EXHIBIT 10.1
CONTACT: CUSTOMER SERVICES -- CTSLINK
WELLS FARGO BANK MINNESOTA, N.A.
SECURITIES ADMINISTRATION SERVICES
7485 NEW HORIZON WAY
FREDERICK, MD 21703
WWW.CTSLINK.COM
TELEPHONE:(301) 815-6600
FAX: (301) 315-6660
SMT SERIES 2004-1
RECORD DATE: FEBRUARY 27, 2004
DISTRIBUTION DATE: MARCH 22, 2004
CERTIFICATEHOLDER DISTRIBUTION SUMMARY
Certificate Beginning
Class Certificate Pass- Certificate Interest Principal
Class CUSIP Description Through Rate Balance Distribution Distribution
- ----------------------------------------------------------------------------------------
A 81744FAA5 SEN 1.47000% 599,398,527.79 734,263.20 984,760.31
X-1 81744FAB3 IO 0.80000% 0.00 386,140.96 0.00
X-2 81744FAC1 IO 0.42388% 0.00 211,726.90 0.00
X-B 81744FAD9 IO 0.83182% 0.00 10,614.00 0.00
B-1 81744FAG2 SUB 1.64125% 9,375,000.00 12,822.27 0.00
B-2 81744FAH0 SUB 2.14125% 5,937,000.00 10,593.83 0.00
B-3 81744FAJ6 SUB 2.66694% 3,437,000.00 7,638.55 0.00
B-4 81744FAK3 SUB 2.66694% 1,562,000.00 3,471.46 0.00
B-5 81744FAL1 SUB 2.66694% 937,000.00 2,082.43 0.00
B-6 81744FAM9 SUB 2.66694% 2,500,468.00 5,557.16 0.00
A-R 81744FAF4 RES 2.66163% 0.00 0.00 0.00
- --------------------------------------------------------------------------------------
Totals 623,146,995.79 1,384,910.76 984,760.31
- --------------------------------------------------------------------------------------
Current Ending Certificate Total Cumulative
Class CUSIP Realized Loss Balance Distribution Realized Loss
- ----------------------------------------------------------------------------
A 81744FAA5 0.00 598,413,767.48 1,719,023.51 0.00
X-1 81744FAB3 0.00 0.00 386,140.96 0.00
X-2 81744FAC1 0.00 0.00 211,726.90 0.00
X-B 81744FAD9 0.00 0.00 10,614.00 0.00
B-1 81744FAG2 0.00 9,375,000.00 12,822.27 0.00
B-2 81744FAH0 0.00 5,937,000.00 10,593.83 0.00
B-3 81744FAJ6 0.00 3,437,000.00 7,638.55 0.00
B-4 81744FAK3 0.00 1,562,000.00 3,471.46 0.00
B-5 81744FAL1 0.00 937,000.00 2,082.43 0.00
B-6 81744FAM9 0.00 2,500,468.00 5,557.16 0.00
A-R 81744FAF4 0.00 0.00 0.00 0.00
- -----------------------------------------------------------------------
Totals 0.00 622,162,235.48 2,369,671.07 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
Beginning Scheduled Unscheduled
Original Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
- ----------------------------------------------------------------------------------------
A 601,250,000.00 599,398,527.79 3,104.37 981,655.94 0.00 0.00
X-1 0.00 0.00 0.00 0.00 0.00 0.00
X-2 0.00 0.00 0.00 0.00 0.00 0.00
X-B 0.00 0.00 0.00 0.00 0.00 0.00
B-1 9,375,000.00 9,375,000.00 0.00 0.00 0.00 0.00
B-2 5,937,000.00 5,937,000.00 0.00 0.00 0.00 0.00
B-3 3,437,000.00 3,437,000.00 0.00 0.00 0.00 0.00
B-4 1,562,000.00 1,562,000.00 0.00 0.00 0.00 0.00
B-5 937,000.00 937,000.00 0.00 0.00 0.00 0.00
B-6 2,500,468.00 2,500,468.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
- --------------------------------------------------------------------------------------
Totals 624,998,568.00 623,146,995.79 3,104.37 981,655.94 0.00 0.00
- --------------------------------------------------------------------------------------
Total Principal Ending Certificate Ending Certificate Total Principal
Class Reduction Balance Percentage Distribution
- ---------------------------------------------------------------------------------
A 984,760.31 598,413,767.48 0.99528277 984,760.31
X-1 0.00 0.00 0.00000000 0.00
X-2 0.00 0.00 0.00000000 0.00
X-B 0.00 0.00 0.00000000 0.00
B-1 0.00 9,375,000.00 1.00000000 0.00
B-2 0.00 5,937,000.00 1.00000000 0.00
B-3 0.00 3,437,000.00 1.00000000 0.00
B-4 0.00 1,562,000.00 1.00000000 0.00
B-5 0.00 937,000.00 1.00000000 0.00
B-6 0.00 2,500,468.00 1.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
- ------------------------------------------------------------------------------
Totals 984,760.31 622,162,235.48 0.99546186 984,760.31
- ------------------------------------------------------------------------------
(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 FACTORS STATEMENT
Beginning Scheduled Unscheduled
Original Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (3)
- ----------------------------------------------------------------------------------------
A 601,250,000.00 996.92062834 0.00516319 1.63269179 0.00000000 0.00000000
X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,375,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-2 5,937,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-3 3,437,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-4 1,562,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-5 937,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-6 2,500,468.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 1.10000000 0.00000000 0.00000000 0.00000000
Total Principal Ending Certificate Ending Certificate Total Principal
Class Reduction Balance Percentage Distribution
- -------------------------------------------------------------------------------
A 1.63785499 995.28277336 0.99528277 1.63785499
X-1 0.00000000 0.00000000 0.00000000 0.00000000
X-2 0.00000000 0.00000000 0.00000000 0.00000000
X-B 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 1000.00000000 1.00000000 0.00000000
B-2 0.00000000 1000.00000000 1.00000000 0.00000000
B-3 0.00000000 1000.00000000 1.00000000 0.00000000
B-4 0.00000000 1000.00000000 1.00000000 0.00000000
B-5 0.00000000 1000.00000000 1.00000000 0.00000000
B-6 0.00000000 1000.00000000 1.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000
(3) Amount does not include excess special hazard, bankruptcy, or fraud losses
unless otherwise disclosed. Please refer to the prospectus supplement for a full
description.
INTEREST DISTRIBUTION STATEMENT
Beginning Payment of
Certificate/ Current Unpaid Current
Original Face Current Notional Accrued Interest Interest
Class Amount Certificate Rate Balance Interest Shortfall Shortfall
- ---------------------------------------------------------------------------------------------
A 601,250,000.00 1.47000% 599,398,527.79 734,263.20 0.00 0.00
X-1 0.00 0.80000% 579,211,434.73 386,140.96 0.00 0.00
X-2 0.00 0.42388% 599,398,527.79 211,726.89 0.00 0.00
X-B 0.00 0.83182% 15,312,000.00 10,614.00 0.00 0.00
B-1 9,375,000.00 1.64125% 9,375,000.00 12,822.27 0.00 0.00
B-2 5,937,000.00 2.14125% 5,937,000.00 10,593.83 0.00 0.00
B-3 3,437,000.00 2.66694% 3,437,000.00 7,638.55 0.00 0.00
B-4 1,562,000.00 2.66694% 1,562,000.00 3,471.46 0.00 0.00
B-5 937,000.00 2.66694% 937,000.00 2,082.43 0.00 0.00
B-6 2,500,468.00 2.66694% 2,500,468.00 5,557.16 0.00 0.00
A-R 100.00 2.66163% 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------------------
Totals 624,998,568.00 1,384,910.75 0.00 0.00
- -------------------------------------------------------------------------------------------
Non- Remaining Ending
Supported Unpaid Certificate/
Interest Realized Total Interest Interest Notational
Class Shortfall Loss (4) Distribution Shortfall Balance
- ----------------------------------------------------------------------
A 0.00 0.00 734,263.20 0.00 598,413,767.48
X-1 0.00 0.00 386,140.96 0.00 557,949,893.89
X-2 0.00 0.00 211,726.90 0.00 598,413,767.48
X-B 0.00 0.00 10,614.00 0.00 15,312,000.00
B-1 0.00 0.00 12,822.27 0.00 9,375,000.00
B-2 0.00 0.00 10,593.83 0.00 5,937,000.00
B-3 0.00 0.00 7,638.55 0.00 3,437,000.00
B-4 0.00 0.00 3,471.46 0.00 1,562,000.00
B-5 0.00 0.00 2,082.43 0.00 937,000.00
B-6 0.00 0.00 5,557.16 0.00 2,500,468.00
A-R 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------
Totals 0.00 0.00 1,384,910.76 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
Payment of
Current Beginning Unpaid Current
Class Original Face Certificate Certificate/ Current Accrued Interest Interest
(5) Amount Rate Notional Balance Interest Shortfall Shortfall
- ---------------------------------------------------------------------------------------------
A 601,250,000.00 1.47000% 1000.00000000 1.22122778 0.00000000 0.00000000
X-1 0.00 0.80000% 1000.00000000 0.64223029 0.00000000 0.00000000
X-2 0.00 0.42388% 1000.00000000 0.35214452 0.00000000 0.00000000
X-B 0.00 0.83182% 1000.00000000 0.69318182 0.00000000 0.00000000
B-1 9,375,000.00 1.64125% 1000.00000000 1.36770880 0.00000000 0.00000000
B-2 5,937,000.00 2.14125% 1000.00000000 1.78437426 0.00000000 0.00000000
B-3 3,437,000.00 2.66694% 1000.00000000 2.22244690 0.00000000 0.00000000
B-4 1,562,000.00 2.66694% 1000.00000000 2.22244558 0.00000000 0.00000000
B-5 937,000.00 2.66694% 1000.00000000 2.22244397 0.00000000 0.00000000
B-6 2,500,468.00 2.66694% 1000.00000000 2.22244796 0.00000000 0.00000000
A-R 100.00 2.66163% 1000.00000000 0.00000000 0.00000000 0.00000000
Non- Remaining
Supported Unpaid
Class Interest Realized Total Interest Interest Ending Certificate/
(5) Shortfall Loss (6) Distribution Shortfall Notational Balance
- ------------------------------------------------------------------------------
A 0.00000000 0.00000000 1.22122778 0.00000000 995.28277336
X-1 0.00000000 0.00000000 0.64223029 0.00000000 927.98319150
X-2 0.00000000 0.00000000 0.35214453 0.00000000 995.28277336
X-B 0.00000000 0.00000000 0.69318182 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 1.36770880 0.00000000 1000.00000000
B-2 0.00000000 0.00000000 1.78437426 0.00000000 1000.00000000
B-3 0.00000000 0.00000000 2.22244690 0.00000000 1000.00000000
B-4 0.00000000 0.00000000 2.22244558 0.00000000 1000.00000000
B-5 0.00000000 0.00000000 2.22244397 0.00000000 1000.00000000
B-6 0.00000000 0.00000000 2.22244796 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
(5) Per $1 denomination
(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 2,550,839.10
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 20,343.04
Realized Losses (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
------------
Total Deposits 2,571,182.14
Withdrawals
Reimbursement for Servicer Advances 955.73
Payment of Service Fee 200,555.35
Payment of Interest and Principal 2,369,671.06
------------
Total Withdrawals (Pool Distribution Amount) 2,571,182.14
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 0.00
====
SERVICING FEES
Gross Servicing Fee 195,362.45
Master Servicing Fee 5,192.90
Supported Prepayment/Curtailment Interest Shortfall 0.00
----------
Net Servicing Fee 200,555.35
==========
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
- ---------------------------------------------------------------------
Class X-1 Sub Account 4,500.00 0.00 0.00 4,500.00
Class X-2 Sub Account 4,500.00 0.00 0.00 4,500.00
Class X-B Sub Account 1,000.00 0.00 0.00 1,000.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENT BANKRUPTCY FORECLOSURE
- ---------------------------------- ------------------------------- -------------------------------
No. of Principal No. of Principal No. of Principal
Loans Balance Loans Balance Loans Balance
0-29 Days 0 0.00 0-29 Days 0 0.00 0-29 Days 0 0.00
30 Days 26 9,000,255.24 30 Days 0 0.00 30 Days 0 0.00
60 Days 0 0.00 60 Days 0 0.00 60 Days 0 0.00
90 Days 0 0.00 90 Days 0 0.00 90 Days 0 0.00
120 Days 0 0.00 120 Days 0 0.00 120 Days 0 0.00
150 Days 0 0.00 150 Days 0 0.00 150 Days 0 0.00
180+ Days 0 0.00 180+ Days 0 0.00 180+ Days 0 0.00
----------------------- -------------------- --------------------
26 9,000,255.24 0 0.00 0 0.00
No. of Principal No. of Principal No. of Principal
Loans Balance Loans Balance Loans Balance
0-29 Days 0.000000% 0.000000% 0-29 Days 0.000000% 0.000000% 0-29 Days 0.000000% 0.000000%
30 Days 1.457399% 1.446603% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000%
--------------------- ------------------- -------------------
1.457399% 1.446603% 0.000000% 0.000000% 0.000000% 0.000000%
REO TOTAL
- ------------------------------- --------------------------------
No. of Principal No. of Principal
Loans Balance Loans Balance
0-29 Days 0 0.00 0-29 Days 0 0.00
30 Days 0 0.00 30 Days 26 9,000,255.24
60 Days 0 0.00 60 Days 0 0.00
90 Days 0 0.00 90 Days 0 0.00
120 Days 0 0.00 120 Days 0 0.00
150 Days 0 0.00 150 Days 0 0.00
180+ Days 0 0.00 180+ Days 0 0.00
------------------- -----------------------
0 0.00 26 9,000,255.24
No. of Principal No. of Principal
Loans Balance Loans Balance
0-29 Days 0.000000% 0.000000% 0-29 Days 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 30 Days 1.457399% 1.446603%
60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000%
------------------- ---------------------
0.000000% 0.000000% 1.457399% 1.446603%
Current Period Class A Insufficient Funds: 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 20,343.04
Original $ Original% Current $ Current % Current Class % Prepayment %
---------- --------- --------- --------- --------------- ------------
Class A 23,748,468.00 3.79976359% 23,748,468.00 3.81708606% 96.182914% 0.000000%
Class X-1 23,748,468.00 3.79976359% 23,748,468.00 3.81708606% 0.000000% 0.000000%
Class X-2 23,748,468.00 3.79976359% 23,748,468.00 3.81708606% 0.000000% 0.000000%
Class B-1 14,373,468.00 2.29976015% 14,373,468.00 2.31024437% 1.506842% 39.476231%
Class B-2 8,436,468.00 1.34983797% 8,436,468.00 1.35599166% 0.954253% 24.999507%
Class B-3 4,999,468.00 0.79991671% 4,999,468.00 0.80356340% 0.552428% 14.472513%
Class B-4 3,437,468.00 0.54999614% 3,437,468.00 0.55250348% 0.251060% 6.577266%
Class B-5 2,500,468.00 0.40007580% 2,500,468.00 0.40189967% 0.150604% 3.945518%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.401900% 10.528965%
Please refer to the prospectus supplement for a full description of loss
exposure
COLLATERAL STATEMENT
Collateral Description Mixed Arm
Weighted Average Gross Coupon 3.053147%
Weighted Average Net Coupon 2.676936%
Weighted Average Pass-Through Rate 2.666936%
Weighted Average Maturity (Stepdown Calculation) 333
Beginning Scheduled Collateral Loan Count 1,785
Number of Loans Paid in Full 1
Ending Scheduled Collateral Loan Count 1,784
Beginning Scheduled Collateral Balance 623,146,996.22
Ending Scheduled Collateral Balance 622,162,235.91
Ending Actual Collateral Balance at 27-Feb-2004 622,164,682.77
Monthly P&I Constant 1,588,570.45
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realization Loss Amount 0.00
Cumulative Realized Loss 0.00
Class A Optimal Amount 2,327,505.36
Ending Scheduled Balance for Premium Loans 622,162,235.91
Scheduled Principal 3,104.37
Unscheduled Principal 981,655.94
MISCELLANEOUS REPORTING
One-Month Libor Loan Balance 94,359,811.20
Six-Month Libor Loan Balance 527,526,424.71
Prorata Senior Percentage 96.188946%
Senior Percentage 100.000000%
Senior Prepayment Percentage 100.000000%
Subordinate Percentage 0.000000%
Subordinate Prepayment Percentage 0.000000%