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 2003-3
RECORD DATE: DECEMBER 31, 2003
DISTRIBUTION DATE: JANUARY 20, 2004
CERTIFICATEHOLDER DISTRIBUTION SUMMARY
Certificate Beginning
Class Certificate Pass- Certificate Interest Principal Current
Class CUSIP Description Through Rate Balance Distribution Distribution Realized Loss
- ------------------------------------------------------------------------------------------------------------
A-1 81743PAT3 SEN 1.47875% 357,534,416.61 440,586.68 4,897,150.44 0.00
A-2 81743PAU0 SEN 1.57000% 141,088,672.77 184,591.01 1,653,764.16 0.00
X-1A 81743PAV8 IO 0.90369% 0.00 73,037.39 0.00 0.00
X-1B 81743PAW6 IO 1.17179% 0.00 254,439.32 0.00 0.00
X-2 81743PAX4 IO 1.06843% 0.00 125,626.04 0.00 0.00
X-B 81743PAY2 IO 0.79624% 0.00 6,028.60 0.00 0.00
A-R 81743PBA3 R 2.42075% 0.00 0.00 0.00 0.00
B-1 81743PBB1 SUB 1.79875% 9,075,000.00 13,603.05 0.00 0.00
B-2 81743PBC9 SUB 2.59499% 4,675,000.00 10,109.63 0.00 0.00
B-3 81743PBD7 SUB 2.59499% 2,475,000.00 5,352.16 0.00 0.00
B-4 81743PBE5 SUB 2.59499% 1,650,000.00 3,568.10 0.00 0.00
B-5 81743PBF2 SUB 2.59499% 825,000.00 1,784.05 0.00 0.00
B-6 81743PBG0 SUB 2.59499% 1,925,608.17 4,164.10 0.00 0.00
- -------------------------------------------------------------------------------------------------------
Totals 519,248,697.55 1,122,890.13 6,550,914.60 0.00
- -------------------------------------------------------------------------------------------------------
Ending Certificate Total Cumulative
Class CUSIP Balance Distribution Realized Loss
- ------------------------------------------------------------------
A-1 81743PAT3 352,637,266.17 5,337,737.12 0.00
A-2 81743PAU0 139,434,908.61 1,838,355.17 0.00
X-1A 81743PAV8 0.00 73,037.39 0.00
X-1B 81743PAW6 0.00 254,439.32 0.00
X-2 81743PAX4 0.00 125,626.04 0.00
X-B 81743PAY2 0.00 6,028.60 0.00
A-R 81743PBA3 0.00 0.00 0.00
B-1 81743PBB1 9,075,000.00 13,603.05 0.00
B-2 81743PBC9 4,675,000.00 10,109.63 0.00
B-3 81743PBD7 2,475,000.00 5,352.16 0.00
B-4 81743PBE5 1,650,000.00 3,568.10 0.00
B-5 81743PBF2 825,000.00 1,784.05 0.00
B-6 81743PBG0 1,925,608.17 4,164.10 0.00
- -------------------------------------------------------------
Totals 512,697,782.95 7,673,804.73 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 Total Principal
Class Amount Balance Distribution Distribution Accretion Loss (1) Reduction
- --------------------------------------------------------------------------------------------------------
A-1 379,455,000.00 357,534,416.61 0.00 4,897,150.44 0.00 0.00 4,897,150.44
A-2 149,922,000.00 141,088,672.77 0.00 1,653,764.16 0.00 0.00 1,653,764.16
X-1A 0.00 0.00 0.00 0.00 0.00 0.00 0.00
X-1B 0.00 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 0.00
X-B 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 9,075,000.00 9,075,000.00 0.00 0.00 0.00 0.00 0.00
B-2 4,675,000.00 4,675,000.00 0.00 0.00 0.00 0.00 0.00
B-3 2,475,000.00 2,475,000.00 0.00 0.00 0.00 0.00 0.00
B-4 1,650,000.00 1,650,000.00 0.00 0.00 0.00 0.00 0.00
B-5 825,000.00 825,000.00 0.00 0.00 0.00 0.00 0.00
B-6 1,925,608.17 1,925,608.17 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------------------------------
Totals 550,002,708.17 519,248,697.55 0.00 6,550,914.60 0.00 0.00 6,550,914.60
- -------------------------------------------------------------------------------------------------------
Ending Certificate Ending Certificate Total Principal
Class Balance Percentage Distribution
- ----------------------------------------------------------------------
A-1 352,637,266.17 0.92932565 4,897,150.44
A-2 139,434,908.61 0.93004968 1,653,764.16
X-1A 0.00 0.00000000 0.00
X-1B 0.00 0.00000000 0.00
X-2 0.00 0.00000000 0.00
X-B 0.00 0.00000000 0.00
A-R 0.00 0.00000000 0.00
B-1 9,075,000.00 1.00000000 0.00
B-2 4,675,000.00 1.00000000 0.00
B-3 2,475,000.00 1.00000000 0.00
B-4 1,650,000.00 1.00000000 0.00
B-5 825,000.00 1.00000000 0.00
B-6 1,925,608.17 1.00000000 0.00
- --------------------------------------------------------------------
Totals 512,697,782.95 0.93217320 6,550,914.60
- --------------------------------------------------------------------
(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 Total Principal
Class Amount Balance Distribution Distribution Accretion Loss (3) Reduction
- -----------------------------------------------------------------------------------------------------------
A-1 379,455,000.00 942.23140191 0.00000000 12.90574756 0.00000000 0.00000000 12.90574756
A-2 149,922,000.00 941.08051367 0.00000000 11.03083043 0.00000000 0.00000000 11.03083043
X-1A 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-1B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,075,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-2 4,675,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-3 2,475,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-4 1,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-5 825,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-6 1,925,608.17 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Ending Certificate Ending Certificate Total Principal
Class Balance Percentage Distribution
- -----------------------------------------------------------------
A-1 929.32565435 0.92932565 12.90574756
A-2 930.04968324 0.93004968 11.03083043
X-1A 0.00000000 0.00000000 0.00000000
X-1B 0.00000000 0.00000000 0.00000000
X-2 0.00000000 0.00000000 0.00000000
X-B 0.00000000 0.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000
B-1 1000.00000000 1.00000000 0.00000000
B-2 1000.00000000 1.00000000 0.00000000
B-3 1000.00000000 1.00000000 0.00000000
B-4 1000.00000000 1.00000000 0.00000000
B-5 1000.00000000 1.00000000 0.00000000
B-6 1000.00000000 1.00000000 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 Non-
Certificate/ Current Unpaid Current Supported
Original Face Current Notional Accrued Interest Interest Interest
Class Amount Certificate Rate Balance Interest Shortfall Shortfall Shortfall
- --------------------------------------------------------------------------------------------------------
A-1 379,455,000.00 1.47875% 357,534,416.61 440,586.68 0.00 0.00 0.00
A-2 149,922,000.00 1.57000% 141,088,672.77 184,591.01 0.00 0.00 0.00
X-1A 0.00 0.90369% 96,981,099.84 73,034.23 0.00 0.00 0.00
X-1B 0.00 1.17179% 260,553,316.77 254,428.31 0.00 0.00 0.00
X-2 0.00 1.06843% 141,088,672.77 125,618.96 0.00 0.00 0.00
X-B 0.00 0.79624% 9,075,000.00 6,021.52 0.00 0.00 0.00
A-R 100.00 2.42075% 0.00 0.00 0.00 0.00 0.00
B-1 9,075,000.00 1.79875% 9,075,000.00 13,603.05 0.00 0.00 0.00
B-2 4,675,000.00 2.59499% 4,675,000.00 10,109.63 0.00 0.00 0.00
B-3 2,475,000.00 2.59499% 2,475,000.00 5,352.16 0.00 0.00 0.00
B-4 1,650,000.00 2.59499% 1,650,000.00 3,568.10 0.00 0.00 0.00
B-5 825,000.00 2.59499% 825,000.00 1,784.05 0.00 0.00 0.00
B-6 1,925,608.17 2.59499% 1,925,608.17 4,164.10 0.00 0.00 0.00
- -----------------------------------------------------------------------------------------------------
Totals 550,002,708.17 1,122,861.80 0.00 0.00 0.00
- -----------------------------------------------------------------------------------------------------
Remaining Ending
Unpaid Certificate/
Realized Total Interest Interest Notational
Class Loss (4) Distribution Shortfall Balance
- -------------------------------------------------------------
A-1 0.00 440,586.68 0.00 352,637,266.17
A-2 0.00 184,591.01 0.00 139,434,908.61
X-1A 0.00 73,037.39 0.00 96,827,908.54
X-1B 0.00 254,439.32 0.00 255,809,357.63
X-2 0.00 125,626.04 0.00 139,434,908.61
X-B 0.00 6,028.60 0.00 9,075,000.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 13,603.05 0.00 9,075,000.00
B-2 0.00 10,109.63 0.00 4,675,000.00
B-3 0.00 5,352.16 0.00 2,475,000.00
B-4 0.00 3,568.10 0.00 1,650,000.00
B-5 0.00 1,784.05 0.00 825,000.00
B-6 0.00 4,164.10 0.00 1,925,608.17
- -------------------------------------------------------------
Totals 0.00 1,122,890.13 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
Class Original Face Certificate Certificate/ Current Accrued Interest Interest Interest
(5) Amount Rate Notional Balance Interest Shortfall Shortfall Shortfall
- ---------------------------------------------------------------------------------------------------------
A-1 379,455,000.00 1.47875% 942.23140191 1.16110390 0.00000000 0.00000000 0.00000000
A-2 149,922,000.00 1.57000% 941.08051367 1.23124698 0.00000000 0.00000000 0.00000000
X-1A 0.00 0.90369% 961.81241115 0.72431875 0.00000000 0.00000000 0.00000000
X-1B 0.00 1.17179% 935.14518832 0.91316208 0.00000000 0.00000000 0.00000000
X-2 0.00 1.06843% 941.08051367 0.83789544 0.00000000 0.00000000 0.00000000
X-B 0.00 0.79624% 1000.00000000 0.66352837 0.00000000 0.00000000 0.00000000
A-R 100.00 2.42075% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,075,000.00 1.79875% 1000.00000000 1.49895868 0.00000000 0.00000000 0.00000000
B-2 4,675,000.00 2.59499% 1000.00000000 2.16248770 0.00000000 0.00000000 0.00000000
B-3 2,475,000.00 2.59499% 1000.00000000 2.16248889 0.00000000 0.00000000 0.00000000
B-4 1,650,000.00 2.59499% 1000.00000000 2.16248485 0.00000000 0.00000000 0.00000000
B-5 825,000.00 2.59499% 1000.00000000 2.16248485 0.00000000 0.00000000 0.00000000
B-6 1,925,608.17 2.59499% 1000.00000000 2.16248563 0.00000000 0.00000000 0.00000000
Remaining
Unpaid
Class Realized Total Interest Interest Ending Certificate/
(5) Loss (6) Distribution Shortfall Notational Balance
- --------------------------------------------------------------------
A-1 0.00000000 1.16110390 0.00000000 929.32565435
A-2 0.00000000 1.23124698 0.00000000 930.04968324
X-1A 0.00000000 0.72435009 0.00000000 960.29313272
X-1B 0.00000000 0.91320160 0.00000000 918.11876694
X-2 0.00000000 0.83794266 0.00000000 930.04968324
X-B 0.00000000 0.66430854 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 1.49895868 0.00000000 1000.00000000
B-2 0.00000000 2.16248770 0.00000000 1000.00000000
B-3 0.00000000 2.16248889 0.00000000 1000.00000000
B-4 0.00000000 2.16248485 0.00000000 1000.00000000
B-5 0.00000000 2.16248485 0.00000000 1000.00000000
B-6 0.00000000 2.16248563 0.00000000 1000.00000000
(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 7,840,126.10
Liquidations, Insurance Proceeds, Reserve Funds 28.33
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 8,158.18
Realized Losses (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
------------
Total Deposits 7,848,312.61
Withdrawals
Reimbursement for Servicer Advances 7,592.67
Payment of Service Fee 166,915.21
Payment of Interest and Principal 7,673,804.73
------------
Total Withdrawals (Pool Distribution Amount) 7,848,312.61
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 162,588.14
Master Servicing Fee 4,327.07
Supported Prepayment/Curtailment Interest Shortfall 0.00
----------
Net Servicing Fee 166,915.21
==========
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
- ------------ --------- ----------- -------- --------
Reserve Fund 5,000.00 14.17 14.17 5,000.00
Reserve Fund 2,500.00 7.08 7.08 2,500.00
Reserve Fund 2,500.00 7.08 7.08 2,500.00
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 8 3,404,426.38 30 Days 0 0.00 30 Days 0 0.00
60 Days 1 332,848.86 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
------------------------ --------------------- ----------------------
9 3,737,275.24 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 0.527357% 0.664021% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000%
60 Days 0.065920% 0.064921% 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%
------------------------ --------------------- ----------------------
0.593276% 0.728942% 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 8 3,404,426.38
60 Days 0 0.00 60 Days 1 332,848.86
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 9 3,737,275.24
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 0.527357% 0.664021%
60 Days 0.000000% 0.000000% 60 Days 0.065920% 0.064921%
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% 0.593276% 0.728942%
Current Period Class A Insufficient Funds: 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 8,158.18
Subordinated Level/Credit Enhancement/Class Percentage and Prepayment Percentage
Original $ Original % Current $ Current % Current Class % Prepayment %
------------- ---------- ------------- ----------- --------------- ------------
Class A 20,625,608.17 3.75009211% 20,625,608.17 4.02295638% 95.977044% 0.000000%
Class X-1-A 20,625,608.17 3.75009211% 20,625,608.17 4.02295638% 0.000000% 0.000000%
Class X-1-B 20,625,608.17 3.75009211% 20,625,608.17 4.02295638% 0.000000% 0.000000%
Class X-2 20,625,608.17 3.75009211% 20,625,608.17 4.02295638% 0.000000% 0.000000%
Class B-1 11,550,608.17 2.10010024% 11,550,608.17 2.25290777% 1.770049% 43.998703%
Class B-2 6,875,608.17 1.25010442% 6,875,608.17 1.34106454% 0.911843% 22.665998%
Class B-3 4,400,608.17 0.80010664% 4,400,608.17 0.85832401% 0.482741% 11.999646%
Class B-4 2,750,608.17 0.50010811% 2,750,608.17 0.53649699% 0.321827% 7.999764%
Class B-5 1,925,608.17 0.35010885% 1,925,608.17 0.37558348% 0.160914% 3.999882%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.375583% 9.336007%
Please refer to the prospectus supplement for a full description of loss
exposure
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 5 1,597,229.28 30 Days 0 0.00 30 Days 0 0.00
60 Days 1 332,848.86 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
----------------------- --------------------- ----------------------
6 1,930,078.14 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 0.464253% 0.434712% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000%
60 Days 0.092851% 0.090590% 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%
----------------------- --------------------- ----------------------
0.557103% 0.525303% 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 5 1,597,229.28
60 Days 0 0.00 60 Days 1 332,848.86
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 6 1,930,078.14
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 0.464253% 0.434712%
60 Days 0.000000% 0.000000% 60 Days 0.092851% 0.090590%
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% 0.557103% 0.525303%
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 3 1,807,197.10 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 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
----------------------- -------------------- --------------------
3 1,807,197.10 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 0.681818% 1.243969% 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%
----------------------- -------------------- --------------------
0.681818% 1.243969% 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 3 1,807,197.10
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 3 1,807,197.10
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 0.681818% 1.243969%
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% 0.681818% 1.243969%
COLLATERAL STATEMENT
Collateral Description Mixed Arm
Weighted Average Gross Coupon 2.980715%
Weighted Average Net Coupon 2.604969%
Weighted Average Pass-Through Rate 2.594969%
Weighted Average Maturity (Stepdown Calculation) 351
Beginning Scheduled Collateral Loan Count 1,526
Number of Loans Paid in Full 9
Ending Scheduled Collateral Loan Count 1,517
Beginning Scheduled Collateral Balance 519,248,697.55
Ending Scheduled Collateral Balance 512,697,782.95
Ending Actual Collateral Balance at 31-Dec-2003 512,698,917.85
Monthly P&I Constant 1,289,777.02
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Class A Optimal Amount 7,629,173.80
Ending Scheduled Balance for Premium Loans 512,697,782.95
Scheduled Principal 0.00
Unscheduled Principal 6,550,914.60
MISCELLANEOUS REPORTING
Group 1 One Month Libor Loan Balance 00,887,301.22
Group 1 Six Month Libor Loan Balance 66,533,854.82
Group 2 Six Month Libor Loan Balance 45,276,626.91
Pro-Rata Senior Percent 96.027798%
Group 1 Senior Percent 100.000000%
Group 2 Senior Percent 100.000000%
Group 1 Senior Prepayment Percent 100.000000%
Group 2 Senior Prepayment Percent 100.000000%
GROUP 1 2 TOTAL
Collateral Description Mixed ARM Mixed ARM Mixed ARM
Weighted Average Coupon Rate 2.963860 3.023426 2.980715
Weighted Average Net Rate 2.587819 2.648426 2.604969
Pass-Through Rate 2.577819 2.638426 2.594969
Weighted Average Maturity 326 330 351
Record Date 12/31/2003 12/31/2003 12/31/2003
Principal and Interest Constant 919,582.76 370,194.26 1,289,777.02
Beginning Loan Count 1,083 443 1.526
Loans Paid in Full 6 3 9
Ending Loan Count 1,077 440 1,517
Beginning Scheduled Balance 372,318,306.48 146,930,391.07 519,248,697.55
Ending Scheduled Balance 367,421,156.04 145,276,626.91 512,697,782.95
Scheduled Principal 0.00 0.00 0.00
Unscheduled Principal 4,897,150.44 1,653,764.16 6,550,914.60
Scheduled Interest 919,582.76 370,194.26 1,289,777.02
Servicing Fee 116,672.39 45,915.75 162,588.14
Master Servicing Fee 3,102.66 1,224.41 4,327.07
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 799,807.71 323,054.10 1,122,861.81
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