Wells Fargo Bank Minnesota, N.A. SMT Series 2003-1 Certificateholder Distribution Statement (April 2003)

Contract Categories: Business Finance › Trust Agreements
Summary

This document is a distribution statement prepared by Wells Fargo Bank Minnesota, N.A. as Certificate Administrator for the SMT Series 2003-1 trust. It summarizes the interest and principal payments made to holders of various classes of certificates as of April 30, 2003, with distributions occurring on May 20, 2003. The statement details the amounts distributed, remaining balances, and any realized losses, in accordance with the Pooling and Servicing Agreement governing the trust. No realized losses are reported for this period.

Read More Arrow
EX-10.1 3 f90804aexv10w1.txt EXHIBIT 10.1 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 2003-1 RECORD DATE: APRIL 30, 2003 DISTRIBUTION DATE: MAY 20, 2003 CERTIFICATEHOLDER DISTRIBUTION SUMMARY
- ---------------------------------------------------------------------------------------------- Certificate Beginning Class Certificate Pass- Certificate Interest Class CUSIP Description Through Rate Balance Distribution - ---------------------------------------------------------------------------------------------- 1A 81743PAA4 SEN 1.70938% 792,652,156.02 1,129,119.78 2A 81743PAB2 SEN 1.74000% 188,580,815.69 273,442.18 X-1A 81743PAC0 IO 0.96505% 0.00 145,503.37 X-1B 81743PAD8 IO 1.17154% 0.00 597,217.51 X-2 81743PAE6 IO 1.14816% 0.00 180,434.23 X-B 81743PAF3 IO 0.63486% 0.00 8,414.57 A-R 81743PAG1 R 2.81712% 0.00 0.00 B-1 81743PAH9 SUB 2.20938% 15,905,000.00 29,283.49 B-2 81743PAJ5 SUB 2.84424% 8,210,000.00 19,459.36 B-3 81743PAK2 SUB 2.84424% 5,644,000.00 13,377.42 B-4 SEQ0301B4 SUB 2.84424% 2,565,000.00 6,079.57 B-5 SEQ0301B5 SUB 2.84424% 1,539,000.00 3,647.74 B-6 SEQ0301B6 SUB 2.84424% 4,105,618.00 9,731.14 - ---------------------------------------------------------------------------------------------- Totals 1,019,201,589.71 2,415,710.36 - ---------------------------------------------------------------------------------------------- - ---------------------------------------------------------------------------------------------------------------- Principal Current Ending Total Cumulative Class CUSIP Distribution Realized Loss Certificate Balance Distribution Realized Loss - ---------------------------------------------------------------------------------------------------------------- 1A 81743PAA4 8,127,050.00 0.00 784,525,106.02 9,256,169.78 0.00 2A 81743PAB2 1,462,618.95 0.00 187,118,196.74 1,736,061.13 0.00 X-1A 81743PAC0 0.00 0.00 0.00 145,503.37 0.00 X-1B 81743PAD8 0.00 0.00 0.00 597,217.51 0.00 X-2 81743PAE6 0.00 0.00 0.00 180,434.23 0.00 X-B 81743PAF3 0.00 0.00 0.00 8,414.57 0.00 A-R 81743PAG1 0.00 0.00 0.00 0.00 0.00 B-1 81743PAH9 0.00 0.00 15,905,000.00 29,283.49 0.00 B-2 81743PAJ5 0.00 0.00 8,210,000.00 19,459.36 0.00 B-3 81743PAK2 0.00 0.00 5,644,000.00 13,377.42 0.00 B-4 SEQ0301B4 0.00 0.00 2,565,000.00 6,079.57 0.00 B-5 SEQ0301B5 0.00 0.00 1,539,000.00 3,647.74 0.00 B-6 SEQ0301B6 0.00 0.00 4,105,618.00 9,731.14 0.00 - ---------------------------------------------------------------------------------------------------------------- Totals 9,589,668.95 0.00 1,009,611,920.76 12,005,379.31 00.00 - ----------------------------------------------------------------------------------------------------------------
All distributions required by the Pooling a Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. PRINCIPAL DISTRIBUTION STATEMENT
- ----------------------------------------------------------------------------- Beginning Scheduled Unscheduled Original Face Certificate Principal Principal Class Amount Balance Distribution Distribution - ----------------------------------------------------------------------------- 1A 798,206,000.00 792,652,156.02 0.00 8,127,050.00 2A 190,000,000.00 188,580,815.69 0.00 1,462,618.95 X-1A 0.00 0.00 0.00 0.00 X-1B 0.00 0.00 0.00 0.00 X-2 0.00 0.00 0.00 0.00 X-B 0.00 0.00 0.00 0.00 A-R 100.00 0.00 0.00 0.00 B-1 15,905,000.00 15,905,000.00 0.00 0.00 B-2 8,210,000.00 8,210,000.00 0.00 0.00 B-3 5,644,000.00 5,644,000.00 0.00 0.00 B-4 2,565,000.00 2,565,000.00 0.00 0.00 B-5 1,539,000.00 1,539,000.00 0.00 0.00 B-6 4,105,618.00 4,105,618.00 0.00 0.00 -------------------------------------------------------------------- Totals 1,026,174,718.00 1,019,201,589.71 0.00 9,589,668.95 - ----------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------ Realized Total Principal Ending Certificate Ending Certificate Total Principal Class Accretion Loss (1) Reduction Balance Percentage Distribution - ------------------------------------------------------------------------------------------------------------ 1A 0.00 0.00 8,127,050.00 784,525,106.02 0.98286045 8,127,050.00 2A 0.00 0.00 1,462,618.95 187,118,196.74 0.98483261 1,462,618.95 X-1A 0.00 0.00 0.00 0.00 0.00000000 0.00 X-1B 0.00 0.00 0.00 0.00 0.00000000 0.00 X-2 0.00 0.00 0.00 0.00 0.00000000 0.00 X-B 0.00 0.00 0.00 0.00 0.00000000 0.00 A-R 0.00 0.00 0.00 0.00 0.00000000 0.00 B-1 0.00 0.00 0.00 15,905,000.00 1.00000000 0.00 B-2 0.00 0.00 0.00 8,210,000.00 1.00000000 0.00 B-3 0.00 0.00 0.00 5,644,000.00 1.00000000 0.00 B-4 0.00 0.00 0.00 2,565,000.00 1.00000000 0.00 B-5 0.00 0.00 0.00 1,539,000.00 1.00000000 0.00 B-6 0.00 0.00 0.00 4,105,618.00 1.00000000 0.00 ---------------------------------------------------------------------------------------------------- Totals 0.00 0.00 9,589,668.95 1,009,611,920.76 0.98385967 9,589,668.95 - ------------------------------------------------------------------------------------------------------------
(1) Amount does not include excess special hazard, bankruptcy, or fraud losses unless otherwise disclosed. Please refer to the prospectus supplement for a full description. PRINCIPAL DISTRIBUTION FACTORS STATEMENT
- ---------------------------------------------------------------------------------------- Beginning Scheduled Unscheduled Original Face Certificate Principal Principal Class Amount Balance Distribution Distribution Accretion - ---------------------------------------------------------------------------------------- 1A 798,206,000.00 993.04209192 0.00000000 10.18164484 0.00000000 2A 190,000,000.00 992.53060889 0.00000000 7.69799447 0.00000000 X-1A 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X-1B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X-B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 15,905,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 8,210,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 5,644,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-4 2,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-5 1,539,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-6 4,105,618.00 1000.00000000 0.00000000 0.00000000 0.00000000 - ---------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------------------------- Realized Total Principal Ending Certificate Ending Certificate Total Principal Class Loss (3) Reduction Balance Percentage Distribution - -------------------------------------------------------------------------------------------------- 1A 0.00000000 10.18164484 982.86044708 0.98286045 10.18164484 2A 0.00000000 7.69799447 984.83261442 0.98483261 7.69799447 X-1A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-1B 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-B 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 - --------------------------------------------------------------------------------------------------
(3) Amount does not include excess special hazard, bankruptcy, or fraud losses unless otherwise disclosed. Please refer to the prospectus supplement for a full description. INTEREST DISTRIBUTION STATEMENT
- ------------------------------------------------------------------------------------------ Beginning Payment of Certificate/ Current Unpaid Original Face Current Notional Accrued Interest Class Amount Certificate Rate Balance Interest Shortfall - ------------------------------------------------------------------------------------------ 1A 798,206,000.00 1.70938% 792,652,156.02 1,129,119.79 0.00 2A 190,000,000.00 1.74000% 188,580,815.69 273,442.18 0.00 X-1A 0.00 0.96505% 180,927,468.34 145,503.37 0.00 X-1B 0.00 1.17154% 611,724,688.67 597,217.51 0.00 X-2 0.00 1.14816% 188,580,815.69 180,434.23 0.00 X-B 0.00 0.63486% 15,905,000.00 8,414.57 0.00 A-R 100.00 2.81712% 0.00 0.00 0.00 B-1 15,905,000.00 2.20938% 15,905,000.00 29,283.49 0.00 B-2 8,210,000.00 2.84424% 8,210,000.00 19,459.36 0.00 B-3 5,644,000.00 2.84424% 5,644,000.00 13,377.42 0.00 B-4 2,565,000.00 2.84424% 2,565,000.00 6,079.57 0.00 B-5 1,539,000.00 2.84424% 1,539,000.00 3,647.74 0.00 B-6 4,105,618.00 2.84424% 4,105,618.00 9,731.14 0.00 - ------------------------------------------------------------------------------------------ Totals 1,026,174,718.00 2,415,710.37 0.00 - ------------------------------------------------------------------------------------------ - ------------------------------------------------------------------------------------------- Remaining Ending Current Non-Supported Unpaid Certificate/ Interest Interest Realized Total Interest Interest Notational Class Shortfall Shortfall Loss (4) Distribution Shortfall Balance - ------------------------------------------------------------------------------------------- 1A 0.00 0.00 0.00 1,129,119.78 0.00 784,525,106.02 2A 0.00 0.00 0.00 273,442.18 0.00 187,118,196.74 X-1A 0.00 0.00 0.00 145,503.37 0.00 179,416,941.90 X-1B 0.00 0.00 0.00 597,217.51 0.00 605,108,165.11 X-2 0.00 0.00 0.00 180,434.23 0.00 187,118,196.74 X-B 0.00 0.00 0.00 8,414.57 0.00 15,905,000.00 A-R 0.00 0.00 0.00 0.00 0.00 0.00 B-1 0.00 0.00 0.00 29,283.49 0.00 15,905,000.00 B-2 0.00 0.00 0.00 19,459.36 0.00 8,210,000.00 B-3 0.00 0.00 0.00 13,377.42 0.00 5,644,000.00 B-4 0.00 0.00 0.00 6,079.57 0.00 2,565,000.00 B-5 0.00 0.00 0.00 3,647.74 0.00 1,539,000.00 B-6 0.00 0.00 0.00 9,731.14 0.00 4,105,618.00 - ------------------------------------------------------------------------------------------- Totals 0.00 0.00 0.00 2,415,710.36 0.00 - -------------------------------------------------------------------------------------------
(4) Amount does not include excess special hazard, bankruptcy, or fraud losses unless otherwise disclosed. Please refer to the prospectus supplement for a full description. INTEREST DISTRIBUTION FACTORS STATEMENT
- ---------------------------------------------------------------------------------------------- Payment of Current Beginning Unpaid Original Face Certificate Certificate/ Current Accrued Interest Class (5) Amount Rate Notional Balance Interest Shortfall - ---------------------------------------------------------------------------------------------- 1A 798,206,000.00 1.70938% 993.04209192 1.41457192 0.00000000 2A 190,000,000.00 1.74000% 992.53060889 1.43916937 0.00000000 X-1A 0.00 0.96505% 987.71317881 0.79432713 0.00000000 X-1B 0.00 1.17154% 994.62924184 0.97104140 0.00000000 X-2 0.00 1.14816% 992.53060889 0.94965384 0.00000000 X-B 0.00 0.63486% 1000.00000000 0.52905187 0.00000000 A-R 100.00 2.81712% 0.00000000 0.00000000 0.00000000 B-1 15,905,000.00 2.20938% 1000.00000000 1.84114995 0.00000000 B-2 8,210,000.00 2.84424% 1000.00000000 2.37020219 0.00000000 B-3 5,644,000.00 2.84424% 1000.00000000 2.37020198 0.00000000 B-4 2,565,000.00 2.84424% 1000.00000000 2.37020273 0.00000000 B-5 1,539,000.00 2.84424% 1000.00000000 2.37020143 0.00000000 B-6 4,105,618.00 2.84424% 1000.00000000 2.37020103 0.00000000 - ---------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------- Remaining Current Non-Supported Unpaid Interest Interest Realized Total Interest Interest Ending Certificate/ Class (5) Shortfall Shortfall Loss (6) Distribution Shortfall Notational Balance - ------------------------------------------------------------------------------------------------------------- 1A 0.00000000 0.00000000 0.00000000 1.41457190 0.00000000 982.86044708 2A 0.00000000 0.00000000 0.00000000 1.43916937 0.00000000 984.83261442 X-1A 0.00000000 0.00000000 0.00000000 0.79432713 0.00000000 979.46696343 X-1B 0.00000000 0.00000000 0.00000000 0.97104140 0.00000000 983.87115420 X-2 0.00000000 0.00000000 0.00000000 0.94965384 0.00000000 984.83261442 X-B 0.00000000 0.00000000 0.00000000 0.52905187 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.000000000 B-1 0.00000000 0.00000000 0.00000000 1.84114995 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 0.00000000 2.37020219 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 0.00000000 2.37020198 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 0.00000000 2.37020273 0.00000000 1000.00000000 B-5 0.00000000 0.00000000 0.00000000 2.37020143 0.00000000 1000.00000000 B-6 0.00000000 0.00000000 0.00000000 2.37020103 0.00000000 1000.00000000 - -------------------------------------------------------------------------------------------------------------
(5) Per $1 denomination (6) Amount does not include excess special hazard, bankruptcy, or fraud losses unless otherwise disclosed. Please refer to the prospectus supplement for a full description. CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 12,334,720.10 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Prepayment Penalties 0.00 ------------- Total Deposits 12,334,720.10 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 329,340.79 Payment of Interest and Principal 12,005,379.31 ------------- Total Withdrawals (Pool Distribution Amount) 12,334,720.10 Ending Balance 0.00 =============
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 ---- Non-Supported Prepayment Curtailment Interest Shortfall 0.00 ====
SERVICING FEES Gross Servicing Fee 320,847.45 Master Servicing Fee 8,493.34 Supported Prepayment/Curtailment Interest Shortfall 0.00 ---------- Net Servicing Fee 329,340.79 ==========
Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance - ----------------------------------------------------------------------------------------------------- Class X-1 Reserve Fund Sub Account 5,000.00 0.00 0.00 5,000.00 Class X-2 Reserve Fund Sub Account 2,500.00 0.00 0.00 2,500.00 Class X-B Reserve Fund Sub Account 2,500.00 0.00 0.00 2,500.00 - -----------------------------------------------------------------------------------------------------
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
- ----------------------------------------------------------------------------------------------------------------- DELINQUENT BANKRUPTCY FORECLOSURE - ----------------------------------------------------------------------------------------------------------------- No. of Principal No. of Principal No. of Principal Loans Balance Loans Balance Loans Balance 0-29 Days 0 0.00 0-29 Days 0 0.00 0-29 Days 0 0.00 30 Days 0 0.00 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 ---------------------- -------------------- --------------------- 0 0.00 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 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% ---------------------- -------------------- --------------------- 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% - ----------------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------- REO TOTAL - ------------------------------------------------------------------------- No. of Principal No. of Principal Loans Balance Loans Balance 0-29 Days 0 0.00 0-29 Days 0 0.00 30 Days 0 0.00 30 Days 0 0.00 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 0 0.00 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 0.000000% 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% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% ------------ ----------- ----------- ---------- 0.000000% 0.000000% 0.000000% 0.000000% - -------------------------------------------------------------------------
Current Period Class A Insufficient Funds: 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 0.00
Original $ Original % Current $ Current % Current Class % Prepayment % ---------------- ----------- ---------------- ------------- --------------- ------------- Class A 1,026,174,618.00 99.99999026% 1,009,611,920.76 100.00000000% 96.239286% 0.000000% Class 1A 227,968,618.00 22.21538048% 225,086,814.74 22.29438957% 77.705610% 2,066.246146% Class 2A 37,968,618.00 3.70001495% 37,968.618.00 3.76071411% 18.533675% 492.823301% Class X-2 37,968,618.00 3.70001495% 37,968,618.00 3.76071411% 0.000000% 0.000000% Class B-1 22,063,618.00 2.15008396% 22,063,618.00 2.18535633% 1.575358% 41.889858% Class B-2 13,853,618.00 1.35002527% 13,853,618.00 1.37217259% 0.813184% 21.623120% Class B-3 8,209,618.00 0.80002146% 8,209,618.00 0.81314591% 0.559027% 14.864908% Class B-4 5,644,618.00 0.55006403% 5,644,618.00 0.55908789% 0.254058% 6.755579% Class B-5 4,105,618.00 0.40008957% 4,105,618.00 0.40665308% 0.152435% 4.053347% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.406653% 10.813188%
Please refer to the prospectus supplement for a full description of loss exposure DELINQUENCY STATUS BY GROUP POOL 1
- ----------------------------------------------------------------------------------------------------------------- DELINQUENT BANKRUPTCY FORECLOSURE - ----------------------------------------------------------------------------------------------------------------- No. of Principal No. of Principal No. of Principal Loans Balance Loans Balance Loans Balance 0-29 Days 0 0.00 0-29 Days 0 0.00 0-29 Days 0 0.00 30 Days 0 0.00 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 ---------------------- -------------------- --------------------- 0 0.00 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 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% ---------------------- -------------------- --------------------- 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% - ----------------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------- REO TOTAL - ------------------------------------------------------------------------- No. of Principal No. of Principal Loans Balance Loans Balance 0-29 Days 0 0.00 0-29 Days 0 0.00 30 Days 0 0.00 30 Days 0 0.00 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 0 0.00 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 0.000000% 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% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% ---------------------- ---------------------- 0.000000% 0.000000% 0.000000% 0.000000% - -------------------------------------------------------------------------
POOL 2
- ----------------------------------------------------------------------------------------------------------------- DELINQUENT BANKRUPTCY FORECLOSURE - ----------------------------------------------------------------------------------------------------------------- No. of Principal No. of Principal No. of Principal Loans Balance Loans Balance Loans Balance 0-29 Days 0 0.00 0-29 Days 0 0.00 0-29 Days 0 0.00 30 Days 0 0.00 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 ---------------------- -------------------- --------------------- 0 0.00 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 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% ---------------------- -------------------- --------------------- 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% - ----------------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------- REO TOTAL - ------------------------------------------------------------------------- No. of Principal No. of Principal Loans Balance Loans Balance 0-29 Days 0 0.00 0-29 Days 0 0.00 30 Days 0 0.00 30 Days 0 0.00 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 0 0.00 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 0.000000% 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% 120 Days 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% ---------------------- ---------------------- 0.000000% 0.000000% 0.000000% 0.000000% - -------------------------------------------------------------------------
COLLATERAL STATEMENT Collateral Description Mixed Arm Weighted Average Gross Coupon 3.232002% Weighted Average Net Coupon 2.854239% Weighted Average Pass-Through Rate 2.844239% Weighted Average Maturity (Stepdown Calculation) 324 Beginning Scheduled Collateral Loan Count 2,858 Number of Loans Paid in Full 20 Ending Scheduled Collateral Loan Count 2,838 Beginning Scheduled Collateral Balance 1,019,201,589.71 Ending Scheduled Collateral Balance 1,009,611,920.76 Ending Actual Collateral Balance at 30-Apr-2003 1,009,613,028.17 Monthly P&I Constant 2,745,051.71 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realization Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 11,915,386.03 Ending Scheduled Balance for Premium Loans 1,009,611,920.76 Scheduled Principal 0.00 Unscheduled Principal 9,589,668.95
MISCELLANEOUS REPORTING Cap Agreement Deposit - 1 month Libor Loan 0 Cap Agreement Deposit - 6 month Libor Loan 0
GROUP 1 2 TOTAL 6 Month Collateral Description Mixed ARM LIBOR ARM Mixed ARM Weighted Average Coupon Rate 3.222210 3.273161 3.232002 Weighted Average Net Rate 2.843789 2.898161 2.854239 Pass-Through Rate 2.833789 2.888161 2.844239 Weighted Average Maturity 322 330 324 Record Date 04/30/2003 04/30/2003 04/30/2003 Principal and Interest Constant 2,210,760.45 534,290.72 2,745,051.17 Beginning Loan Count 2,280 578 2,858 Loans Paid in Full 17 3 20 Ending Loan Count 2,263 575 2,838 Beginning Scheduled Balance 823,320,932.02 195,880,657.69 1,019,201,589.71 Ending Scheduled Balance 815,193,882.02 194,418,038.74 1,009,611,920.76 Scheduled Principal 0.00 0.00 0.00 Unscheduled Principal 8,127,050.00 1,462,618.95 9,589,668.95 Scheduled Interest 2,210,760.45 534,290.72 2,745,051.17 Servicing Fee 259,634.74 61,212.71 320,847.45 Master Servicing Fee 6,861.00 1,632.34 8,493.34 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 1,944,264.71 471,445.67 2,415,710.38 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
MISCELLANEOUS REPORTING Group Pool 1 One Month Libor Loan Balance 186,430,736.33 Six Month Libor Loan Balance 628,763,145.69 Senior Percent 100.000000% Senior Prepayment Percent 100.000000% Subordinate Percent 0.000000% Subordinate Prepayment Percent 0.000000% Group Pool 2 Six Month Libor Loan Balance 194,418,038.74 Senior Percent 100.000000% Senior Prepayment Percent 100.000000% Subordinate Percent 0.000000% Subordinate Prepayment Percent 0.000000%