Document:

<PAGE>
                                  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 30, 2002

                      SEQUOIA MORTGAGE FUNDING CORPORATION
                 COLLATERALIZED MBS FUNDING BONDS, SERIES 2002-A

                    CERTIFICATE MONTHLY DISTRIBUTION SUMMARY

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------
                           BEGINNING      PASS          MONTHLY    ADDITIONAL  INTEREST
  CLASS        CUSIP     CERT BALANCE   THROUGH      INTEREST AMT   INTEREST   SHORTFALL
-----------------------------------------------------------------------------------------
<S>          <C>         <C>            <C>          <C>           <C>         <C>
   A-1       81743UAA3   61,214,901.79  2.438700%       124,403.98    0.00       430.77
   A-2       81743UAB1   15,441,601.45  2.588700%        33,311.39    0.00         0.00
-----------------------------------------------------------------------------------------
     Total               76,656,503.25                  157,715.38    0.00       430.77
-----------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------
                 INTEREST     PRINCIPAL      TOTAL      REALIZED   ENDING CERT
  CLASS        DISTRIBUTION DISTRIBUTION  DISTRIBUTION   LOSSES      BALANCE
--------------------------------------------------------------------------------
<S>            <C>          <C>           <C>           <C>       <C>
   A-1           124,403.98  1,389,550.44 1,513,954.43    0.00    59,825,351.35
   A-2            33,311.39    186,576.11   219,887.51    0.00    15,255,025.34
--------------------------------------------------------------------------------
     Total       157,715.38  1,576,126.56 1,733,841.94    0.00    75,080,376.69
--------------------------------------------------------------------------------
</TABLE>

                           CURRENT PAYMENT INFORMATION
                               FACTORS PER $1.000

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------
                           ORIGINAL CERT      BEGINNING     INTEREST      PRINCIPAL       ENDING      CURRENT PASS
    CLASS         CUSIP       BALANCE          FACTOR        FACTOR        FACTOR         FACTOR         THROUGH
---------------------------------------------------------------------------------------------------------------------
<S>             <C>        <C>              <C>             <C>          <C>           <C>            <C>
     A-1        81743UAA3   64,671,000.00   945.243306787   1.920970710  21.456593386  923.786713401       2.438700%
     A-2        81743UAB1   15,861,000.00   973.557874928   2.100207726  11.763199875  961.794675053       2.588700%
---------------------------------------------------------------------------------------------------------------------
    Total                   80,622,000.00   950.813713937   1.956232528  19.549583953  931.264129984
---------------------------------------------------------------------------------------------------------------------
</TABLE>

             UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION -- GROUP I

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                        ORIGINAL     BEGINNING     PASS      INTEREST     PRINCIPAL       TOTAL     REALIZED  INTEREST     ENDING
   SERIES     CLASS     BALANCE       BALANCE     THROUGH   DISTRIBUTION DISTRIBUTION  DISTRIBUTION  LOSSES   SHORTFALL    BALANCE
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>    <C>            <C>           <C>       <C>          <C>           <C>          <C>       <C>      <C>
  CWMBS 94K     A1   123,119,000.00  2,562,054.97 5.217944%   11,140.55     96,776.92    107,917.47   0.00       0.00  2,465,278.04
DLJMA 93-Q18   1A1    51,833,000.00    616,300.81 5.895466%    3,027.82      1,154.80      4,182.62   0.00       0.00    615,146.01
 DLJMA 94-2A   1A1    85,787,000.00  1,199,905.22 6.690366%    6,689.84      2,359.63      9,049.47   0.00       0.00  1,197,545.59
  ONE 00-2      2A   152,653,000.00 10,538,262.36 6.110913%   53,665.34    460,666.41    514,331.74   0.00       0.00 10,077,595.96
 RYMS3 92-B    1A2     7,712,906.00  5,474,935.00 6.304875%   28,765.65    231,269.71    260,035.36   0.00       0.00  5,243,665.29
  SBM7 94-2     A1    49,384,000.00  1,698,287.14 6.911354%    9,781.47      2,399.16     12,180.63   0.00       0.00  1,695,887.98
  SMS 91-K      A1   110,588,063.00  1,890,330.78 5.405576%    8,515.27     76,864.75     85,380.02   0.00       0.00  1,813,466.03
  SMS 91-K      A3     1,917,885.00  1,199,528.08 5.695580%    5,693.34     14,549.82     20,245.16   0.00       0.00  1,184,978.26
 EAGLE 98-1     M1    46,029,000.00 20,952,314.61 2.840000%   49,587.14          0.00     49,587.14   0.00       0.00 20,952,314.61
  INMC 94-R     M2     4,620,000.00  3,432,115.86 6.669782%   19,076.22    197,765.92    216,842.14   0.00     393.98  3,234,349.94
  INMC 94-V     B1     3,618,000.00  2,034,685.88 6.517277%   11,050.51     40,974.16     52,024.67   0.00       0.00  1,993,711.72
  INMC 94-X     B1     2,769,000.00  2,067,943.28 6.360244%   10,960.52     57,186.77     68,147.29   0.00      36.79  2,010,756.51
  INMC 95-C     B1    12,828,797.00  5,189,696.71 6.461189%   27,943.01    201,990.28    229,933.29   0.00       0.00  4,987,706.43
  INMC 95-T     A2    65,695,250.00  3,013,039.69 6.140124%   15,417.03      5,592.12     21,009.15   0.00       0.00  3,007,447.57
------------------------------------------------------------------------------------------------------------------------------------
      Total          718,554,901.00 61,869,400.39            261,313.71  1,389,550.44  1,650,864.15   0.00     430.77 60,479,849.95
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

            UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION -- GROUP II

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                       ORIGINAL      BEGINNING     PASS      INTEREST     PRINCIPAL       TOTAL     REALIZED INTEREST    ENDING
   SERIES     CLASS    BALANCE        BALANCE     THROUGH   DISTRIBUTION DISTRIBUTION  DISTRIBUTION  LOSSES  SHORTFALL   BALANCE
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>   <C>              <C>          <C>       <C>          <C>           <C>          <C>      <C>      <C>
GRCAP 94-HM4    A1  245,813,000.00     628,599.72 6.619524%    3,467.53    19,693.70     23,161.22    0.00     0.00      608,906.02
  INMC 95-E     B1    4,608,492.00   3,103,320.10 6.570674%   16,992.42     4,786.82     21,779.24    0.00     0.00    3,098,533.28
  PMLT 99-A     M1    2,914,000.00   2,914,000.00 2.940000%    7,139.30         0.00      7,139.30    0.00     0.00    2,914,000.00
  RTC 95-2      A3  119,696,000.00   8,956,835.60 5.196946%   38,790.16   162,095.60    200,885.76    0.00     0.00    8,794,740.00
------------------------------------------------------------------------------------------------------------------------------------
       Total        373,031,492.00  15,602,755.42             66,389.40   186,576.11    252,965.52    0.00     0.00   15,416,179.31
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                 UNDERLYING POOL DELINQUENT INFORMATION BY GROUP

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------
                            LOANS
                         OUTSTANDING    DELINQUENT 30-59 DAYS   DELINQUENT 60-89 DAYS   DELINQUENT 90+ DAYS
       SERIES              BALANCE        NO.        BALANCE      NO.       BALANCE      NO.      BALANCE
-----------------------------------------------------------------------------------------------------------
<S>                     <C>             <C>       <C>           <C>      <C>            <C>    <C>
      CWMBS 94K          10,586,847.66     2        455,140.32     1       157,608.71     1      254,075.08
   DLJMA 93-Q18(1)        4,662.315.70     1         60,089.27     0             0.00     0            0.00
   DLJMA 94-2A(1)         1,945,622.55     2        250,468.25     0             0.00     1      137,161.64
     ONE 00-2(2)        553,586,391.49    81      8,684,599.00     8     1,280,153.00     7      907,236.00
    RYMS3 92-B(2)        25,667,465.47     8        564,344.05     4       367,607.44     0            0.00
    SBM7 94-2(2)          6,298,058.68     1        109,740.57     1        56,165.68     0            0.00
      SMS 91-K            6,195,100.46     2        357,875.18     1       135,982.00     0            0.00
     EAGLE 98-1          42,654,835.22    29      2,891,915.74    10     1,033,282.95     5      500,621.17
      INMC 94-R           9,930,250.66     6        558,081.56     0             0.00     0            0.00
      INMC 94-V           8,920,930.45     3        250,558.10     0             0.00     0            0.00
      INMC 94-X           9,643,463.30     5        674,434.01     0             0.00     3      471,105.69
      INMC 95-C           9,882,969.29     3        480,838.11     2       197,274.96     1      118,667.69
    INMC 95-T(2)          8,858,813.19     5        466,692.74     0             0.00     0            0.00
-----------------------------------------------------------------------------------------------------------
        Total           698,833,064.12   148     15,784,776.90    27     3,228,074.82    18    2,388,867.27
-----------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------

                               FORECLOSURE             REO            REALIZED LOSSES
       SERIES               NO.      BALANCE      NO.      BALANCE      CURR. AMOUNT
-------------------------------------------------------------------------------------
<S>                        <C>    <C>            <C>    <C>           <C>
      CWMBS 94K              1      243,480.53     0            0.00            0.00
   DLJMA 93-Q18(1)           2      147,349.48     0            0.00            0.00
   DLJMA 94-2A(1)            0            0.00     0            0.00            0.00
     ONE 00-2(2)            47    8,296,067.00     0            0.00            0.00
    RYMS3 92-B(2)            0            0.00     0            0.00            0.00
    SBM7 94-2(2)             2      246,025.83     1      120,794.19            0.00
      SMS 91-K               2      420,035.16     0            0.00            0.00
     EAGLE 98-1             34    2,954,129.62    26    3,416,689.00        1,677.04
      INMC 94-R              3      853,738.25     0            0.00            0.00
      INMC 94-V              0            0.00     0            0.00            0.00
      INMC 94-X              3      841,707.48     0            0.00            0.00
      INMC 95-C              3      310,930.89     0            0.00            0.00
    INMC 95-T(2)             2      458,811.92     0            0.00            0.00
-------------------------------------------------------------------------------------
        Total               99   14,772,276.16    27    3,537,483.19        1,677.04
-------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------
                            LOANS
                         OUTSTANDING    DELINQUENT 30-59 DAYS   DELINQUENT 60-89 DAYS  DELINQUENT 90+ DAYS
       SERIES              BALANCE      NO.       BALANCE       NO.       BALANCE      NO.      BALANCE
-----------------------------------------------------------------------------------------------------------
<S>                      <C>            <C>      <C>            <C>      <C>           <C>     <C>
    GRCAP 94-HM4          8,429,439.91     2        265,891.44     2       364,339.37     0            0.00
      INMC 95-E          16,878,888.74    12      3,000,788.36     3       272,797.46     0            0.00
      PMLT 99-A          45,452,014.75    35      2,535,604.07     9       616,747.97     3      276,771.93
     RTC 95-2(1)         26,234,730.76     6        466,103.82     2       216,703.65     7      528,908.69
-----------------------------------------------------------------------------------------------------------
        Total            96,995,074.16    55      6,268,387.69    16     1,470,588.45    10      805,680.62
-----------------------------------------------------------------------------------------------------------

-----------------------------------------------------------------------------------------------------------
      Total All         795,828,138.28   203     22,053,164.59    43     4,698,663.27    28    3,194,547.89
-----------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------

                               FORECLOSURE            REO              REALIZED LOSSES
       SERIES              NO.      BALANCE      NO.      BALANCE       CURR. AMOUNT
--------------------------------------------------------------------------------------
<S>                        <C>    <C>            <C>      <C>          <C>
    GRCAP 94-HM4              1       45,744.09     0            0.00            0.00
      INMC 95-E               4      434,373.13     3      109,439.19            0.00
      PMLT 99-A              23    2,037,175.90     3      208,653.74            0.00
     RTC 95-2(1)              5      287,887.78     0            0.00            0.00
--------------------------------------------------------------------------------------
        Total                33    2,805,180.90     6      318,092.93            0.00
--------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------
      Total All             132   17,577,457.06    33    3,855,576.12        1,677.04
--------------------------------------------------------------------------------------
</TABLE>

(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.

<PAGE>

                         CERTIFICATE ACCOUNT INFORMATION

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                                 WITHDRAWALS                                                             ENDING
  GROUP   BEGINNING BALANCE  FUNDS DEPOSITED     TRUSTEE FEE      MANAGEMENT FEE    AVAILABLE FUNDS  FUNDS DISTRIBUTED   BALANCE
------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>                <C>                 <C>              <C>               <C>              <C>                 <C>
    I           0.00           1,650,864.15        1,546.74            0.00           1,649,317.42        1,513,954.43   135,362.99
   II           0.00             252,965.52          390.07            0.00             252,575.45          219,887.51    32,687.94
------------------------------------------------------------------------------------------------------------------------------------
    Total       0.00           1,903,829.67        1,936.80            0.00           1,901,892.87        1,733,841.94   168,050.93
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------
              ADDITIONAL REPORTING ITEMS                    POOL I           POOL II             TOTAL
---------------------------------------------------------------------------------------------------------------
<S>            <C>                                         <C>             <C>                  <C>
2.15(a)        Available Interest                            261,313.71        66,389.40           327,703.11
---------------------------------------------------------------------------------------------------------------
               Available Principal                         1,389,550.44       186,576.11         1,576,126.56
---------------------------------------------------------------------------------------------------------------
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                              1.0579%          1.0329%
---------------------------------------------------------------------------------------------------------------
               Ending Actual OC                                 1.0822%          1.0454%
---------------------------------------------------------------------------------------------------------------
2.15(g)        2nd preceding pool bal                               n/a              n/a
---------------------------------------------------------------------------------------------------------------
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 Certificateholders    136,362.99        32,687.94           168,050.93
---------------------------------------------------------------------------------------------------------------
</TABLE>

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.<PAGE>
                                                                    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:  August 29, 2002

                      SEQUOIA MORTGAGE FUNDING CORPORATION
                 COLLATERALIZED MBS FUNDING BONDS, SERIES 2002-A

                    CERTIFICATE MONTHLY DISTRIBUTION SUMMARY

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------
                           BEGINNING       PASS         MONTHLY      ADDITIONAL    INTEREST
 CLASS        CUSIP      CERT BALANCE    THROUGH     INTEREST AMT     INTEREST     SHORTFALL
----------------------------------------------------------------------------------------------
<S>           <C>        <C>             <C>         <C>             <C>           <C>
  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
----------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------
                  INTEREST     PRINCIPAL        TOTAL       REALIZED    ENDING CERT
 CLASS          DISTRIBUTION  DISTRIBUTION  DISTRIBUTION     LOSSES       BALANCE
-------------------------------------------------------------------------------------
<S>             <C>           <C>            <C>            <C>        <C>
  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
-------------------------------------------------------------------------------------
</TABLE>

                           CURRENT PAYMENT INFORMATION
                               FACTORS PER $1.000

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------
                             ORIGINAL CERT     BEGINNING      INTEREST       PRINCIPAL        ENDING       CURRENT PASS
    CLASS          CUSIP        BALANCE         FACTOR         FACTOR         FACTOR          FACTOR          THROUGH
--------------------------------------------------------------------------------------------------------------------------
<S>              <C>         <C>             <C>              <C>           <C>            <C>             <C>
     A-1         81743UAA3    64,761,000.00  923.786713401    1.855271649   10.165241126   913.621472275        2.410000%
     A-2         81743UAB1    15,861,000.00  961.794675053    2.051828640   18.563061723   943.231613330        2.560000%
--------------------------------------------------------------------------------------------------------------------------
    Total                     80,622,000.00  931.264129984    1.893940877   11.817368740   919.446761244
--------------------------------------------------------------------------------------------------------------------------
</TABLE>

             UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION -- GROUP I

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------
                                ORIGINAL       BEGINNING        PASS       INTEREST
     SERIES         CLASS       BALANCE         BALANCE        THROUGH    DISTRIBUTION
--------------------------------------------------------------------------------------
<S>                 <C>      <C>              <C>             <C>         <C>
    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
--------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------
                     PRINCIPAL        TOTAL        REALIZED   INTEREST      ENDING
     SERIES         DISTRIBUTION   DISTRIBUTION     LOSSES    SHORTFALL     BALANCE
---------------------------------------------------------------------------------------
<S>                 <C>            <C>             <C>        <C>        <C>
    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
---------------------------------------------------------------------------------------
</TABLE>

<PAGE>

            UNDERLYING CERTIFICATES MONTHLY DISTRIBUTION -- GROUP II

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------
                                ORIGINAL       BEGINNING        PASS       INTEREST
     SERIES         CLASS       BALANCE         BALANCE        THROUGH    DISTRIBUTION
--------------------------------------------------------------------------------------
<S>                 <C>      <C>              <C>              <C>        <C>
  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
--------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------
                     PRINCIPAL        TOTAL        REALIZED   INTEREST      ENDING
     SERIES         DISTRIBUTION   DISTRIBUTION     LOSSES    SHORTFALL     BALANCE
---------------------------------------------------------------------------------------
<S>                 <C>            <C>             <C>        <C>        <C>
  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
---------------------------------------------------------------------------------------
</TABLE>

                 UNDERLYING POOL DELINQUENT INFORMATION BY GROUP

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------
                            LOANS
                         OUTSTANDING    DELINQUENT 30-59 DAYS   DELINQUENT 60-89 DAYS  DELINQUENT 90+ DAYS
       SERIES              BALANCE      NO.       BALANCE       NO.       BALANCE      NO.      BALANCE
-----------------------------------------------------------------------------------------------------------
<S>                     <C>             <C>      <C>            <C>      <C>           <C>     <C>
      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
-----------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------

                             FORECLOSURE               REO           REALIZED LOSSES
       SERIES            NO.      BALANCE      NO.      BALANCE       CURR. AMOUNT
------------------------------------------------------------------------------------
<S>                      <C>     <C>            <C>    <C>           <C>
      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
------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------
                        LOANS
                     OUTSTANDING    DELINQUENT 30-59 DAYS   DELINQUENT 60-89 DAYS  DELINQUENT 90+ DAYS
       SERIES          BALANCE      NO.       BALANCE       NO.       BALANCE      NO.      BALANCE
-------------------------------------------------------------------------------------------------------
<S>                 <C>             <C>      <C>            <C>      <C>           <C>      <C>
    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
-------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------

                      FORECLOSURE             REO               REALIZED LOSSES
       SERIES       NO.      BALANCE      NO.      BALANCE       CURR. AMOUNT
-------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>      <C>           <C>
    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
-------------------------------------------------------------------------------
</TABLE>

(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.

<PAGE>

                         CERTIFICATE ACCOUNT INFORMATION

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------
                                              WITHDRAWALS                                                       ENDING
  GROUP   BEGINNING BALANCE FUNDS DEPOSITED   TRUSTEE FEE   MANAGEMENT FEE  AVAILABLE FUNDS  FUNDS DISTRIBUTED  BALANCE
---------------------------------------------------------------------------------------------------------------------------
<S>       <C>               <C>               <C>           <C>             <C>              <C>                <C>
    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
---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
              ADDITIONAL REPORTING ITEMS                       POOL I           POOL II             TOTAL
-----------------------------------------------------------------------------------------------------------------
<S>            <C>                                          <C>               <C>                 <C>
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
-----------------------------------------------------------------------------------------------------------------
</TABLE>

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.

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00043-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00043-of-00352.parquet"}]]