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 2004-6
Record Date: November 30, 2004
Distribution Date: December 20, 2004

Certificateholder Distribution Summary


		Certificate Class	Certificate			Beginning		Interest		Principal		Current Realized		Ending Certificate				Cumulative Realized
Class	CUSIP	Description	Pass-Through Rate			Certificate Balance		Distribution		Distribution		Loss		Balance		Total Distribution		Loss

A-1	81744FCG0	SEN		3.26975	%		465,485,400.19		1,268,350.64		11,998,891.93		0.00		453,486,508.26		13,267,242.57		0.00
A-2	81744FCH8	SEN		2.42000	%		173,554,534.90		350,001.65		4,293,614.62		0.00		169,260,920.28		4,643,616.27		0.00
A-3-A	81744FCJ4	SEN		2.16375	%		184,059,924.31		331,883.05		2,933,679.79		0.00		181,126,244.51		3,265,562.84		0.00
A-3-B	81744FCU9	SEN		2.30625	%		3,278,421.04		6,300.72		52,253.84		0.00		3,226,167.21		58,554.56		0.00
X-A	81744FCK1	IO		0.96528	%		0.00		290,303.67		0.00		0.00		0.00		290,303.67		0.00
X-B	81744FCL9	IO		0.48195	%		0.00		10,030.68		0.00		0.00		0.00		10,030.68		0.00
B-1	81744FCN5	SUB		2.64000	%		15,725,000.00		34,595.00		0.00		0.00		15,725,000.00		34,595.00		0.00
B-2	81744FCP0	SUB		3.02000	%		9,250,000.00		23,279.17		0.00		0.00		9,250,000.00		23,279.17		0.00
B-3	81744FCQ8	SUB		3.26269	%		5,550,000.00		15,089.97		0.00		0.00		5,550,000.00		15,089.97		0.00
B-4	81744FCR6	SUB		3.26269	%		2,313,000.00		6,288.85		0.00		0.00		2,313,000.00		6,288.85		0.00
B-5	81744FCS4	SUB		3.26269	%		2,313,000.00		6,288.85		0.00		0.00		2,313,000.00		6,288.85		0.00
B-6	81744FCT2	SUB		3.26269	%		4,166,584.59		11,328.55		0.00		0.00		4,166,584.59		11,328.55		0.00
A-R	81744FCM7	R		3.11071	%		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Totals							865,695,865.03		2,353,740.80		19,278,440.18		0.00		846,417,424.85		21,632,180.98		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		Total Principal		Ending Certificate		Ending Certificate		Total Principal
Class	Amount		Balance		Distribution		Distribution		Accretion		Loss (1)		Reduction		Balance		Percentage		Distribution

A-1		500,000,000.00		465,485,400.19		17,003.24		11,981,888.69		0.00		0.00		11,998,891.93		453,486,508.26		0.90697302		11,998,891.93
A-2		185,687,000.00		173,554,534.90		3,385.27		4,290,229.35		0.00		0.00		4,293,614.62		169,260,920.28		0.91153888		4,293,614.62
A-3		196,500,000.00		184,059,924.31		10,899.33		2,922,780.46		0.00		0.00		2,933,679.79		181,126,244.51		0.92176206		2,933,679.79
X-1		3,500,000.00		3,278,421.04		194.14		52,059.70		0.00		0.00		52,253.84		3,226,167.21		0.92176206		52,253.84
X-2		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00000000		0.00
X-B		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00000000		0.00
B-1		15,725,000.00		15,725,000.00		0.00		0.00		0.00		0.00		0.00		15,725,000.00		1.00000000		0.00
B-2		9,250,000.00		9,250,000.00		0.00		0.00		0.00		0.00		0.00		9,250,000.00		1.00000000		0.00
B-3		5,550,000.00		5,550,000.00		0.00		0.00		0.00		0.00		0.00		5,550,000.00		1.00000000		0.00
B-4		2,313,000.00		2,313,000.00		0.00		0.00		0.00		0.00		0.00		2,313,000.00		1.00000000		0.00
B-5		2,313,000.00		2,313,000.00		0.00		0.00		0.00		0.00		0.00		2,313,000.00		1.00000000		0.00
B-6		4,166,584.59		4,166,584.59		0.00		0.00		0.00		0.00		0.00		4,166,584.59		1.00000000		0.00
A-R		100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00000000		0.00

Totals		925,004,684.59		865,695,865.03		31,481.98		19,246,958.20		0.00		0.00		19,278,440.18		846,417,424.85		0.91504123		19,278,440.18

(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		Total Principal		Ending Certificate		Ending Certificate		Total Principal
Class	Amount		Balance		Distribution		Distribution		Accretion		Loss (3)		Reduction		Balance		Percentage		Distribution

A-1		500,000,000.00		930.97080038		0.03400648		23.96377738		0.00000000		0.00000000		23.99778386		906.97301652		0.90697302		23.99778386
A-2		185,687,000.00		934.66174207		0.01823106		23.10462956		0.00000000		0.00000000		23.12286062		911.53888145		0.91153888		23.12286062
A-3		196,500,000.00		936.69172677		0.05546733		14.87420081		0.00000000		0.00000000		14.92966814		921.76205858		0.92176206		14.92966814
X-1		3,500,000.00		936.69172571		0.05546857		14.87420000		0.00000000		0.00000000		14.92966857		921.76206000		0.92176206		14.92966857
X-2		0.00		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
X-B		0.00		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
B-1		15,725,000.00		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
B-2		9,250,000.00		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
B-3		5,550,000.00		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
B-4		2,313,000.00		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
B-5		2,313,000.00		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
B-6		4,166,584.59		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
A-R		100.00		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		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		Current		Payment of		Current		Non-Supported						Remaining		Ending
	Original Face		Current			Certificate/		Accrued		Unpaid		Interest		Interest		Realized		Total Interest		Unpaid		Certificate/
Class	Amount		Certificate Rate			Notional Balance		Interest		Interest Shortfall		Shortfall		Shortfall		Loss (4)		Distribution		Interest Shortfall		Notational Balance

A-1		500,000,000.00		3.26975	%		465,485,400.19		1,268,350.64		0.00		0.00		0.00		0.00		1,268,350.64		0.00		453,486,508.26
A-2		185,687,000.00		2.42000	%		173,554,534.90		350,001.65		0.00		0.00		0.00		0.00		350,001.65		0.00		169,260,920.28
A-3		196,500,000.00		2.16375	%		184,059,924.31		331,883.05		0.00		0.00		0.00		0.00		331,883.05		0.00		181,126,244.51
X-1		3,500,000.00		2.30625	%		3,278,421.04		6,300.72		0.00		0.00		0.00		0.00		6,300.72		0.00		3,226,167.21
X-2		0.00		0.96528	%		360,892,880.25		290,303.67		0.00		0.00		0.00		0.00		290,303.67		0.00		353,613,332.00
X-B		0.00		0.48195	%		24,975,000.00		10,030.68		0.00		0.00		0.00		0.00		10,030.68		0.00		24,975,000.00
B-1		15,725,000.00		2.64000	%		15,725,000.00		34,595.00		0.00		0.00		0.00		0.00		34,595.00		0.00		15,725,000.00
B-2		9,250,000.00		3.02000	%		9,250,000.00		23,279.17		0.00		0.00		0.00		0.00		23,279.17		0.00		9,250,000.00
B-3		5,550,000.00		3.26269	%		5,550,000.00		15,089.97		0.00		0.00		0.00		0.00		15,089.97		0.00		5,550,000.00
B-4		2,313,000.00		3.26269	%		2,313,000.00		6,288.85		0.00		0.00		0.00		0.00		6,288.58		0.00		2,313,000.00
B-5		2,313,000.00		3.26269	%		2,313,000.00		6,288.85		0.00		0.00		0.00		0.00		6,288.85		0.00		2,313,000.00
B-6		4,166,584.59		3.26269	%		4,166,584.59		11,328.58		0.00		0.03		0.00		0.00		11,328.55		0.03		4,166,584.59
A-R		100.00		3.11071	%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Totals		925,004,684.59							2,353,740.83		0.00		0.03		0.00		0.00		2,353,740.80		0.03

(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


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

A-1		500,000,000.00		3.26975	%		930.97080038		2.53670128		0.00000000		0.00000000		0.00000000		0.00000000		2.53670128		0.00000000		906.97301652
A-2		185,687,000.00		2.42000	%		934.66174207		1.88490120		0.00000000		0.00000000		0.00000000		0.00000000		1.88490120		0.00000000		911.53888145
A-3		196,500,000.00		2.16375	%		936.69172677		1.68897226		0.00000000		0.00000000		0.00000000		0.00000000		1.68897226		0.00000000		921.76205858
X-1		3,500,000.00		2.30625	%		936.69172571		1.80020571		0.00000000		0.00000000		0.00000000		0.00000000		1.80020571		0.00000000		921.76206000
X-2		0.00		0.96528	%		935.71440119		0.75269239		0.00000000		0.00000000		0.00000000		0.00000000		0.75269239		0.00000000		916.84016314
X-B		0.00		0.48195	%		1000.00000000		0.40162883		0.00000000		0.00000000		0.00000000		0.00000000		0.40162883		0.00000000		1000.00000000
B-1		15,725,000.00		2.64000	%		1000.00000000		2.20000000		0.00000000		0.00000000		0.00000000		0.00000000		2.20000000		0.00000000		1000.00000000
B-2		9,250,000.00		3.02000	%		1000.00000000		2.51666703		0.00000000		0.00000000		0.00000000		0.00000000		2.51666703		0.00000000		1000.00000000
B-3		5,550,000.00		3.26269	%		1000.00000000		2.71891351		0.00000000		0.00000000		0.00000000		0.00000000		2.71891351		0.00000000		1000.00000000
B-4		2,313,000.00		3.26269	%		1000.00000000		2.71891483		0.00000000		0.00000000		0.00000000		0.00000000		2.71891483		0.00000000		1000.00000000
B-5		2,313,000.00		3.26269	%		1000.00000000		2.71891483		0.00000000		0.00000000		0.00000000		0.00000000		2.71891483		0.00000000		1000.00000000
B-6		4,166,584.59		3.26269	%		1000.00000000		2.71891276		0.00000000		0.00000720		0.00000000		0.00000000		2.71890556		0.00000720		1000.00000000
A-R		100.00		3.11071	%		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000

(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			21,935,569.00
Liquidations, Insurance Proceeds, Reserve Funds			0.00
Proceeds from Repurchased Loans			0.00
Other Amounts (Servicer Advances)			75,471.17
Realized Losses (Gains, Subsequent Expenses & Recoveries)			0.00
Prepayment Penalties			0.00

Total Deposits			22,011,040.17

Withdrawals
Reimbursement for Servicer Advances			103,316.38
Payment of Service Fee			275,542.84
Payment of Interest and Principal			21,632,180.95

Total Withdrawals (Pool Distribution Amount)			22,011,040.17
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			270,853.65
Master Servicing Fee			4,689.19
Supported Prepayment/Curtailment Interest Shortfall			0.00

Net Servicing Fee			275,542.84


	Other Accounts

Account Type		Beginning Balance	Current Withdrawals	Current Deposits	Ending Balance

Class X-A Pool 2 Comp Sub Account		4,500.00	0.00	0.00	4,500.00
Class X-A Pool 3 Comp Sub Account		4,500.00	0.00	0.00	4,500.00
Class X-B Sub Account		1,000.00	0.00	0.00	1,000.00

Loan Status Stratification/Credit Enhancement Statement


DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL

	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance
0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00
30 Days		67			23,718,516.04		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		67			23,718,516.04
60 Days		5			2,137,300.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		5			2,137,300.00
90 Days		1			247,500.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		1			247,500.00
120 Days		0			0.00		120 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		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		180+ Days		0			0.00		180+ Days		0			0.00

		73			26,103,316.04				0			0.00				0			0.00				0			0.00				73			26,103,316.04
	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				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	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%
30 Days		2.548498	%		2.802218	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		2.548498	%		2.802218	%
60 Days		0.190186	%		0.252511	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.190186	%		0.252511	%
90 Days		0.038037	%		0.029241	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.038037	%		0.029241	%
120 Days		0.000000	%		0.000000	%	120 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	%	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	%	180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%

		2.776721	%		3.083969	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			2.776721	%		3.083969	%


Current Period Class A Insufficient Funds:			0.00			Principal Balance of Contaminated Properties			0.00			Periodic Advance			75,471.17


	Original $		Original%			Current $		Current %			Current Class %			Prepayment %
Class A		39,317,584.59		4.25052816	%		39,317,584.59		4.64517665	%		95.354823	%		0.000000	%
Class B-1		23,592,584.59		2.55053677	%		23,592,584.59		2.78734628	%		1.857830	%		39.994827	%
Class B-2		14,342,584.59		1.55054183	%		14,342,584.59		1.69450488	%		1.092841	%		23.526369	%
Class B-3		8,792,584.59		0.95054487	%		8,792,584.59		1.03880004	%		0.655705	%		14.115821	%
Class B-4		6,479,584.59		0.70049208	%		6,479,584.59		0.76553062	%		0.273269	%		5.882864	%
Class B-5		4,166,584.59		0.45043930	%		4,166,584.59		0.49226120	%		0.273269	%		5.882864	%
Class B-6		0.00		0.00000000	%		0.00		0.00000000	%		0.492261	%		10.597255	%

Please refer to the prospectus supplement for a full description of loss exposure

Delinquency Status by Group


DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL
*Group One*
	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance

0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00
30 Days		39			14,472,806.19		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		39			14,472,806.19
60 Days		3			1,332,750.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		3			1,332,750.00
90 Days		1			247,500.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		1			247,500.00
120 Days		0			0.00		120 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		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		180+ Days		0			0.00		180+ Days		0			0.00

		43			16,053,056.19				0			0.00				0			0.00				0			0.00				43			16,053,056.19

	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				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	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%
30 Days		2.603471	%		3.042540	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		2.603471	%		3.042540	%
60 Days		0.200267	%		0.280177	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.200267	%		0.280177	%
90 Days		0.066756	%		0.052031	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.066756	%		0.052031	%
120 Days		0.000000	%		0.000000	%	120 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	%	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	%	180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%

		2.870494	%		3.374748	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			2.870494	%		3.374748	%


DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL
*Group Two*								1.183654%
	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance

0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00
30 Days		15			5,280,761.92		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		15			5,280,761.92
60 Days		1			180,950.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		1			180,950.00
90 Days		0			0.00		90 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		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		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		180+ Days		0			0.00		180+ Days		0			0.00

		16			5,461,711.92				0			0.00				0			0.00				0			0.00				16			5,461,711.92


	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				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	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%
30 Days		2.946955	%		2.974965	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		2.946955	%		2.974965	%
60 Days		0.196464	%		0.101940	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.196464	%		0.101940	%
90 Days		0.000000	%		0.000000	%	90 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	%	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	%	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	%	180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%

		3.143418	%		3.076905	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			3.143418	%		3.076905	%


DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL
*Group Three*								1.183654%
	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance

0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00
30 Days		13			3,964,947.93		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		13			3,964,947.93
60 Days		1			623,600.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		1			623,600.00
90 Days		0			0.00		90 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		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		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		180+ Days		0			0.00		180+ Days		0			0.00

		14			4,588,547.93				0			0.00				0			0.00				0			0.00				14			4,588,547.93


	No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal				No. of			Principal
	Loans			Balance				Loans			Balance				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	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%
30 Days		2.090032	%		2.051919	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		2.090032	%		2.051919	%
60 Days		0.160772	%		0.322722	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.160772	%		0.322722	%
90 Days		0.000000	%		0.000000	%	90 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	%	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	%	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	%	180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%

		2.250804	%		2.374642	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			2.250804	%		2.374642	%


Collateral Statement

Collateral Description	Mixed Arm

Weighted Average Gross Coupon		3.645148	%
Weighted Average Net Coupon		3.269699	%
Weighted Average Pass-Through Rate		3.262681	%
Weighted Average Maturity (Stepdown Calculation)		339

Beginning Scheduled Collateral Loan Count		2,676
Number of Loans Paid in Full		47
Ending Scheduled Collateral Loan Count		2,629

Beginning Scheduled Collateral Balance		865,695,865.03
Ending Scheduled Collateral Balance		846,417,424.85
Ending Actual Collateral Balance at 30-Nov-2004		846,419,511.36

Monthly P&I Constant		2,661,139.63
Special Servicing Fee		0.00
Prepayment Penalties		0.00
Realization Loss Amount		0.00
Cumulative Realized Loss		0.00

Class A Optimal Amount		21,525,279.90

Scheduled Principal		31,481.98
Unscheduled Principal		19,246,958.20


Miscellaneous Reporting

Rapid Prepayment Condition?		NO


Group	Group One		Group Two		Group Three		Total

Collateral Description	6 Month LIBOR ARM		Mixed ARM		6 Month LIBOR ARM		Mixed ARM
Weighted Average Coupon Rate		3.652102		3.628778		3.643030		3.645148
Weighted Average Net Rate		3.276792		3.253465		3.267110		3.269699
Pass-Through Rate		3.269750		3.245952		3.260610		3.262681
Weighted Average Maturity		340		335		340		339
Record Date		11/30/2004		11/30/2004		11/30/2004		11/30/2004
Principal and Interest Constant		1,501,216.10		553,144.75		606,778.78		2,661,139.63
Beginning Loan Count		1,526		518		632		2,676
Loans Paid in Full		28		9		10		47
Ending Loan Count		1,498		509		622		2,629
Beginning Scheduled Balance		487,679,556.01		181,799,847.54		196,216,461.48		865,695,865.03
Ending Scheduled Balance		475,680,664.08		177,506,232.92		193,230,527.85		846,417,424.85
Scheduled Principal		17,003.24		3,385.27		11,093.47		31,481.98
Unscheduled Principal		11,981,888.69		4,290,229.35		2,974,840.16		19,246,958.20
Scheduled Interest		1,484,212.86		549,759.48		595,685.31		2,629,657.65
Servicing Fee		152,525.75		56,859.93		61,467.97		270,853.65
Master Servicing Fee		2,641.60		984.75		1,062.84		4,689.19
Trustee Fee		0.00		0.00		0.00		0.00
FRY Amount		0.00		0.00		0.00		0.00
Special Hazard Fee		0.00		0.00		0.00		0.00
Other Fee		220.30		153.50		0.00		373.80
Pool Insurance Fee		0.00		0.00		0.00		0.00
Spread 1		0.00		0.00		0.00		0.00
Spread 2		0.00		0.00		0.00		0.00
Spread 3		0.00		0.00		0.00		0.00
Net Interest		1,328,825.21		491,761.30		533,154.50		2,353,741.01
Realized Loss Amount		0.00		0.00		0.00		0.00
Cumulative Realized Loss		0.00		0.00		0.00		0.00
Percentage of Cumulative Losses		0.00		0.00		0.00		0.00
Prepayment Penalties		0.00		0.00		0.00		0.00
Special Servicing Fee		0.00		0.00		0.00		0.00


Miscellaneous Reporting

Group One
Pro-Rata Senior Percent	95.449029	%
Senior Percent	100.000000	%
Senior Prepay Percent	100.000000	%
Subordinate Percent	0.000000	%
Subordinate Prepay Percent	0.000000	%
Interest Transfer Amount	0.00
Principal Transfer Amount	0.00

Group Two
Pro-Rata Senior Percent	95.464621	%
Senior Percent	100.000000	%
Senior Prepay Percent	100.000000	%
Subordinate Percent	0.000000	%
Subordinate Prepay Percent	0.000000	%
Interest Transfer Amount	0.00
Principal Transfer Amount	0.00

Group Three
Pro-Rata Senior Percent	95.475346	%
Senior Percent	100.000000	%
Senior Prepay Percent	100.000000	%
Subordinate Percent	0.000000	%
Subordinate Prepay Percent	0.000000	%
Interest Transfer Amount	0.00
Principal Transfer Amount	0.00

Sequoia Mortgage Trust 2004-6 8-K