EX-99.1

Deal Contact:

Karen Schluter

Citibank, N.A.

karen.schluter@citi.com

Agency and Trust

Tel: (212) 816-5827

388 Greenwich Street, 14th Floor

Fax: (212) 816-5527

New York City, NY 10013

EX-99.1 2 d579763dex991.htm EX-99.1 EX-99.1

Exhibit 99.1


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

CONTACT INFORMATION


Depositor		Sequoia Residential Funding, Inc.
		One Belvedere Place
		Suite 330
		Mill Valley, CA 94941

Trustee		Wilmington Trust Company
		1100 North Market Street
		Wilmington, DE 19890

Master Servicer		CitiMortgage, Inc.
		4000 Regent Blvd., 3rd Floor
		Irving, TX 75063

CONTENTS


Distribution Summary			2

Distribution Summary (Factors)			3

Interest Distribution			4

Principal Distribution			5

Reconciliation Detail			6

Collateral Summary			7

Stratification Detail			8

Delinquency Information			9

Standard Prepayment and Default Information			10

Distribution Waterfall Detail			11

Other Information			12

Loan Level Detail			14


Reports Available at www.sf.citidirect.com		Page 1 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Distribution Summary

DISTRIBUTION IN DOLLARS


			Prior		Pass-															Current
	Original		Principal		Through			Accrual	Accrual	Interest		Principal		Total		Deferred		Realized		Principal
Class	Balance		Balance		Rate			Day Count	Dates	Distributed		Distributed		Distributed		Interest		Loss		Balance
(1)	(2)		(3)		(4)			(5)	(6)	(7)		(8)		(9)=(7+8)		(10)		(11)		(12)=(3-8+10-11)
A-1		393,959,000.00		393,959,000.00		3.000000	%	30 / 360	06/01 - 06/30		984,897.50		1,309,356.33		2,294,253.83		0.00		0.00		392,649,643.67
A-2		23,528,000.00		23,528,000.00		2.250000	%	30 / 360	06/01 - 06/30		44,115.00		111,433.17		155,548.17		0.00		0.00		23,416,566.83
A-3		10,000,000.00		10,000,000.00		3.000000	%	30 / 360	06/01 - 06/30		25,000.00		0.00		25,000.00		0.00		0.00		10,000,000.00
B-1		9,663,000.00		9,663,000.00		3.564553	%	30 / 360	06/01 - 06/30		28,703.56		17,256.81		45,960.37		0.00		0.00		9,645,743.19
B-2		7,593,000.00		7,593,000.00		3.564553	%	30 / 360	06/01 - 06/30		22,554.71		13,560.07		36,114.78		0.00		0.00		7,579,439.93
B-3		6,902,000.00		6,902,000.00		3.564553	%	30 / 360	06/01 - 06/30		20,502.12		12,326.04		32,828.16		0.00		0.00		6,889,673.96
B-4		3,681,000.00		3,681,000.00		3.564553	%	30 / 360	06/01 - 06/30		10,934.27		6,573.77		17,508.04		0.00		0.00		3,674,426.23
B-5		4,832,464.00		4,832,464.00		3.564553	%	30 / 360	06/01 - 06/30		14,354.64		0.00		14,354.64		0.00		0.00		4,832,464.00
R		0.00		0.00		0.000000	%	—	—		0.00		0.00		0.00		0.00		0.00		0.00
LT-R		0.00		0.00		0.000000	%	—	—		0.00		0.00		0.00		0.00		0.00		0.00

Totals		460,158,464.00		460,158,464.00							1,151,061.80		1,470,506.19		2,621,567.99		0.00		0.00		458,687,957.81


Notional Classes

A-IO1		23,528,000.00		23,528,000.00		0.750000	%	30 / 360	06/01 - 06/30		14,705.00		0.00		14,705.00		0.00		0.00		23,416,566.83
A-IO2		427,487,000.00		427,487,000.00		0.564553	%	30 / 360	06/01 - 06/30		201,115.82		0.00		201,115.82		0.00		0.00		426,066,210.50

Totals		451,015,000.00		451,015,000.00							215,820.82		0.00		215,820.82		0.00		0.00		449,482,777.33


Reports Available at www.sf.citidirect.com		Page 2 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


					Prior												Current
					Principal		Interest		Principal		Total		Deferred		Realized		Principal
			Record		Balance		Distributed		Distributed		Distributed		Interest		Loss		Balance
Class	CUSIP		Date		(3/2 x 1000)		(7/2 x 1000)		(8/2 x 1000)		(9/2 x 1000)		(10/2 x 1000)		(11/2 x 1000)		(12/2 x 1000)
A-1		81745EAA7		06/13/2013		1,000.000000		2.500000		3.323585		5.823585		0.000000		0.000000		996.676415
A-2		81745EAK5		06/13/2013		1,000.000000		1.875000		4.736194		6.611194		0.000000		0.000000		995.263806
A-3		81745EAL3		06/13/2013		1,000.000000		2.500000		0.000000		2.500000		0.000000		0.000000		1,000.000000
B-1		81745EAC3		06/13/2013		1,000.000000		2.970461		1.785865		4.756325		0.000000		0.000000		998.214135
B-2		81745EAD1		06/13/2013		1,000.000000		2.970461		1.785865		4.756326		0.000000		0.000000		998.214135
B-3		81745EAE9		06/13/2013		1,000.000000		2.970461		1.785865		4.756326		0.000000		0.000000		998.214135
B-4		81745EAF6		06/13/2013		1,000.000000		2.970462		1.785865		4.756327		0.000000		0.000000		998.214135
B-5		81745EAG4		06/13/2013		1,000.000000		2.970460		0.000000		2.970460		0.000000		0.000000		1,000.000000
R		81745EAH2		06/13/2013		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
LT-R		81745EAJ8		06/13/2013		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
A-IO1		81745EAB5		06/13/2013		1,000.000000		0.625000		0.000000		0.625000		0.000000		0.000000		995.263806
A-IO2		81745EAM1		06/13/2013		1,000.000000		0.470461		0.000000		0.470461		0.000000		0.000000		996.676415


Reports Available at www.sf.citidirect.com		Page 3 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Interest Distribution Detail

DISTRIBUTION IN DOLLARS


	Prior		Pass-			Next Pass-			Interest	Optimal		Prior		Interest on		Non-Recov.								Current
	Principal		Through			Through			Accrual Day	Accrued		Unpaid		Prior Unpaid		Interest		Interest		Deferred		Interest		Unpaid
Class	Balance		Rate			Rate			Cnt Fraction	Interest		Interest		Interest		Shortfall		Due		Interest		Distributed		Interest
(1)	(2)		(3)			(4)			(5)	(6)		(7)		(8)		(9)		(10)=(6)+(7)+(8)-(9)		(11)		(12)		(13)=(10)-(11)-(12)
A-1		393,959,000.00		3.000000	%		3.00000	%	30 / 360		984,897.50		0.00		0.00		0.00		984,897.50		0.00		984,897.50		0.00
A-2		23,528,000.00		2.250000	%		2.25000	%	30 / 360		44,115.00		0.00		0.00		0.00		44,115.00		0.00		44,115.00		0.00
A-3		10,000,000.00		3.000000	%		3.00000	%	30 / 360		25,000.00		0.00		0.00		0.00		25,000.00		0.00		25,000.00		0.00
B-1		9,663,000.00		3.564553	%		3.58452	%	30 / 360		28,703.56		0.00		0.00		0.00		28,703.56		0.00		28,703.56		0.00
B-2		7,593,000.00		3.564553	%		3.58452	%	30 / 360		22,554.71		0.00		0.00		0.00		22,554.71		0.00		22,554.71		0.00
B-3		6,902,000.00		3.564553	%		3.58452	%	30 / 360		20,502.12		0.00		0.00		0.00		20,502.12		0.00		20,502.12		0.00
B-4		3,681,000.00		3.564553	%		3.58452	%	30 / 360		10,934.27		0.00		0.00		0.00		10,934.27		0.00		10,934.27		0.00
B-5		4,832,464.00		3.564553	%		3.58452	%	30 / 360		14,354.64		0.00		0.00		0.00		14,354.64		0.00		14,354.64		0.00
R		0.00		0.000000	%		—		—		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
LT-R		0.00		0.000000	%		—		—		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Totals		460,158,464.00									1,151,061.80		0.00		0.00		0.00		1,151,061.80		0.00		1,151,061.80		0.00


Notional Classes

A-IO1		23,528,000.00		0.750000	%		0.75000	%	30 / 360		14,705.00		0.00		0.00		0.00		14,705.00		0.00		14,705.00		0.00
A-IO2		427,487,000.00		0.564553	%		0.58452	%	30 / 360		201,115.82		0.00		0.00		0.00		201,115.82		0.00		201,115.82		0.00

Totals		451,015,000.00									215,820.82		0.00		0.00		0.00		215,820.82		0.00		215,820.82		0.00


Reports Available at www.sf.citidirect.com		Page 4 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Principal Distribution Detail

DISTRIBUTION IN DOLLARS


			Prior		Scheduled		Unscheduled				Current		Current		Current		Cumulative		Original			Current			Original			Current
	Original		Principal		Principal		Principal		Accreted		Realized		Principal		Principal		Realized		Class			Class			Credit			Credit
Class	Balance		Balance		Distribution		Distribution		Principal		Losses		Recoveries		Balance		Losses		(%)			(%)			Support			Support
(1)	(2)		(3)		(4)		(5)		(6)		(7)		(8)		(9)=(3)-(4)-(5)+(6)-(7)+(8)		(10)		(11)			(12)			(13)			(14)
A-1		393,959,000.00		393,959,000.00		599,493.78		709,862.55		0.00		0.00		0.00		392,649,643.67		0.00		85.61	%		85.60	%		7.10	%		7.11	%
A-2		23,528,000.00		23,528,000.00		51,020.10		60,413.07		0.00		0.00		0.00		23,416,566.83		0.00		5.11	%		5.11	%		7.10	%		7.11	%
A-3		10,000,000.00		10,000,000.00		0.00		0.00		0.00		0.00		0.00		10,000,000.00		0.00		2.17	%		2.18	%		7.10	%		7.11	%
B-1		9,663,000.00		9,663,000.00		17,256.81		0.00		0.00		0.00		0.00		9,645,743.19		0.00		2.10	%		2.10	%		5.00	%		5.01	%
B-2		7,593,000.00		7,593,000.00		13,560.07		0.00		0.00		0.00		0.00		7,579,439.93		0.00		1.65	%		1.65	%		3.35	%		3.36	%
B-3		6,902,000.00		6,902,000.00		12,326.04		0.00		0.00		0.00		0.00		6,889,673.96		0.00		1.50	%		1.50	%		1.85	%		1.85	%
B-4		3,681,000.00		3,681,000.00		6,573.77		0.00		0.00		0.00		0.00		3,674,426.23		0.00		0.80	%		0.80	%		1.05	%		1.05	%
B-5		4,832,464.00		4,832,464.00		0.00		0.00		0.00		0.00		0.00		4,832,464.00		0.00		1.05	%		1.05	%		0.00	%		0.00	%

Totals		460,158,464.00		460,158,464.00		700,230.57		770,275.62		0.00		0.00		0.00		458,687,957.81		0.00		100	%		100	%


Reports Available at www.sf.citidirect.com		Page 5 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	1,470,418.35
Uncompensated PPIS	0.00
Relief Act Shortfall	0.00
Other Expenses	0.00
Losses in Excess of Principal Balance	0.00
Stop Advance Interest	0.00
Other Interest Reductions	0.00

Total Interest Funds Available:		1,470,418.35
Principal Funds Available
Scheduled Principal	700,230.57
Curtailments	767,794.93
Curtailments Adjustments	2,480.89
Prepayments in Full	0.00
Liquidation Principal	0.00
Repurchased Principal	0.00
Other Principal	0.00
Substitution Principal	0.00
Principal Losses and Forgiveness	0.00
Subsequent Recoveries / (Losses)	0.00

Total Principal Funds Available:		1,470,506.39

Total Funds Available		2,940,924.74

ALLOCATION OF FUNDS


Scheduled Fees
Servicing Fee	95,866.34
Trustee Fee	460.38
Securities Adminstrator Fee	7,209.21

Total Scheduled Fees:		103,535.93
Additional Fees, Expenses, etc.
Trust Fund Expenses	0.00
Other Expenses	0.00

Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders
Interest Distribution	1,366,882.62
Principal Distribution	1,470,506.19

Total Distribution to Certificateholders:		2,837,388.81

Total Funds Allocated		2,940,924.74


Reports Available at www.sf.citidirect.com		Page 6 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Collateral Summary

ASSET CHARACTERISTICS


	Cut-Off			Beginning			Ending			Delta or % of Orig
Aggregate Stated Principal Balance		460,158,464.20			460,158,464.20			458,687,957.81			99.68	%
Aggregate Actual Principal Balance		460,158,464.20			460,158,464.20			459,150,201.47			99.78	%
Loan Count		603			603			603			0
Weighted Average Coupon Rate (WAC)		3.834553	%		3.834553	%		3.822271	%		-0.01	%
Net Weighted Average Coupon Rate (Net WAC)		3.564553	%		3.564553	%		3.573070	%		0.01	%
Weighted Average Remaining Term (WART in months)		357			357			356			1

AVAILABLE PRINCIPAL


Scheduled Principal			700,230.57
Curtailments			767,794.93
Curtailments Adjustments			2,480.89
Prepayments in Full			0.00
Liquidation Principal			0.00
Repurchased Principal			0.00
Other Principal			0.00
Substitution Principal			0.00
Principal Losses and Forgiveness			0.00
Subsequent Recoveries / (Losses)			0.00

TOTAL AVAILABLE PRINCIPAL			1,470,506.39

*Realized Loss Summary*

Principal Losses and Forgiveness			0.00
Losses in Excess of Principal Balance			0.00
Subsequent (Recoveries) / Losses			0.00
Cumulative Realized Losses			0.00

AVAILABLE INTEREST


Scheduled Interest			1,470,418.35
Less: Servicing Fee			95,866.34
Trustee Fee			460.38
Securities Adminstrator Fee			7,209.21
Uncompensated PPIS			0.00
Relief Act Shortfall			0.00
Other Expenses			0.00
Losses in Excess of Principal Balance			0.00
Stop Advance Interest			0.00
Other Interest Reductions			0.00

TOTAL AVAILABLE INTEREST			1,366,882.42


Reports Available at www.sf.citidirect.com		Page 7 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Stratification Detail

Loan Rate


	# of		Ending Sched		% of Agg
Loan Rate	Loans		Balance		Balance		WAC		WART
3.00 or Less		2		1,628,559.00		0.36		3.0000		179
3.01 to 3.15		1		445,844.40		0.10		3.1250		173
3.16 to 3.30		3		2,914,662.52		0.64		3.2500		321
3.31 to 3.45		8		6,917,035.36		1.51		3.3750		357
3.46 to 3.60		27		24,663,719.50		5.38		3.5017		350
3.61 to 3.75		211		160,310,388.80		34.95		3.7130		356
3.76 to 3.90		184		138,864,291.42		30.27		3.8750		358
3.91 to 4.05		111		84,492,564.62		18.42		4.0000		357
4.06 to 4.20		28		19,098,721.68		4.16		4.1250		358
4.21 to 4.35		18		12,788,684.03		2.79		4.2500		357
4.36 to 4.50		10		6,563,486.48		1.43		4.4110		358
4.51 to 4.65		0		0.00		0.00		0.0000		0
4.66 to 4.80		0		0.00		0.00		0.0000		0
4.81 to 4.95		0		0.00		0.00		0.0000		0

Totals		603		458,687,957.81		100.00		3.8345		356

Ending Scheduled Balance


Ending Sched	# of		Ending Sched		% of Agg
Balance	Loans		Balance		Balance		WAC		WART
1 to 150,000		0		0.00		0.00		0.0000		0
150,001 to 300,000		0		0.00		0.00		0.0000		0
300,001 to 450,000		6		2,623,056.18		0.57		3.6840		326
450,001 to 600,000		138		74,106,136.80		16.16		3.8484		356
600,001 to 750,000		215		146,424,025.58		31.92		3.8684		356
750,001 to 900,000		108		88,757,112.15		19.35		3.8514		355
900,001 to 1,050,000		87		84,255,827.87		18.37		3.8206		353
1,050,001 to 1,200,000		27		30,418,937.96		6.63		3.7169		357
1,200,001 to 1,350,000		5		6,296,015.29		1.37		3.7736		357
1,350,001 to 1,500,000		11		15,898,770.04		3.47		3.7495		358
1,500,001 to 1,650,000		4		6,210,666.93		1.35		3.9368		358
1,650,001 to 1,800,000		1		1,741,713.54		0.38		3.5000		357
1,800,001 to 1,950,000		0		0.00		0.00		0.0000		0
1,950,001 or Greater		1		1,955,695.47		0.43		3.5000		357

Totals		603		458,687,957.81		100.00		3.8345		356


Reports Available at www.sf.citidirect.com		Page 8 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Delinquency Information


DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL
Days	Balance			Count			Days	Balance			Count			Days	Balance			Count			Days	Balance			Count			Days	Balance			Count
							< 30		0.00			0		< 30		0.00			0		< 30		0.00			0		< 30		0.00			0
									0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
30-59		0.00			0		30-59		0.00			0		30-59		0.00			0		30-59		0.00			0		30-59		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
60-89		0.00			0		60-89		0.00			0		60-89		0.00			0		60-89		0.00			0		60-89		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
90-119		0.00			0		90-119		0.00			0		90-119		0.00			0		90-119		0.00			0		90-119		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
120-149		0.00			0		120-149		0.00			0		120-149		0.00			0		120-149		0.00			0		120-149		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
150-179		0.00			0		150-179		0.00			0		150-179		0.00			0		150-179		0.00			0		150-179		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
180+		0.00			0		180+		0.00			0		180+		0.00			0		180+		0.00			0		180+		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
Principal and Interest Advances																1,437,044.88


Reports Available at www.sf.citidirect.com		Page 9 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Standard Prepayment and Default Information


	Wtd. Avg.		Current
Payment	Age		Collateral		Scheduled		Unscheduled		Liquidation
Date	(Months)		Balance		Principal		Principal		Principal		SMM			CPR			PSA			MDR			CDR			SDA
25-Jul-2013		2.42		458,687,957.81		700,230.57		770,275.82		0.00		0.168	%		1.993	%		411	%		0.000	%		0.000	%		0	%

SMM (Single Month Mortality) = (Beginning Balance - Ending Balance - Scheduled Principal) / (Beginning Balance - Scheduled Principal)

CPR (Constant Prepayment Rate) = 1 - ((1-SMM)^12)

PSA (Public Securities Association) = CPR / (min(.2% * Age, 6%))

MDR (Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance

CDR (Conditional Default Rate) = 1 - ((1-MDR)^12)

SDA (Standard Default Assumption) = CDR / (min(.2% * Age, 6%))


Reports Available at www.sf.citidirect.com		Page 10 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Waterfall Detail


				Remaining
	Amount			Available
*DISTRIBUTIONS*	Distributed			Funds
Available Distribution Amount					2,837,388.81
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(1,269,833.32	)		1,567,555.49
Senior Certificates, the Senior Principal Distribution Amount		(1,420,789.50	)		146,765.99
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(28,703.56	)		118,062.43
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(17,256.81	)		100,805.62
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(22,554.71	)		78,250.91
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(13,560.07	)		64,690.84
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(20,502.12	)		44,188.72
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(12,326.04	)		31,862.68
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(10,934.27	)		20,928.41
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(6,573.77	)		14,354.64
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,354.64	)		0.00
Class B-5 Certificates, the Subordinate Principal Distribution Amount		0.00			0.00
Class LT-R and R Certificates, any remaining amounts		0.00			0.00


Reports Available at www.sf.citidirect.com		Page 11 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Other Information


Principal Percentages
Beginning Senior Percentage	92.899954	%
Ending Senior Percentage	92.888031	%
Beginning Subordinate Percentage	7.100046	%
Ending Subordinate Percentage	7.111969	%
Senior Prepayment Percentage	100.000000	%
Subordinate Prepayment Percentage	0.000000	%
Other Information
Step-Down Test satisfied?	Yes


Reports Available at www.sf.citidirect.com		Page 12 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Voluntary Prepayments, Repurchases, and Substitutions

Scheduled

Original

Principal

Prepayment

Current

Principal Pay

Principal

Balance at

Pay Down

Penalties

Note

Original

Loan Number

Down Date

Payoff Type

Balance

Payoff

Amount

Collected

Waived

Rate

LTV

Term

State

No Prepayments to Report.


Reports Available at www.sf.citidirect.com		Page 13 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Material Modifications, Extensions, and Waivers Loan Detail: Part 1

Current

Effective

Scheduled

Actual

Delinquency

Capitalized

Forgiven

Mod. Date

Loan Number

P&I

Balance

Status

Amount

Principal

Interest

No Modified Loans to Report.


Reports Available at www.sf.citidirect.com		Page 14 of 15		© Copyright 2013 Citigroup


Distribution Date: 07/25/2013		Sequoia Mortgage Trust
Determination Date: 07/16/2013		Mortgage Pass-Through Certificates
		Series 2013-8

Material Modifications, Extensions, and Waivers Loan Detail: Part 2

Interest

Period

Life

Initial Reset

Int Reset

Balloon

Maturity

Loan Number

Loan Type

Rate

Margin

Cap

Date

Reset Date

Period

Payment

Date

No Modified Loans to Report.


Reports Available at www.sf.citidirect.com		Page 15 of 15		© Copyright 2013 Citigroup