<PAGE>



                                  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: FEBRUARY 27, 2004
                        DISTRIBUTION DATE: MARCH 22, 2004

                     CERTIFICATEHOLDER DISTRIBUTION SUMMARY

<TABLE>
<CAPTION>
                             Certificate
                 Certificate    Pass-       Beginning                             Current      Ending                  Cumulative
                    Class      Through     Certificate    Interest    Principal   Realized   Certificate     Total      Realized
Class    CUSIP   Description    Rate         Balance    Distribution Distribution   Loss       Balance    Distribution    Loss
---------------------------------------------------------------------------------------------------------------------------------
<S>    <C>       <C>         <C>         <C>            <C>          <C>          <C>      <C>            <C>          <C>
 A-1   81743PAP1     SEN       1.42125%  453,489,902.53   537,102.10 3,942,658.88   0.00   449,547,243.65 4,479.760.98    0.00
 A-2   81743PAQ9     SEN       1.54625%  271,644,855.60   350,025.71 2,093,177.83   0.00   269,551,677.77 2,443,203.54    0.00
 M-1   81743PAR7     SUB       1.74125%   11,480,000.00    16,657.96         0.00   0.00    11,480,000.00    16,657.96    0.00
 M-2   81743PAS5     SUB       2.52125%    4,920,000.00    10,337.13         0.00   0.00     4,920,000.00    10,337.13    0.00
  X    SMT03002X      IO       0.00000%            0.00   706,972.74         0.00   0.00             0.00   706,972.74    0.00
  R    SMT03002R     SUB       0.00000%            0.00         0.00         0.00   0.00             0.00         0.00    0.00
------------------------------------------------------------------------------------------------------------------------------
Totals                                   741,534,758.13 1,621,095.64 6,035,836.71   0.00   735,498,921.42 7,656,932.35    0.00
------------------------------------------------------------------------------------------------------------------------------
</TABLE>

All distributions required by the Pooling and Servicing Agreement have been
calculated by the Certificate Administrator on behalf of the Trustee.

                        PRINCIPAL DISTRIBUTION STATEMENT

<TABLE>
<CAPTION>
                           Beginning     Scheduled    Unscheduled
        Original Face     Certificate    Principal     Principal               Realized
Class       Amount          Balance     Distribution  Distribution  Accretion  Loss (1)
---------------------------------------------------------------------------------------
<S>     <C>             <C>             <C>           <C>           <C>        <C>
 A-1    500,000,000.00  453,489,902.53      0.00      3,942,658.88     0.00      0.00
 A-2    303,600,000.00  271,644,855.60      0.00      2,093,177.83     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  741,534,758.13      0.00      6,035,836.71     0.00      0.00
-------------------------------------------------------------------------------------

<CAPTION>
            Total         Ending        Ending
          Principal     Certificate   Certificate  Total Principal
Class     Reduction       Balance     Percentage    Distribution
------------------------------------------------------------------
<S>     <C>           <C>             <C>          <C>
 A-1    3,942,658.88  449,547,243.65   0.89909449   3,942,658.88
 A-2    2,093,177.83  269,551,677.77   0.88785138   2,093,177.83
 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  6,035,836.71  735,498,921.42   0.89694990   6,035,836.71
----------------------------------------------------------------
</TABLE>

(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.

<PAGE>

                    PRINCIPAL DISTRIBUTION FACTORS STATEMENT

<TABLE>
<CAPTION>
                       Beginning    Scheduled   Unscheduled                          Total        Ending      Ending        Total
      Original Face   Certificate   Principal    Principal               Realized  Principal   Certificate  Certificate   Principal
Class    Amount         Balance    Distribution Distribution Accretion   Loss (3)  Reduction      Balance   Percentage  Distribution
------------------------------------------------------------------------------------------------------------------------------------
<S>   <C>            <C>           <C>          <C>          <C>        <C>        <C>        <C>           <C>         <C>
 A-1  500,000,000.00  906.97980506  0.00000000   7.88531776  0.00000000 0.00000000 7.88531776  899.09448730  0.89909449  7.88531776
 A-2  303,600,000.00  894.74590119  0.00000000   6.89452513  0.00000000 0.00000000 6.89452513  887.85137605  0.88785138  6.89452513
 M-1   11,480,000.00 1000.00000000  0.00000000   0.00000000  0.00000000 0.00000000 0.00000000 1000.00000000  1.00000000  0.00000000
 M-2    4,920,000.00 1000.00000000  0.00000000   0.00000000  0.00000000 0.00000000 0.00000000 1000.00000000  1.00000000  0.00000000
  X             0.00    0.00000000  0.00000000   0.00000000  0.00000000 0.00000000 0.00000000    0.00000000  0.00000000  0.00000000
  R             0.00    0.00000000  0.00000000   0.00000000  0.00000000 0.00000000 0.00000000    0.00000000  0.00000000  0.00000000
</TABLE>

(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

<TABLE>
<CAPTION>
                                                                   Payment of                Non-
                          Current       Beginning        Current     Unpaid     Current   Supported
         Original Face  Certificate    Certificate/      Accrued    Interest    Interest   Interest  Realized
Class        Amount        Rate      Notional Balance    Interest   Shortfall   Shortfall  Shortfall  Loss (4)
-------------------------------------------------------------------------------------------------------------
<S>     <C>             <C>          <C>               <C>         <C>         <C>        <C>        <C>
 A-1    500,000,000.00    1.42125%    453,489,902.53   537,102.10     0.00       0.00        0.00      0.00
 A-2    303,600,000.00    1.54625%    271,644,855.60   350,025.71     0.00       0.00        0.00      0.00
 M-1     11,480,000.00    1.74125%     11,480,000.00    16,657.96     0.00       0.00        0.00      0.00
 M-2      4,920,000.00    2.52125%      4,920,000.00    10,337.13     0.00       0.00        0.00      0.00
  X               0.00    0.00000%    741,534,758.13         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                                 914,122.90     0.00       0.00        0.00      0.00
-----------------------------------------------------------------------------------------------------------

<CAPTION>
                        Remaining      Ending
                         Unpaid     Certificate/
        Total Interest  Interest     Notational
Class    Distribution   Shortfall      Balance
-------------------------------------------------
<S>     <C>             <C>        <C>
 A-1       537,102.10      0.00    449,547,243.65
 A-2       350,025.71      0.00    269,551,677.77
 M-1        16,657.96      0.00     11,480,000.00
 M-2        10,337.13      0.00      4,920,000.00
  X        706,972.74      0.00    735,498,921.42
  R              0.00      0.00              0.00
-------------------------------------------------
Totals   1,621,095.64      0.00
-------------------------------------------------
</TABLE>

(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

<TABLE>
<CAPTION>
                                                                       Payment of                 Non-
                         Current        Beginning                        Unpaid      Current   Supported
Class   Original Face  Certificate    Certificate/    Current Accrued   Interest    Interest    Interest    Realized
 (5)        Amount        Rate      Notional Balance      Interest      Shortfall   Shortfall  Shortfall    Loss (6)
---------------------------------------------------------------------------------------------------------------------
<S>    <C>             <C>          <C>               <C>              <C>         <C>         <C>         <C>
 A-1   500,000,000.00    1.42125%     906.97980506       1.07420420    0.00000000  0.00000000  0.00000000  0.00000000
 A-2   303,600,000.00    1.54625%     894.74590119       1.15291736    0.00000000  0.00000000  0.00000000  0.00000000
 M-1    11,480,000.00    1.74125%    1000.00000000       1.45104181    0.00000000  0.00000000  0.00000000  0.00000000
 M-2     4,920,000.00    2.52125%    1000.00000000       2.10104268    0.00000000  0.00000000  0.00000000  0.00000000
  X              0.00    0.00000%     904.31068065       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

<CAPTION>
                       Remaining
                         Unpaid
Class  Total Interest   Interest   Ending Certificate/
 (5)    Distribution   Shortfall   Notational Balance
------------------------------------------------------
<S>    <C>             <C>         <C>
 A-1     1.07420420    0.00000000      899.09448730
 A-2     1.15291736    0.00000000      887.85137605
 M-1     1.45104181    0.00000000     1000.00000000
 M-2     2.10104268    0.00000000     1000.00000000
  X      0.86216188    0.00000000      896.94990417
  R      0.00000000    0.00000000        0.00000000
</TABLE>

(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.

<PAGE>

                       CERTIFICATEHOLDER ACCOUNT STATEMENT

                               CERTIFICATE ACCOUNT

<TABLE>
<S>                                                                 <C>
Beginning Balance                                                           0.00

Deposits
         Payments of Interest and Principal                         7,891,274.00
         Liquidations, Insurance Proceeds, Reserve Funds                    0.00
         Proceeds from Repurchased Loans                                    0.00
         Other Amounts (Servicer Advances)                             14,535.21
         Realized Losses                                                    0.00
         Prepayment Penalties                                               0.00
                                                                    ------------
Total Deposits                                                      7,905,809.21

Withdrawals
         Reimbursement for Servicer Advances                           10,863.09
         Payment of Service Fee                                       238,013.77
         Payment of Interest and Principal                          7,656,932.35
                                                                    ------------
Total Withdrawals (Pool Distribution Amount)                        7,905,809.21

Ending Balance                                                              0.00
                                                                    ============
</TABLE>

<PAGE>

                    PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

<TABLE>
<S>                                                                         <C>
Total Prepayment/Curtailment Interest Shortfall                             0.00
Servicing Fee Support                                                       0.00
                                                                            ----
Non-Supported Prepayment Curtailment Interest Shortfall                     0.00
                                                                            ====
</TABLE>

                                 SERVICING FEES

<TABLE>
<S>                                                                   <C>
Gross Servicing Fee                                                   233,676.19
Master Servicing Fee                                                    4,337.58
Supported Prepayment/Curtailment Interest Shortfall                         0.00
                                                                      ----------
Net Servicing Fee                                                     238,013.77
                                                                      ==========
</TABLE>

<TABLE>
<CAPTION>
                      Beginning          Current          Current       Ending
Account Type           Balance         Withdrawals       Deposits       Balance
--------------------------------------------------------------------------------
<S>                   <C>              <C>               <C>           <C>
Reserve Fund          10,000.00           0.00             0.00        10,000.00
</TABLE>

<PAGE>

             LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT

<TABLE>
<CAPTION>
           DELINQUENT                           BANKRUPTCY                         FORECLOSURE
---------------------------------------------------------------------------------------------------------
             No. of      Principal                No. of    Principal                 No. of    Principal
             Loans        Balance                 Loans      Balance                  Loans      Balance
<S>        <C>         <C>           <C>        <C>         <C>         <C>        <C>          <C>
0-29 Days       0              0.00  0-29 Days       1      152,768.00  0-29 Days       0          0.00
30 Days        20      6,774,546.58  30 Days         0            0.00  30 Days         0          0.00
60 Days         2        366,395.14  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                    150 Days        0            0.00  150 Days        0          0.00
180+ Days       1        199,400.00  180+ Days       0            0.00  180+ Days       0          0.00
           ------------------------             ----------------------             --------------------
               23      7,340,341.72                  1      152,768.00                  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  0.048852%   0.020713%   0-29 Days   0.000000%   0.000000%
30 Days    0.977040%     0.918520%   30 Days    0.000000%   0.000000%   30 Days     0.000000%   0.000000%
60 Days    0.097704%     0.049677%   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  0.048852%     0.027035%   180+ Days  0.000000%   0.000000%   180+ Days   0.000000%   0.000000%
           ----------------------               --------------------               ---------------------
           1.123596%     0.995233%              0.048852%   0.020713%               0.000000%   0.000000%

<CAPTION>
              REO                             TOTAL
-------------------------------------------------------------------
             No. of   Principal               No. of    Principal
             Loans     Balance                Loans      Balance
<S>        <C>        <C>        <C>        <C>        <C>
0-29 Days      0         0.00    0-29 Days       1       152,768.00
30 Days        0         0.00    30 Days        20     6,774,546.58
60 Days        0         0.00    60 Days         2       366,395.14
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
180+ Days      0         0.00    180+ Days       1       199,400.00
           ------------------               -----------------------
               0         0.00                   24      7,493109.72

             No. of   Principal               No. of    Principal
             Loans     Balance                Loans      Balance

0-29 Days  0.000000%  0.000000%  0-29 Days   0.48852%   0.020713%
30 Days    0.000000%  0.000000%  30 Days    0.977040%   0.918520%
60 Days    0.000000%  0.000000%  60 Days    0.097704%   0.049677%
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   0.48852%   0.027035%
           -------------------              --------------------
           0.000000%  0.000000%             1.172447%   1.015946%
</TABLE>

<TABLE>
<S>                                         <C>   <C>                                           <C>   <C>               <C>
Current Period Class A Insufficient Funds:  0.00  Principal Balance of Contaminated Properties  0.00  Periodic Advance  14,535.21
</TABLE>

<PAGE>

                           DELINQUENCY STATUS BY GROUP

                                     GROUP 1

<TABLE>
<CAPTION>
           DELINQUENT                           BANKRUPTCY                        FORECLOSURE
--------------------------------------------------------------------------------------------------------
             No. of      Principal                No. of    Principal                No. of    Principal
              Loans       Balance                 Loans      Balance                 Loans      Balance
<S>        <C>         <C>           <C>        <C>         <C>        <C>        <C>          <C>
0-29 Days       0              0.00  0-29 Days      0          0.00    0-29 Days       0          0.00
30 Days        11      2,840,397.29  30 Days        0          0.00    30 Days         0          0.00
60 Days         2        366,395.14  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       1        199,400.00  180+ Days      0          0.00    180+ Days       0          0.00
           ------------------------             -------------------               --------------------
               14      3,406,192.43                 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     0.892857%    0.616392%   30 Days    0.000000%   0.000000%  30 Days     0.000000%   0.000000%
60 Days     0.162338%    0.079511%   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   0.081169%    0.043272%   180+ Days  0.000000%   0.000000%  180+ Days   0.000000%   0.000000%
           ----------------------               --------------------              ---------------------
            1.136364%    0.739175%              0.000000%   0.000000%              0.000000%   0.000000%

<CAPTION>
               REO                            TOTAL
-------------------------------------------------------------------
             No. of   Principal               No. of    Principal
             Loans     Balance                Loans      Balance
<S>        <C>        <C>        <C>        <C>        <C>
0-29 Days      0         0.00    0-29 Days       0             0.00
30 Days        0         0.00    30 Days        11     2,840,397.29
60 Days        0         0.00    60 Days         2       366,395.14
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
180+ Days      0         0.00    180+ Days       1       199,400.00
           ------------------               -----------------------
               0         0.00                   14     3,406,192.43

             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    0.892857%   0.616392%
60 Days    0.000000%  0.000000%  60 Days    0.162338%   0.079511%
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  0.081169%   0.043272%
           -------------------              --------------------
           0.000000%  0.000000%             1.136364%   0.739175%
</TABLE>

                                     GROUP 2

<TABLE>
<CAPTION>
           DELINQUENT                           BANKRUPTCY                         FORECLOSURE
---------------------------------------------------------------------------------------------------------
             No. of     Principal                 No. of    Principal                 No. of    Principal
             Loans       Balance                  Loans      Balance                  Loans      Balance
<S>        <C>         <C>           <C>        <C>         <C>         <C>        <C>          <C>
0-29 Days      0               0.00  0-29 Days      1       152,768.00  0-29 Days       0          0.00
30 Days        9       3,934,149.29  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
           ------------------------             ----------------------              -------------------
               9       3,934,149.29                 1       152,768.00                  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  0.122699%   0.055203%   0-29 Days   0.000000%   0.000000%
30 Days    1.104294%    1.421603%    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%
           ---------------------                --------------------                --------------------
           1.104294%    1.421603%               0.122699%   0.055203%               0.000000%   0.000000%

<CAPTION>
              REO                             TOTAL
-------------------------------------------------------------------
             No. of   Principal               No. of    Principal
             Loans     Balance                Loans      Balance
<S>        <C>        <C>        <C>        <C>        <C>
0-29 Days      0         0.00    0-29 Days      1        152,768.00
30 Days        0         0.00    30 Days        9      3,934,149.29
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                   10     4,086,917.29

             No. of   Principal               No. of    Principal
             Loans     Balance                Loans      Balance

0-29 Days  0.000000%  0.000000%  0-29 Days  0.122699%   0.055203%
30 Days    0.000000%  0.000000%  30 Days    1.104294%   1.421603%
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%             1.226994%   1.476806%
</TABLE>

<PAGE>

                              COLLATERAL STATEMENT

<TABLE>
<CAPTION>
Collateral Description                                              Mixed Arm
<S>                                                              <C>
Weighted Average Gross Coupon                                          3.000238%
Weighted Average Net Coupon                                            2.623131%
Weighted Average Pass-Through Rate                                     2.616131%
Weighted Average Maturity (Stepdown Calculation)                            322

Beginning Scheduled Collateral Loan Count                                 2,066
Number of Loans Paid in Full                                                 19
Ending Scheduled Collateral Loan Count                                    2,047

Beginning Scheduled Collateral Balance                           743,584,758.13
Ending Scheduled Collateral Balance                              737,548,921.42
Ending Actual Collateral Balance at 30-Jan-2004                  737,550,234.20

Monthly P&I Constant                                               1,859,109.42
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                       737,548,921.42

Scheduled Principal                                                        0.00
Unscheduled Principal                                              6,035,836.71

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                                                   706,972.74
</TABLE>

<PAGE>

<TABLE>
<S>                                                               <C>
MISCELLANEOUS REPORTING

Applied Loss Amount                                                         0.00
Group 1 - One-Month LIBOR Loans                                   137,311,812.04
Group 1 - Six-Month LIBOR Loans                                   323,497,565.01
Group 2 - Six Month LIBOR Loans                                   276,739,544.37

M-1 Target Amount                                                 725,010,589.76
M-2 Target Amount                                                 733,861,176.81
Senior Target Amount                                              704,359,219.96
</TABLE>

<TABLE>
<CAPTION>
           GROUP                         1              2             TOTAL
Collateral Description               Mixed ARM     6 Month ARM       Mixed ARM
<S>                              <C>             <C>             <C>
Weighted Average Coupon Rate           2.971193        3.048650        3.000238
Weighted Average Net Rate              2.594325        2.671142        2.623131
Pass-Through Rate                      2.587325        2.664142        2.616131
Weighted Average Maturity                   316             329             322
Record Date                          02/27/2004      02/27/2004      02/27/2004
Principal and Interest Constant    1,150,723.28      708,386.14    1,859,109.42
Beginning Loan Count                      1,244             822           2,066
Loans Paid in Full                           12               7              19
Ending Loan Count                         1,232             815           2,047
Beginning Scheduled Balance      464,752,035.93  278,832,722.20  743,584,758.13
Ending Scheduled Balance         460,809,377.05  276,739,544.37  737,548,921.42
Scheduled Principal                        0.00            0.00            0.00
Unscheduled Principal              3,942,658.88    2,093,177.83    6,035,836.71
Scheduled Interest                 1,150,723.28      708,386.14    1,859,109.42
Servicing Fee                        145,958.25       87,717.94      233,676.19
Master Servicing Fee                   2,711.05        1,626.53        4,337.58
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                       1,002,053.98      619,041.67    1,621,095.65
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
</TABLE>