Exhibit 99.1

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust 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	11
Distribution Waterfall Detail	12
Other Information	13
Loan Level Detail	14

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

Reports Available at www.sf.citidirect.com Page 1 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Distribution Summary

DISTRIBUTION IN DOLLARS

Class (1)	Original Balance (2)		Prior Principal Balance (3)		Pass- Through Rate (4)			Accrual Day Count (5)		Accrual Dates (6)		Interest Distributed (7)		Principal Distributed (8)		Total Distributed (9)=(7+8)		Deferred Interest (10)		Realized Loss (11)		Current Principal Balance (12)=(3-8+10-11)
A-1		393,959,000.00		390,640,120.39		3.000000	%		30 / 360		08/01 - 08/31		976,600.30		3,051,499.29		4,028,099.59		0.00		0.00		387,588,621.10
A-2		23,528,000.00		23,245,545.74		2.250000	%		30 / 360		08/01 - 08/31		43,585.40		259,698.77		303,284.17		0.00		0.00		22,985,846.97
A-3		10,000,000.00		10,000,000.00		3.000000	%		30 / 360		08/01 - 08/31		25,000.00		0.00		25,000.00		0.00		0.00		10,000,000.00
B-1		9,663,000.00		9,628,420.76		3.564600	%		30 / 360		08/01 - 08/31		28,601.23		17,391.60		45,992.83		0.00		0.00		9,611,029.16
B-2		7,593,000.00		7,565,828.31		3.564600	%		30 / 360		08/01 - 08/31		22,474.30		13,665.98		36,140.28		0.00		0.00		7,552,162.33
B-3		6,902,000.00		6,877,301.06		3.564600	%		30 / 360		08/01 - 08/31		20,429.03		12,422.32		32,851.35		0.00		0.00		6,864,878.74
B-4		3,681,000.00		3,667,827.46		3.564600	%		30 / 360		08/01 - 08/31		10,895.28		6,625.11		17,520.39		0.00		0.00		3,661,202.35
B-5		4,832,464.00		4,832,464.00		3.564600	%		30 / 360		08/01 - 08/31		14,354.82		0.00		14,354.82		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		456,457,507.72									1,141,940.36		3,361,303.07		4,503,243.43		0.00		0.00		453,096,204.65
Notional Classes
A-IO1		23,528,000.00		23,245,545.74		0.750000	%		30 / 360		08/01 - 08/31		14,528.47		0.00		14,528.47		0.00		0.00		22,985,846.97
A-IO2		427,487,000.00		423,885,666.13		0.564600	%		30 / 360		08/01 - 08/31		199,438.38		0.00		199,438.38		0.00		0.00		420,574,468.07
Totals		451,015,000.00		447,131,211.87									213,966.85		0.00		213,966.85		0.00		0.00		443,560,315.04

Reports Available at www.sf.citidirect.com Page 2 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

			Record		Prior Principal Balance		Interest Distributed		Principal Distributed		Total Distributed		Deferred Interest		Realized Loss		Current Principal 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		08/30/2013		991.575571		2.478939		7.745728		10.224667		0.000000		0.000000		983.829843
A-2		81745EAK5		08/30/2013		987.994974		1.852491		11.037860		12.890351		0.000000		0.000000		976.957114
A-3		81745EAL3		08/30/2013		1,000.000000		2.500000		0.000000		2.500000		0.000000		0.000000		1,000.000000
B-1		81745EAC3		08/30/2013		996.421480		2.959871		1.799814		4.759684		0.000000		0.000000		994.621666
B-2		81745EAD1		08/30/2013		996.421482		2.959871		1.799813		4.759684		0.000000		0.000000		994.621669
B-3		81745EAE9		08/30/2013		996.421481		2.959871		1.799815		4.759686		0.000000		0.000000		994.621666
B-4		81745EAF6		08/30/2013		996.421478		2.959870		1.799813		4.759682		0.000000		0.000000		994.621665
B-5		81745EAG4		08/30/2013		1,000.000000		2.970497		0.000000		2.970497		0.000000		0.000000		1,000.000000
R		81745EAH2		08/30/2013		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
LT-R		81745EAJ8		08/30/2013		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
A-IO1		81745EAB5		08/30/2013		987.994974		0.617497		0.000000		0.617497		0.000000		0.000000		976.957114
A-IO2		81745EAM1		08/30/2013		991.575571		0.466537		0.000000		0.466537		0.000000		0.000000		983.829843

Reports Available at www.sf.citidirect.com Page 3 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Interest Distribution Detail

DISTRIBUTION IN DOLLARS

Class (1)	Prior Principal Balance (2)		Pass- Through Rate (3)			Next Pass- Through Rate (4)			Interest Accrual Day Cnt Fraction (5)		Optimal Accrued Interest (6)		Prior Unpaid Interest (7)		Interest on Prior Unpaid Interest (8)		Non-Recov. Interest Shortfall (9)		Interest Due (10)=(6)+(7)+(8)-(9)		Deferred Interest (11)		Interest Distributed (12)		Current Unpaid Interest (13)=(10)-(11)-(12)
A-1		390,640,120.39		3.000000	%		3.000000	%		30 / 360		976,600.30		0.00		0.00		0.00		976,600.30		0.00		976,600.30		0.00
A-2		23,245,545.74		2.250000	%		2.250000	%		30 / 360		43,585.40		0.00		0.00		0.00		43,585.40		0.00		43,585.40		0.00
A-3		10,000,000.00		3.000000	%		3.000000	%		30 / 360		25,000.00		0.00		0.00		0.00		25,000.00		0.00		25,000.00		0.00
B-1		9,628,420.76		3.564600	%		3.563946	%		30 / 360		28,601.23		0.00		0.00		0.00		28,601.23		0.00		28,601.23		0.00
B-2		7,565,828.31		3.564600	%		3.563946	%		30 / 360		22,474.30		0.00		0.00		0.00		22,474.30		0.00		22,474.30		0.00
B-3		6,877,301.06		3.564600	%		3.563946	%		30 / 360		20,429.03		0.00		0.00		0.00		20,429.03		0.00		20,429.03		0.00
B-4		3,667,827.46		3.564600	%		3.563946	%		30 / 360		10,895.28		0.00		0.00		0.00		10,895.28		0.00		10,895.28		0.00
B-5		4,832,464.00		3.564600	%		3.563946	%		30 / 360		14,354.82		0.00		0.00		0.00		14,354.82		0.00		14,354.82		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		456,457,507.72										1,141,940.36		0.00		0.00		0.00		1,141,940.36		0.00		1,141,940.36		0.00
Notional Classes
A-IO1		23,245,545.74		0.750000	%		0.750000	%		30 / 360		14,528.47		0.00		0.00		0.00		14,528.47		0.00		14,528.47		0.00
A-IO2		423,885,666.13		0.564600	%		0.563946	%		30 / 360		199,438.38		0.00		0.00		0.00		199,438.38		0.00		199,438.38		0.00
Totals		447,131,211.87										213,966.85		0.00		0.00		0.00		213,966.85		0.00		213,966.85		0.00

Reports Available at www.sf.citidirect.com Page 4 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust 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		390,640,120.39		600,918.59		2,450,580.70		0.00		0.00		0.00		387,588,621.10		0.00		85.61	%		85.54	%		7.10	%		7.18	%
A-2		23,528,000.00		23,245,545.74		51,141.36		208,557.41		0.00		0.00		0.00		22,985,846.97		0.00		5.11	%		5.07	%		7.10	%		7.18	%
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	%		2.21	%		7.10	%		7.18	%
B-1		9,663,000.00		9,628,420.76		17,391.60		0.00		0.00		0.00		0.00		9,611,029.16		0.00		2.10	%		2.12	%		5.00	%		5.06	%
B-2		7,593,000.00		7,565,828.31		13,665.98		0.00		0.00		0.00		0.00		7,552,162.33		0.00		1.65	%		1.67	%		3.35	%		3.39	%
B-3		6,902,000.00		6,877,301.06		12,422.32		0.00		0.00		0.00		0.00		6,864,878.74		0.00		1.50	%		1.52	%		1.85	%		1.87	%
B-4		3,681,000.00		3,667,827.46		6,625.11		0.00		0.00		0.00		0.00		3,661,202.35		0.00		0.80	%		0.81	%		1.05	%		1.07	%
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	%		1.07	%		0.00	%		0.00	%
Totals		460,158,464.00		456,457,507.72		702,164.96		2,659,138.11		0.00		0.00		0.00		453,096,204.65		0.00		100	%		100	%

Reports Available at www.sf.citidirect.com Page 5 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Reconciliation Detail

SOURCE OF FUNDS

Interest Funds Available
Scheduled Interest	1,458,610.39
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:		1,458,610.39
Principal Funds Available
Scheduled Principal	702,164.96
Curtailments	520,869.05
Curtailments Adjustments	1,627.44
Prepayments in Full	2,136,641.62
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:		3,361,303.07
Total Funds Available		4,819,913.46
ALLOCATION OF FUNDS
Scheduled Fees
Servicing Fee	95,095.30
Trustee Fee	456.62
Securities Adminstrator Fee	7,151.26
Total Scheduled Fees:		102,703.18
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	1,355,907.21
Principal Distribution	3,361,303.07
Total Distribution to Certificateholders:		4,717,210.28
Total Funds Allocated		4,819,913.46

Reports Available at www.sf.citidirect.com Page 6 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust 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			456,457,507.72			453,096,204.65			98.47	%
Aggregate Actual Principal Balance		460,158,464.20			456,920,858.25			453,539,648.37			98.56	%
Loan Count		603			601			599			4
Weighted Average Coupon Rate (WAC)		3.834553	%		3.834601	%		3.805713	%		-0.03	%
Net Weighted Average Coupon Rate (Net WAC)		3.564553	%		3.564601	%		3.537702	%		-0.03	%
Weighted Average Remaining Term (WART in months)		357			355			354			3

AVAILABLE PRINCIPAL

Scheduled Principal	702,164.96
Curtailments	520,869.05
Curtailments Adjustments	1,627.44
Prepayments in Full	2,136,641.62
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	3,361,303.07
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		1,458,610.39
Less:	Servicing Fee	95,095.30
	Trustee Fee	456.62
	Securities Adminstrator Fee	7,151.26
	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		1,355,907.21

Reports Available at www.sf.citidirect.com Page 7 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust 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		1,614,046.42		0.36		3.0000		177
3.01 to 3.15		1		440,199.51		0.10		3.1250		171
3.16 to 3.30		3		2,894,516.37		0.64		3.2500		320
3.31 to 3.45		8		6,887,028.69		1.52		3.3750		355
3.46 to 3.60		27		24,576,554.57		5.42		3.5017		348
3.61 to 3.75		210		158,700,225.10		35.03		3.7128		354
3.76 to 3.90		183		137,569,443.60		30.36		3.8750		356
3.91 to 4.05		109		82,081,966.79		18.12		4.0000		355
4.06 to 4.20		28		19,043,752.01		4.20		4.1250		356
4.21 to 4.35		18		12,743,170.97		2.81		4.2500		355
4.36 to 4.50		10		6,545,300.62		1.44		4.4110		356
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		599		453,096,204.65		100.00		3.8339		354

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		2,611,829.12		0.58		3.6850		324
450,001 to 600,000		140		74,997,183.41		16.55		3.8520		354
600,001 to 750,000		212		144,111,640.73		31.81		3.8663		354
750,001 to 900,000		109		89,395,284.46		19.73		3.8405		351
900,001 to 1,050,000		86		83,309,716.56		18.39		3.8291		353
1,050,001 to 1,200,000		25		28,195,451.76		6.22		3.7192		355
1,200,001 to 1,350,000		6		7,618,211.63		1.68		3.7917		355
1,350,001 to 1,500,000		10		14,500,435.55		3.20		3.7378		356
1,500,001 to 1,650,000		3		4,670,855.42		1.03		3.9162		356
1,650,001 to 1,800,000		1		1,736,148.88		0.38		3.5000		355
1,800,001 to 1,950,000		1		1,949,447.13		0.43		3.5000		355
Totals		599		453,096,204.65		100.00		3.8339		354

Reports Available at www.sf.citidirect.com Page 8 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust 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		661,315.72			1		60-89		0.00			0		60-89		0.00			0		60-89		0.00			0		60-89		661,315.72			1
		0.145955	%		0.2	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.145955	%		0.2	%
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		661,315.72			1		Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		661,315.72			1
		0.145955	%		0.2	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.145955	%		0.2	%
Principal and Interest Advances																1,384,277.09

Reports Available at www.sf.citidirect.com Page 9 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Historical Delinquency Information

Distribution	1 Month						2 Month						3 + Month						Bankruptcy						Foreclosure						REO						Total
Date	Balance			Cnt			Balance			Cnt			Balance			Cnt			Balance			Cnt			Balance			Cnt			Balance			Cnt			Balance			Cnt
09/2013		0			0			661,316			1			0			0			0			0			0			0			0			0			661,316			1
		0.000	%		0.0	%		0.146	%		0.2	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.146	%		0.2	%
08/2013		4,081,156			5			0			0			0			0			0			0			0			0			0			0			4,081,156			5
		0.894	%		0.8	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.894	%		0.8	%
07/2013		0			0			0			0			0			0			0			0			0			0			0			0			0			0
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%

Historical One, Two, and Three-Plus Month Trend   Historical BK, FC, and REO Trend  

Reports Available at www.sf.citidirect.com Page 10 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust 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-Sep-2013		4.42		453,096,204.65		702,164.96		2,659,138.11		0.00		0.583	%		6.781	%		766	%		0.000	%		0.000	%		0	%
26-Aug-2013		3.42		456,457,507.72		701,714.50		1,528,735.59		0.00		0.334	%		3.933	%		574	%		0.000	%		0.000	%		0	%
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%))

CPR   CDR  

Reports Available at www.sf.citidirect.com Page 11 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Waterfall Detail

DISTRIBUTIONS

				Remaining
	Amount			Available
	Distributed			Funds
Available Distribution Amount					4,717,210.28
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(1,259,152.55	)		3,458,057.73
Senior Certificates, the Senior Principal Distribution Amount		(3,311,198.06	)		146,859.67
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(28,601.23	)		118,258.44
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(17,391.60	)		100,866.84
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(22,474.30	)		78,392.54
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(13,665.98	)		64,726.56
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(20,429.03	)		44,297.53
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(12,422.32	)		31,875.21
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(10,895.28	)		20,979.93
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(6,625.11	)		14,354.82
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,354.82	)		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 12 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Other Information

Principal Percentages
Beginning Senior Percentage	92.864212	%
Ending Senior Percentage	92.822333	%
Beginning Subordinate Percentage	7.135788	%
Ending Subordinate Percentage	7.177667	%
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 13 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

Voluntary Prepayments, Repurchases, and Substitutions

							Scheduled
					Original		Principal		Principal		Prepayment		Prepayment		Current
	Principal Pay				Principal		Balance at		Pay Down		Penalties		Penalties		Note			Original		Original
Loan Number	Down Date		Payoff Type		Balance		Payoff		Amount		Collected		Waived		Rate			LTV		Term		State
0000010000011193		08/21/2013		Voluntary Prepayment		620,000.00		616,408.88		616,408.88		0.00		0.00		4.00000	%		Not Provided		360		CA
0000010000011501		08/27/2013		Voluntary Prepayment		1,530,000.00		1,523,364.58		1,523,364.58		0.00		0.00		4.00000	%		Not Provided		360		CA
Count: 2				TOTALS:		2,150,000.00		2,139,773.46		2,139,773.46		0.00		0.00		4.000000	%		Not Provided		360

Reports Available at www.sf.citidirect.com Page 14 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

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

				Current	Current
Effective				Scheduled	Actual	Delinquency	Capitalized	Forgiven	Forgiven
Mod. Date	Loan Number	P&I	Balance	Balance	Balance	Status	Amount	Principal	Interest
No Modified Loans to Report.

Reports Available at www.sf.citidirect.com Page 15 of 16 © Copyright 2013 Citigroup

Distribution Date:        09/25/2013 Determination Date:    09/16/2013 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Series 2013-8

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

		Interest		Period	Life	Initial Reset	Next	Int Reset	IO	Balloon	Maturity
Loan Number	Loan Type	Rate	Margin	Cap	Cap	Date	Reset Date	Period	Period	Payment	Date
No Modified Loans to Report.

Reports Available at www.sf.citidirect.com Page 16 of 16 © Copyright 2013 Citigroup