8-K 1 baa0306.txt AUGUST 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): August 25, 2004 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-05 54-2121750 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2004 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the August 25, 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 ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 8/26/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the August 25, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 67/3031/04 Distribution Date: 78/2625/04 BAA Series: 2003-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution CB-1 05948KDH9 SEN 5.50000% ~~284~~279,~~992~~142,~~580~~038.7190 1,~~306~~279,~~215~~400.9794 5,~~850~~966,~~541~~230.8039 CB-WIO 05948KDK2 SEN 0.~~39022~~38932% 0.00 7674,~~741~~832.0938 0.00 CB-R 05948KDJ5 SEN 5.50000% 0.00 0.00 0.00 NC-1 05948KDL0 SEN 5.00000% 3332,~~417~~378,~~829~~233.0227 ~~139~~134,~~240~~909.9530 1,~~039~~434,~~595~~063.7488 NC-2 05948KDM8 SEN 8.00000% 6,~~683~~475,~~565~~646.8065 4443,~~557~~170.1098 ~~207~~286,~~919~~812.1578 NC-3 05948KDN6 SEN 5.50000% 2,000,000.00 9,166.67 0.00 NC-4 05948KDP1 SEN 5.50000% 2,000,000.00 9,166.67 0.00 NC-5 05948KDQ9 SEN 5.50000% 2,000,000.00 9,166.67 0.00 NC-WIO 05948KDR7 SEN 0.~~31733~~31374% 0.00 11,~~632~~176.7505 0.00 2-A-1 05948KDZ9 SEN 4.75000% 8785,~~266~~916,~~238~~684.9653 ~~345~~340,~~428~~086.8780 1,~~349~~803,~~554~~744.4394 2-A-WIO 05948KEA3 SEN 0.~~55896~~55889% 0.00 3534,~~103~~497.0835 0.00 A-PO 05948KDS5 STP 0.00000% 2,~~022~~007,~~592~~243.1420 0.00 158,~~348~~626.9401 1-B-1 05948KDT3 SUB 5.50000% 8,~~511~~501,~~289~~972.6747 3938,~~010~~967.0837 9,~~317~~382.2177 1-B-2 05948KDU0 SUB 5.50000% 3,~~959~~954,~~084~~750.2226 18,~~145~~125.8094 4,~~333~~364.9646 1-B-3 05948KDV8 SUB 5.50000% 1,~~978~~975,~~059~~893.3195 9,~~066~~056.1118 2,~~165~~180.3660 1-B-4 05948KEB1 SUB 5.50000% 1,~~980~~977,~~036~~868.3886 9,~~075~~065.1723 2,~~167~~182.5278 1-B-5 05948KEC9 SUB 5.50000% 1,~~384~~383,~~938~~422.0800 6,~~347~~340.6368 1,~~516~~526.0874 1-B-6 05948KED7 SUB 5.50000% 1,~~584~~583,~~806~~071.0922 7,~~263~~255.6974 1,~~734~~747.8708 2-B-1 05948KDW6 SUB 4.75000% 1,~~088~~083,~~264~~688.1318 4,~~307~~289.7160 4,~~575~~603.9520 2-B-2 05948KDX4 SUB 4.75000% ~~346~~345,~~483~~026.3949 1,~~371~~365.5073 1,~~456~~465.9058 2-B-3 05948KDY2 SUB 4.75000% ~~346~~345,~~483~~026.3949 1,~~371~~365.5073 1,~~456~~465.9058 2-B-4 05948KEE5 SUB 4.75000% ~~197~~196,~~170~~341.1104 ~~780~~777.4718 ~~829~~834.0600 2-B-5 05948KEF2 SUB 4.75000% 99,~~542~~123.1963 ~~394~~392.0236 ~~418~~421.5605 2-B-6 05948KEG0 SUB 4.75000% ~~148~~147,~~603~~978.0924 ~~588~~585.2275 ~~624~~628.8557 SES 05948KEH8 SEN 0.00000% 0.00 7879,~~642~~071.5754 0.00 Totals ~~442~~433,~~007~~514,~~566~~009.6838 2,~~162~~122,~~784~~232.2984 89,~~493~~530,~~557~~280.2841

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses CB-1 0.00 ~~279~~273,~~142~~175,~~038~~808.9052 7,~~156~~245,~~757~~631.7733 0.00 CB-WIO 0.00 0.00 7674,~~741~~832.0938 0.00 CB-R 0.00 0.00 0.00 0.00 NC-1 0.00 3230,~~378~~944,~~233~~169.2740 1,~~178~~568,~~836~~973.6918 0.00 NC-2 0.00 6,~~475~~188,~~646~~833.6588 ~~252~~329,~~476~~983.2576 0.00 NC-3 0.00 2,000,000.00 9,166.67 0.00 NC-4 0.00 2,000,000.00 9,166.67 0.00 NC-5 0.00 2,000,000.00 9,166.67 0.00 NC-WIO 0.00 0.00 11,~~632~~176.7505 0.00 2-A-1 0.00 8584,~~916~~112,~~684~~939.5359 12,~~694~~143,~~983~~831.3074 0.00 2-A-WIO 0.00 0.00 3534,~~103~~497.0835 0.00 A-PO 0.00 21,~~007~~998,~~243~~617.2019 158,~~348~~626.9401 0.00 1-B-1 0.00 8,~~501~~492,~~972~~589.4769 48,~~327~~350.2914 0.00 1-B-2 0.00 3,~~954~~950,~~750~~385.2680 22,~~479~~490.7640 0.00 1-B-3 0.00 1,~~975~~973,~~893~~713.9535 11,~~231~~236.4778 0.00 1-B-4 0.00 1,~~977~~975,~~868~~686.8608 11,~~242~~248.6901 0.00 1-B-5 0.00 1,~~383~~381,~~422~~895.0026 7,~~863~~867.7142 0.00 1-B-6 0.00 1,~~583~~581,~~071~~324.2215 89,~~998~~002.5682 0.00 2-B-1 0.00 1,~~083~~079,~~688~~084.1897 8,~~883~~892.6680 0.00 2-B-2 0.00 ~~345~~343,~~026~~560.4992 2,~~828~~831.4031 0.00 2-B-3 0.00 ~~345~~343,~~026~~560.4992 2,~~828~~831.4031 0.00 2-B-4 0.00 ~~196~~195,~~341~~507.04 1,~~609~~611.5318 0.00 2-B-5 0.00 9998,~~123~~702.6358 ~~812~~813.5841 0.00 2-B-6 0.00 147,~~978~~349.2467 1,~~213~~214.0732 0.00 SES 0.00 0.00 7879,~~642~~071.5754 0.00 Totals 0.00 ~~433~~423,~~514~~983,~~009~~729.3801 1011,~~656~~652,~~341~~513.5725 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) CB-1 323,459,000.00 ~~284~~279,~~992~~142,~~580~~038.7190 ~~312~~308,~~477~~533.0580 5,~~538~~657,~~064~~696.7559 0.00 0.00 CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00 CB-R 100.00 0.00 0.00 0.00 0.00 0.00 NC-1 41,307,500.00 3332,~~417~~378,~~829~~233.0227 4140,~~662~~880.3668 ~~997~~1,~~933~~393,183.3820 0.00 0.00 NC-2 8,261,500.00 6,~~683~~475,~~565~~646.8065 8,~~332~~176.4714 ~~199~~278,~~586~~636.6864 0.00 0.00 NC-3 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 NC-4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 NC-5 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 NC-WIO 0.00 0.00 0.00 0.00 0.00 0.00 2-A-1 100,612,000.00 8785,~~266~~916,~~238~~684.9653 ~~366~~364,~~938~~949.5080 ~~982~~1,~~615~~438,795.9314 0.00 0.00 2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 A-PO 2,211,773.59 2,~~022~~007,~~592~~243.1420 3,~~886~~891.3401 114,~~462~~735.6100 0.00 0.00 1-B-1 8,610,000.00 8,~~511~~501,~~289~~972.6747 9,~~317~~382.2177 0.00 0.00 0.00 1-B-2 4,005,000.00 3,~~959~~954,~~084~~750.2226 4,~~333~~364.9646 0.00 0.00 0.00 1-B-3 2,001,000.00 1,~~978~~975,~~059~~893.3195 2,~~165~~180.3660 0.00 0.00 0.00 1-B-4 2,003,000.00 1,~~980~~977,~~036~~868.3886 2,~~167~~182.5278 0.00 0.00 0.00 1-B-5 1,401,000.00 1,~~384~~383,~~938~~422.0800 1,~~516~~526.0874 0.00 0.00 0.00 1-B-6 1,603,186.00 1,~~584~~583,~~806~~071.0922 1,~~734~~747.8708 0.00 0.00 0.00 2-B-1 1,137,000.00 1,~~088~~083,~~264~~688.1318 4,~~575~~603.9520 0.00 0.00 0.00 2-B-2 362,000.00 ~~346~~345,~~483~~026.3949 1,~~456~~465.9058 0.00 0.00 0.00 2-B-3 362,000.00 ~~346~~345,~~483~~026.3949 1,~~456~~465.9058 0.00 0.00 0.00 2-B-4 206,000.00 ~~197~~196,~~170~~341.1104 ~~829~~834.0600 0.00 0.00 0.00 2-B-5 104,000.00 99,~~542~~123.1963 ~~418~~421.5605 0.00 0.00 0.00 2-B-6 155,258.00 ~~148~~147,~~603~~978.0924 ~~624~~628.8557 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 503,801,317.59 ~~442~~433,~~007~~514,~~566~~009.6838 ~~763~~757,~~893~~233.9484 78,~~729~~773,~~663~~046.3557 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 CB-1 5,~~850~~966,~~541~~230.8039 ~~279~~273,~~142~~175,~~038~~808.9052 0.~~86299048~~84454539 5,~~850~~966,~~541~~230.8039 CB-WIO 0.00 0.00 0.00000000 0.00 CB-R 0.00 0.00 0.00000000 0.00 NC-1 1,~~039~~434,~~595~~063.7488 3230,~~378~~944,~~233~~169.2740 0.~~78383425~~74911746 1,~~039~~434,~~595~~063.7488 NC-2 ~~207~~286,~~919~~812.1578 6,~~475~~188,~~646~~833.6588 0.~~78383425~~74911746 ~~207~~286,~~919~~812.1578 NC-3 0.00 2,000,000.00 1.00000000 0.00 NC-4 0.00 2,000,000.00 1.00000000 0.00 NC-5 0.00 2,000,000.00 1.00000000 0.00 NC-WIO 0.00 0.00 0.00000000 0.00 2-A-1 1,~~349~~803,~~554~~744.4394 8584,~~916~~112,~~684~~939.5359 0.~~85394073~~83601300 1,~~349~~803,~~554~~744.4394 2-A-WIO 0.00 0.00 0.00000000 0.00 A-PO 158,~~348~~626.9401 21,~~007~~998,~~243~~617.2019 0.~~90752652~~90362648 158,~~348~~626.9401 1-B-1 9,~~317~~382.2177 8,~~501~~492,~~972~~589.4769 0.~~98745325~~98636349 9,~~317~~382.2177 1-B-2 4,~~333~~364.9646 3,~~954~~950,~~750~~385.2680 0.~~98745325~~98636350 4,~~333~~364.9646 1-B-3 2,~~165~~180.3660 1,~~975~~973,~~893~~713.9535 0.~~98745325~~98636349 2,~~165~~180.3660 1-B-4 2,~~167~~182.5278 1,~~977~~975,~~868~~686.8608 0.~~98745325~~98636349 2,~~167~~182.5278 1-B-5 1,~~516~~526.0874 1,~~383~~381,~~422~~895.0026 0.~~98745325~~98636350 1,~~516~~526.0874 1-B-6 1,~~734~~747.8708 1,~~583~~581,~~071~~324.2215 0.~~98745325~~98636350 1,~~734~~747.8708 2-B-1 4,~~575~~603.9520 1,~~083~~079,~~688~~084.1897 0.~~95311186~~94906330 4,~~575~~603.9520 2-B-2 1,~~456~~465.9058 ~~345~~343,~~026~~560.4992 0.~~95311185~~94906331 1,~~456~~465.9058 2-B-3 1,~~456~~465.9058 ~~345~~343,~~026~~560.4992 0.~~95311185~~94906331 1,~~456~~465.9058 2-B-4 ~~829~~834.0600 ~~196~~195,~~341~~507.04 0.~~95311184~~94906330 ~~829~~834.0600 2-B-5 ~~418~~421.5605 9998,~~123~~702.6358 0.~~95311183~~94906327 ~~418~~421.5605 2-B-6 ~~624~~628.8557 147,~~978~~349.2467 0.~~95311185~~94906330 ~~624~~628.8557 SES 0.00 0.00 0.00000000 0.00 Totals 89,~~493~~530,~~557~~280.2841 ~~433~~423,~~514~~983,~~009~~729.3801 0.~~86048606~~84156931 89,~~493~~530,~~557~~280.2841

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion CB-1 323,459,000.00 ~~881~~862.~~07791315~~99048380 0.~~96604840~~95385752 17.~~12138092~~49123255 0.00000000 CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 CB-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 41,307,500.00 ~~809~~783.~~00148932~~83424971 10.~~00859069~~98966725 2433.~~15864867~~72712461 0.00000000 NC-2 8,261,500.00 ~~809~~783.~~00148883~~83424923 10.~~00859045~~98966774 2433.~~15864916~~72712461 0.00000000 NC-3 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 NC-4 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 NC-5 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 NC-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 100,612,000.00 ~~867~~853.~~35418201~~94072804 3.~~64706496~~62729893 914.~~76638900~~30043275 0.00000000 2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-PO 2,211,773.59 ~~914~~907.~~46617735~~52652490 1.~~75711475~~75922618 52.~~18254221~~14081587 0.00000000 1-B-1 8,610,000.00 ~~988~~987.~~53538560~~45324855 1.~~08213821~~08975261 0.00000000 0.00000000 1-B-2 4,005,000.00 ~~988~~987.~~53538577~~45324844 1.~~08213733~~08975281 0.00000000 0.00000000 1-B-3 2,001,000.00 ~~988~~987.~~53538731~~45324838 1.~~08213893~~08975512 0.00000000 0.00000000 1-B-4 2,003,000.00 ~~988~~987.~~53538692~~45325012 1.~~08213679~~08975537 0.00000000 0.00000000 1-B-5 1,401,000.00 ~~988~~987.~~53538901~~45324768 1.~~08214133~~08975018 0.00000000 0.00000000 1-B-6 1,603,186.00 ~~988~~987.~~53538516~~45324622 1.~~08213894~~08975503 0.00000000 0.00000000 2-B-1 1,137,000.00 ~~957~~953.~~13643799~~11185576 4.~~02458223~~04854881 0.00000000 0.00000000 2-B-2 362,000.00 ~~957~~953.~~13643646~~11185083 4.~~02458564~~04856354 0.00000000 0.00000000 2-B-3 362,000.00 ~~957~~953.~~13643646~~11185083 4.~~02458564~~04856354 0.00000000 0.00000000 2-B-4 206,000.00 ~~957~~953.~~13645631~~11184466 4.~~02456311~~04854369 0.00000000 0.00000000 2-B-5 104,000.00 ~~957~~953.~~13644231~~11182692 4.~~02461538~~04855769 0.00000000 0.00000000 2-B-6 155,258.00 ~~957~~953.~~13644385~~11185253 4.~~02459133~~04855144 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 CB-1 0.00000000 18.~~08742932~~44509007 ~~862~~844.~~99048380~~54539376 0.~~86299048~~84454539 18.~~08742932~~44509007 CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 0.00000000 2534.~~16723936~~71679187 ~~783~~749.~~83424971~~11745809 0.~~78383425~~74911746 2534.~~16723936~~71679187 NC-2 0.00000000 2534.~~16723961~~71679235 ~~783~~749.~~83424923~~11745809 0.~~78383425~~74911746 2534.~~16723961~~71679235 NC-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 NC-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 NC-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 NC-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1317.~~41345396~~92773168 ~~853~~836.~~94072804~~01299636 0.~~85394073~~83601300 1317.~~41345396~~92773168 2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-PO 0.00000000 63.~~93965244~~90004205 ~~907~~903.~~52652490~~62648285 0.~~90752652~~90362648 63.~~93965244~~90004205 1-B-1 0.00000000 1.~~08213821~~08975261 ~~987~~986.~~45324855~~36349477 0.~~98745325~~98636349 1.~~08213821~~08975261 1-B-2 0.00000000 1.~~08213733~~08975281 ~~987~~986.~~45324844~~36349563 0.~~98745325~~98636350 1.~~08213733~~08975281 1-B-3 0.00000000 1.~~08213893~~08975512 ~~987~~986.~~45324838~~36349325 0.~~98745325~~98636349 1.~~08213893~~08975512 1-B-4 0.00000000 1.~~08213679~~08975537 ~~987~~986.~~45325012~~36349476 0.~~98745325~~98636349 1.~~08213679~~08975537 1-B-5 0.00000000 1.~~08214133~~08975018 ~~987~~986.~~45324768~~36349750 0.~~98745325~~98636350 1.~~08214133~~08975018 1-B-6 0.00000000 1.~~08213894~~08975503 ~~987~~986.~~45324622~~36349744 0.~~98745325~~98636350 1.~~08213894~~08975503 2-B-1 0.00000000 4.~~02458223~~04854881 ~~953~~949.~~11185576~~06329815 0.~~95311186~~94906330 4.~~02458223~~04854881 2-B-2 0.00000000 4.~~02458564~~04856354 ~~953~~949.~~11185083~~06331492 0.~~95311185~~94906331 4.~~02458564~~04856354 2-B-3 0.00000000 4.~~02458564~~04856354 ~~953~~949.~~11185083~~06331492 0.~~95311185~~94906331 4.~~02458564~~04856354 2-B-4 0.00000000 4.~~02456311~~04854369 ~~953~~949.~~11184466~~06330097 0.~~95311184~~94906330 4.~~02456311~~04854369 2-B-5 0.00000000 4.~~02461538~~04855769 ~~953~~949.~~11182692~~06326923 0.~~95311183~~94906327 4.~~02461538~~04855769 2-B-6 0.00000000 4.~~02459133~~04855144 ~~953~~949.~~11185253~~06330109 0.~~95311185~~94906330 4.~~02459133~~04855144 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 CB-1 323,459,000.00 5.50000% ~~284~~279,~~992~~142,~~580~~038.7190 1,~~306~~279,~~215~~401.9901 0.00 0.00 CB-WIO 0.00 0.~~39022~~38932% ~~235~~230,~~991~~653,~~818~~158.8261 7674,~~741~~832.0938 0.00 0.00 CB-R 100.00 5.50000% 0.00 0.00 0.00 0.00 NC-1 41,307,500.00 5.00000% 3332,~~417~~378,~~829~~233.0227 ~~139~~134,~~240~~909.9531 0.00 0.00 NC-2 8,261,500.00 8.00000% 6,~~683~~475,~~565~~646.8065 4443,~~557~~170.1198 0.00 0.00 NC-3 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00 NC-4 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00 NC-5 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00 NC-WIO 0.00 0.~~31733~~31374% 4342,~~989~~746,~~872~~321.3269 11,~~632~~176.7505 0.00 0.00 2-A-1 100,612,000.00 4.75000% 8785,~~266~~916,~~238~~684.9653 ~~345~~340,~~428~~086.8688 0.00 0.00 2-A-WIO 0.00 0.~~55896~~55889% 7574,~~361~~070,~~017~~315.5076 3534,~~103~~497.0835 0.00 0.00 A-PO 2,211,773.59 0.00000% 2,~~022~~007,~~592~~243.1420 0.00 0.00 0.00 1-B-1 8,610,000.00 5.50000% 8,~~511~~501,~~289~~972.6747 3938,~~010~~967.0837 0.00 0.00 1-B-2 4,005,000.00 5.50000% 3,~~959~~954,~~084~~750.2226 18,~~145~~125.8094 0.00 0.00 1-B-3 2,001,000.00 5.50000% 1,~~978~~975,~~059~~893.3195 9,~~066~~056.1118 0.00 0.00 1-B-4 2,003,000.00 5.50000% 1,~~980~~977,~~036~~868.3886 9,~~075~~065.1723 0.00 0.00 1-B-5 1,401,000.00 5.50000% 1,~~384~~383,~~938~~422.0800 6,~~347~~340.6368 0.00 0.00 1-B-6 1,603,186.00 5.50000% 1,~~584~~583,~~806~~071.0922 7,~~263~~255.6974 0.00 0.00 2-B-1 1,137,000.00 4.75000% 1,~~088~~083,~~264~~688.1318 4,~~307~~289.7160 0.00 0.00 2-B-2 362,000.00 4.75000% ~~346~~345,~~483~~026.3949 1,~~371~~365.5073 0.00 0.00 2-B-3 362,000.00 4.75000% ~~346~~345,~~483~~026.3949 1,~~371~~365.5073 0.00 0.00 2-B-4 206,000.00 4.75000% ~~197~~196,~~170~~341.1104 ~~780~~777.4718 0.00 0.00 2-B-5 104,000.00 4.75000% 99,~~542~~123.1963 ~~394~~392.0236 0.00 0.00 2-B-6 155,258.00 4.75000% ~~148~~147,~~603~~978.0924 ~~588~~585.2275 0.00 0.00 SES 0.00 0.00000% ~~442~~433,~~007~~514,~~567~~009.2496 0.00 0.00 0.00 Totals 503,801,317.59 2,~~084~~043,~~141~~161.7446 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 CB-1 0.0207 0.00 1,~~306~~279,~~215~~400.9794 0.00 ~~279~~273,~~142~~175,~~038~~808.9052 CB-WIO 0.00 0.00 7674,~~741~~832.0938 0.00 ~~230~~225,~~653~~246,~~158~~709.6154 CB-R 0.00 0.00 0.00 0.00 0.00 NC-1 0.0001 0.00 ~~139~~134,~~240~~909.9530 0.00 3230,~~378~~944,~~233~~169.2740 NC-2 0.00 0.00 4443,~~557~~170.1098 0.00 6,~~475~~188,~~646~~833.6588 NC-3 0.00 0.00 9,166.67 0.00 2,000,000.00 NC-4 0.00 0.00 9,166.67 0.00 2,000,000.00 NC-5 0.00 0.00 9,166.67 0.00 2,000,000.00 NC-WIO 0.00 0.00 11,~~632~~176.7505 0.00 4241,~~746~~028,~~321~~197.6915 2-A-1 (0.~~01)~~08 0.00 ~~345~~340,~~428~~086.8780 0.00 8584,~~916~~112,~~684~~939.5359 2-A-WIO 0.00 0.00 3534,~~103~~497.0835 0.00 7472,~~070~~421,~~315~~452.7689 A-PO 0.00 0.00 0.00 0.00 21,~~007~~998,~~243~~617.2019 1-B-1 0.00 0.00 3938,~~010~~967.0837 0.00 8,~~501~~492,~~972~~589.4769 1-B-2 0.00 0.00 18,~~145~~125.8094 0.00 3,~~954~~950,~~750~~385.2680 1-B-3 0.00 0.00 9,~~066~~056.1118 0.00 1,~~975~~973,~~893~~713.9535 1-B-4 0.00 0.00 9,~~075~~065.1723 0.00 1,~~977~~975,~~868~~686.8608 1-B-5 0.00 0.00 6,~~347~~340.6368 0.00 1,~~383~~381,~~422~~895.0026 1-B-6 0.00 0.00 7,~~263~~255.6974 0.00 1,~~583~~581,~~071~~324.2215 2-B-1 0.00 0.00 4,~~307~~289.7160 0.00 1,~~083~~079,~~688~~084.1897 2-B-2 0.00 0.00 1,~~371~~365.5073 0.00 ~~345~~343,~~026~~560.4992 2-B-3 0.00 0.00 1,~~371~~365.5073 0.00 ~~345~~343,~~026~~560.4992 2-B-4 0.00 0.00 ~~780~~777.4718 0.00 ~~196~~195,~~341~~507.04 2-B-5 0.00 0.00 ~~394~~392.0236 0.00 9998,~~123~~702.6358 2-B-6 0.00 0.00 ~~588~~585.2275 0.00 147,~~978~~349.2467 SES 0.00 0.00 7879,~~642~~071.5754 0.00 ~~433~~423,~~514~~983,~~009~~729.9657 Totals 0.0116 0.00 2,~~162~~122,~~784~~232.2984 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 CB-1 323,459,000.00 5.50000% ~~881~~862.~~07791315~~99048380 43.~~03827375~~95537305 0.00000000 0.00000000 CB-WIO 0.00 0.~~39022~~38932% ~~877~~857.~~72863099~~87245572 0.~~28542452~~27832542 0.00000000 0.00000000 CB-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 41,307,500.00 5.00000% ~~809~~783.~~00148932~~83424971 3.~~37083944~~26597615 0.00000000 0.00000000 NC-2 8,261,500.00 8.00000% ~~809~~783.~~00148883~~83424923 5.~~39334382~~22556194 0.00000000 0.00000000 NC-3 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000 NC-4 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000 NC-5 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000 NC-WIO 0.00 0.~~31733~~31374% ~~823~~800.~~37712618~~10106080 0.~~21773512~~20918688 0.00000000 0.00000000 2-A-1 100,612,000.00 4.75000% ~~867~~853.~~35418201~~94072804 3.~~43327695~~38018209 0.00000000 0.00000000 2-A-WIO 0.00 0.~~55896~~55889% ~~863~~849.~~94251058~~14584065 0.~~40242348~~39547936 0.00000000 0.00000000 A-PO 2,211,773.59 0.00000% ~~914~~907.~~46617735~~52652490 0.00000000 0.00000000 0.00000000 1-B-1 8,610,000.00 5.50000% ~~988~~987.~~53538560~~45324855 4.~~53078746~~52582695 0.00000000 0.00000000 1-B-2 4,005,000.00 5.50000% ~~988~~987.~~53538577~~45324844 4.~~53078652~~52582772 0.00000000 0.00000000 1-B-3 2,001,000.00 5.50000% ~~988~~987.~~53538731~~45324838 4.~~53078961~~52582709 0.00000000 0.00000000 1-B-4 2,003,000.00 5.50000% ~~988~~987.~~53538692~~45325012 4.~~53078882~~52582626 0.00000000 0.00000000 1-B-5 1,401,000.00 5.50000% ~~988~~987.~~53538901~~45324768 4.~~53078515~~52582441 0.00000000 0.00000000 1-B-6 1,603,186.00 5.50000% ~~988~~987.~~53538516~~45324622 4.~~53078433~~52582545 0.00000000 0.00000000 2-B-1 1,137,000.00 4.75000% ~~957~~953.~~13643799~~11185576 3.~~78866315~~77273527 0.00000000 0.00000000 2-B-2 362,000.00 4.75000% ~~957~~953.~~13643646~~11185083 3.~~78867403~~77273481 0.00000000 0.00000000 2-B-3 362,000.00 4.75000% ~~957~~953.~~13643646~~11185083 3.~~78867403~~77273481 0.00000000 0.00000000 2-B-4 206,000.00 4.75000% ~~957~~953.~~13645631~~11184466 3.~~78868932~~77271845 0.00000000 0.00000000 2-B-5 104,000.00 4.75000% ~~957~~953.~~13644231~~11182692 3.~~78865385~~77269231 0.00000000 0.00000000 2-B-6 155,258.00 4.75000% ~~957~~953.~~13644385~~11185253 3.~~78866145~~77275245 0.00000000 0.00000000 SES 0.00 0.00000% ~~877~~860.~~34499950~~48605735 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 CB-1 0.~~00000006~~00000022 0.00000000 43.~~03827369~~95537283 0.00000000 ~~862~~844.~~99048380~~54539376 CB-WIO 0.00000000 0.00000000 0.~~28542452~~27832542 0.00000000 ~~857~~837.~~87245572~~76415211 CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NC-1 0.~~00000000~~00000024 0.00000000 3.~~37083944~~26597591 0.00000000 ~~783~~749.~~83424971~~11745809 NC-2 0.00000000 0.00000000 5.~~39334261~~22556194 0.00000000 ~~783~~749.~~83424923~~11745809 NC-3 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000 NC-4 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000 NC-5 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000 NC-WIO 0.00000000 0.00000000 0.~~21773512~~20918688 0.00000000 ~~800~~767.~~10106080~~94219397 2-A-1 (0.~~00000010)~~00000080 0.00000000 3.~~43327704~~38018129 0.00000000 ~~853~~836.~~94072804~~01299636 2-A-WIO 0.00000000 0.00000000 0.~~40242348~~39547936 0.00000000 ~~849~~830.~~14584065~~24319344 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~907~~903.~~52652490~~62648285 1-B-1 0.00000000 0.00000000 4.~~53078746~~52582695 0.00000000 ~~987~~986.~~45324855~~36349477 1-B-2 0.00000000 0.00000000 4.~~53078652~~52582772 0.00000000 ~~987~~986.~~45324844~~36349563 1-B-3 0.00000000 0.00000000 4.~~53078961~~52582709 0.00000000 ~~987~~986.~~45324838~~36349325 1-B-4 0.00000000 0.00000000 4.~~53078882~~52582626 0.00000000 ~~987~~986.~~45325012~~36349476 1-B-5 0.00000000 0.00000000 4.~~53078515~~52582441 0.00000000 ~~987~~986.~~45324768~~36349750 1-B-6 0.00000000 0.00000000 4.~~53078433~~52582545 0.00000000 ~~987~~986.~~45324622~~36349744 2-B-1 0.00000000 0.00000000 3.~~78866315~~77273527 0.00000000 ~~953~~949.~~11185576~~06329815 2-B-2 0.00000000 0.00000000 3.~~78867403~~77273481 0.00000000 ~~953~~949.~~11185083~~06331492 2-B-3 0.00000000 0.00000000 3.~~78867403~~77273481 0.00000000 ~~953~~949.~~11185083~~06331492 2-B-4 0.00000000 0.00000000 3.~~78868932~~77271845 0.00000000 ~~953~~949.~~11184466~~06330097 2-B-5 0.00000000 0.00000000 3.~~78865385~~77269231 0.00000000 ~~953~~949.~~11182692~~06326923 2-B-6 0.00000000 0.00000000 3.~~78866145~~77275245 0.00000000 ~~953~~949.~~11185253~~06330109 SES 0.00000000 0.00000000 0.~~15609838~~15694985 0.00000000 ~~860~~841.~~48605735~~56931369 (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 CB-PO 0.00000% 0.00 0.00 1,~~578~~565,~~521~~256.9334 1,~~565~~562,~~256~~724.3470 90.~~31456506~~16849061% NC-PO 0.00000% 0.00 0.00 57,~~298~~163.8441 57,~~163~~086.4166 98.~~26749409~~13555601% 2-A-PO 0.00000% 0.00 0.00 ~~386,771.37~~ 384,823.45 91378,805.~~51869153~~84 90.08758385% CB-SES 0.00000% ~~303,135,017.79~~ 297,253,049.07 291,265,999.13 0.00 0.00 8685.~~92919535~~17833212% NC-SES 0.00000% ~~48,992,992.53~~ 47,742,268.54 46,018,218.62 0.00 0.00 8178.~~61893488~~67154419% 2-SES 0.00000% ~~89,879,556.92~~ 88,518,692.35 86,699,511.82 0.00 0.00 8583.~~64219002~~88212556%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1011,~~653~~647,~~324~~521.4891 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2324,~~091~~680.5908 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1011,~~676~~672,~~416~~201.0799 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 2019,~~074~~688.5074 Payment of Interest and Principal 1011,~~656~~652,~~341~~513.5725 Total Withdrawals (Pool Distribution Amount) 1011,~~676~~672,~~416~~201.0799 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 18,~~416~~063.9808 Trustee Fee 1,~~657~~625.5266 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 2019,~~074~~688.5074

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 2 0 0 2 413,~~712~~295.4804 0.00 0.00 413,~~712~~295.4804 30 Days 1421 0 0 0 1421 2,~~520~~868,~~310~~824.8525 0.00 0.00 0.00 2,~~520~~868,~~310~~824.8525 60 Days 32 0 0 0 32 ~~288~~321,~~754~~603.5399 0.00 0.00 0.00 ~~288~~321,~~754~~603.5399 90 Days 1 0 10 0 21 ~~604~~123,~~475~~697.0504 0.00 ~~76,432~~0.4000 0.00 ~~680~~123,~~907~~697.4504 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 1 0 1 0.00 0.00 322,371.05 0.00 322,371.05 Totals 1824 2 21 0 2227 3,~~413~~314,~~540~~125.4328 413,~~712~~295.4804 ~~398~~322,~~803~~371.4505 0.00 4,~~226~~049,~~056~~791.3637 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.~~062422~~063391% 0.000000% 0.000000% 0.~~062422~~063391% 0.~~095290~~097335% 0.000000% 0.000000% 0.~~095290~~097335% 30 Days 0.~~436954~~665610% 0.000000% 0.000000% 0.000000% 0.~~436954~~665610% 0.~~580502~~675636% 0.000000% 0.000000% 0.000000% 0.~~580502~~675636% 60 Days 0.~~093633~~063391% 0.000000% 0.000000% 0.000000% 0.~~093633~~063391% 0.~~066509~~075741% 0.000000% 0.000000% 0.000000% 0.~~066509~~075741% 90 Days 0.~~031211~~031696% 0.000000% 0.~~031211~~000000% 0.000000% 0.~~062422~~031696% 0.~~139228~~029132% 0.000000% 0.~~017605~~000000% 0.000000% 0.~~156833~~029132% 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.~~031211~~031696% 0.000000% 0.~~031211~~031696% 0.000000% 0.000000% 0.~~074252~~075921% 0.000000% 0.~~074252~~075921% Totals 0.~~561798~~760697% 0.~~062422~~063391% 0.~~062422~~031696% 0.000000% 0.~~686642~~855784% 0.~~786239~~780508% 0.~~095290~~097335% 0.~~091856~~075921% 0.000000% 0.~~973385~~953765%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1CB -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 58,~~188~~127.0987 0.00 0.00 58,~~188~~127.0987 30 Days 10 0 0 0 10 1,~~380~~457,~~541~~697.9942 0.00 0.00 0.00 1,~~380~~457,~~541~~697.9942 60 Days 21 0 0 0 21 ~~243~~163,~~962~~537.7164 0.00 0.00 0.00 ~~243~~163,~~962~~537.7164 90 Days 1 0 0 1 0 1 123,697.04 0.00 0.00 ~~76,432.40~~ 0.00 76123,~~432~~697.4004 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 12 1 10 0 1413 1,~~624~~744,~~504~~932.7010 58,~~188~~127.0987 ~~76,432~~0.4000 0.00 1,~~759~~803,~~125~~059.1997 0-29 Days 0.~~045455~~046168% 0.000000% 0.000000% 0.~~045455~~046168% 0.~~019557~~019938% 0.000000% 0.000000% 0.~~019557~~019938% 30 Days 0.~~454545~~461681% 0.000000% 0.000000% 0.000000% 0.~~454545~~461681% 0.~~463993~~500004% 0.000000% 0.000000% 0.000000% 0.~~463993~~500004% 60 Days 0.~~090909~~046168% 0.000000% 0.000000% 0.000000% 0.~~090909~~046168% 0.~~081995~~056095% 0.000000% 0.000000% 0.000000% 0.~~081995~~056095% 90 Days 0.~~000000~~046168% 0.000000% 0.~~045455~~000000% 0.000000% 0.~~045455~~046168% 0.~~000000~~042429% 0.000000% 0.~~025689~~000000% 0.000000% 0.~~025689~~042429% 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.~~545455~~554017% 0.~~045455~~046168% 0.~~045455~~000000% 0.000000% 0.~~636364~~600185% 0.~~545988~~598528% 0.~~019557~~019938% 0.~~025689~~000000% 0.000000% 0.~~591233~~618467% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1NC -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 1 355,~~524~~167.3917 0.00 0.00 355,~~524~~167.3917 30 Days 1 0 0 0 1 ~~836~~422,~~344~~224.2343 0.00 0.00 0.00 ~~836~~422,~~344~~224.2343 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~604,475~~0.0500 0.00 0.00 0.00 ~~604,475~~0.0500 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 1 0 1 0.00 0.00 322,371.05 0.00 322,371.05 Totals 21 1 1 0 43 1422,~~440,819~~224.2843 355,~~524~~167.3917 322,371.05 0.00 21,~~118~~099,~~714~~762.7265 0-29 Days 01.~~970874~~000000% 0.000000% 0.000000% 01.~~970874~~000000% 0.~~743873~~770996% 0.000000% 0.000000% 0.~~743873~~770996% 30 Days 01.~~970874~~000000% 0.000000% 0.000000% 0.000000% 01.~~970874~~000000% 10.~~749904~~916564% 0.000000% 0.000000% 0.000000% 10.~~749904~~916564% 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.~~970874~~000000% 0.000000% 0.000000% 0.000000% 0.~~970874~~000000% 10.~~264758~~000000% 0.000000% 0.000000% 0.000000% 10.~~264758~~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% 01.~~970874~~000000% 0.000000% 01.~~970874~~000000% 0.000000% 0.000000% 0.~~674505~~699803% 0.000000% 0.~~674505~~699803% Totals 1.~~941748~~000000% 01.~~970874~~000000% 01.~~970874~~000000% 0.000000% 3.~~883495~~000000% 30.~~014662~~916564% 0.~~743873~~770996% 0.~~674505~~699803% 0.000000% 42.~~433040~~387363% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 15 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 310 0 0 0 310 ~~303~~988,~~424~~902.6340 0.00 0.00 0.00 ~~303~~988,~~424~~902.6340 60 Days 1 0 0 0 1 44158,~~791~~066.8235 0.00 0.00 0.00 44158,~~791~~066.8235 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 411 0 0 0 411 ~~348~~1,~~216~~146,968.4575 0.00 0.00 0.00 ~~348~~1,~~216~~146,968.4575 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~332963~~124859% 0.000000% 0.000000% 0.000000% 01.~~332963~~124859% 01.~~341570~~136565% 0.000000% 0.000000% 0.000000% 01.~~341570~~136565% 60 Days 0.~~110988~~112486% 0.000000% 0.000000% 0.000000% 0.~~110988~~112486% 0.~~050423~~181669% 0.000000% 0.000000% 0.000000% 0.~~050423~~181669% 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 01.~~443951~~237345% 0.000000% 0.000000% 0.000000% 01.~~443951~~237345% 01.~~391993~~318234% 0.000000% 0.000000% 0.000000% 01.~~391993~~318234%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~23,091~~0.5900

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 5.~~912706~~910127% Weighted Average Net Coupon 5.~~662706~~660126% Weighted Average Pass-Through Rate 5.~~658206~~655626% Weighted Average Maturity(Stepdown Calculation ) ~~346~~345 Beginning Scheduled Collateral Loan Count 3,~~256~~204 Number Of Loans Paid In Full 5249 Ending Scheduled Collateral Loan Count 3,~~204~~155 Beginning Scheduled Collateral Balance ~~442~~433,~~007~~514,~~567~~009.2496 Ending Scheduled Collateral Balance ~~433~~423,~~514~~983,~~009~~729.9657 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2004 ~~434~~424,~~160~~611,~~872~~188.0300 Monthly P &I Constant 2,~~941~~892,~~778~~336.0823 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 ~~433~~423,~~514~~983,~~009~~729.9657 Scheduled Principal ~~763~~757,~~893~~233.9382 Unscheduled Principal 78,~~729~~773,~~663~~046.3557

Group Level Collateral Statement Group 1CB -30 Year Fixed 1NC -30 Year Fixed 2 - 15 Year Fixed Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 6.~~029649~~027634 6.~~032992~~028823 5.~~452728~~451511 Weighted Average Net Rate 5.~~779649~~777634 5.~~782992~~778823 5.~~202728~~201511 Weighted Average Maturity ~~345~~344 ~~348~~347 ~~164~~163 Beginning Loan Count 2,~~237~~200 ~~106~~103 ~~913~~901 Loans Paid In Full 3734 3 12 Ending Loan Count 2,~~200~~166 ~~103~~100 ~~901~~889 Beginning Scheduled Balance ~~303~~297,~~135~~253,~~017~~049.7907 4847,~~992~~742,~~992~~268.5354 8988,~~879~~518,~~556~~692.9235 Ending scheduled Balance ~~297~~291,~~253~~265,~~049~~999.0713 4746,~~742~~018,~~268~~218.5462 8886,~~518~~699,~~692~~511.3582 Record Date 0607/3031/2004 0607/3031/2004 0607/3031/2004 Principal And Interest Constant 1,~~855~~821,~~826~~951.4369 ~~299~~292,~~456~~088.5815 ~~786~~778,~~495~~296.0739 Scheduled Principal ~~332~~328,~~661~~841.5621 5352,~~144~~230.6208 ~~378~~376,~~087~~162.7553 Unscheduled Principal 5,~~549~~658,~~307~~208.1673 1,~~197~~671,~~579~~819.3784 ~~982~~1,~~776~~443,018.8200 Scheduled Interest 1,~~523~~493,~~164~~110.8748 ~~246~~239,~~311~~858.9607 ~~408~~402,~~407~~133.3286 Servicing Fees 6361,~~153~~927.1176 109,~~206~~946.8731 18,~~724~~441.9042 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~136~~114.7768 ~~183~~179.7204 ~~337~~331.0394 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,~~458~~430,~~874~~068.9904 ~~235~~229,~~921~~732.3772 ~~389~~383,~~345~~360.3950 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.~~775149~~773134 5.~~778492~~774323 5.~~198228~~197011

Group Level Collateral Statement Group Total Collateral Description Fixed Weighted Average Coupon Rate 5.~~912706~~910127 Weighted Average Net Rate 5.~~662706~~660126 Weighted Average Maturity ~~346~~345 Beginning Loan Count 3,~~256~~204 Loans Paid In Full 5249 Ending Loan Count 3,~~204~~155 Beginning Scheduled Balance ~~442~~433,~~007~~514,~~567~~009.2496 Ending scheduled Balance ~~433~~423,~~514~~983,~~009~~729.9657 Record Date 0607/3031/2004 Principal And Interest Constant 2,~~941~~892,~~778~~336.0823 Scheduled Principal ~~763~~757,~~893~~233.9382 Unscheduled Principal 78,~~729~~773,~~663~~046.3557 Scheduled Interest 2,~~177~~135,~~884~~102.1541 Servicing Fees 9290,~~084~~315.8849 Master Servicing Fees 0.00 Trustee Fee 1,~~657~~625.5266 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~084~~043,~~141~~161.7526 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 5.~~658206~~655626

Miscellaneous Reporting Group 1CB -30 Year Fixed CPR 1217.~~409319~~969815% Group CB Subordinate Percentage 5.~~492807~~595684% Group CB Subordinate Prepayment % 0.000000% Group CB Senior Prepayment % 100.000000% Group CB Senior Percentage 94.~~507193~~404316% Group 1NC -30 Year Fixed Group NC Subordinate Percentage 5.~~791885~~937337% Group NC Subordinate Prepayment % 0.000000% Group NC Senior Prepayment % 100.000000% Group NC Senior Percentage 94.~~208115~~062663% Group 2 - 15 Year Fixed Group 2 Subordinate Percentage 2.~~487962~~515701% Group 2 Subordinate Prepayment % 0.000000% Group 2 Senior Prepayment % 100.000000% Group 2 Senior Percentage 97.~~512038~~484299%

Group

Filing Compare · BANC OF AMERICA ALTERNATIVE LOAN TRUST 2003-6