8-K 1 bst03006.txt OCTOBER 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): October 27, 2003 BEAR STEARNS ARM TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106323-01 54-2121811 Pooling and Servicing Agreement) (Commission 54-2121812 (State or other File Number) 54-2121813 jurisdiction 54-2121814 of Incorporation) IRS EIN c/o Wells Fargo Bank Minnesota, 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) ITEM 5. Other Events On October 27, 2003 a distribution was made to holders of BEAR STEARNS ARM TRUST, Mortgage Pass-Through Certificates, Series 2003-6 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the October 27, 2003 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. BEAR STEARNS ARM TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust By: Wells Fargo Bank Minnesota, N.A., as Securities Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 10/27/03 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 October 27, 2003 distribution. EX-99.1

Bear Stearns ARM Trust Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 BST Series: 2003-6 Contact: CTSLink Customer Service Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Telephone: (301) 815-6600 Fax: (301) 815-6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution I-A-1 07384MWW8 SEN 4.~~55544~~55026% ~~161~~154,~~403~~851,~~714~~805.9045 ~~612~~587,~~672~~179.6537 613,~~551~~632,~~909~~129.4502 I-A-2 07384MWX6 SEN 4.~~08162~~07888% ~~291~~285,~~702~~652,~~685~~780.6936 ~~980~~970,~~630~~953.2060 63,~~049~~318,~~905~~416.3328 I-X-2 07384MWY4 SEN 0.46700% 0.00 ~~113~~111,~~520~~166.9654 0.00 I-A-3 07384MWZ1 SEN 4.~~70316~~69798% 6866,~~877~~874,~~319~~697.9526 ~~269~~261,~~927~~813.8413 21,~~002~~570,~~622~~886.6871 I-X-3 07384MXA5 SEN 0.20400% 0.00 11,~~709~~368.1470 0.00 II-A-1 07384MXB3 SEN 4.~~88482~~88080% ~~269~~257,~~987~~326,~~096~~598.8075 1,~~098~~046,~~923~~633.3048 128,~~660~~930,~~498~~295.0559 R-I 07384MXC1 SEN 0.00000% 0.00 0.00 0.00 R-II 07384MXD9 SEN 4.~~88570~~88566% 0.00 0.00 0.00 R-III 07384MXE7 SEN 4.~~88570~~88566% 0.00 0.00 0.00 R-IV 07384MYN6 SEN 4.~~88570~~88566% 0.00 ~~291~~0.9400 0.00 I-B-1 07384MXF4 SUB 4.~~59802~~59422% 5,~~771~~766,~~996~~459.6415 2122,~~993~~076.5399 5,~~537~~544.4926 I-B-2 07384MXG2 SUB 4.~~59802~~59422% 4,~~122~~118,~~669~~714.2104 15,~~708~~768.9657 3,~~955~~960.1701 I-B-3 07384MXH0 SUB 4.~~59802~~59422% 3,~~298~~295,~~355~~190.1581 12,~~568~~615.0069 3,~~164~~168.3522 I-B-4 07384MYA4 SUB 4.~~59802~~59422% 1,~~099~~098,~~351~~297.8113 4,~~188~~204.9585 1,~~054~~055.6998 I-B-5 07384MYB2 SUB 4.~~59802~~59422% 1,~~099~~098,~~351~~297.8113 4,~~188~~204.9585 1,~~054~~055.6998 I-B-6 07384MYC0 SUB 4.~~59802~~59422% 1,~~099~~098,~~599~~544.5967 4,~~189~~205.8980 1,~~054~~056.9221 II-B-1 07384MXJ6 SUB 4.~~88482~~88080% 4,~~005~~002,~~549~~870.6847 16,~~303~~281.7502 2,~~679~~685.2195 II-B-2 07384MXK3 SUB 4.~~88482~~88080% 1,~~430~~429,~~553~~596.4660 5,~~822~~814.7765 ~~956~~959.8627 II-B-3 07384MXL1 SUB 4.~~88482~~88080% 1,~~001~~000,~~337~~667.4568 4,~~075~~070.7405 ~~669~~671.7746 II-B-4 07384MYD8 SUB 4.~~88482~~88080% ~~429~~428,~~216~~928.0091 1,~~747~~744.0360 287.0981 II-B-5 07384MYE6 SUB 4.~~88482~~88080% ~~429~~428,~~116~~829.0705 1,~~746~~744.6319 287.0275 II-B-6 07384MYF3 SUB 4.~~88482~~88080% ~~429~~428,~~250~~963.4837 1,~~747~~744.1774 287.1184 Totals ~~816~~788,~~187~~901,~~164~~240.6983 3,~~181~~083,~~957~~590.4082 27,~~285~~472,~~923~~748.8834

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 ~~154~~141,~~851~~219,~~805~~676.4542 714,~~164~~219,~~582~~308.1039 0.00 I-A-2 0.00 ~~285~~282,~~652~~334,~~780~~364.3608 74,~~030~~289,~~535~~369.5388 0.00 I-X-2 0.00 0.00 ~~113~~111,~~520~~166.9654 0.00 I-A-3 0.00 6665,~~874~~303,~~697~~810.2656 21,~~272~~832,~~550~~699.5284 0.00 I-X-3 0.00 0.00 11,~~709~~368.1470 0.00 II-A-1 0.00 ~~257~~248,~~326~~396,~~598~~303.7516 139,~~759~~976,~~421~~929.3507 0.00 R-I 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 R-IV 0.00 0.00 ~~291~~0.9400 0.00 I-B-1 0.00 5,~~766~~760,~~459~~914.1590 27,~~531~~621.0225 0.00 I-B-2 0.00 4,~~118~~114,~~714~~754.0403 19,~~664~~728.1358 0.00 I-B-3 0.00 3,~~295~~292,~~190~~022.8159 15,~~732~~783.3591 0.00 I-B-4 0.00 1,~~098~~097,~~297~~241.1315 5,~~243~~260.6483 0.00 I-B-5 0.00 1,~~098~~097,~~297~~241.1315 5,~~243~~260.6483 0.00 I-B-6 0.00 1,~~098~~097,~~544~~488.6746 5,~~244~~262.8101 0.00 II-B-1 0.00 4,~~002~~000,~~870~~184.4751 18,~~982~~966.9697 0.00 II-B-2 0.00 1,~~429~~428,~~596~~637.6033 6,~~779~~773.6392 0.00 II-B-3 0.00 1999,~~000,667~~996.6823 4,~~745~~741.51 0.00 II-B-4 0.00 428,~~928~~641.9110 2,~~034~~032.1241 0.00 II-B-5 0.00 428,~~829~~541.0530 2,~~033~~031.6594 0.00 II-B-6 0.00 428,~~963~~675.3753 2,~~034~~032.2858 0.00 Totals 0.00 ~~788~~761,~~901~~428,~~240~~492.8350 30,~~467~~556,~~881~~339.2816 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) I-A-1 164,361,700.00 ~~161~~154,~~403~~851,~~714~~805.9045 ~~199~~192,~~040~~354.9624 613,~~352~~439,~~868~~774.4978 0.00 0.00 I-A-2 298,960,900.00 ~~291~~285,~~702~~652,~~685~~780.6936 ~~251~~245,~~410~~381.8640 53,~~798~~073,~~494~~034.4788 0.00 0.00 I-X-2 0.00 0.00 0.00 0.00 0.00 0.00 I-A-3 70,399,400.00 6866,~~877~~874,~~319~~697.9526 5049,~~584~~600.3143 1,~~952~~521,~~038~~286.3728 0.00 0.00 I-X-3 0.00 0.00 0.00 0.00 0.00 0.00 II-A-1 278,568,650.00 ~~269~~257,~~987~~326,~~096~~598.8075 ~~180~~172,~~587~~668.8924 128,~~479~~757,~~910~~627.1635 0.00 0.00 R-I 50.00 0.00 0.00 0.00 0.00 0.00 R-II 50.00 0.00 0.00 0.00 0.00 0.00 R-III 50.00 0.00 0.00 0.00 0.00 0.00 R-IV 50.00 0.00 0.00 0.00 0.00 0.00 I-B-1 5,777,500.00 5,~~771~~766,~~996~~459.6415 5,~~537~~544.4926 0.00 0.00 0.00 I-B-2 4,126,600.00 4,~~122~~118,~~669~~714.2104 3,~~955~~960.1701 0.00 0.00 0.00 I-B-3 3,301,500.00 3,~~298~~295,~~355~~190.1581 3,~~164~~168.3522 0.00 0.00 0.00 I-B-4 1,100,400.00 1,~~099~~098,~~351~~297.8113 1,~~054~~055.6998 0.00 0.00 0.00 I-B-5 1,100,400.00 1,~~099~~098,~~351~~297.8113 1,~~054~~055.6998 0.00 0.00 0.00 I-B-6 1,100,648.00 1,~~099~~098,~~599~~544.5967 1,~~054~~056.9221 0.00 0.00 0.00 II-B-1 4,008,200.00 4,~~005~~002,~~549~~870.6847 2,~~679~~685.2195 0.00 0.00 0.00 II-B-2 1,431,500.00 1,~~430~~429,~~553~~596.4660 ~~956~~959.8627 0.00 0.00 0.00 II-B-3 1,002,000.00 1,~~001~~000,~~337~~667.4568 ~~669~~671.7746 0.00 0.00 0.00 II-B-4 429,500.00 ~~429~~428,~~216~~928.0091 287.0981 0.00 0.00 0.00 II-B-5 429,400.00 ~~429~~428,~~116~~829.0705 287.0275 0.00 0.00 0.00 II-B-6 429,535.00 ~~429~~428,~~250~~963.4837 287.1184 0.00 0.00 0.00 Totals 836,528,033.00 ~~816~~788,~~187~~901,~~164~~240.6983 ~~702~~681,~~612~~025.3905 26,~~583~~791,~~311~~723.4929 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 I-A-1 613,~~551~~632,~~909~~129.4502 ~~154~~141,~~851~~219,~~805~~676.4542 0.~~94214045~~85920063 613,~~551~~632,~~909~~129.4502 I-A-2 63,~~049~~318,~~905~~416.3328 ~~285~~282,~~652~~334,~~780~~364.3608 0.~~95548542~~94438558 63,~~049~~318,~~905~~416.3328 I-X-2 0.00 0.00 0.00000000 0.00 I-A-3 21,~~002~~570,~~622~~886.6871 6665,~~874~~303,~~697~~810.2656 0.~~94993277~~92761885 21,~~002~~570,~~622~~886.6871 I-X-3 0.00 0.00 0.00000000 0.00 II-A-1 128,~~660~~930,~~498~~295.0559 ~~257~~248,~~326~~396,~~598~~303.7516 0.~~92374572~~89168793 128,~~660~~930,~~498~~295.0559 R-I 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00000000 0.00 R-III 0.00 0.00 0.00000000 0.00 R-IV 0.00 0.00 0.00000000 0.00 I-B-1 5,~~537~~544.4926 5,~~766~~760,~~459~~914.1590 0.~~99808899~~99712936 5,~~537~~544.4926 I-B-2 3,~~955~~960.1701 4,~~118~~114,~~714~~754.0403 0.~~99808899~~99712936 3,~~955~~960.1701 I-B-3 3,~~164~~168.3522 3,~~295~~292,~~190~~022.8159 0.~~99808899~~99712936 3,~~164~~168.3522 I-B-4 1,~~054~~055.6998 1,~~098~~097,~~297~~241.1315 0.~~99808899~~99712936 1,~~054~~055.6998 I-B-5 1,~~054~~055.6998 1,~~098~~097,~~297~~241.1315 0.~~99808899~~99712936 1,~~054~~055.6998 I-B-6 1,~~054~~056.9221 1,~~098~~097,~~544~~488.6746 0.~~99808901~~99712938 1,~~054~~056.9221 II-B-1 2,~~679~~685.2195 4,~~002~~000,~~870~~184.4751 0.~~99867034~~99800023 2,~~679~~685.2195 II-B-2 ~~956~~959.8627 1,~~429~~428,~~596~~637.6033 0.~~99867035~~99800023 ~~956~~959.8627 II-B-3 ~~669~~671.7746 1999,~~000,667~~996.6823 0.~~99867034~~99800023 ~~669~~671.7746 II-B-4 287.0981 428,~~928~~641.9110 0.~~99867034~~99800023 287.0981 II-B-5 287.0275 428,~~829~~541.0530 0.~~99867035~~99800023 287.0275 II-B-6 287.1184 428,~~963~~675.3753 0.~~99866919~~99799907 287.1184 Totals 27,~~285~~472,~~923~~748.8834 ~~788~~761,~~901~~428,~~240~~492.8350 0.~~94306611~~91022472 27,~~285~~472,~~923~~748.8834

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 164,361,700.00 ~~982~~942.~~00319722~~14044665 1.~~21099356~~17031060 3881.~~65175701~~76950457 0.00000000 I-A-2 298,960,900.00 ~~975~~955.~~72186092~~48541752 0.~~84094897~~82078091 1910.~~39549443~~27905281 0.00000000 I-X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 70,399,400.00 ~~978~~949.~~37936048~~93277301 0.~~71853325~~70455757 2721.~~72805407~~60936428 0.00000000 I-X-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 278,568,650.00 ~~969~~923.~~19411714~~74572210 0.~~64827069~~61984089 4431.~~80012435~~43795021 0.00000000 R-I 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-IV 50.00 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 5,777,500.00 ~~999~~998.~~04744959~~08899178 0.~~95845781~~95962960 0.00000000 0.00000000 I-B-2 4,126,600.00 ~~999~~998.~~04745069~~08899336 0.~~95845733~~95963020 0.00000000 0.00000000 I-B-3 3,301,500.00 ~~999~~998.~~04744813~~08899288 0.~~95845828~~95963047 0.00000000 0.00000000 I-B-4 1,100,400.00 ~~999~~998.~~04744638~~08899491 0.~~95846056~~95963286 0.00000000 0.00000000 I-B-5 1,100,400.00 ~~999~~998.~~04744638~~08899491 0.~~95846056~~95963286 0.00000000 0.00000000 I-B-6 1,100,648.00 ~~999~~998.~~04746113~~08900757 0.~~95845357~~95962560 0.00000000 0.00000000 II-B-1 4,008,200.00 ~~999~~998.~~33877551~~67034330 0.~~66843221~~67011377 0.00000000 0.00000000 II-B-2 1,431,500.00 ~~999~~998.~~33877751~~67034579 0.~~66843171~~67011526 0.00000000 0.00000000 II-B-3 1,002,000.00 ~~999~~998.~~33877246~~67033932 0.~~66843313~~67011976 0.00000000 0.00000000 II-B-4 429,500.00 ~~999~~998.~~33876601~~67033760 0.~~66842841~~67010477 0.00000000 0.00000000 II-B-5 429,400.00 ~~999~~998.~~33877503~~67035398 0.~~66842105~~67012110 0.00000000 0.00000000 II-B-6 429,535.00 ~~999~~998.~~33760928~~66918877 0.~~66842050~~67012001 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-1 0.00000000 3982.~~86275057~~93981518 ~~942~~859.~~14044665~~20063141 0.~~94214045~~85920063 3982.~~86275057~~93981518 I-A-2 0.00000000 2011.~~23644339~~09983372 ~~955~~944.~~48541752~~38558380 0.~~95548542~~94438558 2011.~~23644339~~09983372 I-X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 0.00000000 2822.~~44658733~~31392185 ~~949~~927.~~93277301~~61885130 0.~~94993277~~92761885 2822.~~44658733~~31392185 I-X-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 4532.~~44839504~~05779110 ~~923~~891.~~74572210~~68793100 0.~~92374572~~89168793 4532.~~44839504~~05779110 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-IV 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 0.00000000 0.~~95845781~~95962960 ~~998~~997.~~08899178~~12936391 0.~~99808899~~99712936 0.~~95845781~~95962960 I-B-2 0.00000000 0.~~95845733~~95963020 ~~998~~997.~~08899336~~12936316 0.~~99808899~~99712936 0.~~95845733~~95963020 I-B-3 0.00000000 0.~~95845828~~95963047 ~~998~~997.~~08899288~~12936241 0.~~99808899~~99712936 0.~~95845828~~95963047 I-B-4 0.00000000 0.~~95846056~~95963286 ~~998~~997.~~08899491~~12936205 0.~~99808899~~99712936 0.~~95846056~~95963286 I-B-5 0.00000000 0.~~95846056~~95963286 ~~998~~997.~~08899491~~12936205 0.~~99808899~~99712936 0.~~95846056~~95963286 I-B-6 0.00000000 0.~~95845357~~95962560 ~~998~~997.~~08900757~~12938196 0.~~99808901~~99712938 0.~~95845357~~95962560 II-B-1 0.00000000 0.~~66843221~~67011377 998.~~67034330~~00022703 0.~~99867034~~99800023 0.~~66843221~~67011377 II-B-2 0.00000000 0.~~66843171~~67011526 998.~~67034579~~00023053 0.~~99867035~~99800023 0.~~66843171~~67011526 II-B-3 0.00000000 0.~~66843313~~67011976 998.~~67033932~~00022954 0.~~99867034~~99800023 0.~~66843313~~67011976 II-B-4 0.00000000 0.~~66842841~~67010477 998.~~67033760~~00023283 0.~~99867034~~99800023 0.~~66842841~~67010477 II-B-5 0.00000000 0.~~66842105~~67012110 998.~~67035398~~00023288 0.~~99867035~~99800023 0.~~66842105~~67012110 II-B-6 0.00000000 0.~~66842050~~67012001 ~~998~~997.~~66918877~~99906876 0.~~99866919~~99799907 0.~~66842050~~67012001 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 I-A-1 164,361,700.00 4.~~55544~~55026% ~~161~~154,~~403~~851,~~714~~805.9045 ~~612~~587,~~672~~179.6537 0.00 0.00 I-A-2 298,960,900.00 4.~~08162~~07888% ~~291~~285,~~702~~652,~~685~~780.6936 ~~980~~970,~~630~~953.2060 0.00 0.00 I-X-2 0.00 0.46700% ~~291~~285,~~702~~652,~~685~~780.6936 ~~113~~111,~~520~~166.9654 0.00 0.00 I-A-3 70,399,400.00 4.~~70316~~69798% 6866,~~877~~874,~~319~~697.9526 ~~269~~261,~~927~~813.8413 0.00 0.00 I-X-3 0.00 0.20400% 6866,~~877~~874,~~319~~697.9526 11,~~709~~368.1470 0.00 0.00 II-A-1 278,568,650.00 4.~~88482~~88080% ~~269~~257,~~987~~326,~~096~~598.8075 1,~~098~~046,~~923~~633.3048 0.00 0.00 R-I 50.00 0.00000% 0.00 0.00 0.00 0.00 R-II 50.00 4.~~88570~~88566% 0.00 0.00 0.00 0.00 R-III 50.00 4.~~88570~~88566% 0.00 0.00 0.00 0.00 R-IV 50.00 4.~~88570~~88566% 0.00 ~~291~~0.9400 0.00 0.00 I-B-1 5,777,500.00 4.~~59802~~59422% 5,~~771~~766,~~996~~459.6415 2122,~~993~~076.5399 0.00 0.00 I-B-2 4,126,600.00 4.~~59802~~59422% 4,~~122~~118,~~669~~714.2104 15,~~708~~768.9657 0.00 0.00 I-B-3 3,301,500.00 4.~~59802~~59422% 3,~~298~~295,~~355~~190.1581 12,~~568~~615.0069 0.00 0.00 I-B-4 1,100,400.00 4.~~59802~~59422% 1,~~099~~098,~~351~~297.8113 4,~~188~~204.9585 0.00 0.00 I-B-5 1,100,400.00 4.~~59802~~59422% 1,~~099~~098,~~351~~297.8113 4,~~188~~204.9585 0.00 0.00 I-B-6 1,100,648.00 4.~~59802~~59422% 1,~~099~~098,~~599~~544.5967 4,~~189~~205.8980 0.00 0.00 II-B-1 4,008,200.00 4.~~88482~~88080% 4,~~005~~002,~~549~~870.6847 16,~~303~~281.7502 0.00 0.00 II-B-2 1,431,500.00 4.~~88482~~88080% 1,~~430~~429,~~553~~596.4660 5,~~822~~814.7765 0.00 0.00 II-B-3 1,002,000.00 4.~~88482~~88080% 1,~~001~~000,~~337~~667.4568 4,~~075~~070.7405 0.00 0.00 II-B-4 429,500.00 4.~~88482~~88080% ~~429~~428,~~216~~928.0091 1,~~747~~744.0360 0.00 0.00 II-B-5 429,400.00 4.~~88482~~88080% ~~429~~428,~~116~~829.0705 1,~~746~~744.6319 0.00 0.00 II-B-6 429,535.00 4.~~88482~~88080% ~~429~~428,~~250~~963.4837 1,~~747~~744.1774 0.00 0.00 Totals 836,528,033.00 3,~~181~~083,~~957~~590.4082 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 I-A-1 0.00 0.00 ~~612~~587,~~672~~179.6537 0.00 ~~154~~141,~~851~~219,~~805~~676.4542 I-A-2 0.00 0.00 ~~980~~970,~~630~~953.2060 0.00 ~~285~~282,~~652~~334,~~780~~364.3608 I-X-2 0.00 0.00 ~~113~~111,~~520~~166.9654 0.00 ~~285~~282,~~652~~334,~~780~~364.3608 I-A-3 0.00 0.00 ~~269~~261,~~927~~813.8413 0.00 6665,~~874~~303,~~697~~810.2656 I-X-3 0.00 0.00 11,~~709~~368.1470 0.00 6665,~~874~~303,~~697~~810.2656 II-A-1 0.00 0.00 1,~~098~~046,~~923~~633.3048 0.00 ~~257~~248,~~326~~396,~~598~~303.7516 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 R-IV 0.00 0.00 ~~291~~0.9400 0.00 0.00 I-B-1 0.00 0.00 2122,~~993~~076.5399 0.00 5,~~766~~760,~~459~~914.1590 I-B-2 0.00 0.00 15,~~708~~768.9657 0.00 4,~~118~~114,~~714~~754.0403 I-B-3 0.00 0.00 12,~~568~~615.0069 0.00 3,~~295~~292,~~190~~022.8159 I-B-4 0.00 0.00 4,~~188~~204.9585 0.00 1,~~098~~097,~~297~~241.1315 I-B-5 0.00 0.00 4,~~188~~204.9585 0.00 1,~~098~~097,~~297~~241.1315 I-B-6 0.00 0.00 4,~~189~~205.8980 0.00 1,~~098~~097,~~544~~488.6746 II-B-1 0.00 0.00 16,~~303~~281.7502 0.00 4,~~002~~000,~~870~~184.4751 II-B-2 0.00 0.00 5,~~822~~814.7765 0.00 1,~~429~~428,~~596~~637.6033 II-B-3 0.00 0.00 4,~~075~~070.7405 0.00 1999,~~000,667~~996.6823 II-B-4 0.00 0.00 1,~~747~~744.0360 0.00 428,~~928~~641.9110 II-B-5 0.00 0.00 1,~~746~~744.6319 0.00 428,~~829~~541.0530 II-B-6 0.00 0.00 1,~~747~~744.1774 0.00 428,~~963~~675.3753 Totals 0.00 0.00 3,~~181~~083,~~957~~590.4082 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 I-A-1 164,361,700.00 4.~~55544~~55026% ~~982~~942.~~00319722~~14044665 3.~~72758769~~57248294 0.00000000 0.00000000 I-A-2 298,960,900.00 4.~~08162~~07888% ~~975~~955.~~72186092~~48541752 3.~~28012861~~24776116 0.00000000 0.00000000 I-X-2 0.00 0.46700% ~~975~~955.~~72186092~~48541752 0.~~37971842~~37184307 0.00000000 0.00000000 I-A-3 70,399,400.00 4.~~70316~~69798% ~~978~~949.~~37936048~~93277301 3.~~83423495~~71896820 0.00000000 0.00000000 I-X-3 0.00 0.20400% ~~978~~949.~~37936048~~93277301 0.~~16632443~~16148859 0.00000000 0.00000000 II-A-1 278,568,650.00 4.~~88482~~88080% ~~969~~923.~~19411714~~74572210 3.~~94489222~~75718330 0.00000000 0.00000000 R-I 50.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 4.~~88570~~88566% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 4.~~88570~~88566% 0.00000000 0.00000000 0.00000000 0.00000000 R-IV 50.00 4.~~88570~~88566% 0.00000000 ~~5838~~0.~~80000000~~00000000 0.00000000 0.00000000 I-B-1 5,777,500.00 4.~~59802~~59422% ~~999~~998.~~04744959~~08899178 3.~~80675552~~82120121 0.00000000 0.00000000 I-B-2 4,126,600.00 4.~~59802~~59422% ~~999~~998.~~04745069~~08899336 3.~~80675617~~82120147 0.00000000 0.00000000 I-B-3 3,301,500.00 4.~~59802~~59422% ~~999~~998.~~04744813~~08899288 3.~~80675451~~82119945 0.00000000 0.00000000 I-B-4 1,100,400.00 4.~~59802~~59422% ~~999~~998.~~04744638~~08899491 3.~~80675209~~82120138 0.00000000 0.00000000 I-B-5 1,100,400.00 4.~~59802~~59422% ~~999~~998.~~04744638~~08899491 3.~~80675209~~82120138 0.00000000 0.00000000 I-B-6 1,100,648.00 4.~~59802~~59422% ~~999~~998.~~04746113~~08900757 3.~~80674839~~82120351 0.00000000 0.00000000 II-B-1 4,008,200.00 4.~~88482~~88080% ~~999~~998.~~33877551~~67034330 4.~~06759892~~06192805 0.00000000 0.00000000 II-B-2 1,431,500.00 4.~~88482~~88080% ~~999~~998.~~33877751~~67034579 4.~~06760042~~06192805 0.00000000 0.00000000 II-B-3 1,002,000.00 4.~~88482~~88080% ~~999~~998.~~33877246~~67033932 4.~~06760479~~06192615 0.00000000 0.00000000 II-B-4 429,500.00 4.~~88482~~88080% ~~999~~998.~~33876601~~67033760 4.~~06759022~~06193248 0.00000000 0.00000000 II-B-5 429,400.00 4.~~88482~~88080% ~~999~~998.~~33877503~~67035398 4.~~06760596~~06192361 0.00000000 0.00000000 II-B-6 429,535.00 4.~~88482~~88080% ~~999~~998.~~33760928~~66918877 4.~~06758471~~06192743 0.00000000 0.00000000 (5) Per $1 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 I-A-1 0.00000000 0.00000000 3.~~72758769~~57248294 0.00000000 ~~942~~859.~~14044665~~20063141 I-A-2 0.00000000 0.00000000 3.~~28012861~~24776116 0.00000000 ~~955~~944.~~48541752~~38558380 I-X-2 0.00000000 0.00000000 0.~~37971842~~37184307 0.00000000 ~~955~~944.~~48541752~~38558380 I-A-3 0.00000000 0.00000000 3.~~83423495~~71896820 0.00000000 ~~949~~927.~~93277301~~61885130 I-X-3 0.00000000 0.00000000 0.~~16632443~~16148859 0.00000000 ~~949~~927.~~93277301~~61885130 II-A-1 0.00000000 0.00000000 3.~~94489222~~75718330 0.00000000 ~~923~~891.~~74572210~~68793100 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-IV 0.00000000 0.00000000 ~~5838~~0.~~80000000~~00000000 0.00000000 0.00000000 I-B-1 0.00000000 0.00000000 3.~~80675552~~82120121 0.00000000 ~~998~~997.~~08899178~~12936391 I-B-2 0.00000000 0.00000000 3.~~80675617~~82120147 0.00000000 ~~998~~997.~~08899336~~12936316 I-B-3 0.00000000 0.00000000 3.~~80675451~~82119945 0.00000000 ~~998~~997.~~08899288~~12936241 I-B-4 0.00000000 0.00000000 3.~~80675209~~82120138 0.00000000 ~~998~~997.~~08899491~~12936205 I-B-5 0.00000000 0.00000000 3.~~80675209~~82120138 0.00000000 ~~998~~997.~~08899491~~12936205 I-B-6 0.00000000 0.00000000 3.~~80674839~~82120351 0.00000000 ~~998~~997.~~08900757~~12938196 II-B-1 0.00000000 0.00000000 4.~~06759892~~06192805 0.00000000 998.~~67034330~~00022703 II-B-2 0.00000000 0.00000000 4.~~06760042~~06192805 0.00000000 998.~~67034579~~00023053 II-B-3 0.00000000 0.00000000 4.~~06760479~~06192615 0.00000000 998.~~67033932~~00022954 II-B-4 0.00000000 0.00000000 4.~~06759022~~06193248 0.00000000 998.~~67033760~~00023283 II-B-5 0.00000000 0.00000000 4.~~06760596~~06192361 0.00000000 998.~~67035398~~00023288 II-B-6 0.00000000 0.00000000 4.~~06758471~~06192743 0.00000000 ~~998~~997.~~66918877~~99906876 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 30,~~712~~782,~~677~~439.4806 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3228,~~432~~412.0519 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 30,~~745~~810,~~109~~851.5325 Withdrawals Reimbursement for Servicer Advances 3532,~~564~~432.1005 Payment of Service Fee ~~241~~222,~~664~~080.1504 Payment of Interest and Principal 30,~~467~~556,~~881~~339.2816 Total Withdrawals (Pool Distribution Amount) 30,~~745~~810,~~109~~851.5325 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~216~~208,~~516~~744.0974 Miscellaneous Fee 1,~~571~~570.9565 Special Servicing fees 2311,~~576~~764.1165 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~241~~222,~~664~~080.1504

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 1011 0 0 0 1011 54,~~477~~764,~~694~~490.9950 0.00 0.00 0.00 54,~~477~~764,~~694~~490.9950 60 Days 3 0 0 0 3 1,~~844~~639,~~770~~170.8379 0.00 0.00 0.00 1,~~844~~639,~~770~~170.8379 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 1314 0 0 0 1314 76,~~322~~403,~~465~~661.8229 0.00 0.00 0.00 76,~~322~~403,~~465~~661.8229 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.~~611247~~691389% 0.000000% 0.000000% 0.000000% 0.~~611247~~691389% 0.~~693912~~625307% 0.000000% 0.000000% 0.000000% 0.~~693912~~625307% 60 Days 0.~~183374~~188561% 0.000000% 0.000000% 0.000000% 0.~~183374~~188561% 0.~~233695~~215130% 0.000000% 0.000000% 0.000000% 0.~~233695~~215130% 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.~~794621~~879950% 0.000000% 0.000000% 0.000000% 0.~~794621~~879950% 0.~~927606~~840438% 0.000000% 0.000000% 0.000000% 0.~~927606~~840438%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 42 0 0 0 4 2 760,~~299,044~~780.7106 0.00 0.00 0.00 2760,~~299,044~~780.7106 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 42 0 0 0 4 2 760,~~299,044~~780.7106 0.00 0.00 0.00 2760,~~299,044~~780.7106 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~290323~~689655% 0.000000% 0.000000% 0.000000% 10.~~290323~~689655% 10.~~436063~~519522% 0.000000% 0.000000% 0.000000% 10.~~436063~~519522% 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 10.~~290323~~689655% 0.000000% 0.000000% 0.000000% 10.~~290323~~689655% 10.~~436063~~519522% 0.000000% 0.000000% 0.000000% 10.~~436063~~519522% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 48 0 0 0 48 23,~~335~~784,~~000~~960.0044 0.00 0.00 0.00 23,~~335~~784,~~000~~960.0044 60 Days 13 0 0 0 13 ~~389~~1,~~500~~639,170.0079 0.00 0.00 0.00 ~~389~~1,~~500~~639,170.0079 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 511 0 0 0 511 25,~~724~~424,~~500~~131.0023 0.00 0.00 0.00 25,~~724~~424,~~500~~131.0023 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~652529~~317957% 0.000000% 0.000000% 0.000000% 01.~~652529~~317957% 01.~~791446~~297341% 0.000000% 0.000000% 0.000000% 01.~~791446~~297341% 60 Days 0.~~163132~~494234% 0.000000% 0.000000% 0.000000% 0.~~163132~~494234% 0.~~132021~~561845% 0.000000% 0.000000% 0.000000% 0.~~132021~~561845% 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.~~815661~~812191% 0.000000% 0.000000% 0.000000% 01.~~815661~~812191% 01.~~923467~~859186% 0.000000% 0.000000% 0.000000% 01.~~923467~~859186% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 20 0 0 0 20 ~~843,650~~0.2800 0.00 0.00 0.00 ~~843,650~~0.2800 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 20 0 0 0 20 ~~843,650~~0.2800 0.00 0.00 0.00 ~~843,650~~0.2800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~324503~~000000% 0.000000% 0.000000% 0.000000% 10.~~324503~~000000% 10.~~221045~~000000% 0.000000% 0.000000% 0.000000% 10.~~221045~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~324503~~000000% 0.000000% 0.000000% 0.000000% 10.~~324503~~000000% 10.~~221045~~000000% 0.000000% 0.000000% 0.000000% 10.~~221045~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II 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 01 0 0 0 01 0218,750.00 0.00 0.00 0.00 0218,750.00 60 Days 20 0 0 0 20 ~~1,455,270~~0.8300 0.00 0.00 0.00 ~~1,455,270~~0.8300 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 21 0 0 0 2 1 218,~~455,270~~750.8300 0.00 0.00 0.00 1218,~~455,270~~750.8300 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~183150% 0.000000% 0.000000% 0.000000% 0.~~000000~~183150% 0.~~000000~~085371% 0.000000% 0.000000% 0.000000% 0.~~000000~~085371% 60 Days 0.~~355872~~000000% 0.000000% 0.000000% 0.000000% 0.~~355872~~000000% 0.~~548790~~000000% 0.000000% 0.000000% 0.000000% 0.~~548790~~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.~~355872~~183150% 0.000000% 0.000000% 0.000000% 0.~~355872~~183150% 0.~~548790~~085371% 0.000000% 0.000000% 0.000000% 0.~~548790~~085371%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3228,~~432~~412.0519

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~033583~~028266% Weighted Average Net Coupon 4.~~715250~~710743% Weighted Average Pass-Through Rate 4.~~695619~~690459% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count 1,~~688~~636 Number Of Loans Paid In Full 5245 Ending Scheduled Collateral Loan Count 1,~~636~~591 Beginning Scheduled Collateral Balance ~~816~~788,~~187~~901,~~164~~240.2234 Ending Scheduled Collateral Balance ~~788~~761,~~901~~428,~~240~~492.3401 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~789~~761,~~393~~943,~~739~~750.8205 Monthly P &I Constant 43,~~126~~986,~~234~~695.0088 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 ~~788~~761,~~901~~428,~~240~~492.3401 Scheduled Principal ~~702~~681,~~612~~025.3904 Unscheduled Principal 26,~~583~~791,~~311~~723.4929

Miscellaneous Reporting Group I-1 Senior Percent 96.~~950312~~829164% Group I-2 Senior Percent 96.~~930173~~869808% Group I-3 Senior Percent 96.~~937813~~851244% Group II Senior Percent 97.~~218339~~087362% Group I-1 Senior Prepayment Percent 100.000000% Group I-2 Senior Prepayment Percent 100.000000% Group I-3 Senior Prepayment Percent 100.000000% Group II Senior Prepayment Percent 100.000000% Group I-1 Subordinate Percent 3.~~049688~~170836% Group I-2 Subordinate Percent 3.~~069827~~130192% Group I-3 Subordinate Percent 3.~~062187~~148756% Group II Subordinate Percent 2.~~781661~~912638% Group I-1 Subordinate Prepayment Percent 0.000000% Group I-2 Subordinate Prepayment Percent 0.000000% Group I-3 Subordinate Prepayment Percent 0.000000% Group II Subordinate Prepayment Percent 0.000000% Average loss serverity Group I-1 0.000000% Average loss serverity Group I-2 0.000000% Average loss serverity Group I-3 0.000000% Average loss serverity Group II 0.000000%

Group Level Collateral Statement Group Group I-1 Group I-2 Group I-3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~930439~~925255 4.~~825244~~823020 5.~~282158~~276976 Weighted Average Net Rate 4.~~555439~~550255 4.~~601864~~600150 4.~~907158~~901976 Weighted Average Maturity ~~356~~355 ~~357~~ 356 355 Beginning Loan Count ~~321~~310 ~~625~~613 ~~154~~151 Loans Paid In Full 1120 126 3 Ending Loan Count ~~310~~290 ~~613~~607 ~~151~~148 Beginning Scheduled Balance ~~166~~159,~~480~~922,~~870~~699.2573 ~~300~~294,~~941~~883,~~071~~204.8420 7169,~~053~~048,~~102~~881.1959 Ending scheduled Balance ~~159~~146,~~922~~284,~~699~~271.7374 ~~294~~291,~~883~~556,~~204~~858.2081 6967,~~048~~476,~~881~~382.5931 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~889~~855,~~321~~036.8764 1,~~469~~438,~~468~~500.2015 ~~364~~354,~~943~~854.6510 Scheduled Principal ~~205~~198,~~302~~653.0321 ~~259~~253,~~373~~310.1751 5251,~~182~~213.2300 Unscheduled Principal 613,~~352~~439,~~868~~774.4978 53,~~798~~073,~~494~~034.4788 1,~~952~~521,~~038~~286.3728 Scheduled Interest ~~684~~656,~~019~~383.8443 1,~~210~~185,~~095~~189.0364 ~~312~~303,~~761~~641.4210 Servicing Fees 5249,~~025~~975.2784 5654,~~020~~767.0717 2221,~~204~~577.1078 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 13,~~352~~335.2230 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 ~~631~~606,~~994~~407.5759 1,~~140~~117,~~722~~087.7417 ~~290~~282,~~557~~063.32 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~555439~~550255 4.~~548622~~545883 4.~~907158~~901976

Group Level Collateral Statement Group Group II Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~257583~~253977 5.~~033583~~028266 Weighted Average Net Rate 4.~~884822~~880802 4.~~715250~~710743 Weighted Average Maturity 355 356 ~~357~~ Beginning Loan Count ~~588~~562 1,~~688~~636 Loans Paid In Full 2616 5245 Ending Loan Count ~~562~~546 1,~~636~~591 Beginning Scheduled Balance ~~277~~265,~~712~~046,~~119~~454.9482 ~~816~~788,~~187~~901,~~164~~240.2234 Ending scheduled Balance ~~265~~256,~~046~~110,~~454~~979.8215 ~~788~~761,~~901~~428,~~240~~492.3401 Record Date 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 1,~~402~~338,~~500~~304.2899 43,~~126~~986,~~234~~695.0088 Scheduled Principal ~~185~~177,~~754~~848.9632 ~~702~~681,~~612~~025.3904 Unscheduled Principal 128,~~479~~757,~~910~~627.1635 26,~~583~~791,~~311~~723.4929 Scheduled Interest 1,~~216~~160,~~745~~456.3267 3,~~423~~305,~~621~~670.6184 Servicing Fees 8682,~~266~~423.6595 ~~216~~208,~~516~~744.0974 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 13,~~352~~335.2230 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 1,~~130~~078,~~478~~032.6772 3,~~193~~083,~~753~~590.3080 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 4.~~884822~~880802 4.~~695619~~690459

Filing Compare · BEAR STEARNS ARM TRUST MORT PASS THR CERTS SER 2003-6