<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: NOVEMBER 28, 2003
                      DISTRIBUTION DATE: DECEMBER 22, 2003

                     CERTIFICATEHOLDER DISTRIBUTION SUMMARY

<TABLE>
<CAPTION>
                      Certificate                            Beginning
                         Class          Certificate         Certificate       Interest         Principal
Class      CUSIP      Description    Pass-Through Rate        Balance       Distribution     Distribution
---------------------------------------------------------------------------------------------------------
<S>      <C>          <C>            <C>                  <C>               <C>              <C>
 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
---------------------------------------------------------------------------------------------------------

<CAPTION>
                      Certificate
                         Class          Current       Ending Certificate       Total         Cumulative
Class      CUSIP      Description    Realized Loss          Balance         Distribution    Realized Loss
---------------------------------------------------------------------------------------------------------
<S>      <C>          <C>            <C>              <C>                   <C>             <C>
 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
---------------------------------------------------------------------------------------------------------
</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    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
--------------------------------------------------------------------------------------------------

<CAPTION>
         Total Principal    Ending Certificate    Ending Certificate    Total Principal
Class       Reduction             Balance             Percentage          Distribution
---------------------------------------------------------------------------------------
<S>      <C>                <C>                   <C>                   <C>
 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
---------------------------------------------------------------------------------------
</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
         Original Face       Certificate      Principal        Principal                    Realized
Class       Amount             Balance       Distribution    Distribution     Accretion     Loss (3)
-----------------------------------------------------------------------------------------------------
<S>      <C>                <C>              <C>             <C>             <C>           <C>
 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
-----------------------------------------------------------------------------------------------------

<CAPTION>
              Total           Ending          Ending
            Principal      Certificate     Certificate    Total Principal
Class       Reduction        Balance        Percentage     Distribution
-------------------------------------------------------------------------
<S>         <C>           <C>              <C>            <C>
 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
-------------------------------------------------------------------------
</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>
                                                  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)
------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>               <C>                 <C>               <C>           <C>           <C>          <C>              <C>
 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
------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                Remaining         Ending
                                 Unpaid        Certificate/
              Total Interest     Interest       Notational
Class          Distribution     Shortfall        Balance
------------------------------------------------------------
<S>           <C>               <C>           <C>
 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
------------------------------------------------------------
</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
             Original Face    Certificate      Certificate/     Current Accrued    Interest     Interest      Interest     Realized
Class (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    1.45000%        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
------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                               Remaining
                                Unpaid
             Total Interest     Interest     Ending Certificate/
Class (5)     Distribution     Shortfall     Notational Balance
----------------------------------------------------------------
<S>          <C>               <C>           <C>
   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
----------------------------------------------------------------
</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                      7,290,238.75
         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
                                                                 ============
</TABLE>

                    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                                           238,854.57
Master Servicing Fee                                            4,434.18
Supported Prepayment/Curtailment Interest Shortfall                 0.00
                                                              ----------

Net Servicing Fee                                             243,288.75
                                                              ==========
</TABLE>
<PAGE>

<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>

             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       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%

<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        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%
</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  19,902.64
</TABLE>

<PAGE>

                           DELINQUENCY STATUS BY GROUP

<TABLE>
<CAPTION>
                                     GROUP 1
----------------------------------------------------------------------------------------------------------
            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        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%

<CAPTION>
                               GROUP 1
-------------------------------------------------------------------------
                  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        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%
</TABLE>

<TABLE>
<CAPTION>
                                     GROUP 2
----------------------------------------------------------------------------------------------------------
             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         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%

<CAPTION>
                                GROUP 2
------------------------------------------------------------------------
               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         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%
</TABLE>

<PAGE>

                              COLLATERAL STATEMENT

<TABLE>
<CAPTION>
Collateral Description                                               Mixed Arm
<S>                                                               <C>
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
</TABLE>

<PAGE>

<TABLE>
<S>                                                              <C>
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
</TABLE>

<TABLE>
<CAPTION>

             GROUP                               1                  2                   TOTAL
    Collateral Description                    Mixed ARM        6 Month ARM            Mixed ARM
<S>                                        <C>               <C>                   <C>
Weighted Average Coupon Rate                     2.957688          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
</TABLE>