8-K

_________________________________________________

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES AND EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported)

October 16, 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.)

591 Redwood Highway Suite 3160 Mill Valley, California	94941
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s telephone number, including area code:  (415) 381-1765

                                       No Change                                      

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

Item 5.  Other Events.

In connection with the offering of the Sequoia Mortgage Trust 2003-6 Mortgage Pass-Through Certificates (the “Certificates”), Morgan Stanley & Co. Incorporated, as representative (the “Representative”) of the underwriters of the Certificates, has prepared certain materials (the “Computational Materials”) for distribution to its potential investors.  Although Sequoia Residential Funding, Inc. provided the Representative with certain information regarding the characteristics of the mortgage loans in the related portfolio, it did not participate in the preparation of the Computational Materials.

For purposes of this Form 8-K, “Computational Materials” shall mean computer generated tables and/or charts displaying, with respect to the Certificates, any of the following: yield; average life; duration; expected maturity; interest rate sensitivity; loss sensitivity; cash flow characteristics; background information regarding the loans; the proposed structure; decrement tables; or similar information (tabular or otherwise) of a statistical, mathematical, tabular or computational nature.  The Computational Materials are attached hereto as Exhibit 99.1.

Item 7.  Financial Statements; Pro Forma Financial Information and Exhibits.

(a)

Not applicable.

(b)

Not applicable.

(c)

Exhibits:

99.1

Computational Materials.

SIGNATURES

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 hereunto duly authorized.

       SEQUOIA RESIDENTIAL FUNDING, INC.

By: /s/ John H. Isbrandtsen                                    
Name: John H. Isbrandtsen
 Title: Vice President

Dated:  October 16, 2003

EXHIBIT INDEX

Exhibit No.

Description

Page No.

99.1

Computational Materials

    5

Exhibit 99.1     Computational Material (P)

EX-99

MORGAN STANLEY Securitized Products Group
October 15, 2003

Computational Materials

$ [ 650,000,000 ]

(Approximate)

Sequoia Mortgage Trust 2003-6

Mortgage Pass-Through Certificates

Adjustable Rate Residential Mortgage Loans

RWT Holdings, Inc.

Seller

Sequoia Residential Funding, Inc.

Depositor

Wells Fargo Bank Minnesota, N.A.

Master Servicer

This information is being delivered to a specific number of prospective sophisticated investors in order to assist them in determining whether they have an interest in the type of security described herein.  It has been prepared solely for information purposes and is not an offer to buy or sell or a solicitation of an offer to buy or sell any security or instrument or to participate in any trading strategy.  This material is based on information that Morgan Stanley & Co. Incorporated (“Morgan Stanley”) considers reliable.  Morgan Stanley makes no representation or warranty with respect to the accuracy or completeness of the information, or with respect to the terms of any future offer of securities conforming to the terms hereof.  Any such offer of securities wo uld be made pursuant to a definitive Prospectus or Private Placement Memorandum, as the case may be, prepared by the issuer which could contain material information not contained herein and to which the prospective purchasers are referred.  In the event of any such offering, this information shall be deemed superseded, amended and supplemented in its entirety by such Prospectus or Private Placement Memorandum.  Such Prospectus or Private Placement Memorandum will contain all material information in respect of any securities offered thereby and any decision to invest in such securities should be made solely in reliance upon such Prospectus or Private Placement Memorandum.  The information contained here in may be based on certain assumptions regarding market conditions and other matters and is therefore subject to change.  We make no representations regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied on for such purposes.  No representation is made that any returns indicated will be achieved.  Changes to the assumptions may have a material impact on any returns detailed.  Morgan Stanley disclaims any and all liability relating to this information, including without limitation any express or implied representations or warranties for, statements contained in, and omissions from the information contained here in.  Additional information is available upon request.  Morgan Stanley and others associated with it may have positions in, and may effect transactions in, securities and instruments of issuers mentioned herein and may also perform or seek to perform investment banking services for the issuers of such securities and instruments.  Past performance is not necessarily indicative of future results.  Price and availability are subject to change without notice.  Information contained in this material is current as of the date appearing on this material only.  Information in this material regarding any assets backing any securities discussed herein supercedes all prior information regarding such assets.  Morgan Stanley is acting as the lead underwriter and not acting as agent for the issuer or its affiliates in connection with the proposed transaction.  To our readers worldwide: In addition, please note that this publication has been issued by Morgan Stanley, approved by Morgan Stanley International Limited, a member of The Securities and Futures Authority, and by Morgan Stanley Japan Ltd.  We recommend that such investors obtain the advice of their Morgan Stanley, Morgan Stanley International or Morgan Stanley Japan Ltd.  representative about the investments concerned.  NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED BY THE U.K. SECURITIES AND FUTURES AUTHORITY.

Sequoia Mortgage Trust 2003-6

Mortgage Pass-Through Certificates

$ [650,000,000](Approximate, Subject to Final Collateral)

Publicly Offered Certificates

Adjustable Rate Residential Mortgage Loans

Class	Principal Balance (1)	WAL (Yrs) (Call/Mat) (2)	Pymt Window (Mths) (Call/Mat) (2)	Certificate Interest Rates	Tranche Type	Expected Ratings S&P/Moody’s/Fitch
A-1	$[488,239,000]	3.88 / 4.21	1-120 / 1-360	Floater (3)	Senior	AAA/Aaa/AAA
A-2	$[150,474,000]	3.87/ 4.21	1-120 / 1-359	Floater (3)	Senior	AAA/Aaa/AAA
X-1	$[638,713,000] (5)(6)	N/A	1-42 / 1-42	Fixed (7)	Senior/ NAS IO	AAA/Aaa/AAA
X-2	$[638,713,000](5)	N/A	N/A	N/A	Senior/ IO	AAA/Aaa/AAA
X-B	$[11,287,000](5)	N/A	N/A	N/A	Senior/ IO	AAA/Aaa/AAA
A-R	$100	N/A	N/A	N/A	Senior	AAA/Aaa/AAA
B-1	$[11,287,000]	6.62 / 7.32	39-120 / 39-360	Floater (4)	Subordinate	AA/Aa2/AA
B-2	$[5,643,000]			N/A	Subordinate	A/A2/A
B-3	$[3,320,000]	Information Not Provided Herein		N/A	Subordinate	BBB/Baa2/BBB
B-4	$[1,660,000]			N/A	Subordinate	BB/Ba2/BB
B-5	$[996,000]			N/A	Subordinate	B/B2/B
B-6	$[2,323,900]			N/A	Subordinate	NR/NR/NR
Total	$[663,943,000]

(1)

Distributions on the Class A-1 Certificates will be primarily derived from one-month and six-month LIBOR adjustable rate mortgage loans (Group 1 Mortgage Loans, as described herein).  Distributions on the Class A-2 Certificates will be primarily derived from six-month LIBOR adjustable rate mortgage loans (Group 2 Mortgage Loans, as described herein).  Distributions on the Subordinate Certificates (as described herein) will be primarily derived from all Mortgage Loans (as described herein).    Class sizes are subject to final collateral and rating agency approval and are subject to a +/-10% variance.

(2)

The WAL and Payment Windows to Call for the Class A-1, Class A-2, and Class B-1 Certificates are shown to the Clean-Up Call Date (as described herein).

(3)

The Class A-1 and Class A-2 Certificates will  have a coupon equal to the least of (i) One-Month LIBOR and Six-Month LIBOR, respectively, plus a related margin (which  margin doubles after the Clean-Up Call Date), (ii) the related Net WAC Cap and (iii) 11.50%.  In the case of the Class A-2 Certificates, Six-Month LIBOR will reset every 6 months beginning with the first Distribution Date in November 2003.

(4)

The Class B-1 will have a coupon equal to the least of (i) One-Month LIBOR plus a margin (which margin is multiplied by 1.5 after the Clean-Up Call Date), (ii) the related Net WAC Cap and (iii) 11.50%.

(5)

Balances shown with respect to the Class X-1, Class X-2, and Class X-B Certificates are notional balances.  Such classes are interest-only certificates and will not be entitled to distributions of principal.

(6)

The Class X-1 Certificates will consist of two components.  On any Distribution Date, the notional amount of the Class X-1 Certificates will be equal to the sum of the notional amount of such two components.  The notional amount of each component for any Distribution Date is the lesser of (x) the notional amount of such component set out for such date on the related notional amount schedule herein and (y) the class principal amount of the Class A Certificates related to such component immediately prior to such distribution date.  Beginning on the Distribution Date in May 2007, the notional amount of the Class X-1 Certificates will be zero.

(7)

The interest rate on each of the two components of the Class X-1 Certificates will be 0.80%, subject to a cap equal to the weighted average of the interest rates of the mortgage loans in the pool related to such component and subject to other limitations described herein.  Distributions on the Class X-1 Certificates in respect to such components will be subject to certain limitations in connection with Net WAC Shortfalls of the Class A Certificates, and as otherwise described herein.  No principal will be distributed on the Class X-1 Certificates.

Transaction Summary

Depositor:

Sequoia Residential Funding, Inc.

Co-Lead Managers:

Morgan Stanley and Merrill Lynch, Pierce, Fenner & Smith Incorporated.

Co-Managers:

Banc of America Securities LLC and Greenwich Capital Markets, Inc.

Master Servicer/

Securities Administrator:

Wells Fargo Bank Minnesota, National Association.

Trustee:

HSBC Bank USA.

Custodians:

Wells Fargo Bank Minnesota, National Association  and Deutsche Bank National Trust Company.

Rating Agencies:

S&P, Moody’s and Fitch will rate the Offered Certificates.  It is expected that the Certificates will be assigned the credit ratings on page 2 of this Preliminary Term Sheet.

Cut-off Date:

October 1, 2003.

Statistical Cut-off Date:

October 1, 2003.  The statistical information presented in this Preliminary Term Sheet relates to the pool of mortgage loans as of the Statistical Cut-off Date.  We refer to that pool as the preliminary pool.  Some of the mortgage loans included in the preliminary pool may not be included in the final pool as a result of prepayments or the failure of these mortgage loans to meet the eligibility requirements established for the trust.

Pricing Date:

On or about October [15/16] 2003.

Closing Date:

On or about October 29, 2003.

Distribution Date:

The 20th day of each month (or if not a business day, the next succeeding business day), commencing in November 2003.

Certificates:

The “Senior Certificates” will consist of the Class A-1, Class A-2 (together, the “Class A Certificates”), Class X-1, Class X-2, Class X-B (together, the “Class X Certificates”) and Class A-R Certificates.  The “Subordinate Certificates” will consist of the Class B-1, Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6 Certificates.  The Senior Certificates and the Subordinate Certificates are collectively referred to herein as the “Certificates”.  The “LIBOR Certificates” consist of the Class A and Class B-1 Certificates.  The Class A, Class X-1, and Class B-1 Certificates (collectively, the “Offered Certifica tes”) are being offered publicly.

Accrued Interest:

The Class A and Class B-1 Certificates will settle flat.

Accrual Period:

The interest accrual period (the “Accrual Period”) with respect to the Class A and Class B-1 Certificates for a given Distribution Date will be the period beginning on the 20th day of the month preceding such Distribution Date (or, in the case of the first Distribution Date, the Closing Date) and ending on the 19th day of the month in which such Distribution Date occurs(on a 30/360 basis), and with respect to the Class X-1 Certificates for a given Distribution Date will be the calendar month preceding the month in which such Distribution Date occurs(on a 30/360 basis).     

Registration:

The Offered Certificates will be made available in book-entry form through DTC, and upon request only, through Clearstream, Luxembourg and Euroclear system.

Federal Tax Treatment:

It is anticipated that the Offered Certificates will represent ownership of REMIC regular interests for tax purposes.

ERISA Eligibility:

The Offered Certificates are expected to be ERISA eligible.  Prospective investors should review with their legal advisors whether the purchase and holding of any of the Offered Certificates could give rise to a transaction prohibited or not otherwise permissible under ERISA or other similar laws.

SMMEA Treatment:

The Senior Certificates are expected to constitute “mortgage related securities” for purposes of SMMEA.

Optional Redemption:

The terms of the transaction allow for the certificates to be redeemed and/or retired once the aggregate principal balance of the Mortgage Loans is equal to 20% or less than the aggregate principal balance of the Mortgage Loans as of the Cut-off Date (the “Optional Call Date”).

Clean-Up Call:

The terms of the transaction allow for a termination of the trust and retirement of the Certificates once the aggregate principal balance of the Mortgage Loans is equal to 10% or less of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date (the “Clean-Up Call Date”).

Pricing Prepayment

Speed:

The Offered Certificates will be priced to a prepayment speed of 20% CPR.

Mortgage Loans:

The trust will consist of 2 groups, with an aggregate principal balance as of the Statistical Cut-off Date of approximately $709,401,694, of adjustable rate, prime quality mortgage loans secured by first liens on one- to four-family residential properties (the “Mortgage Loans”).  As of the Statistical Cut-off Date, approximately 89.3% and 10.7% of the Mortgage Loans are six-month LIBOR and one-month LIBOR indexed mortgage loans, respectively.  Substantially all of the Mortgage Loans have original terms to maturity of approximately 25 or 30 years.  As of the Statistical Cut-off Date, approximately 51.3% and 48.7% of the Mortgage Loans are scheduled to pay interest only for the first 5 years and 10 years, respectively.  In each case, after such 5-year o r 10-year interest-only term, the mortgage loans are scheduled to amortize on a 25-year or 15-year fully amortizing basis, respectively.  As of the Statistical Cut-off Date, approximately 51.3%, 23.7%, 16.9%, 6.3%, and 1.8% of the Mortgage Loans were originated by GreenPoint Mortgage Funding, Inc. (“GreenPoint”), Morgan Stanley Dean Witter Credit Corporation (“MSDWCC”), Merrill Lynch Credit Corporation (“MLCC”), Bank of America, N.A. (“Bank of America”), and Cendant Mortgage Corporation (“Cendant”), respectively, substantially in accordance with the underwriting guidelines to be specified in the prospectus supplement.

Group 1

Mortgage Loans:

The Group 1 Mortgage Loans have an aggregate principal balance as of the Statistical Cut-off Date of approximately $542,273,940, which equals approximately 76.4% of the Mortgage Loans.  As of the Statistical Cut-off Date, approximately 49.0%, 25.8%, 17.4%, 5.9%, and 1.9% of the Mortgage Loans were originated by GreenPoint, MSDWCC, MLCC, Bank of America, and Cendant, respectively.

As of the Statistical Cut-off Date, approximately 86.1% and 13.9% of the Group 1 Mortgage Loans are six-month LIBOR and one-month LIBOR indexed Mortgage Loans, respectively and  approximately 49.0% and 51.0% of the Group 1 Mortgage Loans are scheduled to pay interest only for the first 5 years and 10 years, respectively.  

Group 2

Mortgage Loans:

The Group 2 Mortgage Loans have an aggregate principal balance as of the Statistical Cut-off Date of approximately $167,127,754, which equals approximately 23.6% of the Mortgage Loans.  As of the Statistical Cut-off Date, approximately 58.6%, 17.1%, 15.0%, 7.6%, and 1.7% of the Mortgage Loans were originated by GreenPoint, MSDWCC, MLCC, Bank of America, and Cendant, respectively.

All of the Group 2 Mortgage Loans are six-month LIBOR indexed Mortgage Loans. As of the Statistical Cut-off Date, approximately 58.6% and 41.4% of the Group 2 Mortgage Loans are scheduled to pay interest only for the first 5 years and 10 years, respectively.

Group Subordinate

Amount:

For any Distribution Date and either Group, the excess of the aggregate of the principal balances of the Mortgage Loans in such Group at the beginning of the related collection period over the principal balance of the related Class A Certificates immediately before such Distribution Date.

Net WAC Cap:

In the case of the Class A Certificates, the weighted average of the net mortgage rates for the Mortgage Loans in the related Group; in the case of the Class B-1 Certificates, the weighted average of the net mortgage rates for the Mortgage Loans in both Groups, weighted on the basis of the relative Group Subordinate Amount for each Group.

The Class A Certificates will have a Certificate Interest Rate equal to the least of (i) the applicable LIBOR plus the related margin, (ii) the related Net WAC Cap and (iii) 11.50%.

The Class B-1 Certificates will have a Certificate Interest Rate equal to the least of (i) one-month LIBOR plus the related margin, (ii) the related Net WAC Cap and (iii) 11.50%.

If on any Distribution Date, the Certificate Interest Rate of the Class A Certificates is subject to the related Net WAC Cap, such Certificates will be entitled to payment of an amount equal to the sum of (i) the excess of (a) interest accrued at the respective Certificate Interest Rate (without giving effect to the related Net WAC Cap) over (b) the amount of interest received on such Certificates based on the related Net WAC Cap, plus (ii) the unpaid portion of any such excess from previous Distribution Dates (and any interest thereon at the then applicable Certificate Interest Rate without giving effect to the related Net WAC Cap) (a “Net WAC Shortfall”) from amounts on deposit in the Reserve Fund.

If on any Distribution Date, the Certificate Interest Rate of the Class B-1 Certificates is subject to the related Net WAC Cap, such Certificates will be entitled to payment of an amount equal to the sum of (i) the excess of the (a) interest accrued at the respective Certificate Interest Rate (without giving effect to the Net WAC Cap) over (b) the amount of interest received on such Certificates based on the Net WAC Cap, plus (ii) the unpaid portion of any such excess from previous Distribution Dates (and any interest thereon at the then applicable Certificate Interest Rate without giving effect to the related Net WAC Cap) (a “Net WAC Shortfall”) from amounts on deposit in the Reserve Fund.

Reserve Fund:

As of the Closing Date, the “Reserve Fund” will be established on behalf of the LIBOR Certificates.  The Reserve Fund will be funded by an initial deposit of funds on the Closing Date, and thereafter, by amounts otherwise distributable to the Class X Certificates to the extent of any Net WAC Shortfall amount for a related Distribution Date.  The Reserve Fund will not be an asset of the REMIC.  On any Distribution Date, the LIBOR  Certificates will be entitled to receive payments from the Reserve Fund in an amount equal to the related Net WAC Shortfall amount for such Distribution Date, if any.  Any amounts remaining in the Reserve Fund after such distribution will be distributed to the Class X Certificates.

Credit Enhancement:

Senior/subordinate, shifting interest structure.

Credit enhancement for the Senior Certificates will consist of the subordination of the Subordinate Certificates (total subordination initially 3.80%).

Credit enhancement for the Class B-1 Certificates will consist of the subordination of the Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6 Certificates (total subordination initially 2.10%).

Shifting Interest:

Until the first Distribution Date occurring after October 2013, the Subordinate Certificates will be locked out from receipt of all principal (unless the Senior Certificates are paid down to zero or the credit enhancement provided by the Subordinate Certificates has doubled prior to such date as described below).  After such time and subject to standard collateral performance triggers (to be described in the prospectus supplement), the Subordinate Certificates will receive their pro-rata share of scheduled principal and increasing portions of principal prepayments.

The prepayment percentages on the Subordinate Certificates are as follows:

November 2003 – October 2013

  0% Pro Rata Share

November 2013 – October 2014

30% Pro Rata Share

November 2014 – October 2015

40% Pro Rata Share

November 2015 – October 2016

60% Pro Rata Share

November 2016 – October 2017

80% Pro Rata Share

November 2017 and after   

100% Pro Rata Share

Notwithstanding the foregoing, if the credit enhancement provided by the Subordinate Certificates doubles, all principal (scheduled principal and prepayments) will be paid pro-rata between the Senior and Subordinate Certificates (subject to performance triggers).  However, if the credit enhancement provided by the Subordinate Certificates has doubled prior to the Distribution Date in November 2006 (subject to performance triggers), then the Subordinate Certificates will be entitled to only 50% of their pro-rata share of principal (scheduled principal and prepayments).

Any principal not allocated to the Subordinate Certificates will be allocated to the Senior Certificates.  In the event the applicable current senior percentage (aggregate principal balance of the Senior Certificates, divided by the aggregate principal balance of the Mortgage Loans) exceeds the initial senior percentage (aggregate principal balance of the Senior Certificates as of the Closing Date, divided by the aggregate principal balance of the Mortgage Loans as of the Cut-off Date), the Senior Certificates will receive all principal prepayments from the Mortgage Loans, regardless of any prepayment percentages as described above.

Allocation of

Realized Losses:

Any realized losses, on the Mortgage Loans will be allocated as follows: first, to the Subordinate Certificates in reverse order of their alpha numerical class designations, in each case until the respective class principal amounts has been reduced to zero; thereafter, to the Class A Certificates in reduction of their respective class principal amounts.

Certificates Priority of

Distributions:

With respect to any Distribution Date, available funds from the Mortgage Loans will be distributed in the following order of priority:

1)

Senior Certificates, accrued and unpaid interest at the related Certificate Interest Rate, from the related Mortgage Loans; provided that, to the extent of any Net WAC Shortfall amount for such Distribution Date, the proportionate amount of interest otherwise distributable to the related Class X Certificates shall be deposited in the Reserve Fund.

2)

Class A-R Certificates, principal allocable to such class.

3)

Concurrently to the Class A Certificates:

Class A-1 and Class A-2 Certificates, pro-rata, principal, until their respective class principal amounts are reduced to zero, from the related Mortgage Loans.

4)

Class B-1 Certificates, accrued and unpaid interest at the related Certificate Interest Rate.

5)

Class B-1 Certificates, principal allocable to such class.

6)

Class A Certificates, the related Net WAC Shortfall amount, from the Reserve Fund.

7)

Class B-1 Certificates, the related Net WAC Shortfall Amount, from the Reserve Fund.

8)

Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6 Certificates, in sequential order, accrued and unpaid interest at the related Certificate Interest Rate and the respective shares of principal allocable to such classes.

9)

Class A-R Certificate, any remaining amount.

Sensitivity Tables

Class A-1 To Call
CPR	12% CPR	15% CPR	20% CPR	25% CPR	30% CPR	40% CPR
WAL (yr)	6.30	5.16	3.88	3.03	2.45	1.72
MDUR (yr)	5.84	4.83	3.68	2.91	2.36	1.67
First Prin Pay	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003
Last Prin Pay	12/20/2018	8/20/2016	10/20/2013	9/20/2011	3/20/2010	5/20/2008
Class A-1 To Maturity
CPR	12% CPR	15% CPR	20% CPR	25% CPR	30% CPR	40% CPR
WAL (yr)	6.68	5.54	4.21	3.33	2.70	1.89
MDUR (yr)	6.14	5.14	3.96	3.16	2.58	1.83
First Prin Pay	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003
Last Prin Pay	10/20/2033	10/20/2033	10/20/2033	10/20/2033	10/20/2033	9/20/2033
Class A-2 To Call
CPR	12% CPR	15% CPR	20% CPR	25% CPR	30% CPR	40% CPR
WAL (yr)	6.28	5.15	3.87	3.03	2.45	1.72
MDUR (yr)	5.80	4.81	3.67	2.90	2.36	1.67
First Prin Pay	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003
Last Prin Pay	12/20/2018	8/20/2016	10/20/2013	9/20/2011	3/20/2010	5/20/2008
Class A-2 To Maturity
CPR	12% CPR	15% CPR	20% CPR	25% CPR	30% CPR	40% CPR
WAL (yr)	6.67	5.53	4.21	3.32	2.70	1.89
MDUR (yr)	6.10	5.11	3.94	3.15	2.58	1.82
First Prin Pay	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003	11/20/2003
Last Prin Pay	9/20/2033	9/20/2033	9/20/2033	9/20/2033	9/20/2033	9/20/2033

Sensitivity Tables (cont’d)

Class B-1 To Call
CPR	12% CPR	15% CPR	20% CPR	25% CPR	30% CPR	40% CPR
WAL (yr)	10.53	8.73	6.62	5.39	4.57	3.45
MDUR (yr)	9.48	7.98	6.17	5.08	4.35	3.32
First Prin Pay	4/20/2009	3/20/2008	1/20/2007	4/20/2006	11/20/2005	4/20/2005
Last Prin Pay	12/20/2018	8/20/2016	10/20/2013	9/20/2011	3/20/2010	5/20/2008
Class B-1 To Maturity
CPR	12% CPR	15% CPR	20% CPR	25% CPR	30% CPR	40% CPR
WAL (yr)	11.33	9.53	7.32	6.05	5.22	4.03
MDUR (yr)	10.07	8.59	6.73	5.63	4.90	3.84
First Prin Pay	4/20/2009	3/20/2008	1/20/2007	4/20/2006	11/20/2005	4/20/2005
Last Prin Pay	10/20/2033	10/20/2033	10/20/2033	10/20/2033	10/20/2033	9/20/2033
Class X-1 To Call
CPR	12% CPR	20% CPR	30% CPR	35% CPR	36% CPR	40% CPR
Yield	4.50	4.50	4.50	4.50	2.93	(3.60)
Class X-1 To Maturity
CPR	12% CPR	20% CPR	30% CPR	35% CPR	36% CPR	40% CPR
Yield	4.50	4.50	4.50	4.50	2.93	(3.60)

Class A-1 and Class A-2, and Class B-1 Certificates

Effective Net WAC Cap Schedule*

Assumptions:

20% CPR

To Clean-Up Call

Class A Hard Cap: [11.50]%

Class B-1 Hard Cap: [11.50]%

Distribution Period	Class A-1 30/360 Net WAC Cap (%)	Class A-2 30/360 Net WAC Cap (%)	Class B-1 30/360 Net WAC Cap (%)
1	2.63	2.66	2.64
2	3.91	2.66	3.61
3	3.91	2.66	3.61
4	3.91	2.66	3.61
5	3.91	2.82	3.65
6 and After	11.50	11.50	11.50

*

The Net WAC Cap is calculated assuming current 1-Month LIBOR or 6-Month LIBOR of 20.00% and is run at the pricing speed of 20% CPR to the clean-up call

Notional Amount Schedules for the Class X-1

Distribution Date	Group 1 Nas IO Schedule	Group 2 Nas IO Schedule
November 20, 2003	$488,239,000.00	$150,474,000.00
December 20, 2003	470,342,827.69	144,958,404.40
January 20, 2004	453,077,611.31	139,637,298.98
February 20, 2004	436,421,198.64	134,503,825.66
March 20, 2004	420,352,122.13	129,551,368.18
April 20, 2004	404,849,671.22	124,773,543.58
May 20, 2004	389,893,865.63	120,164,193.99
June 20, 2004	375,465,429.62	115,717,378.65
July 20, 2004	361,545,767.16	111,427,366.31
August 20, 2004	348,116,937.96	107,288,627.81
September 20, 2004	335,161,634.30	103,295,828.94
October 20, 2004	322,663,158.80	99,443,823.60
November 20, 2004	310,605,402.85	95,727,647.15
December 20, 2004	298,972,825.85	92,142,510.01
January 20, 2005	287,750,435.20	88,683,791.49
February 20, 2005	276,923,766.96	85,347,033.83
March 20, 2005	266,478,867.23	82,127,936.47
April 20, 2005	256,402,274.14	79,022,350.48
May 20, 2005	246,681,000.51	76,026,273.24
June 20, 2005	237,302,517.10	73,135,843.27
July 20, 2005	228,254,736.50	70,347,335.25
August 20, 2005	219,866,023.25	67,761,956.15
September 20, 2005	211,779,106.63	65,269,590.07
October 20, 2005	203,983,239.05	62,866,924.62
November 20, 2005	196,468,053.72	60,550,764.80
December 20, 2005	189,223,551.28	58,318,028.80
January 20, 2006	182,240,086.74	56,165,744.08
February 20, 2006	175,508,356.96	54,091,043.42
March 20, 2006	169,019,388.63	52,091,161.26
April 20, 2006	162,764,526.51	50,163,430.09
May 20, 2006	156,735,422.26	48,305,276.95
June 20, 2006	150,924,023.56	46,514,220.16
July 20, 2006	145,322,563.66	44,787,865.99
August 20, 2006	139,923,551.24	43,123,905.66
September 20, 2006	134,719,760.71	41,520,112.25
October 20, 2006	129,704,222.80	39,974,337.84
November 20, 2006	124,870,215.51	38,484,510.73
December 20, 2006	120,467,058.93	37,127,475.13
January 20, 2007	116,219,165.86	35,818,291.15
February 20, 2007	112,121,061.41	34,555,271.43
March 20, 2007	108,167,463.77	33,336,788.14
April 20, 2007	104,353,277.35	32,161,270.84
May 20, 2007 and thereafter	0.00	0.00

Sequoia Mortgage Trust 2003-6

Total Collateral – Mortgage Loans

As of the Statistical Cut-Off Date

TOTAL CURRENT BALANCE:	$709,401,694
NUMBER OF LOANS:	2,020
			Minimum		Maximum
AVG CURRENT BALANCE:	$351,189		$21,166		$3,000,000
AVG ORIGINAL BALANCE:	$352,668		$23,600		$3,000,000
WAVG LOAN RATE:	2.993	%	2.125	%	4.000	%
WAVG SERVICING FEE:	0.354	%	0.250	%	0.625	%
WAVG NET LOAN RATE:	2.639	%	1.875	%	3.625	%
WAVG GROSS MARGIN:	1.822	%	1.000	%	2.500	%
WAVG MAXIMUM LOAN RATE:	12.003	%	11.875	%	15.375	%
WAVG PERIODIC RATE CAP:	N/A		N/A		N/A
WAVG FIRST RATE CAP:	N/A		N/A		N/A
WAVG ORIGINAL LTV:	68.00	%	7.29	%	100.00	%
WAVG EFFECTIVE LTV(1):	66.85	%	7.29	%	95.00	%
WAVG CREDIT SCORE:	731		504		821
WAVG ORIGINAL TERM:	331	months	300	months	360	months
WAVG REMAINING TERM:	329	months	287	months	360	months
WAVG SEASONING:	1	months	0	months	13	months
WAVG NEXT RATE RESET:	4	months	1	months	6	months
WAVG RATE ADJ FREQ:	5	months	1	months	6	months
WAVG FIRST RATE ADJ FREQ:	5	months	1	months	6	months
WAVG IO ORIGINAL TERM:	89	months	60	months	120	months
WAVG IO REMAINING TERM:	88	months	53	months	120	months
TOP STATE CONCENTRATIONS (%):	CA (28.09%), FL (10.41%), and AZ (5.22%)
MAXIMUM ZIP CODE CONCENTRATION (%):	85253 (0.75%), Paradise Valley, AZ
FIRST PAY DATE:			Oct 01, 2002		Nov 01, 2003
RATE CHANGE DATE:			Nov 01, 2003		Apr 01, 2004
MATURITY DATE:			Sep 01, 2027		Oct 01, 2033

(1)

Effective LTV is defined as the following: loan balance less amount of the pledge account divided by the lesser of the appraised value or sale price of the property

ORIGINATOR:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Greenpoint	1,095	$363,770,010.54	51.28	%
Morgan Stanley	489	168,428,171.11	23.74
Merrill Lynch Credit Corp	322	119,621,037.66	16.86
BofA	76	44,614,260.79	6.29
Cendant Mortgage Corp	38	12,968,214.22	1.83
Total	2,020	$709,401,694.32	100.00	%
INDEX:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Libor - 6 Month	1,835	$633,811,843.07	89.34	%
Libor - 1 Month	185	75,589,851.25	10.66
Total	2,020	$709,401,694.32	100.00	%
DELINQUENCY:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Current	2,020	$709,401,694.32	100.00	%
Total	2,020	$709,401,694.32	100.00	%
CURRENT BALANCE ($):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
0.01 - 25,000.00	1	$21,165.60	0.00	%
25,000.01 - 50,000.00	9	410,727.37	0.06
50,000.01 - 75,000.00	44	2,883,988.63	0.41
75,000.01 - 100,000.00	92	8,279,310.27	1.17
100,000.01 - 200,000.00	580	87,888,136.66	12.39
200,000.01 - 300,000.00	393	97,905,710.04	13.8
300,000.01 - 400,000.00	299	104,621,242.63	14.75
400,000.01 - 500,000.00	204	92,808,929.79	13.08
500,000.01 - 600,000.00	123	68,048,698.69	9.59
600,000.01 - 700,000.00	93	60,674,399.51	8.55
700,000.01 - 800,000.00	56	42,511,005.95	5.99
800,000.01 - 900,000.00	25	21,391,174.97	3.02
900,000.01 - 1,000,000.00	51	49,919,229.70	7.04
1,000,000.01 - 1,500,000.00	37	46,040,943.51	6.49
1,500,000.01 - 2,000,000.00	10	18,156,408.00	2.56
2,000,000.01 - 2,500,000.00	1	2,190,623.00	0.31
2,500,000.01 - 3,000,000.00	2	5,650,000.00	0.8
Total	2,020	$709,401,694.32	100.00	%
LOAN RATE (%):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
2.001 - 2.250	2	$1,785,000.00	0.25	%
2.251 - 2.500	23	7,813,796.39	1.10
2.501 - 2.750	445	159,033,475.59	22.42
2.751 - 3.000	716	233,674,962.99	32.94
3.001 - 3.250	764	275,691,214.60	38.86
3.251 - 3.500	67	27,109,244.75	3.82
3.501 - 3.750	2	3,114,000.00	0.44
3.751 - 4.000	1	1,180,000.00	0.17
Total	2,020	$709,401,694.32	100.00	%
GROSS MARGIN (%):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
1.000	6	$3,647,900.00	0.51	%
1.125	2	419,220.00	0.06
1.250	14	4,323,743.19	0.61
1.375	10	3,867,183.17	0.55
1.500	144	53,662,200.12	7.56
1.625	546	184,621,961.71	26.03
1.750	199	70,193,905.46	9.89
1.875	339	106,228,525.55	14.97
2.00	640	234,605,380.82	33.07
2.125	56	19,264,011.57	2.72
2.250	62	25,453,662.73	3.59
2.375	1	2,650,000.00	0.37
2.500	1	464,000.00	0.07
Total	2,020	$709,401,694.32	100.00	%
ORIGINAL TERM (Months):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
300	925	$345,631,683.78	48.72	%
360	1,095	363,770,010.54	51.28
Total	2,020	$709,401,694.32	100.00	%
REMAINING TERM (Months):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
283 - 288	3	$1,322,803.67	0.19	%
289 - 294	37	12,378,090.79	1.74
295 - 300	885	331,930,789.32	46.79
349 - 354	6	2,431,543.74	0.34
355 - 360	1,089	361,338,466.80	50.94
Total	2,020	$709,401,694.32	100.00	%
IO REMAINING TERM (Months):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
49 - 54	6	$2,431,543.74	0.34	%
55 - 60	1,089	361,338,466.80	50.94
103 - 108	3	1,322,803.67	0.19
109 - 114	37	12,378,090.79	1.74
115 - 120	885	331,930,789.32	46.79
Total	2,020	$709,401,694.32	100.00	%
RATE CHANGE DATE:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
11/1/2003	198	$79,819,874.80	11.25	%
12/1/2003	10	2,908,151.80	0.41
1/1/2004	103	37,857,255.59	5.34
2/1/2004	371	132,732,845.15	18.71
3/1/2004	998	338,128,788.65	47.66
4/1/2004	340	117,954,778.32	16.63
Total	2,020	$709,401,694.32	100.00	%
7/1/2003	198	92,238,479.25	16.77
ORIGINAL LTV (%):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
0.01 - 10.00	2	$361,256.35	0.05	%
10.01 - 20.00	20	6,137,128.96	0.87
20.01 - 30.00	52	13,755,809.74	1.94
30.01 - 40.00	84	24,135,967.97	3.40
40.01 - 50.00	149	56,101,762.75	7.91
50.01 - 60.00	195	90,166,270.08	12.71
60.01 - 70.00	331	136,086,724.88	19.18
70.01 - 80.00	1,057	344,182,200.83	48.52
80.01 - 90.00	46	11,507,793.61	1.62
90.01 - 100.00	84	26,966,779.16	3.80
Total	2,020	$709,401,694.32	100.00	%
EFFECTIVE LTV(1) (%):	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
0.01 - 10.00	2	$361,256.35	0.05	%
10.01 - 20.00	20	6,137,128.96	0.87
20.01 - 30.00	52	13,755,809.74	1.94
30.01 - 40.00	84	24,135,967.97	3.40
40.01 - 50.00	161	60,899,754.59	8.58
50.01 - 60.00	201	91,770,189.08	12.94
60.01 - 65.00	125	58,567,258.06	8.26
65.01 - 70.00	255	96,943,406.48	13.67
70.01 - 75.00	325	111,577,115.15	15.73
75.01 - 80.00	730	231,159,664.68	32.59
80.01 - 85.00	14	3,593,910.58	0.51
85.01 - 90.00	27	5,898,094.45	0.83
90.01 - 95.00	24	4,602,138.24	0.65
Total	2,020	$709,401,694.32	100.00	%
(1)  Effective LTV is defined as the following: loan balance less amount of the pledge account divided by the lesser of the appraised value or sale price of the property
CREDIT SCORE:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
N/A	10	$4,787,197.98	0.67	%
500 - 524	1	748,000.00	0.11
575 - 599	7	4,132,702.00	0.58
600 - 624	14	4,159,122.10	0.59
625 - 649	34	10,816,390.00	1.52
650 - 674	159	59,049,256.53	8.32
675 - 699	292	103,111,291.85	14.53
700 - 724	319	119,214,238.50	16.80
725 - 749	329	122,457,654.49	17.26
750 - 774	450	153,019,994.14	21.57
775 - 799	354	111,955,696.90	15.78
800 - 824	51	15,950,149.83	2.25
Total	2,020	$709,401,694.32	100.00	%
AMORTIZATION:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Interest Only	2,020	$709,401,694.32	100.00	%
Total	2,020	$709,401,694.32	100.00	%
DOCUMENTATION:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Full	1,137	$379,673,832.24	53.52	%
Limited	318	139,701,633.09	19.69
Alternative	275	108,959,095.29	15.36
Lite Doc	204	56,678,961.01	7.99
No Ratio	53	14,324,236.85	2.02
Income, No asset	27	7,915,144.93	1.12
Asset, No Income	6	2,148,790.91	0.30
Total	2,020	$709,401,694.32	100.00	%
OCCUPANCY:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Primary	1,799	$632,876,685.03	89.21	%
Second Home	156	62,746,601.45	8.85
Investment	65	13,778,407.84	1.94
Total	2,020	$709,401,694.32	100.00	%
PROPERTY TYPE:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Single Family Residence	1,261	$463,908,524.07	65.39	%
PUD	546	184,401,677.60	25.99
Condo	195	53,361,423.41	7.52
Co-op	5	3,621,962.11	0.51
2-4 Family	11	3,601,927.13	0.51
Manufactured Housing	1	302,000.00	0.04
Townhouse	1	204,180.00	0.03
Total	2,020	$709,401,694.32	100.00	%
PURPOSE:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Refinance - Rate Term	978	$319,461,496.25	45.03	%
Purchase	510	205,352,984.82	28.95
Refinance - Cashout	532	184,587,213.25	26.02
Total	2,020	$709,401,694.32	100.00	%
STATES:	Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Alabama	12	$2,613,116.00	0.37	%
Alaska	2	367,805.85	0.05
Arizona	143	37,048,530.74	5.22
Arkansas	5	829,189.00	0.12
California	421	199,303,738.71	28.09
Colorado	75	23,878,632.40	3.37
Connecticut	23	9,703,292.78	1.37
Delaware	3	2,526,700.00	0.36
District of Columbia	6	4,615,229.17	0.65
Florida	207	73,837,454.82	10.41
Georgia	123	33,134,392.95	4.67
Hawaii	9	5,176,009.44	0.73
Idaho	4	769,779.99	0.11
Illinois	51	20,151,918.68	2.84
Indiana	12	3,739,278.00	0.53
Kansas	8	2,089,200.00	0.29
Kentucky	7	2,330,900.00	0.33
Louisiana	5	1,703,906.89	0.24
Maine	3	807,083.31	0.11
Maryland	34	13,183,388.08	1.86
Massachusetts	46	19,220,121.60	2.71
Michigan	41	11,257,698.62	1.59
Minnesota	29	8,568,727.43	1.21
Missouri	15	6,576,300.00	0.93
Montana	6	1,236,533.00	0.17
Nebraska	3	1,379,991.30	0.19
Nevada	40	12,467,710.67	1.76
New Hampshire	6	1,389,399.98	0.20
New Jersey	69	27,765,400.47	3.91
New Mexico	2	553,000.00	0.08
New York	55	29,433,667.23	4.15
North Carolina	78	23,712,751.18	3.34
Ohio	95	16,322,680.12	2.30
Oklahoma	7	1,224,189.98	0.17
Oregon	25	7,687,292.91	1.08
Pennsylvania	44	13,336,941.90	1.88
Rhode Island	3	1,977,799.99	0.28
South Carolina	30	9,609,010.95	1.35
South Dakota	1	88,771.76	0.01
Tennessee	24	6,670,588.24	0.94
Texas	82	22,815,634.64	3.22
Utah	15	6,070,307.53	0.86
Vermont	1	110,000.00	0.02
Virginia	53	17,213,934.36	2.43
Virgin Islands	2	780,658.33	0.11
Washington	86	21,355,120.30	3.01
Wisconsin	8	1,767,915.00	0.25
Wyoming	1	1,000,000.00	0.14
Total	2,020	$709,401,694.32	100.00	%

Sequoia Mortgage Trust 2003-6

Group 1 Collateral

As of the Statistical Cut-Off Date

TOTAL CURRENT BALANCE:	$542,273,940
NUMBER OF LOANS:	1,537
				Minimum		Maximum
AVG CURRENT BALANCE:	$352,813			$21,166		$3,000,000
AVG ORIGINAL BALANCE:	$354,364			$23,600		$3,000,000
WAVG LOAN RATE:	2.987		%	2.125	%	4.000	%
WAVG SERVICING FEE:	0.354		%	0.250	%	0.625	%
WAVG NET LOAN RATE:	2.633		%	1.875	%	3.625	%
WAVG GROSS MARGIN:	1.816		%	1.000	%	2.500	%
WAVG MAXIMUM LOAN RATE:	12.003		%	11.875	%	15.375	%
WAVG PERIODIC RATE CAP:	N/A			N/A		N/A
WAVG FIRST RATE CAP:	N/A			N/A		N/A
WAVG ORIGINAL LTV:	67.74		%	8.23	%	100.00	%
WAVG EFFECTIVE LTV(1):	66.59		%	8.23	%	95.00	%
WAVG CREDIT SCORE:	730			504		814
WAVG ORIGINAL TERM:	329		months	300	months	360	Months
WAVG REMAINING TERM:	328		months	287	months	360	Months
WAVG SEASONING:	1		months	0	months	13	Months
WAVG NEXT RATE RESET:	4		months	1	months	6	Months
WAVG RATE ADJ FREQ:	5		months	1	months	6	Months
WAVG FIRST RATE ADJ FREQ:	5		months	1	months	6	Months
WAVG IO ORIGINAL TERM:	91		months	60	months	120	Months
WAVG IO REMAINING TERM:	89		months	53	months	120	Months
TOP STATE CONCENTRATIONS (%):		CA (28.60%), FL (9.59%), and NY (4.75%)
MAXIMUM ZIP CODE CONCENTRATION (%):		90049 (0.84%) Los Angeles, CA
FIRST PAY DATE:				Oct 01, 2002		Nov 01, 2003
RATE CHANGE DATE:				Nov 01, 2003		Apr 01, 2004
MATURITY DATE:				Sep 01, 2027		Oct 01, 2033

(1)

Effective LTV is defined as the following: loan balance less amount of the pledge account divided by the lesser of the appraised value or sale price of the property

  

ORIGINATOR:		Number of Mortgage Loans			Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Greenpoint		804			$265,754,278.85		49.01			%
Morgan Stanley		399			139,911,863.60		25.80
Merrill Lynch Credit Corp		248			94,561,491.94		17.44
BofA		57			31,993,173.79		5.90
Cendant Mortgage Corp		29			10,053,132.07		1.85
Total		1,537			$542,273,940.25		100.00			%
INDEX:		Number of Mortgage Loans			Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Libor - 6 Month		1,352			$466,684,089.00		86.06			%
Libor - 1 Month		185			75,589,851.25		13.94
Total		1,537			$542,273,940.25		100.00			%
DELINQUENCY:		Number of Mortgage Loans			Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Current		1,537			$542,273,940.25		100.00			%
Total		1,537			$542,273,940.25		100.00			%
CURRENT BALANCE ($):		Number of Mortgage Loans			Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	0.01 - 25,000.00	1			$21,165.60		0.00			%
	25,000.01 - 50,000.00	7			340,464.00		0.06
	50,000.01 - 75,000.00	31			2,029,192.37		0.37
	75,000.01 - 100,000.00	78			7,038,000.13		1.30
	100,000.01 - 200,000.00	433			65,429,215.40		12.07
	200,000.01 - 300,000.00	280			69,671,208.78		12.85
	300,000.01 - 400,000.00	241			84,182,590.52		15.52
	400,000.01 - 500,000.00	163			74,049,300.41		13.66
	500,000.01 - 600,000.00	97			53,618,969.92		9.89
	600,000.01 - 700,000.00	65			42,392,201.22		7.82
	700,000.01 - 800,000.00	45			34,123,452.53		6.29
	800,000.01 - 900,000.00	20			17,065,174.98		3.15
	900,000.01 - 1,000,000.00	41			40,205,538.87		7.41
	1,000,000.01 - 1,500,000.00	24			29,685,434.52		5.47
	1,500,000.01 - 2,000,000.00	8			14,581,408.00		2.69
	2,000,000.01 - 2,500,000.00	1			2,190,623.00		0.40
	2,500,000.01 - 3,000,000.00	2			5,650,000.00		1.04
	Total	1,537			$542,273,940.25		100.00			%
LOAN RATE (%):		Number of Mortgage Loans			Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	2.001 - 2.250	1			$1,505,000.00		0.28			%
	2.251 - 2.500	16			4,775,214.08		0.88
	2.501 - 2.750	364			128,921,482.78		23.77
	2.751 - 3.000	540			178,776,274.52		32.97
	3.001 - 3.250	567			206,467,981.45		38.07
	3.251 - 3.500	46			17,533,987.42		3.23
	3.501 - 3.750	2			3,114,000.00		0.57
	3.751 - 4.000	1			1,180,000.00		0.22
	Total	1,537			$542,273,940.25		100.00			%
GROSS MARGIN (%):			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
1.000			5		$3,391,900.00	0.63			%
1.125			1		139,220.00	0.03
1.250			10		2,969,894.08	0.55
1.375			6		1,487,699.98	0.27
1.500			134		49,610,600.12	9.15
1.625			414		140,269,525.70	25.87
1.750			145		51,380,028.11	9.47
1.875			252		79,955,880.59	14.74
2.000			480		178,028,799.05	32.83
2.125			44		15,901,712.87	2.93
2.250			44		16,024,679.76	2.96
2.375			1		2,650,000.00	0.49
2.500			1		464,000.00	0.09
Total			1,537		$542,273,940.25	100.00			%
ORIGINAL TERM (Months):			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
300			733		$276,519,661.40	50.99			%
360			804		265,754,278.85	49.01
Total			1,537		$542,273,940.25	100.00			%
REMAINING TERM (Months):			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
283 - 288			3		$1,322,803.67	0.24			%
289 - 294			27		9,092,421.45	1.68
295 - 300			703		266,104,436.28	49.07
349 - 354			5		2,296,562.77	0.42
355 - 360			799		263,457,716.08	48.58
Total			1,537		$542,273,940.25	100.00			%
IO REMAINING TERM (Months):			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
49 - 54			5		$2,296,562.77	0.42			%
55 - 60			799		263,457,716.08	48.58
103 - 108			3		1,322,803.67	0.24
109 - 114			27		9,092,421.45	1.68
115 - 120			703		266,104,436.28	49.07
Total			1,537		$542,273,940.25	100.00			%
RATE CHANGE DATE:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
11/1/2003			193		$78,206,128.85	14.42			%
12/1/2003			6		1,748,025.95	0.32
1/1/2004			71		25,699,267.14	4.74
2/1/2004			265		91,669,413.61	16.90
3/1/2004			753		260,573,526.69	48.05
4/1/2004			249		84,377,578.01	15.56
Total			1,537		$542,273,940.25	100.00			%
ORIGINAL LTV (%):			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
0.01 - 10.00			1		$106,256.35	0.02			%
10.01 - 20.00			14		4,415,333.80	0.81
20.01 - 30.00			41		10,824,929.96	2.00
30.01 - 40.00			69		19,258,037.29	3.55
40.01 - 50.00			114		42,769,259.21	7.89
50.01 - 60.00			154		75,190,442.33	13.87
60.01 - 70.00			258		103,336,473.12	19.06
70.01 - 80.00			794		258,393,734.47	47.65
80.01 - 90.00			33		8,743,404.43	1.61
90.01 - 100.00			59		19,236,069.30	3.55
Total			1,537		$542,273,940.25	100.00			%
EFFECTIVE LTV(1) (%):				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
0.01 - 10.00				1	$106,256.35	0.02		%
10.01 - 20.00				14	4,415,333.80	0.81
20.01 - 30.00				41	10,824,929.96	2.00
30.01 - 40.00				69	19,258,037.29	3.55
40.01 - 50.00				126	47,567,251.05	8.77
50.01 - 60.00				158	75,134,361.33	13.86
60.01 - 65.00				94	42,071,088.79	7.76
65.01 - 70.00				200	75,362,296.41	13.90
70.01 - 75.00				245	84,709,379.59	15.62
75.01 - 80.00				548	173,518,933.88	32.00
80.01 - 85.00				9	2,423,149.98	0.45
85.01 - 90.00				20	4,626,044.45	0.85
90.01 - 95.00				12	2,256,877.38	0.42
Total				1,537	$542,273,940.25	100.00		%
(1)  Effective LTV is defined as the following: loan balance less amount of the pledge account divided by the lesser of the appraised value or sale price of the property
CREDIT SCORE:				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
N/A				6	$2,514,854.68	0.46		%
500 - 524				1	748,000.00	0.14
575 - 599				5	2,780,702.00	0.51
600 - 624				10	3,093,122.10	0.57
625 - 649				23	8,050,166.98	1.48
650 - 674				122	46,614,259.81	8.60
675 - 699				227	82,647,842.73	15.24
700 - 724				249	93,985,506.78	17.33
725 - 749				251	93,434,322.45	17.23
750 - 774				335	114,241,541.10	21.07
775 - 799				268	81,035,710.71	14.94
800 - 824				40	13,127,910.91	2.42
Total				1,537	$542,273,940.25	100.00		%
AMORTIZATION:				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Interest Only				1,537	$542,273,940.25	100.00		%
Total				1,537	$542,273,940.25	100.00		%
DOCUMENTATION:				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Full				832	$275,211,636.83	50.75		%
Limited				238	107,205,234.40	19.77
Alternative				229	91,890,419.34	16.95
Lite Doc				161	45,427,665.03	8.38
No Ratio				47	13,124,817.79	2.42
Income, No asset				25	7,426,375.95	1.37
Asset, No Income				5	1,987,790.91	0.37
Total				1,537	$542,273,940.25	100.00		%
OCCUPANCY:				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Primary				1,363	$481,282,573.31	88.75		%
Second Home				121	49,766,259.09	9.18
Investment				53	11,225,107.85	2.07
Total				1,537	$542,273,940.25	100.00		%
PROPERTY TYPE:				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Single Family Residence				969	$363,089,078.61	66.96		%
PUD				404	134,296,707.39	24.77
Condo				150	38,915,244.02	7.18
2-4 Family				8	2,918,727.13	0.54
Co-op				4	2,548,003.11	0.47
Manufactured Housing				1	302,000.00	0.06
Townhouse				1	204,180.00	0.04
Total				1,537	$542,273,940.25	100.00		%
PURPOSE:				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Refinance - Rate Term				728	$242,141,952.40	44.65		%
Purchase				392	155,292,892.07	28.64
Refinance - Cashout				417	144,839,095.78	26.71
Total				1,537	$542,273,940.25	100.00		%
STATES:				Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
Alabama				9	$2,139,791.00	0.39		%
Alaska				1	204,642.85	0.04
Arizona				99	25,641,142.08	4.73
Arkansas				4	693,189.00	0.13
California				329	155,090,610.36	28.60
Colorado				59	17,976,600.89	3.32
Connecticut				19	8,224,120.68	1.52
Delaware				2	706,700.00	0.13
District of Columbia				4	2,916,833.17	0.54
Florida				162	52,012,764.08	9.59
Georgia				90	25,232,722.02	4.65
Hawaii				7	4,596,430.86	0.85
Idaho				4	769,779.99	0.14
Illinois				40	16,746,881.55	3.09
Indiana				10	3,308,278.00	0.61
Kansas				5	1,298,700.00	0.24
Kentucky				4	1,016,900.00	0.19
Louisiana				5	1,703,906.89	0.31
Maine				3	807,083.31	0.15
Maryland				24	9,133,790.08	1.68
Massachusetts				34	14,815,193.25	2.73
Michigan				30	8,580,290.54	1.58
Minnesota				23	7,060,027.43	1.30
Missouri				11	5,609,000.00	1.03
Montana				4	717,533.00	0.13
Nebraska				2	1,304,000.00	0.24
Nevada				26	8,367,019.59	1.54
New Hampshire				5	1,089,399.98	0.20
New Jersey				53	21,126,930.16	3.90
New Mexico				2	553,000.00	0.10
New York				48	25,761,333.66	4.75
North Carolina				66	20,023,763.28	3.69
Ohio				74	13,411,268.09	2.47
Oklahoma				7	1,224,189.98	0.23
Oregon				19	5,384,106.91	0.99
Pennsylvania				33	10,523,579.89	1.94
Rhode Island				3	1,977,799.99	0.36
South Carolina				21	7,271,228.75	1.34
South Dakota				1	88,771.76	0.02
Tennessee				16	4,813,888.27	0.89
Texas				56	16,010,136.27	2.95
Utah				11	5,219,212.00	0.96
Vermont				1	110,000.00	0.02
Virginia				44	14,198,727.16	2.62
Virgin Islands				1	130,658.33	0.02
Washington				59	14,577,900.13	2.69
Wisconsin				6	1,104,115.00	0.20
Wyoming				1	1,000,000.00	0.18
Total				1,537	$542,273,940.25	100.00		%

Sequoia Mortgage Trust 2003-6

Group 2 Collateral

As of the Statistical Cut-Off Date

TOTAL CURRENT BALANCE:	$167,127,754
NUMBER OF LOANS:	483
				Minimum		Maximum
AVG CURRENT BALANCE:	$346,020			$31,382		$1,820,000
AVG ORIGINAL BALANCE:	$347,271			$39,250		$1,820,000
WAVG LOAN RATE:	3.014		%	2.250	%	3.500	%
WAVG SERVICING FEE:	0.357		%	0.250	%	0.500	%
WAVG NET LOAN RATE:	2.657		%	2.000	%	3.125	%
WAVG GROSS MARGIN:	1.839		%	1.000	%	2.250	%
WAVG MAXIMUM LOAN RATE:	12.000		%	12.000	%	12.000	%
WAVG PERIODIC RATE CAP:	N/A			N/A		N/A
WAVG FIRST RATE CAP:	N/A			N/A		N/A
WAVG ORIGINAL LTV:	68.84		%	7.29	%	100.00	%
WAVG EFFECTIVE LTV(1):	67.69		%	7.29	%	95.00	%
WAVG CREDIT SCORE:	734			590		821
WAVG ORIGINAL TERM:	335		months	300	months	360	months
WAVG REMAINING TERM:	334		months	290	months	360	months
WAVG SEASONING:	1		months	0	months	10	months
WAVG NEXT RATE RESET:	5		months	1	months	6	months
WAVG RATE ADJ FREQ:	6		months	6	months	6	months
WAVG FIRST RATE ADJ FREQ:	6		months	6	months	6	months
WAVG IO ORIGINAL TERM:	85		months	60	months	120	months
WAVG IO REMAINING TERM:	83		months	54	months	120	months
TOP STATE CONCENTRATIONS (%):		CA (26.45%), FL (13.06%), and AZ (6.83%)
MAXIMUM ZIP CODE CONCENTRATION (%):		33496 (1.57%) Boca Raton, FL
FIRST PAY DATE:				Jan 01, 2003		Nov 01, 2003
RATE CHANGE DATE:				Nov 01, 2003		Apr 01, 2004
MATURITY DATE:				Dec 01, 2027		Oct 01, 2033

(1) Effective LTV is defined as the following: loan balance less amount of the pledge account divided by the lesser of the appraised value or sale price of the property
	ORIGINATOR:			Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Greenpoint			291	$98,015,731.69		58.65	%
	Morgan Stanley			90	28,516,307.51		17.06
	Merrill Lynch Credit Corp			74	25,059,545.72		14.99
	BofA			19	12,621,087.00		7.55
	Cendant Mortgage Corp			9	2,915,082.15		1.74
	Total			483	$167,127,754.07		100.00	%
	INDEX:			Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Libor - 6 Month			483	$167,127,754.07		100.00	%
	Total			483	$167,127,754.07		100.00	%
	DELINQUENCY:			Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Current			483	$167,127,754.07		100.00	%
	Total			483	$167,127,754.07		100.00	%
	CURRENT BALANCE ($):			Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
		25,000.01 - 50,000.00		2	$70,263.37		0.04	%
		50,000.01 - 75,000.00		13	854,796.26		0.51
		75,000.01 - 100,000.00		14	1,241,310.14		0.74
		100,000.01 - 200,000.00		147	22,458,921.26		13.44
		200,000.01 - 300,000.00		113	28,234,501.26		16.89
		300,000.01 - 400,000.00		58	20,438,652.11		12.23
		400,000.01 - 500,000.00		41	18,759,629.38		11.22
		500,000.01 - 600,000.00		26	14,429,728.77		8.63
		600,000.01 - 700,000.00		28	18,282,198.29		10.94
		700,000.01 - 800,000.00		11	8,387,553.42		5.02
		800,000.01 - 900,000.00		5	4,325,999.99		2.59
		900,000.01 - 1,000,000.00		10	9,713,690.83		5.81
		1,000,000.01 - 1,500,000.00		13	16,355,508.99		9.79
		1,500,000.01 - 2,000,000.00		2	3,575,000.00		2.14
		Total		483	$167,127,754.07		100.00	%
	LOAN RATE (%):			Number of Mortgage Loans	Principal Balance Outstanding as of the Statistical Cut-off Date		% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
		2.001 - 2.250		1	$280,000.00		0.17	%
		2.251 - 2.500		7	3,038,582.31		1.82
		2.501 - 2.750		81	30,111,992.81		18.02
		2.751 - 3.000		176	54,898,688.47		32.85
		3.001 - 3.250		197	69,223,233.15		41.42
		3.251 - 3.500		21	9,575,257.33		5.73
		Total		483	$167,127,754.07		100.00	%
			GROSS MARGIN (%):	Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
			1.000	1		$256,000.00	0.15	%
			1.125	1		280,000.00	0.17
			1.250	4		1,353,849.11	0.81
			1.375	4		2,379,483.19	1.42
			1.500	10		4,051,600.00	2.42
			1.625	132		44,352,436.01	26.54
			1.750	54		18,813,877.35	11.26
			1.875	87		26,272,644.96	15.72
			2.000	160		56,576,581.77	33.85
			2.125	12		3,362,298.70	2.01
			2.250	18		9,428,982.97	5.64
			Total	483		$167,127,754.07	100.00	%
			ORIGINAL TERM (Months):	Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
			300	192		$69,112,022.38	41.35	%
			360	291		98,015,731.69	58.65
			Total	483		$167,127,754.07	100.00	%
			REMAINING TERM (Months):	Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
			289 - 294	10		$3,285,669.34	1.97	%
			295 - 300	182		65,826,353.04	39.39
			349 - 354	1		134,980.97	0.08
			355 - 360	290		97,880,750.72	58.57
			Total	483		$167,127,754.07	100.00	%
			IO REMAINING TERM (Months):	Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
			49 - 54	1		$134,980.97	0.08	%
			55 - 60	290		97,880,750.72	58.57
			109 - 114	10		3,285,669.34	1.97
			115 - 120	182		65,826,353.04	39.39
			Total	483		$167,127,754.07	100.00	%
	RATE CHANGE DATE:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	11/01/2003			5		$1,613,745.95	0.97	%
	12/01/2003			4		1,160,125.85	0.69
	01/01/2004			32		12,157,988.45	7.27
	02/01/2004			106		41,063,431.55	24.57
	03/01/2004			245		77,555,261.96	46.40
	04/01/2004			91		33,577,200.31	20.09
	Total			483		$167,127,754.07	100.00	%
	ORIGINAL LTV (%):			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	00.01 – 10.00			1		$255,000.00	0.15	%
	10.01 – 20.00			6		1,721,795.16	1.03
	20.01 – 30.00			11		2,930,879.78	1.75
	30.01 – 40.00			15		4,877,930.67	2.92
	40.01 – 50.00			35		13,332,503.54	7.98
	50.01 – 60.00			41		14,975,827.75	8.96
	60.01 – 70.00			73		32,750,251.76	19.60
	70.01 – 80.00			263		85,788,466.36	51.33
	80.01 – 90.00			13		2,764,389.19	1.65
	90.01 – 100.00			25		7,730,709.86	4.63
	Total			483		$167,127,754.07	100.00	%
	EFFECTIVE LTV(1) (%):			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	0.01 - 10.00			1		$255,000.00	0.15	%
	10.01 - 20.00			6		1,721,795.16	1.03
	20.01 - 30.00			11		2,930,879.78	1.75
	30.01 - 40.00			15		4,877,930.67	2.92
	40.01 - 50.00			35		13,332,503.54	7.98
	50.01 - 60.00			43		16,635,827.75	9.95
	60.01 - 65.00			31		16,496,169.27	9.87
	65.01 - 70.00			55		21,581,110.07	12.91
	70.01 - 75.00			80		26,867,735.56	16.08
	75.01 - 80.00			182		57,640,730.80	34.49
	80.01 - 85.00			5		1,170,760.61	0.70
	85.01 - 90.00			7		1,272,050.00	0.76
	90.01 - 95.00			12		2,345,260.86	1.40
	Total			483		$167,127,754.07	100.00	%
	(1)  Effective LTV is defined as the following: loan balance less amount of the pledge account divided by the lesser of the appraised value or sale price of the property
	CREDIT SCORE:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	N/A			4		$2,272,343.30	1.36	%
	575 - 599			2		1,352,000.00	0.81
	600 - 624			4		1,066,000.00	0.64
	625 - 649			11		2,766,223.02	1.66
	650 - 674			37		12,434,996.72	7.44
	675 - 699			65		20,463,449.12	12.24
	700 - 724			70		25,228,731.72	15.10
	725 - 749			78		29,023,332.04	17.37
	750 - 774			115		38,778,453.04	23.20
	775 - 799			86		30,919,986.19	18.50
	800 - 824			11		2,822,238.92	1.69
	Total			483		$167,127,754.07	100.00	%
	AMORTIZATION:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Interest Only			483		$167,127,754.07	100.00	%
	Total			483		$167,127,754.07	100.00	%
	DOCUMENTATION:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Full			305		$104,462,195.41	62.50	%
	Limited			80		32,496,398.69	19.44
	Alternative			46		17,068,675.95	10.21
	Lite Doc			43		11,251,295.98	6.73
	No Ratio			6		1,199,419.06	0.72
	Income, No asset			2		488,768.98	0.29
	Asset, No Income			1		161,000.00	0.10
	Total			483		$167,127,754.07	100.00	%
	OCCUPANCY:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Primary			436		$151,594,111.72	90.71	%
	Second Home			35		12,980,342.36	7.77
	Investment			12		2,553,299.99	1.53
	Total			483		$167,127,754.07	100.00	%
	PROPERTY TYPE:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Single Family Residence			292		$100,819,445.47	60.32	%
	PUD			142		50,104,970.21	29.98
	Condo			45		14,446,179.39	8.64
	Co-op			1		1,073,959.00	0.64
	2-4 Family			3		683,200.00	0.41
	Total			483		$167,127,754.07	100.00	%
	PURPOSE:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Refinance - Rate Term			250		$77,319,543.85	46.26	%
	Purchase			118		50,060,092.75	29.95
	Refinance - Cashout			115		39,748,117.47	23.78
	Total			483		$167,127,754.07	100.00	%
	STATES:			Number of Mortgage Loans		Principal Balance Outstanding as of the Statistical Cut-off Date	% of Aggregate Principal Balance Outstanding as of the Statistical Cut-off Date
	Alabama			3		$473,325.00	0.28	%
	Alaska			1		163,163.00	0.10
	Arizona			44		11,407,388.66	6.83
	Arkansas			1		136,000.00	0.08
	California			92		44,213,128.35	26.45
	Colorado			16		5,902,031.51	3.53
	Connecticut			4		1,479,172.10	0.89
	Delaware			1		1,820,000.00	1.09
	District of Columbia			2		1,698,396.00	1.02
	Florida			45		21,824,690.74	13.06
	Georgia			33		7,901,670.93	4.73
	Hawaii			2		579,578.58	0.35
	Illinois			11		3,405,037.13	2.04
	Indiana			2		431,000.00	0.26
	Kansas			3		790,500.00	0.47
	Kentucky			3		1,314,000.00	0.79
	Maryland			10		4,049,598.00	2.42
	Massachusetts			12		4,404,928.35	2.64
	Michigan			11		2,677,408.08	1.60
	Minnesota			6		1,508,700.00	0.90
	Missouri			4		967,300.00	0.58
	Montana			2		519,000.00	0.31
	Nebraska			1		75,991.30	0.05
	Nevada			14		4,100,691.08	2.45
	New Hampshire			1		300,000.00	0.18
	New Jersey			16		6,638,470.31	3.97
	New York			7		3,672,333.57	2.20
	North Carolina			12		3,688,987.90	2.21
	Ohio			21		2,911,412.03	1.74
	Oregon			6		2,303,186.00	1.38
	Pennsylvania			11		2,813,362.01	1.68
	South Carolina			9		2,337,782.20	1.40
	Tennessee			8		1,856,699.97	1.11
	Texas			26		6,805,498.37	4.07
	Utah			4		851,095.53	0.51
	Virginia			9		3,015,207.20	1.80
	Virgin Islands			1		650,000.00	0.39
	Washington			27		6,777,220.17	4.06
	Wisconsin			2		663,800.00	0.40
	Total			483		$167,127,754.07	100.00	%

EX-99

SEMT2003_6_CompMats - CashflowsA1
Period	Date	Principal	Interest	Cash Flow	Balance	Coupon
Total		488,239,000.00	27,087,899.29	515,326,899.29
0	29-Oct-03	0	0	0	488,239,000.00	0
1	20-Nov-03	9,350,268.89	407,272.70	9,757,541.59	478,888,731.11	1.43
2	20-Dec-03	9,178,102.65	570,675.74	9,748,778.39	469,710,628.45	1.43
3	20-Jan-04	9,009,010.15	559,738.50	9,568,748.65	460,701,618.30	1.43
4	20-Feb-04	8,843,032.92	549,002.76	9,392,035.68	451,858,585.38	1.43
5	20-Mar-04	8,680,113.57	538,464.81	9,218,578.38	443,178,471.81	1.43
6	20-Apr-04	8,520,195.76	528,121.01	9,048,316.77	434,658,276.05	1.43
7	20-May-04	8,363,224.18	517,967.78	8,881,191.96	426,295,051.87	1.43
8	20-Jun-04	8,209,144.57	508,001.60	8,717,146.18	418,085,907.29	1.43
9	20-Jul-04	8,057,903.64	498,219.04	8,556,122.68	410,028,003.65	1.43
10	20-Aug-04	7,909,449.10	488,616.70	8,398,065.80	402,118,554.55	1.43
11	20-Sep-04	7,763,729.60	479,191.28	8,242,920.88	394,354,824.96	1.43
12	20-Oct-04	7,620,694.76	469,939.50	8,090,634.26	386,734,130.20	1.43
13	20-Nov-04	7,480,295.12	460,858.17	7,941,153.29	379,253,835.08	1.43
14	20-Dec-04	7,342,482.12	451,944.15	7,794,426.28	371,911,352.96	1.43
15	20-Jan-05	7,207,208.12	443,194.36	7,650,402.48	364,704,144.84	1.43
16	20-Feb-05	7,074,426.34	434,605.77	7,509,032.11	357,629,718.50	1.43
17	20-Mar-05	6,944,090.86	426,175.41	7,370,266.27	350,685,627.65	1.43
18	20-Apr-05	6,816,156.61	417,900.37	7,234,056.98	343,869,471.04	1.43
19	20-May-05	6,690,579.35	409,777.79	7,100,357.13	337,178,891.69	1.43
20	20-Jun-05	6,567,315.66	401,804.85	6,969,120.50	330,611,576.03	1.43
21	20-Jul-05	6,446,322.92	393,978.79	6,840,301.71	324,165,253.12	1.43
22	20-Aug-05	6,327,559.28	386,296.93	6,713,856.20	317,837,693.84	1.43
23	20-Sep-05	6,210,983.68	378,756.59	6,589,740.26	311,626,710.16	1.43
24	20-Oct-05	6,096,555.81	371,355.16	6,467,910.97	305,530,154.36	1.43
25	20-Nov-05	5,984,236.09	364,090.10	6,348,326.19	299,545,918.26	1.43
26	20-Dec-05	5,873,985.70	356,958.89	6,230,944.58	293,671,932.57	1.43
27	20-Jan-06	5,765,766.50	349,959.05	6,115,725.55	287,906,166.07	1.43
28	20-Feb-06	5,659,541.07	343,088.18	6,002,629.25	282,246,625.00	1.43
29	20-Mar-06	5,555,272.68	336,343.89	5,891,616.58	276,691,352.31	1.43
30	20-Apr-06	5,452,925.28	329,723.86	5,782,649.15	271,238,427.03	1.43
31	20-May-06	5,352,463.48	323,225.79	5,675,689.27	265,885,963.55	1.43
32	20-Jun-06	5,253,852.53	316,847.44	5,570,699.97	260,632,111.02	1.43
33	20-Jul-06	5,157,058.33	310,586.60	5,467,644.93	255,475,052.69	1.43
34	20-Aug-06	5,062,047.42	304,441.10	5,366,488.53	250,413,005.27	1.43
35	20-Sep-06	4,968,786.94	298,408.83	5,267,195.77	245,444,218.33	1.43
36	20-Oct-06	4,877,244.64	292,487.69	5,169,732.34	240,566,973.68	1.43
37	20-Nov-06	4,787,388.87	286,675.64	5,074,064.52	235,779,584.81	1.43
38	20-Dec-06	4,699,188.56	280,970.67	4,980,159.23	231,080,396.25	1.43
39	20-Jan-07	4,257,302.78	275,370.81	4,532,673.58	226,823,093.47	1.43
40	20-Feb-07	4,178,868.49	270,297.52	4,449,166.01	222,644,224.99	1.43
41	20-Mar-07	4,101,879.23	265,317.70	4,367,196.93	218,542,345.76	1.43
42	20-Apr-07	4,026,308.38	260,429.63	4,286,738.01	214,516,037.38	1.43
43	20-May-07	3,952,129.81	255,631.61	4,207,761.42	210,563,907.58	1.43
44	20-Jun-07	3,879,317.86	250,921.99	4,130,239.85	206,684,589.71	1.43
45	20-Jul-07	3,807,847.36	246,299.14	4,054,146.50	202,876,742.35	1.43
46	20-Aug-07	3,737,693.60	241,761.45	3,979,455.05	199,139,048.75	1.43
47	20-Sep-07	3,668,832.32	237,307.37	3,906,139.68	195,470,216.43	1.43
48	20-Oct-07	3,601,239.69	232,935.34	3,834,175.03	191,868,976.74	1.43
49	20-Nov-07	3,534,892.36	228,643.86	3,763,536.23	188,334,084.38	1.43
50	20-Dec-07	3,469,767.38	224,431.45	3,694,198.83	184,864,317.00	1.43
51	20-Jan-08	3,405,842.22	220,296.64	3,626,138.87	181,458,474.78	1.43
52	20-Feb-08	3,343,094.79	216,238.02	3,559,332.81	178,115,379.99	1.43
53	20-Mar-08	3,281,503.38	212,254.16	3,493,757.54	174,833,876.61	1.43
54	20-Apr-08	3,221,046.70	208,343.70	3,429,390.41	171,612,829.91	1.43
55	20-May-08	3,161,703.85	204,505.29	3,366,209.13	168,451,126.06	1.43
56	20-Jun-08	3,103,454.29	200,737.59	3,304,191.88	165,347,671.77	1.43
57	20-Jul-08	3,046,277.89	197,039.31	3,243,317.20	162,301,393.88	1.43
58	20-Aug-08	2,990,154.88	193,409.16	3,183,564.04	159,311,239.00	1.43
59	20-Sep-08	2,944,490.45	189,845.89	3,134,336.34	156,366,748.55	1.43
60	20-Oct-08	3,046,149.76	186,337.04	3,232,486.80	153,320,598.79	1.43
61	20-Nov-08	2,989,509.53	182,707.05	3,172,216.57	150,331,089.26	1.43
62	20-Dec-08	2,931,807.28	179,144.55	3,110,951.83	147,399,281.98	1.43
63	20-Jan-09	2,875,209.92	175,650.81	3,050,860.73	144,524,072.06	1.43
64	20-Feb-09	2,819,696.43	172,224.52	2,991,920.95	141,704,375.63	1.43
65	20-Mar-09	2,765,246.18	168,864.38	2,934,110.56	138,939,129.46	1.43
66	20-Apr-09	2,711,838.94	165,569.13	2,877,408.06	136,227,290.52	1.43
67	20-May-09	2,659,454.85	162,337.52	2,821,792.37	133,567,835.67	1.43
68	20-Jun-09	2,608,074.45	159,168.34	2,767,242.79	130,959,761.22	1.43
69	20-Jul-09	2,557,678.63	156,060.38	2,713,739.01	128,402,082.59	1.43
70	20-Aug-09	2,508,248.64	153,012.48	2,661,261.12	125,893,833.94	1.43
71	20-Sep-09	2,459,766.10	150,023.49	2,609,789.58	123,434,067.85	1.43
72	20-Oct-09	2,412,212.96	147,092.26	2,559,305.22	121,021,854.89	1.43
73	20-Nov-09	2,365,571.52	144,217.71	2,509,789.23	118,656,283.37	1.43
74	20-Dec-09	2,319,824.42	141,398.74	2,461,223.16	116,336,458.95	1.43
75	20-Jan-10	2,274,954.63	138,634.28	2,413,588.91	114,061,504.31	1.43
76	20-Feb-10	2,230,945.43	135,923.29	2,366,868.73	111,830,558.88	1.43
77	20-Mar-10	2,187,780.43	133,264.75	2,321,045.18	109,642,778.45	1.43
78	20-Apr-10	2,145,443.54	130,657.64	2,276,101.19	107,497,334.90	1.43
79	20-May-10	2,103,918.99	128,100.99	2,232,019.98	105,393,415.91	1.43
80	20-Jun-10	2,063,191.28	125,593.82	2,188,785.10	103,330,224.63	1.43
81	20-Jul-10	2,023,245.24	123,135.18	2,146,380.43	101,306,979.39	1.43
82	20-Aug-10	1,984,065.96	120,724.15	2,104,790.11	99,322,913.43	1.43
83	20-Sep-10	1,945,638.83	118,359.81	2,063,998.64	97,377,274.59	1.43
84	20-Oct-10	1,907,949.51	116,041.25	2,023,990.76	95,469,325.09	1.43
85	20-Nov-10	1,870,983.92	113,767.61	1,984,751.53	93,598,341.17	1.43
86	20-Dec-10	1,834,728.27	111,538.02	1,946,266.29	91,763,612.91	1.43
87	20-Jan-11	1,799,169.01	109,351.64	1,908,520.65	89,964,443.90	1.43
88	20-Feb-11	1,764,292.87	107,207.63	1,871,500.50	88,200,151.03	1.43
89	20-Mar-11	1,730,086.81	105,105.18	1,835,191.99	86,470,064.22	1.43
90	20-Apr-11	1,696,538.05	103,043.49	1,799,581.54	84,773,526.17	1.43
91	20-May-11	1,663,634.04	101,021.79	1,764,655.83	83,109,892.13	1.43
92	20-Jun-11	1,631,362.49	99,039.29	1,730,401.78	81,478,529.64	1.43
93	20-Jul-11	1,599,711.32	97,095.25	1,696,806.57	79,878,818.32	1.43
94	20-Aug-11	1,568,668.70	95,188.93	1,663,857.62	78,310,149.62	1.43
95	20-Sep-11	1,538,223.00	93,319.59	1,631,542.59	76,771,926.62	1.43
96	20-Oct-11	1,508,362.83	91,486.55	1,599,849.37	75,263,563.80	1.43
97	20-Nov-11	1,479,077.01	89,689.08	1,568,766.09	73,784,486.79	1.43
98	20-Dec-11	1,450,354.57	87,926.51	1,538,281.09	72,334,132.21	1.43
99	20-Jan-12	1,422,184.76	86,198.17	1,508,382.93	70,911,947.45	1.43
100	20-Feb-12	1,394,557.02	84,503.40	1,479,060.42	69,517,390.44	1.43
101	20-Mar-12	1,367,460.99	82,841.56	1,450,302.55	68,149,929.45	1.43
102	20-Apr-12	1,340,886.52	81,212.00	1,422,098.52	66,809,042.93	1.43
103	20-May-12	1,314,823.64	79,614.11	1,394,437.75	65,494,219.29	1.43
104	20-Jun-12	1,289,262.58	78,047.28	1,367,309.86	64,204,956.71	1.43
105	20-Jul-12	1,264,193.74	76,510.91	1,340,704.65	62,940,762.97	1.43
106	20-Aug-12	1,239,607.72	75,004.41	1,314,612.13	61,701,155.25	1.43
107	20-Sep-12	1,215,495.29	73,527.21	1,289,022.50	60,485,659.95	1.43
108	20-Oct-12	1,191,847.40	72,078.74	1,263,926.14	59,293,812.55	1.43
109	20-Nov-12	1,168,655.16	70,658.46	1,239,313.62	58,125,157.39	1.43
110	20-Dec-12	1,145,909.86	69,265.81	1,215,175.67	56,979,247.53	1.43
111	20-Jan-13	1,123,602.96	67,900.27	1,191,503.23	55,855,644.57	1.43
112	20-Feb-13	1,101,726.06	66,561.31	1,168,287.37	54,753,918.51	1.43
113	20-Mar-13	1,080,270.95	65,248.42	1,145,519.37	53,673,647.57	1.43
114	20-Apr-13	1,059,229.55	63,961.10	1,123,190.65	52,614,418.02	1.43
115	20-May-13	1,038,593.95	62,698.85	1,101,292.80	51,575,824.07	1.43
116	20-Jun-13	1,018,356.38	61,461.19	1,079,817.57	50,557,467.69	1.43
117	20-Jul-13	998,509.23	60,247.65	1,058,756.88	49,558,958.46	1.43
118	20-Aug-13	979,045.02	59,057.76	1,038,102.78	48,579,913.44	1.43
119	20-Sep-13	999,217.22	57,891.06	1,057,108.29	47,580,696.22	1.43
120	20-Oct-13	1,054,278.07	56,700.33	1,110,978.40	46526418.14	1.43
121	20-Nov-13	1032012.91	67463.31	1099476.21	45494405.24	1.74
122	20-Dec-13	1010203.4	65966.89	1076170.28	44484201.84	1.74
123	20-Jan-14	988840.42	64502.09	1053342.51	43495361.42	1.74
124	20-Feb-14	967915.03	63068.27	1030983.3	42527446.4	1.74
125	20-Mar-14	947418.46	61664.8	1009083.26	41580027.93	1.74
126	20-Apr-14	927342.13	60291.04	987633.17	40652685.81	1.74
127	20-May-14	907677.6	58946.39	966623.99	39745008.21	1.74
128	20-Jun-14	888416.62	57630.26	946046.88	38856591.6	1.74
129	20-Jul-14	869551.09	56342.06	925893.15	37987040.5	1.74
130	20-Aug-14	851073.08	55081.21	906154.29	37135967.42	1.74
131	20-Sep-14	832974.82	53847.15	886821.97	36302992.6	1.74
132	20-Oct-14	815248.67	52639.34	867888.01	35487743.93	1.74
133	20-Nov-14	797887.16	51457.23	849344.39	34689856.77	1.74
134	20-Dec-14	780882.97	50300.29	831183.26	33908973.8	1.74
135	20-Jan-15	764228.91	49168.01	813396.92	33144744.9	1.74
136	20-Feb-15	747917.94	48059.88	795977.82	32396826.96	1.74
137	20-Mar-15	731943.16	46975.4	778918.56	31664883.8	1.74
138	20-Apr-15	716297.81	45914.08	762211.89	30948585.99	1.74
139	20-May-15	700975.26	44875.45	745850.71	30247610.73	1.74
140	20-Jun-15	685969	43859.04	729828.03	29561641.74	1.74
141	20-Jul-15	671272.66	42864.38	714137.04	28890369.07	1.74
142	20-Aug-15	656880.01	41891.04	698771.05	28233489.06	1.74
143	20-Sep-15	642784.92	40938.56	683723.48	27590704.15	1.74
144	20-Oct-15	628981.38	40006.52	668987.9	26961722.77	1.74
145	20-Nov-15	615463.52	39094.5	654558.02	26346259.25	1.74
146	20-Dec-15	602225.57	38202.08	640427.65	25744033.67	1.74
147	20-Jan-16	589261.89	37328.85	626590.74	25154771.79	1.74
148	20-Feb-16	576566.92	36474.42	613041.34	24578204.86	1.74
149	20-Mar-16	564135.25	35638.4	599773.65	24014069.61	1.74
150	20-Apr-16	551961.56	34820.4	586781.96	23462108.05	1.74
151	20-May-16	540040.62	34020.06	574060.67	22922067.43	1.74
152	20-Jun-16	528367.32	33237	561604.32	22393700.11	1.74
153	20-Jul-16	516936.66	32470.87	549407.53	21876763.45	1.74
154	20-Aug-16	505743.73	31721.31	537465.03	21371019.72	1.74
155	20-Sep-16	494783.7	30987.98	525771.68	20876236.02	1.74
156	20-Oct-16	484051.86	30270.54	514322.4	20392184.16	1.74
157	20-Nov-16	473543.59	29568.67	503112.26	19918640.57	1.74
158	20-Dec-16	463254.36	28882.03	492136.39	19455386.21	1.74
159	20-Jan-17	453179.72	28210.31	481390.03	19002206.49	1.74
160	20-Feb-17	443315.32	27553.2	470868.52	18558891.17	1.74
161	20-Mar-17	433656.88	26910.39	460567.28	18125234.29	1.74
162	20-Apr-17	424200.24	26281.59	450481.83	17701034.05	1.74
163	20-May-17	414941.29	25666.5	440607.79	17286092.75	1.74
164	20-Jun-17	405876.01	25064.83	430940.85	16880216.74	1.74
165	20-Jul-17	397000.47	24476.31	421476.78	16483216.27	1.74
166	20-Aug-17	388310.8	23900.66	412211.46	16094905.47	1.74
167	20-Sep-17	379803.23	23337.61	403140.84	15715102.24	1.74
168	20-Oct-17	371474.04	22786.9	394260.94	15343628.2	1.74
169	20-Nov-17	363319.61	22248.26	385567.87	14980308.59	1.74
170	20-Dec-17	355336.37	21721.45	377057.82	14624972.22	1.74
171	20-Jan-18	347520.84	21206.21	368727.05	14277451.38	1.74
172	20-Feb-18	339869.59	20702.3	360571.9	13937581.78	1.74
173	20-Mar-18	332379.28	20209.49	352588.78	13605202.5	1.74
174	20-Apr-18	325046.62	19727.54	344774.16	13280155.88	1.74
175	20-May-18	317868.39	19256.23	337124.61	12962287.5	1.74
176	20-Jun-18	310841.43	18795.32	329636.75	12651446.07	1.74
177	20-Jul-18	303962.66	18344.6	322307.26	12347483.41	1.74
178	20-Aug-18	297229.05	17903.85	315132.9	12050254.36	1.74
179	20-Sep-18	290637.62	17472.87	308110.49	11759616.74	1.74
180	20-Oct-18	284185.47	17051.44	301236.91	11475431.28	1.74
181	20-Nov-18	277869.74	16639.38	294509.12	11197561.54	1.74
182	20-Dec-18	271687.65	16236.46	287924.11	10925873.89	1.74
183	20-Jan-19	265636.45	15842.52	281478.96	10660237.44	1.74
184	20-Feb-19	259713.45	15457.34	275170.8	10400523.99	1.74
185	20-Mar-19	253916.04	15080.76	268996.8	10146607.95	1.74
186	20-Apr-19	248241.64	14712.58	262954.22	9898366.31	1.74
187	20-May-19	242687.71	14352.63	257040.34	9655678.6	1.74
188	20-Jun-19	237251.78	14000.73	251252.52	9418426.82	1.74
189	20-Jul-19	231931.43	13656.72	245588.15	9186495.39	1.74
190	20-Aug-19	226724.29	13320.42	240044.71	8959771.1	1.74
191	20-Sep-19	221628.02	12991.67	234619.69	8738143.07	1.74
192	20-Oct-19	216640.34	12670.31	229310.65	8521502.73	1.74
193	20-Nov-19	211759.02	12356.18	224115.2	8309743.71	1.74
194	20-Dec-19	206981.87	12049.13	219031	8102761.84	1.74
195	20-Jan-20	202306.73	11749	214055.74	7900455.1	1.74
196	20-Feb-20	197731.52	11455.66	209187.18	7702723.59	1.74
197	20-Mar-20	193254.15	11168.95	204423.1	7509469.44	1.74
198	20-Apr-20	188872.62	10888.73	199761.35	7320596.82	1.74
199	20-May-20	184584.94	10614.87	195199.81	7136011.87	1.74
200	20-Jun-20	180389.19	10347.22	190736.4	6955622.69	1.74
201	20-Jul-20	176283.44	10085.65	186369.1	6779339.24	1.74
202	20-Aug-20	172265.86	9830.04	182095.9	6607073.39	1.74
203	20-Sep-20	168334.6	9580.26	177914.85	6438738.79	1.74
204	20-Oct-20	164487.88	9336.17	173824.05	6274250.9	1.74
205	20-Nov-20	160723.96	9097.66	169821.62	6113526.94	1.74
206	20-Dec-20	157041.11	8864.61	165905.73	5956485.83	1.74
207	20-Jan-21	153437.66	8636.9	162074.56	5803048.17	1.74
208	20-Feb-21	149911.95	8414.42	158326.37	5653136.22	1.74
209	20-Mar-21	146462.38	8197.05	154659.42	5506673.85	1.74
210	20-Apr-21	143087.35	7984.68	151072.03	5363586.49	1.74
211	20-May-21	139785.33	7777.2	147562.53	5223801.16	1.74
212	20-Jun-21	136554.8	7574.51	144129.31	5087246.36	1.74
213	20-Jul-21	133394.26	7376.51	140770.76	4953852.1	1.74
214	20-Aug-21	130302.26	7183.09	137485.34	4823549.85	1.74
215	20-Sep-21	127277.37	6994.15	134271.51	4696272.48	1.74
216	20-Oct-21	124318.19	6809.6	131127.79	4571954.29	1.74
217	20-Nov-21	121423.36	6629.33	128052.69	4450530.94	1.74
218	20-Dec-21	118591.52	6453.27	125044.79	4331939.41	1.74
219	20-Jan-22	115821.38	6281.31	122102.69	4216118.04	1.74
220	20-Feb-22	113111.62	6113.37	119224.99	4103006.41	1.74
221	20-Mar-22	110461.01	5949.36	116410.36	3992545.41	1.74
222	20-Apr-22	107868.28	5789.19	113657.48	3884677.12	1.74
223	20-May-22	105332.25	5632.78	110965.03	3779344.88	1.74
224	20-Jun-22	102851.71	5480.05	108331.76	3676493.16	1.74
225	20-Jul-22	100425.51	5330.92	105756.43	3576067.65	1.74
226	20-Aug-22	98052.5	5185.3	103237.8	3478015.15	1.74
227	20-Sep-22	95731.58	5043.12	100774.7	3382283.57	1.74
228	20-Oct-22	93461.64	4904.31	98365.95	3288821.93	1.74
229	20-Nov-22	91241.62	4768.79	96010.41	3197580.3	1.74
230	20-Dec-22	89070.47	4636.49	93706.96	3108509.83	1.74
231	20-Jan-23	86947.15	4507.34	91454.49	3021562.68	1.74
232	20-Feb-23	84870.67	4381.27	89251.94	2936692.01	1.74
233	20-Mar-23	82840.04	4258.2	87098.24	2853851.97	1.74
234	20-Apr-23	80854.28	4138.09	84992.37	2772997.69	1.74
235	20-May-23	78912.46	4020.85	82933.31	2694085.23	1.74
236	20-Jun-23	77013.65	3906.42	80920.07	2617071.58	1.74
237	20-Jul-23	75156.93	3794.75	78951.69	2541914.64	1.74
238	20-Aug-23	73341.43	3685.78	77027.21	2468573.21	1.74
239	20-Sep-23	71566.26	3579.43	75145.7	2397006.95	1.74
240	20-Oct-23	69830.58	3475.66	73306.24	2327176.36	1.74
241	20-Nov-23	68133.55	3374.41	71507.96	2259042.81	1.74
242	20-Dec-23	66474.35	3275.61	69749.96	2192568.46	1.74
243	20-Jan-24	64852.18	3179.22	68031.4	2127716.28	1.74
244	20-Feb-24	63266.25	3085.19	66351.44	2064450.03	1.74
245	20-Mar-24	61715.79	2993.45	64709.25	2002734.24	1.74
246	20-Apr-24	60200.06	2903.96	63104.02	1942534.18	1.74
247	20-May-24	58718.3	2816.67	61534.98	1883815.87	1.74
248	20-Jun-24	57269.81	2731.53	60001.34	1826546.07	1.74
249	20-Jul-24	55853.86	2648.49	58502.36	1770692.2	1.74
250	20-Aug-24	54469.78	2567.5	57037.28	1716222.42	1.74
251	20-Sep-24	53116.87	2488.52	55605.39	1663105.55	1.74
252	20-Oct-24	51794.47	2411.5	54205.98	1611311.08	1.74
253	20-Nov-24	50501.94	2336.4	52838.34	1560809.14	1.74
254	20-Dec-24	49238.63	2263.17	51501.8	1511570.51	1.74
255	20-Jan-25	48003.92	2191.78	50195.69	1463566.6	1.74
256	20-Feb-25	46797.19	2122.17	48919.36	1416769.41	1.74
257	20-Mar-25	45617.85	2054.32	47672.17	1371151.56	1.74
258	20-Apr-25	44465.31	1988.17	46453.48	1326686.25	1.74
259	20-May-25	43339	1923.7	45262.69	1283347.25	1.74
260	20-Jun-25	42238.35	1860.85	44099.2	1241108.9	1.74
261	20-Jul-25	41162.8	1799.61	42962.41	1199946.1	1.74
262	20-Aug-25	40111.83	1739.92	41851.76	1159834.27	1.74
263	20-Sep-25	39084.91	1681.76	40766.67	1120749.36	1.74
264	20-Oct-25	38081.5	1625.09	39706.59	1082667.86	1.74
265	20-Nov-25	37101.12	1569.87	38670.98	1045566.74	1.74
266	20-Dec-25	36143.25	1516.07	37659.32	1009423.49	1.74
267	20-Jan-26	35207.42	1463.66	36671.08	974216.08	1.74
268	20-Feb-26	34293.15	1412.61	35705.76	939922.93	1.74
269	20-Mar-26	33399.96	1362.89	34762.85	906522.96	1.74
270	20-Apr-26	32527.42	1314.46	33841.88	873995.54	1.74
271	20-May-26	31675.06	1267.29	32942.36	842320.48	1.74
272	20-Jun-26	30842.46	1221.36	32063.82	811478.02	1.74
273	20-Jul-26	30029.18	1176.64	31205.82	781448.85	1.74
274	20-Aug-26	29234.79	1133.1	30367.9	752214.05	1.74
275	20-Sep-26	28458.91	1090.71	29549.62	723755.15	1.74
276	20-Oct-26	27701.11	1049.44	28750.55	696054.04	1.74
277	20-Nov-26	26961	1009.28	27970.28	669093.04	1.74
278	20-Dec-26	26238.21	970.18	27208.39	642854.83	1.74
279	20-Jan-27	25532.34	932.14	26464.48	617322.49	1.74
280	20-Feb-27	24843.04	895.12	25738.16	592479.44	1.74
281	20-Mar-27	24169.94	859.1	25029.04	568309.5	1.74
282	20-Apr-27	23512.69	824.05	24336.74	544796.81	1.74
283	20-May-27	22870.93	789.96	23660.89	521925.88	1.74
284	20-Jun-27	22244.34	756.79	23001.13	499681.54	1.74
285	20-Jul-27	21632.57	724.54	22357.1	478048.97	1.74
286	20-Aug-27	21035.3	693.17	21728.47	457013.68	1.74
287	20-Sep-27	20452.21	662.67	21114.88	436561.47	1.74
288	20-Oct-27	19882.99	633.01	20516	416678.48	1.74
289	20-Nov-27	19327.33	604.18	19931.52	397351.15	1.74
290	20-Dec-27	18784.95	576.16	19361.1	378566.2	1.74
291	20-Jan-28	18255.53	548.92	18804.45	360310.67	1.74
292	20-Feb-28	17738.8	522.45	18261.25	342571.87	1.74
293	20-Mar-28	17234.47	496.73	17731.2	325337.4	1.74
294	20-Apr-28	16742.28	471.74	17214.01	308595.13	1.74
295	20-May-28	16261.94	447.46	16709.4	292333.19	1.74
296	20-Jun-28	15793.2	423.88	16217.09	276539.98	1.74
297	20-Jul-28	15335.81	400.98	15736.79	261204.17	1.74
298	20-Aug-28	14889.5	378.75	15268.25	246314.67	1.74
299	20-Sep-28	12277.72	357.16	12634.88	234036.95	1.74
300	20-Oct-28	7863.48	339.35	8202.83	226173.47	1.74
301	20-Nov-28	7662.04	327.95	7989.99	218511.43	1.74
302	20-Dec-28	7465.21	316.84	7782.05	211046.22	1.74
303	20-Jan-29	7272.89	306.02	7578.91	203773.33	1.74
304	20-Feb-29	7084.99	295.47	7380.46	196688.35	1.74
305	20-Mar-29	6901.41	285.2	7186.6	189786.94	1.74
306	20-Apr-29	6722.05	275.19	6997.24	183064.89	1.74
307	20-May-29	6546.83	265.44	6812.28	176518.06	1.74
308	20-Jun-29	6375.66	255.95	6631.61	170142.4	1.74
309	20-Jul-29	6208.45	246.71	6455.15	163933.95	1.74
310	20-Aug-29	6045.11	237.7	6282.81	157888.84	1.74
311	20-Sep-29	5885.56	228.94	6114.5	152003.28	1.74
312	20-Oct-29	5729.71	220.4	5950.12	146273.57	1.74
313	20-Nov-29	5577.5	212.1	5789.59	140696.07	1.74
314	20-Dec-29	5428.83	204.01	5632.83	135267.25	1.74
315	20-Jan-30	5283.63	196.14	5479.76	129983.62	1.74
316	20-Feb-30	5141.82	188.48	5330.3	124841.8	1.74
317	20-Mar-30	5003.34	181.02	5184.36	119838.47	1.74
318	20-Apr-30	4868.1	173.77	5041.87	114970.37	1.74
319	20-May-30	4736.04	166.71	4902.75	110234.33	1.74
320	20-Jun-30	4607.09	159.84	4766.93	105627.24	1.74
321	20-Jul-30	4481.18	153.16	4634.34	101146.06	1.74
322	20-Aug-30	4358.24	146.66	4504.9	96787.82	1.74
323	20-Sep-30	4238.21	140.34	4378.55	92549.61	1.74
324	20-Oct-30	4121.03	134.2	4255.22	88428.58	1.74
325	20-Nov-30	4006.62	128.22	4134.84	84421.96	1.74
326	20-Dec-30	3894.94	122.41	4017.35	80527.03	1.74
327	20-Jan-31	3785.92	116.76	3902.68	76741.11	1.74
328	20-Feb-31	3679.5	111.27	3790.77	73061.61	1.74
329	20-Mar-31	3575.62	105.94	3681.56	69485.99	1.74
330	20-Apr-31	3474.23	100.75	3574.99	66011.76	1.74
331	20-May-31	3375.28	95.72	3471	62636.48	1.74
332	20-Jun-31	3278.71	90.82	3369.53	59357.78	1.74
333	20-Jul-31	3184.46	86.07	3270.53	56173.32	1.74
334	20-Aug-31	3092.49	81.45	3173.94	53080.83	1.74
335	20-Sep-31	3002.74	76.97	3079.71	50078.09	1.74
336	20-Oct-31	2915.17	72.61	2987.78	47162.92	1.74
337	20-Nov-31	2829.73	68.39	2898.11	44333.2	1.74
338	20-Dec-31	2746.36	64.28	2810.64	41586.83	1.74
339	20-Jan-32	2665.03	60.3	2725.33	38921.81	1.74
340	20-Feb-32	2585.69	56.44	2642.12	36336.12	1.74
341	20-Mar-32	2508.29	52.69	2560.97	33827.83	1.74
342	20-Apr-32	2432.79	49.05	2481.84	31395.05	1.74
343	20-May-32	2359.14	45.52	2404.67	29035.9	1.74
344	20-Jun-32	2287.32	42.1	2329.42	26748.58	1.74
345	20-Jul-32	2217.27	38.79	2256.05	24531.32	1.74
346	20-Aug-32	2148.95	35.57	2184.52	22382.37	1.74
347	20-Sep-32	2082.33	32.45	2114.78	20300.04	1.74
348	20-Oct-32	2017.37	29.44	2046.8	18282.67	1.74
349	20-Nov-32	1954.03	26.51	1980.54	16328.65	1.74
350	20-Dec-32	1892.27	23.68	1915.94	14436.38	1.74
351	20-Jan-33	1832.06	20.93	1852.99	12604.32	1.74
352	20-Feb-33	1773.36	18.28	1791.64	10830.96	1.74
353	20-Mar-33	1716.14	15.7	1731.85	9114.82	1.74
354	20-Apr-33	1660.37	13.22	1673.59	7454.45	1.74
355	20-May-33	1606.01	10.81	1616.82	5848.44	1.74
356	20-Jun-33	1553.03	8.48	1561.51	4295.41	1.74
357	20-Jul-33	1501.4	6.23	1507.62	2794.01	1.74
358	20-Aug-33	1451.08	4.05	1455.13	1342.93	1.74
359	20-Sep-33	1325.92	1.95	1327.87	17.01	1.74
360	20-Oct-33	17.01	0.02	17.04	0	1.74
Recipients must read the information contained in the attached statement.  Do not use or rely on this information if you have not received or reviewed the statement.  If you have not received the statement, call your Merrill Lynch account executive for another copy. The collateral information set forth in the Computational Materials supersedes any previously distributed collateral information relating to the securities discussed in this communication and will be superseded by the information set forth in the Prospectus and Prospectus Supplement.

SEMT2003_6_CompMats - CashflowsA2
Period	Date	Principal	Interest	Cash Flow	Balance	Coupon
Total		150,474,000.00	9,723,589.92	160,197,589.92
0	29-Oct-03	0	0	0.00	150,474,000.00	0
1	37,945.00	2,881,765.13	132,542.52	3,014,307.65	147,592,234.87	1.51
2	37,975.00	2,828,673.02	185,720.23	3,014,393.25	144,763,561.85	1.51
3	38,006.00	2,776,559.05	182,160.82	2,958,719.86	141,987,002.80	1.51
4	38,037.00	2,725,405.19	178,666.98	2,904,072.17	139,261,597.61	1.51
5	38,066.00	2,675,193.77	175,237.51	2,850,431.28	136,586,403.84	1.51
6	38,097.00	2,625,907.42	171,871.22	2,797,778.64	133,960,496.42	1.51
7	38,127.00	2,577,529.09	168,566.96	2,746,096.05	131,382,967.33	1.51
8	38,158.00	2,530,042.06	165,323.57	2,695,365.63	128,852,925.27	1.51
9	38,188.00	2,483,429.91	162,139.93	2,645,569.84	126,369,495.36	1.51
10	38,219.00	2,437,676.51	159,014.95	2,596,691.46	123,931,818.85	1.51
11	38,250.00	2,392,766.05	155,947.54	2,548,713.59	121,539,052.80	1.51
12	38,280.00	2,348,683.00	152,936.64	2,501,619.64	119,190,369.80	1.51
13	38,311.00	2,305,412.11	149,981.22	2,455,393.32	116,884,957.69	1.51
14	38,341.00	2,262,938.41	147,080.24	2,410,018.65	114,622,019.28	1.51
15	38,372.00	2,221,247.24	144,232.71	2,365,479.94	112,400,772.04	1.51
16	38,403.00	2,180,324.15	141,437.64	2,321,761.79	110,220,447.89	1.51
17	38,431.00	2,140,155.02	138,694.06	2,278,849.08	108,080,292.87	1.51
18	38,462.00	2,100,725.94	136,001.04	2,236,726.97	105,979,566.94	1.51
19	38,492.00	2,062,023.27	133,357.62	2,195,380.90	103,917,543.66	1.51
20	38,523.00	2,024,033.65	130,762.91	2,154,796.56	101,893,510.01	1.51
21	38,553.00	1,986,743.93	128,216.00	2,114,959.93	99,906,766.09	1.51
22	38,584.00	1,950,141.21	125,716.01	2,075,857.22	97,956,624.88	1.51
23	38,615.00	1,914,212.84	123,262.09	2,037,474.93	96,042,412.04	1.51
24	38,645.00	1,878,946.40	120,853.37	1,999,799.77	94,163,465.64	1.51
25	38,676.00	1,844,329.68	118,489.03	1,962,818.71	92,319,135.96	1.51
26	38,706.00	1,810,350.73	116,168.25	1,926,518.98	90,508,785.22	1.51
27	38,737.00	1,776,997.79	113,890.22	1,890,888.01	88,731,787.43	1.51
28	38,768.00	1,744,259.32	111,654.17	1,855,913.49	86,987,528.11	1.51
29	38,796.00	1,712,124.01	109,459.31	1,821,583.32	85,275,404.10	1.51
30	38,827.00	1,680,580.75	107,304.88	1,787,885.63	83,594,823.35	1.51
31	38,857.00	1,649,618.62	105,190.15	1,754,808.77	81,945,204.73	1.51
32	38,888.00	1,619,226.92	103,114.38	1,722,341.30	80,325,977.81	1.51
33	38,918.00	1,589,395.14	101,076.86	1,690,472.00	78,736,582.67	1.51
34	38,949.00	1,560,112.97	99,076.87	1,659,189.83	77,176,469.70	1.51
35	38,980.00	1,531,370.27	97,113.72	1,628,484.00	75,645,099.43	1.51
36	39,010.00	1,503,157.12	95,186.75	1,598,343.87	74,141,942.31	1.51
37	39,041.00	1,475,463.75	93,295.28	1,568,759.03	72,666,478.56	1.51
38	39,071.00	1,448,280.59	91,438.65	1,539,719.24	71,218,197.98	1.51
39	39,102.00	1,312,086.34	89,616.23	1,401,702.58	69,906,111.64	1.51
40	39,133.00	1,287,913.16	87,965.19	1,375,878.35	68,618,198.48	1.51
41	39,161.00	1,264,185.33	86,344.57	1,350,529.90	67,354,013.15	1.51
42	39,192.00	1,240,894.65	84,753.80	1,325,648.45	66,113,118.50	1.51
43	39,222.00	1,218,033.06	83,192.34	1,301,225.40	64,895,085.43	1.51
44	39,253.00	1,195,592.67	81,659.65	1,277,252.32	63,699,492.77	1.51
45	39,283.00	1,173,565.70	80,155.20	1,253,720.90	62,525,927.06	1.51
46	39,314.00	1,151,944.55	78,678.46	1,230,623.01	61,373,982.51	1.51
47	39,345.00	1,130,721.73	77,228.93	1,207,950.66	60,243,260.78	1.51
48	39,375.00	1,109,889.92	75,806.10	1,185,696.02	59,133,370.87	1.51
49	39,406.00	1,089,441.89	74,409.49	1,163,851.38	58,043,928.97	1.51
50	39,436.00	1,069,370.59	73,038.61	1,142,409.20	56,974,558.38	1.51
51	39,467.00	1,049,669.07	71,692.99	1,121,362.06	55,924,889.31	1.51
52	39,498.00	1,030,330.53	70,372.15	1,100,702.68	54,894,558.78	1.51
53	39,527.00	1,011,348.26	69,075.65	1,080,423.92	53,883,210.52	1.51
54	39,558.00	992,715.72	67,803.04	1,060,518.76	52,890,494.80	1.51
55	39,588.00	974,426.45	66,553.87	1,040,980.32	51,916,068.35	1.51
56	39,619.00	956,474.13	65,327.72	1,021,801.85	50,959,594.21	1.51
57	39,649.00	938,852.56	64,124.16	1,002,976.72	50,020,741.65	1.51
58	39,680.00	921,555.64	62,942.77	984,498.41	49,099,186.01	1.51
59	39,711.00	904,577.39	61,783.14	966,360.53	48,194,608.63	1.51
60	39,741.00	949,661.73	60,644.88	1,010,306.61	47,244,946.90	1.51
61	39,772.00	931,182.19	59,449.89	990,632.08	46,313,764.71	1.51
62	39,802.00	913,058.78	58,278.15	971,336.93	45,400,705.93	1.51
63	39,833.00	895,284.67	57,129.22	952,413.90	44,505,421.25	1.51
64	39,864.00	877,853.20	56,002.66	933,855.85	43,627,568.06	1.51
65	39,892.00	860,757.80	54,898.02	915,655.82	42,766,810.26	1.51
66	39,923.00	843,992.05	53,814.90	897,806.95	41,922,818.21	1.51
67	39,953.00	827,549.63	52,752.88	880,302.51	41,095,268.58	1.51
68	39,984.00	811,424.37	51,711.55	863,135.91	40,283,844.21	1.51
69	40,014.00	795,610.18	50,690.50	846,300.69	39,488,234.03	1.51
70	40,045.00	780,101.13	49,689.36	829,790.49	38,708,132.90	1.51
71	40,076.00	764,891.36	48,707.73	813,599.10	37,943,241.54	1.51
72	40,106.00	749,975.15	47,745.25	797,720.40	37,193,266.38	1.51
73	40,137.00	735,346.88	46,801.53	782,148.40	36,457,919.51	1.51
74	40,167.00	721,001.03	45,876.22	766,877.24	35,736,918.48	1.51
75	40,198.00	706,932.19	44,968.96	751,901.14	35,029,986.29	1.51
76	40,229.00	693,135.06	44,079.40	737,214.45	34,336,851.24	1.51
77	40,257.00	679,604.43	43,207.20	722,811.63	33,657,246.81	1.51
78	40,288.00	666,335.19	42,352.04	708,687.23	32,990,911.62	1.51
79	40,318.00	653,322.35	41,513.56	694,835.91	32,337,589.27	1.51
80	40,349.00	640,560.98	40,691.47	681,252.44	31,697,028.30	1.51
81	40,379.00	628,046.26	39,885.43	667,931.69	31,068,982.04	1.51
82	40,410.00	615,773.47	39,095.14	654,868.60	30,453,208.57	1.51
83	40,441.00	603,737.96	38,320.29	642,058.25	29,849,470.61	1.51
84	40,471.00	591,935.20	37,560.58	629,495.78	29,257,535.41	1.51
85	40,502.00	580,360.71	36,815.73	617,176.44	28,677,174.70	1.51
86	40,532.00	569,010.12	36,085.44	605,095.56	28,108,164.58	1.51
87	40,563.00	557,879.13	35,369.44	593,248.57	27,550,285.46	1.51
88	40,594.00	546,963.52	34,667.44	581,630.97	27,003,321.93	1.51
89	40,622.00	536,259.18	33,979.18	570,238.36	26,467,062.75	1.51
90	40,653.00	525,762.04	33,304.39	559,066.43	25,941,300.71	1.51
91	40,683.00	515,468.13	32,642.80	548,110.93	25,425,832.58	1.51
92	40,714.00	505,373.54	31,994.17	537,367.71	24,920,459.04	1.51
93	40,744.00	495,474.45	31,358.24	526,832.70	24,424,984.59	1.51
94	40,775.00	485,767.11	30,734.77	516,501.88	23,939,217.48	1.51
95	40,806.00	476,247.83	30,123.52	506,371.35	23,462,969.65	1.51
96	40,836.00	466,913.01	29,524.24	496,437.24	22,996,056.65	1.51
97	40,867.00	457,759.09	28,936.70	486,695.79	22,538,297.56	1.51
98	40,897.00	448,782.61	28,360.69	477,143.30	22,089,514.95	1.51
99	40,928.00	439,980.15	27,795.97	467,776.13	21,649,534.79	1.51
100	40,959.00	431,348.38	27,242.33	458,590.71	21,218,186.41	1.51
101	40,988.00	422,884.01	26,699.55	449,583.56	20,795,302.40	1.51
102	41,019.00	414,583.82	26,167.42	440,751.24	20,380,718.58	1.51
103	41,049.00	406,444.66	25,645.74	432,090.40	19,974,273.92	1.51
104	41,080.00	398,463.43	25,134.29	423,597.73	19,575,810.48	1.51
105	41,110.00	390,637.10	24,632.89	415,270.00	19,185,173.38	1.51
106	41,141.00	382,962.69	24,141.34	407,104.03	18,802,210.69	1.51
107	41,172.00	375,437.27	23,659.45	399,096.72	18,426,773.42	1.51
108	41,202.00	368,057.98	23,187.02	391,245.00	18,058,715.45	1.51
109	41,233.00	360,822.00	22,723.88	383,545.89	17,697,893.45	1.51
110	41,263.00	353,726.59	22,269.85	375,996.44	17,344,166.86	1.51
111	41,294.00	346,769.03	21,824.74	368,593.77	16,997,397.83	1.51
112	41,325.00	339,946.67	21,388.39	361,335.06	16,657,451.17	1.51
113	41,353.00	333,256.91	20,960.63	354,217.53	16,324,194.26	1.51
114	41,384.00	326,697.19	20,541.28	347,238.47	15,997,497.07	1.51
115	41,414.00	320,265.02	20,130.18	340,395.20	15,677,232.05	1.51
116	41,445.00	313,957.93	19,727.18	333,685.11	15,363,274.12	1.51
117	41,475.00	307,773.52	19,332.12	327,105.64	15,055,500.61	1.51
118	41,506.00	302,960.66	18,944.84	321,905.50	14,752,539.95	1.51
119	41,537.00	307,319.37	18,563.61	325,882.98	14,445,220.58	1.51
120	41,567.00	318,036.78	18,176.90	336,213.69	14,127,183.79	1.51
121	41,598.00	311,348.85	21,661.68	333,010.53	13,815,834.94	1.84
122	41,628.00	304,797.36	21,184.28	325,981.64	13,511,037.58	1.84
123	41,659.00	298,379.59	20,716.92	319,096.51	13,212,657.99	1.84
124	41,690.00	292,092.87	20,259.41	312,352.27	12,920,565.12	1.84
125	41,718.00	285,934.57	19,811.53	305,746.10	12,634,630.56	1.84
126	41,749.00	279,902.13	19,373.10	299,275.23	12,354,728.43	1.84
127	41,779.00	273,993.04	18,943.92	292,936.95	12,080,735.39	1.84
128	41,810.00	268,204.82	18,523.79	286,728.61	11,812,530.57	1.84
129	41,840.00	262,535.06	18,112.55	280,647.60	11,549,995.52	1.84
130	41,871.00	256,981.38	17,709.99	274,691.38	11,293,014.13	1.84
131	41,902.00	251,541.47	17,315.96	268,857.43	11,041,472.66	1.84
132	41,932.00	246,213.04	16,930.26	263,143.30	10,795,259.62	1.84
133	41,963.00	240,993.86	16,552.73	257,546.59	10,554,265.76	1.84
134	41,993.00	235,881.74	16,183.21	252,064.95	10,318,384.02	1.84
135	42,024.00	230,874.54	15,821.52	246,696.06	10,087,509.48	1.84
136	42,055.00	225,970.14	15,467.51	241,437.65	9,861,539.34	1.84
137	42,083.00	221,166.49	15,121.03	236,287.52	9,640,372.85	1.84
138	42,114.00	216,461.56	14,781.91	231,243.47	9,423,911.29	1.84
139	42,144.00	211,853.38	14,450.00	226,303.38	9,212,057.90	1.84
140	42,175.00	207,340.00	14,125.16	221,465.15	9,004,717.91	1.84
141	42,205.00	202,919.51	13,807.23	216,726.75	8,801,798.39	1.84
142	42,236.00	198,590.05	13,496.09	212,086.14	8,603,208.34	1.84
143	42,267.00	194,349.79	13,191.59	207,541.38	8,408,858.55	1.84
144	42,297.00	190,196.93	12,893.58	203,090.51	8,218,661.62	1.84
145	42,328.00	186,129.72	12,601.95	198,731.67	8,032,531.90	1.84
146	42,358.00	182,146.43	12,316.55	194,462.98	7,850,385.48	1.84
147	42,389.00	178,245.37	12,037.26	190,282.63	7,672,140.11	1.84
148	42,420.00	174,424.89	11,763.95	186,188.83	7,497,715.22	1.84
149	42,449.00	170,683.36	11,496.50	182,179.85	7,327,031.87	1.84
150	42,480.00	167,019.19	11,234.78	178,253.97	7,160,012.68	1.84
151	42,510.00	163,430.82	10,978.69	174,409.50	6,996,581.86	1.84
152	42,541.00	159,916.72	10,728.09	170,644.81	6,836,665.14	1.84
153	42,571.00	156,475.40	10,482.89	166,958.29	6,680,189.74	1.84
154	42,602.00	153,105.38	10,242.96	163,348.34	6,527,084.35	1.84
155	42,633.00	149,805.23	10,008.20	159,813.43	6,377,279.12	1.84
156	42,663.00	146,573.53	9,778.49	156,352.03	6,230,705.59	1.84
157	42,694.00	143,408.90	9,553.75	152,962.65	6,087,296.69	1.84
158	42,724.00	140,309.99	9,333.85	149,643.84	5,946,986.70	1.84
159	42,755.00	137,275.46	9,118.71	146,394.17	5,809,711.24	1.84
160	42,786.00	134,304.01	8,908.22	143,212.24	5,675,407.22	1.84
161	42,814.00	131,394.37	8,702.29	140,096.67	5,544,012.85	1.84
162	42,845.00	128,545.29	8,500.82	137,046.11	5,415,467.56	1.84
163	42,875.00	125,755.53	8,303.72	134,059.25	5,289,712.03	1.84
164	42,906.00	123,023.90	8,110.89	131,134.79	5,166,688.13	1.84
165	42,936.00	120,349.21	7,922.26	128,271.47	5,046,338.92	1.84
166	42,967.00	117,730.32	7,737.72	125,468.04	4,928,608.60	1.84
167	42,998.00	115,166.09	7,557.20	122,723.29	4,813,442.50	1.84
168	43,028.00	112,655.41	7,380.61	120,036.02	4,700,787.09	1.84
169	43,059.00	110,197.20	7,207.87	117,405.07	4,590,589.90	1.84
170	43,089.00	107,790.38	7,038.90	114,829.28	4,482,799.52	1.84
171	43,120.00	105,433.91	6,873.63	112,307.54	4,377,365.61	1.84
172	43,151.00	103,126.78	6,711.96	109,838.74	4,274,238.83	1.84
173	43,179.00	100,867.97	6,553.83	107,421.81	4,173,370.85	1.84
174	43,210.00	98,656.51	6,399.17	105,055.68	4,074,714.34	1.84
175	43,240.00	96,491.43	6,247.90	102,739.32	3,978,222.92	1.84
176	43,271.00	94,371.78	6,099.94	100,471.72	3,883,851.14	1.84
177	43,301.00	92,296.64	5,955.24	98,251.88	3,791,554.49	1.84
178	43,332.00	90,265.11	5,813.72	96,078.82	3,701,289.39	1.84
179	43,363.00	88,276.28	5,675.31	93,951.59	3,613,013.10	1.84
180	43,393.00	86,329.31	5,539.95	91,869.26	3,526,683.80	1.84
181	43,424.00	84,423.31	5,407.58	89,830.90	3,442,260.48	1.84
182	43,454.00	82,557.47	5,278.13	87,835.61	3,359,703.01	1.84
183	43,485.00	80,730.97	5,151.54	85,882.51	3,278,972.04	1.84
184	43,516.00	78,942.99	5,027.76	83,970.74	3,200,029.06	1.84
185	43,544.00	77,192.75	4,906.71	82,099.46	3,122,836.31	1.84
186	43,575.00	75,479.47	4,788.35	80,267.82	3,047,356.84	1.84
187	43,605.00	73,802.41	4,672.61	78,475.03	2,973,554.43	1.84
188	43,636.00	72,160.82	4,559.45	76,720.27	2,901,393.61	1.84
189	43,666.00	70,553.97	4,448.80	75,002.78	2,830,839.63	1.84
190	43,697.00	68,981.16	4,340.62	73,321.78	2,761,858.47	1.84
191	43,728.00	67,441.68	4,234.85	71,676.53	2,694,416.79	1.84
192	43,758.00	65,934.85	4,131.44	70,066.29	2,628,481.94	1.84
193	43,789.00	64,460.00	4,030.34	68,490.34	2,564,021.95	1.84
194	43,819.00	63,016.47	3,931.50	66,947.97	2,501,005.47	1.84
195	43,850.00	61,603.63	3,834.88	65,438.50	2,439,401.85	1.84
196	43,881.00	60,220.83	3,740.42	63,961.25	2,379,181.02	1.84
197	43,910.00	58,867.47	3,648.08	62,515.55	2,320,313.55	1.84
198	43,941.00	57,542.93	3,557.81	61,100.75	2,262,770.62	1.84
199	43,971.00	56,246.63	3,469.58	59,716.21	2,206,523.99	1.84
200	44,002.00	54,977.98	3,383.34	58,361.32	2,151,546.01	1.84
201	44,032.00	53,736.41	3,299.04	57,035.45	2,097,809.60	1.84
202	44,063.00	52,521.37	3,216.64	55,738.01	2,045,288.23	1.84
203	44,094.00	51,332.30	3,136.11	54,468.41	1,993,955.93	1.84
204	44,124.00	50,168.68	3,057.40	53,226.08	1,943,787.25	1.84
205	44,155.00	49,029.97	2,980.47	52,010.44	1,894,757.28	1.84
206	44,185.00	47,915.66	2,905.29	50,820.96	1,846,841.61	1.84
207	44,216.00	46,825.26	2,831.82	49,657.08	1,800,016.36	1.84
208	44,247.00	45,758.25	2,760.03	48,518.28	1,754,258.11	1.84
209	44,275.00	44,714.17	2,689.86	47,404.03	1,709,543.94	1.84
210	44,306.00	43,692.53	2,621.30	46,313.83	1,665,851.41	1.84
211	44,336.00	42,692.87	2,554.31	45,247.17	1,623,158.54	1.84
212	44,367.00	41,714.73	2,488.84	44,203.58	1,581,443.81	1.84
213	44,397.00	40,757.68	2,424.88	43,182.56	1,540,686.13	1.84
214	44,428.00	39,821.26	2,362.39	42,183.65	1,500,864.87	1.84
215	44,459.00	38,905.06	2,301.33	41,206.39	1,461,959.80	1.84
216	44,489.00	38,008.66	2,241.67	40,250.33	1,423,951.14	1.84
217	44,520.00	37,131.63	2,183.39	39,315.03	1,386,819.51	1.84
218	44,550.00	36,273.59	2,126.46	38,400.05	1,350,545.92	1.84
219	44,581.00	35,434.13	2,070.84	37,504.97	1,315,111.79	1.84
220	44,612.00	34,612.87	2,016.50	36,629.37	1,280,498.92	1.84
221	44,640.00	33,809.43	1,963.43	35,772.86	1,246,689.49	1.84
222	44,671.00	33,023.43	1,911.59	34,935.02	1,213,666.06	1.84
223	44,701.00	32,254.52	1,860.95	34,115.48	1,181,411.53	1.84
224	44,732.00	31,502.34	1,811.50	33,313.84	1,149,909.19	1.84
225	44,762.00	30,766.54	1,763.19	32,529.73	1,119,142.65	1.84
226	44,793.00	30,046.78	1,716.02	31,762.79	1,089,095.88	1.84
227	44,824.00	29,342.71	1,669.95	31,012.66	1,059,753.16	1.84
228	44,854.00	28,654.02	1,624.95	30,278.98	1,031,099.14	1.84
229	44,885.00	27,980.38	1,581.02	29,561.40	1,003,118.76	1.84
230	44,915.00	27,321.48	1,538.12	28,859.60	975,797.27	1.84
231	44,946.00	26,677.01	1,496.22	28,173.23	949,120.26	1.84
232	44,977.00	26,046.67	1,455.32	27,501.98	923,073.60	1.84
233	45,005.00	25,430.15	1,415.38	26,845.53	897,643.45	1.84
234	45,036.00	24,827.17	1,376.39	26,203.56	872,816.27	1.84
235	45,066.00	24,237.45	1,338.32	25,575.77	848,578.82	1.84
236	45,097.00	23,660.71	1,301.15	24,961.86	824,918.12	1.84
237	45,127.00	23,096.67	1,264.87	24,361.54	801,821.45	1.84
238	45,158.00	22,545.06	1,229.46	23,774.52	779,276.39	1.84
239	45,189.00	22,005.63	1,194.89	23,200.53	757,270.75	1.84
240	45,219.00	21,478.13	1,161.15	22,639.27	735,792.63	1.84
241	45,250.00	20,962.28	1,128.22	22,090.50	714,830.34	1.84
242	45,280.00	20,457.86	1,096.07	21,553.94	694,372.48	1.84
243	45,311.00	19,964.62	1,064.70	21,029.33	674,407.86	1.84
244	45,342.00	19,482.33	1,034.09	20,516.42	654,925.54	1.84
245	45,371.00	19,010.74	1,004.22	20,014.96	635,914.79	1.84
246	45,402.00	18,549.64	975.07	19,524.71	617,365.15	1.84
247	45,432.00	18,098.81	946.63	19,045.44	599,266.34	1.84
248	45,463.00	17,658.03	918.88	18,576.90	581,608.31	1.84
249	45,493.00	17,227.08	891.80	18,118.88	564,381.23	1.84
250	45,524.00	16,805.75	865.38	17,671.14	547,575.48	1.84
251	45,555.00	16,393.85	839.62	17,233.46	531,181.63	1.84
252	45,585.00	15,991.17	814.48	16,805.64	515,190.47	1.84
253	45,616.00	15,597.51	789.96	16,387.47	499,592.96	1.84
254	45,646.00	15,212.69	766.04	15,978.73	484,380.27	1.84
255	45,677.00	14,836.51	742.72	15,579.22	469,543.77	1.84
256	45,708.00	14,468.79	719.97	15,188.76	455,074.98	1.84
257	45,736.00	14,109.36	697.78	14,807.14	440,965.62	1.84
258	45,767.00	13,758.03	676.15	14,434.17	427,207.59	1.84
259	45,797.00	13,414.63	655.05	14,069.68	413,792.97	1.84
260	45,828.00	13,078.99	634.48	13,713.47	400,713.98	1.84
261	45,858.00	12,750.95	614.43	13,365.38	387,963.03	1.84
262	45,889.00	12,430.34	594.88	13,025.22	375,532.69	1.84
263	45,920.00	12,117.01	575.82	12,692.82	363,415.68	1.84
264	45,950.00	11,810.79	557.24	12,368.03	351,604.89	1.84
265	45,981.00	11,511.55	539.13	12,050.67	340,093.34	1.84
266	46,011.00	11,219.11	521.48	11,740.59	328,874.23	1.84
267	46,042.00	10,933.35	504.27	11,437.63	317,940.87	1.84
268	46,073.00	10,654.12	487.51	11,141.63	307,286.75	1.84
269	46,101.00	10,381.27	471.17	10,852.44	296,905.48	1.84
270	46,132.00	10,114.67	455.26	10,569.93	286,790.81	1.84
271	46,162.00	9,854.19	439.75	10,293.93	276,936.62	1.84
272	46,193.00	9,599.69	424.64	10,024.32	267,336.94	1.84
273	46,223.00	9,351.04	409.92	9,760.95	257,985.90	1.84
274	46,254.00	9,108.11	395.58	9,503.69	248,877.79	1.84
275	46,285.00	8,870.80	381.61	9,252.41	240,006.99	1.84
276	46,315.00	8,638.96	368.01	9,006.97	231,368.03	1.84
277	46,346.00	8,412.48	354.76	8,767.25	222,955.55	1.84
278	46,376.00	8,191.26	341.87	8,533.12	214,764.29	1.84
279	46,407.00	7,975.16	329.31	8,304.47	206,789.13	1.84
280	46,438.00	7,764.09	317.08	8,081.17	199,025.04	1.84
281	46,466.00	7,557.93	305.17	7,863.10	191,467.11	1.84
282	46,497.00	7,356.58	293.58	7,650.16	184,110.53	1.84
283	46,527.00	7,159.92	282.30	7,442.23	176,950.60	1.84
284	46,558.00	6,967.87	271.32	7,239.20	169,982.73	1.84
285	46,588.00	6,780.31	260.64	7,040.96	163,202.42	1.84
286	46,619.00	6,597.16	250.24	6,847.40	156,605.26	1.84
287	46,650.00	6,418.31	240.13	6,658.44	150,186.95	1.84
288	46,680.00	6,243.67	230.29	6,473.95	143,943.29	1.84
289	46,711.00	6,073.14	220.71	6,293.85	137,870.14	1.84
290	46,741.00	5,906.64	211.40	6,118.05	131,963.50	1.84
291	46,772.00	5,744.09	202.34	5,946.43	126,219.41	1.84
292	46,803.00	5,585.38	193.54	5,778.92	120,634.03	1.84
293	46,832.00	5,430.45	184.97	5,615.42	115,203.59	1.84
294	46,863.00	5,279.19	176.65	5,455.84	109,924.39	1.84
295	46,893.00	5,131.55	168.55	5,300.10	104,792.85	1.84
296	46,924.00	4,987.42	160.68	5,148.10	99,805.43	1.84
297	46,954.00	4,846.74	153.03	4,999.78	94,958.68	1.84
298	46,985.00	4,641.96	145.60	4,787.57	90,316.72	1.84
299	47,016.00	3,930.83	138.49	4,069.32	86,385.89	1.84
300	47,046.00	2,901.44	132.46	3,033.90	83,484.44	1.84
301	47,077.00	2,827.13	128.01	2,955.14	80,657.32	1.84
302	47,107.00	2,754.51	123.67	2,878.19	77,902.81	1.84
303	47,138.00	2,683.56	119.45	2,803.01	75,219.25	1.84
304	47,169.00	2,614.24	115.34	2,729.57	72,605.01	1.84
305	47,197.00	2,546.51	111.33	2,657.84	70,058.50	1.84
306	47,228.00	2,480.34	107.42	2,587.77	67,578.16	1.84
307	47,258.00	2,415.70	103.62	2,519.32	65,162.46	1.84
308	47,289.00	2,352.55	99.92	2,452.47	62,809.91	1.84
309	47,319.00	2,290.86	96.31	2,387.17	60,519.05	1.84
310	47,350.00	2,230.60	92.80	2,323.39	58,288.45	1.84
311	47,381.00	2,171.74	89.38	2,261.11	56,116.71	1.84
312	47,411.00	2,114.24	86.05	2,200.29	54,002.47	1.84
313	47,442.00	2,058.08	82.80	2,140.89	51,944.39	1.84
314	47,472.00	2,003.23	79.65	2,082.88	49,941.16	1.84
315	10,978.00	1,949.66	76.58	2,026.24	47,991.50	1.84
316	11,009.00	1,897.35	73.59	1,970.93	46,094.15	1.84
317	11,037.00	1,846.25	70.68	1,916.93	44,247.89	1.84
318	11,068.00	1,796.36	67.85	1,864.21	42,451.53	1.84
319	11,098.00	1,747.64	65.09	1,812.73	40,703.89	1.84
320	11,129.00	1,700.06	62.41	1,762.48	39,003.83	1.84
321	11,159.00	1,653.61	59.81	1,713.42	37,350.22	1.84
322	11,190.00	1,608.25	57.27	1,665.52	35,741.96	1.84
323	11,221.00	1,563.97	54.80	1,618.77	34,177.99	1.84
324	11,251.00	1,520.74	52.41	1,573.14	32,657.26	1.84
325	11,282.00	1,478.53	50.07	1,528.60	31,178.73	1.84
326	11,312.00	1,437.32	47.81	1,485.13	29,741.41	1.84
327	11,343.00	1,397.10	45.60	1,442.70	28,344.31	1.84
328	11,374.00	1,357.84	43.46	1,401.30	26,986.47	1.84
329	11,402.00	1,319.51	41.38	1,360.89	25,666.96	1.84
330	11,433.00	1,282.10	39.36	1,321.46	24,384.86	1.84
331	11,463.00	1,245.60	37.39	1,282.99	23,139.26	1.84
332	11,494.00	1,209.96	35.48	1,245.44	21,929.30	1.84
333	11,524.00	1,175.19	33.62	1,208.82	20,754.11	1.84
334	11,555.00	1,141.26	31.82	1,173.08	19,612.85	1.84
335	11,586.00	1,108.15	30.07	1,138.22	18,504.70	1.84
336	11,616.00	1,075.84	28.37	1,104.21	17,428.86	1.84
337	11,647.00	1,044.31	26.72	1,071.04	16,384.55	1.84
338	11,677.00	1,013.55	25.12	1,038.68	15,371.00	1.84
339	11,708.00	983.55	23.57	1,007.11	14,387.45	1.84
340	11,739.00	954.27	22.06	976.33	13,433.18	1.84
341	11,768.00	925.71	20.60	946.31	12,507.47	1.84
342	11,799.00	897.86	19.18	917.04	11,609.61	1.84
343	11,829.00	870.69	17.80	888.49	10,738.92	1.84
344	11,860.00	844.19	16.47	860.65	9,894.74	1.84
345	11,890.00	818.34	15.17	833.51	9,076.40	1.84
346	11,921.00	793.13	13.92	807.05	8,283.27	1.84
347	11,952.00	768.55	12.70	781.25	7,514.71	1.84
348	11,982.00	744.58	11.52	756.10	6,770.13	1.84
349	12,013.00	721.21	10.38	731.59	6,048.92	1.84
350	12,043.00	698.42	9.28	707.70	5,350.50	1.84
351	12,074.00	676.21	8.20	684.41	4,674.29	1.84
352	12,105.00	654.55	7.17	661.72	4,019.74	1.84
353	12,133.00	633.44	6.16	639.60	3,386.30	1.84
354	12,164.00	612.86	5.19	618.05	2,773.44	1.84
355	12,194.00	592.8	4.25	597.05	2,180.64	1.84
356	12,225.00	573.25	3.34	576.60	1,607.39	1.84
357	12,255.00	554.2	2.46	556.67	1,053.18	1.84
358	12,286.00	535.64	1.61	537.25	517.55	1.84
359	12,317.00	517.55	0.79	518.34	0	1.84
Recipients must read the information contained in the attached statement.  Do not use or rely on this information if you have not received or reviewed the statement.  If you have not received the statement, call your Merrill Lynch account executive for another copy. The collateral information set forth in the Computational Materials supersedes any previously distributed collateral information relating to the securities discussed in this communication and will be superseded by the information set forth in the Prospectus and Prospectus Supplement.