Redwood Sequoia: 2004-10
Group 2
		Minimum	Maximum
Scheduled Principal Balance	$331,098,158	$50,000	$2,000,000
Average Scheduled Principal Balance	$338,546
Number of Mortgage Loans	978
Weighted Average Gross Coupon	3.583%	2.625%	4.375%
Weighted Average FICO Score	731	624	817
Weighted Average Combined Original LTV	71.32%	19.00%	100.00%
Weighted Average Original Term	344 months	300 months	360 months
Weighted Average Stated Remaining Term	343 months	274 months	360 months
Weighted Average Seasoning	1   months	0   months	26  months
Weighted Average Gross Margin	1.753%	1.000%	3.500%
Weighted Average Minimum Interest Rate	1.753%	1.000%	3.500%
Weighted Average Maximum Interest Rate	12.034%	12.000%	12.500%
Weighted Average Initial Rate Cap	0.000%	0.000%	0.000%
Weighted Average Subsequent Rate Cap	0.000%	0.000%	0.000%
Weighted Average Months to Roll	5   months	1   months	6   months
Maturity Date		Aug  1 2027	Oct  1 2034
Maximum Zip Code Concentration	0.88%	22102 (McLean, VA)
ARM	100.00%
6 MO LIBOR	100.00%
Interest Only	100.00%
Prepay Penalty:  0 months	70.67%
Prepay Penalty: 36 months	29.33%
First Lien	100.00%
Alternative Documentation	8.46%
Asset, No Income	22.92%
Full Documentation	54.81%
Limited Documentation	10.61%
Lite Documentation	2.95%
No Ratio	0.25%
Cash Out Refinance	27.27%
Purchase	41.68%
Rate/Term Refinance	31.04%
Condominium	9.03%
Cooperative	0.58%
Planned Unit Development	31.90%
Single Family	57.28%
Townhouse	0.11%
Two-Four Family	1.10%
Investor	1.45%
Primary	91.28%
Second Home	7.27%
Top 5 States:
California	28.68%
Florida	8.73%
Virginia	6.06%
Ohio	5.38%
Arizona	5.03%

Redwood Sequoia: 2004-10
Group 1
		Minimum	Maximum
Scheduled Principal Balance	$353,904,046	$30,000	$3,000,000
Average Scheduled Principal Balance	$379,725
Number of Mortgage Loans	932
Weighted Average Gross Coupon	3.376%	2.000%	4.500%
Weighted Average FICO Score	732	624	817
Weighted Average Combined Original LTV	72.20%	9.44%	100.00%
Weighted Average Original Term	339 months	300 months	360 months
Weighted Average Stated Remaining Term	338 months	264 months	360 months
Weighted Average Seasoning	1   months	0   months	36  months
Weighted Average Gross Margin	1.668%	1.000%	2.375%
Weighted Average Minimum Interest Rate	1.668%	1.000%	2.375%
Weighted Average Maximum Interest Rate	12.021%	12.000%	15.000%
Weighted Average Initial Rate Cap	0.000%	0.000%	0.000%
Weighted Average Subsequent Rate Cap	0.000%	0.000%	0.000%
Weighted Average Months to Roll	2   months	1   months	6   months
Maturity Date		Oct  1 2026	Oct  1 2034
Maximum Zip Code Concentration	0.98%	22066 (Great Falls, VA)
ARM	100.00%
1 MO LIBOR	69.65%
6 MO LIBOR	30.35%
Interest Only	100.00%
Prepay Penalty:  0 months	71.22%
Prepay Penalty: 36 months	28.78%
First Lien	100.00%
Alternative Documentation	19.62%
Asset, No Income	18.95%
Full Documentation	49.60%
Limited Documentation	1.75%
Lite Documentation	9.33%
No Ratio	0.76%
Cash Out Refinance	31.37%
Purchase	44.22%
Rate/Term Refinance	24.41%
Condominium	10.87%
Cooperative	0.45%
Planned Unit Development	24.24%
Single Family	61.98%
Townhouse	0.08%
Two-Four Family	2.38%
Investor	2.53%
Primary	86.49%
Second Home	10.98%
Top 5 States:
California	25.69%
Florida	7.91%
New York	7.05%
Ohio	5.74%
New Jersey	5.01%

Redwood Sequoia: 2004-10
ALL
		Minimum	Maximum
Scheduled Principal Balance	$685,002,204	$30,000	$3,000,000
Average Scheduled Principal Balance	$358,640
Number of Mortgage Loans	1,910
Weighted Average Gross Coupon	3.476%	2.000%	4.500%
Weighted Average FICO Score	732	624	817
Weighted Average Combined Original LTV	71.77%	9.44%	100.00%
Weighted Average Original Term	341 months	300 months	360 months
Weighted Average Stated Remaining Term	340 months	264 months	360 months
Weighted Average Seasoning	1   months	0   months	36  months
Weighted Average Gross Margin	1.709%	1.000%	3.500%
Weighted Average Minimum Interest Rate	1.709%	1.000%	3.500%
Weighted Average Maximum Interest Rate	12.028%	12.000%	15.000%
Weighted Average Initial Rate Cap	0.000%	0.000%	0.000%
Weighted Average Subsequent Rate Cap	0.000%	0.000%	0.000%
Weighted Average Months to Roll	4   months	1   months	6   months
Maturity Date		Oct  1 2026	Oct  1 2034
Maximum Zip Code Concentration	0.59%	94010 (Burlingame, CA)
ARM	100.00%
1 MO LIBOR	35.98%
6 MO LIBOR	64.02%
Interest Only	100.00%
Prepay Penalty:  0 months	70.95%
Prepay Penalty: 36 months	29.05%
First Lien	100.00%
Alternative Documentation	14.22%
Asset, No Income	20.87%
Full Documentation	52.12%
Limited Documentation	6.03%
Lite Documentation	6.24%
No Ratio	0.51%
Cash Out Refinance	29.39%
Purchase	42.99%
Rate/Term Refinance	27.62%
Condominium	9.98%
Cooperative	0.52%
Planned Unit Development	27.94%
Single Family	59.71%
Townhouse	0.10%
Two-Four Family	1.76%
Investor	2.01%
Primary	88.80%
Second Home	9.19%
Top 5 States:
California	27.14%
Florida	8.31%
Ohio	5.57%
Virginia	5.05%
New York	4.77%

Redwood Sequoia: 2004-10
Group 2
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -    50,000.00	4	200,000.00	0.06%	3.531	330	54.19	738
50,000.01 -   100,000.00	54	4,662,694.28	1.41%	3.506	349	67.99	731
100,000.01 -   150,000.00	140	17,957,990.21	5.42%	3.591	355	72.96	726
150,000.01 -   200,000.00	154	27,127,064.08	8.19%	3.589	354	72.14	729
200,000.01 -   250,000.00	105	23,544,559.09	7.11%	3.535	350	74.15	728
250,000.01 -   300,000.00	94	25,750,074.52	7.78%	3.526	349	72.95	728
300,000.01 -   350,000.00	72	23,448,764.44	7.08%	3.572	345	74.46	732
350,000.01 -   400,000.00	77	28,944,930.00	8.74%	3.595	333	73.86	732
400,000.01 -   450,000.00	50	21,479,204.81	6.49%	3.551	346	72.92	732
450,000.01 -   500,000.00	57	27,089,511.00	8.18%	3.649	341	69.89	743
500,000.01 -   550,000.00	35	18,299,338.36	5.53%	3.625	337	74.10	731
550,000.01 -   600,000.00	31	18,088,670.00	5.46%	3.580	334	70.70	729
600,000.01 -   650,000.00	17	10,776,575.00	3.25%	3.676	345	75.33	716
650,000.01 -   700,000.00	17	11,538,822.56	3.49%	3.574	334	73.68	747
700,000.01 -   750,000.00	9	6,607,950.00	2.00%	3.582	345	64.96	729
750,000.01 -   800,000.00	8	6,249,200.00	1.89%	3.516	336	69.92	718
800,000.01 -   850,000.00	6	4,973,455.00	1.50%	3.604	320	68.83	694
850,000.01 -   900,000.00	9	7,973,850.00	2.41%	3.635	345	62.85	756
900,000.01 -   950,000.00	6	5,550,327.88	1.68%	3.501	339	67.93	719
950,000.01 - 1,000,000.00	15	14,852,650.00	4.49%	3.649	336	64.83	734
1,000,000.01+	18	25,982,527.21	7.85%	3.550	338	65.64	736
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.500 - 2.999	39	17,335,772.07	5.24%	2.805	358	70.39	731
3.000 - 3.499	258	78,442,101.10	23.69%	3.258	352	70.51	732
3.500 - 3.999	575	197,064,702.27	59.52%	3.682	337	72.13	732
4.000 - 4.499	106	38,255,583.00	11.55%	4.087	348	69.24	726
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
600-624	1	264,000.00	0.08%	3.625	300	80.00	624
625-649	9	2,439,193.00	0.74%	3.537	316	80.93	642
650-674	92	24,997,325.98	7.55%	3.593	353	73.59	662
675-699	172	58,855,183.79	17.78%	3.567	346	71.98	688
700-724	173	59,875,320.39	18.08%	3.632	346	71.43	712
725-749	168	57,820,947.07	17.46%	3.551	345	69.60	738
750-774	194	72,266,702.82	21.83%	3.583	340	70.86	761
775-799	140	45,832,971.11	13.84%	3.573	334	71.68	786
800-817	29	8,746,514.28	2.64%	3.583	331	70.03	808
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	62	20,801,094.28	6.28%	3.647	338	41.29	737
50.00- 54.99	32	10,436,576.50	3.15%	3.409	350	52.11	740
55.00- 59.99	40	20,107,751.91	6.07%	3.552	355	57.11	731
60.00- 64.99	69	27,046,685.30	8.17%	3.559	350	62.64	744
65.00- 69.99	75	28,184,083.00	8.51%	3.620	347	67.76	729
70.00- 74.99	144	53,369,644.93	16.12%	3.616	342	71.78	727
75.00- 79.99	236	73,030,932.44	22.06%	3.565	346	77.56	726
80.00	277	88,141,102.08	26.62%	3.581	334	80.00	734
80.01- 84.99	8	1,516,000.00	0.46%	3.606	342	83.70	726
85.00- 89.99	12	2,961,800.00	0.89%	3.568	351	88.53	714
90.00- 94.99	11	2,347,750.00	0.71%	3.624	347	92.31	703
95.00- 99.99	9	2,071,800.00	0.63%	3.772	336	95.94	741
100.00	3	1,082,938.00	0.33%	3.538	300	100.00	730
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
300	203	89,505,587.07	27.03%	3.676	299	72.97	743
360	775	241,592,571.37	72.97%	3.548	359	70.71	727
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
241-300	203	89,505,587.07	27.03%	3.676	299	72.97	743
301-360	775	241,592,571.37	72.97%	3.548	359	70.71	727
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	95	34,730,059.96	10.49%	3.470	344	66.15	738
20.01 -25.00	98	32,915,756.66	9.94%	3.577	343	71.92	739
25.01 -30.00	115	35,045,901.52	10.58%	3.568	346	71.98	732
30.01 -35.00	166	48,648,102.69	14.69%	3.590	349	69.53	729
35.01 -40.00	269	91,031,816.80	27.49%	3.587	347	71.26	727
40.01 -45.00	154	54,060,586.74	16.33%	3.644	340	74.72	730
45.01 -50.00	55	20,842,632.36	6.30%	3.616	330	74.98	731
50.01 -55.00	10	4,769,656.00	1.44%	3.654	304	73.11	746
55.01 -60.00	8	4,506,745.71	1.36%	3.447	320	67.07	720
60.01+	6	3,746,900.00	1.13%	3.614	300	68.14	738
None	2	800,000.00	0.24%	3.578	300	61.95	784
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	978	331,098,158.44	100.00%	3.583	343	71.32	731
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6 MO LIBOR	978	331,098,158.44	100.00%	3.583	343	71.32	731
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	978	331,098,158.44	100.00%	3.583	343	71.32	731
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty:  0 months	615	233,993,229.47	70.67%	3.627	336	71.45	734
Prepay Penalty: 36 months	363	97,104,928.97	29.33%	3.475	359	71.01	726
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	978	331,098,158.44	100.00%	3.583	343	71.32	731
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alternative Documentation	75	28,003,069.68	8.46%	3.511	303	75.79	724
Asset, No Income	193	75,887,525.25	22.92%	3.698	359	65.69	726
Full Documentation	612	181,486,093.93	54.81%	3.508	352	73.34	729
Limited Documentation	67	35,145,753.58	10.61%	3.779	304	70.41	753
Lite Documentation	29	9,752,716.00	2.95%	3.564	300	68.81	758
No Ratio	2	823,000.00	0.25%	3.576	300	63.37	795
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	299	90,295,770.38	27.27%	3.526	348	67.77	730
Purchase	348	138,013,349.98	41.68%	3.639	333	76.07	738
Rate/Term Refinance	331	102,789,038.08	31.04%	3.557	352	68.07	724
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Condominium	100	29,891,547.81	9.03%	3.602	335	74.52	736
Cooperative	6	1,934,750.00	0.58%	3.650	300	71.24	727
Planned Unit Development	292	105,611,426.00	31.90%	3.574	345	71.45	731
Single Family	565	189,652,851.82	57.28%	3.581	343	70.88	731
Townhouse	1	370,000.00	0.11%	4.000	299	69.81	789
Two-Four Family	14	3,637,582.81	1.10%	3.703	347	64.74	749
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Investor	19	4,812,480.00	1.45%	3.644	318	62.92	728
Primary	892	302,229,318.41	91.28%	3.582	344	71.49	732
Second Home	67	24,056,360.03	7.27%	3.573	335	70.88	728
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Arizona	61	16,646,353.25	5.03%	3.604	354	71.88	732
Arkansas	1	124,982.42	0.04%	3.375	358	62.19	745
California	216	94,970,454.01	28.68%	3.685	342	68.96	735
Colorado	46	13,377,470.95	4.04%	3.572	350	70.31	729
Connecticut	4	4,199,100.00	1.27%	2.823	358	55.04	743
Delaware	1	358,200.00	0.11%	2.875	356	80.00	776
District of Columbia	2	1,050,000.00	0.32%	3.429	357	65.71	692
Florida	82	28,914,031.52	8.73%	3.662	341	73.78	723
Georgia	55	15,553,776.86	4.70%	3.534	346	73.02	727
Hawaii	3	1,371,250.00	0.41%	3.693	304	72.34	767
Illinois	27	8,646,196.00	2.61%	3.661	337	76.16	723
Indiana	2	500,000.00	0.15%	3.500	300	80.00	725
Kansas	1	152,000.00	0.05%	4.250	359	78.96	725
Kentucky	7	1,505,445.83	0.45%	3.415	358	63.35	739
Louisiana	1	150,000.00	0.05%	3.375	357	75.00	743
Maine	5	1,669,500.00	0.50%	3.535	327	73.60	686
Maryland	24	11,358,320.00	3.43%	3.503	333	71.48	726
Massachusetts	15	6,625,000.00	2.00%	3.674	331	66.15	742
Michigan	18	5,130,416.25	1.55%	3.543	350	74.08	721
Minnesota	22	7,097,852.98	2.14%	3.510	345	72.21	741
Mississippi	1	148,400.00	0.04%	3.750	300	80.00	769
Missouri	2	534,023.00	0.16%	3.709	300	79.78	734
Nevada	22	8,486,450.00	2.56%	3.794	340	73.55	735
New Hampshire	2	498,500.00	0.15%	3.810	358	70.14	724
New Jersey	19	7,559,501.00	2.28%	3.666	325	71.53	755
New Mexico	4	987,720.00	0.30%	3.800	359	77.47	715
New York	20	7,748,982.81	2.34%	3.567	319	73.29	722
North Carolina	44	13,197,450.00	3.99%	3.346	349	71.25	727
Ohio	106	17,811,847.99	5.38%	3.503	358	76.28	728
Oklahoma	1	147,996.00	0.04%	3.625	300	80.00	713
Oregon	6	1,674,400.00	0.51%	3.700	334	69.86	770
Pennsylvania	14	4,122,400.00	1.25%	3.703	349	74.19	750
Rhode Island	2	555,920.00	0.17%	3.653	336	76.87	765
South Carolina	17	5,681,910.51	1.72%	3.441	339	68.25	721
Tennessee	13	3,286,200.00	0.99%	3.492	343	75.32	726
Texas	29	10,187,102.28	3.08%	3.437	352	71.55	735
Utah	12	2,212,594.14	0.67%	3.424	354	75.17	713
Vermont	1	172,000.00	0.05%	3.500	300	80.00	740
Virginia	48	20,076,052.36	6.06%	3.481	338	72.63	730
Washington	21	5,628,358.28	1.70%	3.403	342	69.13	733
Wisconsin	1	980,000.00	0.30%	3.375	300	75.73	681
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000 - 1.499	97	36,687,494.40	11.08%	3.106	353	70.57	730
1.500 - 1.999	640	211,253,453.79	63.80%	3.575	338	71.90	733
2.000 - 2.499	238	81,519,210.25	24.62%	3.814	350	70.22	728
2.500 - 2.999	2	1,314,000.00	0.40%	3.768	356	65.85	774
3.500 - 3.999	1	324,000.00	0.10%	3.500	356	80.00	695
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000 - 1.499	97	36,687,494.40	11.08%	3.106	353	70.57	730
1.500 - 1.999	640	211,253,453.79	63.80%	3.575	338	71.90	733
2.000 - 2.499	238	81,519,210.25	24.62%	3.814	350	70.22	728
2.500 - 2.999	2	1,314,000.00	0.40%	3.768	356	65.85	774
3.500 - 3.999	1	324,000.00	0.10%	3.500	356	80.00	695
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12.000 -12.499	926	308,310,007.25	93.12%	3.610	342	71.63	731
12.500 -12.999	52	22,788,151.19	6.88%	3.210	358	67.09	742
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.000	978	331,098,158.44	100.00%	3.583	343	71.32	731
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.000	978	331,098,158.44	100.00%	3.583	343	71.32	731
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11/01/04	10	4,934,046.07	1.49%	3.305	352	64.92	728
12/01/04	23	8,439,993.43	2.55%	3.321	355	74.91	717
01/01/05	41	17,869,048.84	5.40%	3.218	354	68.05	740
02/01/05	72	26,910,535.96	8.13%	3.464	353	71.72	730
03/01/05	415	142,462,483.00	43.03%	3.649	341	71.42	733
04/01/05	417	130,482,051.14	39.41%	3.612	340	71.59	730
Total	978	331,098,158.44	100.00%	3.583	343	71.32	731

Redwood Sequoia: 2004-10
Group 1
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -    50,000.00	3	130,000.00	0.04%	3.519	323	22.39	782
50,000.01 -   100,000.00	40	3,129,650.00	0.88%	3.321	343	69.25	730
100,000.01 -   150,000.00	123	15,466,555.57	4.37%	3.449	347	74.41	732
150,000.01 -   200,000.00	139	24,231,799.97	6.85%	3.365	342	73.26	728
200,000.01 -   250,000.00	88	19,821,159.99	5.60%	3.302	343	74.16	736
250,000.01 -   300,000.00	92	25,387,881.26	7.17%	3.376	344	71.80	734
300,000.01 -   350,000.00	64	20,900,845.68	5.91%	3.345	342	74.96	731
350,000.01 -   400,000.00	73	27,623,050.00	7.81%	3.361	338	70.76	736
400,000.01 -   450,000.00	49	21,037,919.98	5.94%	3.467	339	69.45	732
450,000.01 -   500,000.00	46	22,091,099.98	6.24%	3.295	339	69.23	738
500,000.01 -   550,000.00	40	21,109,200.00	5.96%	3.336	343	73.63	737
550,000.01 -   600,000.00	35	20,419,224.00	5.77%	3.478	332	75.11	726
600,000.01 -   650,000.00	34	21,390,754.99	6.04%	3.445	349	69.09	740
650,000.01 -   700,000.00	13	8,766,952.45	2.48%	3.434	323	76.60	736
700,000.01 -   750,000.00	15	10,859,602.00	3.07%	3.325	323	75.18	739
750,000.01 -   800,000.00	15	11,882,500.00	3.36%	3.411	344	71.08	738
800,000.01 -   850,000.00	3	2,490,000.00	0.70%	3.159	339	70.85	729
850,000.01 -   900,000.00	9	7,859,294.06	2.22%	3.289	315	71.12	712
900,000.01 -   950,000.00	6	5,626,755.83	1.59%	3.459	333	61.52	733
950,000.01 - 1,000,000.00	11	10,960,949.98	3.10%	3.294	341	64.31	726
1,000,000.01+	34	52,718,850.00	14.90%	3.380	329	74.28	725
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000 - 2.499	1	487,499.98	0.14%	2.000	345	78.63	693
2.500 - 2.999	59	20,671,899.90	5.84%	2.844	346	69.58	737
3.000 - 3.499	490	193,976,953.97	54.81%	3.178	330	74.08	732
3.500 - 3.999	330	113,867,415.98	32.17%	3.658	347	70.95	733
4.000 - 4.499	51	24,775,475.91	7.00%	4.093	349	65.43	725
4.500 - 4.999	1	124,800.00	0.04%	4.500	359	45.41	812
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
600-624	1	226,700.00	0.06%	3.000	300	66.09	624
625-649	10	4,356,493.00	1.23%	3.330	312	79.19	640
650-674	75	25,615,073.48	7.24%	3.442	334	70.29	665
675-699	138	55,790,747.14	15.76%	3.368	338	74.26	688
700-724	190	72,237,995.27	20.41%	3.363	342	71.62	713
725-749	154	59,132,533.01	16.71%	3.408	339	70.29	738
750-774	195	78,384,350.85	22.15%	3.381	336	73.38	761
775-799	135	49,842,653.80	14.08%	3.322	336	72.39	786
800-817	34	8,317,499.19	2.35%	3.416	347	67.10	806
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	66	23,775,050.00	6.72%	3.434	331	40.23	735
50.00- 54.99	27	9,908,699.98	2.80%	3.409	342	52.31	732
55.00- 59.99	35	12,471,251.44	3.52%	3.421	337	57.99	735
60.00- 64.99	64	29,010,683.14	8.20%	3.492	340	62.11	735
65.00- 69.99	84	41,507,081.84	11.73%	3.410	347	67.85	727
70.00- 74.99	144	57,958,791.36	16.38%	3.443	346	72.25	735
75.00- 79.99	184	63,676,856.19	17.99%	3.299	341	77.29	731
80.00	270	92,045,258.20	26.01%	3.332	333	80.00	731
80.01- 84.99	2	308,900.00	0.09%	3.554	360	84.63	687
85.00- 89.99	11	5,309,962.79	1.50%	3.219	321	88.89	739
90.00- 94.99	12	2,365,750.00	0.67%	3.529	339	92.05	731
95.00- 99.99	9	2,096,349.80	0.59%	3.665	342	95.00	723
100.00	24	13,469,411.00	3.81%	3.209	300	100.00	730
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
300	281	123,717,174.88	34.96%	3.235	299	74.50	731
360	651	230,186,870.86	65.04%	3.451	359	70.96	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
241-300	281	123,717,174.88	34.96%	3.235	299	74.50	731
301-360	651	230,186,870.86	65.04%	3.451	359	70.96	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	98	44,503,885.96	12.58%	3.412	334	71.16	744
20.01 -25.00	90	31,971,696.09	9.03%	3.368	339	72.88	741
25.01 -30.00	127	45,976,705.15	12.99%	3.347	346	71.20	730
30.01 -35.00	176	64,055,568.02	18.10%	3.445	349	71.67	733
35.01 -40.00	220	78,288,056.28	22.12%	3.385	347	72.44	730
40.01 -45.00	122	46,444,957.45	13.12%	3.397	333	72.05	722
45.01 -50.00	40	14,484,427.79	4.09%	3.338	315	70.72	720
50.01 -55.00	22	11,631,424.00	3.29%	3.183	300	77.50	728
55.01 -60.00	17	6,309,850.00	1.78%	3.138	302	78.63	724
60.01+	9	4,009,000.00	1.13%	3.107	300	70.95	755
None	11	6,228,475.00	1.76%	3.251	300	74.78	717
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	932	353,904,045.74	100.00%	3.376	338	72.20	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1 MO LIBOR	621	246,483,409.33	69.65%	3.273	335	72.88	733
6 MO LIBOR	311	107,420,636.41	30.35%	3.613	345	70.64	729
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	932	353,904,045.74	100.00%	3.376	338	72.20	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty:  0 months	619	252,044,577.39	71.22%	3.398	329	72.16	732
Prepay Penalty: 36 months	313	101,859,468.35	28.78%	3.321	359	72.30	733
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	932	353,904,045.74	100.00%	3.376	338	72.20	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alternative Documentation	144	69,426,005.50	19.62%	3.151	300	75.96	730
Asset, No Income	171	67,061,247.78	18.95%	3.593	359	66.04	729
Full Documentation	512	175,535,528.67	49.60%	3.417	354	73.23	733
Limited Documentation	10	6,176,125.00	1.75%	3.670	316	65.67	745
Lite Documentation	89	33,019,463.79	9.33%	3.158	300	73.29	732
No Ratio	6	2,685,675.00	0.76%	3.065	300	62.74	735
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	290	111,006,413.61	31.37%	3.394	338	67.52	729
Purchase	367	156,498,642.04	44.22%	3.358	333	76.49	737
Rate/Term Refinance	275	86,398,990.09	24.41%	3.384	346	70.43	726
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Condominium	100	38,459,006.53	10.87%	3.346	327	76.33	736
Cooperative	3	1,605,000.00	0.45%	3.532	331	55.77	739
Planned Unit Development	224	85,773,262.02	24.24%	3.359	341	72.66	733
Single Family	585	219,342,272.03	61.98%	3.386	339	71.50	731
Townhouse	1	299,555.16	0.08%	4.000	352	75.00	685
Two-Four Family	19	8,424,950.00	2.38%	3.365	328	69.65	739
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Investor	32	8,954,022.99	2.53%	3.208	313	68.69	748
Primary	810	306,077,645.11	86.49%	3.391	341	71.91	731
Second Home	90	38,872,377.64	10.98%	3.296	317	75.26	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	1	61,250.00	0.02%	2.875	299	70.00	753
Alaska	1	205,000.00	0.06%	3.500	298	100.00	781
Arizona	38	12,917,662.58	3.65%	3.460	339	72.93	720
Arkansas	1	139,000.00	0.04%	3.125	300	100.00	800
California	178	90,928,556.00	25.69%	3.496	344	68.66	735
Colorado	34	10,447,280.00	2.95%	3.402	350	72.79	747
Connecticut	6	2,137,000.00	0.60%	3.211	343	63.97	744
Delaware	2	432,400.00	0.12%	3.212	299	42.03	740
District of Columbia	5	2,968,515.16	0.84%	3.316	305	75.82	703
Florida	74	28,003,549.00	7.91%	3.259	328	73.29	744
Georgia	40	12,330,320.00	3.48%	3.454	338	76.59	731
Hawaii	6	5,807,700.00	1.64%	3.161	299	87.51	714
Idaho	1	122,200.00	0.03%	3.625	359	78.84	723
Illinois	38	11,610,025.00	3.28%	3.374	340	71.82	746
Kansas	6	1,222,250.00	0.35%	3.361	320	75.37	701
Kentucky	2	526,464.48	0.15%	3.166	319	65.01	754
Maine	6	1,541,400.00	0.44%	3.428	313	71.35	717
Maryland	20	9,112,649.00	2.57%	3.462	343	75.98	737
Massachusetts	19	9,362,500.00	2.65%	3.097	308	72.90	748
Michigan	27	8,832,081.99	2.50%	3.277	340	76.34	714
Minnesota	24	9,101,154.00	2.57%	3.307	346	79.68	745
Mississippi	1	178,500.00	0.05%	3.500	358	85.00	816
Missouri	3	923,920.00	0.26%	3.162	308	80.00	727
Nebraska	2	530,000.00	0.15%	2.929	333	59.54	669
Nevada	23	7,386,726.00	2.09%	3.403	317	71.86	722
New Hampshire	1	166,500.00	0.05%	3.500	359	79.98	691
New Jersey	36	17,727,724.39	5.01%	3.407	323	65.78	727
New Mexico	1	185,000.00	0.05%	3.000	300	100.00	773
New York	36	24,942,563.50	7.05%	3.409	327	70.17	722
North Carolina	28	10,396,000.00	2.94%	3.231	338	74.06	723
Ohio	102	20,322,819.99	5.74%	3.304	356	75.97	725
Oregon	7	1,779,800.00	0.50%	3.275	335	75.77	726
Pennsylvania	14	4,077,000.00	1.15%	3.326	339	74.18	736
Rhode Island	2	535,500.00	0.15%	3.235	360	72.00	732
South Carolina	13	4,045,500.00	1.14%	3.296	325	77.83	741
Tennessee	16	4,239,151.20	1.20%	3.412	337	78.58	737
Texas	23	6,889,793.49	1.95%	3.223	351	67.05	729
Utah	16	3,798,700.00	1.07%	3.401	358	76.30	729
Vermont	1	30,000.00	0.01%	4.000	300	25.00	775
Virginia	34	14,490,549.96	4.09%	3.266	346	71.99	727
Washington	40	12,724,060.00	3.60%	3.411	355	74.11	730
West Virginia	1	253,750.00	0.07%	3.250	300	70.00	745
Wisconsin	3	471,530.00	0.13%	3.191	300	70.66	711
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000 - 1.499	284	116,713,408.79	32.98%	3.057	316	73.91	732
1.500 - 1.999	468	161,699,315.22	45.69%	3.419	346	73.19	734
2.000 - 2.499	180	75,491,321.73	21.33%	3.777	354	67.41	728
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000 - 1.499	284	116,713,408.79	32.98%	3.057	316	73.91	732
1.500 - 1.999	468	161,699,315.22	45.69%	3.419	346	73.19	734
2.000 - 2.499	180	75,491,321.73	21.33%	3.777	354	67.41	728
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12.000 -12.499	900	340,676,525.80	96.26%	3.376	337	72.24	731
12.500 -12.999	31	12,866,719.94	3.64%	3.392	357	70.86	747
15.000 -15.499	1	360,800.00	0.10%	3.000	359	80.00	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.000	932	353,904,045.74	100.00%	3.376	338	72.20	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.000	932	353,904,045.74	100.00%	3.376	338	72.20	732
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11/01/04	627	249,926,409.31	70.62%	3.274	335	72.64	733
12/01/04	8	3,927,049.98	1.11%	3.321	352	66.25	698
01/01/05	16	5,573,201.78	1.57%	3.145	355	76.53	728
02/01/05	25	7,599,943.19	2.15%	3.647	346	73.79	739
03/01/05	152	53,494,510.00	15.12%	3.641	344	71.93	726
04/01/05	104	33,382,931.48	9.43%	3.698	344	68.91	735
Total	932	353,904,045.74	100.00%	3.376	338	72.20	732

Redwood Sequoia: 2004-10
ALL
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -    50,000.00	7	330,000.00	0.05%	3.527	327	41.67	755
50,000.01 -   100,000.00	94	7,792,344.28	1.14%	3.431	347	68.49	731
100,000.01 -   150,000.00	263	33,424,545.78	4.88%	3.526	351	73.63	729
150,000.01 -   200,000.00	293	51,358,864.05	7.50%	3.483	348	72.67	728
200,000.01 -   250,000.00	193	43,365,719.08	6.33%	3.429	347	74.15	732
250,000.01 -   300,000.00	186	51,137,955.78	7.47%	3.452	347	72.38	731
300,000.01 -   350,000.00	136	44,349,610.12	6.47%	3.465	344	74.70	731
350,000.01 -   400,000.00	150	56,567,980.00	8.26%	3.481	335	72.35	734
400,000.01 -   450,000.00	99	42,517,124.79	6.21%	3.509	343	71.20	732
450,000.01 -   500,000.00	103	49,180,610.98	7.18%	3.490	340	69.59	741
500,000.01 -   550,000.00	75	39,408,538.36	5.75%	3.470	340	73.85	734
550,000.01 -   600,000.00	66	38,507,894.00	5.62%	3.526	333	73.03	727
600,000.01 -   650,000.00	51	32,167,329.99	4.70%	3.522	347	71.18	732
650,000.01 -   700,000.00	30	20,305,775.01	2.96%	3.514	329	74.94	742
700,000.01 -   750,000.00	24	17,467,552.00	2.55%	3.422	332	71.31	735
750,000.01 -   800,000.00	23	18,131,700.00	2.65%	3.447	341	70.68	731
800,000.01 -   850,000.00	9	7,463,455.00	1.09%	3.456	326	69.50	706
850,000.01 -   900,000.00	18	15,833,144.06	2.31%	3.463	330	66.95	734
900,000.01 -   950,000.00	12	11,177,083.71	1.63%	3.480	336	64.70	726
950,000.01 - 1,000,000.00	26	25,813,599.98	3.77%	3.498	338	64.61	730
1,000,000.01+	52	78,701,377.21	11.49%	3.436	332	71.43	729
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000 - 2.499	1	487,499.98	0.07%	2.000	345	78.63	693
2.500 - 2.999	98	38,007,671.97	5.55%	2.826	352	69.95	735
3.000 - 3.499	748	272,419,055.07	39.77%	3.201	337	73.05	732
3.500 - 3.999	905	310,932,118.25	45.39%	3.673	340	71.70	732
4.000 - 4.499	157	63,031,058.91	9.20%	4.089	348	67.74	726
4.500 - 4.999	1	124,800.00	0.02%	4.500	359	45.41	812
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
600-624	2	490,700.00	0.07%	3.336	300	73.57	624
625-649	19	6,795,686.00	0.99%	3.404	313	79.81	641
650-674	167	50,612,399.46	7.39%	3.517	343	71.92	664
675-699	310	114,645,930.93	16.74%	3.470	342	73.09	688
700-724	363	132,113,315.66	19.29%	3.485	344	71.53	712
725-749	322	116,953,480.08	17.07%	3.479	342	69.95	738
750-774	389	150,651,053.67	21.99%	3.478	338	72.17	761
775-799	275	95,675,624.91	13.97%	3.442	335	72.05	786
800-817	63	17,064,013.47	2.49%	3.501	339	68.60	807
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	128	44,576,144.28	6.51%	3.533	334	40.72	736
50.00- 54.99	59	20,345,276.48	2.97%	3.409	346	52.20	736
55.00- 59.99	75	32,579,003.35	4.76%	3.502	348	57.45	732
60.00- 64.99	133	56,057,368.44	8.18%	3.524	345	62.37	739
65.00- 69.99	159	69,691,164.84	10.17%	3.495	347	67.81	728
70.00- 74.99	288	111,328,436.29	16.25%	3.526	344	72.03	731
75.00- 79.99	420	136,707,788.63	19.96%	3.441	344	77.43	728
80.00	547	180,186,360.28	26.30%	3.454	334	80.00	732
80.01- 84.99	10	1,824,900.00	0.27%	3.597	345	83.86	720
85.00- 89.99	23	8,271,762.79	1.21%	3.344	332	88.76	730
90.00- 94.99	23	4,713,500.00	0.69%	3.576	343	92.18	717
95.00- 99.99	18	4,168,149.80	0.61%	3.718	339	95.46	732
100.00	27	14,552,349.00	2.12%	3.233	300	100.00	730
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
300	484	213,222,761.95	31.13%	3.420	299	73.86	736
360	1,426	471,779,442.23	68.87%	3.501	359	70.83	730
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
241-300	484	213,222,761.95	31.13%	3.420	299	73.86	736
301-360	1,426	471,779,442.23	68.87%	3.501	359	70.83	730
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	193	79,233,945.92	11.57%	3.438	338	68.96	741
20.01 -25.00	188	64,887,452.75	9.47%	3.474	341	72.39	740
25.01 -30.00	242	81,022,606.67	11.83%	3.443	346	71.54	731
30.01 -35.00	342	112,703,670.71	16.45%	3.508	349	70.74	732
35.01 -40.00	489	169,319,873.08	24.72%	3.493	347	71.81	728
40.01 -45.00	276	100,505,544.19	14.67%	3.530	337	73.49	726
45.01 -50.00	95	35,327,060.15	5.16%	3.502	324	73.23	726
50.01 -55.00	32	16,401,080.00	2.39%	3.320	301	76.22	733
55.01 -60.00	25	10,816,595.71	1.58%	3.267	309	73.81	723
60.01+	15	7,755,900.00	1.13%	3.352	300	69.59	747
None	13	7,028,475.00	1.03%	3.288	300	73.32	725
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1 MO LIBOR	621	246,483,409.33	35.98%	3.273	335	72.88	733
6 MO LIBOR	1,289	438,518,794.85	64.02%	3.590	343	71.16	731
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty:  0 months	1,234	486,037,806.86	70.95%	3.508	332	71.82	733
Prepay Penalty: 36 months	676	198,964,397.32	29.05%	3.396	359	71.67	729
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alternative Documentation	219	97,429,075.18	14.22%	3.255	301	75.91	728
Asset, No Income	364	142,948,773.03	20.87%	3.649	359	65.85	728
Full Documentation	1,124	357,021,622.60	52.12%	3.463	353	73.28	731
Limited Documentation	77	41,321,878.58	6.03%	3.763	306	69.70	752
Lite Documentation	118	42,772,179.79	6.24%	3.251	300	72.27	738
No Ratio	8	3,508,675.00	0.51%	3.185	300	62.89	749
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	589	201,302,183.99	29.39%	3.454	343	67.63	730
Purchase	715	294,511,992.02	42.99%	3.489	333	76.30	737
Rate/Term Refinance	606	189,188,028.17	27.62%	3.478	349	69.15	725
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Condominium	200	68,350,554.34	9.98%	3.458	330	75.54	736
Cooperative	9	3,539,750.00	0.52%	3.596	314	64.23	732
Planned Unit Development	516	191,384,688.02	27.94%	3.477	344	71.99	732
Single Family	1,150	408,995,123.85	59.71%	3.477	341	71.21	731
Townhouse	2	669,555.16	0.10%	4.000	323	72.13	742
Two-Four Family	33	12,062,532.81	1.76%	3.467	334	68.17	742
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Investor	51	13,766,502.99	2.01%	3.360	314	66.67	741
Primary	1,702	608,306,963.52	88.80%	3.486	342	71.70	732
Second Home	157	62,928,737.67	9.19%	3.402	324	73.59	730
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	1	61,250.00	0.01%	2.875	299	70.00	753
Alaska	1	205,000.00	0.03%	3.500	298	100.00	781
Arizona	99	29,564,015.83	4.32%	3.541	347	72.34	727
Arkansas	2	263,982.42	0.04%	3.243	327	82.10	774
California	394	185,899,010.01	27.14%	3.592	343	68.82	735
Colorado	80	23,824,750.95	3.48%	3.497	350	71.39	737
Connecticut	10	6,336,100.00	0.92%	2.954	353	58.05	743
Delaware	3	790,600.00	0.12%	3.059	325	59.23	756
District of Columbia	7	4,018,515.16	0.59%	3.346	319	73.18	700
Florida	156	56,917,580.52	8.31%	3.464	335	73.54	733
Georgia	95	27,884,096.86	4.07%	3.499	342	74.60	729
Hawaii	9	7,178,950.00	1.05%	3.263	300	84.61	724
Idaho	1	122,200.00	0.02%	3.625	359	78.84	723
Illinois	65	20,256,221.00	2.96%	3.497	339	73.67	736
Indiana	2	500,000.00	0.07%	3.500	300	80.00	725
Kansas	7	1,374,250.00	0.20%	3.459	324	75.77	704
Kentucky	9	2,031,910.31	0.30%	3.350	348	63.78	743
Louisiana	1	150,000.00	0.02%	3.375	357	75.00	743
Maine	11	3,210,900.00	0.47%	3.484	320	72.52	701
Maryland	44	20,470,969.00	2.99%	3.485	337	73.48	731
Massachusetts	34	15,987,500.00	2.33%	3.336	318	70.11	745
Michigan	45	13,962,498.24	2.04%	3.375	344	75.51	717
Minnesota	46	16,199,006.98	2.36%	3.396	346	76.41	744
Mississippi	2	326,900.00	0.05%	3.613	332	82.73	795
Missouri	5	1,457,943.00	0.21%	3.362	305	79.92	730
Nebraska	2	530,000.00	0.08%	2.929	333	59.54	669
Nevada	45	15,873,176.00	2.32%	3.612	330	72.77	729
New Hampshire	3	665,000.00	0.10%	3.732	358	72.60	715
New Jersey	55	25,287,225.39	3.69%	3.484	324	67.50	735
New Mexico	5	1,172,720.00	0.17%	3.674	350	81.02	724
New York	56	32,691,546.31	4.77%	3.446	325	70.91	722
North Carolina	72	23,593,450.00	3.44%	3.295	345	72.49	725
Ohio	208	38,134,667.98	5.57%	3.397	357	76.12	726
Oklahoma	1	147,996.00	0.02%	3.625	300	80.00	713
Oregon	13	3,454,200.00	0.50%	3.481	335	72.91	748
Pennsylvania	28	8,199,400.00	1.20%	3.516	344	74.19	743
Rhode Island	4	1,091,420.00	0.16%	3.448	348	74.48	749
South Carolina	30	9,727,410.51	1.42%	3.381	333	72.24	730
Tennessee	29	7,525,351.20	1.10%	3.447	340	77.16	732
Texas	52	17,076,895.77	2.49%	3.351	352	69.73	733
Utah	28	6,011,294.14	0.88%	3.409	357	75.88	723
Vermont	2	202,000.00	0.03%	3.574	300	71.83	745
Virginia	82	34,566,602.32	5.05%	3.391	341	72.36	729
Washington	61	18,352,418.28	2.68%	3.408	351	72.58	731
West Virginia	1	253,750.00	0.04%	3.250	300	70.00	745
Wisconsin	4	1,451,530.00	0.21%	3.315	300	74.08	691
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000 - 1.499	381	153,400,903.19	22.39%	3.069	325	73.11	732
1.500 - 1.999	1,108	372,952,769.01	54.45%	3.507	341	72.46	733
2.000 - 2.499	418	157,010,531.98	22.92%	3.796	352	68.87	728
2.500 - 2.999	2	1,314,000.00	0.19%	3.768	356	65.85	774
3.500 - 3.999	1	324,000.00	0.05%	3.500	356	80.00	695
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000 - 1.499	381	153,400,903.19	22.39%	3.069	325	73.11	732
1.500 - 1.999	1,108	372,952,769.01	54.45%	3.507	341	72.46	733
2.000 - 2.499	418	157,010,531.98	22.92%	3.796	352	68.87	728
2.500 - 2.999	2	1,314,000.00	0.19%	3.768	356	65.85	774
3.500 - 3.999	1	324,000.00	0.05%	3.500	356	80.00	695
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12.000 -12.499	1,826	648,986,533.05	94.74%	3.487	339	71.95	731
12.500 -12.999	83	35,654,871.13	5.21%	3.276	357	68.45	744
15.000 -15.499	1	360,800.00	0.05%	3.000	359	80.00	732
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.000	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.000	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11/01/04	637	254,860,455.38	37.21%	3.274	335	72.49	733
12/01/04	31	12,367,043.41	1.81%	3.321	354	72.16	711
01/01/05	57	23,442,250.62	3.42%	3.201	354	70.07	737
02/01/05	97	34,510,479.15	5.04%	3.504	351	72.18	732
03/01/05	567	195,956,993.00	28.61%	3.647	342	71.56	731
04/01/05	521	163,864,982.62	23.92%	3.630	340	71.04	731
Total	1,910	685,002,204.18	100.00%	3.476	340	71.77	732