EX-99 3 seq037invcollstrat2.htm EXHIBIT 99.1 COMPUTATIONAL MATERIALS Preliminary Term Sheet

This information is furnished to you solely by Greenwich Capita Markets, Inc. and not by the issuer of the securities or any of its affiliates. Greenwich Capital Markets, Inc. is acting as Underwriter and not acting as Agent for the issuer or its affiliates in connection with the proposed transaction.


This Preliminary Term Sheet is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All amounts are approximate and subject to change. The information contained herein supersedes information contained in any prior term sheet for this transaction. In addition, the information contained herein will be superseded by information contained in term sheets circulated after the date hereof and by information contained in the Prospectus and Prospectus Supplement for this transaction. An offering may be made only through the delivery of the Prospectus and Prospectus Supplement.


Preliminary Term Sheet

Date Prepared: November 12, 2003


Sequoia Mortgage Trust 2003-7

Mortgage Pass-Through Certificates

$725,975,212 (Approximate, Subject to Final Collateral)

Publicly Offered Certificates

Adjustable Rate Residential Mortgage Loans




Class


Principal

Balance (1)


WAL (Yrs)

(Call/Mat)

Pymt Window

(-)

(Mths) (Call/Mat)(-)


Certificate Interest

Rates



Tranche Type


Expected Ratings

S&P/Moody's/Fitch

A-1

$347,561,000

3.84/4.19

1-117 / 1-359

Floater

Senior

AAA/Aaa/AAA

A-2

$347,560,000

3.83/4.18

1-117 / 1-359

Floater

Senior

AAA/Aaa/AAA

X-1

$14,518,000

  

N/A

Senior/ NAS I0

AAA/Aaa/AAA

  

                    Information Not Provided Herein

   

X-2

$695,120,000

  

N/A

Senior/ 10

AAA/Aaa/AAA

X-B

$14,518,000

  

N/A

Senior/ 10

AAA/Aaa/AAA

A-R

$100

   

Senior

AAA/Aaa/AAA

B-1

$14,518,000

6.54/7.28

39-117 / 39-359

Floater

Subordinate

AA/Aa2/AA

B-2

$5,806,000

  

N/A

Subordinate

A/A2/A

B-3

$4,354,000

  

N/A

Subordinate

BBB/Baa2/BBB

B-4

$2,176,000

  

N/A

Subordinate

BB/Ba2/BB

B-5

$1,450,000

                    Information Not Provided Herein

N/A

Subordinate

B/B2/B

B-6

$2,550,112

  

N/A

Subordinate

NR/NR/NR

Total

$725,975,212

     



The information contained herein has been prepared solely for the use of Greenwich Capital Markets, Inc. and has not been independently verified by Greenwich Capital Markets, Inc. Accordingly, Greenwich Capital Markets, Inc. makes no express or implied representations or warranties of any kind and expressly disclaims all liability for any use or misuse of the contents hereof. Greenwich Capital Markets, Inc. assumes no responsibility for the accuracy of any material contained herein.


The information contained herein will be superseded by the description of the mortgage loans contained in the prospectus supplement. Such information supersedes the information in all prior collateral term sheets, if any.



Sequoia 2003-7


 

# of Loans

Balance

Avg. Balance

% of group balance

WAC

WARM

TOTAL

2122

725,975,211.85

342,118.38

100%

2.96057

351

BALANCE 700,000.00. 799,999.99

59

44,069,582.28

746,942.07

6.1%

3.02485

355

BALANCE 800,000.00. 899,999.99

39

32,349,778.26

829,481.49

4.5%

2.95263

354

BALANCE 900,000.00. 999,999.99

43

41,388,148.62

962,515.08

5.7%

2.85945

349

BALANCE 1,000,000.00-1,099,999.9

11

11,067,923.24

1,006,174.84

1.5%

3.16864

348

BALANCE 1,200,000.00- 1,299,999.

8

9,900,500.00

1,237,562.50

1.4%

2,98342

329

BALANCE 1,300,000.00- 1,399,999.

5

6,820,911.36

1,364,182.27

0.9%

3.15139

348

BALANCE 1,400,000.00- 1,499,999.

1

1,440,000.00

1,440,000.00

0.2%

2.62500

299

BALANCE 1,500,000.00- 1,599,999.

2

3,020,000.00

1,510,000.00

0.4%

2.87334

329

BALANCE 1,600,000.00- 1,699,999.

5

8,194,000.00

1,638,800.00

1.1%

3.07814

323

BALANCE 1,700,000.00- 1,799,999.

1

1,700,000.00

1,700,000.00

0.2%

3.50000

358

BALANCE 1,800,000.00- 1,899,999.

_

3,729,27990

1,864,639.95

0.5%

2.93897

328

BALANCE 2,000,000.00- 2,099,999.

4

8,000,000.00

2,000,000.00

1.1%

2.90625

298

BALANCE 2,099,999.99- AND UP

1

2,900,000.00

2,900,000.00

0.4%

3.12500

299

F1CO 600-619

5

2,849,800.00

569,960.00

0.4%

2.85769

313

F1CO 620-639

8

4,299,449.98

537,431.25

0.6%

2.81896

329

F1CO 640-659

47

13,556,129.62

288,428.29

1.9%

2.98450

343

F1CO 660-679

172

59,234,662.09

344,382.60

8.2%

3.01144

353

F1CO 680-699

270

93,571,101.57

346,559.64

12.9%

3.00129

351

LTV 080.00

423

142,292,814.18

336,389.63

19.6%

2.89534

347

LTV 080.00-84.99

20

3,774,455.97

188,722.80

0.5%

3.00065

359

LTV 085.00-89.99

31

6,294,210.71

203,039.06

0.9%

2.92664

352

LTV 090.00-94.99

41

8,988,435.78

219,230.14

1.2%

3.12267

357

LTV x 95

45

9,355,402.61

207,892.84

1.3%

3.02688

341

Investor

49

9,785,837.07

199,710.96

1.4%

3.05176

337

Second Home

140

48,422,834.06

345,87739

6.7%

1.97296

335


 

FICO

OLTV

Eff LTV

Adj Eff LTV (with MI)

DTI

% of Full Doc

of Primary Owner

% Single Family

% of 10 loans %

Cashout

TOTAL

732

68.85

68.68

67.84

28.71

61.0

92.0

61.6

100.0

27.1

BALANCE 700,000.00. 799,999.99

724

69.79

69.19

69.19

28.60

69.6

93.3

62.9

100.0

20.3

BALANCE 800,000.00. 899,999.99

726

67.74

66.97

66.97

27.43

58.9

97.5

61.3

100.0

20.9

BALANCE 900,000.00. 999,999.99

739

61.63

61.63

61.63

27.98

48.3

929

74.9

100.0

13.7

BALANCE 1,000,000.00-1,099,999.!

721

57.92

57.92

57.92

21.71

36.1

91.0

63.9

100.0

27.1

BALANCE 1,200,000.00- 1,299,999.

709

64.29

64.29

64.29

26.31

24.4

75.0

49.6

100.0

25.2

BALANCE 1,300,000.00- 1,399,999.

733

65.08

65.08

65.08

26.42

40.2

79.7

80.1

100.0

19.4

BALANCE 1,400,000.00- 1,499,999.

766

80.00

80.00

80.00

20.00

0.0

100.0

100.0

100.0

100.0

BALANCE 1,500,000.00- 1,599,999.

754

68.01

68.01

68.01

34.05

49.7

100.0

100.0

100.0

0.0

BALANCE 1,600,000.00- 1,699,999.

688

73.49

73.49

73.49

23.59

40.0

79.3

60.0

100.0

0.0

BALANCE 1,700,000.00- 1,799,999.

736

47.22

47.22

47.22

14.00

100.0

100.0

100.0

100.0

0.0

BALANCE 1,800,000.00- 1,899,999.

732

71.39

71.39

71.39

25.88

50.4

50.4

100.0

100.0

0.0

BALANCE 2,000,000.00- 2,099,999.

757

60.97

60.97

60.97

16.00

0.0

75.0

25.0

100.0

50.0

BALANCE 2,099,999.99- AND UP

700

66.67

66.67

66.67

53.00

0.0

100.0

100.0

100.0

0.0

F1CO 600-619

607

49.83

40.57

38.82

32.68

23.6

100.0

50.3

100.0

51.8

F1CO 620-639

629

67.30

67.30

66.36

24.95

51.3

96.9

85.6

100.0

8.4

F1CO 640-659

653

73.19

73.19

72.50

32.66

62.8

91.0

60.4

100.0

21.2

F1CO 660-679

670

68.74

68.74

67.47

30.50

56.6

94.1

62.3

100.0

33.5

F1CO 680-699

689

71.21

71.11

69.94

31.12

53.0

92.1

57.9

100.0

26.6

LTV 080.00

730

80.00

80.00

80.00

30.22

72.4

90.7

59.3

100.0

9.9

LTV 080.00-84.99

724

83.80

83.80

71.62

29.21

93.8

85.5

64.4

100.0

0.0

LTV 085.00-89.99

703

87.76

8357

61.22

32.90

88.9

98.6

55.4

100.0

0.0

LTV 090.00-94.99

718

9218

91.50

66.54

31.10

94.3

100.0

50.1

100.0

0.0

LTV >= 95

721

96.48

87.04

65.78

32.61

69.9

84.7

55.2

100.0

1.3

Investor

736

62.34

60.79

60.79

29.73

63.8

0.0

36.4

100.0

13.4

Second Home

738

66.53

65.87

65.70

27.10

41.9

0.0

52.3

100.0

15.3





Sequoia 2003-7


 

# of Loans

Balance

Avg. Balance

% of group balance

WAC

WARM

FICO

TOTAL

2122

725,975,211.85

342,118.38

100%

2.96057

351

732

I/0 Loans

2122

725,975,211.85

342,118.38

100.0%

2.96057

351

732

        

ALTERNATIVE

122

59,539,639.64

488,029.83

8.2%

2.81720

298

717

ASSET, NO INCOME

1

489,976.04

489,976.04

0.1%

3.12500

298

768

FULL

1417

442,741,211.27

312,449.69

61.0%

2.94051

359

735

LIMITED DOC

483

190,266,180.36

393,925.84

26.2%

3.09444

359

727

LITE DOC

77

27,195,340.92

353,186.25

3.8%

2.69654

299

743

NO RATIO

22

5,742,863.62

261,039.26

0.8%

2.79420

298

754

Cash Out Refi

598

196,505,960.17

328,605.28

27.1%

2.99413

350

731

Rate/Term Refi

977

311,170,286.86

318,495.69

42.9%

2.95787

353

728

2-4 UNITS

16

5,744,172.40

359,010.78

0.8%

1.20090

347

718

CONDO

204

64,660,616.15

316,963.80

8.9%

2.97809

345

735

 

198

68,476,812.48

345,842.49

94%

2.97670

346

718

DTI 0-9.99

51

21,211,976.89

415,92.12

2.9%

2.86939

334

764

DTI 10-14.99

129

45,105,615.25

349,655.93

6.2%

2.97871

348

740

DTI 15-19.99

203

62,498,883.69

307,876.27

8.6%

2.94415

349

742

DTI 20-24.99

307

108,662,246.91

353,948.69

15.0%

2.96254

354

737

DTI 25-29.99

376

127,078,103.92

337,973.68

17.5%

2.97954

354

732

DTI 30-34.99

398

137,365,242.37

345,138.80

18.9%

2.96251

354

730

DTI 35-00

441

149,974,832.64

340,078.99

20.7%

2.95676

353

724

DTI UNAVAILABLE

19

5,601,497.70

294,815.67

0.8%

2.73165

298

751

GEORGIA LOANS

119

36,723,776.51

308,603.16

5.1%

2.91395

356

732

ORIG BALANCE > 1M

30

46,772,614.50

1,559,087.15

6.4%

3.01470

323

726

EFFLTV 080.00

423

142,292,814.18

336,389.63

19.6%

2.89534

347

730

EFFLTV 080.00-84.99

20

3,774,455.97

188,722.80

0.5%

3.00065

359

724

EFFLTV 085.00-89.99

30

5,594,210.71

186,473.69

0.8%

2.96438

359

713

EFFLTV 090.00-94.99

40

8,682,435.78

217,060.89

1.2%

3.13580

359

719

EFFLTV >= 95

36

6,539,656.88

181,657.14

0.9%

3.12807

359

717

PMILTV 080.00

423

142,292,814.18

336,389.63

19.6%

2.89534

347

730

PMILTV 090.00-94.99

1

800,000.00

800,000.00

0.1%

3.12500

360

680


 

OLTV

Eff LTV

Adj Eff LTV with MI

DTI

% of Full Doc

% of Primary Owner

% Single Family

% of I0 loans %

% Cashout

TOTAL

68.85

68.68

67.84

28.71

61.0

92.0

61.6

100.0

27.1

1/0 Loans

68.85

68.68

67.84

28.71

61.0

92.0

61.6

100.0

27.1

ALTERNATIVE

68.89

67.55

62.55

28.11

0.0

76.6

67.4

100.0

31.5

ASSET, NO INCOME

67.12

67.12

67.12

32.00

0.0

0.0

100.0

100.0

100.0

FULL

70.88

70.88

69.53

28.73

100.0

93.9

60.8

100.0

24.0

LIMITED DOC

64.44

64.44

69.40

29.21

0.0

95.6

63.0

100.0

31.7

LITE DOC

71.40

69.88

69.88

25.99

0.0

70.8

51.3

100.0

33.3

NO RATIO

45.75

45.75

45.75

30.74

0.0

91.8

53.2

100.0

25.6

Cash Out Refi

64.32

64.30

64.30

28.20

54.2

95.6

69.8

100.0

100.0

Rate/Term Refi

62.03

66.92

65.91

28.67

62.6

93.9

59.8

100.0

0.0

2-4 UNITS

68.56

68.56

68.56

30.35

30.3

83.1

0.0

100.0

15.5

CONDO

69.93

69.35

68.61

28.36

53.0

74.7

0.0

100.0

21.1

 

72.43

71.85

70.28

44.85

62.5

88.0

63.4

100.0

20.0

DTI 0-9.99

59.22

59.04

58.97

6.30

49.3

73.1

61.3

100.0

20.6

DTI 10-14.99

64.93

64.93

64.43

12.27

62.4

87.4

65.4

100.0

24.6

DTI 15-19.99

68.47

68.44

68.16

17.28

66.8

93.7

63.1

100.0

30.8

DTI 20-24.99

69.54

69.26

68.21

22.11

62.8

95.3

63.9

100.0

27.1

DTI 25-29.99

68.42

68.12

67.43

22.06

61.5

91.3

64.8

100.0

30.8

DTI 30-34.99

68.98

68.98

68.17

32.06

58.1

95.5

58.3

100.0

30.4

DTI 35-00

70.22

70.18

69.18

37.35

62.3

92.3

57.1

100.0

24.0

DTI UNAVAILABLE

53.82

53.82

53.82

0.00

0.0

85.5

72.6

100.0

34.5

          

GEORGIA LOANS

73.18

73.18

72.23

28.92

74.7

94.1

48.3

100.0

18.1

ORIG BALANCE > 1M

66.62

66.62

66.62

25.38

28.9

79.9

66.6

100.0

19.8

EFFLTV 080.00

80.00

80.00

80.00

30.22

72.4

90.7

59.3

100.0

9.9

EFFLTV 080.00-84.99

83.80

83.80

71.62

29.21

93.8

85.5

64.4

100.0

0.0

EFFLTV 085.00-89.99

87.77

87.77

62.62

31.89

100.0

98.4

49.8

100.0

0.0

EFFLTV 090.00-94.99

92.26

92.26

66.41

31.49

97.7

100.0

48.4

100.0

0.0

EFFLTV >= 95

95.00

95.00

64.59

33.74

100.0

100.0

72.3

100.0

0.0

PMILTV 080.00

80.00

80.00

80.00

30.22

72.4

90.7

59.3

100.0

9.9

PMILTV 090.00-94.99

91.43

91.43

91.43

42.00

100.0

100.0

0.0

100.0

0.0