e8vk

Item 7(c).

Monthly Payment Date Statement relating to the distribution to Certificateholders, October 20, 2003.

-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Db5uUR+TFKtRftpnYCKQRiv+fM3IHzNI9UTe0JqPHMrjQ1PSFj7jKsn9wEHljKEN RptvEJv9uN1tEn+Q/oz3rw== 0000950149-03-002606.txt : 20031110 0000950149-03-002606.hdr.sgml : 20031110 20031110163143 ACCESSION NUMBER: 0000950149-03-002606 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20031020 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20031110 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SEQUOIA RESIDENTIAL FUNDING INC CENTRAL INDEX KEY: 0001176320 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 352170972 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-90772-01 FILM NUMBER: 03988700 BUSINESS ADDRESS: STREET 1: 591 REDWOOD HWY STREET 2: SUITE 3160 CITY: MILL VALLEY STATE: CA ZIP: 94941 BUSINESS PHONE: 4153897373 MAIL ADDRESS: STREET 1: 591 REDWOOD HWY STREET 2: SUITE 3160 CITY: MILL VALLEY STATE: CA ZIP: 94941 8-K 1 f94418k4e8vk.htm CURRENT REPORT e8vk

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

October 20, 2003

Date of Report (Date of Earliest Event Reported)

SEQUOIA RESIDENTIAL FUNDING, INC.
(as Depositor of Sequoia Mortgage Trust 2003-4, the Issuer of Mortgage Pass-
Through Certificates under a Pooling and Servicing Agreement
dated as of July 1, 2003)

SEQUOIA RESIDENTIAL FUNDING, INC.

(Exact Name of Registrant as Specified in Its Charter)


Delaware	333-103634	35-2170972

(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)

One Belvedere Place, Suite 330, Mill Valley, CA 94941

(Address of Principal Executive Offices)

(415) 381-1765

(Registrant’s Telephone Number,

Including Area Code)

591 Redwood Highway, Suite 3160, Mill Valley, CA 94941

(Former Name or Former Address, if Changed Since Last Report)

INFORMATION TO BE INCLUDED IN THE REPORT


Item 5.		Other Events

		Sequoia Residential Funding, Inc. has previously registered the offer and sale of Mortgage Pass-Through Certificates issued by Sequoia Mortgage Trust 2003-4 (the “Certificates”).

		The following exhibit which relates specifically to the Certificates is included with this Current Report:

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


Date: November 4, 2003

	SEQUOIA RESIDENTIAL FUNDING, INC.

	By:	/s/ Harold F. Zagunis

		Harold F. Zagunis
		Chief Financial Officer, Treasurer
		and Secretary

EXHIBIT INDEX

EX-10.1 3 f94418k4exv10w1.htm EXHIBIT 10.1 exv10w1

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 2003-4
Record Date: September 30, 2003
Distribution Date: October 30, 2003

Certificateholder Distribution Summary


		Certificate					Beginning
		Class		Certificate Pass-			Certificate		Interest		Principal
Class	CUSIP	Description		Through Rate			Balance		Distribution		Distribution

1-A-1	81743PBH8	SEN			1.43000	%		146,877,360.88		175,028.85		950,460.16
1-A-2	81743PBJ4	SEN			1.45375	%		149,337,502.06		180,916.16		136,555.07
1-X-1A	81743PBM7	IO			0.88479	%		0.00		50,915.85		0.00
1-X-1B	81743PBN5	IO			1.04574	%		0.00		67,818.88		0.00
1-X-2	81743PBP0	IO			1.01858	%		0.00		126,759.79		0.00
1-X-B	81743PBQ8	IO			0.66650	%		0.00		2,146.11		0.00
1-A-R	81743PBL9		R		2.39117	%		0.00		0.00		0.00
1-B-1	81743PBK1	SUB			1.77000	%		3,864,000.00		5,699.40		0.00
1-B-2	81743PBR6	SUB			2.43636	%		2,628,000.00		5,335.64		0.00
1-B-3	81743PBS4	SUB			2.43636	%		1,546,000.00		3,138.85		0.00
1-B-4	81743PBT2	SUB			2.43636	%		773,000.00		1,569.42		0.00
1-B-5	81743PBU9	SUB			2.43636	%		464,000.00		942.06		0.00
1-B-6	81743PBV7	SUB			2.43636	%		1,236,668.87		2,510.81		0.00
2-A-1	81743PBW5	SEN			1.47000	%		184,776,806.84		226,351.59		75,798.42
2-M-1	81743PBX3	MEZ			1.59000	%		9,986,000.00		13,231.45		0.00
2-X-1	81743PCA2	IO			0.92412	%		0.00		142,297.22		0.00
2-X-M	81743PCB0	IO			0.80412	%		0.00		6,691.65		0.00
2-X-B	81743PCC8	IO			0.62412	%		0.00		1,231.08		0.00
2-A-R	81743PBZ8		R		2.34132	%		0.00		0.00		0.00
2-B-1	81743PBY1	SUB			1.77000	%		2,367,000.00		3,491.33		0.00
2-B-2	81743PCD6	SUB			2.39412	%		824,000.00		1,643.97		0.00
2-B-3	81743PCE4	SUB			2.39412	%		1,235,000.00		2,463.95		0.00
2-B-4	81743PCF1	SUB			2.39412	%		618,000.00		1,232.97		0.00
2-B-5	81743PCG9	SUB			2.39412	%		515,000.00		1,027.48		0.00
2-B-6	81743PCH7	SUB			2.39412	%		926,589.00		1,848.64		0.00

Totals								507,974,927.65		1,024,293.15		1,162,813.65

[Additional columns below]

[Continued from above table, first column(s) repeated]

Certificate Class Current Ending Certificate Total Cumulative

Class CUSIP Description Realized Loss Balance Distribution Realized Loss

1-A-1
81743PBH8 SEN 0.00 145,926,900.72 1,125,489.01 0.00

1-A-2
81743PBJ4 SEN 0.00 149,200,946.99 317,471.23 0.00

1-X-1A
81743PBM7 IO 0.00 0.00 50,915.85 0.00

1-X-1B
81743PBN5 IO 0.00 0.00 67,818.88 0.00

1-X-2
81743PBP0 IO 0.00 0.00 126,759.79 0.00

1-X-B
81743PBQ8 IO 0.00 0.00 2,146.11 0.00

1-A-R
81743PBL9 R 0.00 0.00 0.00 0.00

1-B-1
81743PBK1 SUB 0.00 3,864,000.00 5,699.40 0.00

1-B-2
81743PBR6 SUB 0.00 2,628,000.00 5,335.64 0.00

1-B-3
81743PBS4 SUB 0.00 1,546,000.00 3,138.85 0.00

1-B-4
81743PBT2 SUB 0.00 773,000.00 1,569.42 0.00

1-B-5
81743PBU9 SUB 0.00 464,000.00 942.06 0.00

1-B-6
81743PBV7 SUB 0.00 1,236,668.87 2,510.81 0.00

2-A-1
81743PBW5 SEN 0.00 184,701,008.42 302,150.01 0.00

2-M-1
81743PBX3 MEZ 0.00 9,986,000.00 13,231.45 0.00

2-X-1
81743PCA2 IO 0.00 0.00 142,297.22 0.00

2-X-M
81743PCB0 IO 0.00 0.00 6,691.65 0.00

2-X-B
81743PCC8 IO 0.00 0.00 1,231.08 0.00

2-A-R
81743PBZ8 R 0.00 0.00 0.00 0.00

2-B-1
81743PBY1 SUB 0.00 2,367,000.00 3,491.33 0.00

2-B-2
81743PCD6 SUB 0.00 824,000.00 1,643.97 0.00

2-B-3
81743PCE4 SUB 0.00 1,235,000.00 2,463.95 0.00

2-B-4
81743PCF1 SUB 0.00 618,000.00 1,232.97 0.00

2-B-5
81743PCG9 SUB 0.00 515,000.00 1,027.48 0.00

2-B-6
81743PCH7 SUB 0.00 926,589.00 1,848.64 0.00

Totals
0.00 506,812,114.00 2,187,106.80 0.00

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

Principal Distribution Statement


			Beginning		Scheduled		Unscheduled
	Original Face		Certificate		Principal		Principal				Realized
Class	Amount		Balance		Distribution		Distribution		Accretion		Loss (1)

1-A-1		148,641,000.00		146,877,360.88		0.00		950,460.16		0.00		0.00
1-A-2		150,000,000.00		149,337,502.06		0.00		136,555.07		0.00		0.00
1-X-1A		0.00		0.00		0.00		0.00		0.00		0.00
1-X-1B		0.00		0.00		0.00		0.00		0.00		0.00
1-X-2		0.00		0.00		0.00		0.00		0.00		0.00
1-X-B		0.00		0.00		0.00		0.00		0.00		0.00
1-A-R		100.00		0.00		0.00		0.00		0.00		0.00
1-B-1		3,864,000.00		3,864,000.00		0.00		0.00		0.00		0.00
1-B-2		2,628,000.00		2,628,000.00		0.00		0.00		0.00		0.00
1-B-3		1,546,000.00		1,546,000.00		0.00		0.00		0.00		0.00
1-B-4		773,000.00		773,000.00		0.00		0.00		0.00		0.00
1-B-5		464,000.00		464,000.00		0.00		0.00		0.00		0.00
1-B-6		1,236,668.87		1,236,668.87		0.00		0.00		0.00		0.00
2-A-1		189,415,000.00		184,776,806.84		10,161.89		65,636.53		0.00		0.00
2-M-1		9,986,000.00		9,986,000.00		0.00		0.00		0.00		0.00
2-X-1		0.00		0.00		0.00		0.00		0.00		0.00
2-X-M		0.00		0.00		0.00		0.00		0.00		0.00
2-X-B		0.00		0.00		0.00		0.00		0.00		0.00
2-A-R		100.00		0.00		0.00		0.00		0.00		0.00
2-B-1		2,367,000.00		2,367,000.00		0.00		0.00		0.00		0.00
2-B-2		824,000.00		824,000.00		0.00		0.00		0.00		0.00
2-B-3		1,235,000.00		1,235,000.00		0.00		0.00		0.00		0.00
2-B-4		618,000.00		618,000.00		0.00		0.00		0.00		0.00
2-B-5		515,000.00		515,000.00		0.00		0.00		0.00		0.00
2-B-6		926,589.00		926,589.00		0.00		0.00		0.00		0.00

Totals		515,039,457.87		507,974,927.65		10,161.89		1,152,651.76		0.00		0.00

[Additional columns below]

[Continued from above table, first column(s) repeated]

Total Principal Ending Certificate Ending Certificate Total Principal

Class Reduction Balance Percentage Distribution

1-A-1
950,460.16 145,926,900.72 0.98174057 950,460.16

1-A-2
136,555.07 149,200,946.99 0.99467298 136,555.07

1-X-1A
0.00 0.00 0.00000000 0.00

1-X-1B
0.00 0.00 0.00000000 0.00

1-X-2
0.00 0.00 0.00000000 0.00

1-X-B
0.00 0.00 0.00000000 0.00

1-A-R
0.00 0.00 0.00000000 0.00

1-B-1
0.00 3,864,000.00 1.00000000 0.00

1-B-2
0.00 2,628,000.00 1.00000000 0.00

1-B-3
0.00 1,546,000.00 1.00000000 0.00

1-B-4
0.00 773,000.00 1.00000000 0.00

1-B-5
0.00 464,000.00 1.00000000 0.00

1-B-6
0.00 1,236,668.87 1.00000000 0.00

2-A-1
75,798.42 184,701,008.42 0.97511289 75,798.42

2-M-1
0.00 9,986,000.00 1.00000000 0.00

2-X-1
0.00 0.00 0.00000000 0.00

2-X-M
0.00 0.00 0.00000000 0.00

2-X-B
0.00 0.00 0.00000000 0.00

2-A-R
0.00 0.00 0.00000000 0.00

2-B-1
0.00 2,367,000.00 1.00000000 0.00

2-B-2
0.00 824,000.00 1.00000000 0.00

2-B-3
0.00 1,235,000.00 1.00000000 0.00

2-B-4
0.00 618,000.00 1.00000000 0.00

2-B-5
0.00 515,000.00 1.00000000 0.00

2-B-6
0.00 926,589.00 1.00000000 0.00

Totals
1,162,813.65 506,812,114.00 0.98402580 1,162,813.65

(1) Amount does not include excess special hazard, bankruptcy, or fraud losses unless otherwise disclosed. Please refer to the prospectus supplement for a full description.

Principal Distribution Factors Statement

Beginning Scheduled Unscheduled

Original Face Certificate Principal Principal Realized

Class Amount Balance Distribution Distribution Accretion Loss (3)

1-A-1 148,641,000.00 988.13490813 0.00000000 6.39433373 0.00000000 0.00000000

1-A-2 150,000,000.00 995.58334707 0.00000000 0.91036713 0.00000000 0.00000000

1-X-1A 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-X-1B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-X-B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-B-1 3,864,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-B-2 2,628,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-B-3 1,546,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-B-4 773,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-B-5 464,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

1-B-6 1,236,668.87 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-A-1 189,415,000.00 975.51306306 0.05364881 0.34652235 0.00000000 0.00000000

2-M-1 9,986,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-X-M 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-X-B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-A-R 100.00 0.00000000 0.0000000 0.00000000 0.00000000 0.00000000

2-B-1 2,367,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-B-2 824,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-B-3 1,235,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-B-4 618,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-B-5 515,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

2-B-6 926,589.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000

[Additional columns below]

[Continued from above table, first column(s) repeated]

Total Principal Ending Certificate Ending Certificate Total Principal

Class Reduction Balance Percentage Distribution

1-A-1
6.39433373 981.74057440 0.98174057 6.39433373

1-A-2
0.91036713 994.67297993 0.99467298 0.91036713

1-X-1A
0.00000000 0.00000000 0.00000000 0.00000000

1-X-1B
0.00000000 0.00000000 0.00000000 0.00000000

1-X-2
0.00000000 0.00000000 0.00000000 0.00000000

1-X-B
0.00000000 0.00000000 0.00000000 0.00000000

1-A-R
0.00000000 0.00000000 0.00000000 0.00000000

1-B-1
0.00000000 1000.00000000 1.00000000 0.00000000

1-B-2
0.00000000 1000.00000000 1.00000000 0.00000000

1-B-3
0.00000000 1000.00000000 1.00000000 0.00000000

1-B-4
0.00000000 1000.00000000 1.00000000 0.00000000

1-B-5
0.00000000 1000.00000000 1.00000000 0.00000000

1-B-6
0.00000000 1000.00000000 1.00000000 0.00000000

2-A-1
0.40017116 975.11289190 0.97511289 0.40017116

2-M-1
0.00000000 1000.00000000 1.00000000 0.00000000

2-X-1
0.00000000 0.00000000 0.00000000 0.00000000

2-X-M
0.00000000 0.00000000 0.00000000 0.00000000

2-X-B
0.00000000 0.00000000 0.00000000 0.00000000

2-A-R
0.00000000 0.00000000 0.00000000 0.00000000

2-B-1
0.00000000 1000.00000000 1.00000000 0.00000000

2-B-2
0.00000000 1000.00000000 1.00000000 0.00000000

2-B-3
0.00000000 1000.00000000 1.00000000 0.00000000

2-B-4
0.00000000 1000.00000000 1.00000000 0.00000000

2-B-5
0.00000000 1000.00000000 1.00000000 0.00000000

2-B-6
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				Non-
						Certificate/		Current		Unpaid		Current		Supported
	Original		Current			Notional		Accrued		Interest		Interest		Interest		Realized
Class	Face Amount		Certificate Rate			Balance		Interest		Shortfall		Shortfall		Shortfall		Loss (4)

1-A-1		148,641,000.00		1.43000	%		146,877,360.88		175,028.86		0.00		0.00		0.00		0.00
1-A-2		150,000,000.00		1.45375	%		149,337,502.06		180,916.16		0.00		0.00		0.00		0.00
1-X-1A		0.00		0.88479	%		69,054,520.98		50,915.85		0.00		0.00		0.00		0.00
1-X-1B		0.00		1.04574	%		77,822,839.90		67,818.88		0.00		0.00		0.00		0.00
1-X-2		0.00		1.01858	%		149,337,502.06		126,759.79		0.00		0.00		0.00		0.00
1-X-B		0.00		0.66650	%		3,864,000.00		2,146.11		0.00		0.00		0.00		0.00
1-A-R		100.00		2.39117	%		0.00		0.00		0.00		0.00		0.00		0.00
1-B-1		3,864,000.00		1.77000	%		3,864,000.00		5,699.40		0.00		0.00		0.00		0.00
1-B-2		2,628,000.00		2.43636	%		2,628,000.00		5,335.64		0.00		0.00		0.00		0.00
1-B-3		1,546,000.00		2.43636	%		1,546,000.00		3,138.85		0.00		0.00		0.00		0.00
1-B-4		773,000.00		2.43636	%		773,000.00		1,569.42		0.00		0.00		0.00		0.00
1-B-5		464,000.00		2.43636	%		464,000.00		942.06		0.00		0.00		0.00		0.00
1-B-6		1,236,668.87		2.43636	%		1,236,668.87		2,510.81		0.00		0.00		0.00		0.00
2-A-1		189,415,000.00		1.47000	%		184,776,806.84		226,351.59		0.00		0.00		0.00		0.00
2-M-1		9,986,000.00		1.59000	%		9,986,000.00		13,231.45		0.00		0.00		0.00		0.00
2-X-1		0.00		0.92412	%		184,776,806.84		142,297.22		0.00		0.00		0.00		0.00
2-X-M		0.00		0.80412	%		9,986,000.00		6,691.65		0.00		0.00		0.00		0.00
2-X-B		0.00		0.62412	%		2,367,000.00		1,231.08		0.00		0.00		0.00		0.00
2-A-R		100.00		2.34132	%		0.00		0.00		0.00		0.00		0.00		0.00
2-B-1		2,367,000.00		1.77000	%		2,367,000.00		3,491.33		0.00		0.00		0.00		0.00
2-B-2		824,000.00		2.39412	%		824,000.00		1,643.97		0.00		0.00		0.00		0.00
2-B-3		1,235,000.00		2.39412	%		1,235,000.00		2,463.95		0.00		0.00		0.00		0.00
2-B-4		618,000.00		2.39412	%		618,000.00		1,232.97		0.00		0.00		0.00		0.00
2-B-5		515,000.00		2.39412	%		515,000.00		1,027.48		0.00		0.00		0.00		0.00
2-B-6		926,589.00		2.39412	%		926,589.00		1,848.64		0.00		0.00		0.00		0.00

Totals		515,039,457.87							1,024,293.16		0.00		0.00		0.00		0.00

[Additional columns below]

[Continued from above table, first column(s) repeated]

Remaining Ending

Unpaid Certificate/

Total Interest Interest Notational

Class Distribution Shortfall Balance

1-A-1 175,028.85 0.00 145,926,900.72

1-A-2 180,916.16 0.00 149,200,946.99

1-X-1A 50,915.85 0.00 68,936,729.14

1-X-1B 67,818.88 0.00 76,990,171.58

1-X-2 126,759.79 0.00 149,200,946.99

1-X-B 2,146.11 0.00 3,864,000.00

1-A-R 0.00 0.00 0.00

1-B-1 5,699.40 0.00 3,864,000.00

1-B-2 5,335.64 0.00 2,628,000.00

1-B-3 3,138.85 0.00 1,546,000.00

1-B-4 1,569.42 0.00 773,000.00

1-B-5 942.06 0.00 464,000.00

1-B-6 2,510.81 0.00 1,236,668.87

2-A-1 226,351.59 0.00 184,701,008.42

2-M-1 13,231.45 0.00 9,986,000.00

2-X-1 142,297.22 0.00 184,701,008.42

2-X-M 6,691.65 0.00 9,986,000.00

2-X-B 1,231.08 0.00 2,367,000.00

2-A-R 0.00 0.00 0.00

2-B-1 3,491.33 0.00 2,367,000.00

2-B-2 1,643.97 0.00 824,000.00

2-B-3 2,463.95 0.00 1,235,000.00

2-B-4 1,232.97 0.00 618,000.00

2-B-5 1,027.48 0.00 515,000.00

2-B-6 1,848.64 0.00 926,589.00

Totals 1,024,293.15 0.00

(4) Amount does not include excess special hazard, bankruptcy, or fraud losses unless otherwise disclosed. Please refer to the prospectus supplement for a full description.

Interest Distribution Factors Statement


											Payment of				Non-
				Current			Beginning				Unpaid		Current		Supported
		Original Face		Certificate			Certificate/		Current		Interest		Interest		Interest		Realized
Class (5)		Amount		Rate			Notional Balance		Accrued Interest		Shortfall		Shortfall		Shortfall		Loss (6)

	1-A-1		148,641,000.00		1.43000	%		988.13490813		1.17752747		0.00000000		0.00000000		0.00000000		0.00000000
	1-A-2		150,000,000.00		1.45375	%		995.58334707		1.20610773		0.00000000		0.00000000		0.00000000		0.00000000
	1-X-1A		0.00		0.88479	%		981.42848116		0.72363496		0.00000000		0.00000000		0.00000000		0.00000000
	1-X-1B		0.00		1.04574	%		994.16294733		0.86636542		0.00000000		0.00000000		0.00000000		0.00000000
	1-X-2		0.00		1.01858	%		995.58334707		0.84506527		0.00000000		0.00000000		0.00000000		0.00000000
	1-X-B		0.00		0.66650	%		1000.00000000		0.55541149		0.00000000		0.00000000		0.00000000		0.00000000
	1-A-R		100.00		2.39117	%		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
	1-B-1		3,864,000.00		1.77000	%		1000.00000000		1.47500000		0.00000000		0.00000000		0.00000000		0.00000000
	1-B-2		2,628,000.00		2.43636	%		1000.00000000		2.03030441		0.00000000		0.00000000		0.00000000		0.00000000
	1-B-3		1,546,000.00		2.43636	%		1000.00000000		2.03030401		0.00000000		0.00000000		0.00000000		0.00000000
	1-B-4		773,000.00		2.43636	%		1000.00000000		2.03029754		0.00000000		0.00000000		0.00000000		0.00000000
	1-B-5		464,000.00		2.43636	%		1000.00000000		2.03030172		0.00000000		0.00000000		0.00000000		0.00000000
	1-B-6		1,236,668.87		2.43636	%		1000.00000000		2.03030096		0.00000000		0.00000000		0.00000000		0.00000000
	2-A-1		189,415,000.00		1.47000	%		975.51306306		1.19500351		0.00000000		0.00000000		0.00000000		0.00000000
	2-M-1		9,986,000.00		1.59000	%		1000.00000000		1.32500000		0.00000000		0.00000000		0.00000000		0.00000000
	2-X-1		0.00		0.92412	%		975.51306306		0.75124578		0.00000000		0.00000000		0.00000000		0.00000000
	2-X-M		0.00		0.80412	%		1000.00000000		0.67010314		0.00000000		0.00000000		0.00000000		0.00000000
	2-X-B		0.00		0.62412	%		1000.00000000		0.52010139		0.00000000		0.00000000		0.00000000		0.00000000
	2-A-R		100.00		2.34132	%		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
	2-B-1		2,367,000.00		1.77000	%		1000.00000000		1.47500211		0.00000000		0.00000000		0.00000000		0.00000000
	2-B-2		824,000.00		2.39412	%		1000.00000000		1.99510922		0.00000000		0.00000000		0.00000000		0.00000000
	2-B-3		1,235,000.00		2.39412	%		1000.00000000		1.99510121		0.00000000		0.00000000		0.00000000		0.00000000
	2-B-4		618,000.00		2.39412	%		1000.00000000		1.99509709		0.00000000		0.00000000		0.00000000		0.00000000
	2-B-5		515,000.00		2.39412	%		1000.00000000		1.99510680		0.00000000		0.00000000		0.00000000		0.00000000
	2-B-6		926,589.00		2.39412	%		1000.00000000		1.99510247		0.00000000		0.00000000		0.00000000		0.00000000

[Additional columns below]

[Continued from above table, first column(s) repeated]

Remaining

Unpaid

Total Interest Interest Ending Certificate/

Class (5) Distribution Shortfall Notational Balance

1-A-1 1.17752740 0.00000000 981.74057440

1-A-2 1.20610773 0.00000000 994.67297993

1-X-1A 0.72363496 0.00000000 979.75437981

1-X-1B 0.86636542 0.00000000 983.52586453

1-X-2 0.84506527 0.00000000 994.67297993

1-X-B 0.55541149 0.00000000 1000.00000000

1-A-R 0.00000000 0.00000000 0.00000000

1-B-1 1.47500000 0.00000000 1000.00000000

1-B-2 2.03030441 0.00000000 1000.00000000

1-B-3 2.03030401 0.00000000 1000.00000000

1-B-4 2.03029754 0.00000000 1000.00000000

1-B-5 2.03030172 0.00000000 1000.00000000

1-B-6 2.03030096 0.00000000 1000.00000000

2-A-1 1.19500351 0.00000000 975.11289190

2-M-1 1.32500000 0.00000000 1000.00000000

2-X-1 0.75124578 0.00000000 975.11289190

2-X-M 0.67010314 0.00000000 1000.00000000

2-X-B 0.52010139 0.00000000 1000.00000000

2-A-R 0.00000000 0.00000000 0.00000000

2-B-1 1.47500211 0.00000000 1000.00000000

2-B-2 1.99510922 0.00000000 1000.00000000

2-B-3 1.99510121 0.00000000 1000.00000000

2-B-4 1.99509709 0.00000000 1000.00000000

2-B-5 1.99510680 0.00000000 1000.00000000

2-B-6 1.99510247 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	2,336,179.43
	Liquidations, Insurance Proceeds, Reserve Funds	0.00
	Proceeds from Repurchased Loans	0.00
	Other Amounts (Servicer Advances)	0.00
	Realized Losses (Gains, Subsequent Expenses & Recoveries)	0.00
	Prepayment Penalties	0.00

Total Deposits		2,336,179.43
Withdrawals
	Reimbursement for Servicer Advances	1,850.62
	Payment of Service Fee	147,222.42
	Payment of Interest and Principal	2,187,106.39

Total Withdrawals (Pool Distribution Amount)		2,336,179.43
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							146,164.14
Master Servicing Fee							1,058.28
Supported Prepayment/Curtailment Interest Shortfall							0.00

Net Servicing Fee							147,222.42


	Beginning		Current		Current
Account Type	Balance		Withdrawals		Deposits		Ending Balance

1-X-1A Reserve Fund		4,000.00		0.00		0.00		4,000.00
1-X-2 Reserve Fund		4,000.00		0.00		0.00		4,000.00
1-X-1B Reserve Fund		2,000.00		0.00		0.00		2,000.00
2-X-1 Reserve Fund		5,000.00		0.00		0.00		5,000.00
2-X-B Reserve Fund		2,500.00		0.00		0.00		2,500.00
2-X-M Reserve Fund		2,500.00		0.00		0.00		2,500.00

Loan Status Stratification/Credit Enhancement Statement


DELINQUENT

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


BANKRUPTCY

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


FORECLOSURE

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


REO

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


TOTAL

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		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

Group 1A – 1 Mo.


DELINQUENT

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


BANKRUPTCY

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


FORECLOSURE

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


REO

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


TOTAL

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%

Group 1A – 6 Mo.


DELINQUENT

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


BANKRUPTCY

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


	FORECLOSURE

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


REO

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


TOTAL

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%

Group 1B


DELINQUENT

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


BANKRUPTCY

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


FORECLOSURE

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


REO

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


TOTAL

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%

Group 2


DELINQUENT

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


BANKRUPTCY

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


FORECLOSURE

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


REO

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%


TOTAL

	No. of			Principal
	Loans			Balance
0-29 Days		0			0.00
30 Days		0			0.00
60 Days		0			0.00
90 Days		0			0.00
120 Days		0			0.00
150 Days		0			0.00
180+ Days		0			0.00

		0			0.00
	No. of			Principal
	Loans			Balance
0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%
60 Days		0.000000	%		0.000000	%
90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%

		0.000000	%		0.000000	%

Collateral Statement


Collateral Description	Mixed Arm
Weighted Average Gross Coupon		2.767495	%
Weighted Average Net Coupon		2.422209	%
Weighted Average Pass-Through Rate		2.419709	%
Weighted Average Maturity (Stepdown Calculation)		321
Beginning Scheduled Collateral Loan Count		1,039
Number of Loans Paid in Full		2
Ending Scheduled Collateral Loan Count		1,037
Beginning Scheduled Collateral Balance		507,974,928.40
Ending Scheduled Collateral Balance		506,812,114.75
Ending Actual Collateral Balance at 30-Sept-2003		506,812,114.75
Monthly P&I Constant		1,181,677.05
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		506,812,114.75
Scheduled Principal		10,161.89
Unscheduled Principal		1,152,651.76


Miscellaneous Reporting
Group 1A Pro Rata Senior Percentage	96.560366	%
Group 1B Pro Rata Senior Percentage	96.585331	%
Group 2 Pro Rata Senior Percentage	91.815294	%
Group 1A Senior Percentage	100.000000	%
Group 1B Senior Percentage	100.000000	%
Group 2 Senior Percentage	100.000000	%
Group 1A Senior Prepayment Percentage	100.000000	%
Group 1B Senior Prepayment Percentage	100.000000	%
Group 2 Senior Prepayment Percentage	100.000000	%
Group 1 Subordinate Percentage	0.000000	%
Group 2 Subordinate Percentage	0.000000	%
Group 1 Subordinate Prepay Percentage	0.000000	%
Group 2 Subordinate Prepay Percentage	0.000000	%


Group	Group 1A – 1 Mo		Group 1A – 6 Mo		Group 1B		Group 2		Total
	1 Month		6 Month		6 Month		1 Month
Collateral Description	LIBOR ARM		LIBOR ARM		LIBOR ARM		LIBOR ARM		Mixed ARM
Weighted Average Coupon Rate		2.692294		2.853242		2.849827		2.696624		2.767495
Weighted Average Net Rate		2.317294		2.478243		2.474827		2.396624		2.422209
Pass-Through Rate		2.314794		2.475742		2.472327		2.394124		2.419709
Weighted Average Maturity		297		297		297		350		321
Record Date		09/30/2003		09/30/2003		09/30/2003		09/30/2003		09/30/2003
Principal and Interest Constant		160,488.05		191,630.93		367,193.48		462,404.59		1,181,677.05
Beginning Loan Count		161		241		424		213		1,039
Loans Paid in Full		0		2		0		0		2
Ending Loan Count		161		239		424		213		1,037
Beginning Scheduled Balance		71,514,352.75		80,595,013.13		154,617,165.93		201,248,396.59		507,974,928.40
Ending Scheduled Balance		71,408,359.18		79,750,546.54		154,480,610.86		201,172,598.17		506,812,114.75
Scheduled Principal		0.00		0.00		0.00		10,161.89		10,161.89
Unscheduled Principal		105,993.57		844,466.59		136,555.07		65,636.53		1,152,651.76
Scheduled Interest		160,448.05		191,630.93		367,193.48		452,242.70		1,171,515.16
Servicing Fee		22,348.24		25,185.94		48,317.86		50,312.10		146,164.14
Master Servicing Fee		0.00		0.00		0.00		0.00		0.00
Trustee Fee		148.99		167.91		322.12		419.26		1,058.28
FRY Amount		0.00		0.00		0.00		0.00		0.00
Special Hazard Fee		0.00		0.00		0.00		0.00		0.00
Other Fee		0.00		0.00		0.00		0.00		0.00
Pool Insurance Fee		0.00		0.00		0.00		0.00		0.00
Spread 1		0.00		0.00		0.00		0.00		0.00
Spread 2		0.00		0.00		0.00		0.00		0.00
Spread 3		0.00		0.00		0.00		0.00		0.00
Net Interest		137,950.82		166,277.08		318,553.50		401,511.34		1,024,292.74
Realized Loss Amount		0.00		0.00		0.00		0.00		0.00
Cumulative Realized Loss		0.00		0.00		0.00		0.00		0.00
Percentage of Cumulative Losses		0.00		0.00		0.00		0.00		0.00
Prepayment Penalties		0.00		0.00		0.00		0.00		0.00
Special Servicing Fee		0.00		0.00		0.00		0.00		0.00

-----END PRIVACY-ENHANCED MESSAGE-----


		Certificate Class		Current		Ending Certificate		Total		Cumulative
Class	CUSIP	Description		Realized Loss		Balance		Distribution		Realized Loss

1-A-1	81743PBH8	SEN			0.00		145,926,900.72		1,125,489.01		0.00
1-A-2	81743PBJ4	SEN			0.00		149,200,946.99		317,471.23		0.00
1-X-1A	81743PBM7	IO			0.00		0.00		50,915.85		0.00
1-X-1B	81743PBN5	IO			0.00		0.00		67,818.88		0.00
1-X-2	81743PBP0	IO			0.00		0.00		126,759.79		0.00
1-X-B	81743PBQ8	IO			0.00		0.00		2,146.11		0.00
1-A-R	81743PBL9		R		0.00		0.00		0.00		0.00
1-B-1	81743PBK1	SUB			0.00		3,864,000.00		5,699.40		0.00
1-B-2	81743PBR6	SUB			0.00		2,628,000.00		5,335.64		0.00
1-B-3	81743PBS4	SUB			0.00		1,546,000.00		3,138.85		0.00
1-B-4	81743PBT2	SUB			0.00		773,000.00		1,569.42		0.00
1-B-5	81743PBU9	SUB			0.00		464,000.00		942.06		0.00
1-B-6	81743PBV7	SUB			0.00		1,236,668.87		2,510.81		0.00
2-A-1	81743PBW5	SEN			0.00		184,701,008.42		302,150.01		0.00
2-M-1	81743PBX3	MEZ			0.00		9,986,000.00		13,231.45		0.00
2-X-1	81743PCA2	IO			0.00		0.00		142,297.22		0.00
2-X-M	81743PCB0	IO			0.00		0.00		6,691.65		0.00
2-X-B	81743PCC8	IO			0.00		0.00		1,231.08		0.00
2-A-R	81743PBZ8		R		0.00		0.00		0.00		0.00
2-B-1	81743PBY1	SUB			0.00		2,367,000.00		3,491.33		0.00
2-B-2	81743PCD6	SUB			0.00		824,000.00		1,643.97		0.00
2-B-3	81743PCE4	SUB			0.00		1,235,000.00		2,463.95		0.00
2-B-4	81743PCF1	SUB			0.00		618,000.00		1,232.97		0.00
2-B-5	81743PCG9	SUB			0.00		515,000.00		1,027.48		0.00
2-B-6	81743PCH7	SUB			0.00		926,589.00		1,848.64		0.00

Totals					0.00		506,812,114.00		2,187,106.80		0.00


	Total Principal		Ending Certificate		Ending Certificate		Total Principal
Class	Reduction		Balance		Percentage		Distribution

1-A-1		950,460.16		145,926,900.72		0.98174057		950,460.16
1-A-2		136,555.07		149,200,946.99		0.99467298		136,555.07
1-X-1A		0.00		0.00		0.00000000		0.00
1-X-1B		0.00		0.00		0.00000000		0.00
1-X-2		0.00		0.00		0.00000000		0.00
1-X-B		0.00		0.00		0.00000000		0.00
1-A-R		0.00		0.00		0.00000000		0.00
1-B-1		0.00		3,864,000.00		1.00000000		0.00
1-B-2		0.00		2,628,000.00		1.00000000		0.00
1-B-3		0.00		1,546,000.00		1.00000000		0.00
1-B-4		0.00		773,000.00		1.00000000		0.00
1-B-5		0.00		464,000.00		1.00000000		0.00
1-B-6		0.00		1,236,668.87		1.00000000		0.00
2-A-1		75,798.42		184,701,008.42		0.97511289		75,798.42
2-M-1		0.00		9,986,000.00		1.00000000		0.00
2-X-1		0.00		0.00		0.00000000		0.00
2-X-M		0.00		0.00		0.00000000		0.00
2-X-B		0.00		0.00		0.00000000		0.00
2-A-R		0.00		0.00		0.00000000		0.00
2-B-1		0.00		2,367,000.00		1.00000000		0.00
2-B-2		0.00		824,000.00		1.00000000		0.00
2-B-3		0.00		1,235,000.00		1.00000000		0.00
2-B-4		0.00		618,000.00		1.00000000		0.00
2-B-5		0.00		515,000.00		1.00000000		0.00
2-B-6		0.00		926,589.00		1.00000000		0.00

Totals		1,162,813.65		506,812,114.00		0.98402580		1,162,813.65


			Remaining		Ending
			Unpaid		Certificate/
	Total Interest		Interest		Notational
Class	Distribution		Shortfall		Balance

1-A-1		175,028.85		0.00		145,926,900.72
1-A-2		180,916.16		0.00		149,200,946.99
1-X-1A		50,915.85		0.00		68,936,729.14
1-X-1B		67,818.88		0.00		76,990,171.58
1-X-2		126,759.79		0.00		149,200,946.99
1-X-B		2,146.11		0.00		3,864,000.00
1-A-R		0.00		0.00		0.00
1-B-1		5,699.40		0.00		3,864,000.00
1-B-2		5,335.64		0.00		2,628,000.00
1-B-3		3,138.85		0.00		1,546,000.00
1-B-4		1,569.42		0.00		773,000.00
1-B-5		942.06		0.00		464,000.00
1-B-6		2,510.81		0.00		1,236,668.87
2-A-1		226,351.59		0.00		184,701,008.42
2-M-1		13,231.45		0.00		9,986,000.00
2-X-1		142,297.22		0.00		184,701,008.42
2-X-M		6,691.65		0.00		9,986,000.00
2-X-B		1,231.08		0.00		2,367,000.00
2-A-R		0.00		0.00		0.00
2-B-1		3,491.33		0.00		2,367,000.00
2-B-2		1,643.97		0.00		824,000.00
2-B-3		2,463.95		0.00		1,235,000.00
2-B-4		1,232.97		0.00		618,000.00
2-B-5		1,027.48		0.00		515,000.00
2-B-6		1,848.64		0.00		926,589.00

Totals		1,024,293.15		0.00

(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.