EX-10.1 2 f04657exv10w1.txt EXHIBIT 10.1 EXHIBIT 10.1 The Bank of New York Corporate Trust and Agency Services 2 North LaSalle Street, Suite 1020 Chicago, IL 60602 Charles Baker (312) 827-8576 Distribution Date: December 30, 2004 SEQUOIA MORTGAGE FUNDING CORPORATION COLLATERALIZED MBS FUNDING BONDS, SERIES 2002-A CERTIFICATE MONTHLY DISTRIBUTION SUMMARY
------------------------------------------------------------------------------------------------------------------------------ BEGINNING PASS INTEREST PRINCIPAL TOTAL REALIZED ENDING CERT CLASS CUSIP CERT BALANCE THROUGH DISTRIBUTION DISTRIBUTION DISTRIBUTION LOSSES BALANCE ------------------------------------------------------------------------------------------------------------------------------ A-1 81743UAA3 9,666,042.68 2.880000% 23,198.50 479,442.86 502,641.37 0.00 9,186,599.81 A-2 81743UAB1 1,521,418.80 3.430000% 4,348.72 261,533.86 265,882.58 0.00 1,259,884.94 ------------------------------------------------------------------------------------------------------------------------------ Total 11,187,461.48 27,547.22 740,976.73 768,523.95 0.00 10,446,484.76 ------------------------------------------------------------------------------------------------------------------------------
CURRENT PAYMENT INFORMATION FACTORS PER $1.00
-------------------------------------------------------------------------------------------------------------------------- ORIGINAL CERT BEGINNING INTEREST PRINCIPAL ENDING CURRENT PASS CLASS CUSIP BALANCE FACTOR FACTOR FACTOR FACTOR THROUGH -------------------------------------------------------------------------------------------------------------------------- A-1 81743UAA3 64,761,000.00 149.257155967 0.358217174 7.403265301 141.853890666 2.880000% A-2 81743UAB1 15,861,000.00 95.921997591 0.274177043 16.489115528 79.432882063 3.430000% -------------------------------------------------------------------------------------------------------------------------- Total 80,622,000.00 138.764375498 0.341683715 9.190750980 129.573624517 --------------------------------------------------------------------------------------------------------------------------
UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION - GROUP I
--------------------------------------------------------------------------------------------------------------------- ORIGINAL BEGINNING PASS INTEREST PRINCIPAL TOTAL SERIES CLASS BALANCE BALANCE THROUGH DISTRIBUTION DISTRIBUTION DISTRIBUTION --------------------------------------------------------------------------------------------------------------------- CWMBS 94K A1 123,119,000.00 0.00 0.000000% 0.00 0.00 0.00 DLJMA 93-Q18 1A1 51,833,000.00 0.00 0.000000% 0.00 0.00 0.00 DLJMA 94-2A 1A1 85,787,000.00 361,932.64 5.255890% 1,585.23 86,232.20 87,817.43 ONE 00-2 2A 152,653,000.00 0.00 0.000000% 0.00 0.00 0.00 RYMS3 92-B 1A2 7,712,906.00 0.00 0.000000% 0.00 0.00 0.00 SBM7 94-2 A1 49,384,000.00 0.00 0.000000% 0.00 0.00 0.00 SMS 91-K A1 110,588,063.00 0.00 0.000000% 0.00 0.00 0.00 SMS 91-K A3 1,917,885.00 0.00 0.000000% 0.00 0.00 0.00 EAGLE 98-1 M1 46,029,000.00 9,572,335.27 2.897500% 26,212.25 406,514.84 432,727.09 INMC 94-R M2 4,620,000.00 0.00 0.000000% 0.00 0.00 0.00 INMC 94-V B1 3,618,000.00 0.00 0.000000% 0.00 0.00 0.00 INMC 94-X B1 2,769,000.00 0.00 0.000000% 0.00 0.00 0.00 INMC 95-C B1 12,828,797.00 0.00 0.000000% 0.00 0.00 0.00 INMC 95-T A2 65,695,250.00 0.00 0.000000% 0.00 0.00 0.00 --------------------------------------------------------------------------------------------------------------------- Total 718,554,901.00 9,934,267.91 27,797.48 492,747.03 520,544.51 ---------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------ REALIZED INTEREST ENDING SERIES CLASS LOSSES SHORTFALL BALANCE ------------------------------------------------------------------ CWMBS 94K A1 0.00 0.00 0.00 DLJMA 93-Q18 1A1 0.00 0.00 0.00 DLJMA 94-2A 1A1 0.00 0.00 275,700.44 ONE 00-2 2A 0.00 0.00 0.00 RYMS3 92-B 1A2 0.00 0.00 0.00 SBM7 94-2 A1 0.00 0.00 0.00 SMS 91-K A1 0.00 0.00 0.00 SMS 91-K A3 0.00 0.00 0.00 EAGLE 98-1 M1 0.00 0.00 9,165,820.43 INMC 94-R M2 0.00 0.00 0.00 INMC 94-V B1 0.00 0.00 0.00 INMC 94-X B1 0.00 0.00 0.00 INMC 95-C B1 0.00 0.00 0.00 INMC 95-T A2 0.00 0.00 0.00 ------------------------------------------------------------------ Total 0.00 0.00 9,441,520.88 ------------------------------------------------------------------
UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION - GROUP II
---------------------------------------------------------------------------------------------------------------------- ORIGINAL BEGINNING PASS INTEREST PRINCIPAL TOTAL SERIES CLASS BALANCE BALANCE THROUGH DISTRIBUTION DISTRIBUTION DISTRIBUTION ---------------------------------------------------------------------------------------------------------------------- GRCAP 94-HM4 A1 245,813,000.00 242,505.25 4.513831% 912.19 241,415.71 242,327.90 INMC 95-E B1 4,608,492.00 0.00 0.000000% 0.00 0.00 0.00 PMLT 99-A M1 2,914,000.00 1,309,962.92 3.389986% 3,700.63 24,366.04 28,066.67 RTC 95-2 A3 119,696,000.00 0.00 0.000000% 0.00 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------- Total 373,031,492.00 1,552,468.17 4,612.82 265,781.75 270,394.57 ----------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------- REALIZED INTEREST ENDING SERIES CLASS LOSSES SHORTFALL BALANCE ----------------------------------------------------------------- GRCAP 94-HM4 A1 0.00 0.00 0.00 INMC 95-E B1 0.00 0.00 0.00 PMLT 99-A M1 0.00 0.00 1,285,596.88 RTC 95-2 A3 0.00 0.00 0.00 ----------------------------------------------------------------- Total 0.00 0.00 1,285,596.88 -----------------------------------------------------------------
UNDERLYING POOL DELINQUENT INFORMATION BY GROUP
---------------------------------------------------------------------------------------------------------------------------- LOANS OUTSTANDING DELINQUENT 30-59 DAYS DELINQUENT 0-89 DAYS DELINQUENT 90+ DAYS FORECLOSURE SERIES BALANCE NO. BALANCE NO. BALANCE NO. BALANCE NO. BALANCE ---------------------------------------------------------------------------------------------------------------------------- CWMBS 94K 0.00 0 0.00 0 0.00 0 0.00 0 0.00 DLJMA 93-Q18(1) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 DLJMA 94-2A(1) 447,923.65 0 0.00 0 0.00 0 0.00 0 0.00 ONE 00-2(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 RYMS3 92-B(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 SBM7 94-2(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 SMS 91-K 0.00 0 0.00 0 0.00 0 0.00 0 0.00 EAGLE 98-1 15,520,568.48 9 846,214.48 3 156,984.29 10 1,676,506.03 7 667,883.47 INMC 94-R 0.00 0 0.00 0 0.00 0 0.00 0 0.00 INMC 94-V 0.00 0 0.00 0 0.00 0 0.00 0 0.00 INMC 94-X 0.00 0 0.00 0 0.00 0 0.00 0 0.00 INMC 95-C 0.00 0 0.00 0 0.00 0 0.00 0 0.00 INMC 95-T(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 ---------------------------------------------------------------------------------------------------------------------------- Total 15,968,492.13 9 846,214.48 3 156,984.29 10 1,676,506.03 7 667,883.47 ----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------- REALIZED REO LOSSES SERIES NO. BALANCE CURR. AMOUNT ----------------------------------------------------- CWMBS 94K 0 0.00 0.00 DLJMA 93-Q18(1) 0 0.00 0.00 DLJMA 94-2A(1) 0 0.00 0.00 ONE 00-2(2) 0 0.00 0.00 RYMS3 92-B(2) 0 0.00 0.00 SBM7 94-2(2) 0 0.00 0.00 SMS 91-K 0 0.00 0.00 EAGLE 98-1 9 1,002,809.38 0.00 INMC 94-R 0 0.00 0.00 INMC 94-V 0 0.00 0.00 INMC 94-X 0 0.00 0.00 INMC 95-C 0 0.00 0.00 INMC 95-T(2) 0 0.00 0.00 ----------------------------------------------------- Total 9 1,002,809.38 0.00 -----------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------- LOANS OUTSTANDING DELINQUENT 30-59 DAYS DELINQUENT 60-89 DAYS DELINQUENT 90+ DAYS FORECLOSURE SERIES BALANCE NO. BALANCE NO. BALANCE NO. BALANCE NO. BALANCE ---------------------------------------------------------------------------------------------------------------------------- GRCAP 94-HM4 0.00 0 0.00 0 0.00 0 0.00 0 0.00 INMC 95-E 0.00 0 0.00 0 0.00 0 0.00 0 0.00 PMLT 99-A 19,775,393.80 23 1,218,652.91 7 394,366.43 7 329,421.52 12 665,906.58 RTC 95-2(1) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 ---------------------------------------------------------------------------------------------------------------------------- Total 19,775,393.80 23 1,218,652.91 7 394,366.43 7 329,421.52 12 665,906.58 ---------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------- Total All 35,743,885.93 32 2,064,867.39 10 551,350.72 17 2,005,927.55 19 1,333,790.05 ----------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------ REALIZED REO LOSSES SERIES NO. BALANCE CURR. AMOUNT ------------------------------------------------------ GRCAP 94-HM4 0 0.00 0.00 INMC 95-E 0 0.00 0.00 PMLT 99-A 4 208,083.81 0.00 RTC 95-2(1) 0 0.00 0.00 ------------------------------------------------------ Total 4 208,083.81 0.00 ------------------------------------------------------ ------------------------------------------------------ Total All 13 1,210,893.19 0.00 ------------------------------------------------------
(1) Information shown for the Underlying Mortgage Loans for this Pooled Security is based on the Underlying Mortgage Loan group related to such Pooled Security only. (2) Information shown for the Underlying Mortgage Loans for this Pooled Security is based on all the Underlying Mortgage Loan groups in the related series. CERTIFICATE ACCOUNT INFORMATION
------------------------------------------------------------------------------------------------------------------------------ WITHDRAWALS ENDING GROUP BEGINNING BALANCE FUNDS DEPOSITED TRUSTEE FEE MANAGEMENT FEE AVAILABLE FUNDS FUNDS DISTRIBUTED BALANCE ------------------------------------------------------------------------------------------------------------------------------ I 0.00 520,544.51 248.36 0.00 520,296.16 502,641.37 17,654.79 II 0.00 270,394.57 38.81 0.00 270,355.76 265,882.58 4,473.18 ------------------------------------------------------------------------------------------------------------------------------ Total 0.00 790,939.09 287.17 0.00 790,651.92 768,523.95 22,127.97 ------------------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------- ADDITIONAL REPORTING ITEMS POOL I POOL II TOTAL -------------------------------------------------------------------------------------------------------------- 2.15(a) Available Interest 27,797.48 4,612.82 32,410.30 -------------------------------------------------------------------------------------------------------------- Available Principal 492,747.03 265,781.75 758,528.79 -------------------------------------------------------------------------------------------------------------- 2.15(b) Monthly Interest Amt. see p. 1 -------------------------------------------------------------------------------------------------------------- 2.15(c) Carryforward Interest 0.00 0.00 0.00 -------------------------------------------------------------------------------------------------------------- 2.15(d) Principal Paid see p. 1 -------------------------------------------------------------------------------------------------------------- 2.15(e) Class Print Amts. see p. 1 -------------------------------------------------------------------------------------------------------------- 2.15(f) Beginning Actual OC 2.7000% 2.0000% -------------------------------------------------------------------------------------------------------------- Ending Actual OC 2.7000% 2.0000% -------------------------------------------------------------------------------------------------------------- 2.15(g) 2nd preceding pool bal 16,900,993.89 23,510,249.52 40,411,243.41 -------------------------------------------------------------------------------------------------------------- 2.15(h) Required OC -------------------------------------------------------------------------------------------------------------- 2.15(i) Has Step-up Occurred? No No -------------------------------------------------------------------------------------------------------------- 2.15(k) Monies Deposited to Reserve Fund 0.00 0.00 0.00 -------------------------------------------------------------------------------------------------------------- 2.15(l) Amts. Dist. to Investor Certificateholders 17,654.79 4,473.18 22,127.97 --------------------------------------------------------------------------------------------------------------
Note: Management Fee is to be paid on an annual basis. This month's Fee together with last month's annualized amount equals the full annual Fee.