EX-99.1

Distribution Date: 12/26/2013

Sequoia Mortgage Trust

Determination Date: 12/16/2013

Mortgage Pass-Through Certificates

Series 2013-8

EX-99.1 2 d657038dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

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			15


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

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		384,642,496.90		3.000000	%		30 / 360		11/01 - 11/30		961,606.24		3,781,429.95		4,743,036.19		0.00		0.00		380,861,066.95
A-2		23,528,000.00		22,735,116.18		2.250000	%		30 / 360		11/01 - 11/30		42,628.34		321,819.74		364,448.08		0.00		0.00		22,413,296.44
A-3		10,000,000.00		10,000,000.00		3.000000	%		30 / 360		11/01 - 11/30		25,000.00		0.00		25,000.00		0.00		0.00		10,000,000.00
B-1		9,663,000.00		9,575,963.97		3.562984	%		30 / 360		11/01 - 11/30		28,432.50		17,647.55		46,080.05		0.00		0.00		9,558,316.42
B-2		7,593,000.00		7,524,608.78		3.562984	%		30 / 360		11/01 - 11/30		22,341.72		13,867.10		36,208.82		0.00		0.00		7,510,741.68
B-3		6,902,000.00		6,839,832.70		3.562984	%		30 / 360		11/01 - 11/30		20,308.51		12,605.13		32,913.64		0.00		0.00		6,827,227.57
B-4		3,681,000.00		3,647,844.69		3.562984	%		30 / 360		11/01 - 11/30		10,831.01		6,722.61		17,553.62		0.00		0.00		3,641,122.08
B-5		4,832,464.00		4,832,464.00		3.562984	%		30 / 360		11/01 - 11/30		14,348.33		0.00		14,348.33		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		449,798,327.22									1,125,496.65		4,154,092.08		5,279,588.73		0.00		0.00		445,644,235.14


Notional Classes

A-IO1		23,528,000.00		22,735,116.18		0.750000	%		30 / 360		11/01 - 11/30		14,209.45		0.00		14,209.45		0.00		0.00		22,413,296.44
A-IO2		427,487,000.00		417,377,613.08		0.562984	%		30 / 360		11/01 - 11/30		195,814.03		0.00		195,814.03		0.00		0.00		413,274,363.39

Totals		451,015,000.00		440,112,729.26									210,023.48		0.00		210,023.48		0.00		0.00		435,687,659.83


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

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


Class	CUSIP	Record Date	Prior Principal Balance (3/2 x 1000)	Interest Distributed (7/2 x1000)	Principal Distributed (8/2 x 1000)	Total Distributed (9/2 x 1000)	Deferred Interest (10/2 x 1000)	Realized Loss (11/2 x 1000)	Current Principal Balance (12/2 x 1000)
A-1	81745EAA7	11/29/2013	976.351592	2.440879	9.598537	12.039416	0.000000	0.000000	966.753055
A-2	81745EAK5	11/29/2013	966.300416	1.811813	13.678160	15.489973	0.000000	0.000000	952.622256
A-3	81745EAL3	11/29/2013	1,000.000000	2.500000	0.000000	2.500000	0.000000	0.000000	1,000.000000
B-1	81745EAC3	11/29/2013	990.992856	2.942409	1.826301	4.768711	0.000000	0.000000	989.166555
B-2	81745EAD1	11/29/2013	990.992859	2.942410	1.826301	4.768711	0.000000	0.000000	989.166559
B-3	81745EAE9	11/29/2013	990.992857	2.942409	1.826301	4.768711	0.000000	0.000000	989.166556
B-4	81745EAF6	11/29/2013	990.992852	2.942410	1.826300	4.768710	0.000000	0.000000	989.166553
B-5	81745EAG4	11/29/2013	1,000.000000	2.969154	0.000000	2.969154	0.000000	0.000000	1,000.000000
R	81745EAH2	11/29/2013	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
LT-R	81745EAJ8	11/29/2013	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
A-IO1	81745EAB5	11/29/2013	966.300416	0.603938	0.000000	0.603938	0.000000	0.000000	952.622256
A-IO2	81745EAM1	11/29/2013	976.351592	0.458058	0.000000	0.458058	0.000000	0.000000	966.753055


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

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		384,642,496.90		3.000000	%		3.000000	%		30 / 360		961,606.24		0.00		0.00		0.00		961,606.24		0.00		961,606.24		0.00
A-2		22,735,116.18		2.250000	%		2.250000	%		30 / 360		42,628.34		0.00		0.00		0.00		42,628.34		0.00		42,628.34		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		9,575,963.97		3.562984	%		3.563222	%		30 / 360		28,432.50		0.00		0.00		0.00		28,432.50		0.00		28,432.50		0.00
B-2		7,524,608.78		3.562984	%		3.563222	%		30 / 360		22,341.72		0.00		0.00		0.00		22,341.72		0.00		22,341.72		0.00
B-3		6,839,832.70		3.562984	%		3.563222	%		30 / 360		20,308.51		0.00		0.00		0.00		20,308.51		0.00		20,308.51		0.00
B-4		3,647,844.69		3.562984	%		3.563222	%		30 / 360		10,831.01		0.00		0.00		0.00		10,831.01		0.00		10,831.01		0.00
B-5		4,832,464.00		3.562984	%		3.563222	%		30 / 360		14,348.33		0.00		0.00		0.00		14,348.33		0.00		14,348.33		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		449,798,327.22										1,125,496.65		0.00		0.00		0.00		1,125,496.65		0.00		1,125,496.65		0.00


Notional Classes

A-IO1		22,735,116.18		0.750000	%		0.750000	%		30 / 360		14,209.45		0.00		0.00		0.00		14,209.45		0.00		14,209.45		0.00
A-IO2		417,377,613.08		0.562984	%		0.563222	%		30 / 360		195,814.03		0.00		0.00		0.00		195,814.03		0.00		195,814.03		0.00

Totals		440,112,729.26										210,023.48		0.00		0.00		0.00		210,023.48		0.00		210,023.48		0.00


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

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		384,642,496.90		603,199.01		3,178,230.94		0.00		0.00		0.00		380,861,066.95		0.00		85.61	%		85.46	%		7.10	%		7.26	%
A-2		23,528,000.00		22,735,116.18		51,335.43		270,484.31		0.00		0.00		0.00		22,413,296.44		0.00		5.11	%		5.03	%		7.10	%		7.26	%
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	%		2.24	%		7.10	%		7.26	%
B-1		9,663,000.00		9,575,963.97		17,647.55		0.00		0.00		0.00		0.00		9,558,316.42		0.00		2.10	%		2.14	%		5.00	%		5.12	%
B-2		7,593,000.00		7,524,608.78		13,867.10		0.00		0.00		0.00		0.00		7,510,741.68		0.00		1.65	%		1.69	%		3.35	%		3.43	%
B-3		6,902,000.00		6,839,832.70		12,605.13		0.00		0.00		0.00		0.00		6,827,227.57		0.00		1.50	%		1.53	%		1.85	%		1.90	%
B-4		3,681,000.00		3,647,844.69		6,722.61		0.00		0.00		0.00		0.00		3,641,122.08		0.00		0.80	%		0.82	%		1.05	%		1.08	%
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	%		1.08	%		0.00	%		0.00	%

Totals		460,158,464.00		449,798,327.22		705,376.83		3,448,715.25		0.00		0.00		0.00		445,644,235.14		0.00		100	%		100	%


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

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	1,436,724.62
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 Amounts	0.00

Total Interest Funds Available:		1,436,724.62
Principal Funds Available
Scheduled Principal	705,376.83
Curtailments	170,643.71
Curtailments Adjustments	517.66
Prepayments in Full	3,277,553.88
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:		4,154,092.08

Total Funds Available		5,590,816.70

ALLOCATION OF FUNDS


Scheduled Fees
Servicing Fee	93,707.91
Trustee Fee	449.64
Securities Adminstrator Fee	7,046.94

Total Scheduled Fees:		101,204.49
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	1,335,520.13
Principal Distribution	4,154,092.08

Total Distribution to Certificateholders:		5,489,612.21

Total Funds Allocated		5,590,816.70


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

Collateral Summary

ASSET CHARACTERISTICS


	Cut-Off			Beginning			Ending			Delta or % of Orig
Aggregate Stated Principal Balance		460,158,464.20			449,798,327.23			445,644,235.15			96.85	%
Aggregate Actual Principal Balance		460,158,464.20			450,293,532.73			446,122,525.77			96.95	%
Loan Count		603			596			593			10
Weighted Average Coupon Rate (WAC)		3.834553	%		3.832984	%		3.797820	%		-0.04	%
Net Weighted Average Coupon Rate (Net WAC)		3.564553	%		3.562984	%		3.530314	%		-0.03	%
Weighted Average Remaining Term (WART in months)		357			352			351			6


*AVAILABLE PRINCIPAL*

Scheduled Principal			705,376.83
Curtailments			170,643.71
Curtailments Adjustments			517.66
Prepayments in Full			3,277,553.88
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			4,154,092.08

*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			1,436,724.62
Less: Servicing Fee			93,707.91
Trustee Fee			449.64
Securities Adminstrator Fee			7,046.94
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 Amounts			0.00

TOTAL AVAILABLE INTEREST			1,335,520.13


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

Stratification Detail

Loan Rate


Loan Rate	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WART
3.00 or Less		2		1,592,141.21		0.36		3.0000		174
3.01 to 3.15		1		433,963.95		0.10		3.1250		168
3.16 to 3.30		3		2,864,092.07		0.64		3.2500		317
3.31 to 3.45		8		6,850,161.70		1.54		3.3750		352
3.46 to 3.60		27		24,373,009.65		5.47		3.5017		345
3.61 to 3.75		208		155,349,472.84		34.86		3.7123		351
3.76 to 3.90		182		136,456,041.28		30.62		3.8750		353
3.91 to 4.05		108		80,844,068.04		18.14		4.0000		352
4.06 to 4.20		27		18,336,656.77		4.11		4.1250		353
4.21 to 4.35		17		12,026,857.21		2.70		4.2500		352
4.36 to 4.50		10		6,517,770.43		1.46		4.4110		353
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		593		445,644,235.15		100.00		3.8332		351

Ending Scheduled Balance


Ending Sched Balance	# of Loans		Ending Sched Balance		% of Agg 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		5		2,152,466.98		0.48		3.6469		315
450,001 to 600,000		144		76,979,764.97		17.27		3.8596		351
600,001 to 750,000		207		140,450,705.10		31.52		3.8589		351
750,001 to 900,000		110		90,044,310.74		20.21		3.8435		349
900,001 to 1,050,000		84		81,245,441.81		18.23		3.8225		350
1,050,001 to 1,200,000		23		25,947,981.20		5.82		3.7219		352
1,200,001 to 1,350,000		6		7,560,567.08		1.70		3.7922		352
1,350,001 to 1,500,000		9		12,945,353.82		2.90		3.7365		353
1,500,001 to 1,650,000		3		4,649,896.45		1.04		3.9162		353
1,650,001 to 1,800,000		1		1,727,740.87		0.39		3.5000		352
1,800,001 to 1,950,000		1		1,940,006.13		0.44		3.5000		352

Totals		593		445,644,235.15		100.00		3.8332		351


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

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		712,337.45			1		30-59		0.00			0		30-59		0.00			0		30-59		0.00			0		30-59		712,337.45			1
		0.159844	%		0.2	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.159844	%		0.2	%
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		712,337.45			1		Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		712,337.45			1
		0.159844	%		0.2	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.159844	%		0.2	%
Principal and Interest Advances																1,471,305.37


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

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
12/2013		712,337			1			0			0			0			0			0			0			0			0			0			0			712,337			1
		0.160	%		0.2	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.160	%		0.2	%
11/2013		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	%
10/2013		4,606,158			5			0			0			660,386			1			0			0			0			0			0			0			5,266,545			6
		1.020	%		0.8	%		0.000	%		0.0	%		0.146	%		0.2	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		1.166	%		1.0	%
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	%


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

Standard Prepayment and Default Information


Payment Date	Wtd. Avg. Age (Months)		Current Collateral Balance		Scheduled Principal		Unscheduled Principal		Liquidation Principal		SMM			CPR			PSA			MDR			CDR			SDA
26-Dec-2013		7.43		445,644,235.15		705,376.83		3,448,715.25		0.00		0.768	%		8.836	%		595	%		0.000	%		0.000	%		0	%
25-Nov-2013		6.43		449,798,327.23		703,498.75		1,206,158.49		0.00		0.267	%		3.162	%		246	%		0.000	%		0.000	%		0	%
25-Oct-2013		5.43		451,707,984.47		702,888.90		685,331.28		0.00		0.151	%		1.803	%		166	%		0.000	%		0.000	%		0	%
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%))


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

Waterfall Detail

DISTRIBUTIONS


	Amount Distributed			Remaining Available Funds
Available Distribution Amount					5,489,612.21
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(1,239,258.06	)		4,250,354.15
Senior Certificates, the Senior Principal Distribution Amount		(4,103,249.69	)		147,104.46
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(28,432.50	)		118,671.96
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(17,647.55	)		101,024.41
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(22,341.72	)		78,682.69
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(13,867.10	)		64,815.59
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(20,308.51	)		44,507.08
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(12,605.13	)		31,901.95
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(10,831.01	)		21,070.94
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(6,722.61	)		14,348.33
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,348.33	)		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

Other Information


Principal Percentages
Beginning Senior Percentage	92.792167	%
Beginning Subordinate Percentage	7.207833	%
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

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
0000010000011107		11/15/2013		Voluntary Prepayment		960,000.00		951,256.48		951,256.48		0.00		0.00		3.75000	%		Not Provided		360		CA
0000010000011979		11/15/2013		Voluntary Prepayment		1,500,000.00		1,486,338.28		1,486,338.28		0.00		0.00		3.75000	%		Not Provided		360		TX
0000010000009691		11/29/2013		Voluntary Prepayment		858,000.00		845,013.78		845,013.78		0.00		0.00		4.00000	%		Not Provided		360		WA

Count: 3				*TOTALS:*		3,318,000.00		3,282,608.54		3,282,608.54		0.00		0.00		3.814355	%		Not Provided		360


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

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

Effective

Mod. Date

Loan Number

P&I

Balance

Current
Scheduled
Balance

Current Actual
Balance

Delinquency
Status

Capitalized
Amount

Forgiven
Principal

Forgiven
Interest

No Modified Loans to Report.


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

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

Loan
Number

Loan Type

Interest
Rate

Margin

Period Cap

Life Cap

Initial Reset
Date

Next
Reset Date

Int Reset
Period

IO Period

Balloon
Payment

Maturity
Date

No Modified Loans to Report.


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