Sequoia Mortgage Trust 2004-10 - Price/Yield - B1
Balance	$14,041,000.00	Delay	0	Index	LIBOR_1MO | 1.91	WAC	3.475817476
Coupon	2.41	Dated	10/28/2004	Mult / Margin	1 / 0.50	NET	3.091881
Settle	10/28/2004	First Payment	11/20/2004	Cap / Floor	11.50 / 0
Price	5 CPR	10 CPR	20 CPR	25 CPR	30 CPR	35 CPR	40 CPR
	Disc Margin	Disc Margin	Disc Margin	Disc Margin	Disc Margin	Disc Margin	Disc Margin
99.500000	53.53	54.68	58.16	59.91	61.59	63.33	65.19
99.515625	53.42	54.53	57.90	59.60	61.22	62.91	64.71
99.531250	53.31	54.39	57.65	59.29	60.86	62.49	64.24
99.546875	53.20	54.24	57.39	58.98	60.50	62.08	63.76
99.562500	53.09	54.09	57.13	58.67	60.14	61.66	63.29
99.578125	52.98	53.95	56.88	58.36	59.77	61.24	62.81
99.593750	52.87	53.80	56.62	58.05	59.41	60.82	62.33
99.609375	52.76	53.65	56.37	57.74	59.05	60.41	61.86
99.625000	52.65	53.51	56.11	57.43	58.68	59.99	61.38
99.640625	52.54	53.36	55.86	57.12	58.32	59.57	60.91
99.656250	52.42	53.21	55.60	56.81	57.96	59.16	60.43
99.671875	52.31	53.07	55.35	56.50	57.60	58.74	59.96
99.687500	52.20	52.92	55.09	56.19	57.23	58.32	59.48
99.703125	52.09	52.78	54.84	55.88	56.87	57.90	59.01
99.718750	51.98	52.63	54.58	55.57	56.51	57.49	58.53
99.734375	51.87	52.48	54.33	55.26	56.15	57.07	58.06
99.750000	51.76	52.34	54.07	54.95	55.79	56.65	57.58
99.765625	51.65	52.19	53.82	54.64	55.42	56.24	57.11
99.781250	51.54	52.04	53.56	54.33	55.06	55.82	56.63
99.796875	51.43	51.90	53.31	54.02	54.70	55.41	56.16
99.812500	51.32	51.75	53.05	53.71	54.34	54.99	55.69
99.828125	51.21	51.61	52.80	53.40	53.98	54.57	55.21
99.843750	51.10	51.46	52.54	53.09	53.61	54.16	54.74
99.859375	50.99	51.31	52.29	52.78	53.25	53.74	54.26
99.875000	50.88	51.17	52.03	52.47	52.89	53.33	53.79
99.890625	50.77	51.02	51.78	52.16	52.53	52.91	53.32
99.906250	50.66	50.88	51.53	51.85	52.17	52.49	52.84
99.921875	50.55	50.73	51.27	51.54	51.81	52.08	52.37
99.937500	50.44	50.58	51.02	51.24	51.44	51.66	51.89
99.953125	50.33	50.44	50.76	50.93	51.08	51.25	51.42
99.968750	50.22	50.29	50.51	50.62	50.72	50.83	50.95
99.984375	50.11	50.15	50.25	50.31	50.36	50.42	50.47
100.000000	50.00	50.00	50.00	50.00	50.00	50.00	50.00
100.015625	49.89	49.85	49.75	49.69	49.64	49.58	49.53
100.031250	49.78	49.71	49.49	49.38	49.28	49.17	49.05
100.046875	49.67	49.56	49.24	49.07	48.92	48.75	48.58
100.062500	49.56	49.42	48.98	48.77	48.56	48.34	48.11
100.078125	49.45	49.27	48.73	48.46	48.20	47.92	47.63
100.093750	49.34	49.13	48.48	48.15	47.83	47.51	47.16
100.109375	49.23	48.98	48.22	47.84	47.47	47.09	46.69
100.125000	49.12	48.83	47.97	47.53	47.11	46.68	46.22
100.140625	49.01	48.69	47.71	47.22	46.75	46.26	45.74
100.156250	48.90	48.54	47.46	46.91	46.39	45.85	45.27
100.171875	48.79	48.40	47.21	46.61	46.03	45.44	44.80
100.187500	48.68	48.25	46.95	46.30	45.67	45.02	44.33
100.203125	48.57	48.11	46.70	45.99	45.31	44.61	43.85
100.218750	48.46	47.96	46.45	45.68	44.95	44.19	43.38
100.234375	48.35	47.82	46.19	45.37	44.59	43.78	42.91
100.250000	48.24	47.67	45.94	45.07	44.23	43.36	42.44
100.265625	48.13	47.53	45.69	44.76	43.87	42.95	41.97
100.281250	48.02	47.38	45.43	44.45	43.51	42.54	41.49
100.296875	47.91	47.23	45.18	44.14	43.15	42.12	41.02
100.312500	47.80	47.09	44.93	43.83	42.79	41.71	40.55
100.328125	47.69	46.94	44.67	43.53	42.43	41.29	40.08
100.343750	47.59	46.80	44.42	43.22	42.07	40.88	39.61
100.359375	47.48	46.65	44.17	42.91	41.71	40.47	39.14
100.375000	47.37	46.51	43.91	42.60	41.35	40.05	38.67
100.390625	47.26	46.36	43.66	42.30	40.99	39.64	38.19
100.406250	47.15	46.22	43.41	41.99	40.63	39.23	37.72
100.421875	47.04	46.07	43.16	41.68	40.28	38.81	37.25
100.437500	46.93	45.93	42.90	41.38	39.92	38.40	36.78
100.453125	46.82	45.78	42.65	41.07	39.56	37.99	36.31
100.468750	46.71	45.64	42.40	40.76	39.20	37.57	35.84
100.484375	46.60	45.49	42.14	40.45	38.84	37.16	35.37
100.500000	46.49	45.35	41.89	40.15	38.48	36.75	34.90
WAL	17.62	12.58	6.73	5.44	4.60	3.97	3.46
Mod Durn 30360	14.06	10.61	6.09	5.01	4.28	3.72	3.27
LIBOR_1MO	1.91	1.91	1.91	1.91	1.91	1.91	1.91
LIBOR_6MO	2.21125	2.21125	2.21125	2.21125	2.21125	2.21125	2.21125
Prepay	5 CPR	10 CPR	20 CPR	25 CPR	30 CPR	35 CPR	40 CPR
Optional Redemption	Call (Y)	Call (Y)	Call (Y)	Call (Y)	Call (Y)	Call (Y)	Call (Y)

Sequoia Mortgage Trust 2004-10 - Price/Yield - B2
Balance	$6,849,000.00	Delay	0	Index	LIBOR_1MO | 1.91	WAC	3.475817476
Coupon	2.76	Dated	10/28/2004	Mult / Margin	1 / 0.85	NET	3.091881
Settle	10/28/2004	First Payment	11/20/2004	Cap / Floor	11.50 / 0
Price	5 CPR	10 CPR	20 CPR	25 CPR	30 CPR	35 CPR	40 CPR
	Disc Margin	Disc Margin	Disc Margin	Disc Margin	Disc Margin	Disc Margin	Disc Margin
99.500000	88.64	89.79	93.26	95.02	96.69	98.43	100.29
99.515625	88.52	89.64	93.00	94.70	96.32	98.01	99.81
99.531250	88.41	89.49	92.74	94.39	95.96	97.59	99.33
99.546875	88.29	89.34	92.49	94.07	95.59	97.17	98.85
99.562500	88.18	89.19	92.23	93.76	95.22	96.75	98.37
99.578125	88.07	89.04	91.97	93.45	94.86	96.33	97.89
99.593750	87.95	88.89	91.71	93.13	94.49	95.91	97.42
99.609375	87.84	88.74	91.45	92.82	94.13	95.49	96.94
99.625000	87.73	88.59	91.19	92.51	93.76	95.07	96.46
99.640625	87.61	88.44	90.93	92.19	93.39	94.65	95.98
99.656250	87.50	88.29	90.68	91.88	93.03	94.22	95.50
99.671875	87.38	88.14	90.42	91.57	92.66	93.80	95.02
99.687500	87.27	87.99	90.16	91.25	92.30	93.38	94.55
99.703125	87.16	87.84	89.90	90.94	91.93	92.96	94.07
99.718750	87.04	87.69	89.64	90.63	91.57	92.54	93.59
99.734375	86.93	87.54	89.38	90.31	91.20	92.13	93.11
99.750000	86.82	87.39	89.13	90.00	90.84	91.71	92.63
99.765625	86.70	87.24	88.87	89.69	90.47	91.29	92.16
99.781250	86.59	87.09	88.61	89.37	90.11	90.87	91.68
99.796875	86.47	86.94	88.35	89.06	89.74	90.45	91.20
99.812500	86.36	86.79	88.09	88.75	89.38	90.03	90.72
99.828125	86.25	86.64	87.83	88.44	89.01	89.61	90.25
99.843750	86.13	86.49	87.58	88.12	88.65	89.19	89.77
99.859375	86.02	86.34	87.32	87.81	88.28	88.77	89.29
99.875000	85.91	86.19	87.06	87.50	87.92	88.35	88.81
99.890625	85.79	86.04	86.80	87.19	87.55	87.93	88.34
99.906250	85.68	85.90	86.55	86.87	87.19	87.51	87.86
99.921875	85.57	85.75	86.29	86.56	86.82	87.09	87.38
99.937500	85.45	85.60	86.03	86.25	86.46	86.67	86.91
99.953125	85.34	85.45	85.77	85.94	86.09	86.26	86.43
99.968750	85.23	85.30	85.51	85.62	85.73	85.84	85.95
99.984375	85.11	85.15	85.26	85.31	85.36	85.42	85.48
100.000000	85.00	85.00	85.00	85.00	85.00	85.00	85.00
100.015625	84.89	84.85	84.74	84.69	84.64	84.58	84.52
100.031250	84.77	84.70	84.49	84.38	84.27	84.16	84.05
100.046875	84.66	84.55	84.23	84.06	83.91	83.74	83.57
100.062500	84.55	84.40	83.97	83.75	83.54	83.33	83.09
100.078125	84.43	84.25	83.71	83.44	83.18	82.91	82.62
100.093750	84.32	84.11	83.46	83.13	82.82	82.49	82.14
100.109375	84.21	83.96	83.20	82.82	82.45	82.07	81.67
100.125000	84.09	83.81	82.94	82.51	82.09	81.65	81.19
100.140625	83.98	83.66	82.69	82.19	81.72	81.24	80.72
100.156250	83.87	83.51	82.43	81.88	81.36	80.82	80.24
100.171875	83.75	83.36	82.17	81.57	81.00	80.40	79.76
100.187500	83.64	83.21	81.91	81.26	80.63	79.98	79.29
100.203125	83.53	83.06	81.66	80.95	80.27	79.57	78.81
100.218750	83.42	82.92	81.40	80.64	79.91	79.15	78.34
100.234375	83.30	82.77	81.14	80.33	79.54	78.73	77.86
100.250000	83.19	82.62	80.89	80.01	79.18	78.31	77.39
100.265625	83.08	82.47	80.63	79.70	78.82	77.90	76.91
100.281250	82.96	82.32	80.37	79.39	78.45	77.48	76.44
100.296875	82.85	82.17	80.12	79.08	78.09	77.06	75.96
100.312500	82.74	82.02	79.86	78.77	77.73	76.65	75.49
100.328125	82.63	81.88	79.60	78.46	77.37	76.23	75.01
100.343750	82.51	81.73	79.35	78.15	77.00	75.81	74.54
100.359375	82.40	81.58	79.09	77.84	76.64	75.39	74.06
100.375000	82.29	81.43	78.84	77.53	76.28	74.98	73.59
100.390625	82.17	81.28	78.58	77.22	75.91	74.56	73.12
100.406250	82.06	81.13	78.32	76.91	75.55	74.14	72.64
100.421875	81.95	80.98	78.07	76.60	75.19	73.73	72.17
100.437500	81.84	80.84	77.81	76.28	74.83	73.31	71.69
100.453125	81.72	80.69	77.56	75.97	74.47	72.90	71.22
100.468750	81.61	80.54	77.30	75.66	74.10	72.48	70.75
100.484375	81.50	80.39	77.04	75.35	73.74	72.06	70.27
100.500000	81.39	80.24	76.79	75.04	73.38	71.65	69.80
WAL	17.62	12.58	6.73	5.44	4.60	3.97	3.46
Mod Durn 30360	13.63	10.36	6.00	4.95	4.24	3.69	3.24
LIBOR_1MO	1.91	1.91	1.91	1.91	1.91	1.91	1.91
LIBOR_6MO	2.21125	2.21125	2.21125	2.21125	2.21125	2.21125	2.21125
Prepay	5 CPR	10 CPR	20 CPR	25 CPR	30 CPR	35 CPR	40 CPR
Optional Redemption	Call (Y)	Call (Y)	Call (Y)	Call (Y)	Call (Y)	Call (Y)	Call (Y)