8-K 1 bst03006_sep.txt SEPT. 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): September 27, 2004 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, 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 BEAR STEARNS ARM 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 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. BEAR STEARNS ARM TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 9/29/04 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 September 27, 2004 distribution. EX-99.1

Bear Stearns ARM Trust Mortgage Pass-Through Certificates Record Date: 78/31/~~2004~~04 Distribution Date: 89/2527/~~2004~~04 BST 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 I-A-1 07384MWW8 SEN 4.~~51550~~51373% 9390,~~338~~981,~~521~~224.7831 ~~351~~342,~~225~~220.1773 2,~~357~~190,~~297~~340.4708 I-A-2 07384MWX6 SEN 4.~~04887~~02579% ~~198~~187,~~881~~843,~~396~~876.1570 ~~671~~630,~~037~~183.8730 114,~~037~~441,~~519~~816.4441 I-X-2 07384MWY4 SEN 0.46700% 0.00 7773,~~398~~102.0158 0.00 I-A-3 07384MWZ1 SEN 4.~~64357~~63632% 4745,~~318~~170,~~734~~388.1624 ~~183~~174,~~106~~520.3729 2,~~148~~294,~~345~~430.9241 I-X-3 07384MXA5 SEN 0.20400% 0.00 87,~~044~~678.1897 0.00 II-A-1 07384MXB3 SEN 4.~~85283~~85378% ~~179~~173,~~829~~995,~~285~~570.7268 ~~727~~703,~~234~~780.6117 52,~~833~~657,~~715~~512.0416 R-I 07384MXC1 SEN 0.00000% 0.00 0.00 0.00 R-II 07384MXD9 SEN 4.~~88401~~88400% 0.00 0.00 0.00 R-III 07384MXE7 SEN 4.~~88401~~88400% 0.00 0.00 0.00 R-IV 07384MYN6 SEN 4.~~88401~~88400% 0.00 0.00 0.00 I-B-1 07384MXF4 SUB 4.~~55965~~54521% 5,~~709~~703,~~382~~566.1339 21,~~693~~603.9625 5,~~815~~903.7446 I-B-2 07384MXG2 SUB 4.~~55965~~54521% 4,~~077~~073,~~946~~792.5765 15,~~494~~430.9920 4,~~153~~216.9157 I-B-3 07384MXH0 SUB 4.~~55965~~54521% 3,~~262~~259,~~574~~251.6631 12,~~396~~344.8298 3,~~323~~373.3548 I-B-4 07384MYA4 SUB 4.~~55965~~54521% 1,~~087~~086,~~426~~318.0738 4,~~131~~114.9062 1,~~107~~124.6839 I-B-5 07384MYB2 SUB 4.~~55965~~54521% 1,~~087~~086,~~426~~318.0738 4,~~131~~114.9062 1,~~107~~124.6839 I-B-6 07384MYC0 SUB 4.~~55965~~54521% 1,~~087~~086,~~671~~563.1724 4,~~132~~115.8355 1,~~107~~124.9364 II-B-1 07384MXJ6 SUB 4.~~85283~~85378% 3,~~975~~972,~~350~~485.0990 16,~~076~~067.4398 2,~~864~~889.1904 II-B-2 07384MXK3 SUB 4.~~85283~~85378% 1,~~419~~418,~~767~~744.8996 5,~~741~~738.5856 1,~~022~~031.9380 II-B-3 07384MXL1 SUB 4.~~85283~~85378% 993,~~787~~071.9392 4,~~018~~016.9179 ~~716~~722.0122 II-B-4 07384MYD8 SUB 4.~~85283~~85378% 425,~~979~~673.9604 1,~~722~~721.6777 ~~306~~309.9158 II-B-5 07384MYE6 SUB 4.~~85283~~85378% 425,~~880~~573.7893 1,~~722~~721.2737 ~~306~~309.8450 II-B-6 07384MYF3 SUB 4.~~85283~~85378% ~~426~~425,~~014~~707.1724 1,~~722~~721.8191 ~~306~~309.9460 Totals ~~543~~521,~~347~~948,~~145~~127.3027 2,~~111~~024,~~033~~197.2864 2111,~~399~~606,~~017~~537.9873

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 9088,~~981~~790,~~224~~884.3123 2,~~708~~532,~~522~~560.6481 0.00 I-A-2 0.00 ~~187~~183,~~843~~402,~~876~~060.7029 115,~~708~~071,~~557~~999.3171 0.00 I-X-2 0.00 0.00 7773,~~398~~102.0158 0.00 I-A-3 0.00 4542,~~170~~875,~~388~~957.2483 2,~~331~~468,~~452~~950.2970 0.00 I-X-3 0.00 0.00 87,~~044~~678.1897 0.00 II-A-1 0.00 ~~173~~171,~~995~~338,~~570~~058.6852 63,~~560~~361,~~949~~292.6533 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 0.00 0.00 I-B-1 0.00 5,~~703~~697,~~566~~662.3992 27,~~509~~506.7071 0.00 I-B-2 0.00 4,~~073~~069,~~792~~576.6508 19,~~648~~646.9077 0.00 I-B-3 0.00 3,~~259~~255,~~251~~877.3183 15,~~720~~718.1746 0.00 I-B-4 0.00 1,~~086~~085,~~318~~193.3899 5,239.5801 0.00 I-B-5 0.00 1,~~086~~085,~~318~~193.3899 5,239.5801 0.00 I-B-6 0.00 1,~~086~~085,~~563~~438.2460 5,240.7619 0.00 II-B-1 0.00 3,~~972~~969,~~485~~596.9086 18,~~940~~957.6202 0.00 II-B-2 0.00 1,~~418~~417,~~744~~713.9616 6,~~764~~770.5136 0.00 II-B-3 0.00 ~~993~~992,~~071~~349.9270 4,~~734~~739.9201 0.00 II-B-4 0.00 425,~~673~~363.0447 2,~~029~~031.5835 0.00 II-B-5 0.00 425,~~573~~264.9343 2,~~029~~030.1187 0.00 II-B-6 0.00 425,~~707~~397.2463 2,~~029~~031.7551 0.00 Totals 0.00 ~~521~~510,~~948~~341,~~127~~589.2753 2313,~~510~~630,~~051~~735.2637 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 9390,~~338~~981,~~521~~224.7831 ~~126~~122,~~904~~003.9819 2,~~230~~068,~~392~~336.4989 0.00 0.00 I-A-2 298,960,900.00 ~~198~~187,~~881~~843,~~396~~876.1570 ~~179~~175,~~937~~802.0820 104,~~857~~266,~~582~~014.3621 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 4745,~~318~~170,~~734~~388.1624 33,~~627~~712.5008 2,~~114~~260,718.4233 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 ~~179~~173,~~829~~995,~~285~~570.7268 ~~129~~126,~~565~~540.0375 52,~~704~~530,~~150~~971.0141 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,~~709~~703,~~382~~566.1339 5,~~815~~903.7446 0.00 0.00 0.00 I-B-2 4,126,600.00 4,~~077~~073,~~946~~792.5765 4,~~153~~216.9157 0.00 0.00 0.00 I-B-3 3,301,500.00 3,~~262~~259,~~574~~251.6631 3,~~323~~373.3548 0.00 0.00 0.00 I-B-4 1,100,400.00 1,~~087~~086,~~426~~318.0738 1,~~107~~124.6839 0.00 0.00 0.00 I-B-5 1,100,400.00 1,~~087~~086,~~426~~318.0738 1,~~107~~124.6839 0.00 0.00 0.00 I-B-6 1,100,648.00 1,~~087~~086,~~671~~563.1724 1,~~107~~124.9364 0.00 0.00 0.00 II-B-1 4,008,200.00 3,~~975~~972,~~350~~485.0990 2,~~864~~889.1904 0.00 0.00 0.00 II-B-2 1,431,500.00 1,~~419~~418,~~767~~744.8996 1,~~022~~031.9380 0.00 0.00 0.00 II-B-3 1,002,000.00 993,~~787~~071.9392 ~~716~~722.0122 0.00 0.00 0.00 II-B-4 429,500.00 425,~~979~~673.9604 ~~306~~309.9158 0.00 0.00 0.00 II-B-5 429,400.00 425,~~880~~573.7893 ~~306~~309.8450 0.00 0.00 0.00 II-B-6 429,535.00 ~~426~~425,~~014~~707.1724 ~~306~~309.9460 0.00 0.00 0.00 Totals 836,528,033.00 ~~543~~521,~~347~~948,~~145~~127.3027 ~~492~~480,~~174~~496.7089 2011,~~906~~126,~~843~~040.2884 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 2,~~357~~190,~~297~~340.4708 9088,~~981~~790,~~224~~884.3123 0.~~55354273~~54021639 2,~~357~~190,~~297~~340.4708 I-A-2 114,~~037~~441,~~519~~816.4441 ~~187~~183,~~843~~402,~~876~~060.7029 0.~~62832256~~61346504 114,~~037~~441,~~519~~816.4441 I-X-2 0.00 0.00 0.00000000 0.00 I-A-3 2,~~148~~294,~~345~~430.9241 4542,~~170~~875,~~388~~957.2483 0.~~64163030~~60903868 2,~~148~~294,~~345~~430.9241 I-X-3 0.00 0.00 0.00000000 0.00 II-A-1 52,~~833~~657,~~715~~512.0416 ~~173~~171,~~995~~338,~~570~~058.6852 0.~~62460571~~61506583 52,~~833~~657,~~715~~512.0416 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,~~815~~903.7446 5,~~703~~697,~~566~~662.3992 0.~~98720318~~98618138 5,~~815~~903.7446 I-B-2 4,~~153~~216.9157 4,~~073~~069,~~792~~576.6508 0.~~98720318~~98618138 4,~~153~~216.9157 I-B-3 3,~~323~~373.3548 3,~~259~~255,~~251~~877.3183 0.~~98720318~~98618138 3,~~323~~373.3548 I-B-4 1,~~107~~124.6839 1,~~086~~085,~~318~~193.3899 0.~~98720318~~98618138 1,~~107~~124.6839 I-B-5 1,~~107~~124.6839 1,~~086~~085,~~318~~193.3899 0.~~98720318~~98618138 1,~~107~~124.6839 I-B-6 1,~~107~~124.9364 1,~~086~~085,~~563~~438.2460 0.~~98720321~~98618141 1,~~107~~124.9364 II-B-1 2,~~864~~889.1904 3,~~972~~969,~~485~~596.9086 0.~~99108974~~99036896 2,~~864~~889.1904 II-B-2 1,~~022~~031.9380 1,~~418~~417,~~744~~713.9616 0.~~99108974~~99036896 1,~~022~~031.9380 II-B-3 ~~716~~722.0122 ~~993~~992,~~071~~349.9270 0.~~99108974~~99036896 ~~716~~722.0122 II-B-4 ~~306~~309.9158 425,~~673~~363.0447 0.~~99108973~~99036896 ~~306~~309.9158 II-B-5 ~~306~~309.8450 425,~~573~~264.9343 0.~~99108973~~99036896 ~~306~~309.8450 II-B-6 ~~306~~309.9460 425,~~707~~397.2463 0.~~99108860~~99036779 ~~306~~309.9460 Totals 2111,~~399~~606,~~017~~537.9873 ~~521~~510,~~948~~341,~~127~~589.2753 0.~~62394577~~61007111 2111,~~399~~606,~~017~~537.9873

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 ~~567~~553.~~88486478~~54273112 0.~~77210798~~74228479 1312.~~57002568~~58405632 0.00000000 I-A-2 298,960,900.00 ~~665~~628.~~24216428~~32255556 0.~~60187496~~58804412 3614.~~31773372~~26947206 0.00000000 I-X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 70,399,400.00 ~~672~~641.~~14683875~~63030139 0.~~47766742~~47886885 3032.~~03886993~~11274997 0.00000000 I-X-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 278,568,650.00 ~~645~~624.~~54746458~~60571453 0.~~46510988~~45425338 209.~~47664017~~08562902 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 ~~988~~987.~~20980182~~20318304 1.~~00661878~~02180182 0.00000000 0.00000000 I-B-2 4,126,600.00 ~~988~~987.~~20980226~~20318180 1.~~00661804~~02180245 0.00000000 0.00000000 I-B-3 3,301,500.00 ~~988~~987.~~20980161~~20318340 1.~~00661820~~02180221 0.00000000 0.00000000 I-B-4 1,100,400.00 ~~988~~987.~~20980553~~20318066 1.~~00661578~~02180116 0.00000000 0.00000000 I-B-5 1,100,400.00 ~~988~~987.~~20980553~~20318066 1.~~00661578~~02180116 0.00000000 0.00000000 I-B-6 1,100,648.00 ~~988~~987.~~20982730~~20321120 1.~~00661610~~02179807 0.00000000 0.00000000 II-B-1 4,008,200.00 991.~~80432364~~08974103 0.~~71458261~~72078240 0.00000000 0.00000000 II-B-2 1,431,500.00 991.~~80432414~~08973804 0.~~71458610~~72078240 0.00000000 0.00000000 II-B-3 1,002,000.00 991.~~80432136~~08974052 0.~~71458084~~72077844 0.00000000 0.00000000 II-B-4 429,500.00 991.~~80433062~~08973225 0.~~71457509~~72079162 0.00000000 0.00000000 II-B-5 429,400.00 991.~~80433163~~08972986 0.~~71457848~~72077317 0.00000000 0.00000000 II-B-6 429,535.00 991.~~80315923~~08859581 0.~~71458670~~72077945 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 1413.~~34213366~~32634111 ~~553~~540.~~54273112~~21639001 0.~~55354273~~54021639 1413.~~34213366~~32634111 I-A-2 0.00000000 3614.~~91960868~~85751618 ~~628~~613.~~32255556~~46503937 0.~~62832256~~61346504 3614.~~91960868~~85751618 I-X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 0.00000000 3032.~~51653736~~59161882 ~~641~~609.~~63030139~~03868257 0.~~64163030~~60903868 3032.~~51653736~~59161882 I-X-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 209.~~94175005~~53988240 ~~624~~615.~~60571453~~06583214 0.~~62460571~~61506583 209.~~94175005~~53988240 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 1.~~00661878~~02180182 ~~987~~986.~~20318304~~18137949 0.~~98720318~~98618138 1.~~00661878~~02180182 I-B-2 0.00000000 1.~~00661804~~02180245 ~~987~~986.~~20318180~~18137934 0.~~98720318~~98618138 1.~~00661804~~02180245 I-B-3 0.00000000 1.~~00661820~~02180221 ~~987~~986.~~20318340~~18138119 0.~~98720318~~98618138 1.~~00661820~~02180221 I-B-4 0.00000000 1.~~00661578~~02180116 ~~987~~986.~~20318066~~18137950 0.~~98720318~~98618138 1.~~00661578~~02180116 I-B-5 0.00000000 1.~~00661578~~02180116 ~~987~~986.~~20318066~~18137950 0.~~98720318~~98618138 1.~~00661578~~02180116 I-B-6 0.00000000 1.~~00661610~~02179807 ~~987~~986.~~20321120~~18141313 0.~~98720321~~98618141 1.~~00661610~~02179807 II-B-1 0.00000000 0.~~71458261~~72078240 ~~991~~990.~~08974103~~36895863 0.~~99108974~~99036896 0.~~71458261~~72078240 II-B-2 0.00000000 0.~~71458610~~72078240 ~~991~~990.~~08973804~~36895564 0.~~99108974~~99036896 0.~~71458610~~72078240 II-B-3 0.00000000 0.~~71458084~~72077844 ~~991~~990.~~08974052~~36896208 0.~~99108974~~99036896 0.~~71458084~~72077844 II-B-4 0.00000000 0.~~71457509~~72079162 ~~991~~990.~~08973225~~36896391 0.~~99108973~~99036896 0.~~71457509~~72079162 II-B-5 0.00000000 0.~~71457848~~72077317 ~~991~~990.~~08972986~~36895668 0.~~99108973~~99036896 0.~~71457848~~72077317 II-B-6 0.00000000 0.~~71458670~~72077945 ~~991~~990.~~08859581~~36779308 0.~~99108860~~99036779 0.~~71458670~~72077945 (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 I-A-1 164,361,700.00 4.~~51550~~51373% 9390,~~338~~981,~~521~~224.7831 ~~351~~342,~~225~~220.1773 0.00 0.00 I-A-2 298,960,900.00 4.~~04887~~02579% ~~198~~187,~~881~~843,~~396~~876.1570 ~~671~~630,~~037~~183.8628 0.00 0.00 I-X-2 0.00 0.46700% ~~198~~187,~~881~~843,~~396~~876.1570 7773,~~398~~102.0158 0.00 0.00 I-A-3 70,399,400.00 4.~~64357~~63632% 4745,~~318~~170,~~734~~388.1624 ~~183~~174,~~106~~520.3729 0.00 0.00 I-X-3 0.00 0.20400% 4745,~~318~~170,~~734~~388.1624 87,~~044~~678.1897 0.00 0.00 II-A-1 278,568,650.00 4.~~85283~~85378% ~~179~~173,~~829~~995,~~285~~570.7268 ~~727~~703,~~234~~780.6117 0.00 0.00 R-I 50.00 0.00000% 0.00 0.00 0.00 0.00 R-II 50.00 4.~~88401~~88400% 0.00 0.00 0.00 0.00 R-III 50.00 4.~~88401~~88400% 0.00 0.00 0.00 0.00 R-IV 50.00 4.~~88401~~88400% 0.00 0.00 0.00 0.00 I-B-1 5,777,500.00 4.~~55965~~54521% 5,~~709~~703,~~382~~566.1339 21,~~693~~603.9625 0.00 0.00 I-B-2 4,126,600.00 4.~~55965~~54521% 4,~~077~~073,~~946~~792.5765 15,~~494~~430.9920 0.00 0.00 I-B-3 3,301,500.00 4.~~55965~~54521% 3,~~262~~259,~~574~~251.6631 12,~~396~~344.8298 0.00 0.00 I-B-4 1,100,400.00 4.~~55965~~54521% 1,~~087~~086,~~426~~318.0738 4,~~131~~114.9062 0.00 0.00 I-B-5 1,100,400.00 4.~~55965~~54521% 1,~~087~~086,~~426~~318.0738 4,~~131~~114.9062 0.00 0.00 I-B-6 1,100,648.00 4.~~55965~~54521% 1,~~087~~086,~~671~~563.1724 4,~~132~~115.8355 0.00 0.00 II-B-1 4,008,200.00 4.~~85283~~85378% 3,~~975~~972,~~350~~485.0990 16,~~076~~067.4398 0.00 0.00 II-B-2 1,431,500.00 4.~~85283~~85378% 1,~~419~~418,~~767~~744.8996 5,~~741~~738.5856 0.00 0.00 II-B-3 1,002,000.00 4.~~85283~~85378% 993,~~787~~071.9392 4,~~018~~016.9179 0.00 0.00 II-B-4 429,500.00 4.~~85283~~85378% 425,~~979~~673.9604 1,~~722~~721.6777 0.00 0.00 II-B-5 429,400.00 4.~~85283~~85378% 425,~~880~~573.7893 1,~~722~~721.2737 0.00 0.00 II-B-6 429,535.00 4.~~85283~~85378% ~~426~~425,~~014~~707.1724 1,~~722~~721.8191 0.00 0.00 Totals 836,528,033.00 2,~~111~~024,~~033~~197.2762 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 ~~351~~342,~~225~~220.1773 0.00 9088,~~981~~790,~~224~~884.3123 I-A-2 0.00 0.00 ~~671~~630,~~037~~183.8730 0.00 ~~187~~183,~~843~~402,~~876~~060.7029 I-X-2 0.00 0.00 7773,~~398~~102.0158 0.00 ~~187~~183,~~843~~402,~~876~~060.7029 I-A-3 0.00 0.00 ~~183~~174,~~106~~520.3729 0.00 4542,~~170~~875,~~388~~957.2483 I-X-3 0.00 0.00 87,~~044~~678.1897 0.00 4542,~~170~~875,~~388~~957.2483 II-A-1 0.00 0.00 ~~727~~703,~~234~~780.6117 0.00 ~~173~~171,~~995~~338,~~570~~058.6852 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 0.00 0.00 0.00 I-B-1 0.00 0.00 21,~~693~~603.9625 0.00 5,~~703~~697,~~566~~662.3992 I-B-2 0.00 0.00 15,~~494~~430.9920 0.00 4,~~073~~069,~~792~~576.6508 I-B-3 0.00 0.00 12,~~396~~344.8298 0.00 3,~~259~~255,~~251~~877.3183 I-B-4 0.00 0.00 4,~~131~~114.9062 0.00 1,~~086~~085,~~318~~193.3899 I-B-5 0.00 0.00 4,~~131~~114.9062 0.00 1,~~086~~085,~~318~~193.3899 I-B-6 0.00 0.00 4,~~132~~115.8355 0.00 1,~~086~~085,~~563~~438.2460 II-B-1 0.00 0.00 16,~~076~~067.4398 0.00 3,~~972~~969,~~485~~596.9086 II-B-2 0.00 0.00 5,~~741~~738.5856 0.00 1,~~418~~417,~~744~~713.9616 II-B-3 0.00 0.00 4,~~018~~016.9179 0.00 ~~993~~992,~~071~~349.9270 II-B-4 0.00 0.00 1,~~722~~721.6777 0.00 425,~~673~~363.0447 II-B-5 0.00 0.00 1,~~722~~721.2737 0.00 425,~~573~~264.9343 II-B-6 0.00 0.00 1,~~722~~721.8191 0.00 425,~~707~~397.2463 Totals 0.00 0.00 2,~~111~~024,~~033~~197.2864 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 I-A-1 164,361,700.00 4.~~51550~~51373% ~~567~~553.~~88486478~~54273112 2.~~13690397~~08211968 0.00000000 0.00000000 I-A-2 298,960,900.00 4.~~04887~~02579% ~~665~~628.~~24216428~~32255556 2.~~24456730~~10791204 0.00000000 0.00000000 I-X-2 0.00 0.46700% ~~665~~628.~~24216428~~32255556 0.~~25889008~~24452221 0.00000000 0.00000000 I-A-3 70,399,400.00 4.~~64357~~63632% ~~672~~641.~~14683875~~63030139 2.~~60096492~~47900252 0.00000000 0.00000000 I-X-3 0.00 0.20400% ~~672~~641.~~14683875~~63030139 0.~~11426489~~10907721 0.00000000 0.00000000 II-A-1 278,568,650.00 4.~~85283~~85378% ~~645~~624.~~54746458~~60571453 2.~~61061182~~52641555 0.00000000 0.00000000 R-I 50.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 4.~~88401~~88400% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 4.~~88401~~88400% 0.00000000 0.00000000 0.00000000 0.00000000 R-IV 50.00 4.~~88401~~88400% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 5,777,500.00 4.~~55965~~54521% ~~988~~987.~~20980182~~20318304 3.~~75490437~~73920381 0.00000000 0.00000000 I-B-2 4,126,600.00 4.~~55965~~54521% ~~988~~987.~~20980226~~20318180 3.~~75490476~~73920419 0.00000000 0.00000000 I-B-3 3,301,500.00 4.~~55965~~54521% ~~988~~987.~~20980161~~20318340 3.~~75490535~~73920339 0.00000000 0.00000000 I-B-4 1,100,400.00 4.~~55965~~54521% ~~988~~987.~~20980553~~20318066 3.~~75490731~~73920393 0.00000000 0.00000000 I-B-5 1,100,400.00 4.~~55965~~54521% ~~988~~987.~~20980553~~20318066 3.~~75490731~~73920393 0.00000000 0.00000000 I-B-6 1,100,648.00 4.~~55965~~54521% ~~988~~987.~~20982730~~20321120 3.~~75490620~~73920636 0.00000000 0.00000000 II-B-1 4,008,200.00 4.~~85283~~85378% 991.~~80432364~~08974103 4.~~01088519~~00877701 0.00000000 0.00000000 II-B-2 1,431,500.00 4.~~85283~~85378% 991.~~80432414~~08973804 4.~~01088369~~00877401 0.00000000 0.00000000 II-B-3 1,002,000.00 4.~~85283~~85378% 991.~~80432136~~08974052 4.~~01088822~~00877246 0.00000000 0.00000000 II-B-4 429,500.00 4.~~85283~~85378% 991.~~80433062~~08973225 4.~~01087311~~00877765 0.00000000 0.00000000 II-B-5 429,400.00 4.~~85283~~85378% 991.~~80433163~~08972986 4.~~01087564~~00877969 0.00000000 0.00000000 II-B-6 429,535.00 4.~~85283~~85378% 991.~~80315923~~08859581 4.~~01087222~~00877693 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 2.~~13690397~~08211968 0.00000000 ~~553~~540.~~54273112~~21639001 I-A-2 0.00000000 0.00000000 2.~~24456733~~10791210 0.00000000 ~~628~~613.~~32255556~~46503937 I-X-2 0.00000000 0.00000000 0.~~25889008~~24452221 0.00000000 ~~628~~613.~~32255556~~46503937 I-A-3 0.00000000 0.00000000 2.~~60096492~~47900252 0.00000000 ~~641~~609.~~63030139~~03868257 I-X-3 0.00000000 0.00000000 0.~~11426489~~10907721 0.00000000 ~~641~~609.~~63030139~~03868257 II-A-1 0.00000000 0.00000000 2.~~61061182~~52641555 0.00000000 ~~624~~615.~~60571453~~06583214 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 0.00000000 3.~~75490437~~73920381 0.00000000 ~~987~~986.~~20318304~~18137949 I-B-2 0.00000000 0.00000000 3.~~75490476~~73920419 0.00000000 ~~987~~986.~~20318180~~18137934 I-B-3 0.00000000 0.00000000 3.~~75490535~~73920339 0.00000000 ~~987~~986.~~20318340~~18138119 I-B-4 0.00000000 0.00000000 3.~~75490731~~73920393 0.00000000 ~~987~~986.~~20318066~~18137950 I-B-5 0.00000000 0.00000000 3.~~75490731~~73920393 0.00000000 ~~987~~986.~~20318066~~18137950 I-B-6 0.00000000 0.00000000 3.~~75490620~~73920636 0.00000000 ~~987~~986.~~20321120~~18141313 II-B-1 0.00000000 0.00000000 4.~~01088519~~00877701 0.00000000 ~~991~~990.~~08974103~~36895863 II-B-2 0.00000000 0.00000000 4.~~01088369~~00877401 0.00000000 ~~991~~990.~~08973804~~36895564 II-B-3 0.00000000 0.00000000 4.~~01088822~~00877246 0.00000000 ~~991~~990.~~08974052~~36896208 II-B-4 0.00000000 0.00000000 4.~~01087311~~00877765 0.00000000 ~~991~~990.~~08973225~~36896391 II-B-5 0.00000000 0.00000000 4.~~01087564~~00877969 0.00000000 ~~991~~990.~~08972986~~36895668 II-B-6 0.00000000 0.00000000 4.~~01087222~~00877693 0.00000000 ~~991~~990.~~08859581~~36779308 (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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2313,~~666~~772,~~237~~716.2254 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1924,~~788~~622.9491 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2313,~~686~~797,~~026~~339.1645 Withdrawals Reimbursement for Servicer Advances 2319,~~580~~788.6394 Payment of Service Fee ~~152~~146,~~394~~815.2714 Payment of Interest and Principal 2313,~~510~~630,~~051~~735.2637 Total Withdrawals (Pool Distribution Amount) 2313,~~686~~797,~~026~~339.1645 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~144~~138,~~057~~586.6997 Miscellaneous Fee 1,~~272~~271.2600 Special Servicing fees 76,~~064~~957.3217 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~152~~146,~~394~~815.2714

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 810 0 0 0 810 34,~~915~~732,~~385~~604.4510 0.00 0.00 0.00 34,~~915~~732,~~385~~604.4510 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 1 0 0 1 0~~.00~~ 1 389,500.00 0.00 0.00 0.00 389,500.00 Totals 811 10 0 0 911 35,~~915~~122,~~385~~104.4510 ~~389,500~~0.00 0.00 0.00 45,~~304~~122,~~885~~104.4510 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.~~706090~~899281% 0.000000% 0.000000% 0.000000% 0.~~706090~~899281% 0.~~749638~~926695% 0.000000% 0.000000% 0.000000% 0.~~749638~~926695% 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~~089928% 0.~~088261~~000000% 0.000000% 0.000000% 0.~~088261~~089928% 0.~~000000~~076268% 0.~~074573~~000000% 0.000000% 0.000000% 0.~~074573~~076268% Totals 0.~~706090~~989209% 0.~~088261~~000000% 0.000000% 0.000000% 0.~~794351~~989209% 01.~~749638~~002963% 0.~~074573~~000000% 0.000000% 0.000000% 01.~~824211~~002963%

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 1 0 0 0 1 ~~615~~614,~~373~~616.5190 0.00 0.00 0.00 ~~615~~614,~~373~~616.5190 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 1 0 0 0 1 ~~615~~614,~~373~~616.5190 0.00 0.00 0.00 ~~615~~614,~~373~~616.5190 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~512821~~520833% 0.000000% 0.000000% 0.000000% 0.~~512821~~520833% 0.~~640496~~654674% 0.000000% 0.000000% 0.000000% 0.~~640496~~654674% 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.~~512821~~520833% 0.000000% 0.000000% 0.000000% 0.~~512821~~520833% 0.~~640496~~654674% 0.000000% 0.000000% 0.000000% 0.~~640496~~654674% 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 7 0 0 0 7 3,~~300~~164,~~011~~529.9451 0.00 0.00 0.00 3,~~300~~164,~~011~~529.9451 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 1 0 0 1 0~~.00~~ 1 389,500.00 0.00 0.00 0.00 389,500.00 Totals 78 10 0 0 8 3,~~300~~554,~~011~~029.9451 ~~389,500~~0.00 0.00 0.00 3,~~689~~554,~~511~~029.9451 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~639344~~666667% 0.000000% 0.000000% 0.000000% 1.~~639344~~666667% 1.~~674075~~642452% 0.000000% 0.000000% 0.000000% 1.~~674075~~642452% 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~~238095% 0.~~234192~~000000% 0.000000% 0.000000% 0.~~234192~~238095% 0.~~000000~~202158% 0.~~197591~~000000% 0.000000% 0.000000% 0.~~197591~~202158% Totals 1.~~639344~~904762% 0.~~234192~~000000% 0.000000% 0.000000% 1.~~873536~~904762% 1.~~674075~~844610% 0.~~197591~~000000% 0.000000% 0.000000% 1.~~871666~~844610% 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 01 0 0 0 01 0381,491.0017 0.00 0.00 0.00 0381,491.0017 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 01 0 0 0 01 0381,491.0017 0.00 0.00 0.00 0381,491.0017 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~970874% 0.000000% 0.000000% 0.000000% 0.~~000000~~970874% 0.~~000000~~846673% 0.000000% 0.000000% 0.000000% 0.~~000000~~846673% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~970874% 0.000000% 0.000000% 0.000000% 0.~~000000~~970874% 0.~~000000~~846673% 0.000000% 0.000000% 0.000000% 0.~~000000~~846673% 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 0571,966.0052 0.00 0.00 0.00 0571,966.0052 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 01 0 0 0 01 0571,966.0052 0.00 0.00 0.00 0571,966.0052 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~251889% 0.000000% 0.000000% 0.000000% 0.~~000000~~251889% 0.~~000000~~319379% 0.000000% 0.000000% 0.000000% 0.~~000000~~319379% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~251889% 0.000000% 0.000000% 0.000000% 0.~~000000~~251889% 0.~~000000~~319379% 0.000000% 0.000000% 0.000000% 0.~~000000~~319379%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1924,~~788~~622.9491

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 4.~~998854~~991330% Weighted Average Net Coupon 4.~~680698~~672708% Weighted Average Pass-Through Rate 4.~~662286~~653790% Weighted Average Maturity(Stepdown Calculation ) ~~346~~345 Beginning Scheduled Collateral Loan Count 1,~~166~~133 Number Of Loans Paid In Full 3321 Ending Scheduled Collateral Loan Count 1,~~133~~112 Beginning Scheduled Collateral Balance ~~543~~521,~~347~~948,~~144~~126.8179 Ending Scheduled Collateral Balance ~~521~~510,~~948~~341,~~126~~589.7905 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 ~~522~~510,~~303~~697,~~548~~126.3214 Monthly P &I Constant 2,~~755~~651,~~602~~509.2968 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 ~~521~~510,~~948~~341,~~126~~589.7905 Scheduled Principal ~~492~~480,~~174~~496.7490 Unscheduled Principal 2011,~~906~~126,~~843~~040.2884

Miscellaneous Reporting Group I-1 Senior Percent 94.~~910750~~792484% Group I-2 Senior Percent 95.~~602010~~359598% Group I-3 Senior Percent 95.~~637775~~442858% Group II Senior Percent 95.~~910969~~782571% 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 5.~~089250~~207516% Group I-2 Subordinate Percent 4.~~397990~~640402% Group I-3 Subordinate Percent 4.~~362225~~557142% Group II Subordinate Percent 4.~~089031~~217429% 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.~~890501~~888732 4.~~791471~~769563 5.~~222566~~215319 Weighted Average Net Rate 4.~~515501~~513732 4.~~563961~~542915 4.~~847566~~840320 Weighted Average Maturity ~~345~~344 ~~346~~ 345 344 Beginning Loan Count ~~200~~195 ~~440~~427 ~~110~~107 Loans Paid In Full 53 137 34 Ending Loan Count ~~195~~192 ~~427~~420 ~~107~~103 Beginning Scheduled Balance 9895,~~343~~979,~~472~~369.0676 ~~208~~196,~~030~~984,~~569~~772.9382 4947,~~477~~327,~~036~~156.2753 Ending scheduled Balance 9593,~~979~~782,~~369~~327.7632 ~~196~~192,~~984~~534,~~772~~401.8250 4745,~~327~~031,~~156~~116.5346 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant ~~534~~519,~~500~~720.5307 1967,~~018,858~~299.5085 ~~250~~241,~~492~~010.2127 Scheduled Principal ~~133~~128,~~709~~705.8155 ~~188~~184,~~214~~357.7511 35,~~161~~321.3274 Unscheduled Principal 2,~~230~~068,~~392~~336.4989 104,~~857~~266,~~582~~014.3621 2,~~114~~260,718.4233 Scheduled Interest ~~400~~391,~~790~~014.7252 ~~830~~782,~~643~~942.7574 ~~215~~205,~~330~~688.8953 Servicing Fees 3029,~~732~~993.3455 3937,~~440~~205.8725 1514,~~461~~789.5773 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 8,~~336~~228.5817 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 ~~370~~361,~~058~~020.3897 ~~782~~737,~~866~~509.3032 ~~199~~190,~~869~~898.3280 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 4.~~515501~~513732 4.~~515873~~492790 4.~~847566~~840319

Group Level Collateral Statement Group Group II Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~226748~~227661 4.~~998854~~991330 Weighted Average Net Rate 4.~~852833~~853780 4.~~680698~~672708 Weighted Average Maturity 344 345 ~~346~~ Beginning Loan Count ~~416~~404 1,~~166~~133 Loans Paid In Full 127 3321 Ending Loan Count ~~404~~397 1,~~133~~112 Beginning Scheduled Balance ~~187~~181,~~496~~656,~~066~~827.5568 ~~543~~521,~~347~~948,~~144~~126.8179 Ending scheduled Balance ~~181~~178,~~656~~993,~~827~~743.6877 ~~521~~510,~~948~~341,~~126~~589.7905 Record Date 0708/31/2004 0708/31/2004 Principal And Interest Constant ~~951~~923,~~751~~479.0549 2,~~755~~651,~~602~~509.2968 Scheduled Principal ~~135~~132,~~088~~112.8650 ~~492~~480,~~174~~496.7490 Unscheduled Principal 52,~~704~~530,~~150~~971.0141 2011,~~906~~126,~~843~~040.2884 Scheduled Interest ~~816~~791,~~662~~366.1999 2,~~263~~171,~~427~~012.5578 Servicing Fees 5856,~~422~~598.9144 ~~144~~138,~~057~~586.6997 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 8,~~336~~228.5817 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 ~~758~~734,~~239~~768.2855 2,~~111~~024,~~033~~197.2864 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 4.~~852833~~853780 4.~~662286~~653790

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