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 2003-2
RECORD DATE: NOVEMBER 28, 2003
DISTRIBUTION DATE: DECEMBER 22, 2003
CERTIFICATEHOLDER DISTRIBUTION SUMMARY
Certificate Beginning
Class Certificate Certificate Interest Principal
Class CUSIP Description Pass-Through Rate Balance Distribution Distribution
- ---------------------------------------------------------------------------------------------------------
A-1 81743PAP1 SEN 1.45000% 464,900,765.62 561,755.09 4,793,980.72
A-2 81743PAQ9 SEN 1.54625% 276,789,032.30 356,654.20 616,228.54
M-1 81743PAR7 SUB 1.77000% 11,480,000.00 16,933.00 0.00
M-2 81743PAS5 SUB 2.55000% 4,920,000.00 10,455.00 0.00
X SMT03002X IO 0.00000% 0.00 703,026.31 0.00
R SMT03002R SUB 0.00000% 0.00 0.00 0.00
------------------------------------------------------------------------------------------------
Totals 758,089,797.92 1,648,823.60 5,410,209.26
- ---------------------------------------------------------------------------------------------------------
Certificate
Class Current Ending Certificate Total Cumulative
Class CUSIP Description Realized Loss Balance Distribution Realized Loss
- ---------------------------------------------------------------------------------------------------------
A-1 81743PAP1 SEN 0.00 460,106,784.90 5,355,735.81 0.00
A-2 81743PAQ9 SEN 0.00 276,172,803.76 972,882.74 0.00
M-1 81743PAR7 SUB 0.00 11,480,000.00 16,933.00 0.00
M-2 81743PAS5 SUB 0.00 4,920,000.00 10,455.00 0.00
X SMT03002X IO 0.00 0.00 703,026.31 0.00
R SMT03002R SUB 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------
Totals 0.00 752,679,588.66 7,059,032.86 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-1 500,000,000.00 464,900,765.62 0.00 4,793,980.72 0.00 0.00
A-2 303,600,000.00 276,789,032.30 0.00 616,228.54 0.00 0.00
M-1 11,480,000.00 11,480,000.00 0.00 0.00 0.00 0.00
M-2 4,920,000.00 4,920,000.00 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
-----------------------------------------------------------------------------------------
Totals 820,000,000.00 758,089,797.92 0.00 5,410,209.26 0.00 0.00
- --------------------------------------------------------------------------------------------------
Total Principal Ending Certificate Ending Certificate Total Principal
Class Reduction Balance Percentage Distribution
- ---------------------------------------------------------------------------------------
A-1 4,793,980.72 460,106,784.90 0.92021357 4,793,980.72
A-2 616,228.54 276,172,803.76 0.90966009 616,228.54
M-1 0.00 11,480,000.00 1.00000000 0.00
M-2 0.00 4,920,000.00 1.00000000 0.00
X 0.00 0.00 0.00000000 0.00
R 0.00 0.00 0.00000000 0.00
------------------------------------------------------------------------------
Totals 5,410,209.26 752,679,588.66 0.91790194 5,410,209.26
- ---------------------------------------------------------------------------------------
(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-1 500,000,000.00 929.80153124 0.00000000 9.58796144 0.00000000 0.00000000
A-2 303,600,000.00 911.68982971 0.00000000 2.02973827 0.00000000 0.00000000
M-1 11,480,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M-2 4,920,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
- -----------------------------------------------------------------------------------------------------
Total Ending Ending
Principal Certificate Certificate Total Principal
Class Reduction Balance Percentage Distribution
- -------------------------------------------------------------------------
A-1 9.58796144 920.21356980 0.92021357 9.58796144
A-2 2.02973827 909.66009114 0.90966009 2.02973827
M-1 0.00000000 1000.00000000 1.00000000 0.00000000
M-2 0.00000000 1000.00000000 1.00000000 0.00000000
X 0.00000000 0.00000000 0.00000000 0.00000000
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 Non-Supported
Original Face Current Notional Accrued Interest Interest Interest Realized
Class Amount Certificate Rate Balance Interest Shortfall Shortfall Shortfall Loss (4)
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 500,000,000.00 1.45000% 464,900,765.62 561,755.09 0.00 0.00 0.00 0.00
A-2 303,600,000.00 1.54625% 276,789,032.30 356,654.20 0.00 0.00 0.00 0.00
M-1 11,480,000.00 1.77000% 11,480,000.00 16,933.00 0.00 0.00 0.00 0.00
M-2 4,920,000.00 2.55000% 4,920,000.00 10,455.00 0.00 0.00 0.00 0.00
X 0.00 0.00000% 758,089,797.92 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------------------------------------------------
Totals 820,000,000.00 945,797.29 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
Remaining Ending
Unpaid Certificate/
Total Interest Interest Notational
Class Distribution Shortfall Balance
- ------------------------------------------------------------
A-1 561,755.09 0.00 460,106,784.90
A-2 356,654.20 0.00 276,172,803.76
M-1 16,933.00 0.00 11,480,000.00
M-2 10,455.00 0.00 4,920,000.00
X 703,026.31 0.00 752,679,588.66
R 0.00 0.00 0.00
--------------------------------------------------
Totals 1,648,823.60 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 Non-
Current Beginning Unpaid Current Supported
Original Face Certificate Certificate/ Current Accrued Interest Interest Interest Realized
Class (5) Amount Rate Notional Balance Interest Shortfall Shortfall Shortfall Loss (6)
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 500,000,000.00 1.45000% 929.80153124 1.12351018 0.00000000 0.00000000 0.00000000 0.00000000
A-2 303,600,000.00 1.54625% 911.68982971 1.17475033 0.00000000 0.00000000 0.00000000 0.00000000
M-1 11,480,000.00 1.77000% 1000.00000000 1.47500000 0.00000000 0.00000000 0.00000000 0.00000000
M-2 4,920,000.00 2.55000% 1000.00000000 2.12500000 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00000% 924.49975356 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
- ------------------------------------------------------------------------------------------------------------------------------------
Remaining
Unpaid
Total Interest Interest Ending Certificate/
Class (5) Distribution Shortfall Notational Balance
- ----------------------------------------------------------------
A-1 1.12351018 0.00000000 920.21356980
A-2 1.17475033 0.00000000 909.66009144
M-1 1.47500000 0.00000000 1000.00000000
M-2 2.12500000 0.00000000 1000.00000000
X 0.85734916 0.00000000 917.90193739
R 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 7,290,238.75
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 19,902.64
Realized Losses 0.00
Prepayment Penalties 0.00
------------
Total Deposits 7,310,141.39
Withdrawals
Reimbursement for Servicer Advances 7,819.78
Payment of Service Fee 243,288.75
Payment of Interest and Principal 7,059,032.86
------------
Total Withdrawals (Pool Distribution Amount) 7,310,141.39
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 238,854.57
Master Servicing Fee 4,434.18
Supported Prepayment/Curtailment Interest Shortfall 0.00
----------
Net Servicing Fee 243,288.75
==========
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
- -----------------------------------------------------------
Reserve Fund 10,000.00 0.00 0.00 10,000.00
- -----------------------------------------------------------
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 24 6,509,639.85 30 Days 0 0.00 30 Days 0 0.00
60 Days 2 1,983,999.99 60 Days 0 0.00 60 Days 0 0.00
90 Days 1 199,400.00 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
--------- ------------ --------- ------- -------- -------
27 8,692,939.84 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 1.144492% 0.862499% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000%
60 Days 0.095374% 0.262875% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000%
90 Days 0.047687% 0.026420% 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%
-------- --------- -------- -------- -------- --------
1.287554% 1.151795% 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 24 6,509,639.85
60 Days 0 0.00 60 Days 2 1,983,999.99
90 Days 0 0.00 90 Days 1 199,400.00
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 27 8,692,939.84
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 1.144492% 0.862499%
60 Days 0.000000% 0.000000% 60 Days 0.095374% 0.262875%
90 Days 0.000000% 0.000000% 90 Days 0.047687% 0.026420%
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% 1.287554% 1.151795%
Current Period Class A Insufficient Funds: 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 19,902.64
DELINQUENCY STATUS BY GROUP
GROUP 1
- ----------------------------------------------------------------------------------------------------------
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 16 3,891,646.10 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 1 199,400.00 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
-------- ------------ ------- -------- ----- -------
17 4,091,046.10 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 1.267829% 0.825605% 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 0.079239% 0.042302% 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%
-------- --------- -------- -------- -------- --------
1.347068% 0.867907% 0.000000% 0.000000% 0.000000% 0.000000%
GROUP 1
- -------------------------------------------------------------------------
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 16 3,891,646.10
60 Days 0 0.00 60 Days 0 0.00
90 Days 0 0.00 90 Days 1 199,400.00
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 17 4,091,046.10
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 1.267829% 0.825605%
60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 90 Days 0.079239% 0.042302%
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% 1.347068% 0.867907%
GROUP 2
- ----------------------------------------------------------------------------------------------------------
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 8 2,617,893.75 30 Days 0 0.00 30 Days 0 0.00
60 Days 2 1,983,999.99 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
-------- ------------ -------- -------- -------- --------
10 4,601,893.74 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 0.958084% 0.923872% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000%
60 Days 0.239521% 0.700167% 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%
-------- --------- -------- -------- -------- --------
1.197605% 1.624039% 0.000000% 0.000000% 0.000000% 0.000000%
GROUP 2
- ------------------------------------------------------------------------
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 8 2,617,893.75
60 Days 0 0.00 60 Days 2 1,983,999.99
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 10 4,601,893.74
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 0.958084% 0.923872%
60 Days 0.000000% 0.000000% 60 Days 0.239521% 0.700167%
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% 1.197605% 1.624039%
COLLATERAL STATEMENT
Collateral Description Mixed Arm
Weighted Average Gross Coupon 2.986996%
Weighted Average Net Coupon 2.609927%
Weighted Average Pass-Through Rate 2.602927%
Weighted Average Maturity (Stepdown Calculation) 325
Beginning Scheduled Collateral Loan Count 2,111
Number of Loans Paid in Full 14
Ending Scheduled Collateral Loan Count 2,097
Beginning Scheduled Collateral Balance 760,139,797.92
Ending Scheduled Collateral Balance 754,729,588.66
Ending Actual Collateral Balance at 28-Nov-2003 754,730,053.52
Monthly P&I Constant 1,892,112.34
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 754,729,588.66
Scheduled Principal 0.00
Unscheduled Principal 5,410,209.26
Required Overcollateralized Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized Reduction Amount 0.00
Specified O/C Amount 2,050,000.00
Overcollateralized Amount 2,050,000.00
Overcollateralized Deficiency Amount 0.00
Base Overcollateralization Amount 0.00
Extra Principal Distribution Amount 0.00
Excess Cash Amount 703,026.31
MISCELLANEOUS REPORTING
M-1 Target Amount 741,899,185.65
M-2 Target Amount 750,955,940.72
Senior Target Amount 720,766,757.17
Group 1 - One-Month LIBOR Loans 138,990,839.60
Group 1 - Six-Month LIBOR Loans 332,378,078.70
Group 2 - Six Month LIBOR Loans 283,360,670.36
Applied Loss Amountn 0
GROUP 1 2 TOTAL
Collateral Description Mixed ARM 6 Month ARM Mixed ARM
Weighted Average Coupon Rate 2.957688 3.036140 2.986996
Weighted Average Net Rate 2.580854 2.658676 2.609927
Pass-Through Rate 2.573854 2.651676 2.602927
Weighted Average Maturity 319 332 325
Record Date 11/28/2003 11/28/2003 11/28/2003
Principal and Interest Constant 1,173,617.58 718,494.76 1,892,112.34
Beginning Loan Count 1,274 837 2,111
Loans Paid in Full 12 2 14
Ending Loan Count 1,262 835 2,097
Beginning Scheduled Balance 476,162,899.02 283,976,898.90 760,139,797.92
Ending Scheduled Balance 471.368,918.30 283,360,670.36 754,729,588.66
Scheduled Principal 0.00 0.00 0.00
Unscheduled Principal 4,793,980.72 616,228.54 5,410,209.26
Scheduled Interest 1,173,617.58 718,494.76 1,892,112.34
Servicing Fee 149,528.55 89,326.02 238,854.57
Master Servicing Fee 2,777.64 1,656.54 4,434.18
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 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00
Spread 1 0.00 0.00 0.00
Spread 2 0.00 0.00 0.00
Spread 3 0.00 0.00 0.00
Net Interest 1,021,311.39 627,512.20 1,648,823.59
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00