8-K 1 bam0300i_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-I Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-10 Pooling and Servicing Agreement) (Commission 54-2126355 (State or other File Number) 54-2126356 jurisdiction 54-2126357 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 2003-I 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-I 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-I 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-I 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: 2003-I 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 05948XUT6 SEN 3.~~31191~~30953% ~~149~~132,~~622~~667,~~469~~243.2691 ~~412~~365,~~946~~888.7039 6,~~057~~547,~~268~~590.7350 1-A-R 05948XUU3 SEN 3.~~30817~~30145% 0.00 0.00 0.00 1-A-MR 05948XUV1 SEN 3.~~30817~~30145% 0.00 0.00 0.00 1-A-LR 05948XUW9 SEN 3.~~30817~~30145% 0.00 0.00 0.00 2-A-1 05948XUX7 SEN 1.58300% 0.00 0.00 0.00 2-A-2 05948XUY5 SEN 3.64700% 5923,~~115~~209,~~839~~870.0327 ~~179~~70,~~662~~538.8966 1411,~~668~~735,~~507~~558.2159 2-A-3 05948XUZ2 SEN 3.33500% 63,157,000.00 175,523.83 0.00 2-A-4 05948XVA6 SEN 3.82800% 89,485,000.00 285,457.15 0.00 2-A-5 05948XVB4 SEN 4.~~20980~~20232% 86,608,000.00 303,~~835~~295.2234 0.00 2-A-6 05948XVC2 SEN 4.~~20980~~20232% 230,070,000.00 ~~807~~805,~~123~~689.7053 0.00 2-A-7 05948XVD0 SEN 3.75700% 50,000,000.00 156,541.6766 0.00 2-A-IO 05948XVE8 IO 0.~~55519~~54650% 0.00 ~~121~~102,~~104~~856.3762 0.00 3-A-1 05948XVF5 SEN 4.~~54638~~53983% ~~146~~141,~~861~~292,~~503~~367.6737 ~~556~~534,~~406~~536.60 2,~~722~~464,~~578~~233.4575 B-1 05948XVG3 SUB 4.~~05559~~04957% 14,~~984~~927,~~686~~427.2763 50,~~643~~374.1567 1819,~~949~~310.0014 B-2 05948XVH1 SUB 4.~~05559~~04957% 7,~~192~~165,~~807~~322.3257 24,~~309~~180.2537 9,~~095~~269.7207 B-3 05948XVJ7 SUB 4.~~05559~~04957% 4,~~794~~776,~~546~~226.9227 16,~~203~~118.9404 6,~~062~~178.9853 B-4 05948XVK4 SUB 4.~~05559~~04957% 1,~~798~~791,~~201~~330.8364 6,~~077~~045.3109 2,~~273~~317.9327 B-5 05948XVL2 SUB 4.~~05559~~04957% 1,~~798~~791,~~201~~330.8364 6,~~077~~045.3109 2,~~273~~317.9327 B-6 05948XVM0 SUB 4.~~05559~~04957% 2,~~397~~388,~~878~~715.4581 8,~~104~~061.0105 3,~~032~~090.2605 SES 05948XVN8 SEN 0.00000% 0.00 ~~174~~161,~~222~~542.0994 0.00 1-IO 05948XVP3 IO 0.44500% 0.00 5851,~~243~~942.3954 0.00 Totals ~~907~~849,~~886~~329,~~134~~835.5811 3,~~342~~124,~~482~~637.5857 2320,~~490~~789,~~042~~865.2117

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~143~~126,~~565~~119,~~200~~653.5441 6,~~470~~913,~~215~~478.4389 0.00 1-A-R 0.00 0.00 0.00 0.00 1-A-MR 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 0.00 0.00 2-A-2 0.00 4411,~~447~~474,~~331~~311.8268 1411,~~848~~806,~~170~~097.1025 0.00 2-A-3 0.00 63,157,000.00 175,523.83 0.00 2-A-4 0.00 89,485,000.00 285,457.15 0.00 2-A-5 0.00 86,608,000.00 303,~~835~~295.2234 0.00 2-A-6 0.00 230,070,000.00 ~~807~~805,~~123~~689.7053 0.00 2-A-7 0.00 50,000,000.00 156,541.6766 0.00 2-A-IO 0.00 0.00 ~~121~~102,~~104~~856.3762 0.00 3-A-1 0.00 ~~144,~~138,~~925~~828,133.2262 32,~~278~~998,~~985~~770.0535 0.00 B-1 0.00 14,~~965~~908,~~737~~117.2749 69,~~592~~684.1581 0.00 B-2 0.00 7,~~183~~156,~~711~~053.6050 33,~~404~~449.9744 0.00 B-3 0.00 4,~~788~~770,~~483~~047.9474 22,~~266~~296.9257 0.00 B-4 0.00 1,~~795~~789,~~927~~013.9037 8,~~351~~362.2436 0.00 B-5 0.00 1,~~795~~789,~~927~~013.9037 8,~~351~~362.2436 0.00 B-6 0.00 2,~~394~~385,~~846~~625.2077 11,~~136~~151.2710 0.00 SES 0.00 0.00 ~~174~~161,~~222~~542.0994 0.00 1-IO 0.00 0.00 5851,~~243~~942.3954 0.00 Totals 0.00 ~~884~~828,~~396~~539,~~092~~969.3995 2623,~~832~~914,~~524~~502.7974 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-1 267,438,000.00 ~~149~~132,~~622~~667,~~469~~243.2691 ~~238~~215,~~590~~323.8364 56,~~818~~332,~~677~~266.9086 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-MR 25.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 25.00 0.00 0.00 0.00 0.00 0.00 2-A-1 152,746,000.00 0.00 0.00 0.00 0.00 0.00 2-A-2 71,478,000.00 5923,~~115~~209,~~839~~870.0327 ~~634~~610,~~147~~046.4626 1411,~~034~~125,~~359~~512.7533 0.00 0.00 2-A-3 63,157,000.00 63,157,000.00 0.00 0.00 0.00 0.00 2-A-4 89,485,000.00 89,485,000.00 0.00 0.00 0.00 0.00 2-A-5 86,608,000.00 86,608,000.00 0.00 0.00 0.00 0.00 2-A-6 230,070,000.00 230,070,000.00 0.00 0.00 0.00 0.00 2-A-7 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 2-A-IO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 170,194,000.00 ~~146~~141,~~861~~292,~~503~~367.6737 ~~218~~214,~~016~~702.1689 2,~~504~~249,~~562~~530.2986 0.00 0.00 B-1 15,183,000.00 14,~~984~~927,~~686~~427.2763 1819,~~949~~310.0014 0.00 0.00 0.00 B-2 7,288,000.00 7,~~192~~165,~~807~~322.3257 9,~~095~~269.7207 0.00 0.00 0.00 B-3 4,858,000.00 4,~~794~~776,~~546~~226.9227 6,~~062~~178.9853 0.00 0.00 0.00 B-4 1,822,000.00 1,~~798~~791,~~201~~330.8364 2,~~273~~317.9327 0.00 0.00 0.00 B-5 1,822,000.00 1,~~798~~791,~~201~~330.8364 2,~~273~~317.9327 0.00 0.00 0.00 B-6 2,429,613.00 2,~~397~~388,~~878~~715.4581 3,~~032~~090.2605 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 1-IO 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,214,578,713.00 ~~907~~849,~~886~~329,~~134~~835.5811 1,~~132~~082,~~442~~555.2712 2219,~~357~~707,~~599~~310.9405 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 6,~~057~~547,~~268~~590.7350 ~~143~~126,~~565~~119,~~200~~653.5441 0.~~53681676~~47158464 6,~~057~~547,~~268~~590.7350 1-A-R 0.00 0.00 0.00000000 0.00 1-A-MR 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 0.00 0.00 0.00000000 0.00 2-A-2 1411,~~668~~735,~~507~~558.2159 4411,~~447~~474,~~331~~311.8268 0.~~62183234~~16052928 1411,~~668~~735,~~507~~558.2159 2-A-3 0.00 63,157,000.00 1.00000000 0.00 2-A-4 0.00 89,485,000.00 1.00000000 0.00 2-A-5 0.00 86,608,000.00 1.00000000 0.00 2-A-6 0.00 230,070,000.00 1.00000000 0.00 2-A-7 0.00 50,000,000.00 1.00000000 0.00 2-A-IO 0.00 0.00 0.00000000 0.00 3-A-1 2,~~722~~464,~~578~~233.4575 ~~144,~~138,~~925~~828,133.2262 0.~~84690956~~81570522 2,~~722~~464,~~578~~233.4575 B-1 1819,~~949~~310.0014 14,~~965~~908,~~737~~117.2749 0.~~98569040~~98189538 1819,~~949~~310.0014 B-2 9,~~095~~269.7207 7,~~183~~156,~~711~~053.6050 0.~~98569040~~98189538 9,~~095~~269.7207 B-3 6,~~062~~178.9853 4,~~788~~770,~~483~~047.9474 0.~~98569040~~98189538 6,~~062~~178.9853 B-4 2,~~273~~317.9327 1,~~795~~789,~~927~~013.9037 0.~~98569040~~98189537 2,~~273~~317.9327 B-5 2,~~273~~317.9327 1,~~795~~789,~~927~~013.9037 0.~~98569040~~98189537 2,~~273~~317.9327 B-6 3,~~032~~090.2605 2,~~394~~385,~~846~~625.2077 0.~~98569040~~98189538 3,~~032~~090.2605 SES 0.00 0.00 0.00000000 0.00 1-IO 0.00 0.00 0.00000000 0.00 Totals 2320,~~490~~789,~~042~~865.2117 ~~884~~828,~~396~~539,~~092~~969.3995 0.~~72815050~~68216243 2320,~~490~~789,~~042~~865.2117

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 267,438,000.00 ~~559~~496.~~46600431~~06729003 0.~~89213511~~80513480 2123.~~75710969~~67751352 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-MR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 152,746,000.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-2 71,478,000.00 ~~827~~324.~~04942822~~71348205 8.~~87192507~~53474160 ~~196~~155.~~34516565~~64946319 0.00000000 2-A-3 63,157,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 89,485,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 86,608,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 230,070,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-7 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 170,194,000.00 ~~862~~830.~~90646950~~18418611 1.~~28098617~~26151856 1413.~~71592588~~21745103 0.00000000 B-1 15,183,000.00 ~~986~~983.~~93843575~~16720213 1.~~24804057~~27182638 0.00000000 0.00000000 B-2 7,288,000.00 ~~986~~983.~~93843578~~16720225 1.~~24804061~~27182629 0.00000000 0.00000000 B-3 4,858,000.00 ~~986~~983.~~93843557~~16720255 1.~~24804035~~27182585 0.00000000 0.00000000 B-4 1,822,000.00 ~~986~~983.~~93843578~~16720088 1.~~24804061~~27182766 0.00000000 0.00000000 B-5 1,822,000.00 ~~986~~983.~~93843578~~16720088 1.~~24804061~~27182766 0.00000000 0.00000000 B-6 2,429,613.00 ~~986~~983.~~93843423~~16719988 1.~~24804238~~27182806 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All ~~classes~~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 2224.~~64924480~~48264831 ~~536~~471.~~81675955~~58464171 0.~~53681676~~47158464 2224.~~64924480~~48264831 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-2 0.00000000 ~~205~~164.~~21709071~~18420479 ~~621~~160.~~83233750~~52927726 0.~~62183234~~16052928 ~~205~~164.~~21709071~~18420479 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 1514.~~99691205~~47896959 ~~846~~815.~~90955745~~70521652 0.~~84690956~~81570522 1514.~~99691205~~47896959 B-1 0.00000000 1.~~24804057~~27182638 ~~985~~981.~~69039518~~89537575 0.~~98569040~~98189538 1.~~24804057~~27182638 B-2 0.00000000 1.~~24804061~~27182629 ~~985~~981.~~69039517~~89537596 0.~~98569040~~98189538 1.~~24804061~~27182629 B-3 0.00000000 1.~~24804035~~27182585 ~~985~~981.~~69039522~~89537670 0.~~98569040~~98189538 1.~~24804035~~27182585 B-4 0.00000000 1.~~24804061~~27182766 ~~985~~981.~~69039517~~89537322 0.~~98569040~~98189537 1.~~24804061~~27182766 B-5 0.00000000 1.~~24804061~~27182766 ~~985~~981.~~69039517~~89537322 0.~~98569040~~98189537 1.~~24804061~~27182766 B-6 0.00000000 1.~~24804238~~27182806 ~~985~~981.~~69039596~~89537593 0.~~98569040~~98189538 1.~~24804238~~27182806 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-IO 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-1 267,438,000.00 3.~~31191~~30953% ~~149~~132,~~622~~667,~~469~~243.2691 ~~412~~365,~~946~~888.7039 0.00 0.00 1-A-R 50.00 3.~~30817~~30145% 0.00 0.00 0.00 0.00 1-A-MR 25.00 3.~~30817~~30145% 0.00 0.00 0.00 0.00 1-A-LR 25.00 3.~~30817~~30145% 0.00 0.00 0.00 0.00 2-A-1 152,746,000.00 1.58300% 0.00 0.00 0.00 0.00 2-A-2 71,478,000.00 3.64700% 5923,~~115~~209,~~839~~870.0327 ~~179~~70,~~662~~538.8966 0.00 0.00 2-A-3 63,157,000.00 3.33500% 63,157,000.00 175,523.83 0.00 0.00 2-A-4 89,485,000.00 3.82800% 89,485,000.00 285,457.15 0.00 0.00 2-A-5 86,608,000.00 4.~~20980~~20232% 86,608,000.00 303,~~835~~295.2334 0.00 0.00 2-A-6 230,070,000.00 4.~~20980~~20232% 230,070,000.00 ~~807~~805,~~123~~689.7154 0.00 0.00 2-A-7 50,000,000.00 3.75700% 50,000,000.00 156,541.67 0.00 0.00 2-A-IO 0.00 0.~~55519~~54650% ~~261~~225,~~757~~851,~~839~~870.0327 ~~121~~102,~~104~~856.3762 0.00 0.00 3-A-1 170,194,000.00 4.~~54638~~53983% ~~146~~141,~~861~~292,~~503~~367.6737 ~~556~~534,~~406~~536.6160 0.00 0.00 B-1 15,183,000.00 4.~~05559~~04957% 14,~~984~~927,~~686~~427.2763 50,~~643~~374.1568 0.00 0.00 B-2 7,288,000.00 4.~~05559~~04957% 7,~~192~~165,~~807~~322.3257 24,~~309~~180.2537 0.00 0.00 B-3 4,858,000.00 4.~~05559~~04957% 4,~~794~~776,~~546~~226.9227 16,~~203~~118.9404 0.00 0.00 B-4 1,822,000.00 4.~~05559~~04957% 1,~~798~~791,~~201~~330.8364 6,~~077~~045.3109 0.00 0.00 B-5 1,822,000.00 4.~~05559~~04957% 1,~~798~~791,~~201~~330.8364 6,~~077~~045.3109 0.00 0.00 B-6 2,429,613.00 4.~~05559~~04957% 2,~~397~~388,~~878~~715.4581 8,~~104~~061.0105 0.00 0.00 SES 0.00 0.00000% ~~907~~849,~~886~~329,~~135~~835.3890 0.00 0.00 0.00 1-IO 0.00 0.44500% ~~157~~140,~~060~~069,~~832~~780.3179 5851,~~243~~942.3954 0.00 0.00 Totals 1,214,578,713.00 32,~~168~~963,~~260~~094.5266 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 ~~412~~365,~~946~~888.7039 0.00 ~~143~~126,~~565~~119,~~200~~653.5441 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-MR 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 0.00 0.00 0.00 2-A-2 0.00 0.00 ~~179~~70,~~662~~538.8966 0.00 4411,~~447~~474,~~331~~311.8268 2-A-3 0.00 0.00 175,523.83 0.00 63,157,000.00 2-A-4 0.00 0.00 285,457.15 0.00 89,485,000.00 2-A-5 0.00 0.00 303,~~835~~295.2234 0.00 86,608,000.00 2-A-6 0.01 0.00 ~~807~~805,~~123~~689.7053 0.00 230,070,000.00 2-A-7 0.00 0.00 156,541.6766 0.00 50,000,000.00 2-A-IO 0.00 0.00 ~~121~~102,~~104~~856.3762 0.00 ~~247~~214,~~089~~116,~~331~~311.8268 3-A-1 0.0001 0.00 ~~556~~534,~~406~~536.60 0.00 ~~144,~~138,~~925~~828,133.2262 B-1 0.00 0.00 50,~~643~~374.1567 0.00 14,~~965~~908,~~737~~117.2749 B-2 0.00 0.00 24,~~309~~180.2537 0.00 7,~~183~~156,~~711~~053.6050 B-3 0.00 0.00 16,~~203~~118.9404 0.00 4,~~788~~770,~~483~~047.9474 B-4 0.00 0.00 6,~~077~~045.3109 0.00 1,~~795~~789,~~927~~013.9037 B-5 0.00 0.00 6,~~077~~045.3109 0.00 1,~~795~~789,~~927~~013.9037 B-6 0.00 0.00 8,~~104~~061.0105 0.00 2,~~394~~385,~~846~~625.2077 SES 0.00 0.00 ~~174~~161,~~222~~542.0994 0.00 ~~884~~828,~~396~~539,~~093~~970.1774 1-IO 0.00 0.00 5851,~~243~~942.3954 0.00 ~~150~~133,~~991~~510,~~702~~175.2371 Totals 0.0102 0.00 3,~~342~~124,~~482~~637.5857 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-1 267,438,000.00 3.~~31191~~30953% ~~559~~496.~~46600431~~06729003 1.~~54408386~~36812416 0.00000000 0.00000000 1-A-R 50.00 3.~~30817~~30145% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-MR 25.00 3.~~30817~~30145% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 25.00 3.~~30817~~30145% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 152,746,000.00 1.58300% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-2 71,478,000.00 3.64700% ~~827~~324.~~04942822~~71348205 20.~~51354109~~98685833 0.00000000 0.00000000 2-A-3 63,157,000.00 3.33500% 1000.00000000 2.77916668 0.00000000 0.00000000 2-A-4 89,485,000.00 3.82800% 1000.00000000 3.19000000 0.00000000 0.00000000 2-A-5 86,608,000.00 4.~~20980~~20232% 1000.00000000 3.~~50816587~~50193215 0.00000000 0.00000000 2-A-6 230,070,000.00 4.~~20980~~20232% 1000.00000000 3.~~50816582~~50193219 0.00000000 0.00000000 2-A-7 50,000,000.00 3.75700% 1000.00000000 3.13083340 0.00000000 0.00000000 2-A-IO 0.00 0.~~55519~~54650% ~~613~~529.~~20845190~~09313525 0.~~28370582~~24095763 0.00000000 0.00000000 3-A-1 170,194,000.00 4.~~54638~~53983% ~~862~~830.~~90646950~~18418611 3.~~26924927~~14074879 0.00000000 0.00000000 B-1 15,183,000.00 4.~~05559~~04957% ~~986~~983.~~93843575~~16720213 3.~~33551670~~31783442 0.00000000 0.00000000 B-2 7,288,000.00 4.~~05559~~04957% ~~986~~983.~~93843578~~16720225 3.~~33551729~~31783342 0.00000000 0.00000000 B-3 4,858,000.00 4.~~05559~~04957% ~~986~~983.~~93843557~~16720255 3.~~33551667~~31783450 0.00000000 0.00000000 B-4 1,822,000.00 4.~~05559~~04957% ~~986~~983.~~93843578~~16720088 3.~~33551592~~31783205 0.00000000 0.00000000 B-5 1,822,000.00 4.~~05559~~04957% ~~986~~983.~~93843578~~16720088 3.~~33551592~~31783205 0.00000000 0.00000000 B-6 2,429,613.00 4.~~05559~~04957% ~~986~~983.~~93843423~~16719988 3.~~33551475~~31783292 0.00000000 0.00000000 SES 0.00 0.00000% ~~731~~684.~~23526144~~07248487 0.00000000 0.00000000 0.00000000 1-IO 0.00 0.44500% ~~571~~509.~~12814003~~34273173 0.~~21179334~~18888125 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 1.~~54408386~~36812416 0.00000000 ~~536~~471.~~81675955~~58464171 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-2 0.00000000 0.00000000 20.~~51354109~~98685833 0.00000000 ~~621~~160.~~83233750~~52927726 2-A-3 0.00000000 0.00000000 2.77916668 0.00000000 1000.00000000 2-A-4 0.00000000 0.00000000 3.19000000 0.00000000 1000.00000000 2-A-5 0.00000000 0.00000000 3.~~50816576~~50193215 0.00000000 1000.00000000 2-A-6 0.00000004 0.00000000 3.~~50816578~~50193215 0.00000000 1000.00000000 2-A-7 0.00000000 0.00000000 3.~~13083340~~13083320 0.00000000 1000.00000000 2-A-IO 0.00000000 0.00000000 0.~~28370582~~24095763 0.00000000 ~~578~~501.~~84519221~~60076389 3-A-1 0.~~00000000~~00000006 0.00000000 3.~~26924921~~14074879 0.00000000 ~~846~~815.~~90955745~~70521652 B-1 0.00000000 0.00000000 3.~~33551670~~31783376 0.00000000 ~~985~~981.~~69039518~~89537575 B-2 0.00000000 0.00000000 3.~~33551729~~31783342 0.00000000 ~~985~~981.~~69039517~~89537596 B-3 0.00000000 0.00000000 3.~~33551667~~31783450 0.00000000 ~~985~~981.~~69039522~~89537670 B-4 0.00000000 0.00000000 3.~~33551592~~31783205 0.00000000 ~~985~~981.~~69039517~~89537322 B-5 0.00000000 0.00000000 3.~~33551592~~31783205 0.00000000 ~~985~~981.~~69039517~~89537322 B-6 0.00000000 0.00000000 3.~~33551475~~31783292 0.00000000 ~~985~~981.~~69039596~~89537593 SES 0.00000000 0.00000000 0.~~14032303~~13011091 0.00000000 ~~712~~667.~~31576649~~32778320 1-IO 0.00000000 0.00000000 0.~~21179334~~18888125 0.00000000 ~~549~~485.~~05865954~~48971253 (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 SES-1 0.00000% ~~157~~140,~~060~~069,~~832~~780.3179 ~~150~~133,~~991~~510,~~702~~175.2371 0.00 0.00 5448.~~90586595~~54897125% SES-2 0.00000% ~~599~~563,~~224~~249,~~328~~463.2431 ~~584~~551,~~533~~490,~~030~~606.3163 0.00 0.00 7672.~~45252334~~13082287% SES-3 0.00000% ~~151~~146,~~600~~010,~~974~~591.8380 ~~148~~143,~~871~~539,~~360~~188.6340 0.00 0.00 8.~~50689741~~20220320%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2623,~~871~~951,~~866~~307.4907 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 2623,~~871~~951,~~866~~307.4907 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3936,~~341~~804.7033 Payment of Interest and Principal 2623,~~832~~914,~~524~~502.7974 Total Withdrawals (Pool Distribution Amount) 2623,~~871~~951,~~866~~307.4907 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 3735,~~828~~388.5874 Trustee Fee - Wells Fargo Bank, N.A. 1,~~513~~415.1259 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3936,~~341~~804.7033

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 74 0 0 0 74 32,~~974~~533,~~000~~217.8732 0.00 0.00 0.00 32,~~974~~533,~~000~~217.8732 60 Days 10 0 0 0 10 ~~382,916~~0.2000 0.00 0.00 0.00 ~~382,916~~0.2000 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 84 0 0 0 8 4 2,~~356~~533,~~917~~217.0732 0.00 0.00 0.00 42,~~356~~533,~~917~~217.0732 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~408640~~248602% 0.000000% 0.000000% 0.000000% 0.~~408640~~248602% 0.~~448871~~305415% 0.000000% 0.000000% 0.000000% 0.~~448871~~305415% 60 Days 0.~~058377~~000000% 0.000000% 0.000000% 0.000000% 0.~~058377~~000000% 0.~~043251~~000000% 0.000000% 0.000000% 0.000000% 0.~~043251~~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.~~467017~~248602% 0.000000% 0.000000% 0.000000% 0.~~467017~~248602% 0.~~492122~~305415% 0.000000% 0.000000% 0.000000% 0.~~492122~~305415%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 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 ~~469,108~~0.3400 0.00 0.00 0.00 ~~469,108~~0.3400 60 Days 10 0 0 0 10 ~~382,916~~0.2000 0.00 0.00 0.00 ~~382,916~~0.2000 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 20 0 0 0 20 ~~852,024~~0.5400 0.00 0.00 0.00 ~~852,024~~0.5400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~334448~~000000% 0.000000% 0.000000% 0.000000% 0.~~334448~~000000% 0.~~310248~~000000% 0.000000% 0.000000% 0.000000% 0.~~310248~~000000% 60 Days 0.~~334448~~000000% 0.000000% 0.000000% 0.000000% 0.~~334448~~000000% 0.~~253244~~000000% 0.000000% 0.000000% 0.000000% 0.~~253244~~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.~~668896~~000000% 0.000000% 0.000000% 0.000000% 0.~~668896~~000000% 0.~~563492~~000000% 0.000000% 0.000000% 0.000000% 0.~~563492~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 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 64 0 0 0 64 32,~~504~~533,~~892~~217.5332 0.00 0.00 0.00 32,~~504~~533,~~892~~217.5332 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 64 0 0 0 64 32,~~504~~533,~~892~~217.5332 0.00 0.00 0.00 32,~~504~~533,~~892~~217.5332 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~537153~~378788% 0.000000% 0.000000% 0.000000% 0.~~537153~~378788% 0.~~599061~~458910% 0.000000% 0.000000% 0.000000% 0.~~599061~~458910% 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.~~537153~~378788% 0.000000% 0.000000% 0.000000% 0.~~537153~~378788% 0.~~599061~~458910% 0.000000% 0.000000% 0.000000% 0.~~599061~~458910% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1911,~~515~~608.3655

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 4.~~461278~~459108% Weighted Average Net Coupon 4.~~211278~~188493% Weighted Average Pass-Through Rate 4.~~187654~~186493% Weighted Average Maturity (Stepdown Calculation) ~~343~~340 Beginning Scheduled Collateral Loan Count 1,~~758~~648 Number Of Loans Paid In Full 4539 Ending Scheduled Collateral Loan Count 1,~~713~~609 Beginning Scheduled Collateral Balance ~~907~~849,~~886~~329,~~135~~835.3890 Ending Scheduled Collateral Balance ~~884~~828,~~396~~539,~~093~~970.1774 Ending Actual Collateral Balance at 3130-~~Aug~~Nov-2004 ~~885~~829,~~332~~435,~~201~~027.0039 Monthly P &I Constant 4,~~507~~238,~~719~~599.3866 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 ~~884~~828,~~396~~539,~~093~~970.1774 Scheduled Principal 1,~~132~~082,~~442~~555.2711 Unscheduled Principal 2219,~~357~~707,~~599~~310.9405

Miscellaneous Reporting Total Senior % 96.~~368892~~133380% Aggregate Subordinate % 3.~~631108~~866620%

Group Level Collateral Statement Group 1 2 3 Collateral Description 3 Year LIBOR Arm 5 Year LIBOR Arm 7 Year LIBOR Arm Weighted Average Coupon Rate 4.~~133909~~131529 4.~~461799~~454319 4.~~798378~~791834 Weighted Average Net Rate 3.~~756909~~756530 4.~~211799~~204318 4.~~548378~~541834 Weighted Average Maturity ~~344~~341 ~~345~~ 342 339 Beginning Loan Count ~~312~~277 1,~~143~~079 ~~303~~292 Loans Paid In Full 1312 2623 64 Ending Loan Count ~~299~~265 1,~~117~~056 ~~297~~288 Beginning Scheduled Balance ~~157~~140,~~060~~069,~~832~~780.3179 ~~599~~563,~~224~~249,~~328~~463.2431 ~~151~~146,~~600~~010,~~974~~591.8380 Ending scheduled Balance ~~150~~133,~~991~~510,~~702~~175.2371 ~~584~~551,~~533~~490,~~030~~606.3163 ~~148~~143,~~871~~539,~~360~~188.6340 Record Date 0811/3130/2004 0811/3130/2004 0811/3130/2004 Principal And Interest Constant ~~791~~709,~~514~~590.8717 2,~~884~~724,~~953~~088.6016 ~~831~~804,~~250~~921.9133 Scheduled Principal ~~250~~227,~~452~~338.1822 ~~656~~633,~~938~~344.1835 ~~225~~221,~~051~~872.9154 Unscheduled Principal 56,~~818~~332,~~677~~266.9086 1411,~~034~~125,~~359~~512.7533 2,~~504~~249,~~562~~530.2986 Scheduled Interest ~~541~~482,~~062~~251.6995 2,~~228~~090,~~015~~743.4281 ~~606~~583,~~199~~048.0079 Servicing Fees 3229,~~720~~181.9720 ~~124~~117,~~838~~343.4369 3130,~~583~~418.5687 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~261~~233.7646 ~~998~~938.6978 ~~252~~243.6735 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1614,~~360~~590.4959 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 ~~491~~438,~~719~~246.4770 21,~~102~~972,~~178~~461.3034 ~~574~~552,~~362~~386.7757 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 3.~~756909~~754531 4.~~209799~~202318 4.~~546378~~539835

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 4.~~461278~~459108 Weighted Average Net Rate 4.~~211278~~188493 Weighted Average Maturity ~~343~~340 Beginning Loan Count 1,~~758~~648 Loans Paid In Full 4539 Ending Loan Count 1,~~713~~609 Beginning Scheduled Balance ~~907~~849,~~886~~329,~~135~~835.3890 Ending scheduled Balance ~~884~~828,~~396~~539,~~093~~970.1774 Record Date 0811/3130/2004 Principal And Interest Constant 4,~~507~~238,~~719~~599.3866 Scheduled Principal 1,~~132~~082,~~442~~555.2711 Unscheduled Principal 2219,~~357~~707,~~599~~310.9405 Scheduled Interest 3,~~375~~156,~~277~~044.1155 Servicing Fees ~~189~~176,~~142~~943.9676 Master Servicing Fees 0.00 Trustee Fee 1,~~513~~415.1259 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 1614,~~360~~590.4959 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 32,~~168~~963,~~260~~094.5461 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 4.~~187654~~186493

Miscellaneous Reporting Group 1 CPR 3642.~~475788~~653833% Senior % 9594.~~264024~~715108% Senior Prepayment % 100.000000% Subordinate % 45.~~735976~~284892% Subordinate Prepayment % 0.000000% Group 2 CPR 2421.~~776757~~311478% Senior % 96.~~530767~~321418% Senior Prepayment % 100.000000% Subordinate % 3.~~469233~~678582% Subordinate Prepayment % 0.000000% Group 3 CPR 1817.~~143675~~022798% Senior % 96.~~873720~~768574% Senior Prepayment % 100.000000% Subordinate % 3.~~126280~~231426% Subordinate Prepayment % 0.000000%

Filing Compare · BANC OF AMERICA MORTGAGE SECURITIES SERIES 2003 I