Monthly Payment Date Statement relating to the distribution to Bondholders, December 31, 2003

Contract Categories: Business Operations - Distribution Agreements
EX-10.1 3 f95562aexv10w1.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: December 31, 2003 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 29,557,179.24 1.718750% 42,334.50 6,296,468.87 6,338,803.37 0.00 23,260,710.37 A-2 81743UAB1 9,987,384.86 1.868750% 15,553.27 299,501.88 315,055.15 0.00 9,687,882.99 - ------- --------- ------------- -------- ------------ ------------ ------------ -------- ------------- Total 39,544,564.10 57,887.77 6,595,970.74 6,653,858.52 0.00 32,948,593.35 - ------- --------- ------------- -------- ------------ ------------ ------------ -------- -------------
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 64,761,000.00 456.403996790 0 ###-###-#### ###-###-#### ###-###-#### 1.718750% A-2 81743UAB1 15,861,000.00 629.681915503 0.980598400 ###-###-#### ###-###-#### 1.868750% - ------- --------- ------------- ------------- ----------- ------------ ------------- ------------ Total 80,622,000.00 ###-###-#### 0 ###-###-#### ###-###-#### ###-###-#### - ------- --------- ------------- ------------- ----------- ------------ ------------- ------------
UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION - GROUP I
ORIGINAL BEGINNING PASS INTEREST PRINCIPAL SERIES CLASS BALANCE BALANCE THROUGH DISTRIBUTION DISTRIBUTION - ------------ ----- -------------- ------------- -------- ------------ ------------ CWMBS 94K A1 123,119,000.00 184,745.29 3.727328% 573.84 184,745.29 DLJMA 93-Q18 1A1 51,833,000.00 0.00 0.000000% 0.00 0.00 DLJMA 94-2A 1A1 85,787,000.00 413,356.85 5.218314% 1,797.52 879.96 ONE 00-2 2A 152,653,000.00 5,079,153.02 3.951533% 16,725.37 5,079,153.02 RYMS3 92-B 1A2 7,712,906.00 0.00 0.000000% 0.00 0.00 SBM7 94-2 A1 49,384,000.00 1,025,506.86 5.752671% 4,916.17 24,521.45 SMS 91-K A1 110,588,063.00 0.00 0.000000% 0.00 0.00 SMS 91-K A3 1,917,885.00 0.00 0.000000% 0.00 0.00 EAGLE 98-1 M1 46,029,000.00 14,779,014.23 2.118750% 26,964.00 283,958.01 INMC 94-R M2 4,620,000.00 1,830,700.50 4.030877% 6,149.44 59,038.18 INMC 94-V B1 3,618,000.00 1,040,055.04 3.762898% 3,261.35 11,628.45 INMC 94-X B1 2,769,000.00 904,185.20 3.808158% 2,869.40 37,913.18 INMC 95-C B1 12,828,797.00 3,349,912.70 4.207525% 11,745.70 128,544.00 INMC 95-T A2 65,695,250.00 1,605,048.14 3.392833% 4,538.05 495,119.14 - ------------ ----- -------------- ------------- -------- ------------ ------------ Total 718,554,901.00 30,211,677.83 79,540.83 6,305,500.68 - ------------ ----- -------------- ------------- -------- ------------ ------------ TOTAL REALIZED INTEREST ENDING SERIES CLASS DISTRIBUTION LOSSES SHORTFALL BALANCE - ------------ ----- ------------ -------- --------- ------------- CWMBS 94K A1 183,319.13 0.00 0.00 0.00 DLJMA 93-Q18 1A1 0.00 0.00 0.00 0.00 DLJMA 94-2A 1A1 2,677.48 0.00 0.00 412,476.89 ONE 00-2 2A 5,095,878.39 0.00 0.00 0.00 RYMS3 92-B 1A2 0.00 0.00 0.00 0.00 SBM7 94-2 A1 29,437.62 0.00 0.00 1,000,985.41 SMS 91-K A1 0.00 0.00 0.00 0.00 SMS 91-K A3 0.00 0.00 0.00 0.00 EAGLE 98-1 M1 310,922.01 0.00 0.00 14,495,056.22 INMC 94-R M2 65,187.62 0.00 0.00 1,771,662.32 INMC 94-V B1 14,889.80 0.00 0.00 1,028,426.59 INMC 94-X B1 40,782.58 0.00 0.00 866,272.02 INMC 95-C B1 140,289.70 0.00 0.00 3,221,368.70 INMC 95-T A2 499,657.19 0.00 0.00 1,109,929.00 - ------------ ----- ------------ -------- --------- ------------- Total 6,385,041.52 0.00 0.00 23,906,177.15 - ------------ ----- ------------ -------- --------- -------------
UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION - GROUP II
ORIGINAL BEGINNING PASS INTEREST PRINCIPAL SERIES CLASS BALANCE BALANCE THROUGH DISTRIBUTION DISTRIBUTION - ------------ ----- -------------- ------------- -------- ------------ ------------ GRCAP 94-HM4 A1 245,813.00 379,550.90 3.831994% 1,212.03 20,870.53 INMC 95-E B1 4,608,492.00 2,260,833.42 4.214190% 7,939.65 29,443.54 PMLT 99-A M1 2,914,000.00 1,723,116.06 2.218750% 3,185.97 35,810.07 RTC 95-2 A3 119,696,000.00 5,785,038.44 3.16813% 14,977.53 213,377.73 - ------------ ----- -------------- ------------- -------- ------------ ------------ Total 373,031,492.00 10,148,538.82 27,315.18 299,501.88 - ------------ ----- -------------- ------------- -------- ------------ ------------ TOTAL REALIZED INTEREST ENDING SERIES CLASS DISTRIBUTION LOSSES SHORTFALL BALANCE - ------------ ----- ------------ -------- --------- ------------- GRCAP 94-HM4 A1 22,082.56 0.00 0.00 358,680.38 INMC 95-E B1 37,383.20 0.00 0.00 2,231,389.88 PMLT 99-A M1 38,996.04 0.00 0.00 1,687,305.99 RTC 95-2 A3 228,355.26 0.00 0.00 5,571,660.70 - ------------ ----- ------------ -------- --------- ------------- Total 326,817.06 0.00 0.00 9,849,036.95 - ------------ ----- ------------ -------- --------- -------------
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 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 DLJMA 94-2A(1) 670,140.94 0 0.00 0 0.00 0 0.00 ONE 00-2(2) 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 SBM7 94-2(2) 3,569,426.25 0 0.00 1 115,740.51 0 0.00 SMS 91-K 0.00 0 0.00 0 0.00 0 0.00 EAGLE 98-1 24,544,612.70 10 631,215.47 4 813,342.88 18 2,282,247.24 INMC 94-R 5,442,623.95 1 101,928.29 0 0.00 0 0.00 INMC 94-V 4,685,491.86 2 106,399.54 0 0.00 0 0.00 INMC 94-X 4,080,145.08 2 135,544.64 1 94,321.90 2 182,185.88 INMC 95-C 6,290,394.03 5 601,861.01 0 0.00 1 250,554.72 INMC 95-T(2) 4,989,901.61 3 395,501.06 1 71,062.82 0 0.00 - --------------- -------------- ----- ------------ ----- ------------ ----- ------------ Total 54,272,736.42 23 1,972,450.01 7 1,094,468.11 21 2,714,987.84 - --------------- -------------- ----- ------------ ----- ------------ ----- ------------ FORECLOSURE REO REALIZED LOSSES SERIES NO. BALANCE NO. BALANCE CURR. AMOUNT - --------------- ----- ------------ ----- ------------ --------------- CWMBS 94K 0 0.00 0 0.00 0.00 DLJMA 93-Q18(1) 0 0.00 0 0.00 0.00 DLJMA 94-2A(1) 0 0.00 0 0.00 0.00 ONE 00-2(2) 0 0.00 0 0.00 0.00 RYMS3 92-B(2) 0 0.00 0 0.00 0.00 SBM7 94-2(2) 0 0.00 0 0.00 0.00 SMS 91-K 0 0.00 0 0.00 0.00 EAGLE 98-1 8 551,984.40 11 1,877,148.70 4,445.32 INMC 94-R 3 1,385,138.60 0 0.00 0.00 INMC 94-V 0 0.00 0 0.00 0.00 INMC 94-X 1 137,372.02 0 0.00 0.00 INMC 95-C 2 250,338.39 0 0.00 49,365.10 INMC 95-T(2) 1 78,949.98 0 0.00 0.00 - --------------- ----- ------------ ----- ------------ --------------- Total 15 2,403,783.39 11 1,877,148.70 53,810.42 - --------------- ----- ------------ ----- ------------ ---------------
LOANS OUTSTANDING DELINQUENT 30-59 DAYS DELINQUENT 60-89 DAYS DELINQUENT 90+ DAYS SERIES BALANCE NO. BALANCE NO. BALANCE NO. BALANCE - --------------- -------------- ----- ------------ ----- ------------ ----- ------------ GRCAP 94-HM4 4,965,420.83 0 0.00 0 0.00 0 0.00 INMC 95-E 10,713,653.01 6 1,512,132.88 2 353,787.98 1 400,962.13 PMLT 99-A 25,954,590.42 29 1,953,374.16 6 456,911.25 8 535,019.75 RTC 95-2(1) 17,302,104.86 11 600,840.91 1 110,367.59 4 329,727.47 - --------------- -------------- ----- ------------ ----- ------------ ----- ------------ Total 58,935,769.12 46 4,066,347.95 9 921,066.82 13 1,265,709.35 - --------------- -------------- ----- ------------ ----- ------------ ----- ------------ - --------------- -------------- ----- ------------ ----- ------------ ----- ------------ Total All 113,208,505.54 69 6,038,797.96 16 2,015,534.93 34 3,980,697.19 - --------------- -------------- ----- ------------ ----- ------------ ----- ------------ FORECLOSURE REO REALIZED LOSSES SERIES NO. BALANCE NO. BALANCE CURR. AMOUNT - --------------- ----- ------------ ----- ------------ --------------- GRCAP 94-HM4 0 0.00 0 0.00 0.00 INMC 95-E 3 536,583.45 0 0.00 24,655.27 PMLT 99-A 24 1,658,489.81 6 231,009.57 0.00 RTC 95-2(1) 3 244,105.39 0 0.00 0.00 - --------------- ----- ------------ ----- ------------ --------------- Total 30 2,429,178.65 6 231,009.57 24,655.27 - --------------- ----- ------------ ----- ------------ --------------- - --------------- ----- ------------ ----- ------------ --------------- Total All 45 4,832,962.04 17 2,108,158.27 78,465.69 - --------------- ----- ------------ ----- ------------ ---------------
(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 6,385,041.52 755.29 0.00 6,384,286.23 6,338,803.37 45,482.86 II 0.00 326,817.06 253.71 0.00 326,563.34 315,055.15 11,508.19 - ----- ----------------- --------------- ----------- -------------- --------------- ----------------- --------- Total 0.00 6,711,858.57 1,009.01 0.00 6,710,849.57 6,653,858.52 56,991.05 - ----- ----------------- --------------- ----------- -------------- --------------- ----------------- ---------
ADDITIONAL REPORTING ITEMS POOL I POOL II TOTAL - ------- --------------------------------- -------------- ------------- -------------- 2.15(a) Available Interest 79,540.83 27,315.18 106,856.01 Available Principal 6,305,500.68 299,501.88 6,605,002.56 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 2.1664% 1.5880% Ending Actual OC 2.7000% 1.6362% 2.15(g) 2nd preceding pool bal 266,107,183.30 60,089,258.17 326,196,441.47 2.15(h) Required OC 2.7000% 2.000% 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 45,482.86 11,508.19 56,991.05 Certificateholders
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.