Redwood
Sequoia 2004-10																		WA	WA					WA
10/1/2004 cutoff				WA	WA	WA	WA	WA	WA	WA		WA	WA		WA	WA	WA	Prepay	Prepay	WA	WA	WA		IO
			Total	Gross	Orig	Rem	Amort	Service	Trustee	Misc	WA	Max	Min	WA	Rate	First	Period	Orig	Rem	Init	Age	Lookback	Loan	ORIG
Group	Product	originator	UPB	Rate	Term	Term	Term	Fee	Fee	Fee	Margin	Rate	Rate	MTR	Adj	Cap	Cap	Term	Term	Adj		Period	Count	Term
1	1 Month LIBOR	AMNET	2,743,500.00	3.40459	360	359	360	0.37500	0	0	1.86258	12.00000	1.86258	1	1	0	0	0	0	1	1	45	8	120
1	1 Month LIBOR	Cendant Mortgage Corp	4,434,482.79	3.33160	300	299	300	0.39653	0	0	1.68250	12.00000	1.68250	1	1	0	0	0	0	1	1	30	13	120
1	1 Month LIBOR	First Magnus	1,919,700.00	3.37490	360	358	360	0.37500	0	0	1.99990	12.00000	1.99990	1	1	0	0	36	34	1	2	30	6	120
1	1 Month LIBOR	Greenpoint	132,714,003.86	3.36963	360	359	360	0.37500	0	0	1.72247	12.00816	1.72247	1	1	0	0	36	35	1	1	30	371	115
1	1 Month LIBOR	Monticello	394,250.00	3.62500	360	358	360	0.37500	0	0	2.12500	12.00000	2.12500	1	1	0	0	0	0	1	2	30	1	120
1	1 Month LIBOR	Morgan Stanley	95,715,626.29	3.11853	300	299	300	0.37500	0	0	1.40423	12.00000	1.40423	1	1	0	0	0	0	1	1	32	205	120
1	1 Month LIBOR	PHMC	1,105,100.00	2.98524	360	358	360	0.37500	0	0	1.55855	12.50000	1.55855	1	1	0	0	0	0	1	2	30	5	120
1	1 Month LIBOR	RBC	1,141,000.00	3.30960	360	357	360	0.37500	0	0	1.47426	12.50000	1.47426	1	1	0	0	36	33	1	3	30	3	120
1	1 Month LIBOR	RBC	6,315,746.39	3.46224	360	358	360	0.37500	0	0	1.88127	12.50000	1.88127	1	1	0	0	0	0	1	2	45	9	120
1	6 Month LIBOR	AMNET	253,380.00	4.00000	360	359	360	0.37500	0	0	2.00000	12.00000	2.00000	5	6	0	0	0	0	6	1	45	1	120
1	6 Month LIBOR	BofA	13,548,120.00	3.77273	300	299	300	0.37500	0	0	1.80765	12.00000	1.80765	5	6	0	0	0	0	6	1	45	24	120
1	6 Month LIBOR	Cendant Mortgage Corp	1,648,069.80	3.83196	300	299	300	0.44518	0	0	1.84519	12.00000	1.84519	5	6	0	0	0	0	6	1	45	8	120
1	6 Month LIBOR	E*Trade	799,200.00	3.78206	360	357	360	0.37500	0	0	2.00000	12.50000	2.00000	5	6	0	0	0	0	6	3	30	4	120
1	6 Month LIBOR	First Magnus	879,000.00	3.82068	360	358	360	0.37500	0	0	1.93515	12.00000	1.93515	4	6	0	0	36	34	6	2	30	3	120
1	6 Month LIBOR	Greenpoint	74,295,461.92	3.61055	360	358	360	0.37500	0	0	1.84027	12.00000	1.84027	5	6	0	0	36	35	6	2	30	223	107
1	6 Month LIBOR	Morgan Stanley	8,370,876.00	3.53108	300	300	300	0.37500	0	0	1.51567	12.00000	1.51567	6	6	0	0	0	0	6	0	45	31	120
1	6 Month LIBOR	RBC	3,505,673.55	3.33266	360	357	360	0.37500	0	0	1.57462	12.50000	1.57462	3	6	0	0	0	0	6	3	45	10	120
1	6 Month LIBOR	RFC	4,120,855.14	3.33778	360	355	360	0.42500	0	0	2.03326	12.00000	2.03326	2	6	0	0	0	0	6	5	30	7	120
			353,904,045.74
2	6 Month LIBOR	AMNET	2,688,501.00	3.92564	360	359	360	0.37500	0	0	1.93665	12.00000	1.93665	5	6	0	0	0	0	6	1	45	6	120
2	6 Month LIBOR	BofA	46,627,606.00	3.78660	300	299	300	0.37500	0	0	1.81691	12.00000	1.81691	5	6	0	0	0	0	6	1	45	87	120
2	6 Month LIBOR	Cendant Mortgage Corp	6,247,570.26	3.62847	300	298	300	0.39615	0	0	1.69591	12.00000	1.69591	5	6	0	0	0	0	6	2	45	16	120
2	6 Month LIBOR	E*Trade	2,507,850.00	3.84426	360	358	360	0.37500	0	0	2.00000	12.50000	2.00000	5	6	0	0	0	0	6	2	30	10	120
2	6 Month LIBOR	First Magnus	3,551,600.00	3.77548	360	358	360	0.37500	0	0	1.86784	12.00000	1.86784	4	6	0	0	36	34	6	2	30	8	120
2	6 Month LIBOR	Greenpoint	203,605,842.82	3.58907	360	359	360	0.37500	0	0	1.80197	12.00000	1.80197	5	6	0	0	36	35	6	1	30	691	111
2	6 Month LIBOR	Monticello	264,550.00	4.00000	360	359	360	0.37500	0	0	2.12500	12.00000	2.12500	5	6	0	0	0	0	6	1	30	2	120
2	6 Month LIBOR	Morgan Stanley	36,630,410.81	3.54366	300	300	300	0.37500	0	0	1.51835	12.00000	1.51835	6	6	0	0	0	0	6	0	45	100	120
2	6 Month LIBOR	RBC	20,280,301.19	3.13117	360	357	360	0.37500	0	0	1.35461	12.50000	1.35461	3	6	0	0	0	0	6	3	45	42	120
2	6 Month LIBOR	RFC	8,693,926.36	3.25155	360	356	360	0.42500	0	0	2.04283	12.00000	2.04283	2	6	0	0	0	0	6	4	30	16	120
			331,098,158.44