Sequoia Mortgage Trust 6 Collateralized Mortgage Bonds December 2003 Bond Payment Report

Contract Categories: Business Finance › Trust Agreements
Summary

This report details the December 19, 2003 distribution of payments for the Sequoia Mortgage Trust 6 Collateralized Mortgage Bonds. The involved parties include Redwood Trust as the seller, Deutsche Bank as administrator, Cendant Mortgage Corporation as servicer, and several underwriters. The document outlines principal and interest payments made to various bond classes, the remaining balances, and payment calculations. It serves as an official record of the bond payment activity for the specified period, ensuring transparency for investors and stakeholders.

Read More Arrow
EX-10.1 3 f95562bexv10w1.txt EXHIBIT 10.1 EXHIBIT 10.1 CONTACTS Administrator: Kumar X. Khambhaita Direct Phone No: (714) 247-6327 Address: Deutsche Bank 1761 E. St. Andrew Place Santa Ana, CA 92705 Web Site: http://www-apps.gis.deutsche-bank.com/invr Factor Information: (800) 735-7777 Main Phone No: (714) 247-6000 ISSUANCE INFORMATION Seller: Redwood Trust Cut-Off Date: April 1, 2002 Certificate Insurer: Closing Date: April 26, 2002 Servicer(s): Cendant Mortgage Corporation First Payment Date: May 20, 2002 Morgan Stanley Dean Witter Underwriter(s): Greenwich Capital Markets, Inc. Distribution Date: December 19, 2003 Bear, Stearns & Co. Inc. Record Date: December 18, 2003 November 28, 2003
SEQUOIA MORTGAGE TRUST 6 COLLATERALIZED MORTGAGE BONDS BOND PAYMENT REPORT FOR DECEMBER 19, 2003 DISTRIBUTION Distribution in Dollars - Current Period
Prior Current Class Original Principal Total Realized Deferred Principal Class Type Face Value Balance Interest Principal Distribution Losses Interest Balance - ---------------------------------------------------------------------------------------------------------------------------------- (7)=(1)-(3)- (1) (2) (3) (4)=(2)+(3) (5) (6) (5)+(6) - ---------------------------------------------------------------------------------------------------------------------------------- LT-A 496,378,000.00 404,839,721.48 809,209.82 3,161,331.18 3,970,541.00 - - 401,678,390.30 LT-A2 100.00 - - - - - - - LT-X 100.00 - - - - - - - LT-B-1 5,915,000.00 5,915,000.00 11,823.14 - 11,823.14 - - 5,915,000.00 LT-B-2 5,143,000.00 5,143,000.00 10,280.03 - 10,280.03 - - 5,143,000.00 - ---------------------------------------------------------------------------------------------------------------------------------- LT-B-3 2,315,000.00 2,315,000.00 4,627.31 - 4,627.31 - - 2,315,000.00 LT-B-4 1,534,000.00 1,534,000.00 3,066.22 - 3,066.22 - - 1,534,000.00 LT-B-5 1,028,000.00 1,028,000.00 2,054.81 - 2,054.81 - - 1,028,000.00 LT-B-6 2,068,996.83 2,068,996.83 4,135.59 - 4,135.59 - - 2,068,996.83 LT-R - - - - - - - - - ---------------------------------------------------------------------------------------------------------------------------------- Total 514,382,196.83 422,843,718.31 845,196.92 3,161,331.18 4,006,528.10 - - 419,682,387.13 - ----------------------------------------------------------------------------------------------------------------------------------
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face
Orig. Principal Prior Current Period Period (with Notional) Principal Total Principal Class Starting Ending Method Cusip Balance Balance Interest Principal Distribution Balance - ----------------------------------------------------------------------------------------------------------------------------------- (1) (2) (3) (4)=(2)+(3) (5) - ----------------------------------------------------------------------------------------------------------------------------------- LT-A A-30/360 496,378,000.00 815.587559 1.630229 6.368798 7.999027 809.218761 LT-A2 A-30/360 100.00 - - - - - LT-X A-30/360 100.00 - - - - - LT-B-1 A-30/360 5,915,000.00 1,000.000000 1.998840 - 1.998840 1,000.000000 LT-B-2 A-30/360 5,143,000.00 1,000.000000 1.998839 - 1.998839 1,000.000000 - ----------------------------------------------------------------------------------------------------------------------------------- LT-B-3 A-30/360 2,315,000.00 1,000.000000 1.998838 - 1.998838 1,000.000000 LT-B-4 A-30/360 1,534,000.00 1,000.000000 1.998840 - 1.998840 1,000.000000 LT-B-5 A-30/360 1,028,000.00 1,000.000000 1.998842 - 1.998842 1,000.000000 LT-B-6 A-30/360 2,068,996.83 1,000.000000 1.998838 - 1.998838 1,000.000000 LT-R A-30/360 - - - - - - - -----------------------------------------------------------------------------------------------------------------------------------
Distribution in Dollars - to Date
Current Original Unscheduled Scheduled Total Total Realized Deferred Principal Class Face Value Interest Principal Principal Principal Distribution Losses Interest Balance - ------------------------------------------------------------------------------------------------------------------------------------ (1) (2) (3) (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) (9)=(1)-(5)-(7)+(8) - ------------------------------------------------------------------------------------------------------------------------------------ LT-A 496,378,000.00 22,223,742.36 94,699,609.70 - 94,699,609.70 116,923,352.06 - - 401,678,390.30 LT-A2 100.00 0.27 100.00 - 100.00 100.27 - - - LT-X 100.00 - 100.00 - 100.00 100.00 - - - LT-B-1 5,915,000.00 287,798.38 - - - 287,798.38 - - 5,915,000.00 LT-B-2 5,143,000.00 250,236.19 - - - 250,236.19 - - 5,143,000.00 LT-B-3 2,315,000.00 112,637.90 - - - 112,637.90 - - 2,315,000.00 LT-B-4 1,534,000.00 74,637.79 - - - 74,637.79 - - 1,534,000.00 LT-B-5 1,028,000.00 50,018.06 - - - 50,018.06 - - 1,028,000.00 LT-B-6 2,068,996.83 100,668.47 - - - 100,668.47 - - 2,068,996.83 LT-R - - - - - - - - - - ------------------------------------------------------------------------------------------------------------------------------------ Total 514,382,196.83 23,099,739.42 94,699,809.70 - 94,699,809.70 117,799,549.12 - - 419,682,387.13 - ------------------------------------------------------------------------------------------------------------------------------------
Interest Detail
Pass- Prior Principal Non- Prior Unscheduled Paid or Current Through (with Notional) Accrued Supported Unpaid Interest Optimal Deferred Unpaid Class Rate Balance Interest Interest SF Interest Adjustments Interest Interest Interest - ------------------------------------------------------------------------------------------------------------------------------- (5)=(1)- (1) (2) (3) (4) (2)+(3)+(4) (6) (7)=(5)-(6) - ------------------------------------------------------------------------------------------------------------------------------- LT-A 2.39861% 404,839,721.48 809,209.82 - - - 809,209.82 809,209.82 - LT-A2 2.39861% - - - - - - - - LT-X - - - - - - - - LT-B-1 2.39861% 5,915,000.00 11,823.14 - - - 11,823.14 11,823.14 - LT-B-2 2.39861% 5,143,000.00 10,280.03 - - - 10,280.03 10,280.03 - - ------------------------------------------------------------------------------------------------------------------------------- LT-B-3 2.39861% 2,315,000.00 4,627.31 - - - 4,627.31 4,627.31 - LT-B-4 2.39861% 1,534,000.00 3,066.22 - - - 3,066.22 3,066.22 - LT-B-5 2.39861% 1,028,000.00 2,054.81 - - - 2,054.81 2,054.81 - LT-B-6 2.39861% 2,068,996.83 4,135.59 - - - 4,135.59 4,135.59 - LT-R - - - - - - - - - ------------------------------------------------------------------------------------------------------------------------------- Total 422,843,718.31 845,196.92 - - - 845,196.92 845,196.92 - - -------------------------------------------------------------------------------------------------------------------------------
Distribution in Dollars - Current Period
Prior Current Class Original Principal Total Realized Deferred Principal Class Type Face Value Balance Interest Principal Distribution Losses Interest Balance - --------------------------------------------------------------------------------------------------------------------------------- (7)=(1)-(3)- (1) (2) (3) (4)=(2)+(3) (5) (6) (5)+(6) - --------------------------------------------------------------------------------------------------------------------------------- A FLT 496,378,000.00 404,839,721.48 485,807.67 3,161,331.18 3,647,138.85 - - 401,678,390.30 X CSTR 100.00 - 329,856.59 - 329,856.59 - - - A-R R 100.00 - - - - - - - B-1 SUB 5,915,000.00 5,915,000.00 8,971.08 - 8,971.08 - - 5,915,000.00 B-2 SUB 5,143,000.00 5,143,000.00 7,800.22 - 7,800.22 - - 5,143,000.00 - --------------------------------------------------------------------------------------------------------------------------------- B-3 SUB 2,315,000.00 2,315,000.00 3,511.08 - 3,511.08 - - 2,315,000.00 B-4 SUB 1,534,000.00 1,534,000.00 3,066.22 - 3,066.22 - - 1,534,000.00 B-5 SUB 1,028,000.00 1,028,000.00 2,054.81 - 2,054.81 - - 1,028,000.00 B-6 SUB 2,068,996.00 2,068,996.00 4,135.58 - 4,135.58 - - 2,068,996.00 - --------------------------------------------------------------------------------------------------------------------------------- Total 514,382,196.00 422,843,717.48 845,203.25 3,161,331.18 4,006,534.43 - - 419,682,386.30 - ---------------------------------------------------------------------------------------------------------------------------------
Definitive Bond Record Date: 11/28/03 Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face
- ------------------------------------------------------------------------------------------------------------------------------------ Orig. Principal Prior Current Period Period (with Notional) Principal Total Principal Class Starting Ending Method Cusip Balance Balance Interest Principal Distribution Balance - ------------------------------------------------------------------------------------------------------------------------------------ (1) (2) (3) (4)=(2)+(3) (5) - ------------------------------------------------------------------------------------------------------------------------------------ A 11/19/03 12/18/03 A-30/360 81743XAA7 496,378,000.00 815.587559 0.978705 6.368798 7.347503 809.218761 X A-30/360 SQ0201UPX 100.00 - 3,298,565.900000 - 3,298,565.900000 - A-R A-30/360 81743XAC3 100.00 - - - - - B-1 11/19/03 12/18/03 A-30/360 81743XAB5 5,915,000.00 1,000.000000 1.516666 - 1.516666 1,000.000000 B-2 11/19/03 12/18/03 A-30/360 81743XAD1 5,143,000.00 1,000.000000 1.516667 - 1.516667 1,000.000000 - ----------------------------------------------------------------------------------------------------------------------------------- B-3 11/19/03 12/18/03 A-30/360 81743XAE9 2,315,000.00 1,000.000000 1.516665 - 1.516665 1,000.000000 B-4 A-30/360 SQ0201UB4 1,534,000.00 1,000.000000 1.998840 - 1.998840 1,000.000000 B-5 A-30/360 SQ0201UB5 1,028,000.00 1,000.000000 1.998842 - 1.998842 1,000.000000 B-6 A-30/360 SQ0201UB6 2,068,996.00 1,000.000000 1.998834 - 1.998834 1,000.000000 - -----------------------------------------------------------------------------------------------------------------------------------
Interest will accrue on all Bonds on the basis of a 360-day year consisting of twelve 30-day months. Distribution in Dollars - to Date
Current Original Unscheduled Scheduled Total Total Realized Deferred Principal Class Face Value Interest Principal Principal Principal Distribution Losses Interest Balance - ----------------------------------------------------------------------------------------------------------------------------------- (9)=(1)-(5)- (1) (2) (3) (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) (7)+(8) - ----------------------------------------------------------------------------------------------------------------------------------- A 496,378,000.00 13,265,450.50 94,699,609.70 - 94,699,609.70 107,965,060.20 - - 401,678,390.30 X 100.00 9,137,513.87 100.00 - 100.00 9,137,613.87 - - - A-R 100.00 0.27 100.00 - 100.00 100.27 - - - B-1 5,915,000.00 208,593.91 - - - 208,593.91 - - 5,915,000.00 B-2 5,143,000.00 181,369.19 - - - 181,369.19 - - 5,143,000.00 B-3 2,315,000.00 81,639.02 - - - 81,639.02 - - 2,315,000.00 B-4 1,534,000.00 74,637.79 - - - 74,637.79 - - 1,534,000.00 B-5 1,028,000.00 50,018.06 - - - 50,018.06 - - 1,028,000.00 B-6 2,068,996.00 100,668.42 - - - 100,668.42 - - 2,068,996.00 - ----------------------------------------------------------------------------------------------------------------------------------- Total 514,382,196.00 23,099,891.03 94,699,809.70 - 94,699,809.70 117,799,700.73 - - 419,682,386.30 - -----------------------------------------------------------------------------------------------------------------------------------
Interest Detail
Pass- Prior Principal Non- Prior Unscheduled Paid or Current Through (with Notional) Accrued Supported Unpaid Interest Optimal Deferred Unpaid Class Rate Balance Interest Interest SF Interest Adjustments Interest Interest Interest - ----------------------------------------------------------------------------------------------------------------------- (5)=(1)- (1) (2) (3) (4) (2)+(3)+(4) (6) (7)=(5)-(6) - ----------------------------------------------------------------------------------------------------------------------- A 1.44000% 404,839,721.48 485,807.67 - - - 485,807.67 485,807.67 - X 0.94646% - 329,856.59 - - - 329,856.59 329,856.59 - A-R 2.39861% - - - - - - - - B-1 1.82000% 5,915,000.00 8,971.08 - - - 8,971.08 8,971.08 - B-2 1.82000% 5,143,000.00 7,800.22 - - - 7,800.22 7,800.22 - - ----------------------------------------------------------------------------------------------------------------------- B-3 1.82000% 2,315,000.00 3,511.08 - - - 3,511.08 3,511.08 - B-4 2.39861% 1,534,000.00 3,066.22 - - - 3,066.22 3,066.22 - B-5 2.39861% 1,028,000.00 2,054.81 - - - 2,054.81 2,054.81 - B-6 2.39861% 2,068,996.00 4,135.58 - - - 4,135.58 4,135.58 - - ----------------------------------------------------------------------------------------------------------------------- Total 422,843,717.48 845,203.25 - - - 845,203.25 845,203.25 - - -----------------------------------------------------------------------------------------------------------------------
COLLECTION ACCOUNT REPORT
SUMMARY TOTAL ------- ----- Principal Collections 3,161,331.18 Principal Withdrawals 0.00 Principal Other Accounts 0.00 TOTAL PRINCIPAL 3,161,331.18 Interest Collected 854,635.24 Interest Withdrawals 0.00 Interest Other Accounts 6.33 Fees (9,438.32) TOTAL INTEREST 845,203.25 TOTAL AVAILABLE TO CERTIFICATEHOLDERS 4,006,534.43
PRINCIPAL - COLLECTIONS TOTAL ----------------------- ----- Scheduled Principal 0.00 Curtailments 572,698.60 Prepayments In Full 2,588,632.58 Repurchased Principal Amounts 0.00 Substitution Principal Amount 0.00 Liquidations 0.00 Insurance Principal 0.00 Other Principal 0.00 Total Realized Loss Of Principal 0.00 TOTAL PRINCIPAL COLLECTED 3,161,331.18
PRINCIPAL - WITHDRAWALS TOTAL - ----------------------- -----
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS TOTAL -------------------------- ----- Amounts remaining in Pre-Funding Account 0.00
INTEREST - COLLECTIONS TOTAL ---------------------- ----- Scheduled Interest 979,266.71 Repurchased Interest 0.00 Substitution Interest Amount 0.00 Liquidation Interest 0.00 Insurance Interest 0.00 Other Interest 0.00 Delinquent Interest (919,891.15) Interest Advanced 795,259.68 Prepayment Interest Shortfalls (2,161.75) Compensating Interest 2,161.75 Civil Relief Act Shortfalls 0.00 TOTAL INTEREST COLLECTED 854,635.24
INTEREST - WITHDRAWALS TOTAL ---------------------- ----- Current Nonrecoverable Advances 0.00 TOTAL INTEREST WITHDRAWALS 0.00
INTEREST - OTHER ACCOUNTS TOTAL ------------------------- ----- Basis Risk Shortfall 0.00 Basis Risk Reserve Fund Interest Earnings 6.33 TOTAL INTEREST OTHER ACCOUNTS 6.33
INTEREST - FEES TOTAL --------------- ----- Current Servicing Fees 8,028.84 Trustee Fee 1,409.48 TOTAL FEES 9,438.32
CREDIT ENHANCEMENT REPORT
ACCOUNTS TOTAL -------- ----- BASIS RISK RESERVE FUND Beginning Balance 10,000.00 Basis Risk Deposit 0.00 Basis Risk Shortfall paid 0.00 Investment Earnings distributed to the Class X Bondholder 6.33 Ending Balance 10,000.00
INSURANCE TOTAL - --------- ----- SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES TOTAL ------------------- ----- Pro Rata Senior Percentage 95.742163% Senior Percentage 100.000000% Subordinate Percentage 0.000000% Senior Prepayment Percentage 100.000000% Subordinate Percentage 0.000000%
COLLATERAL REPORT
COLLATERAL TOTAL ---------- ----- Loan Count: ORIGINAL 1254 Prior 1,039 Prefunding - Scheduled Paid Offs - Full Voluntary Prepayments (9) Repurchases - Liquidations - -------------- Current 1,030 PRINCIPAL BALANCE: Original 514,382,196.83 Prior 422,843,718.31 Prefunding - Scheduled Principal - Partial and Full Voluntary Prepayments (3,161,331.18) Repurchases - Liquidations - -------------- Current 419,682,387.13 --------------
PREFUNDING TOTAL - ---------- ----- SPACE INTENTIONALLY LEFT BLANK
CHARACTERISTICS TOTAL --------------- ------ Weighted Average Coupon Original 3.667751% Weighted Average Coupon Prior 2.791461% Weighted Average Coupon Current 2.779088% -------- Weighted Average Months to Maturity Original 297 Weighted Average Months to Maturity Prior 279 Weighted Average Months to Maturity Current 278 -------- Weighted Avg Remaining Amortization Term Original 296 Weighted Avg Remaining Amortization Term Prior 278 Weighted Avg Remaining Amortization Term Current 277 -------- Weighted Average Seasoning Original 3.66 Weighted Average Seasoning Prior 21.64 Weighted Average Seasoning Current 22.64
Note: Original information refers to deal issue. DELINQUENCY REPORT - TOTAL
<1 payment 1 payment 2 payments 3+ payments total ---------- ---------- ----------- ----------- ----- DELINQUENT Balance 355,000.00 - - 355,000.00 % Balance 0.08% 0.00% 0.00% 0.08% # Loans 1 - - 1 % # Loans 0.10% 0.00% 0.00% 0.10% ---------- ---------- ----------- ----------- ---------- FORECLOSURE Balance - - - - - % Balance 0.00% 0.00% 0.00% 0.00% 0.00% # Loans - - - - - % # Loans 0.00% 0.00% 0.00% 0.00% 0.00% ---------- ---------- ----------- ----------- ---------- BANKRUPTCY Balance - - - - - % Balance 0.00% 0.00% 0.00% 0.00% 0.00% # Loans - - - - - % # Loans 0.00% 0.00% 0.00% 0.00% 0.00% ---------- ---------- ----------- ----------- ---------- REO Balance - - - - - % Balance 0.00% 0.00% 0.00% 0.00% 0.00% # Loans - - - - - % # Loans 0.00% 0.00% 0.00% 0.00% 0.00% ---------- ---------- ----------- ----------- ---------- TOTAL Balance - 355,000.00 - - 355,000.00 % Balance 0.00% 0.08% 0.00% 0.00% 0.08% # Loans - 1 - - 1 % # Loans 0.00% 0.10% 0.00% 0.00% 0.10% ---------- ---------- ----------- ----------- ----------
Note: <1 payment = 0-29days, 1 payment = 30-59days, 2 payments = 60-89days, 3+ payments = 90+ REO REPORT - MORTGAGE LOANS THAT BECOME REO DURING CURRENT DISTRIBUTION
SUMMARY LOAN GROUP ------- ---------- Total Loan Count = 0 Loan Group 1 = MSDW Group; REO Book Value = 000.00 Total Original Principal Balance = 000.00 Total Current Balance = 000.00 REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number Original Stated Current State & & Principal Principal Paid to Note LTV at Original Origination Loan Group Balance Balance Date Rate Origination Term Date - ---------- ------- ------- ---- ---- ----------- ---- ---- SPACE INTENTIONALLY LEFT BLANK
FORECLOSURE REPORT - MORTGAGE LOANS THAT BECOME FORECLOSURE DURING CURRENT DISTRIBUTION
SUMMARY LOAN GROUP ------- ---------- Total Loan Count = 0 Loan Group 1 = MSDW Group Total Original Principal Balance = 000.00 Total Current Balance = 000.00
Loan Number Original Stated Current State & & Principal Principal Paid to Note LTV at Original Origination Loan Group Balance Balance Date Rate Origination Term Date - ---------- ------- ------- ---- ---- ----------- ---- ---- SPACE INTENTIONALLY LEFT BLANK
PREPAYMENT REPORT - VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS TOTAL --------------------- ----- CURRENT Number of Paid in Full Loans 9 Number of Repurchased Loans - ------------- Total Number of Loans Prepaid in Full 9 Paid in Full Balance 2,588,632.58 Repurchased Loans Balance - Curtailments Amount 572,698.60 ------------- Total Prepayment Amount 3,161,331.18 CUMULATIVE Number of Paid in Full Loans 224 Number of Repurchased Loans - ------------- Total Number of Loans Prepaid in Full 224 Paid in Full Balance 81,357,370.27 Repurchased Loans Balance - Curtailments Amount 13,342,439.43 ------------- Total Prepayment Amount 94,699,809.70 SPACE INTENTIONALLY LEFT BLANK
VOLUNTARY PREPAYMENT RATES TOTAL -------------------------- ------- SMM 0.75% 3 Months Avg SMM 1.32% 12 Months Avg SMM 1.11% Avg SMM Since Cut-off 1.01% CPR 8.61% 3 Months Avg CPR 14.69% 12 Months Avg CPR 12.53% Avg CPR Since Cut-off 11.49% PSA 190.19% 3 Months Avg PSA Approximation 339.38% 12 Months Avg PSA Approximation 365.62% Avg PSA Since Cut-off Approximation 437.34%
PREPAYMENT CALCULATION METHODOLOGY Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)(CARET)12) PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)](CARET)(1/months in period n,m) Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)(CARET)12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min (30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases. Dates correspond to distribution dates. PREPAYMENT DETAIL REPORT - LOANS PREPAID IN FULL DURING CURRENT DISTRIBUTION
SUMMARY LOAN GROUP ------- ---------- Total Loan Count = 9 Loan Group 1 = MSDW Group Total Original Principal Balance = 2,612,500.00 Total Prepayment Amount = 2,588,632.58
Loan Number Original Current State & Type Prepayment & Loan Principal Prepayment Prepayment Note LTV at & Origination Loan Group Status Balance Amount Date Rate Origination Original Term Date - ---------- ------ ------- ------ ---- ------ ------------- ------------- ---- 390441406 1 303,500.00 303,465.71 Nov-11-03 2.875% FL - 55.48% Paid Off - 300 Oct-19-01 390441546 1 300,000.00 299,525.35 Nov-21-03 2.875% TX - 65.65% Paid Off - 300 Oct-23-01 390443831 1 256,000.00 256,000.00 Nov-26-03 2.875% CA - 80.00% Paid Off - 300 Dec-10-01 390445674 1 184,000.00 178,497.10 Nov-28-03 3.125% RI - 32.57% Paid Off - 300 Jan-07-02 390446195 1 621,000.00 617,514.23 Nov-21-03 2.625% VA - 99.52% Paid Off - 300 Jan-24-02 390447512 1 169,000.00 168,980.00 Nov-24-03 2.750% NY - 74.78% Paid Off - 300 Feb-08-02 390447772 1 224,000.00 223,974.79 Nov-21-03 2.750% CA - 100.00% Paid Off - 300 Feb-13-02 390448615 1 415,000.00 412,145.17 Nov-18-03 3.250% CA - 49.70% Paid Off - 300 Feb-15-02 390450797 1 140,000.00 128,530.23 Nov-21-03 2.625% GA - 80.00% Paid Off - 300 Feb-11-02
REALIZED LOSS REPORT - COLLATERAL
COLLATERAL REALIZED LOSSES TOTAL -------------------------- ----- CURRENT Number of Loans Liquidated - Collateral Realized Loss/(Gain) Amount - Net Liquidation Proceeds - CUMULATIVE Number of Loans Liquidated - Collateral Realized Loss/(Gain) Amount - Net Liquidation Proceeds -
Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods. SPACE INTENTIONALLY LEFT BLANK
DEFAULT SPEEDS TOTAL -------------- ----- MDR 0.00% 3 Months Avg MDR 0.00% 12 Months Avg MDR 0.00% Avg MDR Since Cut-off 0.00% CDR 0.00% 3 Months Avg CDR 0.00% 12 Months Avg CDR 0.00% Avg CDR Since Cut-off 0.00% SDA 0.00% 3 Months Avg SDA Approximation 0.00% 12 Months Avg SDA Approximation 0.00% Avg SDA Since Cut-off Approximation 0.00% Loss Severity Approximation for Current Period 3 Months Avg Loss Severity Approximation 12 Months Avg Loss Severity Approximation Avg Loss Severity Approximation Since Cut-off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance) Conditional Default Rate (CDR): 1-((1-MDR)(CARET)12) SDA Standard Default Assumption: CDR/IF(WAS<61,min(30,was)*0.02,max (0.03,min(30,was)*0.02-0.0095*(was-60))) average mdr over period between nth month and mth month (avgmdrn,m): [(1-mdrn) * (1-mdrn+1) *.......*(1-mdrm)](caret)(1/months in period n,m) average cdr over period between the nth month and mth month (avgcdrn,m): 1-((1-avgmdrn,m)(caret)12) average sda approximation over period between the nth month and mth month: avgcdrn,m/if(avg wasn,m<61,min(30,avg wasn,m)*0.02,max(0.03,min (30,avg wasn,m)*0.02-0.0095*(avg wasn,m-60))) average wasn,m: (wasn + wasn+1 +.......+ wasm )/(number of months in the period n,m) loss severity approximation for current period: sum(realized loss amount) /sum(beg principal balance of liquidated loans) average loss severity approximation over period between nth month and mth month: avg(loss severityn,m) note: default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods. dates correspond to distribution dates. REALIZED LOSS DETAIL REPORT - LOANS LIQUIDATED DURING CURRENT DISTRIBUTION
SUMMARY LOAN GROUP ------- ---------- Total Loan Count = 0 Loan Group 1 = MSDW Group Total Original Principal Balance = 0.00 Total Prior Principal Balance = 0.00 Total Realized Loss Amount = 0.00 Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number Original Prior Current State & & Loan Principal Principal Realized Note LTV at Original Origination Loan Group Status Balance Balance Loss/(Gain) Rate Origination Term Date - ---------- ------ ------- ------- ---------- - ---- ----------- ---- ---- SPACE INTENTIONALLY LEFT BLANK
TRIGGERS, ADJ. RATE CERT. AND MISCELLANEOUS REPORT
TRIGGER EVENTS TOTAL -------------- ----- SPACE INTENTIONALLY LEFT BLANK
ADJUSTABLE RATE CERTIFICATE INFORMATION TOTAL --------------------------------------- ----- SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION TOTAL ---------------------- ----- Basis Risk Shortfall Class A 0.00 Class B-1 0.00 Class B-2 0.00 Class B-3 0.00 Unpaid Basis Risk Shortfall Class A 0.00 Class B-1 0.00 Class B-2 0.00 Class B-3 0.00