8-K 1 baa04006_sep.txt SEPTEMBER 8K 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): September 27, 2004 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2004-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-105940-38 54-2155118 Pooling and Servicing Agreement) (Commission 54-2155119 (State or other File Number) IRS EIN 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 September 27, 2004 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2004-6 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 2004-6 Trust, relating to the September 27, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2004-6 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: 9/28/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust, relating to the September 27, 2004 distribution. EX-99.1

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 78/31/042004 Distribution Date: 89/2527/042004 BAA Series: 2004-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 05948KTE9 SEN 6.00000% ~~164~~163,~~902~~091,~~566~~490.2496 ~~824~~815,~~512~~457.8345 1,~~811~~106,~~075~~369.2866 1-A-R 05948KSE0 SEN 6.00000% 0.00 0.0500 0.00 1-A-LR 05948KSF7 SEN 6.00000% 0.00 0.00 0.00 2-A-1 05948KSG5 SEN 6.00000% 9392,~~771~~867,~~144~~311.8338 ~~468~~464,~~855~~336.7256 ~~903~~1,~~833~~008,126.4560 CB-IO 05948KSH3 SEN 6.00000% 0.00 54,~~078~~825.4832 0.00 3-A-1 05948KSJ9 SEN 6.00000% 3,786,000.00 18,930.00 0.00 3-A-2 05948KSK6 SEN 6.00000% 2827,~~252~~861,~~455~~454.3005 ~~141~~139,~~262~~307.2827 ~~391~~48,~~001~~593.2559 3-A-3 05948KSL4 SEN 6.00000% 2,~~329~~341,~~590~~237.0095 11,~~647~~706.9519 (11,~~647~~706.9519) 3-IO 05948KSM2 SEN 6.00000% 0.00 1,~~060~~059.0511 0.00 4-A-1 05948KSN0 SEN 5.00000% 114,~~986~~362,~~632~~980.8477 ~~479~~476,~~110~~512.9742 ~~623~~1,~~652~~160,810.0759 4-IO 05948KSP5 SEN 5.00000% 0.00 17,~~098~~010.9435 0.00 X-PO 05948KSQ3 SEN 0.00000% 15,~~147~~043,~~756~~809.2596 0.00 ~~103~~58,~~946~~969.2974 15-PO 05948KSR1 SEN 0.00000% 2,~~999~~983,~~812~~688.0373 0.00 1625,~~123~~384.3024 4-B-1 05948KSV2 SUB 5.00000% 1,~~570~~564,~~180~~324.5275 6,~~542~~518.4202 5,~~855~~887.7674 4-B-2 05948KSW0 SUB 5.00000% ~~241~~240,~~106~~207.4023 1,~~004~~000.6186 ~~899~~904.1708 4-B-3 05948KSX8 SUB 5.00000% ~~362~~361,~~655~~303.9143 1,~~511~~505.0743 1,~~352~~359.4786 4-B-4 05948KTB5 SUB 5.00000% ~~181~~180,~~327~~651.9572 ~~755~~752.5372 ~~676~~679.2493 4-B-5 05948KTC3 SUB 5.00000% 120,~~553~~103.2061 ~~502~~500.3043 ~~449~~452.5904 4-B-6 05948KTD1 SUB 5.00000% ~~181~~180,~~414~~738.6307 ~~755~~753.8908 ~~676~~680.5623 30-B-1 05948KSS9 SUB 6.00000% 5,~~977~~971,~~957~~878.5810 29,~~889~~859.7939 6,~~079~~111.4891 30-B-2 05948KST7 SUB 6.00000% 2,~~908~~905,~~060~~103.5813 14,~~540~~525.3052 2,~~957~~973.4523 30-B-3 05948KSU4 SUB 6.00000% 1,~~615~~613,~~367~~724.2141 8,~~076~~068.8462 1,~~642~~651.8056 30-B-4 05948KSY6 SUB 6.00000% 1,~~615~~613,~~367~~724.2141 8,~~076~~068.8462 1,~~642~~651.8056 30-B-5 05948KSZ3 SUB 6.00000% 1,~~130~~129,~~856~~706.9589 5,~~654~~648.2853 1,~~150~~156.0620 30-B-6 05948KTA7 SUB 6.00000% 1,~~292~~291,~~392~~078.1006 6,~~461~~455.9639 1,~~314~~321.0411 Totals ~~443~~439,~~373~~510,~~197~~517.7361 2,~~051~~032,~~329~~801.1028 3,~~862~~421,~~680~~377.1168

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~163~~161,~~091~~985,~~490~~121.9630 21,~~635~~921,~~588~~827.11 0.00 1-A-R 0.00 0.00 0.0500 0.00 1-A-LR 0.00 0.00 0.00 0.00 2-A-1 0.00 9291,~~867~~859,~~311~~184.3878 1,~~372~~472,~~689~~463.1716 0.00 CB-IO 0.00 0.00 54,~~078~~825.4832 0.00 3-A-1 0.00 3,786,000.00 18,930.00 0.00 3-A-2 0.00 27,~~861~~812,~~454~~860.0546 ~~532~~187,~~263~~900.5386 0.00 3-A-3 0.00 2,~~341~~352,~~237~~944.9514 0.00 0.00 3-IO 0.00 0.00 1,~~060~~059.0511 0.00 4-A-1 0.00 ~~114~~113,~~362~~202,~~980~~170.7718 1,~~102~~637,~~763~~323.0401 0.00 4-IO 0.00 0.00 17,~~098~~010.9435 0.00 X-PO 0.00 1514,~~043~~984,~~809~~840.9622 ~~103~~58,~~946~~969.2974 0.00 15-PO 0.00 2,~~983~~958,~~688~~304.7349 1625,~~123~~384.3024 0.00 4-B-1 0.00 1,~~564~~558,~~324~~437.7501 12,~~398~~405.1876 0.00 4-B-2 0.00 ~~240~~239,~~207~~303.2315 1,~~903~~904.7894 0.00 4-B-3 0.00 ~~361~~359,~~303~~943.4357 2,~~863~~865.5429 0.00 4-B-4 0.00 ~~180~~179,~~651~~971.7279 1,~~431~~432.7765 0.00 4-B-5 0.00 ~~120~~119,~~103~~651.6157 ~~951~~952.8947 0.00 4-B-6 0.00 180,~~738~~057.0785 1,~~432~~433.4531 0.00 30-B-1 0.00 5,~~971~~965,~~878~~766.1019 35,~~969~~971.2730 0.00 30-B-2 0.00 2,~~905~~902,~~103~~129.1391 17,~~497~~498.75 0.00 30-B-3 0.00 1,~~613~~612,~~724~~072.4185 9,~~719~~720.6418 0.00 30-B-4 0.00 1,~~613~~612,~~724~~072.4185 9,~~719~~720.6418 0.00 30-B-5 0.00 1,~~129~~128,~~706~~550.8969 6,804.3473 0.00 30-B-6 0.00 1,~~291~~289,~~078~~756.0695 7,776.0050 0.00 Totals 0.00 ~~439~~436,~~510~~089,~~517~~139.6195 5,~~914~~454,~~009~~178.2196 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 165,409,000.00 ~~164~~163,~~902~~091,~~566~~490.2496 ~~168~~167,~~472~~601.1998 1938,~~642,603~~767.1068 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 93,876,000.00 9392,~~771~~867,~~144~~311.8338 9594,~~030~~799.0371 ~~808~~913,~~803~~326.4289 0.00 0.00 CB-IO 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 3,786,000.00 3,786,000.00 0.00 0.00 0.00 0.00 3-A-2 28,301,000.00 2827,~~252~~861,~~455~~454.3005 3545,~~567~~234.7699 ~~355~~3,~~433~~358.4960 0.00 0.00 3-A-3 2,318,000.00 2,~~329~~341,~~590~~237.0095 0.00 0.00 (11,~~647~~706.9519) 0.00 3-IO 0.00 0.00 0.00 0.00 0.00 0.00 4-A-1 115,510,000.00 114,~~986~~362,~~632~~980.8477 ~~428~~430,~~826~~434.2343 ~~194~~730,~~825~~376.8416 0.00 0.00 4-IO 0.00 0.00 0.00 0.00 0.00 0.00 X-PO 15,171,278.00 15,~~147~~043,~~756~~809.2596 16,~~338~~316.7647 8742,~~607~~653.5426 0.00 0.00 15-PO 3,012,942.00 2,~~999~~983,~~812~~688.0373 11,~~660~~723.6058 413,~~462~~660.7066 0.00 0.00 4-B-1 1,576,000.00 1,~~570~~564,~~180~~324.5275 5,~~855~~887.7674 0.00 0.00 0.00 4-B-2 242,000.00 ~~241~~240,~~106~~207.4023 ~~899~~904.1708 0.00 0.00 0.00 4-B-3 364,000.00 ~~362~~361,~~655~~303.9143 1,~~352~~359.4786 0.00 0.00 0.00 4-B-4 182,000.00 ~~181~~180,~~327~~651.9572 ~~676~~679.2493 0.00 0.00 0.00 4-B-5 121,000.00 120,~~553~~103.2061 ~~449~~452.5904 0.00 0.00 0.00 4-B-6 182,087.00 ~~181~~180,~~414~~738.6307 ~~676~~680.5623 0.00 0.00 0.00 30-B-1 5,984,000.00 5,~~977~~971,~~957~~878.5810 6,~~079~~111.4891 0.00 0.00 0.00 30-B-2 2,911,000.00 2,~~908~~905,~~060~~103.5813 2,~~957~~973.4523 0.00 0.00 0.00 30-B-3 1,617,000.00 1,~~615~~613,~~367~~724.2141 1,~~642~~651.8056 0.00 0.00 0.00 30-B-4 1,617,000.00 1,~~615~~613,~~367~~724.2141 1,~~642~~651.8056 0.00 0.00 0.00 30-B-5 1,132,000.00 1,~~130~~129,~~856~~706.9589 1,~~150~~156.0620 0.00 0.00 0.00 30-B-6 1,293,698.43 1,~~292~~291,~~392~~078.1006 1,~~314~~321.0411 0.00 0.00 0.00 Totals 444,606,105.43 ~~443~~439,~~373~~510,~~197~~517.7361 ~~780~~790,~~591~~940.9961 32,~~093~~642,~~736~~143.0925 (11,~~647~~706.9519) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 1,~~811~~106,~~075~~369.2866 ~~163~~161,~~091~~985,~~490~~121.9630 0.~~98598922~~97930053 1,~~811~~106,~~075~~369.2866 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 ~~903~~1,~~833~~008,126.4560 9291,~~867~~859,~~311~~184.3878 0.~~98925510~~97851618 ~~903~~1,~~833~~008,126.4560 CB-IO 0.00 0.00 0.00000000 0.00 3-A-1 0.00 3,786,000.00 1.00000000 0.00 3-A-2 ~~391~~48,~~001~~593.2559 27,~~861~~812,~~454~~860.0546 0.~~98446889~~98275186 ~~391~~48,~~001~~593.2559 3-A-3 (11,~~647~~706.9519) 2,~~341~~352,~~237~~944.9514 1.~~01002500~~01507513 (11,~~647~~706.9519) 3-IO 0.00 0.00 0.00000000 0.00 4-A-1 ~~623~~1,~~652~~160,810.0759 ~~114~~113,~~362~~202,~~980~~170.7718 0.~~99006996~~98002052 ~~623~~1,~~652~~160,810.0759 4-IO 0.00 0.00 0.00000000 0.00 X-PO ~~103~~58,~~946~~969.2974 1514,~~043~~984,~~809~~840.9622 0.~~99159807~~98771114 ~~103~~58,~~946~~969.2974 15-PO 1625,~~123~~384.3024 2,~~983~~958,~~688~~304.7349 0.~~99029080~~98186573 1625,~~123~~384.3024 4-B-1 5,~~855~~887.7674 1,~~564~~558,~~324~~437.7501 0.~~99259185~~98885597 5,~~855~~887.7674 4-B-2 ~~899~~904.1708 ~~240~~239,~~207~~303.2315 0.~~99259186~~98885599 ~~899~~904.1708 4-B-3 1,~~352~~359.4786 ~~361~~359,~~303~~943.4357 0.~~99259184~~98885596 1,~~352~~359.4786 4-B-4 ~~676~~679.2493 ~~180~~179,~~651~~971.7279 0.~~99259187~~98885599 ~~676~~679.2493 4-B-5 ~~449~~452.5904 ~~120~~119,~~103~~651.6157 0.~~99259182~~98885595 ~~449~~452.5904 4-B-6 ~~676~~680.5623 180,~~738~~057.0785 0.~~99259184~~98885615 ~~676~~680.5623 30-B-1 6,~~079~~111.4891 5,~~971~~965,~~878~~766.1019 0.~~99797428~~99695291 6,~~079~~111.4891 30-B-2 2,~~957~~973.4523 2,~~905~~902,~~103~~129.1391 0.~~99797428~~99695291 2,~~957~~973.4523 30-B-3 1,~~642~~651.8056 1,~~613~~612,~~724~~072.4185 0.~~99797428~~99695291 1,~~642~~651.8056 30-B-4 1,~~642~~651.8056 1,~~613~~612,~~724~~072.4185 0.~~99797428~~99695291 1,~~642~~651.8056 30-B-5 1,~~150~~156.0620 1,~~129~~128,~~706~~550.8969 0.~~99797428~~99695291 1,~~150~~156.0620 30-B-6 1,~~314~~321.0411 1,~~291~~289,~~078~~756.0695 0.~~99797451~~99695332 1,~~314~~321.0411 Totals 3,~~862~~421,~~680~~377.1168 ~~439~~436,~~510~~089,~~517~~139.6195 0.~~98853910~~98084380 3,~~862~~421,~~680~~377.1168

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 165,409,000.00 ~~996~~985.~~93829381~~98922042 1.~~01851888~~01325792 95.~~93055456~~67543290 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 93,876,000.00 ~~998~~989.~~88304604~~25509587 1.~~01229313~~00983968 89.~~61565704~~72907761 0.00000000 CB-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 3,786,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-2 28,301,000.00 ~~998~~984.~~28470019~~46888979 1.~~25676690~~59835306 120.~~55904350~~11867425 0.00000000 3-A-3 2,318,000.00 ~~1005~~1010.~~00000000~~02500000 0.00000000 0.00000000 (5.~~02500000~~05012511) 3-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1 115,510,000.00 ~~995~~990.~~46907489~~06995732 3.~~71245979~~72638239 16.~~68665778~~32305567 0.00000000 4-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X-PO 15,171,278.00 ~~998~~991.~~44958678~~59806840 1.~~07695344~~07548421 52.~~77456560~~81144805 0.00000000 15-PO 3,012,942.00 ~~995~~990.~~64214313~~29079551 3.~~87017075~~89107391 14.~~48117687~~53399368 0.00000000 4-B-1 1,576,000.00 ~~996~~992.~~30743655~~59184645 3.~~71558376~~73587563 0.00000000 0.00000000 4-B-2 242,000.00 ~~996~~992.~~30743802~~59185950 3.~~71557851~~73586777 0.00000000 0.00000000 4-B-3 364,000.00 ~~996~~992.~~30744505~~59184066 3.~~71557692~~73587912 0.00000000 0.00000000 4-B-4 182,000.00 ~~996~~992.~~30741758~~59186813 3.~~71560440~~73587912 0.00000000 0.00000000 4-B-5 121,000.00 ~~996~~992.~~30743802~~59181818 3.~~71561983~~73586777 0.00000000 0.00000000 4-B-6 182,087.00 ~~996~~992.~~30742447~~59183797 3.~~71558651~~73574171 0.00000000 0.00000000 30-B-1 5,984,000.00 ~~998~~997.~~99023730~~97428142 1.~~01595588~~02137533 0.00000000 0.00000000 30-B-2 2,911,000.00 ~~998~~997.~~99023703~~97428032 1.~~01595672~~02137753 0.00000000 0.00000000 30-B-3 1,617,000.00 ~~998~~997.~~99023500~~97427953 1.~~01595547~~02137291 0.00000000 0.00000000 30-B-4 1,617,000.00 ~~998~~997.~~99023500~~97427953 1.~~01595547~~02137291 0.00000000 0.00000000 30-B-5 1,132,000.00 ~~998~~997.~~99023852~~97428445 1.~~01595406~~02137809 0.00000000 0.00000000 30-B-6 1,293,698.43 ~~998~~997.~~99023608~~97451250 1.~~01572358~~02118853 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 106.~~94907339~~68869082 ~~985~~979.~~98922042~~30052960 0.~~98598922~~97930053 106.~~94907339~~68869082 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 910.~~62795017~~73891730 ~~989~~978.~~25509587~~51617858 0.~~98925510~~97851618 910.~~62795017~~73891730 CB-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-2 0.00000000 131.~~81581040~~71702731 ~~984~~982.~~46888979~~75186248 0.~~98446889~~98275186 131.~~81581040~~71702731 3-A-3 0.00000000 (5.~~02500000~~05012511) 1,~~010~~015.~~02500000~~07512511 1.~~01002500~~01507513 (5.~~02500000~~05012511) 3-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1 0.00000000 510.~~39911757~~04943806 ~~990~~980.~~06995732~~02051926 0.~~99006996~~98002052 510.~~39911757~~04943806 4-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-PO 0.00000000 63.~~85151838~~88693293 ~~991~~987.~~59806840~~71113548 0.~~99159807~~98771114 63.~~85151838~~88693293 15-PO 0.00000000 58.~~35134762~~42506759 ~~990~~981.~~29079551~~86572792 0.~~99029080~~98186573 58.~~35134762~~42506759 4-B-1 0.00000000 3.~~71558376~~73587563 ~~992~~988.~~59184645~~85597081 0.~~99259185~~98885597 3.~~71558376~~73587563 4-B-2 0.00000000 3.~~71557851~~73586777 ~~992~~988.~~59185950~~85599174 0.~~99259186~~98885599 3.~~71557851~~73586777 4-B-3 0.00000000 3.~~71557692~~73587912 ~~992~~988.~~59184066~~85596154 0.~~99259184~~98885596 3.~~71557692~~73587912 4-B-4 0.00000000 3.~~71560440~~73587912 ~~992~~988.~~59186813~~85598901 0.~~99259187~~98885599 3.~~71560440~~73587912 4-B-5 0.00000000 3.~~71561983~~73586777 ~~992~~988.~~59181818~~85595041 0.~~99259182~~98885595 3.~~71561983~~73586777 4-B-6 0.00000000 3.~~71558651~~73574171 ~~992~~988.~~59183797~~85615118 0.~~99259184~~98885615 3.~~71558651~~73574171 30-B-1 0.00000000 1.~~01595588~~02137533 ~~997~~996.~~97428142~~95290608 0.~~99797428~~99695291 1.~~01595588~~02137533 30-B-2 0.00000000 1.~~01595672~~02137753 ~~997~~996.~~97428032~~95290622 0.~~99797428~~99695291 1.~~01595672~~02137753 30-B-3 0.00000000 1.~~01595547~~02137291 ~~997~~996.~~97427953~~95290662 0.~~99797428~~99695291 1.~~01595547~~02137291 30-B-4 0.00000000 1.~~01595547~~02137291 ~~997~~996.~~97427953~~95290662 0.~~99797428~~99695291 1.~~01595547~~02137291 30-B-5 0.00000000 1.~~01595406~~02137809 ~~997~~996.~~97428445~~95290636 0.~~99797428~~99695291 1.~~01595406~~02137809 30-B-6 0.00000000 1.~~01572358~~02118853 ~~997~~996.~~97451250~~95332397 0.~~99797451~~99695332 1.~~01572358~~02118853 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 165,409,000.00 6.00000% ~~164~~163,~~902~~091,~~566~~490.2496 ~~824~~815,~~512~~457.8345 0.00 0.00 1-A-R 50.00 6.00000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 6.00000% 0.00 0.00 0.00 0.00 2-A-1 93,876,000.00 6.00000% 9392,~~771~~867,~~144~~311.8338 ~~468~~464,~~855~~336.7256 0.00 0.00 CB-IO 0.00 6.00000% 1965,~~015,695~~064.1343 54,~~078~~825.4832 0.00 0.00 3-A-1 3,786,000.00 6.00000% 3,786,000.00 18,930.00 0.00 0.00 3-A-2 28,301,000.00 6.00000% 2827,~~252~~861,~~455~~454.3005 ~~141~~139,~~262~~307.2827 0.00 0.00 3-A-3 2,318,000.00 6.00000% 2,~~329~~341,~~590~~237.0095 11,~~647~~706.9519 0.00 0.00 3-IO 0.00 6.00000% ~~212~~211,~~010~~822.7747 1,~~060~~059.0511 0.00 0.00 4-A-1 115,510,000.00 5.00000% 114,~~986~~362,~~632~~980.8477 ~~479~~476,~~110~~512.9742 0.00 0.00 4-IO 0.00 5.00000% 4,~~103~~082,~~745~~484.6728 17,~~098~~010.9435 0.00 0.00 X-PO 15,171,278.00 0.00000% 15,~~147~~043,~~756~~809.2596 0.00 0.00 0.00 15-PO 3,012,942.00 0.00000% 2,~~999~~983,~~812~~688.0373 0.00 0.00 0.00 4-B-1 1,576,000.00 5.00000% 1,~~570~~564,~~180~~324.5275 6,~~542~~518.4202 0.00 0.00 4-B-2 242,000.00 5.00000% ~~241~~240,~~106~~207.4023 1,~~004~~000.6186 0.00 0.00 4-B-3 364,000.00 5.00000% ~~362~~361,~~655~~303.9143 1,~~511~~505.0743 0.00 0.00 4-B-4 182,000.00 5.00000% ~~181~~180,~~327~~651.9572 ~~755~~752.5372 0.00 0.00 4-B-5 121,000.00 5.00000% 120,~~553~~103.2061 ~~502~~500.3043 0.00 0.00 4-B-6 182,087.00 5.00000% ~~181~~180,~~414~~738.6307 ~~755~~753.8908 0.00 0.00 30-B-1 5,984,000.00 6.00000% 5,~~977~~971,~~957~~878.5810 29,~~889~~859.7939 0.00 0.00 30-B-2 2,911,000.00 6.00000% 2,~~908~~905,~~060~~103.5813 14,~~540~~525.3052 0.00 0.00 30-B-3 1,617,000.00 6.00000% 1,~~615~~613,~~367~~724.2141 8,~~076~~068.8462 0.00 0.00 30-B-4 1,617,000.00 6.00000% 1,~~615~~613,~~367~~724.2141 8,~~076~~068.8462 0.00 0.00 30-B-5 1,132,000.00 6.00000% 1,~~130~~129,~~856~~706.9589 5,~~654~~648.2853 0.00 0.00 30-B-6 1,293,698.43 6.00000% 1,~~292~~291,~~392~~078.1006 6,~~461~~455.9639 0.00 0.00 Totals 444,606,105.43 2,~~051~~032,~~329~~801.0528 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~824~~815,~~512~~457.8345 0.00 ~~163~~161,~~091~~985,~~490~~121.9630 1-A-R 0.00 0.00 0.0500 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~468~~464,~~855~~336.7256 0.00 9291,~~867~~859,~~311~~184.3878 CB-IO 0.00 0.00 54,~~078~~825.4832 0.00 ~~963~~935,~~660~~532.1547 3-A-1 0.00 0.00 18,930.00 0.00 3,786,000.00 3-A-2 0.00 0.00 ~~141~~139,~~262~~307.2827 0.00 27,~~861~~812,~~454~~860.0546 3-A-3 0.00 0.00 11,~~647~~706.9519 0.00 2,~~341~~352,~~237~~944.9514 3-IO 0.00 0.00 1,~~060~~059.0511 0.00 211,~~817~~622.1256 4-A-1 0.00 0.00 ~~479~~476,~~110~~512.9742 0.00 ~~114~~113,~~362~~202,~~980~~170.7718 4-IO 0.00 0.00 17,~~098~~010.9435 0.00 4,~~079~~039,~~206~~432.7232 X-PO 0.00 0.00 0.00 0.00 1514,~~043~~984,~~809~~840.9622 15-PO 0.00 0.00 0.00 0.00 2,~~983~~958,~~688~~304.7349 4-B-1 0.00 0.00 6,~~542~~518.4202 0.00 1,~~564~~558,~~324~~437.7501 4-B-2 0.00 0.00 1,~~004~~000.6186 0.00 ~~240~~239,~~207~~303.2315 4-B-3 0.00 0.00 1,~~511~~505.0743 0.00 ~~361~~359,~~303~~943.4357 4-B-4 0.00 0.00 ~~755~~752.5372 0.00 ~~180~~179,~~651~~971.7279 4-B-5 0.00 0.00 ~~502~~500.3043 0.00 ~~120~~119,~~103~~651.6157 4-B-6 0.00 0.00 ~~755~~753.8908 0.00 180,~~738~~057.0785 30-B-1 0.00 0.00 29,~~889~~859.7939 0.00 5,~~971~~965,~~878~~766.1019 30-B-2 0.00 0.00 14,~~540~~525.3052 0.00 2,~~905~~902,~~103~~129.1391 30-B-3 0.00 0.00 8,~~076~~068.8462 0.00 1,~~613~~612,~~724~~072.4185 30-B-4 0.00 0.00 8,~~076~~068.8462 0.00 1,~~613~~612,~~724~~072.4185 30-B-5 0.00 0.00 5,~~654~~648.2853 0.00 1,~~129~~128,~~706~~550.8969 30-B-6 0.00 0.00 6,~~461~~455.9639 0.00 1,~~291~~289,~~078~~756.0695 Totals 0.00 0.00 2,~~051~~032,~~329~~801.1028 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 165,409,000.00 6.00000% ~~996~~985.~~93829381~~98922042 4.~~98469146~~92994607 0.00000000 0.00000000 1-A-R 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 93,876,000.00 6.00000% ~~998~~989.~~88304604~~25509587 4.~~99441519~~94627551 0.00000000 0.00000000 CB-IO 0.00 6.00000% ~~997~~947.~~34221803~~62637993 4.~~98671536~~73812979 0.00000000 0.00000000 3-A-1 3,786,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 3-A-2 28,301,000.00 6.00000% ~~998~~984.~~28470019~~46888979 4.~~99142362~~92234444 0.00000000 0.00000000 3-A-3 2,318,000.00 6.00000% ~~1005~~1010.~~00000000~~02500000 5.~~02500000~~05012511 0.00000000 0.00000000 3-IO 0.00 6.00000% ~~999~~998.~~07199409~~18465588 4.~~99534183~~99091221 0.00000000 0.00000000 4-A-1 115,510,000.00 5.00000% ~~995~~990.~~46907489~~06995732 4.~~14778781~~12529149 0.00000000 0.00000000 4-IO 0.00 5.00000% ~~995~~990.~~69729478~~53861531 4.~~14873866~~12724395 0.00000000 0.00000000 X-PO 15,171,278.00 0.00000% ~~998~~991.~~44958678~~59806840 0.00000000 0.00000000 0.00000000 15-PO 3,012,942.00 0.00000% ~~995~~990.~~64214313~~29079551 0.00000000 0.00000000 0.00000000 4-B-1 1,576,000.00 5.00000% ~~996~~992.~~30743655~~59184645 4.~~15128173~~13579949 0.00000000 0.00000000 4-B-2 242,000.00 5.00000% ~~996~~992.~~30743802~~59185950 4.~~15128099~~13578512 0.00000000 0.00000000 4-B-3 364,000.00 5.00000% ~~996~~992.~~30744505~~59184066 4.~~15129121~~13579670 0.00000000 0.00000000 4-B-4 182,000.00 5.00000% ~~996~~992.~~30741758~~59186813 4.~~15126374~~13582418 0.00000000 0.00000000 4-B-5 121,000.00 5.00000% ~~996~~992.~~30743802~~59181818 4.~~15123967~~13578512 0.00000000 0.00000000 4-B-6 182,087.00 5.00000% ~~996~~992.~~30742447~~59183797 4.~~15125737~~13582518 0.00000000 0.00000000 30-B-1 5,984,000.00 6.00000% ~~998~~997.~~99023730~~97428142 4.~~99495154~~98987132 0.00000000 0.00000000 30-B-2 2,911,000.00 6.00000% ~~998~~997.~~99023703~~97428032 4.~~99495019~~98987290 0.00000000 0.00000000 30-B-3 1,617,000.00 6.00000% ~~998~~997.~~99023500~~97427953 4.~~99495362~~98987013 0.00000000 0.00000000 30-B-4 1,617,000.00 6.00000% ~~998~~997.~~99023500~~97427953 4.~~99495362~~98987013 0.00000000 0.00000000 30-B-5 1,132,000.00 6.00000% ~~998~~997.~~99023852~~97428445 4.~~99494700~~98986749 0.00000000 0.00000000 30-B-6 1,293,698.43 6.00000% ~~998~~997.~~99023608~~97451250 4.~~99495079~~98987233 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 4.~~98469146~~92994607 0.00000000 ~~985~~979.~~98922042~~30052960 1-A-R 0.00000000 0.00000000 10.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 4.~~99441519~~94627551 0.00000000 ~~989~~978.~~25509587~~51617858 CB-IO 0.00000000 0.00000000 4.~~98671536~~73812979 0.00000000 ~~946~~918.~~24747430~~62804212 3-A-1 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 3-A-2 0.00000000 0.00000000 4.~~99142362~~92234444 0.00000000 ~~984~~982.~~46888979~~75186248 3-A-3 0.00000000 0.00000000 5.~~02500000~~05012511 0.00000000 ~~1010~~1015.~~02500000~~07512511 3-IO 0.00000000 0.00000000 4.~~99534183~~99091221 0.00000000 ~~998~~997.~~15944473~~24260713 4-A-1 0.00000000 0.00000000 4.~~14778781~~12529149 0.00000000 ~~990~~980.~~06995732~~02051926 4-IO 0.00000000 0.00000000 4.~~14873866~~12724395 0.00000000 ~~989~~980.~~74337655~~09286074 X-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~987.~~59806840~~71113548 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~981.~~29079551~~86572792 4-B-1 0.00000000 0.00000000 4.~~15128173~~13579949 0.00000000 ~~992~~988.~~59184645~~85597081 4-B-2 0.00000000 0.00000000 4.~~15128099~~13578512 0.00000000 ~~992~~988.~~59185950~~85599174 4-B-3 0.00000000 0.00000000 4.~~15129121~~13579670 0.00000000 ~~992~~988.~~59184066~~85596154 4-B-4 0.00000000 0.00000000 4.~~15126374~~13582418 0.00000000 ~~992~~988.~~59186813~~85598901 4-B-5 0.00000000 0.00000000 4.~~15123967~~13578512 0.00000000 ~~992~~988.~~59181818~~85595041 4-B-6 0.00000000 0.00000000 4.~~15125737~~13582518 0.00000000 ~~992~~988.~~59183797~~85615118 30-B-1 0.00000000 0.00000000 4.~~99495154~~98987132 0.00000000 ~~997~~996.~~97428142~~95290608 30-B-2 0.00000000 0.00000000 4.~~99495019~~98987290 0.00000000 ~~997~~996.~~97428032~~95290622 30-B-3 0.00000000 0.00000000 4.~~99495362~~98987013 0.00000000 ~~997~~996.~~97427953~~95290662 30-B-4 0.00000000 0.00000000 4.~~99495362~~98987013 0.00000000 ~~997~~996.~~97427953~~95290662 30-B-5 0.00000000 0.00000000 4.~~99494700~~98986749 0.00000000 ~~997~~996.~~97428445~~95290636 30-B-6 0.00000000 0.00000000 4.~~99495079~~98987233 0.00000000 ~~997~~996.~~97451250~~95332397 (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 1-IO 6.00000% ~~619~~581,~~163~~017.0130 ~~589~~574,~~217~~157.2371 0.00 0.00 9492.~~80433686~~38127838% 2-IO 6.00000% ~~396~~384,~~532~~047.1213 ~~374~~361,~~442~~374.9176 0.00 0.00 9491.~~34351956~~05090744% 1-PO 0.00000% 0.00 0.00 9,~~306~~232,~~350~~923.0914 9,~~232~~190,~~923~~735.1470 9998.~~03405478~~58154444% 2-PO 0.00000% 0.00 0.00 4,~~080~~067,~~700~~443.5114 4,~~067~~052,~~443~~715.1430 99.~~55614935~~19566563% 3-PO 0.00000% 0.00 0.00 1,~~750~~733,~~749~~540.2377 1,~~733~~731,~~540~~570.7757 98.~~90557550~~79316755% 4-PO 0.00000% 0.00 0.00 9,~~956~~902.4291 9,~~902~~818.9166 9998.~~02910000~~18660000%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 65,~~008~~547,~~410~~758.9705 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 65,~~008~~547,~~410~~758.9705 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 9493,~~401~~579.7609 Payment of Interest and Principal 5,~~914~~454,~~009~~178.2196 Total Withdrawals (Pool Distribution Amount) 65,~~008~~547,~~410~~758.9705 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 9291,~~369~~564.6470 Trustee Fee - Wells Fargo Bank, N.A. 2,~~032~~014.1239 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 9493,~~401~~579.7609

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2311 0 0 0 2311 31,~~190~~324,~~163~~764.8196 0.00 0.00 0.00 31,~~190~~324,~~163~~764.8196 60 Days 1 0 01 0 12 ~~841~~496,~~750~~000.00 0.00 072,925.0057 0.00 ~~841~~568,~~750~~925.0057 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 2412 0 01 0 2413 41,~~031~~820,~~913~~764.8196 0.00 072,925.0057 0.00 41,~~031~~893,~~913~~690.8153 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~740979~~356564% 0.000000% 0.000000% 0.000000% 0.~~740979~~356564% 0.~~724817~~303341% 0.000000% 0.000000% 0.000000% 0.~~724817~~303341% 60 Days 0.~~032216~~032415% 0.000000% 0.~~000000~~032415% 0.000000% 0.~~032216~~064830% 0.~~191249~~113573% 0.000000% 0.~~000000~~016698% 0.000000% 0.~~191249~~130271% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~773196~~388979% 0.000000% 0.~~000000~~032415% 0.000000% 0.~~773196~~421394% 0.~~916066~~416913% 0.000000% 0.~~000000~~016698% 0.000000% 0.~~916066~~433611%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 93 0 0 0 93 1189,~~512,285~~815.9278 0.00 0.00 0.00 1189,~~512,285~~815.9278 60 Days 01 0 0 0 01 0496,000.00 0.00 0.00 0.00 0496,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 94 0 0 0 94 1685,~~512,285~~815.9278 0.00 0.00 0.00 1685,~~512,285~~815.9278 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~663228~~222387% 0.000000% 0.000000% 0.000000% 0.~~663228~~222387% 0.~~836936~~105725% 0.000000% 0.000000% 0.000000% 0.~~836936~~105725% 60 Days 0.~~000000~~074129% 0.000000% 0.000000% 0.000000% 0.~~000000~~074129% 0.~~000000~~276265% 0.000000% 0.000000% 0.000000% 0.~~000000~~276265% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~663228~~296516% 0.000000% 0.000000% 0.000000% 0.~~663228~~296516% 0.~~836936~~381989% 0.000000% 0.000000% 0.000000% 0.~~836936~~381989% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 53 0 0 0 53 ~~643~~775,~~685~~388.7933 0.00 0.00 0.00 ~~643~~775,~~685~~388.7933 60 Days 0 0 01 0 01 0.00 0.00 072,925.0057 0.00 072,925.0057 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 53 0 01 0 54 ~~643~~775,~~685~~388.7933 0.00 072,925.0057 0.00 ~~643~~848,~~685~~313.7990 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~766871~~462963% 0.000000% 0.000000% 0.000000% 0.~~766871~~462963% 0.~~633441~~770837% 0.000000% 0.000000% 0.000000% 0.~~633441~~770837% 60 Days 0.000000% 0.000000% 0.~~000000~~154321% 0.000000% 0.~~000000~~154321% 0.000000% 0.000000% 0.~~000000~~072498% 0.000000% 0.~~000000~~072498% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~766871~~462963% 0.000000% 0.~~000000~~154321% 0.000000% 0.~~766871~~617284% 0.~~633441~~770837% 0.000000% 0.~~000000~~072498% 0.000000% 0.~~633441~~843335% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 10 0 0 0 10 ~~841,750~~0.00 0.00 0.00 0.00 ~~841,750~~0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~841,750~~0.00 0.00 0.00 0.00 ~~841,750~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 10.~~282051~~000000% 0.000000% 0.000000% 0.000000% 10.~~282051~~000000% 20.~~247412~~000000% 0.000000% 0.000000% 0.000000% 20.~~247412~~000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~282051~~000000% 0.000000% 0.000000% 0.000000% 10.~~282051~~000000% 20.~~247412~~000000% 0.000000% 0.000000% 0.000000% 20.~~247412~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 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 95 0 0 0 95 1359,~~034,192~~560.1085 0.00 0.00 0.00 1359,~~034,192~~560.1085 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 95 0 0 0 95 1359,~~034,192~~560.1085 0.00 0.00 0.00 1359,~~034,192~~560.1085 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~884956~~495050% 0.000000% 0.000000% 0.000000% 0.~~884956~~495050% 0.~~859184~~301688% 0.000000% 0.000000% 0.000000% 0.~~859184~~301688% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~884956~~495050% 0.000000% 0.000000% 0.000000% 0.~~884956~~495050% 0.~~859184~~301688% 0.000000% 0.000000% 0.000000% 0.~~859184~~301688%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2511,~~388~~654.3077

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 5.~~807470~~805677% Weighted Average Net Coupon 5.~~557470~~555677% Weighted Average Pass-Through Rate 5.~~551970~~550177% Weighted Average Maturity(Stepdown Calculation ) ~~356~~355 Beginning Scheduled Collateral Loan Count 3,~~121~~104 Number Of Loans Paid In Full 1719 Ending Scheduled Collateral Loan Count 3,~~104~~085 Beginning Scheduled Collateral Balance ~~443~~439,~~373~~510,~~198~~517.0058 Ending Scheduled Collateral Balance ~~439~~436,~~510~~089,~~517~~139.5864 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 ~~440~~436,~~133~~725,~~539~~331.9151 Monthly P &I Constant 2,~~925~~906,~~263~~424.2604 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~779~~780,~~532~~043.7278 Unscheduled Principal 32,~~083~~641,~~147~~334.7016

Group Level Collateral Statement Group 1 - 30 Year Fixed 1 - 30 Year Fixed 1 - 30 Year Fixed Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~969790~~967967 6.~~039767~~037852 6.~~011395~~011527 Weighted Average Net Rate 5.~~719790~~717967 5.~~789767~~787852 5.~~761395~~761527 Weighted Average Maturity ~~356~~355 355 356 ~~357~~ Beginning Loan Count 1,~~369~~357 ~~654~~652 7978 Loans Paid In Full 128 24 10 Ending Loan Count 1,~~357~~349 ~~652~~648 78 Beginning Scheduled Balance ~~182~~180,~~434~~541,~~519~~613.1727 ~~102~~101,~~463~~541,~~500~~735.3696 37,~~821~~423,~~538~~266.3187 Ending scheduled Balance ~~180~~179,~~541~~384,~~613~~611.2772 ~~101~~100,~~541~~514,~~735~~178.9666 37,~~423~~382,~~266~~690.8776 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 1,~~094~~083,~~435~~885.5800 ~~619~~614,~~891~~903.9537 ~~227~~225,~~529~~370.5375 Scheduled Principal ~~186~~185,~~855~~996.7829 ~~104~~103,~~178~~991.9375 3837,~~062~~894.6892 Unscheduled Principal 1971,~~706,050~~005.1226 ~~817~~923,~~585~~565.4755 ~~360~~2,~~208~~681.7619 Scheduled Interest ~~907~~897,~~579~~888.8071 ~~515~~510,~~713~~911.0262 ~~189~~187,~~466~~475.8583 Servicing Fees 3837,~~007~~612.2084 21,~~346~~154.5553 7,~~879~~796.5052 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~836~~827.1649 ~~469~~465.6139 ~~173~~171.3751 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 ~~868~~859,~~736~~448.4438 ~~493~~489,~~896~~291.8670 ~~181~~179,~~413~~507.9880 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 5.712467 5.782352 5.756027

Group Level Collateral Statement Group 1 - 15 Year Fixed Total Collateral Description Fixed 30 Year Fixed Weighted Average Coupon Rate 5.~~300835~~300869 5.~~807470~~805677 Weighted Average Net Rate 5.~~050835~~050869 5.~~557470~~555677 Weighted Average Maturity ~~177~~176 ~~356~~355 Beginning Loan Count 1,~~019~~017 3,~~121~~104 Loans Paid In Full 27 1719 Ending Loan Count 1,~~017~~010 3,~~104~~085 Beginning Scheduled Balance 120,~~653~~003,~~640~~901.1648 ~~443~~439,~~373~~510,~~198~~517.0058 Ending scheduled Balance ~~120~~118,~~003~~807,~~901~~658.4850 ~~439~~436,~~510~~089,~~517~~139.5864 Record Date 0708/31/2004 0708/31/2004 Principal And Interest Constant ~~983~~982,~~406~~264.2092 2,~~925~~906,~~263~~424.2604 Scheduled Principal ~~450~~452,~~435~~160.3382 ~~779~~780,~~532~~043.7278 Unscheduled Principal ~~199~~744,~~303~~082.3516 32,~~083~~641,~~147~~334.7016 Scheduled Interest ~~532~~530,~~970~~104.8710 2,~~145~~126,~~730~~380.5426 Servicing Fees 25,~~136~~000.1981 9291,~~369~~564.4470 Master Servicing Fees 0.00 0.00 Trustee Fee ~~552~~550.9900 2,~~032~~014.1339 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest ~~507~~504,~~281~~553.6929 2,~~051~~032,~~328~~801.9717 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.045369 5.550177

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 106.~~672702~~272691% Subordinate Percenatge 4.~~751163~~796720% Subordinate Prepayment Percentage 0.000000% Senior Prepayment Percentage 100.000000% Senior Percentage 95.~~248837~~203280% Group 1 - 30 Year Fixed CPR 910.~~174828~~394855% Subordinate Percenatge 4.~~687471~~726366% Subordinate Prepayment Percentage 0.000000% Senior Prepayment Percentage 100.000000% Senior Percentage 95.~~312529~~273634% Group 1 - 30 Year Fixed CPR 100.~~859001~~086027% Subordinate Percenatge 4.~~720560~~766171% Subordinate Prepayment Percentage 0.000000% Senior Prepayment Percentage 100.000000% Senior Percentage 95.~~279440~~233829%

Miscellaneous Reporting Group 1 - 15 Year Fixed CPR 17.~~971620~~218285% Subordinate Percenatge 2.~~258714~~262475% Subordinate Prepayment Percentage 0.000000% Senior Prepayment Percentage 100.000000% Senior Percentage 97.~~741286~~737525%

Filing Compare · Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Series 2004-6