MORGAN STANLEY

Securitized Products Group

[exhibit991002.jpg]

September 21, 2005

Computational Materials

$ [153,661,000]

(Approximate)

Sequoia Mortgage Trust 2005-4

Mortgage Pass-Through Certificates

Adjustable Rate Residential Mortgage Loans

Group 1

RWT Holdings, Inc.

Seller

Sequoia Residential Funding, Inc.

Depositor

Wells Fargo Bank, N.A.

Master Servicer

This material has been prepared for information purposes only and is not a solicitation of any offer to buy or sell any security or other financial instrument or to participate in any trading strategy. This is not a research report and was not prepared by the Morgan Stanley research department. It was prepared by Morgan Stanley sales, trading or other non-research personnel. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

Sequoia Mortgage Trust 2005-4

Mortgage Pass-Through Certificates

Group 1*

$ 153,661,000 (Approximate, Subject to Final Collateral)

Publicly Offered Certificates

Adjustable Rate Residential Mortgage Loans

Class	Principal/Notional Balance ⁽¹⁾	WAL (Yrs) (Call/Mat)⁽²⁾	Pymt Window (Mths) (Call/Mat) ⁽²⁾	Certificate Interest Rates	Tranche Type	Expected Ratings S&P/Moody’s
1-A1	$135,116,000	3.77 / 4.09	1-119 / 1-359	Floater ⁽³⁾	Super Senior	AAA/Aaa
1-A2	$15,013,000	3.77 / 4.09	1-119 / 1-359	Floater ⁽³⁾	Senior Mezzanine	AAA/Aaa
1-XA	$150,129,000^{(5), (6)}	Information Not Provided Hereby			Notional/Senior	AAA/Aaa
1-XB	$3,532,000 ^{(5), (7)}				Notional/Senior	AAA/Aa2
1-AR	$50				Residual	AAA/Aaa
1-B1	$2,119,000	6.44 / 7.10	37-119 / 37-359	Floater ⁽⁴⁾	Subordinate	AA/Aa2
1-B2	$1,413,000	6.44 / 7.10	37-119 / 37-359	Floater ⁽⁴⁾	Subordinate	A/A2
1-B3	$1,727,000	Information Not Provided Hereby			Subordinate	BBB/NR
1-B4	$706,000				Subordinate	BB/NR
1-B5	$549,000				Subordinate	B/NR
1-B6	$314,603				Subordinate	NR/NR
*Total*	$156,957,653

(1)

Distributions on the Class 1-A1, Class 1-A2, Class 1-XA, Class 1-XB Certificates and Group 1 Subordinate Certificates will be derived from One-Month and Six-Month LIBOR and PRIME adjustable rate 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 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2 Certificates are shown to the Clean-Up Call Date at pricing speed of 20% CPR. The WAL and Payment Windows to Maturity for the Class 1-A1,Class 1-A2, Class 1-B1 and Class 1-B2 Certificates are shown at pricing speed of 20% CPR (as described herein).

(3)

The Class 1-A1 and Class 1-A2 Certificates will initially have an interest rate equal to the least of (i) One-Month LIBOR plus [ ] bps (which margin doubles on the first distribution date after the first possible Clean-Up Call Date (as described herein)), (ii) the Net WAC Cap (as described herein) and (iii) 11.50%.

(4)

The Class 1-B1 and Class 1-B2 Certificates will initially have an interest rate equal to the least of (i) One-Month LIBOR plus [ ] bps (which margin is multiplied by [1.5] on the first distribution date after the first possible Clean-Up Call Date (as described herein)), (ii) the Net WAC Cap (as described herein) and (iii) 11.50%.

(5)

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

(6)

The notional amount of the Class 1-XA Certificates for any Distribution Date is equal to the class principal balance of the Class 1-A1 and Class 1-A2 Certificates, immediately prior to such distribution date. Such class is interest-only and will not be entitled to distributions of principal. Interest will accrue on the 1-XA Certificates as described in the Prospectus Supplement

(7)

The notional amount of the Class 1-XB Certificates for any Distribution Date is the sum of the class principal balances of the Class 1-B1 and Class 1-B2 Certificates immediately prior to such distribution date. Such class is interest-only and will not be entitled to distributions of principal. Interest will accrue on the Class 1-XB Certificates as described in the Prospectus Supplement.

* Other classes of Certificates backed by loans comprising the Group 2 Mortgage Loans will also be issued by the Trust but are not offered hereby

This material is not a solicitation of any offer to buy or sell any security or other financial instrument or to participate in any trading strategy. This material was not prepared by the Morgan Stanley research department. Please refer to important information and qualifications at the end of this material.

Depositor:

Sequoia Residential Funding, Inc.

Joint Lead Managers:

Morgan Stanley & Co. Incorporated and Banc of America Securities LLC

Master Servicer:

Wells Fargo Bank, N.A.

Trustee:

HSBC Bank USA, National Association

Custodian:

Wells Fargo Bank, N.A.

Rating Agencies:

S&P and Moody’s 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:

September 1, 2005.

Pricing Date:

On or about September [21], 2005.

Closing Date:

On or about September 29, 2005.

Distribution Dates:

The 20^th day of each month (or if not a business day, the next succeeding business day), commencing in October 2005.

Certificates:

The “Group 1 Senior Certificates” will consist of the Class 1-A1 and Class 1-A2 Certificates (the “Class 1-A Certificates”), the Class 1-XA and Class 1-XB (together, the “Class 1-X Certificates”) and Class 1-AR Certificates. The “Group 1 Subordinate Certificates” will consist of the Class 1-B1, Class 1-B2, Class 1-B3, Class 1-B4, Class 1-B5 and Class 1-B6 Certificates. The Group 1 Senior Certificates and the Group 1 Subordinate Certificates are collectively referred to herein as the “ Group 1 Certificates”.

Offered Certificates:

Only the Class 1-A1, Class 1-A2, Class 1-AR, Class 1-XA, Class 1-XB, Class 1-B1, Class 1-B2 and Class 1-B3 Certificates (collectively, the “Publicly Offered Certificates”) are being offered publicly. The Class 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2 Certificates are being offered hereby.

Accrued Interest:

The Class 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2 Certificates will settle flat.

Accrual Period:

The interest accrual period (the “Accrual Period”) with respect to the Class 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2 Certificates for each Distribution Date will be the period beginning on the 20th day of the month prior to such Distribution Date (or, in the case of the first Distribution Date, the Closing Date) and ending on the 19th day of the month of such Distribution Date 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 the Euroclear system.

Federal Tax Treatment:

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

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 Group 1 Senior Certificates (other than the Class 1-AR Certificates) and the Class 1-B1 Certificates are expected to constitute “mortgage related securities” for purposes of SMMEA.

Clean-Up Call:

The terms of the transaction allow for an optional termination of the trust and retirement of the Certificates on the date (the “Clean-Up Call Date”) on which the aggregate principal balance of the Group 1 Mortgage Loans is equal to 10% or less of the aggregate principal balance of the Group 1 Mortgage Loans as of the Cut-off Date.

Pricing Prepayment

Speed:

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

Group 1 Mortgage Loans:

The trust will consist of two unrelated groups of collateral backing separate classes of Certificates issued by the Trust. Only the Classes of Certificates backed by the Group 1 Mortgage Loans are offered hereby. The Group 1 Mortgage Loans consist of approximately 261 adjustable rate, prime quality mortgage loans secured by first liens on one- to four-family residential properties. Distributions on the Certificates will be based solely on collections on the Group 1 Mortgage Loans, and there will be no cross-collateralization between the two collateral groups. The information on the Group 1 Mortgage Loans described herein is based on the pool of approximately $156,957,654 aggregate principal balance of as of the Cut-off Date. Approximately 61.36%, 37.50% and 1.14% of the Group 1 Mortgage Loans are One-Month LIBOR, Six-Month LIBOR and PRIME indexed mortgage loans, respectively.

At origination, all of the Group 1 Mortgage Loans were scheduled to pay interest only for the first 10 years. After such 10-year interest-only term, the Group 1 Mortgage Loans were scheduled to amortize on a 20-year or 15-year fully amortizing basis.

Delay Days:

The Class 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2 Certificates will have 0 delay days.

Net WAC Cap:

The “Net WAC Cap” is equal to the weighted average of the net mortgage rates of the Group 1 Mortgage Loans.

The Class 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2 Certificates will have a “Certificate Interest Rate” equal to the least of (i) one-month LIBOR plus the related margin, (ii) the Net WAC Cap and (iii) 11.50%.

If on any Distribution Date, the Certificate Interest Rate of the Class 1-A1 or Class 1-A2 Certificates is subject to the 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 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 Net WAC Cap) (together, a “Net WAC Shortfall”) from amounts on deposit in the Reserve Fund.

If on any Distribution Date, the Certificate Interest Rate of the Class 1-B1 or Class 1-B2 Certificates is subject to the Net WAC Cap, such Certificates will be entitled to payment of an amount equal to the excess of the (i) interest accrued at the respective Certificate Interest Rate (without giving effect to the Net WAC Cap) over (ii) the amount of interest received on such Certificates based on the Net WAC Cap, together with 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 Net WAC Cap) (together, 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 Class 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2 Certificates (together, the “LIBOR Certificates”). The Reserve Fund will be funded with any excess interest available as described in “Certificates’ Priority of Distributions” herein. 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. Amounts otherwise distributable in respect of the Class 1-XA Certificates will instead be deposited into the Reserve Fund and distributed to the Class 1-A1 and the Class 1-A2 to the extent of any Net WAC Shortfalls for such Class. Amounts otherwise distributable in respect of the Class 1-XB Certificates will be instead deposited into the Reserve Fund and distributed to the Class 1-B1 and Class 1-B2 Certificates, in that order, to the extent of any Net WAC Shortfalls for such Classes. Any amounts remaining in the Reserve Fund after such distribution will be distributed to the Class 1-XA and Class 1-XB Certificates, as applicable.

Credit Enhancement:

Senior/subordinate, shifting interest structure.

Certificates	S&P/Moody's	Bond Sizes*	Initial Subordination*
Group 1 Senior Certificates	AAA/Aaa	[95.65%]	[4.35%]
Class 1-B1	AA/Aa2	[1.35%]	[3.00%]
Class 1-B2	A/A2	[0.90%]	[2.10%]

*Preliminary and subject to revision.

Shifting Interest:

Until the Distribution Date occurring in October 2015, the Group 1 Subordinate Certificates will be locked out from receipt of all scheduled and unscheduled principal, and subsequent recoveries (unless the Group 1 Senior Certificates are paid down to zero or the credit enhancement provided by the Group 1 Subordinate Certificates has doubled prior to such date as described below). On or after such time and subject to standard collateral performance triggers (as described in the prospectus supplement), the Group 1 Subordinate Certificates will receive their pro-rata share of scheduled principal and increasing portions of principal prepayments and subsequent recoveries. There is no scheduled principal due on all Group 1 Mortgage Loans for the first ten years following origination.

The prepayment percentages on the Group 1 Subordinate Certificates are as follows:

October 2005 – September 2015

0% Pro Rata Share

October 2015 – September 2016

30% Pro Rata Share

October 2016 – September 2017

40% Pro Rata Share

October 2017 – September 2018

60% Pro Rata Share

October 2018 – September 2019

80% Pro Rata Share

October 2019 and after

100% Pro Rata Share

Notwithstanding the foregoing, if the credit enhancement provided by the Group 1 Subordinate Certificates reaches twice the initial subordination, all principal (scheduled principal and prepayments) will be paid pro-rata between the Group 1 Senior and Group 1 Subordinate Certificates (subject to performance triggers). However, if the credit enhancement provided by the Group 1 Subordinate Certificates has reached twice the initial subordination prior to the Distribution Date in October 2008 (subject to performance triggers), then the Group 1 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 Group 1 Subordinate Certificates will be allocated to the Group 1 Senior Certificates. In the event the current senior percentage (equal to the aggregate principal balance of the Group 1 Senior Certificates divided by the aggregate principal balance of the Group 1 Mortgage Loans) exceeds the initial senior percentage, the Class 1-A Certificates will receive all principal prepayments from the Group 1 Mortgage Loans regardless of any prepayment percentages as described above.

Allocation of

Realized Losses:

Any realized losses, on the Group 1 Mortgage Loans will be allocated as follows: first, to the Group 1 Subordinate Certificates in reverse order of their alpha-numerical Class designations, in each case until the respective class principal balance has been reduced to zero; thereafter, to the Class 1-A Certificates, provided however that the amount of any Realized Loss allocable to the Group 1 Senior Certificates will be allocated first, to reduce the class principal amount of the Class 1-A2 Certificates until the class principal balance thereof has been reduced to zero, and second to the Class 1-A1 Certificates.

Certificates’ Priority of

Distributions:

Available funds from the Group 1 Mortgage Loans will be distributed in the following order of priority:

Class 1-A1, Class 1-A2, Class 1-X and Class 1-AR Certificates, accrued and unpaid interest at the related Certificate Interest Rate; provided that, to the extent of any Net WAC Shortfall amount for such Distribution Date with respect to each of the LIBOR Certificates, the amount of interest otherwise distributable to the related Class 1-X Certificates shall be deposited in the Reserve Fund.

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

Class 1-A1 and Class 1-A2 Certificates, pro- rata, principal allocable to such classes.

Class 1-B1 Certificates, accrued and unpaid interest at the related Certificate Interest Rate.

Class 1-B1 Certificates, principal allocable to such class.

Class 1-B2 Certificates, accrued and unpaid interest at the related Certificate Interest Rate.

Class 1-B2 Certificates, principal allocable to such class.

Class 1-A1 and Class 1-A2 Certificates, the related Net WAC Shortfall amount, from the Reserve Fund.

Class 1-B1 Certificates, the related Net WAC Shortfall Amount, from the Reserve Fund.

10)

Class 1-B2 Certificates, the related Net WAC Shortfall Amount, from the Reserve Fund.

11)

Class 1-X Certificates, the excess amounts related to each Class 1-X Certificate, from the Reserve Fund.

12)

Class 1-B3, Class 1-B4, Class 1-B5 and Class 1-B6 Certificates, in sequential order, accrued and unpaid interest at the related Certificate

Interest Rate and the respective shares of principal allocable to such classes.

13)

Class 1-AR Certificate, any remaining amount.

Discount Margin Table (To Call)

Prepayment Speed	10% CPR	15% CPR	20% CPR	25% CPR	30% CPR
	*Discount Margin*	*Discount Margin*	*Discount Margin*	*Discount Margin*	*Discount Margin*
1-A1
Price 100.00000	22	22	22	22	22
WAL	6.98	4.99	3.77	2.95	2.39
Mod Dur	5.58	4.18	3.28	2.63	2.17
First Prin Pay	10/20/2005	10/20/2005	10/20/2005	10/20/2005	10/20/2005
Last Prin Pay	3/20/2022	4/20/2018	8/20/2015	6/20/2013	1/20/2012
1-A2
Price 100.00000	32	32	32	32	32
WAL	6.98	4.99	3.77	2.95	2.39
Mod Dur	5.55	4.17	3.27	2.62	2.16
First Prin Pay	10/20/2005	10/20/2005	10/20/2005	10/20/2005	10/20/2005
Last Prin Pay	3/20/2022	4/20/2018	8/20/2015	6/20/2013	1/20/2012
1-B1
Price 100.00000	40	40	40	40	40
WAL	11.68	8.48	6.44	5.32	4.49
Mod Dur	8.89	6.87	5.44	4.62	3.98
First Prin Pay	11/20/2011	11/20/2009	10/20/2008	3/20/2008	9/20/2007
Last Prin Pay	3/20/2022	4/20/2018	8/20/2015	6/20/2013	1/20/2012
1-B2
Price 100.00000	65	65	65	65	65
WAL	11.68	8.48	6.44	5.32	4.49
Mod Dur	8.76	6.79	5.39	4.58	3.95
First Prin Pay	11/20/2011	11/20/2009	10/20/2008	3/20/2008	9/20/2007
Last Prin Pay	3/20/2022	4/20/2018	8/20/2015	6/20/2013	1/20/2012

Discount Margin Table (To Maturity)

Prepayment Speed	10% CPR	15% CPR	20% CPR	25% CPR	30% CPR
	*Discount Margin*	*Discount Margin*	*Discount Margin*	*Discount Margin*	*Discount Margin*
1-A1
Price 100.00000	23	23	23	23	24
WAL	7.34	5.35	4.09	3.24	2.63
Mod Dur	5.74	4.38	3.47	2.81	2.34
First Prin Pay	10/20/2005	10/20/2005	10/20/2005	10/20/2005	10/20/2005
Last Prin Pay	8/20/2035	8/20/2035	8/20/2035	8/20/2035	8/20/2035
1-A2
Price 100.00000	33	33	34	34	34
WAL	7.34	5.35	4.09	3.24	2.63
Mod Dur	5.71	4.36	3.45	2.81	2.33
First Prin Pay	10/20/2005	10/20/2005	10/20/2005	10/20/2005	10/20/2005
Last Prin Pay	8/20/2035	8/20/2035	8/20/2035	8/20/2035	8/20/2035
1-B1
Price 100.00000	41	41	41	42	42
WAL	12.42	9.24	7.10	6.00	5.13
Mod Dur	9.22	7.26	5.83	5.06	4.41
First Prin Pay	11/20/2011	11/20/2009	10/20/2008	3/20/2008	9/20/2007
Last Prin Pay	8/20/2035	8/20/2035	8/20/2035	8/20/2035	8/20/2035
1-B2
Price 100.00000	66	67	67	68	68
WAL	12.42	9.24	7.10	6.00	5.13
Mod Dur	9.08	7.17	5.76	5.01	4.38
First Prin Pay	11/20/2011	11/20/2009	10/20/2008	3/20/2008	9/20/2007
Last Prin Pay	8/20/2035	8/20/2035	8/20/2035	8/20/2035	8/20/2035

Net WAC Cap Schedule for Class 1-A1, Class 1-A2, Class 1-B1 and Class 1-B2

Assumptions:

20% CPR

Hard Cap: 11.50%

To Call

1 Month LIBOR: 20%

6 Month LIBOR: 20%

The Net WAC Cap is calculated using the above noted assumptions.

Distribution Period	Net WAC Cap
1	4.56%
2	8.73%
3	8.94%
4	10.20%
5	11.27%
6	11.28%
7	11.45%
8 and After	11.50%

Sequoia Mortgage Trust 2005-4

Group 1 Mortgage Loans

As of the Cut-off Date

BALANCE	$156,957,654
NUMBER OF LOANS	261

		Minimum	Maximum
AVG CURRENT BALANCE	$601,370	$12,903	$4,983,821
AVG ORIGINAL BALANCE	$634,274	$55,500	$5,000,000

WAVG LOAN RATE	4.938%	3.625%	6.500%
WAVG SERVICING FEE	0.361%	0.250%	0.750%
WAVG NET LOAN RATE	4.577%	3.240%	6.250%

WAVG GROSS MARGIN	1.598%	0.000%	2.625%
WAVG MAXIMUM LOAN RATE	12.062%	9.950%	15.000%

WAVG ORIGINAL LTV	70.78%	17.01%	100.00%
WAVG EFFECTIVE LTV⁽¹⁾	67.32%	17.01%	100.00%

WAVG CREDIT SCORE	738	572	816

WAVG ORIGINAL TERM	310 months	300 months	360 months
WAVG REMAINING TERM	286 months	148 months	360 months
WAVG SEASONING	24 months	0 month	152 months

WAVG NEXT RATE RESET	2 months	1 month	6 months
WAVG RATE ADJ FREQ	3 months	1 month	6 months
WAVG FIRST RATE ADJ FREQ	3 months	1 month	6 months

WAVG IO ORIGINAL TERM	120 months	120 months	120 months
WAVG IO REMAINING TERM	117 months	109 months	120 months

TOP STATE CONCENTRATIONS($)	CA(23.50%),FL(13.09%),NY(9.50%),NJ(7.16%),TX (6.95%)
MAXIMUM ZIP CODE CONCENTRATION($)	10580(3.63%)

FIRST PAY DATE		02/01/93	10/01/05
RATE CHANGE DATE		10/01/05	03/01/06
MATURITY DATE		01/01/18	09/01/35

⁽¹⁾

Effective LTV is defined as the following: original loan balance less amount of the pledge account divided by the lesser of the appraised values or sales price of the property.

				% of Aggregate
			Principal Balance	Principal Balance
		Number of	Outstanding as of the	Outstanding as of the
INDEX		Mortgage Loans	Cut-off Date	Cut-off Date
	1 M LIBOR	128	$96,308,833.80	61.36%
	6 M LIBOR	128	58,855,028.95	37.50
	PRIME	5	1,793,790.84	1.14
	Total:	261	$156,957,653.59	100.00%


			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
DELINQUENCY	Mortgage Loans	Cut-off Date	Cut-off Date
Current	261	$156,957,653.59	100.00%
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
CURRENT BALANCE ($)	Mortgage Loans	Cut-off Date	Cut-off Date
0.01 - 100,000.00	19	$1,407,819.43	0.90%
100,000.01 - 200,000.00	56	8,109,861.99	5.17
200,000.01 - 300,000.00	45	11,202,273.74	7.14
300,000.01 - 400,000.00	28	9,794,397.55	6.24
400,000.01 - 500,000.00	16	7,149,306.88	4.55
500,000.01 - 600,000.00	14	7,534,177.61	4.80
600,000.01 - 700,000.00	15	9,717,066.01	6.19
700,000.01 - 800,000.00	13	9,511,434.60	6.06
800,000.01 - 900,000.00	5	4,278,648.32	2.73
900,000.01 - 1,000,000.00	11	10,570,935.41	6.73
1,000,000.01 - 1,100,000.00	2	2,092,197.14	1.33
1,100,000.01 - 1,200,000.00	6	6,949,696.69	4.43
1,200,000.01 - 1,300,000.00	3	3,776,500.00	2.41
1,300,000.01 - 1,400,000.00	2	2,776,000.00	1.77
1,400,000.01 - 1,500,000.00	5	7,251,497.40	4.62
1,500,000.01 - 1,600,000.00	2	3,179,666.67	2.03
1,700,000.01 - 1,800,000.00	1	1,787,447.32	1.14
1,800,000.01 - 1,900,000.00	2	3,710,452.81	2.36
1,900,000.01 - 2,000,000.00	2	4,000,000.00	2.55
2,100,000.01 - 2,200,000.00	1	2,139,499.03	1.36
2,200,000.01 - 2,300,000.00	2	4,496,412.50	2.86
2,400,000.01 - 2,500,000.00	1	2,491,980.16	1.59
2,500,000.01 - 2,600,000.00	1	2,589,062.50	1.65
2,600,000.01 - 2,700,000.00	1	2,640,000.00	1.68
2,700,000.01 - 2,800,000.00	1	2,747,500.01	1.75
2,800,000.01 - 2,900,000.00	2	5,770,000.00	3.68
2,900,000.01 - 3,000,000.00	2	5,999,999.00	3.82
3,000,000.01 >=	3	13,283,820.82	8.46
Total:	261	$156,957,653.59	100.00%
			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
LOAN RATE (%)	Mortgage Loans	Cut-off Date	Cut-off Date
3.501 - 3.750	1	$4,800,000.00	3.06%
3.751 - 4.000	10	3,569,900.00	2.27
4.001 - 4.250	6	1,806,955.68	1.15
4.251 - 4.500	5	2,154,476.25	1.37
4.501 - 4.750	11	6,311,780.89	4.02
4.751 - 5.000	146	98,204,059.99	62.57
5.001 - 5.250	34	20,958,195.53	13.35
5.251 - 5.500	20	13,348,925.34	8.50
5.501 - 5.750	17	4,167,417.53	2.66
5.751 - 6.000	8	1,218,500.39	0.78
6.001 - 6.250	2	299,062.91	0.19
6.251 - 6.500	1	118,379.08	0.08
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
GROSS MARGIN (%)	Mortgage Loans	Cut-off Date	Cut-off Date
0.000	3	$1,661,899.22	1.06%
0.250	2	416,793.26	0.27
0.500	1	118,379.08	0.08
1.125	3	1,314,137.30	0.84
1.250	3	529,321.87	0.34
1.375	5	5,713,855.73	3.64
1.500	119	81,820,407.66	52.13
1.625	49	26,697,980.57	17.01
1.750	16	13,785,248.50	8.78
1.875	20	7,457,386.51	4.75
2.000	11	10,104,441.18	6.44
2.125	5	4,328,190.05	2.76
2.250	13	1,939,550.47	1.24
2.375	6	613,277.40	0.39
2.500	4	374,336.67	0.24
2.625	1	82,448.12	0.05
Total:	261	$156,957,653.59	100.00%


			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
ORIGINAL TERM (Months)	Mortgage Loans	Cut-off Date	Cut-off Date
300	238	$131,524,506.83	83.80%
360	23	25,433,146.76	16.20
Total:	261	$156,957,653.59	100.00%


			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
REMAINING TERM (Months)	Mortgage Loans	Cut-off Date	Cut-off Date
145 – 150	1	$216,614.79	0.14%
157 – 162	2	385,870.20	0.25
163 – 168	60	23,395,438.61	14.91
169 – 174	1	389,680.94	0.25
289 – 294	7	8,626,152.57	5.50
295 – 300	167	98,510,749.72	62.76
349 – 354	11	9,982,917.94	6.36
355 – 360	12	15,450,228.82	9.84
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
IO REMAINING TERM (Months)	Mortgage Loans	Cut-off Date	Cut-off Date
109 - 114	18	$18,609,070.51	14.04%
115 - 120	179	113,960,978.54	85.96
Total:	197	$132,570,049.05	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
PREPAY TERM (Months)	Mortgage Loans	Cut-off Date	Cut-off Date
0	251	$150,149,955.22	95.66%
36	10	6,807,698.37	4.34
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
RATE CHANGE DATE	Mortgage Loans	Cut-off Date	Cut-off Date
2005-10	144	$109,135,398.89	69.53%
2005-11	26	13,658,832.77	8.70
2005-12	30	11,142,185.67	7.10
2006-01	27	7,938,048.81	5.06
2006-02	11	5,955,244.41	3.79
2006-03	23	9,127,943.04	5.82
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
ORIGINAL LTV (%)	Mortgage Loans	Cut-off Date	Cut-off Date
10.01 - 20.00	2	$872,500.00	0.56%
20.01 - 30.00	3	2,390,881.17	1.52
30.01 - 40.00	9	2,051,571.26	1.31
40.01 - 50.00	19	17,272,535.48	11.00
50.01 - 60.00	23	20,900,377.18	13.32
60.01 - 70.00	52	29,166,734.64	18.58
70.01 - 75.00	27	11,096,774.33	7.07
75.01 - 80.00	88	54,267,593.67	34.57
80.01 - 85.00	3	653,744.39	0.42
85.01 - 90.00	1	300,000.00	0.19
90.01 - 95.00	6	2,452,312.03	1.56
95.01 - 100.00	28	15,532,629.44	9.90
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
EFFECTIVE LTV ⁽¹⁾ (%)	Mortgage Loans	Cut-off Date	Cut-off Date
10.01 - 20.00	2	$872,500.00	0.56%
20.01 - 30.00	3	2,390,881.17	1.52
30.01 - 40.00	9	2,051,571.26	1.31
40.01 - 50.00	20	17,597,535.48	11.21
50.01 - 60.00	30	24,596,093.98	15.67
60.01 - 70.00	77	42,640,995.07	27.17
70.01 - 75.00	26	10,989,465.95	7.00
75.01 - 80.00	87	54,174,701.85	34.52
80.01 - 85.00	3	653,744.39	0.42
90.01 - 95.00	3	802,750.00	0.51
95.01 - 100.00	1	187,414.44	0.12
Total:	261	$156,957,653.59	100.00%


⁽¹⁾ Effective LTV is defined as the following: loan balance less amount of the pledge account divided by the less of the appraised values or sales price of the property.
			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
CREDIT SCORE	Mortgage Loans	Cut-off Date	Cut-off Date
560 - 579	1	$389,680.94	0.25%
580 - 599	1	315,000.00	0.20
600 - 619	3	1,023,920.00	0.65
620 - 639	6	3,416,618.26	2.18
640 - 659	8	4,732,184.52	3.01
660 - 679	19	8,971,259.96	5.72
680 - 699	23	12,715,058.74	8.10
700 - 719	30	24,600,464.64	15.67
720 - 739	33	16,178,075.35	10.31
740 - 759	30	23,003,119.89	14.66
760 - 779	43	27,140,950.62	17.29
780 - 799	42	23,149,306.16	14.75
800 - 819	22	11,322,014.51	7.21
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
ORIGINAL AMORTIZATION	Mortgage Loans	Cut-off Date	Cut-off Date
Interest Only	261	$156,957,653.59	100.00%
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
DOCUMENTATION	Mortgage Loans	Cut-off Date	Cut-off Date
Alternative	88	$62,446,497.45	39.79%
Full	91	45,872,720.85	29.23
Light Documentation	72	39,852,320.84	25.39
Limited	3	6,787,824.72	4.32
No Ratio	3	1,050,000.00	0.67
Asset, No Income	4	948,289.73	0.60
Total:	261	$156,957,653.59	100.00%
			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
OCCUPANCY	Mortgage Loans	Cut-off Date	Cut-off Date
Primary	201	$129,502,972.23	82.51%
Second Home	35	21,372,060.10	13.62
Investment	25	6,082,621.26	3.88
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
PROPERTY TYPE	Mortgage Loans	Cut-off Date	Cut-off Date
Single Family Residence	170	$112,165,801.95	71.46%
PUD	51	30,583,688.03	19.49
Condo	30	11,553,316.90	7.36
Co-op	7	1,981,980.04	1.26
2-4 Family	3	672,866.67	0.43
Total:	261	$156,957,653.59	100.00%

			% of Aggregate
		Principal Balance	Principal Balance
	Number of	Outstanding as of the	Outstanding as of the
PURPOSE	Mortgage Loans	Cut-off Date	Cut-off Date
Purchase	144	$90,874,816.65	57.90%
Cash Out Refinance	72	40,954,059.89	26.09
Rate/Term Refinance	45	25,128,777.05	16.01
Total:	261	156,957,653.59	100.00%

					% of Aggregate
			Principal Balance		Principal Balance
	Number of		Outstanding as of the		Outstanding as of the
STATES		Mortgage Loans		Cut-off Date		Cut-off Date
California		41		$36,888,882.71		23.50%
Florida		38		20,548,982.20		13.09
New York		18		14,917,305.27		9.50
New Jersey		15		11,242,903.72		7.16
Texas		15		10,905,897.19		6.95
Maryland		11		7,142,355.74		4.55
Connecticut		6		7,093,117.04		4.52
Hawaii		3		4,920,000.00		3.13
North Carolina		7		4,382,095.72		2.79
Pennsylvania		8		3,498,881.88		2.23
Nevada		5		3,021,264.59		1.92
Rhode Island		2		2,844,316.74		1.81
Virginia		9		2,671,925.04		1.70
Arizona		9		2,594,695.51		1.65
Wyoming		1		2,589,062.50		1.65
Massachusetts		4		2,076,996.55		1.32
Washington		4		1,889,815.75		1.20
Illinois		4		1,856,700.00		1.18
Mississippi		3		1,770,670.83		1.13
Colorado		4		1,577,825.04		1.01
Missouri		8		1,471,605.81		0.94
Wisconsin		6		1,462,223.33		0.93
Georgia		4		1,248,966.68		0.80
Ohio		6		1,237,272.70		0.79
Alabama		3		1,137,267.89		0.72
Tennessee		3		1,076,200.00		0.69
Michigan		3		700,265.80		0.45
Minnesota		2		668,500.00		0.43
Arkansas		1		575,000.00		0.37
Delaware		3		522,575.42		0.33
Virgin Islands		3		492,969.16		0.31
Utah		1		447,099.70		0.28
Idaho		4		445,140.16		0.28
New Mexico		3		369,642.28		0.24
Louisiana		1		311,920.00		0.20
Vermont		2		235,110.64		0.15
Alaska		1		122,200.00		0.08
Total:		261		$156,957,653.59		100.00%

This material was prepared by sales, trading or other non-research personnel of one of the following: Morgan Stanley & Co. Incorporated, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”). This material was not produced by a Morgan Stanley research analyst, although it may refer to a Morgan Stanley research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the Morgan Stanley fixed income or equity research department or others in the firm.

This material was prepared by or in conjunction with Morgan Stanley trading desks that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of Morgan Stanley, which may conflict with your interests. Morgan Stanley may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

This material has been prepared for information purposes only and is not a solicitation of any offer to buy or sell any security/instrument or to participate in any trading strategy. Any such offer would be made only after a prospective participant had completed its own independent investigation of the securities, instruments or transactions and received all information it required to make its own investment decision, including, where applicable, a review of any offering circular or memorandum describing such security or instrument. That information would contain material information not contained herein and to which prospective participants are referred. This material is based on public information as of the specified date, and may be stale thereafter. We have no obligation to tell you when information herein may change. We make no representation or warranty with respect to the accuracy or completeness of this material. Morgan Stanley has no obligation to provide updated information on the securities/instruments mentioned herein.

Any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by Morgan Stanley for distribution to market professionals and institutional investor clients only. Other recipients should seek independent financial advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

Options are not for everyone. Before purchasing or writing options, investors should understand the nature and extent of their rights and obligations and be aware of the risks involved, including the risks pertaining to the business and financial condition of the issuer and the security/instrument. A secondary market may not exist for these securities. For Morgan Stanley customers who are purchasing or writing exchange-traded options, please review the publication ‘Characteristics and Risks of Standardized Options,’ which is available from your account representative.

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and Morgan Stanley does not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by Morgan Stanley that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, Morgan Stanley and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure. For this purpose, "tax structure" is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors

In the UK, this communication is directed in the UK to those persons who are market counterparties or intermediate customers (as defined in the UK Financial Services Authority’s rules). For additional information, research reports and important disclosures see https://secure.ms.com/servlet/cls. The trademarks and service marks contained herein are the property of their respective owners. Third-party data providers make no warranties or representations of any kind relating to the accuracy, completeness, or timeliness of the data they provide and shall not have liability for any damages of any kind relating to such data.

This material may not be sold or redistributed without the prior written consent of Morgan Stanley.

SEQUOIA RESIDENTIAL FUNDING INC 8-K