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 (212) 328-7574 Distribution Date: July 29, 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 18,598,145.43 1.940000% 30,067.00 6,885,510.24 6,915,577.24 0.00 11,712,635.19 A-2 81743UAB1 3,804,921.90 2.090000% 6,626.91 2,114,313.67 2,120,940.57 0.00 1,690,608.23 Total 22,403,067.33 36,693.91 8,999,823.91 9,036,517.82 0.00 13,403,243.42 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 64,761,000.00 287.181257702 0.464276367 106.321864120 180.859393583 1.940000% A-2 81743UAB1 15,861,000.00 239.891677440 0.417811338 133.302671184 106.589006255 2.090000% Total 80,622,000.00 277.877841357 0.455135167 111.629876583 166.247964774 Underlying Certificates Monthly Distribution - Group I Original Beginning Pass Interest Principal Total Realized Interest Ending Series Class Balance Balance Through Distribution Distribution Distribution Losses Shortfall Balance CWMBS 94K A1 123,119,000.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 DLJMA 93-Q18 1A1 51,833,000.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 DLJMA 94-2A 1A1 85,787,000.00 366,486.11 5.239691% 1,600.23 848.97 2,449.20 0.00 0.00 365,637.14 ONE 00-2 2A 152,653,000.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 RYMS3 92-B 1A2 7,712,906.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 SBM7 94-2 A1 49,384,000.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 SMS 91-K A1 110,588,063.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 SMS 91-K A3 1,917,885.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 EAGLE 98-1 M1 46,029,000.00 12,022,561.59 2.300000% 23,811.35 350,546.95 374,358.30 0.00 0.00 11,672,014.64 INMC 94-R M2 4,620,000.00 1,584,986.74 3.927387% 5,187.38 1,584,986.72 1,590,174.10 0.00 0.00 0.02 INMC 94-V B1 3,618,000.00 875,525.19 3.762884% 2,745.73 875,625.20 878,370.93 0.00 0.00 (0.01) INMC 94-X B1 2,769,000.00 825,579.01 3.731359% 2,567.11 825,579.02 828,146.13 0.00 0.00 (0.01) INMC 95-C B1 12,828,797.00 2,880,381.99 3.960625% 9,506.76 2,880,381.99 2,889,888.75 0.00 0.00 0.00 INMC 95-T A2 65,695,250.00 558,609.00 3.181259% 1,480.90 558,609.00 560,089.90 0.00 0.00 0.00 Total 718,554,901.00 19,114,229.63 46,899.46 7,076,577.84 7,123,477.30 0.30 0.00 12,037,651.79 Underlying Certificates Monthly Distribution - Group II Original Beginning Pass Interest Principal Total Realized Interest Ending Series Class Balance Balance Through Distribution Distribution Distribution Losses Shortfall Balance GRCAP 94-HM4 A1 245,813,000.00 285,932.75 3.603079% 858.53 4,644.55 5,503.09 0.00 0.00 281,288.19 INMC 95-E B1 4,608,492.00 2,092,194.18 3.804573% 6,633.26 2,092,194.16 2,098,827.42 0.00 0.00 0.02 PMLT 99-A M1 2,914,000.00 1,504,446.44 2.480001% 3,109.19 60,624.21 63,733.40 0.00 0.00 1,443,822.23 RTC 95-2 A3 119,696,000.00 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 Total 373,031,492.00 3,882,573.36 10,600.98 2,157,462.93 2,168,063.90 0.00 0.00 1,725,110.44 Underlying Pool Delinquent Information by Group Loans Delinquent Delinquent Delinquent Outstanding 30-59 Days 0-89 Days 90+ Days Foreclosure REO Realized Losses Series Balance No. Balance No. Balance No. Balance No. Balance No. Balance Curr. Amount CWMBS 94K 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 DLJMA 93-Q18(1) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 DLJMA 94-2A(1) 594,041.58 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 ONE 00-2(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 RYMS3 92-B(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 SBM7 94-2(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 SMS 91-K 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 EAGLE 98-1 20,357,914.68 5 506,131.38 2 118,538.07 8 1,034,192.36 18 1,391,873.75 25 3,279,917.08 0.00 INMC 94-R 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 INMC 94-V 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 INMC 94-X 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 INMC 95-C 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 INMC 95-T(2) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 Total 20,951,956.26 5 506,131.38 2 118,538.07 8 1,034,192.36 18 1,391,873.75 25 3,279,917.08 0.00 Loans Delinquent Delinquent Delinquent Outstanding 30-59 Days 60-89 Days 90+ Days Foreclosure REO Realized Losses Series Balance No. Balance No. Balance No. Balance No. Balance No. Balance Curr. Amount GRCAP 94-HM4 3,740,573.15 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 INMC 95-E 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 PMLT 99-A 22,209,258.31 27 1,599,389.95 4 261,764.94 6 500,356.83 16 1,094,345.57 3 155,454.98 20,945.03 RTC 95-2(1) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 Total 25,949,831.46 27 1,599,389.95 4 261,764.94 6 500,356.83 16 1,094,345.57 3 155,454.98 20,945.03 Total All 46,901,787.72 32 2,105,521.33 6 380,303.01 14 1,534,549.19 34 2,486,219.32 28 3,435,372.06 20,945.03 (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 7,123,477.30 477.86 0.00 7,122,999.44 6,915,577.24 207,422.20 II 0.00 2,168,063.90 97.06 0.00 2,167,966.84 2,120,940.57 47,026.27 Total 0.00 9,291,541.20 574.92 0.00 9,290,966.28 9,036,517.82 254,448.47 Additional Reporting Items Pool I Pool II Total 2.15(a) Available Interest 46,899.46 10,600.98 57,500.43 Available Principal 7,076,577.84 2,157,462.93 9,234,040.77 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 43,594,551.01 36,993,699.33 80,588,250.34 2.15(h) Required OC 2.7000% 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 207,422.20 47,026.27 254,448.47 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.