Monthly Payment Date Statement relating to the distribution to Bondholders, August 29, 2002

Contract Categories: Business Operations - Distribution Agreements
EX-10.1 3 f84386bexv10w1.txt EXHIBIT 10.1 EXHIBIT 10.1 The Bank of New York Corporate Trust and Agency Services 5 Penn Plaza, 16th Floor New York, NY 10001 Patricia O'Neil Manella ###-###-#### Distribution Date: August 29, 2002 SEQUOIA MORTGAGE FUNDING CORPORATION COLLATERALIZED MBS FUNDING BONDS, SERIES 2002-A CERTIFICATE MONTHLY DISTRIBUTION SUMMARY
- ---------------------------------------------------------------------------------------------- BEGINNING PASS MONTHLY ADDITIONAL INTEREST CLASS CUSIP CERT BALANCE THROUGH INTEREST AMT INTEREST SHORTFALL - ---------------------------------------------------------------------------------------------- A-1 81743UAA3 59,825,351.35 2.410000% 120,149.25 0.00 0.00 A-2 81743UAB1 15,225,025.34 2.560000% 32,544.05 0.00 417.06 - ---------------------------------------------------------------------------------------------- Total 75,080,376.69 152,693.30 0.00 417.06 - ----------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------- INTEREST PRINCIPAL TOTAL REALIZED ENDING CERT CLASS DISTRIBUTION DISTRIBUTION DISTRIBUTION LOSSES BALANCE - ------------------------------------------------------------------------------------- A-1 120,149.25 658,311.18 778,460.43 0.00 59,167,040.17 A-2 32,544.05 294,428.72 326,972.78 0.00 14,960,596.62 - ------------------------------------------------------------------------------------- Total 152,693.30 952,739.90 1,105,433.20 0.00 74,127,636.79 - -------------------------------------------------------------------------------------
CURRENT PAYMENT INFORMATION FACTORS PER $1.000
- -------------------------------------------------------------------------------------------------------------------------- ORIGINAL CERT BEGINNING INTEREST PRINCIPAL ENDING CURRENT PASS CLASS CUSIP BALANCE FACTOR FACTOR FACTOR FACTOR THROUGH - -------------------------------------------------------------------------------------------------------------------------- A-1 81743UAA3 64,761,000.00 ###-###-#### ###-###-#### ###-###-#### 913.621472275 2.410000% A-2 81743UAB1 15,861,000.00 ###-###-#### 2.051828640 ###-###-#### 943.231613330 2.560000% - -------------------------------------------------------------------------------------------------------------------------- Total 80,622,000.00 ###-###-#### ###-###-#### ###-###-#### ###-###-#### - --------------------------------------------------------------------------------------------------------------------------
UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION -- GROUP I
- -------------------------------------------------------------------------------------- ORIGINAL BEGINNING PASS INTEREST SERIES CLASS BALANCE BALANCE THROUGH DISTRIBUTION - -------------------------------------------------------------------------------------- CWMBS 94K A1 123,119,000.00 2,465,278.04 5.207708% 10,698.71 DLJMA 93-Q18 1A1 51,833,000.00 615,146.01 5.770394% 2,958.03 DLJMA 94-2A 1A1 85,787,000.00 1,197,545.59 6.418262% 6,405.13 ONE 00-2 2A 152,653,000.00 10,077,595.96 0.000000% 0.00 RYMS3 92-B 1A2 7,712,906.00 5,243,665.29 6.311169% 27,578.05 SBM7 94-2 A1 49,384,000.00 1,695,887.98 6.383100% 9,020.85 SMS 91-K A1 110,588,063.00 1,813,466.03 5.051717% 7,634.26 SMS 91-K A3 1,917,855.00 1,184,978.26 5.341718% 5,274.85 EAGLE 98-1 M1 46,029,000.00 20,952,314.61 2.836880% 52,834.85 INMC 94-R M2 4,620,000.00 3,234,349.94 6.398332% 17,245.37 INMC 94-V B1 3,618,000.00 1,993,711.72 6.489063% 10,781.10 INMC 94-X B1 2,769,000.00 2,010,756.51 6.339256% 10,622.25 INMC 95-C B1 12,828,797.00 4,987,706.43 6.281270% 26,107.61 INMC 95-T A2 65,695,250.00 3,007,447.57 5.765367% 14,449.20 - -------------------------------------------------------------------------------------- Total 718,554,901.00 60,479,849.95 201,610.26 - --------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------- PRINCIPAL TOTAL REALIZED INTEREST ENDING SERIES DISTRIBUTION DISTRIBUTION LOSSES SHORTFALL BALANCE - --------------------------------------------------------------------------------------- CWMBS 94K 7,923.00 18,621.70 0.00 0.00 2,457,355.05 DLJMA 93-Q18 129,076.26 132,034.29 0.00 0.00 486,069.75 DLJMA 94-2A 2,469.09 8,874.23 0.00 0.00 1,195,076.50 ONE 00-2 0.00 0.00 0.00 0.00 10,077,595.96 RYMS3 92-B 113,024.87 140,602.92 0.00 0.00 5,130,640.42 SBM7 94-2 2,592.83 11,613.69 0.00 0.00 1,693,295.15 SMS 91-K 4,569.47 12,203.74 0.00 0.00 1,808,896.56 SMS 91-K 2,775.99 8,050.84 0.00 0.00 1,182,202.27 EAGLE 98-1 0.00 52,834.85 0.00 0.00 20,952,314.61 INMC 94-R 101,217.62 118,462.99 0.00 0.00 3,133,132.32 INMC 94-V 4,374.93 15,156.03 0.00 0.00 1,989,336.79 INMC 94-X 107,879.81 118,502.06 0.00 0.00 1,902,876.70 INMC 95-C 64,540.96 90,648.57 0.00 0.00 4,923,165.47 INMC 95-T 117,866.35 132,315.55 0.00 0.00 2,889,581.22 - --------------------------------------------------------------------------------------- Total 658,311.18 859,921.44 0.00 0.00 59,821,538.77 - ---------------------------------------------------------------------------------------
UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION -- GROUP II
- -------------------------------------------------------------------------------------- ORIGINAL BEGINNING PASS INTEREST SERIES CLASS BALANCE BALANCE THROUGH DISTRIBUTION - -------------------------------------------------------------------------------------- GRCAP 94-HM4 A1 245,813,000.00 608,906.02 6.623556% 3,360.94 INMC 95-E B1 4,608,492.00 3,098,533.28 6.367269% 16,440.99 PMLT 99-A M1 2,914,000.00 2,914,000.00 3.132671% 7,607.17 RTC 95-2 A3 119,696,000.00 8,794,740.00 5.017553% 36,773.39 - -------------------------------------------------------------------------------------- Total 373,031,492.00 15,416,179.31 64,182.49 - --------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------- PRINCIPAL TOTAL REALIZED INTEREST ENDING SERIES DISTRIBUTION DISTRIBUTION LOSSES SHORTFALL BALANCE - --------------------------------------------------------------------------------------- GRCAP 94-HM4 37,209.95 40,570.88 0.00 0.00 571,696.08 INMC 95-E 9,501.47 25,942.46 0.00 417.06 3,089,031.81 PMLT 99-A 0.00 7,607.17 0.00 0.00 2,914,000.00 RTC 95-2 247,717.31 284,490.71 0.00 0.00 8,547,022.69 - --------------------------------------------------------------------------------------- Total 294,428.72 358,611.22 0.00 417.06 15,121,750.58 - ---------------------------------------------------------------------------------------
UNDERLYING POOL DELINQUENT INFORMATION BY GROUP
- ----------------------------------------------------------------------------------------------------------- LOANS OUTSTANDING DELINQUENT 30-59 DAYS DELINQUENT 60-89 DAYS DELINQUENT 90+ DAYS SERIES BALANCE NO. BALANCE NO. BALANCE NO. BALANCE - ----------------------------------------------------------------------------------------------------------- CWMBS 94K 10,562,490.76 2 454,246.73 1 157,299.48 1 253,581.29 DLJMA 93-Q18(1) 4,314,519.83 1 101,759.47 0 0.00 0 0.00 DLJMA 94-2A(1) 1,941,611.08 0 0.00 0 0.00 0 0.00 ONE 00-2(2) 529,171,800.00 66 5,310,374.00 10 1,075,747.00 27 5,676,029.00 RYMS3 92-B(2) 25,415,122.11 14 450,402.13 6 471,962.29 2 143,272.00 SBM7 94-2(2) 6,288,996.38 3 660,525.16 1 56,101.12 0 0.00 SMS 91-K 6,179,700.00 2 357,031.45 1 135,689.34 0 0.00 EAGLE 98-1 41,005,565.06 21 1,982,515.44 10 972,172.73 7 657,027.38 INMC 94-R 9,619,444.15 4 559,746.17 1 55,258.24 0 0.00 INMC 94-V 8,901,354.67 3 438,825.85 1 80,658.30 1 109,404.58 INMC 94-X 9,126,078.43 4 370,724.06 0 0.00 3 470,343.92 INMC 95-C 9,755,083.59 6 616,178.80 2 340,340.44 0 0.00 INMC 95-T(2) 8,457,759.48 3 285,753.31 0 0.00 0 0.00 - ----------------------------------------------------------------------------------------------------------- Total 670,739,525.54 129 11,588,082.57 33 3,345,228.94 41 7,309,658.17 - -----------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------ FORECLOSURE REO REALIZED LOSSES SERIES NO. BALANCE NO. BALANCE CURR. AMOUNT - ------------------------------------------------------------------------------------ CWMBS 94K 1 242,990.37 0 0.00 0.00 DLJMA 93-Q18(1) 1 78,305.37 0 0.00 0.00 DLJMA 94-2A(1) 0 0.00 0 0.00 0.00 ONE 00-2(2) 12 1,240,300.00 0 0.00 0.00 RYMS3 92-B(2) 3 82,981.61 2 140,558.93 0.00 SBM7 94-2(2) 1 127,517.01 1 120,631.77 0.00 SMS 91-K 2 419,039.40 0 0.00 0.00 EAGLE 98-1 29 3,178,658.46 27 3,585,913.65 226,797.50 INMC 94-R 2 772,740.06 0 0.00 43.49 INMC 94-V 1 71,446.14 0 0.00 0.00 INMC 94-X 3 841,017.55 0 0.00 0.00 INMC 95-C 3 310,463.35 0 0.00 0.00 INMC 95-T(2) 1 359,620.39 0 0.00 0.00 - ------------------------------------------------------------------------------------ Total 59 7,725,079.71 30 3,847,104.35 226,840.99 - ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------- LOANS OUTSTANDING DELINQUENT 30-59 DAYS DELINQUENT 60-89 DAYS DELINQUENT 90+ DAYS SERIES BALANCE NO. BALANCE NO. BALANCE NO. BALANCE - ------------------------------------------------------------------------------------------------------- GRCAP 94-HM4 7,914,321.02 1 126,017.21 0 0.00 0 0.00 INMC 95-E 15,790,355.96 4 1,566,560.14 4 582,504.57 2 189,937.97 PMLT 99-A 43,135,628.34 38 2,406,750.77 8 651,813.24 4 322,454.03 RTC 95-2(1) 25,603,063.64 7 628,272.23 1 110,522.88 6 416,945.37 - ------------------------------------------------------------------------------------------------------- Total 92,443,368.96 50 4,727,600.35 13 1,344,840.69 12 929,337.37 - ------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------- Total All 763,182,894.50 179 16,315,682.92 46 4,690,069.63 53 8,238,995.54 - -------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------- FORECLOSURE REO REALIZED LOSSES SERIES NO. BALANCE NO. BALANCE CURR. AMOUNT - ------------------------------------------------------------------------------- GRCAP 94-HM4 1 45,670.46 0 0.00 0.00 INMC 95-E 3 324,019.68 2 67,121.83 13,722.80 PMLT 99-A 21 1,966,750.78 2 91,824.65 41,862.03 RTC 95-2(1) 3 159,687.75 0 0.00 0.00 - ------------------------------------------------------------------------------- Total 28 2,496,128.67 4 158,946.48 55,584.83 - ------------------------------------------------------------------------------- - ------------------------------------------------------------------------------- Total All 87 10,221,208.38 34 4,006,050.83 282,425.82 - -------------------------------------------------------------------------------
(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 0.00 859,921.44 1,512.00 0.00 858,409.45 778,460.43 79,949.02 II 0.00 358,611.22 385.40 0.00 358,225.81 326,972.78 31,253.04 - --------------------------------------------------------------------------------------------------------------------------- Total 0.00 1,218,532.66 1,897.40 0.00 1,216,635.26 1,105,433.20 111,202.06 - ---------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------- ADDITIONAL REPORTING ITEMS POOL I POOL II TOTAL - ----------------------------------------------------------------------------------------------------------------- 2.15(a) Available Interest 201,610.26 64,182.49 265,792.76 - ----------------------------------------------------------------------------------------------------------------- Available Principal 658,311.18 294,428.72 952,739.90 - ----------------------------------------------------------------------------------------------------------------- 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 1.0822% 1.0454% - ----------------------------------------------------------------------------------------------------------------- Ending Actual OC 1.0941% 1.0657% - ----------------------------------------------------------------------------------------------------------------- 2.15(g) 2nd preceding pool bal 729,277,554.42 97,814,989.46 827,092,543.88 - ----------------------------------------------------------------------------------------------------------------- 2.15(h) Required OC 2.700% 2.0000% - ----------------------------------------------------------------------------------------------------------------- 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 79,949.02 31,253.04 111,202.06 - -----------------------------------------------------------------------------------------------------------------
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.