8-K 1 bst03006_nov.txt NOVEMBER 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): November 26, 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 November 26, 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 November 26, 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: 11/30/2004 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 November 26, 2004 distribution. EX-99.1

Bear Stearns ARM Trust Mortgage Pass-Through Certificates Record Date: 810/31/042004 Distribution Date: 911/2726/042004 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.~~51373~~51536% 9087,~~981~~052,~~224~~058.3175 ~~342~~327,~~220~~559.7385 23,~~190~~826,~~340~~758.0831 I-A-2 07384MWX6 SEN 4.~~02579~~02581% ~~187~~180,~~843~~420,~~876~~410.7045 ~~630~~605,~~183~~282.3025 46,~~441~~722,~~816~~134.4188 I-X-2 07384MWY4 SEN 0.46700% 0.00 7370,~~102~~213.5861 0.00 I-A-3 07384MWZ1 SEN 4.~~63632~~63603% 4542,~~170~~196,~~388~~145.2404 ~~174~~163,~~520~~018.2995 21,~~294~~434,~~430~~653.4175 I-X-3 07384MXA5 SEN 0.20400% 0.00 7,~~678~~173.9734 0.00 II-A-1 07384MXB3 SEN 4.~~85378~~85151% ~~173~~167,~~995~~380,~~570~~073.6859 ~~703~~676,~~780~~704.1759 21,~~657~~592,~~512~~151.1601 R-I 07384MXC1 SEN 0.00000% 0.00 0.00 0.00 R-II 07384MXD9 SEN 4.~~88400~~88391% 0.00 0.00 0.00 R-III 07384MXE7 SEN 4.~~88400~~88391% 0.00 0.00 0.00 R-IV 07384MYN6 SEN 4.~~88400~~88391% 0.00 0.00 0.00 I-B-1 07384MXF4 SUB 4.~~54521~~54571% 5,~~703~~691,~~566~~689.3986 21,~~603~~560.2563 5,~~903~~948.4664 I-B-2 07384MXG2 SUB 4.~~54521~~54571% 4,~~073~~065,~~792~~309.6580 15,~~430~~399.2076 4,~~216~~248.5783 I-B-3 07384MXH0 SUB 4.~~54521~~54571% 3,~~259~~252,~~251~~464.3158 12,~~344~~320.9863 3,~~373~~399.4829 I-B-4 07384MYA4 SUB 4.~~54521~~54571% 1,~~086~~084,~~318~~056.3834 4,~~114~~106.6250 1,~~124~~132.3999 I-B-5 07384MYB2 SUB 4.~~54521~~54571% 1,~~086~~084,~~318~~056.3834 4,~~114~~106.6250 1,~~124~~132.3999 I-B-6 07384MYC0 SUB 4.~~54521~~54571% 1,~~086~~084,~~563~~300.2470 4,~~115~~107.5543 1,~~124~~133.6425 II-B-1 07384MXJ6 SUB 4.~~85378~~85151% 3,~~972~~966,~~485~~704.9018 16,~~067~~037.9808 2,~~889~~904.0488 II-B-2 07384MXK3 SUB 4.~~85378~~85151% 1,~~418~~416,~~744~~680.9607 5,~~738~~727.5653 1,~~031~~037.8046 II-B-3 07384MXL1 SUB 4.~~85378~~85151% ~~993~~991,~~071~~626.9256 4,~~016~~009.7907 ~~722~~726.2218 II-B-4 07384MYD8 SUB 4.~~85378~~85151% 425,~~673~~053.0450 1,~~721~~718.7746 ~~309~~311.5827 II-B-5 07384MYE6 SUB 4.~~85378~~85151% ~~425~~424,~~573~~954.9354 1,~~721~~718.3706 ~~309~~311.5020 II-B-6 07384MYF3 SUB 4.~~85378~~85151% 425,~~707~~087.2464 1,~~721~~718.9160 ~~309~~311.6030 Totals ~~521~~500,~~948~~960,~~127~~671.2794 21,~~024~~942,~~197~~482.6484 1113,~~606~~598,~~537~~296.7323

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 8883,~~790~~225,~~884~~300.2344 24,~~532~~154,~~560~~318.8116 0.00 I-A-2 0.00 ~~183~~173,~~402~~698,~~060~~275.2957 57,~~071~~327,~~999~~417.7113 0.00 I-X-2 0.00 0.00 7370,~~102~~213.5861 0.00 I-A-3 0.00 4240,~~875~~761,~~957~~491.8329 21,~~468~~597,~~950~~672.70 0.00 I-X-3 0.00 0.00 7,~~678~~173.9734 0.00 II-A-1 0.00 ~~171~~165,~~338~~787,~~058~~922.5258 32,~~361~~268,~~292~~855.3360 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,~~697~~685,~~662~~741.9223 27,~~506~~509.7127 0.00 I-B-2 0.00 4,~~069~~061,~~576~~060.0897 19,~~646~~648.7759 0.00 I-B-3 0.00 3,~~255~~249,~~877~~065.8328 15,~~718~~719.4692 0.00 I-B-4 0.00 1,~~085~~082,~~193~~923.9935 5,239.0149 0.00 I-B-5 0.00 1,~~085~~082,~~193~~923.9935 5,239.0149 0.00 I-B-6 0.00 1,~~085~~083,~~438~~167.6045 5,240.1968 0.00 II-B-1 0.00 3,~~969~~963,~~596~~799.8630 18,~~957~~941.0296 0.00 II-B-2 0.00 1,~~417~~415,~~713~~642.1661 6,~~770~~764.3699 0.00 II-B-3 0.00 ~~992~~990,~~349~~900.7038 4,~~739~~735.0125 0.00 II-B-4 0.00 ~~425~~424,~~363~~742.4723 2,~~031~~029.3573 0.00 II-B-5 0.00 ~~425~~424,~~264~~643.4334 2,~~030~~029.8726 0.00 II-B-6 0.00 ~~425~~424,~~397~~776.6335 2,~~031~~029.5190 0.00 Totals 0.00 ~~510~~487,~~341~~362,~~589~~375.5372 1315,~~630~~540,~~735~~779.3707 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 9087,~~981~~052,~~224~~058.3175 ~~122~~118,~~003~~841.1957 23,~~068~~707,~~336~~916.8974 0.00 0.00 I-A-2 298,960,900.00 ~~187~~180,~~843~~420,~~876~~410.7045 ~~175~~170,~~802~~330.2090 46,~~266~~551,~~014~~803.2198 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 4542,~~170~~196,~~388~~145.2404 3330,~~712~~912.0863 21,~~260~~403,~~718~~741.3312 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 ~~173~~167,~~995~~380,~~570~~073.6859 ~~126~~122,~~540~~575.7520 21,~~530~~469,~~971~~575.4181 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,~~703~~691,~~566~~689.3986 5,~~903~~948.4664 0.00 0.00 0.00 I-B-2 4,126,600.00 4,~~073~~065,~~792~~309.6580 4,~~216~~248.5783 0.00 0.00 0.00 I-B-3 3,301,500.00 3,~~259~~252,~~251~~464.3158 3,~~373~~399.4829 0.00 0.00 0.00 I-B-4 1,100,400.00 1,~~086~~084,~~318~~056.3834 1,~~124~~132.3999 0.00 0.00 0.00 I-B-5 1,100,400.00 1,~~086~~084,~~318~~056.3834 1,~~124~~132.3999 0.00 0.00 0.00 I-B-6 1,100,648.00 1,~~086~~084,~~563~~300.2470 1,~~124~~133.6425 0.00 0.00 0.00 II-B-1 4,008,200.00 3,~~972~~966,~~485~~704.9018 2,~~889~~904.0488 0.00 0.00 0.00 II-B-2 1,431,500.00 1,~~418~~416,~~744~~680.9607 1,~~031~~037.8046 0.00 0.00 0.00 II-B-3 1,002,000.00 ~~993~~991,~~071~~626.9256 ~~722~~726.2218 0.00 0.00 0.00 II-B-4 429,500.00 425,~~673~~053.0450 ~~309~~311.5827 0.00 0.00 0.00 II-B-5 429,400.00 ~~425~~424,~~573~~954.9354 ~~309~~311.5020 0.00 0.00 0.00 II-B-6 429,535.00 425,~~707~~087.2464 ~~309~~311.6030 0.00 0.00 0.00 Totals 836,528,033.00 ~~521~~500,~~948~~960,~~127~~671.2794 ~~480~~465,~~496~~258.8958 1113,~~126~~133,~~040~~037.8465 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 23,~~190~~826,~~340~~758.0831 8883,~~790~~225,~~884~~300.2344 0.~~54021639~~50635459 23,~~190~~826,~~340~~758.0831 I-A-2 46,~~441~~722,~~816~~134.4188 ~~183~~173,~~402~~698,~~060~~275.2957 0.~~61346504~~58100667 46,~~441~~722,~~816~~134.4188 I-X-2 0.00 0.00 0.00000000 0.00 I-A-3 21,~~294~~434,~~430~~653.4175 4240,~~875~~761,~~957~~491.8329 0.~~60903868~~57900339 21,~~294~~434,~~430~~653.4175 I-X-3 0.00 0.00 0.00000000 0.00 II-A-1 21,~~657~~592,~~512~~151.1601 ~~171~~165,~~338~~787,~~058~~922.5258 0.~~61506583~~59514207 21,~~657~~592,~~512~~151.1601 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,~~903~~948.4664 5,~~697~~685,~~662~~741.9223 0.~~98618138~~98411791 5,~~903~~948.4664 I-B-2 4,~~216~~248.5783 4,~~069~~061,~~576~~060.0897 0.~~98618138~~98411791 4,~~216~~248.5783 I-B-3 3,~~373~~399.4829 3,~~255~~249,~~877~~065.8328 0.~~98618138~~98411791 3,~~373~~399.4829 I-B-4 1,~~124~~132.3999 1,~~085~~082,~~193~~923.9935 0.~~98618138~~98411791 1,~~124~~132.3999 I-B-5 1,~~124~~132.3999 1,~~085~~082,~~193~~923.9935 0.~~98618138~~98411791 1,~~124~~132.3999 I-B-6 1,~~124~~133.6425 1,~~085~~083,~~438~~167.6045 0.~~98618141~~98411795 1,~~124~~133.6425 II-B-1 2,~~889~~904.0488 3,~~969~~963,~~596~~799.8630 0.~~99036896~~98892253 2,~~889~~904.0488 II-B-2 1,~~031~~037.8046 1,~~417~~415,~~713~~642.1661 0.~~99036896~~98892254 1,~~031~~037.8046 II-B-3 ~~722~~726.2218 ~~992~~990,~~349~~900.7038 0.~~99036896~~98892253 ~~722~~726.2218 II-B-4 ~~309~~311.5827 ~~425~~424,~~363~~742.4723 0.~~99036896~~98892254 ~~309~~311.5827 II-B-5 ~~309~~311.5020 ~~425~~424,~~264~~643.4334 0.~~99036896~~98892254 ~~309~~311.5020 II-B-6 ~~309~~311.6030 ~~425~~424,~~397~~776.6335 0.~~99036779~~98892139 ~~309~~311.6030 Totals 1113,~~606~~598,~~537~~296.7323 ~~510~~487,~~341~~362,~~589~~375.5372 0.~~61007111~~58260137 1113,~~606~~598,~~537~~296.7323

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 ~~553~~529.~~54273112~~63712805 0.~~74228479~~72304904 1222.~~58405632~~55949373 0.00000000 I-A-2 298,960,900.00 ~~628~~603.~~32255556~~49166212 0.~~58804412~~56974307 1421.~~26947206~~91525373 0.00000000 I-X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 70,399,400.00 ~~641~~599.~~63030139~~38216860 0.~~47886885~~43910360 3219.~~11274997~~93967449 0.00000000 I-X-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 278,568,650.00 ~~624~~600.~~60571453~~85753939 0.~~45425338~~44001793 95.~~08562902~~27545296 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 ~~987~~985.~~20318304~~14753094 1.~~02180182~~02962181 0.00000000 0.00000000 I-B-2 4,126,600.00 ~~987~~985.~~20318180~~14753065 1.~~02180245~~02962003 0.00000000 0.00000000 I-B-3 3,301,500.00 ~~987~~985.~~20318340~~14753294 1.~~02180221~~02961987 0.00000000 0.00000000 I-B-4 1,100,400.00 ~~987~~985.~~20318066~~14752817 1.~~02180116~~02961650 0.00000000 0.00000000 I-B-5 1,100,400.00 ~~987~~985.~~20318066~~14752817 1.~~02180116~~02961650 0.00000000 0.00000000 I-B-6 1,100,648.00 ~~987~~985.~~20321120~~14756761 1.~~02179807~~02962073 0.00000000 0.00000000 II-B-1 4,008,200.00 ~~991~~989.~~08974103~~64726810 0.~~72078240~~72473429 0.00000000 0.00000000 II-B-2 1,431,500.00 ~~991~~989.~~08973804~~64727209 0.~~72078240~~72473629 0.00000000 0.00000000 II-B-3 1,002,000.00 ~~991~~989.~~08974052~~64726547 0.~~72077844~~72473054 0.00000000 0.00000000 II-B-4 429,500.00 ~~991~~989.~~08973225~~64726426 0.~~72079162~~72472643 0.00000000 0.00000000 II-B-5 429,400.00 ~~991~~989.~~08972986~~64727527 0.~~72077317~~72473218 0.00000000 0.00000000 II-B-6 429,535.00 ~~991~~989.~~08859581~~64610567 0.~~72077945~~72473722 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 1323.~~32634111~~28254277 ~~540~~506.~~21639001~~35458528 0.~~54021639~~50635459 1323.~~32634111~~28254277 I-A-2 0.00000000 1422.~~85751618~~48499680 ~~613~~581.~~46503937~~00666532 0.~~61346504~~58100667 1422.~~85751618~~48499680 I-X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 0.00000000 3220.~~59161882~~37877809 ~~609~~579.~~03868257~~00339051 0.~~60903868~~57900339 3220.~~59161882~~37877809 I-X-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 95.~~53988240~~71547089 ~~615~~595.~~06583214~~14206850 0.~~61506583~~59514207 95.~~53988240~~71547089 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.~~02180182~~02962181 ~~986~~984.~~18137949~~11791086 0.~~98618138~~98411791 1.~~02180182~~02962181 I-B-2 0.00000000 1.~~02180245~~02962003 ~~986~~984.~~18137934~~11791063 0.~~98618138~~98411791 1.~~02180245~~02962003 I-B-3 0.00000000 1.~~02180221~~02961987 ~~986~~984.~~18138119~~11791004 0.~~98618138~~98411791 1.~~02180221~~02961987 I-B-4 0.00000000 1.~~02180116~~02961650 ~~986~~984.~~18137950~~11791167 0.~~98618138~~98411791 1.~~02180116~~02961650 I-B-5 0.00000000 1.~~02180116~~02961650 ~~986~~984.~~18137950~~11791167 0.~~98618138~~98411791 1.~~02180116~~02961650 I-B-6 0.00000000 1.~~02179807~~02962073 ~~986~~984.~~18141313~~11794688 0.~~98618141~~98411795 1.~~02179807~~02962073 II-B-1 0.00000000 0.~~72078240~~72473429 ~~990~~988.~~36895863~~92253381 0.~~99036896~~98892253 0.~~72078240~~72473429 II-B-2 0.00000000 0.~~72078240~~72473629 ~~990~~988.~~36895564~~92253580 0.~~99036896~~98892254 0.~~72078240~~72473629 II-B-3 0.00000000 0.~~72077844~~72473054 ~~990~~988.~~36896208~~92253493 0.~~99036896~~98892253 0.~~72077844~~72473054 II-B-4 0.00000000 0.~~72079162~~72472643 ~~990~~988.~~36896391~~92253783 0.~~99036896~~98892254 0.~~72079162~~72472643 II-B-5 0.00000000 0.~~72077317~~72473218 ~~990~~988.~~36895668~~92254308 0.~~99036896~~98892254 0.~~72077317~~72473218 II-B-6 0.00000000 0.~~72077945~~72473722 ~~990~~988.~~36779308~~92139174 0.~~99036779~~98892139 0.~~72077945~~72473722 (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.~~51373~~51536% 9087,~~981~~052,~~224~~058.3175 ~~342~~327,~~220~~559.7385 0.00 0.00 I-A-2 298,960,900.00 4.~~02579~~02581% ~~187~~180,~~843~~420,~~876~~410.7045 ~~630~~605,~~183~~282.2824 0.00 0.00 I-X-2 0.00 0.46700% ~~187~~180,~~843~~420,~~876~~410.7045 7370,~~102~~213.5861 0.00 0.00 I-A-3 70,399,400.00 4.~~63632~~63603% 4542,~~170~~196,~~388~~145.2404 ~~174~~163,~~520~~018.2995 0.00 0.00 I-X-3 0.00 0.20400% 4542,~~170~~196,~~388~~145.2404 7,~~678~~173.9734 0.00 0.00 II-A-1 278,568,650.00 4.~~85378~~85151% ~~173~~167,~~995~~380,~~570~~073.6859 ~~703~~676,~~780~~704.1758 0.00 0.00 R-I 50.00 0.00000% 0.00 0.00 0.00 0.00 R-II 50.00 4.~~88400~~88391% 0.00 0.00 0.00 0.00 R-III 50.00 4.~~88400~~88391% 0.00 0.00 0.00 0.00 R-IV 50.00 4.~~88400~~88391% 0.00 0.00 0.00 0.00 I-B-1 5,777,500.00 4.~~54521~~54571% 5,~~703~~691,~~566~~689.3986 21,~~603~~560.2563 0.00 0.00 I-B-2 4,126,600.00 4.~~54521~~54571% 4,~~073~~065,~~792~~309.6580 15,~~430~~399.2076 0.00 0.00 I-B-3 3,301,500.00 4.~~54521~~54571% 3,~~259~~252,~~251~~464.3158 12,~~344~~320.9863 0.00 0.00 I-B-4 1,100,400.00 4.~~54521~~54571% 1,~~086~~084,~~318~~056.3834 4,~~114~~106.6250 0.00 0.00 I-B-5 1,100,400.00 4.~~54521~~54571% 1,~~086~~084,~~318~~056.3834 4,~~114~~106.6250 0.00 0.00 I-B-6 1,100,648.00 4.~~54521~~54571% 1,~~086~~084,~~563~~300.2470 4,~~115~~107.5543 0.00 0.00 II-B-1 4,008,200.00 4.~~85378~~85151% 3,~~972~~966,~~485~~704.9018 16,~~067~~037.9808 0.00 0.00 II-B-2 1,431,500.00 4.~~85378~~85151% 1,~~418~~416,~~744~~680.9607 5,~~738~~727.5653 0.00 0.00 II-B-3 1,002,000.00 4.~~85378~~85151% ~~993~~991,~~071~~626.9256 4,~~016~~009.7907 0.00 0.00 II-B-4 429,500.00 4.~~85378~~85151% 425,~~673~~053.0450 1,~~721~~718.7746 0.00 0.00 II-B-5 429,400.00 4.~~85378~~85151% ~~425~~424,~~573~~954.9354 1,~~721~~718.3706 0.00 0.00 II-B-6 429,535.00 4.~~85378~~85151% 425,~~707~~087.2464 1,~~721~~718.9160 0.00 0.00 Totals 836,528,033.00 21,~~024~~942,~~197~~482.6282 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 ~~342~~327,~~220~~559.7385 0.00 8883,~~790~~225,~~884~~300.2344 I-A-2 (0.0001) 0.00 ~~630~~605,~~183~~282.3025 0.00 ~~183~~173,~~402~~698,~~060~~275.2957 I-X-2 0.00 0.00 7370,~~102~~213.5861 0.00 ~~183~~173,~~402~~698,~~060~~275.2957 I-A-3 0.00 0.00 ~~174~~163,~~520~~018.2995 0.00 4240,~~875~~761,~~957~~491.8329 I-X-3 0.00 0.00 7,~~678~~173.9734 0.00 4240,~~875~~761,~~957~~491.8329 II-A-1 0.00 0.00 ~~703~~676,~~780~~704.1759 0.00 ~~171~~165,~~338~~787,~~058~~922.5258 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,~~603~~560.2563 0.00 5,~~697~~685,~~662~~741.9223 I-B-2 0.00 0.00 15,~~430~~399.2076 0.00 4,~~069~~061,~~576~~060.0897 I-B-3 0.00 0.00 12,~~344~~320.9863 0.00 3,~~255~~249,~~877~~065.8328 I-B-4 0.00 0.00 4,~~114~~106.6250 0.00 1,~~085~~082,~~193~~923.9935 I-B-5 0.00 0.00 4,~~114~~106.6250 0.00 1,~~085~~082,~~193~~923.9935 I-B-6 0.00 0.00 4,~~115~~107.5543 0.00 1,~~085~~083,~~438~~167.6045 II-B-1 0.00 0.00 16,~~067~~037.9808 0.00 3,~~969~~963,~~596~~799.8630 II-B-2 0.00 0.00 5,~~738~~727.5653 0.00 1,~~417~~415,~~713~~642.1661 II-B-3 0.00 0.00 4,~~016~~009.7907 0.00 ~~992~~990,~~349~~900.7038 II-B-4 0.00 0.00 1,~~721~~718.7746 0.00 ~~425~~424,~~363~~742.4723 II-B-5 0.00 0.00 1,~~721~~718.3706 0.00 ~~425~~424,~~264~~643.4334 II-B-6 0.00 0.00 1,~~721~~718.9160 0.00 ~~425~~424,~~397~~776.6335 Totals (0.0001) 0.00 21,~~024~~942,~~197~~482.6484 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.~~51373~~51536% ~~553~~529.~~54273112~~63712805 21.~~08211968~~99292080 0.00000000 0.00000000 I-A-2 298,960,900.00 4.~~02579~~02581% ~~628~~603.~~32255556~~49166212 2.~~10791204~~02462008 0.00000000 0.00000000 I-X-2 0.00 0.46700% ~~628~~603.~~32255556~~49166212 0.~~24452221~~23485884 0.00000000 0.00000000 I-A-3 70,399,400.00 4.~~63632~~63603% ~~641~~599.~~63030139~~38216860 2.~~47900252~~31562982 0.00000000 0.00000000 I-X-3 0.00 0.20400% ~~641~~599.~~63030139~~38216860 0.~~10907721~~10189490 0.00000000 0.00000000 II-A-1 278,568,650.00 4.~~85378~~85151% ~~624~~600.~~60571453~~85753939 2.~~52641555~~42922016 0.00000000 0.00000000 R-I 50.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 4.~~88400~~88391% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 4.~~88400~~88391% 0.00000000 0.00000000 0.00000000 0.00000000 R-IV 50.00 4.~~88400~~88391% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 5,777,500.00 4.~~54521~~54571% ~~987~~985.~~20318304~~14753094 3.~~73920381~~73182691 0.00000000 0.00000000 I-B-2 4,126,600.00 4.~~54521~~54571% ~~987~~985.~~20318180~~14753065 3.~~73920419~~73182765 0.00000000 0.00000000 I-B-3 3,301,500.00 4.~~54521~~54571% ~~987~~985.~~20318340~~14753294 3.~~73920339~~73182796 0.00000000 0.00000000 I-B-4 1,100,400.00 4.~~54521~~54571% ~~987~~985.~~20318066~~14752817 3.~~73920393~~73182479 0.00000000 0.00000000 I-B-5 1,100,400.00 4.~~54521~~54571% ~~987~~985.~~20318066~~14752817 3.~~73920393~~73182479 0.00000000 0.00000000 I-B-6 1,100,648.00 4.~~54521~~54571% ~~987~~985.~~20321120~~14756761 3.~~73920636~~73182889 0.00000000 0.00000000 II-B-1 4,008,200.00 4.~~85378~~85151% ~~991~~989.~~08974103~~64726810 4.~~00877701~~00106781 0.00000000 0.00000000 II-B-2 1,431,500.00 4.~~85378~~85151% ~~991~~989.~~08973804~~64727209 4.~~00877401~~00106881 0.00000000 0.00000000 II-B-3 1,002,000.00 4.~~85378~~85151% ~~991~~989.~~08974052~~64726547 4.~~00877246~~00106786 0.00000000 0.00000000 II-B-4 429,500.00 4.~~85378~~85151% ~~991~~989.~~08973225~~64726426 4.~~00877765~~00107101 0.00000000 0.00000000 II-B-5 429,400.00 4.~~85378~~85151% ~~991~~989.~~08972986~~64727527 4.~~00877969~~00107126 0.00000000 0.00000000 II-B-6 429,535.00 4.~~85378~~85151% ~~991~~989.~~08859581~~64610567 4.~~00877693~~00107093 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 21.~~08211968~~99292080 0.00000000 ~~540~~506.~~21639001~~35458528 I-A-2 (0.~~00000000~~00000003) 0.00000000 2.~~10791210~~02462011 0.00000000 ~~613~~581.~~46503937~~00666532 I-X-2 0.00000000 0.00000000 0.~~24452221~~23485884 0.00000000 ~~613~~581.~~46503937~~00666532 I-A-3 0.00000000 0.00000000 2.~~47900252~~31562982 0.00000000 ~~609~~579.~~03868257~~00339051 I-X-3 0.00000000 0.00000000 0.~~10907721~~10189490 0.00000000 ~~609~~579.~~03868257~~00339051 II-A-1 0.00000000 0.00000000 2.~~52641555~~42922019 0.00000000 ~~615~~595.~~06583214~~14206850 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.~~73920381~~73182691 0.00000000 ~~986~~984.~~18137949~~11791086 I-B-2 0.00000000 0.00000000 3.~~73920419~~73182765 0.00000000 ~~986~~984.~~18137934~~11791063 I-B-3 0.00000000 0.00000000 3.~~73920339~~73182796 0.00000000 ~~986~~984.~~18138119~~11791004 I-B-4 0.00000000 0.00000000 3.~~73920393~~73182479 0.00000000 ~~986~~984.~~18137950~~11791167 I-B-5 0.00000000 0.00000000 3.~~73920393~~73182479 0.00000000 ~~986~~984.~~18137950~~11791167 I-B-6 0.00000000 0.00000000 3.~~73920636~~73182889 0.00000000 ~~986~~984.~~18141313~~11794688 II-B-1 0.00000000 0.00000000 4.~~00877701~~00106781 0.00000000 ~~990~~988.~~36895863~~92253381 II-B-2 0.00000000 0.00000000 4.~~00877401~~00106881 0.00000000 ~~990~~988.~~36895564~~92253580 II-B-3 0.00000000 0.00000000 4.~~00877246~~00106786 0.00000000 ~~990~~988.~~36896208~~92253493 II-B-4 0.00000000 0.00000000 4.~~00877765~~00107101 0.00000000 ~~990~~988.~~36896391~~92253783 II-B-5 0.00000000 0.00000000 4.~~00877969~~00107126 0.00000000 ~~990~~988.~~36895668~~92254308 II-B-6 0.00000000 0.00000000 4.~~00877693~~00107093 0.00000000 ~~990~~988.~~36779308~~92139174 (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 1315,~~772~~687,~~716~~807.5426 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2421,~~622~~737.9172 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1315,~~797~~709,~~339~~544.4598 Withdrawals Reimbursement for Servicer Advances 1928,~~788~~142.9465 Payment of Service Fee ~~146~~140,~~815~~623.1426 Payment of Interest and Principal 1315,~~630~~540,~~735~~779.3707 Total Withdrawals (Pool Distribution Amount) 1315,~~797~~709,~~339~~544.4598 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall (0.0001)

SERVICING FEES Gross Servicing Fee ~~138~~132,~~586~~895.9783 Miscellaneous Fee ~~1,271~~920.0065 Special Servicing fees 6,~~957~~806.1778 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~146~~140,~~815~~623.1426

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 107 0 0 0 107 42,~~732~~702,~~604~~594.1034 0.00 0.00 0.00 42,~~732~~702,~~604~~594.1034 60 Days 01 0 0 0 01 0589,859.0063 0.00 0.00 0.00 0589,859.0063 90 Days 02 0 0 0 02 0745,553.0061 0.00 0.00 0.00 0745,553.0061 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 0 1 0.00 389,500.00 0.00 0.00 ~~0.00~~ 389,500.00 Totals 1110 01 0 0 11 54,~~122~~038,~~104~~007.1058 0389,500.00 0.00 0.00 54,~~122~~427,~~104~~507.1058 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.~~899281~~659134% 0.000000% 0.000000% 0.000000% 0.~~899281~~659134% 0.~~926695~~554120% 0.000000% 0.000000% 0.000000% 0.~~926695~~554120% 60 Days 0.~~000000~~094162% 0.000000% 0.000000% 0.000000% 0.~~000000~~094162% 0.~~000000~~120940% 0.000000% 0.000000% 0.000000% 0.~~000000~~120940% 90 Days 0.~~000000~~188324% 0.000000% 0.000000% 0.000000% 0.~~000000~~188324% 0.~~000000~~152863% 0.000000% 0.000000% 0.000000% 0.~~000000~~152863% 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.~~089928~~000000% 0.~~000000~~094162% 0.000000% 0.000000% 0.~~089928~~094162% 0.~~076268~~000000% 0.~~000000~~079860% 0.000000% 0.000000% 0.~~076268~~079860% Totals 0.~~989209~~941620% 0.~~000000~~094162% 0.000000% 0.000000% 01.~~989209~~035782% 10.~~002963~~827923% 0.~~000000~~079860% 0.000000% 0.000000% 10.~~002963~~907783%

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 ~~614~~490,~~616~~926.9062 0.00 0.00 0.00 ~~614~~490,~~616~~926.9062 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 ~~614~~490,~~616~~926.9062 0.00 0.00 0.00 ~~614~~490,~~616~~926.9062 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~520833~~549451% 0.000000% 0.000000% 0.000000% 0.~~520833~~549451% 0.~~654674~~555934% 0.000000% 0.000000% 0.000000% 0.~~654674~~555934% 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.~~520833~~549451% 0.000000% 0.000000% 0.000000% 0.~~520833~~549451% 0.~~654674~~555934% 0.000000% 0.000000% 0.000000% 0.~~654674~~555934% 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 73 0 0 0 7 3 1,~~164~~043,~~529~~597.5186 0.00 0.00 0.00 31,~~164~~043,~~529~~597.5186 60 Days 01 0 0 0 01 0589,859.0063 0.00 0.00 0.00 0589,859.0063 90 Days 02 0 0 0 02 0745,553.0061 0.00 0.00 0.00 0745,553.0061 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 0 1 0.00 389,500.00 0.00 0.00 ~~0.00~~ 389,500.00 Totals 86 01 0 0 87 32,~~554~~379,~~029~~011.5110 0389,500.00 0.00 0.00 32,~~554~~768,~~029~~511.5110 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~666667~~753769% 0.000000% 0.000000% 0.000000% 10.~~666667~~753769% 10.~~642452~~570438% 0.000000% 0.000000% 0.000000% 10.~~642452~~570438% 60 Days 0.~~000000~~251256% 0.000000% 0.000000% 0.000000% 0.~~000000~~251256% 0.~~000000~~322422% 0.000000% 0.000000% 0.000000% 0.~~000000~~322422% 90 Days 0.~~000000~~502513% 0.000000% 0.000000% 0.000000% 0.~~000000~~502513% 0.~~000000~~407525% 0.000000% 0.000000% 0.000000% 0.~~000000~~407525% 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.~~238095~~000000% 0.~~000000~~251256% 0.000000% 0.000000% 0.~~238095~~251256% 0.~~202158~~000000% 0.~~000000~~212904% 0.000000% 0.000000% 0.~~202158~~212904% Totals 1.~~904762~~507538% 0.~~000000~~251256% 0.000000% 0.000000% 1.~~904762~~758794% 1.~~844610~~300385% 0.~~000000~~212904% 0.000000% 0.000000% 1.~~844610~~513289% 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 12 0 0 0 12 ~~381~~771,~~491~~691.1703 0.00 0.00 0.00 ~~381~~771,~~491~~691.1703 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 12 0 0 0 12 ~~381~~771,~~491~~691.1703 0.00 0.00 0.00 ~~381~~771,~~491~~691.1703 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~970874~~020202% 0.000000% 0.000000% 0.000000% 02.~~970874~~020202% 01.~~846673~~797026% 0.000000% 0.000000% 0.000000% 01.~~846673~~797026% 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 02.~~970874~~020202% 0.000000% 0.000000% 0.000000% 02.~~970874~~020202% 01.~~846673~~797026% 0.000000% 0.000000% 0.000000% 01.~~846673~~797026% 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 1 0 0 0 1 ~~571~~396,~~966~~378.5283 0.00 0.00 0.00 ~~571~~396,~~966~~378.5283 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 ~~571~~396,~~966~~378.5283 0.00 0.00 0.00 ~~571~~396,~~966~~378.5283 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~251889~~261097% 0.000000% 0.000000% 0.000000% 0.~~251889~~261097% 0.~~319379~~228419% 0.000000% 0.000000% 0.000000% 0.~~319379~~228419% 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.~~251889~~261097% 0.000000% 0.000000% 0.000000% 0.~~251889~~261097% 0.~~319379~~228419% 0.000000% 0.000000% 0.000000% 0.~~319379~~228419%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2421,~~622~~737.9172

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 4.~~991330~~989867% Weighted Average Net Coupon 4.~~672708~~671529% Weighted Average Pass-Through Rate 4.~~653790~~653019% Weighted Average Maturity(Stepdown Calculation ) ~~345~~343 Beginning Scheduled Collateral Loan Count 1,~~133~~088 Number Of Loans Paid In Full 2126 Ending Scheduled Collateral Loan Count 1,~~112~~062 Beginning Scheduled Collateral Balance ~~521~~500,~~948~~960,~~126~~671.7945 Ending Scheduled Collateral Balance ~~510~~487,~~341~~362,~~589~~375.0521 Ending Actual Collateral Balance at 31-~~Aug~~Oct-2004 ~~510~~487,~~697~~727,~~126~~359.1468 Monthly P &I Constant 2,~~651~~548,~~509~~364.68 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 ~~510~~487,~~341~~362,~~589~~375.0521 Scheduled Principal ~~480~~465,~~496~~258.9059 Unscheduled Principal 1113,~~126~~133,~~040~~037.8465

Miscellaneous Reporting Group I-1 Senior Percent 94.~~792484~~584177% Group I-2 Senior Percent 95.~~359598~~186484% Group I-3 Senior Percent 95.~~442858~~144089% Group II Senior Percent 95.~~782571~~629269% 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.~~207516~~415823% Group I-2 Subordinate Percent 4.~~640402~~813516% Group I-3 Subordinate Percent 4.~~557142~~855911% Group II Subordinate Percent 4.~~217429~~370731% 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.~~888732~~890365 4.~~769563~~768048 5.~~215319~~215033 Weighted Average Net Rate 4.~~513732~~515365 4.~~542915~~541734 4.~~840320~~840034 Weighted Average Maturity ~~344~~342 ~~345~~343 ~~344~~342 Beginning Loan Count ~~195~~188 ~~427~~413 ~~107~~101 Loans Paid In Full 36 715 42 Ending Loan Count ~~192~~182 ~~420~~398 ~~103~~99 Beginning Scheduled Balance 9592,~~979~~036,~~369~~603.7615 ~~196~~189,~~984~~544,~~772~~157.8257 4744,~~327~~349,~~156~~730.5365 Ending scheduled Balance 9388,~~782~~203,~~327~~040.3206 ~~192~~182,~~534~~813,~~401~~409.5017 4542,~~031~~913,~~116~~499.4620 Record Date 0810/31/2004 0810/31/2004 0810/31/2004 Principal And Interest Constant ~~519~~500,~~720~~723.0750 ~~967~~932,~~299~~074.8511 ~~241~~225,~~010~~228.2710 Scheduled Principal ~~128~~125,~~705~~646.5535 ~~184~~178,~~357~~944.1142 3532,~~321~~490.7433 Unscheduled Principal 23,~~068~~707,~~336~~916.8974 46,~~266~~551,~~014~~803.2198 21,~~260~~403,~~718~~741.3312 Scheduled Interest ~~391~~375,~~014~~077.5215 ~~782~~753,~~942~~129.7469 ~~205~~192,~~688~~737.5377 Servicing Fees 2928,~~993~~761.5544 3735,~~205~~747.2500 1413,~~789~~859.7328 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 87,~~228~~727.1743 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 ~~361~~346,~~020~~315.9771 ~~737~~709,~~509~~655.3226 ~~190~~178,~~898~~878.8049 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.~~513732~~515365 4.~~492790~~492812 4.~~840319~~840033

Group Level Collateral Statement Group Group II Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~227661~~225349 4.~~991330~~989867 Weighted Average Net Rate 4.~~853780~~851506 4.~~672708~~671529 Weighted Average Maturity ~~344~~342 ~~345~~343 Beginning Loan Count ~~404~~386 1,~~133~~088 Loans Paid In Full 73 2126 Ending Loan Count ~~397~~383 1,~~112~~062 Beginning Scheduled Balance ~~181~~175,~~656~~030,~~827~~180.6808 ~~521~~500,~~948~~960,~~126~~671.7945 Ending scheduled Balance ~~178~~173,~~993~~432,~~743~~426.7778 ~~510~~487,~~341~~362,~~589~~375.0521 Record Date 0810/31/2004 0810/31/2004 Principal And Interest Constant ~~923~~890,~~479~~338.4997 2,~~651~~548,~~509~~364.68 Scheduled Principal ~~132~~128,~~112~~177.5049 ~~480~~465,~~496~~258.9059 Unscheduled Principal 21,~~530~~469,~~971~~575.4181 1113,~~126~~133,~~040~~037.8465 Scheduled Interest ~~791~~762,~~366~~161.9948 2,~~171~~083,~~012~~106.7809 Servicing Fees 5654,~~598~~528.4411 ~~138~~132,~~586~~895.9783 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 87,~~228~~727.1743 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 ~~734~~707,~~768~~633.5537 21,~~024~~942,~~197~~482.6483 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.~~853780~~851506 4.~~653790~~653019

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