boa - banc of america mortgage securities 2008-a irs remic pass through trust - pdf

7/31/2019 BOA - Banc of America Mortgage Securities 2008-A IRS REMIC Pass Through Trust - PDF

1/107

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from

September 22, 2008 to October 20, 2008

Commission File Number of issuing entity: 333-132249-19

Banc of America Mortgage 2008-A Trust

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-132249

Banc of America Mortgage Securities, Inc.

(Exact name of depositor as specified in its charter)

Bank of America, National Association

(Exact name of sponsor as specified in its charter)

New York

(State or other jurisdiction of incorporation or organization of the issuing entity)

32-025328432-0253283

32-0253282

(I.R.S. Employer Identification No.)

c/o LaSalle Bank National Association

135 South LaSalle Street

Chicago, Illinois

60603

(Address of principal executive offices of the issuing

entity)

(Zip Code)

(312) 904-7323

(Telephone number, including area code)

N/A

(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

Name of exchange

Title of class Section 12(b) Section 12(g) Section 15(d) (If Section 12(b))

Classes 1-A-1, 1-A-2, 1-A-3, 1-

A-4, 1-A-5, 1-A-6, 1-A-7, 1-A-

R, 2-A-1, 2-A-2, 2-A-3, 2-A-

4, 2-A-5, 2-A-6, 2-A-7, 3-A-1,

3-A-2, 3-A-3, 3-A-4, 3-A-5, 3-

A-6, 3-A-7, B-1, B-2, B-3, andB-4.

________


2/107

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act

of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been

subject to such filing requirements for the past 90 days.

Yes No

PART I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

The monthly distribution report for the period referenced above for the holders of Banc of America Mortgage 2008-A Trust, Mortgage Pass-

Through Certificates, Series 2008-A is attached as Exhibit 99.1.

PART II - OTHER INFORMATION

Item 9. Exhibits .

(b) 99.1 Monthly distribution report pursuant to Section 5.04 of the Pooling and Servicing Agreement for the period referenced

above. The date and time stamp on the attached monthly distribution report is 17-Oct-2008 10:14.


3/107

SIGNATURES*

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 thereunto duly authorized.

Bank of America, National Association, as Servicer

Date: November 3, 2008 /s/ Cathleen Lojek

Name: Cathleen Lojek

Title: Senior Vice President


4/107

Parties To The Transaction

Contact Information:

Payment Date:

20-Oct-08

Prior Payment:

22-Sep-08

Analyst:

Mohammed Khan

714.259.6869

Next Payment:

20-Nov-08

[email protected]

Record Date:

30-Sep-08

Administrator:

April Haley

312.904.4839

[email protected]

Distribution Count:

9

LaSalle Global Trust Services Website:

www.etrustee.net

Closing Date:

28-Jan-08

First Pay. Date:

20-Feb-08

Rated Final Payment Date:

20-Jan-38

Determination Date:

16-Oct-08

Delinq Method:

MB

A

Banc of America Mortgage Securities, Inc.Mortgage Pass-Through Certificates,

Series 2008-A

Distribution Date: 20-Oct-08Depositor: Banc of America Mortgage Securities, Inc.

Underwriter: Banc of America Securities LLC

Rating Agency: Standard & Poor's/Fitch Ratings/Moody's Investors

Service, Inc.

Security Administrator: LaSalle Global Trust Services

Trustee: U.S. Bank Trust National Association

17-Oct-2008 10:14

(c) 2008 Bank of America Corporation


Mortgage Pass-Through Certificates,

Series 2008-AContent:

PagesStatement to Certificate Holders

3-4

Statement to Certificate Holders (Factors)

5

Cash Reconciliation Summary

6

Pool Detail and Performance Indicators

7-10

Bond Interest Reconciliation Part I

11-12

Bond Interest Reconciliation Part II

13-14

Bond Principal Reconciliation

15-16

Current Period Bond Exchange Detail

17

15 Month Loan Status Summary Part I

18-21

15 Month Loan Status Summary Part II22-25

15 Month Historical Payoff Summary

26-27

Prepayment Summary

28

Mortgage Loan Characteristics Part I

29

Mortgage Loan Characteristics Part II

30-31

Geographic Concentration

32

Current Period Realized Loss Detail

33-36

Historical Realized Loss Summary

37-40

Realized Loss Summary

41

Material Breaches Detail

42Modified Loan Detail (Current Period)

43-46

Historical Modification Loan Summary

47-50

Cumulative Summary For Prior Modifications


5/107

51-54

Prior Modification Loan Status Detail

55-56

Repurchase Loan Detail (Current Period)

57-60

Historical Collateral Level REO Report

61-64

Delinquent Interest Detail

65-68

Substitution Detail History

69

Substitution Detail History Summary

70

Expense and Indemnification Detail

71

Table of Contents17-Oct-2008 10:14


1-A-1

05955BAA

7

570,726,000.00

422,743,210.55

5,333,578.73

0.00

0.00

417,409,631.82

2,221,086.93

0.00

6.3047832610%

1-A-2

05955BAB5

23,807,000.00

17,634,114.47

222,482.44

0.00

0.00

17,411,632.03

92,649.39

0.00

6.3047832610%

1-A-3

05955BAC3

324,628,000.00

212,398,266.92

4,044,971.18

0.00

0.00

208,353,295.74

1,062,837.96

0.00

6.0047832610%

1-A-4

05955BAD

1

108,209,000.00

108,209,000.00

0.00

0.00

0.00

108,209,000.00

541,476.33

0.00

6.0047832610%

1-A-5

05955BAE9

432,837,000.00

320,607,266.92

4,044,971.18

0.00

0.00

316,562,295.74

1,604,314.29

0.00

6.0047832610%

1-A-6

05955BAF6

137,889,000.00

102,135,943.63

1,288,607.55

0.00

0.00

100,847,336.08

536,620.82

0.00

6.3047832610%

1-A-7

05955BAG

4432,837,000.00 N

320,607,266.92

0.00

0.00

0.00


6/107

316,562,295.74

80,151.82

0.00

0.3000000000%

1-A-R

05955BAH

2

100.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

N/A

2-A-1

05955BAJ8

150,038,000.00

117,540,321.09

546,934.37

0.00

0.00

116,993,386.72

615,121.53

0.00

6.2799372558%

2-A-2

05955BAK

5

6,260,000.00

4,904,107.02

22,819.61

0.00

0.00

4,881,287.41

25,664.57

0.00

6.2799372558%

2-A-3

05955BAL3

85,342,000.00

60,695,721.15

414,795.68

0.00

0.00

60,280,925.47

302,463.84

0.00

5.9799372558%

2-A-405955BAM

1

28,447,000.00

28,447,000.00

0.00

0.00

0.00

28,447,000.00

141,759.40

0.00

5.9799372558%

2-A-5

05955BAN

9

113,789,000.00

89,142,721.15

414,795.68

0.00

0.0088,727,925.47

444,223.23

0.00

5.9799372558%

2-A-6

05955BAP4

36,249,000.00

28,397,599.94

132,138.69

0.00

0.00

28,265,461.25

148,612.62

0.00

6.2799372558%

2-A-7

05955BAQ

2

113,789,000.00 N89,142,721.15

0.00

0.00

0.00

88,727,925.47


7/107

22,285.68

0.00

0.3000000000%

3-A-1

05955BAR0

69,018,000.00

63,709,505.24

638,533.55

0.00

0.00

63,070,971.69

338,847.89

0.00

6.3823673786%

3-A-2

05955BAS8

2,879,000.00

2,657,562.75

26,635.63

0.00

0.00

2,630,927.12

14,134.62

0.00

6.3823673786%

3-A-3

05955BAT6

39,257,000.00

35,231,056.87

484,261.52

0.00

0.00

34,746,795.35

187,381.29

0.00

6.3823673786%

3-A-4

05955BAU

3

13,086,000.00

13,086,000.00

0.00

0.00

0.00

13,086,000.00

69,599.72

0.00

6.3823673786%

3-A-5

05955BAV

152,343,000.00

48,317,056.87

484,261.52

0.00

0.00

47,832,795.35

256,981.01

0.00

6.3823673786%

3-A-6

05955BAW

9

19,554,000.00

18,050,011.12

180,907.66

0.00

0.00

17,869,103.46

96,001.500.00

6.3823673786%

3-A-7

05955BAX

7

16,675,000.00

15,392,448.37

154,272.03

0.00

0.00

15,238,176.34

81,866.88

0.00

6.3823673786%

B-1

05955BAY

5

11,125,000.00

11,113,027.821,438.33

0.00

0.00

11,111,589.49

58,406.77


8/107

0.00

6.3068435172%

B-2

05955BAZ2

4,706,000.00

4,700,935.63

608.43

0.00

0.00

4,700,327.20

24,706.72

0.00

6.3068435172%

B-3

05955BBA6

5,134,000.00

5,128,475.04

663.77

0.00

0.00

5,127,811.27

26,953.74

0.00

6.3068435172%

B-4

05955BBB4

4,279,000.00

4,274,395.15

553.22

0.00

0.00

4,273,841.93

22,464.95

0.00

6.3068435172%

B-5

05955BBC2

2,994,000.00

2,990,778.00

387.09

0.00

0.00

2,990,390.91

15,718.64

0.00

6.3068435172%

B-6

05955BBD0

2,995,000.00

2,991,776.93

387.220.00

0.00

2,991,389.71

15,723.89

0.00

6.3068435172%

B-7

05955BBE8

1,712,122.00

1,710,280.51

221.36

0.00

0.00

1,710,059.15

8,838.73

(150.00)

6.3068435172%



Series 2008-A

Distribution Date: 20-Oct-08

Upper Tier REMICEnding Class

Certificate

Balance

(3)

Class

CUSIP

Initial Class

Certificate

Balance

(1 & 3)

Beginning Class

Certificate

Balance

Interest Payment(2)

Interest

Adjustment

Pass-Through

Rate

(1)


9/107

N denotes notional balance not included in total

(2)

Accrued Interest plus/minus Interest Adjustment minus Deferred Interest equals Interest Payment (3) For the Exchangeable REMIC Certificates this represents the Class Certificate Balance. For the Exchangeable Class Certificates

represent the Maximum Class Certificate Balance. For the IO Bonds this represents the Notional Amount.

Principal Payment

Principal

Adjustment or

Loss

Deferred

Interest

Page 3 of 71

17-Oct-2008 10:13




Series 2008-A

Distribution Date: 20-Oct-08Total

2,263,978,222.00

1,742,208,583.14

18,439,226.44

0.00

0.00

1,723,769,356.70

9,056,894.76

(150.00)

Total P&I Payment

27,496,121.20

Interest Payment

(2)

InterestAdjustment

Pass-Through

Rate

(1)

N denotes notional balance not included in total

(2)

Accrued Interest plus/minus Interest Adjustment minus Deferred Interest equals Interest Payment (3) For the Exchangeable REMIC Certificates this represents the Class Certificate Balance. For the Exchangeable Class Certificates

represent the Maximum Class Certificate Balance. For the IO Bonds this represents the Notional Amount.

Upper Tier REMICClass

CUSIP

Initial Class

Certificate

Balance

(1 & 3)

Beginning Class

Certificate

Balance

Principal Payment

Principal

Adjustment or

Loss

Deferred

Interest

Ending Class

Certificate

Balance

(3)

Page 4 of 71

17-Oct-2008 10:13


1-A-1

05955BAA

7

570,726,000.00

740.711323034

9.345252766

0.000000000

0.000000000

731.3660702683.891686957

0.000000000

6.30491000%

1-A-2

05955BAB5

23,807,000.00

740.711323140

9.345253077

0.000000000

0.000000000

731.366070063

3.891686899

0.000000000

6.30491000%

1-A-3

05955BAC3

324,628,000.00

654.282030262

12.460327452

0.000000000

0.000000000

641.8217028113.274018138

0.000000000

6.00491000%

1-A-4

05955BAD

1


10/107

108,209,000.00

1000.000000000

0.000000000

0.000000000

0.000000000

1000.000000000

5.003986082

0.000000000

6.00491000%

1-A-5

05955BAE9

432,837,000.00

740.711323015

9.345252786

0.000000000

0.000000000

731.366070230

3.706509125

0.000000000

6.00491000%

1-A-6

05955BAF6

137,889,000.00

740.711323093

9.345252703

0.000000000

0.000000000

731.366070390

3.891686937

0.000000000

6.30491000%

1-A-7

05955BAG

4

432,837,000.00N

740.7113230150.000000000

0.000000000

0.000000000

731.366070230

0.185177838

0.000000000

Fixed

1-A-R

05955BAH

2

100.00

0.000000000

0.000000000

0.000000000

0.000000000

0.000000000

0.000000000

0.000000000

N/A

2-A-1

05955BAJ8

150,038,000.00783.403678335

3.645305656

0.000000000

0.000000000

779.758372679

4.099771591

0.000000000

6.27796000%

2-A-2

05955BAK

5

6,260,000.00

783.403677316

3.645305112

0.000000000

0.000000000

779.758372204

4.099771565

0.000000000

6.27796000%

2-A-3

05955BAL3

85,342,000.00

711.205750393

4.860393241

0.000000000

0.000000000

706.345357151

3.544138173

0.000000000

5.97796000%

2-A-4

05955BAM

1

28,447,000.00

1000.000000000

0.000000000

0.000000000

0.000000000

1000.000000000

4.983281190

0.000000000

5.97796000%

2-A-5

05955BAN

9

113,789,000.00

783.403678299

3.645305610

0.000000000


11/107

0.000000000

779.758372690

3.903920678

0.000000000

5.97796000%

2-A-6

05955BAP4

36,249,000.00

783.403678446

3.645305802

0.000000000

0.000000000

779.758372645

4.099771580

0.000000000

6.27796000%

2-A-7

05955BAQ

2

113,789,000.00N

783.403678299

0.000000000

0.000000000

0.000000000

779.758372690

0.195850917

0.000000000

Fixed

3-A-1

05955BAR0

69,018,000.00

923.085358023

9.251695934

0.000000000

0.000000000

913.8336620884.909558231

0.000000000

6.38248000%

3-A-2

05955BAS8

2,879,000.00

923.085359500

9.251695033

0.000000000

0.000000000

913.833664467

4.909558875

0.000000000

6.38248000%

3-A-3

05955BAT6

39,257,000.00

897.446490307

12.335673128

0.000000000

0.000000000

885.1108171794.773194335

0.000000000

6.38248000%

3-A-4

05955BAU

3

13,086,000.00

1000.000000000

0.000000000

0.000000000

0.000000000

1000.000000000

5.318639768

0.000000000

6.38248000%

3-A-5

05955BAV

1

52,343,000.00

923.085357545

9.251695929

0.000000000

0.000000000

913.833661617

4.909558298

0.000000000

6.38248000%

3-A-6

05955BAW

9

19,554,000.00

923.085359517

9.251695817

0.000000000

0.000000000

913.833663701

4.909558147

0.000000000

6.38248000%

3-A-7

05955BAX

7

16,675,000.00

923.085359520

9.251695952

0.000000000

0.000000000

913.833663568

4.909558021

0.000000000


12/107

6.38248000%

B-1

05955BAY

5

11,125,000.00

998.923848989

0.129288090

0.000000000

0.000000000

998.794560899

5.250046742

0.000000000

6.30657000%

B-2

05955BAZ2

4,706,000.00

998.923848279

0.129288143

0.000000000

0.000000000

998.794560136

5.250046749

0.000000000

6.30657000%

B-3

05955BBA6

5,134,000.00

998.923848851

0.129289053

0.000000000

0.000000000

998.794559797

5.250046747

0.000000000

6.30657000%

B-405955BBB4

4,279,000.00

998.923849030

0.129287217

0.000000000

0.000000000

998.794561814

5.250046740

0.000000000

6.30657000%

B-5

05955BBC2

2,994,000.00

998.923847695

0.129288577

0.000000000

0.000000000

998.794559118

5.250046760

0.000000000

6.30657000%

B-605955BBD0

2,995,000.00

998.923849750

0.129288815

0.000000000

0.000000000

998.794560935

5.250046745

0.000000000

6.30657000%

B-7

05955BBE8

1,712,122.00

998.924439964

0.129289852

0.000000000

0.000000000

998.795150112

5.162441695

(0.087610579)

6.30657000%



Series 2008-ADeferred Interest *

Ending Class Certificate

Balance * (1)

Interest Payment *


Statement to Certificate Holders (FACTORS)Interest Adjustment*

Next Rate **

* Per $1,000 of Original Face Value ** Estimated (1) For the Exchangeable REMIC Certificates this represents the Class Certificate Balance. For the Exchangeable Class Certificates represent the Maximum Class Certificate Balance. For the IO Bonds this represents the Notional Amount.

Upper Tier REMIC

Class

CUSIP

Initial Class

Certificate Balance

(1)

Beginning Class

Certificate Balance * (1)

Principal Payment

*

Principal

Adjustment or

Loss

Page 5 of 71

17-Oct-2008 10:13


13/107


Group 1

Group 2

Group 3

Total

Interest Summary

Scheduled Interest

2,535,376.48

700,322.20

382,706.97

3,618,405.65

Fees

96,699.5326,812.03

14,425.71

137,937.27

Remittance Interest

2,438,676.95

673,510.17

368,281.26

3,480,468.38

Other Interest Proceeds/Shortfalls

Other Interest Loss

0.00

0.00

(150.00)

(150.00)

Other Interest Proceeds

0.00

0.00

0.00

0.00Non-advancing Interest

0.00

0.00

0.00

0.00

Net PPIS/Relief Act Shortfall

0.00

0.00

0.00

0.00

Modification Shortfall

0.00

0.00

0.00

0.00

Other Interest Proceeds/Shortfalls

0.00

0.00

(150.00)(150.00)

Interest Adjusted

2,438,676.95

673,510.17

368,131.26

3,480,318.38

Principal Summary

Scheduled Principal Distribution

61,248.29

14,013.16

10,608.92

85,870.37

Curtailments

1,180,930.63

17,525.60

16,436.43

1,214,892.66

Prepayments in Full

4,317,020.12538,896.08

638,564.52

5,494,480.72

Liquidation Proceeds

0.00

0.00

0.00

0.00

Repurchase Proceeds

0.00

0.00

0.00

0.00

Recoveries

0.00

0.00

0.00

0.00

Less Mod Losses0.00

0.00

0.00

0.00

Remittance Principal


14/107

5,559,199.04

570,434.84

665,609.87

6,795,243.75

Fee Summary

Total Servicing Fees

96,699.53

26,812.03

14,425.71

137,937.27

Total Trustee Fees

0.00

0.00

0.00

0.00

Misc. Fees / Trust Expense

0.00

0.00

0.00

0.00

Total Fees

96,699.53

26,812.03

14,425.71

137,937.27

Beginning Principal Balance

464,157,484.70

128,697,496.66

69,243,508.84

662,098,490.20

Ending Principal Balance

458,598,285.66

128,127,061.82

68,577,898.97

655,303,246.45

Advances (Principal & Interest)

Prior Month's Outstanding Advances

2,495,457.98

596,380.99

345,583.59

3,437,422.56

Current Advances

2,096,829.64

575,673.86

327,987.57

3,000,491.07

Reimbursement of Prior Advances

(1,899,082.01)

(526,913.12)

(313,681.99)

(2,739,677.12)Outstanding Advances

2,693,205.61

645,141.73

359,889.17

3,698,236.51



Series 2008-A


Cash Reconciliation Summary Total (All Loans)Page 6 of 71

17-Oct-2008 10:13


Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amoun

t

Count

Delinquency Levels

Nu

m

Den

%

Fixed

Adj

Overall

Cut-off Pool Balance

855,673,222.57

1,191

3 mo. Rolling Average

23,425,568

662,332,499

3.54%

Net WAC - Current

N/A

6.31%

6.31%

Cum Scheduled Principal

891,957.42


17,240,640

677,371,055

2.57%


15/107

Net WAC - O riginal

N/A

6.39%

6.39%

Cum Prepayment Principal

199,478,018.70


12,228,489

713,710,729

1.81%

Gross WAC - Current

N/A

6.56%

6.56%

Cum Liquidations

0.00

Loss Levels

Amoun

t

Count

Gross WAC - Original

N/A

6.64%

6.64%

Cum Repurchases

603,000.00

3 mo. Cum Loss

0.00

0

WAMM - Current

N/A

348.14

348.14

6 mo. Cum loss

0.00

0WAMM - Original

N/A

356.57

356.57

Current

Amoun

t

Count

%

12 mo. Cum Loss

0.00

0

Beginning Pool

662,098,490.20

944

77.38%

Scheduled Principal

85,870.37

0.01%

Senior Step Dowm Conditions

Prepayment Principal

6,709,373.388

0.78%

Liquidations

0.00

0

0.00%

> Overall Senior Step Down Condition?

N

O

Repurchases

0.00

0

0.00%

Ending Pool

655,303,246.45

936

76.58%

Average Loan Balance

700,110.31

Current Loss Detail

Amoun

t

> Delinquency Condition

(1)

N

O

Liquidation

0.00

6 mo. Rolling Average Delinq

(2)

16,884,609.24

Pool Composition

Realized Loss

0.00

Curr Class Balance of Subordinate Certificates

(3)

32,909,669.08

Realized Loss Adjustment

0.00

Delinquency as a % of Cur Sub Cert Bal

(4)

51.31%

Properties

%/Score

Net Liquidation

0.00

DelinquencyCondition Threshold

(5)

50.00%

Cash Out/Refinance


16/107

42.36%

SF

R

68.00%

Senior and Subordinate Percentages

> Loss Condition?

(6)

N

O

Total Senior Percentage

Distribution Count

9

Mi

nMa

x

W

A

Aggregate Subordinate Percentage

Cumulative Realized Losses

(7)

0.00

FICO

660

818

750.41

Orig Class Balance o f Subordinate Certificates

(8)

32,945,122.00

Cumulative Loss as a % of Orig Sub Cert Bal

(9)

0.00%

Loss Condition Threshold

(10)

20.00%

Banc of America Mortgage Securities, Inc.Mortgage Pass-Through Certificates,

Series 2008-A


Pool Detail and Performance Indicators Total (All Loans)Misc/Additional Information

Pool Level Information

Balance

282,830,041.88

454,033,195.32

Owner Occupied

664,912,677.66

99.58%

%

95.030000%

4.970000%

Legend: (1) (4) >= (5), then TRUE (2) 60 Days+, REO, BK, F/C, 12 Months

Mods (3) As Indicated (4) (2) divided by (3) (5) Defined Benchmark(6) (9) >

(10), then TRUE (7) As Indicated (8) As Indicated

(9) (7) divided by (8) (10) Defined Benchark Based on the Current Distribution

CountPage 7 of 71

17-Oct-2008 10:13




Series 2008-A

Distribution Date: 20-Oct-08Pool Detail



WA Rates/Life

Historical

Amoun

t

Count

Delinquency Levels

Nu

m

Den

%Fixed

Adj

Overall


618,339,372.42

852


19,582,505

464,319,134

4.23%

Net WAC - Current

N/A

6.30%

6.30%


646,135.97


14,296,079

476,393,553

3.04%

Net WAC - O riginal

N/A6.38%

6.38%


159,094,950.79


10,012,942


17/107

505,899,865

2.12%

Gross WAC - Current

N/A

6.55%

6.55%

Cum Liquidations

0.00

Loss Levels

Amoun

t

Count


N/A

6.63%

6.63%

Cum Repurchases

0.00

3 mo. Cum Loss

0.00

0

WAMM - Current

N/A

348.27

348.27

6 mo. Cum loss

0.00

0

WAMM - Original

N/A

356.61

356.61

Current

Amoun

t

Count%

12 mo. Cum Loss

0.00

0

Beginning Pool

464,157,484.70

656

75.07%

Scheduled Principal

61,248.29

0.01%


5,497,950.75

6

0.89%

Liquidations

0.00

0

0.00%

Repurchases

0.00

00.00%

Ending Pool

458,598,285.66

650

74.17%


705,535.82

Current Loss Detail

Amoun

t

Liquidation

0.00

Pool Composition

Realized Loss

0.00


0.00

Properties

%/Score

Net Liquidation

0.00

Cash Out/Refinance

45.08%

SF

R

66.99%


Senior Percentage

Mi

n

Ma

x

W

A

Subordinate Percentage

FICO

660

818

749.32

Senior Prepayment Percentage

Subordinate Prepayment Percentage

99.57%

Misc/Additional Information

0.000000%





Count


18/107

94.880000%

5.120000%

100.000000%

%

Balance

211,116,595.44

313,727,846.15

Owner Occupied

466,306,315.99


Pool Detail and Performance Indicators Group 1Page 8 of 71

17-Oct-2008 10:13




Series 2008-A




WA Rates/Life

Historical

Amoun

t

Count

Delinquency Levels

Nu

m

Den

%

Fixed

Adj

OverallCut-off Pool Balance

162,557,018.12

229


3,232,502

128,984,531

2.50%

Net WAC - Current

N/A

6.28%

6.28%


150,451.05


2,334,001

131,264,026

1.79%

Net WAC - O riginal

N/A

6.43%

6.43%

Cum Prepayment Principal34,279,505.25


1,740,667

136,824,884

1.32%

Gross WAC - Current

N/A

6.53%

6.53%

Cum Liquidations

0.00

Loss Levels

Amoun

t

Count


N/A

6.68%

6.68%

Cum Repurchases

603,000.00

3 mo. Cum Loss0.00

0

WAMM - Current

N/A

348.34

348.34

6 mo. Cum loss

0.00

0

WAMM - Original

N/A

356.38

356.38

Current

Amoun

t

Count

%

12 mo. Cum Loss

0.00

0

Beginning Pool

128,697,496.66

185

79.17%

Scheduled Principal

14,013.16

0.01%


19/107


556,421.68

1

0.34%

Liquidations

0.00

0

0.00%

Repurchases

0.00

0

0.00%

Ending Pool

128,127,061.82

184

78.82%


696,342.73

Current Loss Detail

Amoun

t

Liquidation

0.00

Pool Composition

Realized Loss

0.00


0.00

Properties

%/Score

Net Liquidation

0.00

Cash Out/Refinance

42.84%

SF

R72.39%


Senior Percentage

Mi

n

Ma

x

W

A


FICO

662

815

753.83



0.000000%





Count95.140000%

4.860000%

100.000000%

Owner Occupied

129,758,341.75

100.00%

%

Balance

55,591,770.50

93,931,949.94

Misc/Additional Information


Pool Detail and Performance Indicators Group 2Page 9 of 71

17-Oct-2008 10:13




Series 2008-A




WA Rates/Life

Historical

Amoun

t

Count

Delinquency Levels

Nu

m

Den

%

Fixed

Adj

Overall


74,776,832.03

110


610,560

69,028,834

0.88%

Net WAC - Current

N/A

6.38%

6.38%


20/107


95,370.40


610,560

69,713,476

0.88%

Net WAC - O riginal

N/A

6.38%

6.38%


6,103,562.66


474,880

70,985,980

0.68%

Gross WAC - Current

N/A

6.63%

6.63%

Cum Liquidations

0.00

Loss Levels

Amoun

t

Count


N/A

6.63%

6.63%

Cum Repurchases

0.00

3 mo. Cum Loss

0.00

0

WAMM - CurrentN/A

346.90

346.90

6 mo. Cum loss

0.00

0

WAMM - Original

N/A

356.59

356.59

Current

Amoun

t

Count

%

12 mo. Cum Loss

0.00

0

Beginning Pool

69,243,508.84

103

92.60%Scheduled Principal

10,608.92

0.01%


655,000.95

1

0.88%

Liquidations

0.00

0

0.00%

Repurchases

0.00

0

0.00%

Ending Pool

68,577,898.97

102

91.71%


672,332.34

Current Loss Detail

Amoun

t

Liquidation

0.00

Pool Composition

Realized Loss

0.00


0.00

Properties

%/Score

Net Liquidation

0.00

Cash Out/Refinance

23.15%

SF

R

66.58%


Senior Percentage

Mi

n

Ma

x

W

A


FICO


21/107

662

810

751.32



0.000000%





Count

100.000000%

4.150000%

100.000000%

Owner Occupied

68,848,019.92

98.85%

%

Balance

16,121,675.94

46,373,399.23

Pool Detail and Performance Indicators Group 3Misc/Additional Information


Page 10 of 71

17-Oct-2008 10:13


1-A-1

30/360

30

422,743,210.55

6.304783260%

2,221,086.93

0.00

0.00

2,221,086.94

2,221,086.93

0.00

0.01

0.00

0.00

N/A

1-A-2

30/360

30

17,634,114.47

6.304783260%

92,649.39

0.00

0.00

92,649.39

92,649.39

0.00

0.00

0.00

0.00

N/A

1-A-3

30/360

30

212,398,266.92

6.004783260%

1,062,837.96

0.00

0.00

1,062,837.96

1,062,837.96

0.00

0.00

0.00

0.00

N/A

1-A-4

30/360

30

108,209,000.00

6.004783260%

541,476.33

0.000.00

541,476.33

541,476.33

0.00

0.00

0.00

0.00

N/A

1-A-5

30/360

30

320,607,266.92

6.004783260%

1,604,314.29

0.00

0.00

1,604,314.30

1,604,314.29

0.00

0.01

0.00

0.00N/A

1-A-6

30/360

30

102,135,943.63

6.304783260%


22/107

536,620.82

0.00

0.00

536,620.82

536,620.82

0.00

0.00

0.00

0.00

N/A

1-A-7

30/360

30

320,607,266.92

0.300000000%

80,151.82

0.00

0.00

80,151.82

80,151.82

0.00

0.00

0.00

0.00

N/A

1-A-R

30/360

30

0.00

6.304783260%

0.00

0.00

0.00

0.00

0.00

0.000.00

0.00

0.00

N/A

2-A-1

30/360

30

117,540,321.09

6.279937260%

615,121.53

0.00

0.00

615,121.54

615,121.53

0.00

0.01

0.00

0.00

N/A

2-A-2

30/360

304,904,107.02

6.279937260%

25,664.57

0.00

0.00

25,664.57

25,664.57

0.00

0.00

0.00

0.00

N/A

2-A-3

30/360

30

60,695,721.15

5.979937260%

302,463.84

0.00

0.00

302,463.84

302,463.84

0.00

0.00

0.00

0.00

N/A

2-A-4

30/360

30

28,447,000.00

5.979937260%

141,759.40

0.00

0.00

141,759.40

141,759.40

0.00

0.00

0.00

0.00

N/A

2-A-5

30/360

30

89,142,721.15

5.979937260%

444,223.23

0.00

0.00


23/107

444,223.24

444,223.23

0.00

0.01

0.00

0.00

N/A

2-A-6

30/360

30

28,397,599.94

6.279937260%

148,612.62

0.00

0.00

148,612.62

148,612.62

0.00

0.00

0.00

0.00

N/A

2-A-7

30/360

30

89,142,721.15

0.300000000%

22,285.68

0.00

0.00

22,285.68

22,285.68

0.00

0.00

0.00

0.00N/A

3-A-1

30/360

30

63,709,505.24

6.382367380%

338,847.89

0.00

0.00

338,847.89

338,847.89

0.00

0.00

0.00

0.00

N/A

3-A-2

30/360

30

2,657,562.75

6.382367380%

14,134.620.00

0.00

14,134.62

14,134.62

0.00

0.00

0.00

0.00

N/A

3-A-3

30/360

30

35,231,056.87

6.382367380%

187,381.29

0.00

0.00

187,381.29

187,381.29

0.00

0.00

0.00

0.00

N/A

3-A-4

30/360

30

13,086,000.00

6.382367380%

69,599.72

0.00

0.00

69,599.72

69,599.72

0.00

0.00

0.00

0.00

N/A

3-A-5

30/360

30

48,317,056.87

6.382367380%

256,981.01

0.00

0.00

256,981.01

256,981.01

0.00


24/107

0.00

0.00

0.00

N/A

3-A-6

30/360

30

18,050,011.12

6.382367380%

96,001.50

0.00

0.00

96,001.50

96,001.50

0.00

0.00

0.00

0.00

N/A

3-A-7

30/360

30

15,392,448.37

6.382367380%

81,866.88

0.00

0.00

81,866.88

81,866.88

0.00

0.00

0.00

0.00

N/A

B-1

30/36030

11,113,027.82

6.306843520%

58,406.77

0.00

0.00

58,406.77

58,406.77

0.00

0.00

0.00

0.00

N/A

B-2

30/360

30

4,700,935.63

6.306843520%

24,706.72

0.00

0.00

24,706.7224,706.72

0.00

0.00

0.00

0.00

N/A

B-3

30/360

30

5,128,475.04

6.306843520%

26,953.74

0.00

0.00

26,953.74

26,953.74

0.00

0.00

0.00

0.00

N/A

B-4

30/360

30

4,274,395.15

6.306843520%

22,464.95

0.00

0.00

22,464.95

22,464.95

0.00

0.00

0.00

0.00

N/A

B-5

30/360

30

2,990,778.00

6.306843520%

15,718.64

0.00

0.00

15,718.64

15,718.64

0.00

0.00

0.00

0.00


25/107

N/A



Series 2008-A


Bond Interest Reconciliation - Part I- - A c c r u a l - -

- - - - - - - - O u t s t a n d i n g - - - - - - - -

Class

Method

Days

Beginning Class

Certificate Balance

(2)

Pass-Thru Rate

Accrual

Certificate

Interest

Total Interest

Additions

Total Interest

Deductions

Remaining

Basis Risk

Carry-Fwd

Shortfall

(1)

Outstanding Relief

Act / Prepayment

Interest Shortfalls

Net Cap

Rate in

Effect Y/N(1)

Basis Risk Carry-Forward Shortfall - d ifference between LIBOR plus margin and the Net Rate Cap.

(2)

For the Exchangeable REMIC Certificates this represents the Class Certificate Balance. For the Exchangeable Class Certificates represent the Maximum Class Certificate Balance. For the IO Bonds this represents the Notional Amount.

Distributable

Certificate

Interest

Interest Payment

Amount

Current Period

(Shortfall) /

Recovery

Remaining Int

Carry-Forward

Shortfall

Page 11 of 71

17-Oct-2008 10:13




Series 2008-ADistribution Date: 20-Oct-08

Bond Interest Reconciliation - Part IB-6

30/360

30

2,991,776.93

6.306843520%

15,723.89

0.00

0.00

15,723.89

15,723.89

0.00

0.00

0.00

0.00

N/A

B-7

30/360

301,710,280.51

6.306843520%

8,988.73

0.00

150.00

8,988.73

8,838.73

(150.00)

150.00

0.00

0.00

N/A

Total

1,742,208,583.14

9,057,044.76

0.00

150.00

9,057,044.80

9,056,894.76

(150.00)

150.04

0.000.00

- - A c c r u a l - -

- - - - - - - - O u t s t a n d i n g - - - - - - - -

Class

Method

Days


26/107

Beginning Class

Certificate Balance

(2)

Pass-Thru Rate

Accrual

Certificate

Interest

Total Interest

Additions

Total Interest

Deductions

Remaining

Basis Risk

Carry-Fwd

Shortfall

(1)

Outstanding Relief

Act / Prepayment

Interest Shortfalls

Net Cap

Rate in

Effect Y/N

(1)

Basis Risk Carry-Forward Shortfall - d ifference between LIBOR plus margin and the Net Rate Cap.

(2)

For the Exchangeable REMIC Certificates this represents the Class Certificate Balance. For the Exchangeable Class Certificates represent the Maximum Class Certificate Balance. For the IO Bonds this represents the Notional Amount.

Distributable

Certificate

Interest

Interest Payment

Amount

Current Period

(Shortfall) /

Recovery

Remaining Int

Carry-ForwardShortfall

Page 12 of 71

17-Oct-2008 10:13


1-A-1

30-Sep-08

1-Sep-08

1-Oct-08

0.01

0.00

0.00

0.00

0.00

1-A-2

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.001-A-3

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

1-A-4

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

1-A-5

30-Sep-08

1-Sep-08

1-Oct-08

0.01

0.00

0.00

0.00

0.00

1-A-6

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

1-A-7

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

1-A-R

30-Sep-08

1-Sep-08

1-Oct-08

0.00


27/107

0.00

0.00

0.00

0.00

2-A-1

30-Sep-08

1-Sep-08

1-Oct-08

0.01

0.00

0.00

0.00

0.00

2-A-2

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

2-A-3

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

2-A-4

30-Sep-08

1-Sep-08

1-Oct-08

0.000.00

0.00

0.00

0.00

2-A-5

30-Sep-08

1-Sep-08

1-Oct-08

0.01

0.00

0.00

0.00

0.00

2-A-6

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.002-A-7

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

3-A-1

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

3-A-2

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

3-A-3

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

3-A-4

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

3-A-5

30-Sep-08

1-Sep-08

1-Oct-08

0.00


28/107

0.00

0.00

0.00

0.00

3-A-6

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

3-A-7

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

B-1

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

B-2

30-Sep-08

1-Sep-08

1-Oct-08

0.000.00

0.00

0.00

0.00

B-3

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00



Series 2008-A


Bond Interest Reconciliation - Part II

- - - - - - - - - - A d d i t i o n s - - - - - - - - - -- - - - - D e d u c t i o n s - - - - -

Class

Record Date

Prior Interest Due Date

Current Interest Due Date

Prior Int Carry-Fwd

Shortfall

Prior Shortfall

Reimbursement

Other Interest Proceeds

(1)

Other Interest Losses

Current Int C arry-Fwd

Shortfall

(2)

(1)

Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(2)

Interest Carry-Forward Shortfall is unpaid interest

Page 13 of 71

17-Oct-2008 10:13




Series 2008-A


Bond Interest Reconciliation - Part IIB-4

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

B-5

30-Sep-08

1-Sep-08

1-Oct-08

0.000.00

0.00

0.00

0.00

B-6

30-Sep-08


29/107

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

0.00

B-7

30-Sep-08

1-Sep-08

1-Oct-08

0.00

0.00

0.00

0.00

150.00

Total

0.04

0.00

0.00

0.00

150.00

- - - - - - - - - - A d d i t i o n s - - - - - - - - - -

- - - - - D e d u c t i o n s - - - - -

Current Int C arry-Fwd

Shortfall

(2)

(1)

Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(2)

Interest Carry-Forward Shortfall is unpaid interest

Prior Int Carry-Fwd

Shortfall

Prior Shortfall

Reimbursement

Other Interest Proceeds(1)

Other Interest Losses

Class

Record Date

Prior Interest Due Date

Current Interest Due Date

Page 14 of 71

17-Oct-2008 10:13


1-A-1

570,726,000.00

422,743,210.55

55,783.49

5,277,795.24

0.00

5,277,795.24

0.00

0.00

0.00

417,409,631.82

20-Jan-38

N/AN/A

1-A-2

23,807,000.00

17,634,114.47

2,326.93

220,155.51

0.00

220,155.51

0.00

0.00

0.00

17,411,632.03

20-Jan-38

N/A

N/A

1-A-3

324,628,000.00

212,398,266.92

42,306.05

4,002,665.13

0.00

4,002,665.13

0.00

0.00

0.00

208,353,295.74

20-Jan-38

N/A

N/A

1-A-4

108,209,000.00

108,209,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

108,209,000.00

20-Jan-38

N/A

N/A

1-A-5

432,837,000.00

320,607,266.92

42,306.05

4,002,665.13

0.00

4,002,665.13


30/107

0.00

0.00

0.00

316,562,295.74

20-Jan-38

N/A

N/A

1-A-6

137,889,000.00

102,135,943.63

13,477.44

1,275,130.11

0.00

1,275,130.11

0.00

0.00

0.00

100,847,336.08

20-Jan-38

N/A

N/A

1-A-7

432,837,000.00

320,607,266.92

0.00

0.00

0.00

0.00

0.00

0.00

0.00

316,562,295.74

20-Jan-38

N/A

N/A

1-A-R100.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20-Jan-38

N/A

N/A

2-A-1

150,038,000.00

117,540,321.09

12,798.32

534,136.05

0.00

534,136.05

0.00

0.000.00

116,993,386.72

20-Jan-38

N/A

N/A

2-A-2

6,260,000.00

4,904,107.02

533.98

22,285.63

0.00

22,285.63

0.00

0.00

0.00

4,881,287.41

20-Jan-38

N/A

N/A

2-A-3

85,342,000.00

60,695,721.15

9,706.26

405,089.42

0.00

405,089.42

0.00

0.00

0.00

60,280,925.47

20-Jan-38

N/A

N/A

2-A-4

28,447,000.00

28,447,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28,447,000.00

20-Jan-38

N/A

N/A

2-A-5

113,789,000.00

89,142,721.15


31/107

9,706.26

405,089.42

0.00

405,089.42

0.00

0.00

0.00

88,727,925.47

20-Jan-38

N/A

N/A

2-A-6

36,249,000.00

28,397,599.94

3,092.06

129,046.63

0.00

129,046.63

0.00

0.00

0.00

28,265,461.25

20-Jan-38

N/A

N/A

2-A-7

113,789,000.00

89,142,721.15

0.00

0.00

0.00

0.00

0.00

0.00

0.00

88,727,925.4720-Jan-38

N/A

N/A

3-A-1

69,018,000.00

63,709,505.24

9,761.06

628,772.49

0.00

628,772.49

0.00

0.00

0.00

63,070,971.69

20-Jan-38

N/A

N/A

3-A-2

2,879,000.00

2,657,562.75

407.17

26,228.460.00

26,228.46

0.00

0.00

0.00

2,630,927.12

20-Jan-38

N/A

N/A

3-A-3

39,257,000.00

35,231,056.87

7,402.75

476,858.77

0.00

476,858.77

0.00

0.00

0.00

34,746,795.35

20-Jan-38

N/A

N/A

3-A-4

13,086,000.00

13,086,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13,086,000.00

20-Jan-38

N/A

N/A

3-A-5

52,343,000.00

48,317,056.87

7,402.75

476,858.77

0.00

476,858.77

0.00

0.00

0.00

47,832,795.35

20-Jan-38

N/A


32/107

N/A

3-A-6

19,554,000.00

18,050,011.12

2,765.48

178,142.18

0.00

178,142.18

0.00

0.00

0.00

17,869,103.46

20-Jan-38

N/A

N/A

3-A-7

16,675,000.00

15,392,448.37

2,358.31

151,913.72

0.00

151,913.72

0.00

0.00

0.00

15,238,176.34

20-Jan-38

N/A

N/A

B-1

11,125,000.00

11,113,027.82

1,438.33

0.00

0.00

0.000.00

0.00

0.00

11,111,589.49

20-Jan-38

N/A

N/A

B-2

4,706,000.00

4,700,935.63

608.43

0.00

0.00

0.00

0.00

0.00

0.00

4,700,327.20

20-Jan-38

N/A

N/A

B-35,134,000.00

5,128,475.04

663.77

0.00

0.00

0.00

0.00

0.00

0.00

5,127,811.27

20-Jan-38

N/A

N/A

B-4

4,279,000.00

4,274,395.15

553.22

0.00

0.00

0.00

0.00

0.00

0.00

4,273,841.93

20-Jan-38

N/A

N/A

B-5

2,994,000.00

2,990,778.00

387.09

0.00

0.00

0.00

0.00

0.00

0.00

2,990,390.91

20-Jan-38

N/A

N/A


Mortgage Pass-Through Certificates,Series 2008-A


Bond Principal Reconciliation- - - - - - - - - - L o s s e s - - - - - - - - - -


33/107

- Credit Support -

Class

Original Class

Certificate Balance

Beginning Class

Ceritificate Balance

(1)

Scheduled Principal

Payment

Unscheduled

Principal

Payment

(1)

Prior

Loss

Reimburs.

Current

Losses

Current

Principal

Prepayments

(1)


(1)

(1)

For the Exchangeable REMIC Certificates this represents the Class Certificate Balance, and Exchangeable Class Certificates represent the Maximum Class Certificate Balance, for IO Bonds this represents the

Notional Amount.

Cumulative

Losses

Ending

Class Certificate

Balance

(1)

Rated

Final

MaturityOriginal

Page 15 of 71

17-Oct-2008 10:13




Series 2008-A


Bond Principal ReconciliationB-6

2,995,000.00

2,991,776.93

387.22

0.00

0.00

0.00

0.00

0.00

0.002,991,389.71

20-Jan-38

N/A

N/A

B-7

1,712,122.00

1,710,280.51

221.36

0.00

0.00

0.00

0.00

0.00

199.51

1,710,059.15

20-Jan-38

N/A

N/A

Total

2,263,978,222.00

1,742,208,583.14

226,393.78

18,212,832.66

0.00

18,212,832.66

0.00

0.00

199.51

1,723,769,356.70

- - - - - - - - - - L o s s e s - - - - - - - - - -

- Credit Support -

Class

Original Class

Certificate Balance

Beginning Class

Ceritificate Balance

(1)

Scheduled Principal

Payment

Unscheduled

Principal

Payment

(1)

Prior

Loss

Reimburs.

Current

Losses

Current

Principal


34/107

Prepayments

(1)


(1)

(1)

For the Exchangeable REMIC Certificates this represents the Class Certificate Balance, and Exchangeable Class Certificates represent the Maximum Class Certificate Balance, for IO Bonds this represents the

Notional Amount.

Cumulative

Losses

Ending

Class Certificate

Balance

(1)

RatedFinal

Maturity

Original

Page 16 of 71

17-Oct-2008 10:13


From

To

From

To

Current Total



Series 2008-A


Current Period Bond Exchange DetailPeriod

ClassNam

e

From

Class

Nam

e

To

Exchange

Amount

- - - - - - M a x i m u m C l a s s B a l a n c e - - - - - -

- - - - P a s s T h r o u g h R a t e - - - -

Resulting Interest

Payment

Resulting Principal

Payment

Resulting

Shortfall

No Bond Exchanges Reported for the Current Period

Page 17 of 7117-Oct-2008 10:13


Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

20-Oct-08

878

616,588,742

15

10,183,481

13

8,937,257

23

15,249,767

1

464,000

6

3,880,000

0

0

22-Sep-08

897

630,544,407

14

10,412,455

7

3,999,787

21

14,311,841

1

464,000

4

2,366,000


35/107

0

0

20-Aug-08

911

641,112,319

13

7,879,388

9

7,571,843

18

10,919,209

1

464,000

3

1,649,000

0

0

21-Jul-08

924

651,460,001

13

9,771,006

12

7,555,915

11

6,812,909

1

464,000

3

1,649,000

0

0

20-Jun-08

946

668,839,346

17

10,407,035

5

2,913,497

11

6,657,909

0

0

0

0

0

0

20-May-08

980

693,739,412

159,844,898

5

3,070,349

7

4,043,560

0

0

0

0

0

0

21-Apr-08

1,024

727,862,646

13

8,665,464

4

2,386,560

42,113,000

0

0

0

0

0

0

20-Mar-08

1,074

767,482,435

16

11,616,103

4

2,113,000

0

0

0

0

00

0

0

20-Feb-08

1,157


36/107

831,095,719

10

5,835,300

0

0

0

0

0

0

0

0

0

0

20-Oct-08

93.80%

94.09%

1.60%

1.55%

1.39%

1.36%

2.46%

2.33%

0.11%

0.07%

0.64%

0.59%

0.00%

0.00%

22-Sep-08

95.02%

95.23%

1.48%

1.57%

0.74%

0.60%

2.22%

2.16%

0.11%

0.07%

0.42%

0.36%

0.00%

0.00%

20-Aug-08

95.39%

95.75%

1.36%

1.18%

0.94%

1.13%

1.88%1.63%

0.10%

0.07%

0.31%

0.25%

0.00%

0.00%

21-Jul-08

95.85%

96.13%

1.35%

1.44%

1.24%

1.11%

1.14%

1.01%

0.10%

0.07%

0.31%0.24%

0.00%

0.00%

20-Jun-08

96.63%

97.10%

1.74%

1.51%

0.51%

0.42%

1.12%

0.97%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-May-0897.32%

97.61%

1.49%

1.39%

0.50%


37/107

0.43%

0.70%

0.57%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21-Apr-08

97.99%

98.22%

1.24%

1.17%

0.38%

0.32%

0.38%

0.29%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Mar-08

98.17%

98.24%

1.46%

1.49%

0.37%

0.27%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Feb-08

99.14%

99.30%

0.86%

0.70%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%0.00%

0.00%

0.00%



Series 2008-A


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Total (All Loans)

Total (All Loans)DelinquencyBalances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 18 of 71

17-Oct-2008 10:13




Series 2008-A


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)Count

Balance

Count

Balance

CountBalance

Count

Balance

Count

Balance


38/107

Count

Balance

Count

Balance

20-Oct-08

605

428,330,873

7

5,569,952

12

8,341,257

20

12,476,205

0

0

6

3,880,000

0

0

22-Sep-08

615

437,135,868

12

9,117,551

7

3,999,787

18

11,538,278

0

0

4

2,366,000

0

0

20-Aug-08

628

446,731,754

12

7,323,888

7

5,408,840

16

9,691,149

0

0

2

1,046,000

0

0

21-Jul-08

640456,091,617

11

7,608,003

10

5,978,415

10

6,202,349

0

0

2

1,046,000

0

0

20-Jun-08

654

467,003,243

16

9,789,535

52,913,497

9

5,444,349

0

0

0

0

0

0

20-May-08

685

489,072,151

13

8,810,409

4

2,614,349

5

2,830,000

00

0

0

0

0


39/107

21-Apr-08

718

515,663,602

13

8,665,464

2

1,320,000

3

1,510,000

0

0

0

0

0

0

20-Mar-08

763

552,718,371

12

8,349,852

3

1,510,000

0

0

0

0

0

0

0

0

20-Feb-08

830

601,678,875

6

3,321,300

0

0

0

0

0

0

0

0

0

0

20-Oct-08

93.08%

93.40%

1.08%

1.21%

1.85%1.82%

3.08%

2.72%

0.00%

0.00%

0.92%

0.85%

0.00%

0.00%

22-Sep-08

93.75%

94.18%

1.83%

1.96%

1.07%

0.86%

2.74%

2.49%

0.00%0.00%

0.61%

0.51%

0.00%

0.00%

20-Aug-08

94.44%

95.01%

1.80%

1.56%

1.05%

1.15%

2.41%

2.06%

0.00%

0.00%

0.30%

0.22%

0.00%0.00%

21-Jul-08

95.10%

95.63%

1.63%


40/107

1.60%

1.49%

1.25%

1.49%

1.30%

0.00%

0.00%

0.30%

0.22%

0.00%

0.00%

20-Jun-08

95.61%

96.26%

2.34%

2.02%

0.73%

0.60%

1.32%

1.12%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-May-08

96.89%

97.17%

1.84%

1.75%

0.57%

0.52%

0.71%

0.56%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21-Apr-08

97.55%

97.82%

1.77%

1.64%

0.27%

0.25%

0.41%

0.29%

0.00%0.00%

0.00%

0.00%

0.00%

0.00%

20-Mar-08

98.07%

98.25%

1.54%

1.48%

0.39%

0.27%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%0.00%

20-Feb-08

99.28%

99.45%

0.72%

0.55%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

Group 1Delinq 3+ Months

Bankruptcy

Foreclosure

RE

O

Distribution

Date


41/107

Current

Delinq 1 Month

Delinq 2 Months

Group 1DelinquencyBalances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 19 of 71

17-Oct-2008 10:13




Series 2008-A



Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

20-Oct-08

173

120,870,5307

4,033,529

1

596,000

2

2,163,002

1

464,000

0

0

0

0

22-Sep-08

180

124,775,590

2

1,294,904

0

02

2,163,002

1

464,000

0

0

0

0

20-Aug-08

181

125,726,031

1

555,500

2

2,163,002

1

617,500

1

464,0001

603,000

0

0

21-Jul-08

182

126,485,206

2

2,163,002

2

1,577,500

0

0

1

464,000

1

603,000

0

020-Jun-08

189

131,935,210

1

617,500


42/107

0

0

1

603,000

0

0

0

0

0

0

20-May-08

191

134,088,658

2

1,034,489

1

456,000

1

603,000

0

0

0

0

0

0

21-Apr-08

199

139,909,073

0

0

1

456,000

1

603,000

0

0

0

0

0

0

20-Mar-08

204

142,438,929

3

2,655,691

1

603,000

0

0

0

00

0

0

0

20-Feb-08

217

154,660,108

4

2,514,000

0

0

0

0

0

0

0

0

0

020-Oct-08

94.02%

94.34%

3.80%

3.15%

0.54%

0.47%

1.09%

1.69%

0.54%

0.36%

0.00%

0.00%

0.00%

0.00%

22-Sep-08

97.30%

96.95%

1.08%1.01%

0.00%

0.00%

1.08%

1.68%


43/107

0.54%

0.36%

0.00%

0.00%

0.00%

0.00%

20-Aug-08

96.79%

96.62%

0.53%

0.43%

1.07%

1.66%

0.53%

0.47%

0.53%

0.36%

0.53%

0.46%

0.00%

0.00%

21-Jul-08

96.81%

96.34%

1.06%

1.65%

1.06%

1.20%

0.00%

0.00%

0.53%

0.35%

0.53%

0.46%

0.00%

0.00%

20-Jun-08

98.95%

99.08%

0.52%

0.46%

0.00%

0.00%

0.52%

0.45%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%20-May-08

97.95%

98.46%

1.03%

0.76%

0.51%

0.33%

0.51%

0.44%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21-Apr-08

99.00%

99.25%

0.00%0.00%

0.50%

0.32%

0.50%

0.43%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Mar-08

98.08%

97.76%

1.44%

1.82%

0.48%

0.41%

0.00%0.00%

0.00%

0.00%

0.00%

0.00%


44/107

0.00%

0.00%

20-Feb-08

98.19%

98.40%

1.81%

1.60%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

RE

O

Group 2


Page 20 of 71

17-Oct-2008 10:13




Series 2008-A



Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

CountBalance

Count

Balance

20-Oct-08

100

67,387,339

1

580,000

0

0

1

610,560

0

0

0

0

0

0

22-Sep-08102

68,632,949

0

0

0

0

1

610,560

0

0

0

0

0

0

20-Aug-08

102

68,654,533

0

00

0

1

610,560

0


45/107

0

0

0

0

0

21-Jul-08

102

68,883,177

0

0

0

0

1

610,560

0

0

0

0

0

0

20-Jun-08

103

69,900,893

0

0

0

0

1

610,560

0

0

0

0

0

0

20-May-08

104

70,578,603

0

0

0

0

1

610,560

0

0

0

0

0

0

21-Apr-08107

72,289,972

0

0

1

610,560

0

0

0

0

0

0

0

0

20-Mar-08

107

72,325,135

1

610,5600

0

0

0

0

0

0

0

0

0

20-Feb-08

110

74,756,736

0

0

0

0

0

00

0

0

0

0


46/107

0

20-Oct-08

98.04%

98.26%

0.98%

0.85%

0.00%

0.00%

0.98%

0.89%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

22-Sep-08

99.03%

99.12%

0.00%

0.00%

0.00%

0.00%

0.97%

0.88%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Aug-08

99.03%

99.12%

0.00%

0.00%

0.00%

0.00%

0.97%

0.88%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21-Jul-08

99.03%

99.12%

0.00%

0.00%0.00%

0.00%

0.97%

0.88%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Jun-08

99.04%

99.13%

0.00%

0.00%

0.00%

0.00%

0.96%

0.87%0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-May-08

99.05%

99.14%

0.00%

0.00%

0.00%

0.00%

0.95%

0.86%

0.00%

0.00%

0.00%

0.00%0.00%

0.00%

21-Apr-08

99.07%

99.16%


47/107

0.00%

0.00%

0.93%

0.84%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Mar-08

99.07%

99.16%

0.93%

0.84%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Feb-08

100.00%

100.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Group 3


Page 21 of 71

17-Oct-2008 10:13


#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

20-Oct-08

0

0

0

0

0

0

6

3,880,000

0

00

0

0

0

0

0


48/107

1

464,000

0

0

0

0

0

0

22-Sep-08

0

0

0

0

0

0

4

2,366,000

0

0

0

0

0

0

0

0

1

464,000

0

0

0

0

0

0

20-Aug-08

0

00

0

0

0

3

1,649,000

0

0

0

0

0

0

0

0

1

464,000

0

0

0

0

0

021-Jul-08

0

0

0

0

0

0

3

1,649,000

0

0

0

0

0

0

0

0

0

0

1

464,000

0

0

0

0

20-Jun-08

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0


49/107

20-May-08

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

21-Apr-08

0

0

0

0

0

0

0

0

0

00

0

0

0

0

0

0

0

0

0

0

0

0

0

20-Mar-08

0

0

0

0

0

0

00

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

20-Feb-08

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

20-Oct-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.64%


50/107

0.59%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.11%

0.07%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

22-Sep-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.42%

0.36%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.11%

0.07%0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Aug-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.31%

0.25%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%0.00%

0.10%

0.07%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21-Jul-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.31%

0.24%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.10%

0.07%

0.00%

0.00%

0.00%

0.00%

20-Jun-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%


51/107

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-May-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21-Apr-08

0.00%0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%0.00%

20-Mar-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Feb-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%


52/107

0.00%



Series 2008-A


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Total (All Loans)

Total (All Loans)

61-90 Days

90 + Days

Current

31-60 Days

Page 22 of 71

17-Oct-2008 10:13




Series 2008-A


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#Balance

#

Balance

20-Oct-08

0

0

0

0

0

0

6

3,880,000

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

22-Sep-08

0

0

0

0

0

0

4

2,366,000

0

0

0

0

0

0

0

0

0

0

0

0

0


53/107

0

0

0

20-Aug-08

0

0

0

0

0

0

2

1,046,000

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

21-Jul-08

0

0

0

0

0

0

21,046,000

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

20-Jun-08

0

0

0

00

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

20-May-08

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

21-Apr-08

0

0

0

0


54/107

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

20-Mar-08

0

0

0

0

0

0

0

0

0

0

0

0

0

0

00

0

0

0

0

0

0

0

0

20-Feb-08

0

0

0

0

0

0

0

0

0

0

0

00

0

0

0

0

0

0

0

0

0

0

0

20-Oct-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.92%

0.85%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

22-Sep-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.61%

0.51%

0.00%

0.00%

0.00%

0.00%


55/107

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-Aug-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.30%

0.22%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%0.00%

21-Jul-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.30%

0.22%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%0.00%

0.00%

0.00%

0.00%

20-Jun-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20-May-08

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

7/31/2019 BOA - Banc of America Mortgage Securities 2008-A IRS REMIC Pass

boa - banc of america mortgage securities 2008-a irs remic pass through trust - pdf

Documents