.50000% 28,120,000.00 128,883.3433 0.00 1-A9 05948X4D0 SEN 2.~~06500~~63000% 87,~~276~~733,~~987~~167.4185 1416,~~243~~948.3253 57121,~~725~~928.5865 1-A10 05948X4E8 SEN 54.~~43500~~87000% 0.00 3731,~~487~~383.8677 0.00 1-A11 05948X4F5 SEN 2.~~01500~~58000% 4138,~~052~~355,~~438~~186.0529 6882,~~933~~463.8965 ~~286~~604,~~308~~745.9821 1-A12 05948X4G3 SEN 5.~~98500~~42000% 0.00 ~~204~~173,~~749~~237.0559 0.00 1-A13 05948X4H1 SEN 5.50000% 471,000.00 2,158.75 0.00 1-AR 05948X4J7 SEN 5.50000% 0.00 0.00 0.00 1-AMR 05948X4K4 SEN 5.50000% 0.00 0.00 0.00 1-ALR 05948X4L2 SEN 5.50000% 0.00 0.00 0.00 2-A1 05948X4M0 SEN 5.25000% 5250,~~762~~322,~~886~~236.9055 ~~230~~220,~~837~~159.6078 902,~~892~~045,828.6749 2-A2 05948X4N8 SEN 5.50000% 14,536,000.00 66,623.3233 0.00 2-A3 05948X4P3 SEN 5.50000% 2,352,000.00 10,780.00 0.00 2-A4 05948X4Q1 SEN 5.50000% 21,~~016~~954,~~424~~136.3028 98,~~241~~956.9446 252,~~319~~211.6874 2-A5 05948X4R9 SEN 5.50000% 11,984,000.00 54,926.66 0.00 2-A6 05948X4S7 SEN 2.~~01500~~58000% 5,~~276~~032,~~288~~223.6259 810,~~859~~819.7728 9204,~~089~~582.2785 2-A7 05948X4T5 SEN 5.~~98500~~42000% 0.00 2622,~~315~~728.4988 0.00 3-A1 05948X4U2 SEN 5.00000% 6664,~~823~~476,~~406~~751.2490 ~~278~~268,~~430~~653.8411 ~~814~~664,~~535~~610.1703 4-A1 05948X4V0 SEN 5.00000% 14,~~590~~190,~~089~~590.2093 6059,~~792~~127.0346 67170,~~259~~278.4887 5-A1 05948X4W8 SEN 6.50000% 9984,~~659~~748,~~988~~198.4457 ~~539~~459,~~824~~052.9470 3,~~821~~278,~~890~~142.7138 5-AIO 05948X4X6 SEN 0.~~60028~~59534% 0.00 4236,~~362~~328.7827 0.00 A-PO 05948X4Y4 SEN 0.00000% 1,~~420~~379,~~513~~550.4647 0.00 1917,~~686~~459.0013 15-IO 05948X4Z1 IO 0.~~27213~~27232% 0.00 7,~~234~~097.6550 0.00 30-IO 05948X5A5 IO 0.~~24232~~24134% 0.00 4543,~~385~~057.5166 0.00 1-B1 05948X5B3 SUB 5.50000% 3,~~632~~620,~~205~~467.5777 16,~~647~~593.6181 3,~~887~~954.4297 1-B2 05948X5C1 SUB 5.50000% 1,~~537~~532,~~352~~384.1303 7,~~046~~023.2043 1,~~645~~673.3796 1-B3 05948X5D9 SUB 5.50000% ~~838~~836,~~736~~025.3994 3,~~844~~831.2179 ~~897~~913.6727 1-B4 05948X3G4 SUB 5.50000% ~~698~~696,~~615~~358.7410 3,~~201~~191.9964 ~~747~~760.70 1-B5 05948X3H2 SUB 5.50000% ~~559~~557,~~488~~680.8581 2,~~564~~556.3204 ~~598~~609.8021 1-B6 05948X3J8 SUB 5.50000% ~~419~~418,~~380~~024.1285 1,~~922~~915.1695 ~~448~~456.8565 XB-1 05948X5E7 SUB 5.~~43285~~43339% 2,~~131~~122,~~588~~131.3903 9,~~650~~608.5163 3,~~124~~198.2644 XB-2 05948X5F4 SUB 5.~~43285~~43339% ~~688~~685,~~056~~004.9016 3,~~115~~101.0958 1,~~008~~032.4843 XB-3 05948X5G2 SUB 5.~~43285~~43339% ~~344~~342,~~028~~502.4508 1,~~557~~550.5579 ~~504~~516.2421 XB-4 05948X3K5 SUB 5.~~43285~~43339% ~~275~~274,~~619~~396.3448 1,~~247~~242.8342 ~~403~~413.9757 XB-5 05948X3L3 SUB 5.~~43285~~43339% ~~274~~273,~~627~~409.8943 1,~~243~~237.3495 ~~402~~412.5208 XB-6 05948X3M1 SUB 5.~~43285~~43339% ~~138~~137,~~405~~791.1812 ~~626~~623.6189 ~~202~~207.8667 3-B1 05948X5H0 SUB 5.00000% ~~357~~353,~~533~~191.1228 1,~~489~~471.7263 1,~~439~~462.9674 3-B2 05948X5J6 SUB 5.00000% ~~278~~275,~~406~~026.9400 1,~~160~~145.0394 1,~~121~~139.2802 3-B3 05948X5K3 SUB 5.00000% ~~199~~196,~~280~~860.7671 ~~830~~820.3425 ~~802~~815.6030 3-B4 05948X3N9 SUB 5.00000% 7978,~~126~~165.1828 ~~329~~325.69 ~~318~~323.6872 3-B5 05948X3P4 SUB 5.00000% 8079,~~103~~130.0529 ~~333~~329.7671 ~~322~~327.6172 3-B6 05948X3Q2 SUB 5.00000% ~~119~~118,~~463~~013.9317 ~~497~~491.7772 ~~481~~488.1475 5-B1 05948X5L1 SUB 6.50000% 1,~~799~~781,~~068~~969.0560 9,~~744~~652.9533 5,~~582~~819.8817 5-B2 05948X5M9 SUB 6.50000% ~~513~~508,~~598~~717.5830 2,~~781~~755.9955 1,~~593~~661.8026 5-B3 05948X5N7 SUB 6.50000% ~~342~~339,~~726~~469.3910 1,~~856~~838.4379 1,~~063~~108.5557 5-B4 05948X3R0 SUB 6.50000% ~~600~~594,~~016~~314.6910 3,~~250~~219.0920 1,~~861~~940.9878 5-B5 05948X3S8 SUB 6.50000% ~~170~~169,~~872~~248.1820 ~~925~~916.5676 ~~530~~552.2569 5-B6 05948X3T6 SUB 6.50000% 8685,~~167~~348.7076 ~~466~~462.7431 ~~267~~278.4071 SES 05948X3U3 SEN 0.00000% 0.00 9086,~~540~~440.8729 0.00 Totals ~~525~~493,~~359~~752,~~563~~975.1639 2,~~638~~469,~~286~~708.1643 68,~~030~~945,~~189~~575.4530

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~118~~109,~~353~~598,~~848~~583.3901 12,~~278~~173,~~167~~299.6900 0.00 1-A2 0.00 16,633,000.00 76,234.5958 0.00 1-A3 0.00 3,925,000.00 17,989.58 0.00 1-A4 0.00 2,935,000.00 13,452.08 0.00 1-A5 0.00 7,057,000.00 32,344.5958 0.00 1-A6 0.00 2,265,000.00 10,381.25 0.00 1-A7 0.00 7,853,000.00 35,992.92 0.00 1-A8 0.00 28,120,000.00 128,883.3433 0.00 1-A9 0.00 87,~~219~~611,~~261~~239.8320 71138,~~968~~877.9018 0.00 1-A10 0.00 0.00 3731,~~487~~383.8677 0.00 1-A11 0.00 4037,~~766~~750,~~129~~441.0709 ~~355~~687,~~242~~208.8786 0.00 1-A12 0.00 0.00 ~~204~~173,~~749~~237.0559 0.00 1-A13 0.00 471,000.00 2,158.75 0.00 1-AR 0.00 0.00 0.00 0.00 1-AMR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 2-A1 0.00 5248,~~671~~276,~~994~~408.2306 ~~321~~2,~~730~~265,988.27 0.00 2-A2 0.00 14,536,000.00 66,623.3233 0.00 2-A3 0.00 2,352,000.00 10,780.00 0.00 2-A4 0.00 21,~~014~~901,~~104~~924.6253 1161,~~561~~168.6220 0.00 2-A5 0.00 11,984,000.00 54,926.66 0.00 2-A6 0.00 54,~~267~~827,~~199~~640.3574 17215,~~949~~402.0413 0.00 2-A7 0.00 0.00 2622,~~315~~728.4988 0.00 3-A1 0.00 6663,~~008~~812,~~871~~141.0787 1933,~~092,966~~263.0114 0.00 4-A1 0.00 14,~~522~~020,~~829~~312.7206 ~~128~~229,~~051~~406.5133 0.00 5-A1 0.00 9581,~~838~~470,~~097~~056.7319 43,~~361~~737,~~715~~195.6508 0.00 5-AIO 0.00 0.00 4236,~~362~~328.7827 0.00 A-PO 0.00 1,~~400~~362,~~827~~091.4634 1917,~~686~~459.0013 0.00 15-IO 0.00 0.00 7,~~234~~097.6550 0.00 30-IO 0.00 0.00 4543,~~385~~057.5166 0.00 1-B1 0.00 3,~~628~~616,~~318~~512.1580 20,~~535~~548.0378 0.00 1-B2 0.00 1,~~535~~530,~~706~~710.7507 8,~~691~~697.5739 0.00 1-B3 0.00 ~~837~~835,~~838~~112.7267 4,~~741~~745.8806 0.00 1-B4 0.00 ~~697~~695,~~868~~597.0340 3,~~949~~952.6934 0.00 1-B5 0.00 ~~558~~557,~~890~~071.0560 3,~~163~~165.1225 0.00 1-B6 0.00 ~~418~~417,~~931~~568.2721 2,~~371~~372.0160 0.00 XB-1 0.00 2,~~128~~118,~~464~~932.1360 12,~~774~~807.7707 0.00 XB-2 0.00 ~~687~~683,~~048~~971.4273 4,~~123~~134.5701 0.00 XB-3 0.00 ~~343~~341,~~524~~985.2187 2,~~061~~067.7900 0.00 XB-4 0.00 ~~275~~273,~~215~~982.3691 1,~~651~~655.8099 0.00 XB-5 0.00 ~~274~~272,~~225~~997.3736 1,~~645~~650.8603 0.00 XB-6 0.00 ~~138~~137,~~202~~583.3245 ~~829~~831.4756 0.00 3-B1 0.00 ~~356~~351,~~093~~728.1654 2,~~929~~934.6837 0.00 3-B2 0.00 ~~277~~273,~~285~~886.6698 2,~~281~~284.3196 0.00 3-B3 0.00 ~~198~~196,~~478~~045.1642 1,~~632~~635.9455 0.00 3-B4 0.00 7877,~~807~~841.5056 ~~648~~649.3741 0.00 3-B5 0.00 7978,~~780~~802.4457 ~~656~~657.3743 0.00 3-B6 0.00 ~~118~~117,~~982~~524.7942 ~~978~~980.9147 0.00 5-B1 0.00 1,~~793~~776,~~485~~150.1742 15,~~327~~471.8350 0.00 5-B2 0.00 ~~512~~507,~~004~~056.7704 4,~~375~~416.7981 0.00 5-B3 0.00 ~~341~~338,~~662~~360.8453 2,~~919~~947.9836 0.00 5-B4 0.00 ~~598~~592,~~154~~373.7231 5,~~112~~159.0798 0.00 5-B5 0.00 ~~170~~168,~~341~~695.9351 1,~~455~~469.8145 0.00 5-B6 0.00 85,~~900~~070.3004 ~~734~~741.1402 0.00 SES 0.00 0.00 9086,~~540~~440.8729 0.00 Totals 0.00 ~~519~~484,~~329~~807,~~373~~400.6910 811,~~668~~415,~~475~~283.6173 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 143,995,715.00 ~~119~~111,~~185~~354,~~072~~303.0237 ~~179~~175,~~986~~153.2913 ~~651~~1,~~237~~580,567.3523 0.00 0.00 1-A2 16,633,000.00 16,633,000.00 0.00 0.00 0.00 0.00 1-A3 3,925,000.00 3,925,000.00 0.00 0.00 0.00 0.00 1-A4 2,935,000.00 2,935,000.00 0.00 0.00 0.00 0.00 1-A5 7,057,000.00 7,057,000.00 0.00 0.00 0.00 0.00 1-A6 2,265,000.00 2,265,000.00 0.00 0.00 0.00 0.00 1-A7 7,853,000.00 7,853,000.00 0.00 0.00 0.00 0.00 1-A8 28,120,000.00 28,120,000.00 0.00 0.00 0.00 0.00 1-A9 10,000,000.00 87,~~276~~733,~~987~~167.4185 12,~~499~~163.4277 45109,~~226~~764.1688 0.00 0.00 1-A10 0.00 0.00 0.00 0.00 0.00 0.00 1-A11 49,598,285.00 4138,~~052~~355,~~438~~186.0529 6160,~~994~~330.9823 ~~224~~544,~~314~~414.0198 0.00 0.00 1-A12 0.00 0.00 0.00 0.00 0.00 0.00 1-A13 471,000.00 471,000.00 0.00 0.00 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-AMR 25.00 0.00 0.00 0.00 0.00 0.00 1-ALR 25.00 0.00 0.00 0.00 0.00 0.00 2-A1 77,079,091.00 5250,~~762~~322,~~886~~236.9055 8482,~~202~~759.0290 61,~~690~~963,068.6559 0.00 0.00 2-A2 14,536,000.00 14,536,000.00 0.00 0.00 0.00 0.00 2-A3 2,352,000.00 2,352,000.00 0.00 0.00 0.00 0.00 2-A4 2,637,000.00 21,~~016~~954,~~424~~136.3028 2,~~148~~112.9312 ~~170~~50,099.7562 0.00 0.00 2-A5 11,984,000.00 11,984,000.00 0.00 0.00 0.00 0.00 2-A6 7,707,909.00 5,~~276~~032,~~288~~223.6259 8,~~420~~275.2099 ~~669~~196,306.0686 0.00 0.00 2-A7 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 79,986,000.00 6664,~~823~~476,~~406~~751.2490 ~~269~~267,~~130~~029.0570 ~~545~~397,~~405~~580.1133 0.00 0.00 4-A1 18,309,000.00 14,~~590~~190,~~089~~590.2093 5960,~~005~~748.6771 8109,~~253~~530.8116 0.00 0.00 5-A1 170,282,000.00 9984,~~659~~748,~~988~~198.4457 ~~309~~276,~~265~~752.49 3,~~512~~001,~~625~~389.2289 0.00 0.00 5-AIO 0.00 0.00 0.00 0.00 0.00 0.00 A-PO 1,762,855.00 1,~~420~~379,~~513~~550.4647 4,~~545~~404.8917 1513,~~140~~054.1196 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 1-B1 3,655,000.00 3,~~632~~620,~~205~~467.5777 3,~~887~~954.4297 0.00 0.00 0.00 1-B2 1,547,000.00 1,~~537~~532,~~352~~384.1303 1,~~645~~673.3796 0.00 0.00 0.00 1-B3 844,000.00 ~~838~~836,~~736~~025.3994 ~~897~~913.6727 0.00 0.00 0.00 1-B4 703,000.00 ~~698~~696,~~615~~358.7410 ~~747~~760.70 0.00 0.00 0.00 1-B5 563,000.00 ~~559~~557,~~488~~680.8581 ~~598~~609.8021 0.00 0.00 0.00 1-B6 422,012.00 ~~419~~418,~~380~~024.1285 ~~448~~456.8565 0.00 0.00 0.00 XB-1 2,150,000.00 2,~~131~~122,~~588~~131.3903 3,~~124~~198.2644 0.00 0.00 0.00 XB-2 694,000.00 ~~688~~685,~~056~~004.9016 1,~~008~~032.4843 0.00 0.00 0.00 XB-3 347,000.00 ~~344~~342,~~028~~502.4508 ~~504~~516.2421 0.00 0.00 0.00 XB-4 278,000.00 ~~275~~274,~~619~~396.3448 ~~403~~413.9757 0.00 0.00 0.00 XB-5 277,000.00 ~~274~~273,~~627~~409.8943 ~~402~~412.5208 0.00 0.00 0.00 XB-6 139,601.00 ~~138~~137,~~405~~791.1812 ~~202~~207.8667 0.00 0.00 0.00 3-B1 366,000.00 ~~357~~353,~~533~~191.1228 1,~~439~~462.9674 0.00 0.00 0.00 3-B2 285,000.00 ~~278~~275,~~406~~026.9400 1,~~121~~139.2802 0.00 0.00 0.00 3-B3 204,000.00 ~~199~~196,~~280~~860.7671 ~~802~~815.6030 0.00 0.00 0.00 3-B4 81,000.00 7978,~~126~~165.1828 ~~318~~323.6872 0.00 0.00 0.00 3-B5 82,000.00 8079,~~103~~130.0529 ~~322~~327.6172 0.00 0.00 0.00 3-B6 122,293.00 ~~119~~118,~~463~~013.9317 ~~481~~488.1475 0.00 0.00 0.00 5-B1 1,832,000.00 1,~~799~~781,~~068~~969.0560 5,~~582~~819.8817 0.00 0.00 0.00 5-B2 523,000.00 ~~513~~508,~~598~~717.5830 1,~~593~~661.8026 0.00 0.00 0.00 5-B3 349,000.00 ~~342~~339,~~726~~469.3910 1,~~063~~108.5557 0.00 0.00 0.00 5-B4 611,000.00 ~~600~~594,~~016~~314.6910 1,~~861~~940.9878 0.00 0.00 0.00 5-B5 174,000.00 ~~170~~169,~~872~~248.1820 ~~530~~552.2569 0.00 0.00 0.00 5-B6 87,745.00 8685,~~167~~348.7076 ~~267~~278.4071 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 675,825,606.00 ~~525~~493,~~359~~752,~~563~~975.1639 1979,~~020,457~~797.2180 57,~~009~~965,~~732~~777.2350 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 ~~831~~1,~~223~~755,720.6436 ~~118~~109,~~353~~598,~~848~~583.3901 0.~~82192618~~76112392 ~~831~~1,~~223~~755,720.6436 1-A2 0.00 16,633,000.00 1.00000000 0.00 1-A3 0.00 3,925,000.00 1.00000000 0.00 1-A4 0.00 2,935,000.00 1.00000000 0.00 1-A5 0.00 7,057,000.00 1.00000000 0.00 1-A6 0.00 2,265,000.00 1.00000000 0.00 1-A7 0.00 7,853,000.00 1.00000000 0.00 1-A8 0.00 28,120,000.00 1.00000000 0.00 1-A9 57121,~~725~~928.5865 87,~~219~~611,~~261~~239.8320 0.~~82192618~~76112392 57121,~~725~~928.5865 1-A10 0.00 0.00 0.00000000 0.00 1-A11 ~~286~~604,~~308~~745.9821 4037,~~766~~750,~~129~~441.0709 0.~~82192618~~76112392 ~~286~~604,~~308~~745.9821 1-A12 0.00 0.00 0.00000000 0.00 1-A13 0.00 471,000.00 1.00000000 0.00 1-AR 0.00 0.00 0.00000000 0.00 1-AMR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 2-A1 902,~~892~~045,828.6749 5248,~~671~~276,~~994~~408.2306 0.~~68334997~~62632301 902,~~892~~045,828.6749 2-A2 0.00 14,536,000.00 1.00000000 0.00 2-A3 0.00 2,352,000.00 1.00000000 0.00 2-A4 252,~~319~~211.6874 21,~~014~~901,~~104~~924.6253 0.~~76378636~~72124556 252,~~319~~211.6874 2-A5 0.00 11,984,000.00 1.00000000 0.00 2-A6 9204,~~089~~582.2785 54,~~267~~827,~~199~~640.3574 0.~~68334997~~62632301 9204,~~089~~582.2785 2-A7 0.00 0.00 0.00000000 0.00 3-A1 ~~814~~664,~~535~~610.1703 6663,~~008~~812,~~871~~141.0787 0.~~82525531~~79779139 ~~814~~664,~~535~~610.1703 4-A1 67170,~~259~~278.4887 14,~~522~~020,~~829~~312.7206 0.~~79320715~~76576067 67170,~~259~~278.4887 5-A1 3,~~821~~278,~~890~~142.7138 9581,~~838~~470,~~097~~056.7319 0.~~56281990~~47844197 3,~~821~~278,~~890~~142.7138 5-AIO 0.00 0.00 0.00000000 0.00 A-PO 1917,~~686~~459.0013 1,~~400~~362,~~827~~091.4634 0.~~79463567~~77266215 1917,~~686~~459.0013 15-IO 0.00 0.00 0.00000000 0.00 30-IO 0.00 0.00 0.00000000 0.00 1-B1 3,~~887~~954.4297 3,~~628~~616,~~318~~512.1580 0.~~99269990~~98946999 3,~~887~~954.4297 1-B2 1,~~645~~673.3796 1,~~535~~530,~~706~~710.7507 0.~~99269990~~98946999 1,~~645~~673.3796 1-B3 ~~897~~913.6727 ~~837~~835,~~838~~112.7267 0.~~99269991~~98946999 ~~897~~913.6727 1-B4 ~~747~~760.70 ~~697~~695,~~868~~597.0340 0.~~99269990~~98946999 ~~747~~760.70 1-B5 ~~598~~609.8021 ~~558~~557,~~890~~071.0560 0.~~99269991~~98946998 ~~598~~609.8021 1-B6 ~~448~~456.8565 ~~418~~417,~~931~~568.2721 0.~~99269990~~98946999 ~~448~~456.8565 XB-1 3,~~124~~198.2644 2,~~128~~118,~~464~~932.1360 0.~~98998332~~98555005 3,~~124~~198.2644 XB-2 1,~~008~~032.4843 ~~687~~683,~~048~~971.4273 0.~~98998331~~98555004 1,~~008~~032.4843 XB-3 ~~504~~516.2421 ~~343~~341,~~524~~985.2187 0.~~98998331~~98555006 ~~504~~516.2421 XB-4 ~~403~~413.9757 ~~275~~273,~~215~~982.3691 0.~~98998331~~98555004 ~~403~~413.9757 XB-5 ~~402~~412.5208 ~~274~~272,~~225~~997.3736 0.~~98998329~~98555004 ~~402~~412.5208 XB-6 ~~202~~207.8667 ~~138~~137,~~202~~583.3245 0.~~98998087~~98554774 ~~202~~207.8667 3-B1 1,~~439~~462.9674 ~~356~~351,~~093~~728.1654 0.~~97293213~~96100694 1,~~439~~462.9674 3-B2 1,~~121~~139.2802 ~~277~~273,~~285~~886.6698 0.~~97293214~~96100695 1,~~121~~139.2802 3-B3 ~~802~~815.6030 ~~198~~196,~~478~~045.1642 0.~~97293216~~96100696 ~~802~~815.6030 3-B4 ~~318~~323.6872 7877,~~807~~841.5056 0.~~97293210~~96100691 ~~318~~323.6872 3-B5 ~~322~~327.6172 7978,~~780~~802.4457 0.~~97293220~~96100695 ~~322~~327.6172 3-B6 ~~481~~488.1475 ~~118~~117,~~982~~524.7942 0.~~97293214~~96100693 ~~481~~488.1475 5-B1 5,~~582~~819.8817 1,~~793~~776,~~485~~150.1742 0.~~97897662~~96951442 5,~~582~~819.8817 5-B2 1,~~593~~661.8026 ~~512~~507,~~004~~056.7704 0.~~97897662~~96951442 1,~~593~~661.8026 5-B3 1,~~063~~108.5557 ~~341~~338,~~662~~360.8453 0.~~97897662~~96951441 1,~~063~~108.5557 5-B4 1,~~861~~940.9878 ~~598~~592,~~154~~373.7231 0.~~97897663~~96951442 1,~~861~~940.9878 5-B5 ~~530~~552.2569 ~~170~~168,~~341~~695.9351 0.~~97897661~~96951443 ~~530~~552.2569 5-B6 ~~267~~278.4071 85,~~900~~070.3004 0.~~97897658~~96951439 ~~267~~278.4071 SES 0.00 0.00 0.00000000 0.00 Totals 68,~~030~~945,~~189~~575.4530 ~~519~~484,~~329~~807,~~373~~400.6910 0.~~76843696~~71735577 68,~~030~~945,~~189~~575.4530

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 143,995,715.00 ~~827~~773.~~69874104~~31678495 1.~~24994199~~21637738 410.~~52261618~~97648795 0.00000000 1-A2 16,633,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 3,925,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 2,935,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 7,057,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A6 2,265,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A7 7,853,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 28,120,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A9 10,000,000.00 ~~827~~773.~~69874100~~31678500 1.~~24994200~~21637700 410.~~52261600~~97648800 0.00000000 1-A10 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 49,598,285.00 ~~827~~773.~~69874099~~31678484 1.~~24994201~~21637734 410.~~52261626~~97648800 0.00000000 1-A12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A13 471,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 77,079,091.00 ~~684~~652.~~52917926~~86494557 1.~~09241065~~07370104 025.~~08680240~~46823742 0.00000000 2-A2 14,536,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A3 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A4 2,637,000.00 ~~764~~741.~~66602199~~04523322 0.~~81491468~~80095563 018.~~06475161~~99871824 0.00000000 2-A5 11,984,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A6 7,707,909.00 ~~684~~652.~~52917905~~86494560 1.~~09241041~~07370105 025.~~08680175~~46823788 0.00000000 2-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 79,986,000.00 ~~835~~806.~~43877979~~10046633 3.~~36471445~~33845548 64.~~81875716~~97062398 0.00000000 4-A1 18,309,000.00 ~~796~~775.~~88072533~~06094981 3.~~22276858~~31796985 05.~~45080616~~98231252 0.00000000 5-A1 170,282,000.00 ~~585~~497.~~26437580~~69322988 1.~~81619602~~62525980 2017.~~62828261~~62599623 0.00000000 5-AIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-PO 1,762,855.00 ~~805~~782.~~80278015~~56604769 2.~~57870897~~49831665 87.~~58840347~~40557788 0.00000000 15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-B1 3,655,000.00 ~~993~~990.~~76349384~~55205746 1.~~06358960~~08207114 0.00000000 0.00000000 1-B2 1,547,000.00 ~~993~~990.~~76349709~~55205559 1.~~06358759~~08206852 0.00000000 0.00000000 1-B3 844,000.00 ~~993~~990.~~76349526~~55206161 1.~~06359005~~08207346 0.00000000 0.00000000 1-B4 703,000.00 ~~993~~990.~~76349929~~55206259 1.~~06358464~~08207681 0.00000000 0.00000000 1-B5 563,000.00 ~~993~~990.~~76349911~~55206039 1.~~06358792~~08207815 0.00000000 0.00000000 1-B6 422,012.00 ~~993~~990.~~76349488~~55204591 1.~~06359535~~08207823 0.00000000 0.00000000 XB-1 2,150,000.00 ~~991~~987.~~43646047~~03768837 1.~~45314419~~48764651 0.00000000 0.00000000 XB-2 694,000.00 ~~991~~987.~~43645533~~03769452 1.~~45314121~~48765130 0.00000000 0.00000000 XB-3 347,000.00 ~~991~~987.~~43645533~~03769452 1.~~45314121~~48763689 0.00000000 0.00000000 XB-4 278,000.00 ~~991~~987.~~43647482~~03769784 1.~~45312950~~48766187 0.00000000 0.00000000 XB-5 277,000.00 ~~991~~987.~~43642599~~03765343 1.~~45314079~~48765343 0.00000000 0.00000000 XB-6 139,601.00 ~~991~~987.~~43401552~~03533642 1.~~45314145~~48759679 0.00000000 0.00000000 3-B1 366,000.00 ~~976~~965.~~86644809~~00349727 3.~~93431694~~99655738 0.00000000 0.00000000 3-B2 285,000.00 ~~976~~965.~~86645614~~00350877 3.~~93431579~~99656140 0.00000000 0.00000000 3-B3 204,000.00 ~~976~~965.~~86647059~~00348039 3.~~93431373~~99656863 0.00000000 0.00000000 3-B4 81,000.00 ~~976~~965.~~86641975~~00345679 3.~~93432099~~99654321 0.00000000 0.00000000 3-B5 82,000.00 ~~976~~965.~~86646341~~00353659 3.~~93426829~~99658537 0.00000000 0.00000000 3-B6 122,293.00 ~~976~~965.~~86646006~~00347526 3.~~93432167~~99654927 0.00000000 0.00000000 5-B1 1,832,000.00 ~~982~~972.~~02404476~~69082969 3.~~04742358~~17640284 0.00000000 0.00000000 5-B2 523,000.00 ~~982~~972.~~02405354~~69082218 3.~~04741874~~17640535 0.00000000 0.00000000 5-B3 349,000.00 ~~982~~972.~~02404011~~69083095 3.~~04742120~~17641834 0.00000000 0.00000000 5-B4 611,000.00 ~~982~~972.~~02404255~~69083470 3.~~04743044~~17639935 0.00000000 0.00000000 5-B5 174,000.00 ~~982~~972.~~02402299~~69080460 3.~~04741379~~17637931 0.00000000 0.00000000 5-B6 87,745.00 ~~982~~972.~~02404695~~69086558 3.~~04746709~~17636333 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-A1 0.00000000 512.~~77255816~~19286532 ~~821~~761.~~92618294~~12391962 0.~~82192618~~76112392 512.~~77255816~~19286532 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A9 0.00000000 512.~~77255800~~19286500 ~~821~~761.~~92618300~~12392000 0.~~82192618~~76112392 512.~~77255800~~19286500 1-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A11 0.00000000 512.~~77255806~~19286534 ~~821~~761.~~92618293~~12391971 0.~~82192618~~76112392 512.~~77255806~~19286534 1-A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 126.~~17921305~~54193846 ~~683~~626.~~34996621~~32300710 0.~~68334997~~62632301 126.~~17921305~~54193846 2-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A4 0.00000000 019.~~87966629~~79967387 ~~763~~721.~~78635571~~24555556 0.~~76378636~~72124556 019.~~87966629~~79967387 2-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A6 0.00000000 126.~~17921345~~54193894 ~~683~~626.~~34996560~~32300667 0.~~68334997~~62632301 126.~~17921345~~54193894 2-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 108.~~18347173~~30907946 ~~825~~797.~~25530805~~79138687 0.~~82525531~~79779139 108.~~18347173~~30907946 4-A1 0.00000000 39.~~67357474~~30028237 ~~793~~765.~~20715058~~76066743 0.~~79320715~~76576067 39.~~67357474~~30028237 5-A1 0.00000000 2219.~~44447863~~25125603 ~~562~~478.~~81989717~~44197384 0.~~56281990~~47844197 2219.~~44447863~~25125603 5-AIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-PO 0.00000000 119.~~16711244~~90389453 ~~794~~772.~~63566771~~66215315 0.~~79463567~~77266215 119.~~16711244~~90389453 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-B1 0.00000000 1.~~06358960~~08207114 ~~992~~989.~~69990424~~46998632 0.~~99269990~~98946999 1.~~06358960~~08207114 1-B2 0.00000000 1.~~06358759~~08206852 ~~992~~989.~~69990304~~46998707 0.~~99269990~~98946999 1.~~06358759~~08206852 1-B3 0.00000000 1.~~06359005~~08207346 ~~992~~989.~~69990521~~46998815 0.~~99269991~~98946999 1.~~06359005~~08207346 1-B4 0.00000000 1.~~06358464~~08207681 ~~992~~989.~~69990043~~46998578 0.~~99269990~~98946999 1.~~06358464~~08207681 1-B5 0.00000000 1.~~06358792~~08207815 ~~992~~989.~~69991119~~46998224 0.~~99269991~~98946998 1.~~06358792~~08207815 1-B6 0.00000000 1.~~06359535~~08207823 ~~992~~989.~~69989953~~46999137 0.~~99269990~~98946999 1.~~06359535~~08207823 XB-1 0.00000000 1.~~45314419~~48764651 ~~989~~985.~~98331628~~55004651 0.~~98998332~~98555005 1.~~45314419~~48764651 XB-2 0.00000000 1.~~45314121~~48765130 ~~989~~985.~~98331412~~55004323 0.~~98998331~~98555004 1.~~45314121~~48765130 XB-3 0.00000000 1.~~45314121~~48763689 ~~989~~985.~~98331412~~55005764 0.~~98998331~~98555006 1.~~45314121~~48763689 XB-4 0.00000000 1.~~45312950~~48766187 ~~989~~985.~~98330935~~55003597 0.~~98998331~~98555004 1.~~45312950~~48766187 XB-5 0.00000000 1.~~45314079~~48765343 ~~989~~985.~~98328520~~55003610 0.~~98998329~~98555004 1.~~45314079~~48765343 XB-6 0.00000000 1.~~45314145~~48759679 ~~989~~985.~~98087406~~54773963 0.~~98998087~~98554774 1.~~45314145~~48759679 3-B1 0.00000000 3.~~93431694~~99655738 ~~972~~961.~~93213115~~00693989 0.~~97293213~~96100694 3.~~93431694~~99655738 3-B2 0.00000000 3.~~93431579~~99656140 ~~972~~961.~~93214035~~00694737 0.~~97293214~~96100695 3.~~93431579~~99656140 3-B3 0.00000000 3.~~93431373~~99656863 ~~972~~961.~~93215686~~00696078 0.~~97293216~~96100696 3.~~93431373~~99656863 3-B4 0.00000000 3.~~93432099~~99654321 ~~972~~961.~~93209877~~00691358 0.~~97293210~~96100691 3.~~93432099~~99654321 3-B5 0.00000000 3.~~93426829~~99658537 ~~972~~961.~~93219512~~00695122 0.~~97293220~~96100695 3.~~93426829~~99658537 3-B6 0.00000000 3.~~93432167~~99654927 ~~972~~961.~~93213839~~00692599 0.~~97293214~~96100693 3.~~93432167~~99654927 5-B1 0.00000000 3.~~04742358~~17640284 ~~978~~969.~~97662118~~51442140 0.~~97897662~~96951442 3.~~04742358~~17640284 5-B2 0.00000000 3.~~04741874~~17640535 ~~978~~969.~~97661568~~51441683 0.~~97897662~~96951442 3.~~04741874~~17640535 5-B3 0.00000000 3.~~04742120~~17641834 ~~978~~969.~~97661891~~51441261 0.~~97897662~~96951441 3.~~04742120~~17641834 5-B4 0.00000000 3.~~04743044~~17639935 ~~978~~969.~~97662848~~51441899 0.~~97897663~~96951442 3.~~04743044~~17639935 5-B5 0.00000000 3.~~04741379~~17637931 ~~978~~969.~~97660920~~51442529 0.~~97897661~~96951443 3.~~04741379~~17637931 5-B6 0.00000000 3.~~04746709~~17636333 ~~978~~969.~~97657986~~51438828 0.~~97897658~~96951439 3.~~04746709~~17636333 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-A1 143,995,715.00 4.50000% ~~119~~111,~~185~~354,~~072~~303.0237 ~~446~~417,~~944~~578.0264 0.00 0.00 1-A2 16,633,000.00 5.50000% 16,633,000.00 76,234.58 0.00 0.00 1-A3 3,925,000.00 5.50000% 3,925,000.00 17,989.58 0.00 0.00 1-A4 2,935,000.00 5.50000% 2,935,000.00 13,452.08 0.00 0.00 1-A5 7,057,000.00 5.50000% 7,057,000.00 32,344.58 0.00 0.00 1-A6 2,265,000.00 5.50000% 2,265,000.00 10,381.25 0.00 0.00 1-A7 7,853,000.00 5.50000% 7,853,000.00 35,992.92 0.00 0.00 1-A8 28,120,000.00 5.50000% 28,120,000.00 128,883.33 0.00 0.00 1-A9 10,000,000.00 2.~~06500~~63000% 87,~~276~~733,~~987~~167.4185 1416,~~243~~948.3253 0.00 0.00 1-A10 0.00 54.~~43500~~87000% 87,~~276~~733,~~987~~167.4185 3731,~~487~~383.8677 0.00 0.00 1-A11 49,598,285.00 2.~~01500~~58000% 4138,~~052~~355,~~438~~186.0529 6882,~~933~~463.8965 0.00 0.00 1-A12 0.00 5.~~98500~~42000% 4138,~~052~~355,~~438~~186.0529 ~~204~~173,~~749~~237.0359 0.00 0.00 1-A13 471,000.00 5.50000% 471,000.00 2,158.75 0.00 0.00 1-AR 50.00 5.50000% 0.00 0.00 0.00 0.00 1-AMR 25.00 5.50000% 0.00 0.00 0.00 0.00 1-ALR 25.00 5.50000% 0.00 0.00 0.00 0.00 2-A1 77,079,091.00 5.25000% 5250,~~762~~322,~~886~~236.9055 ~~230~~220,~~837~~159.6378 0.00 0.00 2-A2 14,536,000.00 5.50000% 14,536,000.00 66,623.33 0.00 0.00 2-A3 2,352,000.00 5.50000% 2,352,000.00 10,780.00 0.00 0.00 2-A4 2,637,000.00 5.50000% 21,~~016~~954,~~424~~136.3028 98,~~241~~956.9446 0.00 0.00 2-A5 11,984,000.00 5.50000% 11,984,000.00 54,926.67 0.00 0.00 2-A6 7,707,909.00 2.~~01500~~58000% 5,~~276~~032,~~288~~223.6259 810,~~859~~819.7728 0.00 0.00 2-A7 0.00 5.~~98500~~42000% 5,~~276~~032,~~288~~223.6259 2622,~~315~~728.4988 0.00 0.00 3-A1 79,986,000.00 5.00000% 6664,~~823~~476,~~406~~751.2490 ~~278~~268,~~430~~653.8613 0.00 0.00 4-A1 18,309,000.00 5.00000% 14,~~590~~190,~~089~~590.2093 6059,~~792~~127.0446 0.00 0.00 5-A1 170,282,000.00 6.50000% 9984,~~659~~748,~~988~~198.4457 ~~539~~459,~~824~~052.9474 0.00 0.00 5-AIO 0.00 0.~~60028~~59534% 8473,~~686~~225,~~122~~804.9337 4236,~~362~~328.7827 0.00 0.00 A-PO 1,762,855.00 0.00000% 1,~~420~~379,~~513~~550.4647 0.00 0.00 0.00 15-IO 0.00 0.~~27213~~27232% 31,~~902~~275,~~457~~823.3175 7,~~234~~097.6550 0.00 0.00 30-IO 0.00 0.~~24232~~24134% ~~224~~214,~~752~~094,~~016~~195.0815 4543,~~385~~057.5166 0.00 0.00 1-B1 3,655,000.00 5.50000% 3,~~632~~620,~~205~~467.5777 16,~~647~~593.6181 0.00 0.00 1-B2 1,547,000.00 5.50000% 1,~~537~~532,~~352~~384.1303 7,~~046~~023.2043 0.00 0.00 1-B3 844,000.00 5.50000% ~~838~~836,~~736~~025.3994 3,~~844~~831.2179 0.00 0.00 1-B4 703,000.00 5.50000% ~~698~~696,~~615~~358.7410 3,~~201~~191.9964 0.00 0.00 1-B5 563,000.00 5.50000% ~~559~~557,~~488~~680.8581 2,~~564~~556.3204 0.00 0.00 1-B6 422,012.00 5.50000% ~~419~~418,~~380~~024.1285 1,~~922~~915.1695 0.00 0.00 XB-1 2,150,000.00 5.~~43285~~43339% 2,~~131~~122,~~588~~131.3903 9,~~650~~608.5163 0.00 0.00 XB-2 694,000.00 5.~~43285~~43339% ~~688~~685,~~056~~004.9016 3,~~115~~101.0958 0.00 0.00 XB-3 347,000.00 5.~~43285~~43339% ~~344~~342,~~028~~502.4508 1,~~557~~550.5579 0.00 0.00 XB-4 278,000.00 5.~~43285~~43339% ~~275~~274,~~619~~396.3448 1,~~247~~242.8342 0.00 0.00 XB-5 277,000.00 5.~~43285~~43339% ~~274~~273,~~627~~409.8943 1,~~243~~237.3495 0.00 0.00 XB-6 139,601.00 5.~~43285~~43339% ~~138~~137,~~405~~791.1812 ~~626~~623.6189 0.00 0.00 3-B1 366,000.00 5.00000% ~~357~~353,~~533~~191.1228 1,~~489~~471.7263 0.00 0.00 3-B2 285,000.00 5.00000% ~~278~~275,~~406~~026.9400 1,~~160~~145.0394 0.00 0.00 3-B3 204,000.00 5.00000% ~~199~~196,~~280~~860.7671 ~~830~~820.3425 0.00 0.00 3-B4 81,000.00 5.00000% 7978,~~126~~165.1828 ~~329~~325.69 0.00 0.00 3-B5 82,000.00 5.00000% 8079,~~103~~130.0529 ~~333~~329.7671 0.00 0.00 3-B6 122,293.00 5.00000% ~~119~~118,~~463~~013.9317 ~~497~~491.7772 0.00 0.00 5-B1 1,832,000.00 6.50000% 1,~~799~~781,~~068~~969.0560 9,~~744~~652.9534 0.00 0.00 5-B2 523,000.00 6.50000% ~~513~~508,~~598~~717.5830 2,~~781~~755.9955 0.00 0.00 5-B3 349,000.00 6.50000% ~~342~~339,~~726~~469.3910 1,~~856~~838.4379 0.00 0.00 5-B4 611,000.00 6.50000% ~~600~~594,~~016~~314.6910 3,~~250~~219.0920 0.00 0.00 5-B5 174,000.00 6.50000% ~~170~~169,~~872~~248.1820 ~~925~~916.5676 0.00 0.00 5-B6 87,745.00 6.50000% 8685,~~167~~348.7076 ~~466~~462.7431 0.00 0.00 SES 0.00 0.00000% ~~525~~493,~~359~~752,~~561~~973.6181 0.00 0.00 0.00 Totals 675,825,606.00 2,~~547~~383,~~745~~268.2922 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 (0.~~03)~~00 0.00 ~~446~~417,~~944~~578.0564 0.00 ~~118~~109,~~353~~598,~~848~~583.3901 1-A2 0.00 0.00 76,234.5958 0.00 16,633,000.00 1-A3 0.00 0.00 17,989.58 0.00 3,925,000.00 1-A4 0.00 0.00 13,452.08 0.00 2,935,000.00 1-A5 0.00 0.00 32,344.5958 0.00 7,057,000.00 1-A6 0.00 0.00 10,381.25 0.00 2,265,000.00 1-A7 0.00 0.00 35,992.92 0.00 7,853,000.00 1-A8 (0.~~01)~~00 0.00 128,883.3433 0.00 28,120,000.00 1-A9 0.00 0.00 1416,~~243~~948.3253 0.00 87,~~219~~611,~~261~~239.8320 1-A10 0.00 0.00 3731,~~487~~383.8677 0.00 87,~~219~~611,~~261~~239.8320 1-A11 0.00 0.00 6882,~~933~~463.8965 0.00 4037,~~766~~750,~~129~~441.0709 1-A12 (0.~~01)~~00 0.00 ~~204~~173,~~749~~237.0559 0.00 4037,~~766~~750,~~129~~441.0709 1-A13 0.00 0.00 2,158.75 0.00 471,000.00 1-AR 0.00 0.00 0.00 0.00 0.00 1-AMR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 2-A1 0.0301 0.00 ~~230~~220,~~837~~159.6078 0.00 5248,~~671~~276,~~994~~408.2306 2-A2 0.0100 0.00 66,623.3233 0.00 14,536,000.00 2-A3 0.00 0.00 10,780.00 0.00 2,352,000.00 2-A4 0.00 0.00 98,~~241~~956.9446 0.00 21,~~014~~901,~~104~~924.6253 2-A5 0.0100 0.00 54,926.66 0.00 11,984,000.00 2-A6 0.00 0.00 810,~~859~~819.7728 0.00 54,~~267~~827,~~199~~640.3574 2-A7 0.00 0.00 2622,~~315~~728.4988 0.00 54,~~267~~827,~~199~~640.3574 3-A1 0.0203 0.00 ~~278~~268,~~430~~653.8411 0.00 6663,~~008~~812,~~871~~141.0787 4-A1 0.0100 0.00 6059,~~792~~127.0346 0.00 14,~~522~~020,~~829~~312.7206 5-A1 (0.~~01)~~04 0.00 ~~539~~459,~~824~~052.9470 0.00 9581,~~838~~470,~~097~~056.7319 5-AIO 0.00 0.00 4236,~~362~~328.7827 0.00 8170,~~478~~346,~~940~~527.3657 A-PO 0.00 0.00 0.00 0.00 1,~~400~~362,~~827~~091.4634 15-IO 0.00 0.00 7,~~234~~097.6550 0.00 31,~~763~~034,~~016~~260.4659 30-IO 0.00 0.00 4543,~~385~~057.5166 0.00 ~~224~~209,~~093~~438,~~620~~727.7943 1-B1 0.00 0.00 16,~~647~~593.6181 0.00 3,~~628~~616,~~318~~512.1580 1-B2 0.00 0.00 7,~~046~~023.2043 0.00 1,~~535~~530,~~706~~710.7507 1-B3 0.00 0.00 3,~~844~~831.2179 0.00 ~~837~~835,~~838~~112.7267 1-B4 0.00 0.00 3,~~201~~191.9964 0.00 ~~697~~695,~~868~~597.0340 1-B5 0.00 0.00 2,~~564~~556.3204 0.00 ~~558~~557,~~890~~071.0560 1-B6 0.00 0.00 1,~~922~~915.1695 0.00 ~~418~~417,~~931~~568.2721 XB-1 0.00 0.00 9,~~650~~608.5163 0.00 2,~~128~~118,~~464~~932.1360 XB-2 0.00 0.00 3,~~115~~101.0958 0.00 ~~687~~683,~~048~~971.4273 XB-3 0.00 0.00 1,~~557~~550.5579 0.00 ~~343~~341,~~524~~985.2187 XB-4 0.00 0.00 1,~~247~~242.8342 0.00 ~~275~~273,~~215~~982.3691 XB-5 0.00 0.00 1,~~243~~237.3495 0.00 ~~274~~272,~~225~~997.3736 XB-6 0.00 0.00 ~~626~~623.6189 0.00 ~~138~~137,~~202~~583.3245 3-B1 0.00 0.00 1,~~489~~471.7263 0.00 ~~356~~351,~~093~~728.1654 3-B2 0.00 0.00 1,~~160~~145.0394 0.00 ~~277~~273,~~285~~886.6698 3-B3 0.00 0.00 ~~830~~820.3425 0.00 ~~198~~196,~~478~~045.1642 3-B4 0.00 0.00 ~~329~~325.69 0.00 7877,~~807~~841.5056 3-B5 0.00 0.00 ~~333~~329.7671 0.00 7978,~~780~~802.4457 3-B6 0.00 0.00 ~~497~~491.7772 0.00 ~~118~~117,~~982~~524.7942 5-B1 0.00 0.00 9,~~744~~652.9533 0.00 1,~~793~~776,~~485~~150.1742 5-B2 0.00 0.00 2,~~781~~755.9955 0.00 ~~512~~507,~~004~~056.7704 5-B3 0.00 0.00 1,~~856~~838.4379 0.00 ~~341~~338,~~662~~360.8453 5-B4 0.00 0.00 3,~~250~~219.0920 0.00 ~~598~~592,~~154~~373.7231 5-B5 0.00 0.00 ~~925~~916.5676 0.00 ~~170~~168,~~341~~695.9351 5-B6 0.00 0.00 ~~466~~462.7431 0.00 85,~~900~~070.3004 SES 0.00 0.00 9086,~~540~~440.8729 0.00 ~~519~~484,~~329~~807,~~372~~398.1552 Totals 0.0208 0.00 2,~~638~~469,~~286~~708.1643 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 143,995,715.00 4.50000% ~~827~~773.~~69874104~~31678495 32.~~10387028~~89993796 0.00000000 0.00000000 1-A2 16,633,000.00 5.50000% 1000.00000000 4.58333313 0.00000000 0.00000000 1-A3 3,925,000.00 5.50000% 1000.00000000 4.58333248 0.00000000 0.00000000 1-A4 2,935,000.00 5.50000% 1000.00000000 4.58333220 0.00000000 0.00000000 1-A5 7,057,000.00 5.50000% 1000.00000000 4.58333286 0.00000000 0.00000000 1-A6 2,265,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A7 7,853,000.00 5.50000% 1000.00000000 4.58333376 0.00000000 0.00000000 1-A8 28,120,000.00 5.50000% 1000.00000000 4.58333321 0.00000000 0.00000000 1-A9 10,000,000.00 2.~~06500~~63000% ~~827~~773.~~69874100~~31678500 1.~~42433200~~69485300 0.00000000 0.00000000 1-A10 0.00 54.~~43500~~87000% ~~827~~773.~~69874100~~31678500 3.~~74878600~~13837700 0.00000000 0.00000000 1-A11 49,598,285.00 2.~~01500~~58000% ~~827~~773.~~69874099~~31678484 1.~~38984423~~66263108 0.00000000 0.00000000 1-A12 0.00 5.~~98500~~42000% ~~827~~773.~~69874099~~31678484 43.~~12814737~~49281412 0.00000000 0.00000000 1-A13 471,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-AR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 25.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 25.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 77,079,091.00 5.25000% ~~684~~652.~~52917926~~86494557 2.~~99481516~~85628407 0.00000000 0.00000000 2-A2 14,536,000.00 5.50000% 1000.00000000 4.58333310 0.00000000 0.00000000 2-A3 2,352,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 2-A4 2,637,000.00 5.50000% ~~764~~741.~~66602199~~04523322 3.~~50471748~~39645810 0.00000000 0.00000000 2-A5 11,984,000.00 5.50000% 1000.00000000 4.58333361 0.00000000 0.00000000 2-A6 7,707,909.00 2.~~01500~~58000% ~~684~~652.~~52917905~~86494560 1.~~14943884~~40365954 0.00000000 0.00000000 2-A7 0.00 5.~~98500~~42000% ~~684~~652.~~52917905~~86494560 32.~~41408935~~94877379 0.00000000 0.00000000 3-A1 79,986,000.00 5.00000% ~~835~~806.~~43877979~~10046633 3.~~48099492~~35875191 0.00000000 0.00000000 4-A1 18,309,000.00 5.00000% ~~796~~775.~~88072533~~06094981 3.~~32033645~~22942050 0.00000000 0.00000000 5-A1 170,282,000.00 6.50000% ~~585~~497.~~26437580~~69322988 32.~~17018205~~69583832 0.00000000 0.00000000 5-AIO 0.00 0.~~60028~~59534% ~~596~~516.~~96361993~~17832694 0.~~29862081~~25608275 0.00000000 0.00000000 A-PO 1,762,855.00 0.00000% ~~805~~782.~~80278015~~56604769 0.00000000 0.00000000 0.00000000 15-IO 0.00 0.~~27213~~27232% ~~803~~787.~~21062533~~43382391 0.~~18214734~~17869430 0.00000000 0.00000000 30-IO 0.00 0.~~24232~~24134% ~~807~~769.~~77846044~~47331714 0.~~16311950~~15475301 0.00000000 0.00000000 1-B1 3,655,000.00 5.50000% ~~993~~990.~~76349384~~55205746 4.~~55474966~~54003010 0.00000000 0.00000000 1-B2 1,547,000.00 5.50000% ~~993~~990.~~76349709~~55205559 4.~~55475113~~54003232 0.00000000 0.00000000 1-B3 844,000.00 5.50000% ~~993~~990.~~76349526~~55206161 4.~~55475118~~54003555 0.00000000 0.00000000 1-B4 703,000.00 5.50000% ~~993~~990.~~76349929~~55206259 4.~~55475107~~54002845 0.00000000 0.00000000 1-B5 563,000.00 5.50000% ~~993~~990.~~76349911~~55206039 4.~~55474245~~54003552 0.00000000 0.00000000 1-B6 422,012.00 5.50000% ~~993~~990.~~76349488~~55204591 4.~~55475200~~54003678 0.00000000 0.00000000 XB-1 2,150,000.00 5.~~43285~~43339% ~~991~~987.~~43646047~~03768837 4.~~48860930~~46913023 0.00000000 0.00000000 XB-2 694,000.00 5.~~43285~~43339% ~~991~~987.~~43645533~~03769452 4.~~48860231~~46913545 0.00000000 0.00000000 XB-3 347,000.00 5.~~43285~~43339% ~~991~~987.~~43645533~~03769452 4.~~48861671~~46913545 0.00000000 0.00000000 XB-4 278,000.00 5.~~43285~~43339% ~~991~~987.~~43647482~~03769784 4.~~48859712~~46913669 0.00000000 0.00000000 XB-5 277,000.00 5.~~43285~~43339% ~~991~~987.~~43642599~~03765343 4.~~48859206~~46913357 0.00000000 0.00000000 XB-6 139,601.00 5.~~43285~~43339% ~~991~~987.~~43401552~~03533642 4.~~48857816~~46909406 0.00000000 0.00000000 3-B1 366,000.00 5.00000% ~~976~~965.~~86644809~~00349727 4.~~07027322~~02084699 0.00000000 0.00000000 3-B2 285,000.00 5.00000% ~~976~~965.~~86645614~~00350877 4.~~07028070~~02084211 0.00000000 0.00000000 3-B3 204,000.00 5.00000% ~~976~~965.~~86647059~~00348039 4.~~07029412~~02083333 0.00000000 0.00000000 3-B4 81,000.00 5.00000% ~~976~~965.~~86641975~~00345679 4.~~07024691~~02086420 0.00000000 0.00000000 3-B5 82,000.00 5.00000% ~~976~~965.~~86646341~~00353659 4.~~07024390~~02085366 0.00000000 0.00000000 3-B6 122,293.00 5.00000% ~~976~~965.~~86646006~~00347526 4.~~07030656~~02083521 0.00000000 0.00000000 5-B1 1,832,000.00 6.50000% ~~982~~972.~~02404476~~69082969 5.~~31929585~~26874454 0.00000000 0.00000000 5-B2 523,000.00 6.50000% ~~982~~972.~~02405354~~69082218 5.~~31929254~~26873805 0.00000000 0.00000000 5-B3 349,000.00 6.50000% ~~982~~972.~~02404011~~69083095 5.~~31928367~~26873926 0.00000000 0.00000000 5-B4 611,000.00 6.50000% ~~982~~972.~~02404255~~69083470 5.~~31929624~~26873977 0.00000000 0.00000000 5-B5 174,000.00 6.50000% ~~982~~972.~~02402299~~69080460 5.~~31931034~~26873563 0.00000000 0.00000000 5-B6 87,745.00 6.50000% ~~982~~972.~~02404695~~69086558 5.~~31927745~~26879024 0.00000000 0.00000000 SES 0.00 0.00000% ~~777~~730.~~35965659~~59228424 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 (0.~~00000021)~~00000000 0.00000000 32.~~10387049~~89993796 0.00000000 ~~821~~761.~~92618294~~12391962 1-A2 0.00000000 0.00000000 4.~~58333373~~58333313 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 4.58333248 0.00000000 1000.00000000 1-A4 0.00000000 0.00000000 4.58333220 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 4.~~58333428~~58333286 0.00000000 1000.00000000 1-A6 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A7 0.00000000 0.00000000 4.58333376 0.00000000 1000.00000000 1-A8 (0.~~00000036)~~00000000 0.00000000 4.~~58333357~~58333321 0.00000000 1000.00000000 1-A9 0.00000000 0.00000000 1.~~42433200~~69485300 0.00000000 ~~821~~761.~~92618300~~12392000 1-A10 0.00000000 0.00000000 3.~~74878600~~13837700 0.00000000 ~~821~~761.~~92618300~~12392000 1-A11 0.00000000 0.00000000 1.~~38984423~~66263108 0.00000000 ~~821~~761.~~92618293~~12391971 1-A12 (0.~~00000020)~~00000000 0.00000000 43.~~12814778~~49281412 0.00000000 ~~821~~761.~~92618293~~12391971 1-A13 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AMR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.~~00000039~~00000013 0.00000000 2.~~99481477~~85628407 0.00000000 ~~683~~626.~~34996621~~32300710 2-A2 0.~~00000069~~00000000 0.00000000 4.~~58333242~~58333310 0.00000000 1000.00000000 2-A3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 2-A4 0.00000000 0.00000000 3.~~50471748~~39645810 0.00000000 ~~763~~721.~~78635571~~24555556 2-A5 0.~~00000083~~00000000 0.00000000 4.58333278 0.00000000 1000.00000000 2-A6 0.00000000 0.00000000 1.~~14943884~~40365954 0.00000000 ~~683~~626.~~34996560~~32300667 2-A7 0.00000000 0.00000000 32.~~41408935~~94877379 0.00000000 ~~683~~626.~~34996560~~32300667 3-A1 0.~~00000025~~00000038 0.00000000 3.~~48099467~~35875166 0.00000000 ~~825~~797.~~25530805~~79138687 4-A1 0.~~00000055~~00000000 0.00000000 3.~~32033590~~22942050 0.00000000 ~~793~~765.~~20715058~~76066743 5-A1 (0.~~00000006)~~00000023 0.00000000 32.~~17018205~~69583808 0.00000000 ~~562~~478.~~81989717~~44197384 5-AIO 0.00000000 0.00000000 0.~~29862081~~25608275 0.00000000 ~~574~~495.~~35576813~~88192605 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~794~~772.~~63566771~~66215315 15-IO 0.00000000 0.00000000 0.~~18214734~~17869430 0.00000000 ~~799~~781.~~69991230~~35196962 30-IO 0.00000000 0.00000000 0.~~16311950~~15475301 0.00000000 ~~805~~752.~~41213001~~74115779 1-B1 0.00000000 0.00000000 4.~~55474966~~54003010 0.00000000 ~~992~~989.~~69990424~~46998632 1-B2 0.00000000 0.00000000 4.~~55475113~~54003232 0.00000000 ~~992~~989.~~69990304~~46998707 1-B3 0.00000000 0.00000000 4.~~55475118~~54003555 0.00000000 ~~992~~989.~~69990521~~46998815 1-B4 0.00000000 0.00000000 4.~~55475107~~54002845 0.00000000 ~~992~~989.~~69990043~~46998578 1-B5 0.00000000 0.00000000 4.~~55474245~~54003552 0.00000000 ~~992~~989.~~69991119~~46998224 1-B6 0.00000000 0.00000000 4.~~55475200~~54003678 0.00000000 ~~992~~989.~~69989953~~46999137 XB-1 0.00000000 0.00000000 4.~~48860930~~46913023 0.00000000 ~~989~~985.~~98331628~~55004651 XB-2 0.00000000 0.00000000 4.~~48860231~~46913545 0.00000000 ~~989~~985.~~98331412~~55004323 XB-3 0.00000000 0.00000000 4.~~48861671~~46913545 0.00000000 ~~989~~985.~~98331412~~55005764 XB-4 0.00000000 0.00000000 4.~~48859712~~46913669 0.00000000 ~~989~~985.~~98330935~~55003597 XB-5 0.00000000 0.00000000 4.~~48859206~~46913357 0.00000000 ~~989~~985.~~98328520~~55003610 XB-6 0.00000000 0.00000000 4.~~48857816~~46909406 0.00000000 ~~989~~985.~~98087406~~54773963 3-B1 0.00000000 0.00000000 4.~~07027322~~02084699 0.00000000 ~~972~~961.~~93213115~~00693989 3-B2 0.00000000 0.00000000 4.~~07028070~~02084211 0.00000000 ~~972~~961.~~93214035~~00694737 3-B3 0.00000000 0.00000000 4.~~07029412~~02083333 0.00000000 ~~972~~961.~~93215686~~00696078 3-B4 0.00000000 0.00000000 4.~~07024691~~02086420 0.00000000 ~~972~~961.~~93209877~~00691358 3-B5 0.00000000 0.00000000 4.~~07024390~~02085366 0.00000000 ~~972~~961.~~93219512~~00695122 3-B6 0.00000000 0.00000000 4.~~07030656~~02083521 0.00000000 ~~972~~961.~~93213839~~00692599 5-B1 0.00000000 0.00000000 5.~~31929585~~26873908 0.00000000 ~~978~~969.~~97662118~~51442140 5-B2 0.00000000 0.00000000 5.~~31929254~~26873805 0.00000000 ~~978~~969.~~97661568~~51441683 5-B3 0.00000000 0.00000000 5.~~31928367~~26873926 0.00000000 ~~978~~969.~~97661891~~51441261 5-B4 0.00000000 0.00000000 5.~~31929624~~26873977 0.00000000 ~~978~~969.~~97662848~~51441899 5-B5 0.00000000 0.00000000 5.~~31931034~~26873563 0.00000000 ~~978~~969.~~97660920~~51442529 5-B6 0.00000000 0.00000000 5.~~31927745~~26879024 0.00000000 ~~978~~969.~~97657986~~51438828 SES 0.00000000 0.00000000 0.~~13397076~~12790325 0.00000000 ~~768~~717.~~43695612~~35576996 (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 ~~582~~578,~~002~~418.8705 ~~580~~577,~~958~~582.1022 94.~~65203500~~10202303% A-PO-2 0.00000% 0.00 0.00 ~~181~~180,~~442~~404.3308 ~~181~~180,~~235~~195.5864 97.~~81765877~~25637552% A-PO-3 0.00000% 0.00 0.00 ~~310~~304,~~124~~128.3403 ~~308~~302,~~126~~152.9729 9593.~~50889293~~65694510% A-PO-4 0.00000% 0.00 0.00 5453,~~321~~670.1624 5453,~~105~~450.0988 9392.~~38929835~~26008458% 15-IO-1 0.~~26610~~26603% 24,~~534~~209,~~002~~391.6389 24,~~429~~104,~~447~~559.9841 0.00 0.00 7574.~~96432424~~95407052% 15-IO-2 0.~~29222~~29385% 7,~~368~~066,~~454~~431.6886 76,~~333~~929,~~568~~701.4818 0.00 0.00 9791.~~01048336~~66801440% 30-IO-1 0.~~24822~~24708% ~~162~~153,~~224~~564,~~437~~808.6014 ~~161~~151,~~636~~181,~~197~~220.0228 0.00 0.00 8378.~~92165979~~49342641% 30-IO-2 0.~~22702~~22677% 6260,~~527~~529,~~578~~387.4801 6258,~~457~~257,~~423~~507.7715 0.00 0.00 7268.~~93782100~~03315558% SES-1 0.00000% ~~246~~234,~~041~~941,~~279~~016.0293 ~~244~~232,~~856~~449,~~750~~418.2313 0.00 0.00 8782.~~07538076~~66311454% SES-2 0.00000% 9289,~~444~~685,~~037~~276.8004 9287,~~337~~378,~~975~~851.2949 0.00 0.00 7772.~~05280368~~91458870% SES-3 0.00000% 6865,~~247~~881,~~443~~265.8494 6765,~~426~~210,~~425~~122.0493 0.00 0.00 8280.~~78370552~~06261062% SES-4 0.00000% 1514,~~161~~755,~~739~~218.9196 1514,~~092~~582,~~172~~533.1636 0.00 0.00 7977.~~86735625~~17036186% SES-5 0.00000% ~~103~~88,~~465~~490,~~061~~195.0494 9985,~~616~~186,~~049~~472.4361 0.00 0.00 5748.~~10554606~~83369762%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 811,~~691~~437,~~898~~295.0394 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 811,~~691~~437,~~898~~295.0394 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2322,~~422~~012.4221 Payment of Interest and Principal 811,~~668~~415,~~475~~283.6173 Total Withdrawals (Pool Distribution Amount) 811,~~691~~437,~~898~~295.0394 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 2120,~~890~~572.1310 Trustee Fee 1,~~532~~440.2911 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2322,~~422~~012.4221

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 0 0 1 ~~262~~260,~~483~~747.7332 0.00 0.00 ~~262~~260,~~483~~747.7332 30 Days 34 0 0 0 34 1,~~487~~454,~~292~~099.8401 0.00 0.00 0.00 1,~~487~~454,~~292~~099.8401 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 01 0 02 0491,739.0009 0.00 0328,573.0041 0.00 0820,312.0050 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 35 1 01 0 47 1,~~487~~945,~~292~~838.8410 ~~262~~260,~~483~~747.7332 0328,573.0041 0.00 12,~~749~~535,~~776~~158.5783 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.~~088652~~095329% 0.000000% 0.000000% 0.~~088652~~095329% 0.~~050467~~053697% 0.000000% 0.000000% 0.~~050467~~053697% 30 Days 0.~~265957~~381316% 0.000000% 0.000000% 0.000000% 0.~~265957~~381316% 0.~~285959~~299448% 0.000000% 0.000000% 0.000000% 0.~~285959~~299448% 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~~095329% 0.000000% 0.~~000000~~095329% 0.000000% 0.~~000000~~190658% 0.~~000000~~101266% 0.000000% 0.~~000000~~067664% 0.000000% 0.~~000000~~168930% 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.~~265957~~476644% 0.~~088652~~095329% 0.~~000000~~095329% 0.000000% 0.~~354610~~667302% 0.~~285959~~400714% 0.~~050467~~053697% 0.~~000000~~067664% 0.000000% 0.~~336426~~522075%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 ~~365~~1,~~805~~370,523.7840 0.00 0.00 0.00 ~~365~~1,~~805~~370,523.7840 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0491,739.0009 0.00 0.00 0.00 0491,739.0009 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 14 0 0 0 14 ~~365~~1,~~805~~862,262.7849 0.00 0.00 0.00 ~~365~~1,~~805~~862,262.7849 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~204082~~645161% 0.000000% 0.000000% 0.000000% 0.~~204082~~645161% 0.~~149267~~589065% 0.000000% 0.000000% 0.000000% 0.~~149267~~589065% 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~~215054% 0.000000% 0.000000% 0.000000% 0.~~000000~~215054% 0.~~000000~~211355% 0.000000% 0.000000% 0.000000% 0.~~000000~~211355% 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.~~204082~~860215% 0.000000% 0.000000% 0.000000% 0.~~204082~~860215% 0.~~149267~~800420% 0.000000% 0.000000% 0.000000% 0.~~149267~~800420% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - 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 10 0 0 0 10 ~~481,832~~0.6800 0.00 0.00 0.00 ~~481,832~~0.6800 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 10 0 0 0 10 ~~481,832~~0.6800 0.00 0.00 0.00 ~~481,832~~0.6800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~729927~~000000% 0.000000% 0.000000% 0.000000% 0.~~729927~~000000% 0.~~712504~~000000% 0.000000% 0.000000% 0.000000% 0.~~712504~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~729927~~000000% 0.000000% 0.000000% 0.000000% 0.~~729927~~000000% 0.~~712504~~000000% 0.000000% 0.000000% 0.000000% 0.~~712504~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 - 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 ~~262~~260,~~483~~747.7332 0.00 0.00 ~~262~~260,~~483~~747.7332 30 Days 1 0 0 0 1 ~~639~~83,~~654~~575.3861 0.00 0.00 0.00 ~~639~~83,~~654~~575.3861 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 01 0 01 0.00 0.00 0328,573.0041 0.00 0328,573.0041 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 1 1 01 0 23 ~~639~~83,~~654~~575.3861 ~~262~~260,~~483~~747.7332 0328,573.0041 0.00 ~~902~~672,~~138~~896.1134 0-29 Days 0.~~341297~~398406% 0.000000% 0.000000% 0.~~341297~~398406% 0.~~262850~~305229% 0.000000% 0.000000% 0.~~262850~~305229% 30 Days 0.~~341297~~398406% 0.000000% 0.000000% 0.000000% 0.~~341297~~398406% 0.~~640548~~097833% 0.000000% 0.000000% 0.000000% 0.~~640548~~097833% 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~~398406% 0.000000% 0.~~000000~~398406% 0.000000% 0.000000% 0.~~000000~~384626% 0.000000% 0.~~000000~~384626% 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.~~341297~~398406% 0.~~341297~~398406% 0.~~000000~~398406% 0.000000% 01.~~682594~~195219% 0.~~640548~~097833% 0.~~262850~~305229% 0.~~000000~~384626% 0.000000% 0.~~903398~~787689%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1115,~~002~~223.0432

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 6.~~072932~~045712% Weighted Average Pass-Through Rate 5.~~819432~~792212% Weighted Average Maturity (Stepdown Calculation ) ~~299~~296 Beginning Scheduled Collateral Loan Count 1,~~140~~070 Number Of Loans Paid In Full 1221 Ending Scheduled Collateral Loan Count 1,~~128~~049 Beginning Scheduled Collateral Balance ~~525~~493,~~359~~752,~~561~~973.6181 Ending Scheduled Collateral Balance ~~519~~484,~~329~~807,~~372~~398.1552 Ending Actual Collateral Balance at 3130-~~Aug~~Nov-2004 ~~520~~485,~~107~~592,~~522~~836.6791 Monthly P &I Constant 3,~~679~~467,~~184~~371.7225 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 811,~~449~~202,~~191~~169.0263 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~519~~484,~~329~~807,~~372~~398.1552 Scheduled Principal 1979,~~020,457~~797.2280 Unscheduled Principal 57,~~009~~965,~~732~~777.2449

Miscellaneous Reporting Senior % 96.~~914819~~735074% Subordinate % 3.~~085181~~264926%

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 30 Year Fixed 3 - 15 Year Fixed Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~904152~~901460 5.~~896257~~895481 5.~~326436~~328177 Weighted Average Net Rate 5.~~654152~~651461 5.~~646257~~645481 5.~~076436~~078177 Weighted Average Maturity ~~352~~349 ~~352~~349 ~~169~~166 Beginning Loan Count ~~492~~470 ~~179~~174 ~~138~~135 Loans Paid In Full 25 04 1 Ending Loan Count ~~490~~465 ~~179~~170 ~~137~~134 Beginning Scheduled Balance ~~246~~234,~~041~~941,~~279~~016.0293 9289,~~444~~685,~~037~~276.8004 6865,~~247~~881,~~443~~265.8494 Ending scheduled Balance ~~244~~232,~~856~~449,~~750~~418.2313 9287,~~337~~378,~~975~~851.2949 6765,~~426~~210,~~425~~122.0493 Record Date 0811/3130/2004 0811/3130/2004 0811/3130/2004 Principal And Interest Constant 1,~~473~~412,~~922~~098.4389 ~~552~~537,~~758~~563.5307 ~~578~~565,~~040~~620.7886 Scheduled Principal ~~263~~256,~~368~~686.1828 9896,~~530~~948.3317 ~~275~~273,~~111~~098.0530 Unscheduled Principal ~~921~~2,~~160~~234,912.6152 72,~~532~~209,476.1838 ~~545~~398,~~907~~044.7571 Scheduled Interest 1,~~210~~155,~~554~~412.2561 ~~454~~440,~~228~~614.2090 ~~302~~292,~~929~~522.7356 Servicing Fees 5148,~~258~~946.5904 1918,~~259~~684.1743 1413,~~218~~725.2327 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~717~~685.6326 ~~269~~261.6356 ~~199~~192.0517 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,~~158~~105,~~578~~781.0331 ~~434~~421,~~699~~668.4091 ~~288~~278,~~512~~605.4512 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.~~650652~~647961 5.~~642757~~641981 5.~~072937~~074677

Group Level Collateral Statement Group 4 - 15 Year Fixed 5 - 30 Year Fixed Total Collateral Description Mixed Fixed Mixed Fixed Fixed Weighted Average Coupon Rate 5.~~377602~~376043 7.~~226445~~226827 6.~~072932~~045712 Weighted Average Net Rate 5.~~127604~~126043 6.~~976445~~976827 5.~~822932~~795712 Weighted Average Maturity ~~169~~166 ~~252~~249 ~~299~~296 Beginning Loan Count 29 ~~302~~262 1,~~140~~070 Loans Paid In Full 0 911 1221 Ending Loan Count 29 ~~293~~251 1,~~128~~049 Beginning Scheduled Balance 1514,~~161~~755,~~739~~218.9196 ~~103~~88,~~465~~490,~~061~~195.0494 ~~525~~493,~~359~~752,~~561~~973.6181 Ending scheduled Balance 1514,~~092~~582,~~172~~533.1636 9985,~~616~~186,~~049~~472.4361 ~~519~~484,~~329~~807,~~372~~398.1552 Record Date 0811/3130/2004 0811/3130/2004 0811/3130/2004 Principal And Interest Constant 129,255.73 ~~945~~822,~~207~~832.2570 3,~~679~~467,~~184~~371.7225 Scheduled Principal 6163,~~310~~151.8982 ~~322~~289,~~136~~913.7723 1979,~~020,457~~797.2280 Unscheduled Principal 8109,~~256~~533.8678 3,~~526~~013,~~874~~810.8410 57,~~009~~965,~~732~~777.2449 Scheduled Interest 6766,~~944~~103.8491 ~~623~~532,~~070~~919.4847 2,~~658~~487,~~727~~573.5045 Servicing Fees 3,~~158~~074.6801 2118,~~555~~435.2347 ~~109~~102,~~449~~865.9022 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 4443.2304 ~~301~~258.7508 1,~~532~~440.2911 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 6462,~~741~~986.9386 ~~601~~514,~~213~~225.5092 2,~~547~~383,~~745~~268.3112 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.~~124102~~122543 6.~~972945~~973327 5.~~819432~~792212

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 410.~~405965~~847724% Subordinate % 3.~~131183~~268841% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~868817~~731159% Group 2 - 30 Year Fixed CPR 025.~~097834~~893071% Subordinate % 3.~~614678~~714072% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~385322~~285928% Group 3 - 15 Year Fixed CPR 97.~~223067~~042310% Subordinate % 1.~~639619~~678003% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 98.~~360381~~321997%

Miscellaneous Reporting Group 4 - 15 Year Fixed CPR 08.~~654186~~588488% Subordinate % 3.~~424341~~475537% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~575659~~524463% Group 5 - 30 Year Fixed CPR 34.~~131391~~111761% Subordinate % 3.~~404446~~943302% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.~~595554~~056698%

Group

Filing Compare · BANC OF AMERICA MORT SECS INC MORT PAS THR CERT SER 2004 2