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 d721746dex991.htm EX-99.1 EX-99.1

Exhibit 99.1


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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


Reports Available at www.sf.citidirect.com		Page 1 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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		374,273,858.33		3.000000	%		30 /360		03/01 - 03/31		935,684.65		1,465,338.60		2,401,023.25		0.00		0.00		372,808,519.73
A-2		23,528,000.00		21,852,690.06		2.250000	%		30 /360		03/01 - 03/31		40,973.79		124,708.08		165,681.87		0.00		0.00		21,727,981.98
A-3		10,000,000.00		10,000,000.00		3.000000	%		30 /360		03/01 - 03/31		25,000.00		0.00		25,000.00		0.00		0.00		10,000,000.00
B-1		9,663,000.00		9,504,935.38		3.562207	%		30 /360		03/01 - 03/31		28,215.46		17,982.55		46,198.01		0.00		0.00		9,486,952.83
B-2		7,593,000.00		7,468,795.89		3.562207	%		30 /360		03/01 - 03/31		22,171.16		14,130.34		36,301.50		0.00		0.00		7,454,665.55
B-3		6,902,000.00		6,789,099.05		3.562207	%		30 /360		03/01 - 03/31		20,153.48		12,844.41		32,997.89		0.00		0.00		6,776,254.64
B-4		3,681,000.00		3,620,787.24		3.562207	%		30 /360		03/01 - 03/31		10,748.33		6,850.23		17,598.56		0.00		0.00		3,613,937.01
B-5		4,832,464.00		4,832,464.00		3.562207	%		30 /360		03/01 - 03/31		14,345.20		0.00		14,345.20		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		438,342,629.95									1,097,292.07		1,641,854.21		2,739,146.28		0.00		0.00		436,700,775.74


Notional Classes

A-IO1		23,528,000.00		21,852,690.06		0.750000	%		30 /360		03/01 - 03/31		13,657.93		0.00		13,657.93		0.00		0.00		21,727,981.98
A-IO2		427,487,000.00		406,126,548.39		0.562207	%		30 /360		03/01 - 03/31		190,272.63		0.00		190,272.63		0.00		0.00		404,536,501.71

Totals		451,015,000.00		427,979,238.45									203,930.56		0.00		203,930.56		0.00		0.00		426,264,483.69


Reports Available at www.sf.citidirect.com		Page 2 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


Class	CUSIP		Record Date		Prior Principal Balance (3/2 x 1000)		Interest Distributed (7/2 x 1000)		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		03/31/2014		950.032512		2.375081		3.719521		6.094602		0.000000		0.000000		946.312991
A-2		81745EAK5		03/31/2014		928.795055		1.741491		5.300411		7.041902		0.000000		0.000000		923.494644
A-3		81745EAL3		03/31/2014		1,000.000000		2.500000		0.000000		2.500000		0.000000		0.000000		1,000.000000
B-1		81745EAC3		03/31/2014		983.642283		2.919948		1.860970		4.780918		0.000000		0.000000		981.781313
B-2		81745EAD1		03/31/2014		983.642288		2.919947		1.860969		4.780917		0.000000		0.000000		981.781318
B-3		81745EAE9		03/31/2014		983.642285		2.919948		1.860969		4.780917		0.000000		0.000000		981.781316
B-4		81745EAF6		03/31/2014		983.642282		2.919948		1.860970		4.780918		0.000000		0.000000		981.781312
B-5		81745EAG4		03/31/2014		1,000.000000		2.968506		0.000000		2.968506		0.000000		0.000000		1,000.000000
R		81745EAH2		03/31/2014		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
LT-R		81745EAJ8		03/31/2014		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
A-IO1		81745EAB5		03/31/2014		928.795055		0.580497		0.000000		0.580497		0.000000		0.000000		923.494644
A-IO2		81745EAM1		03/31/2014		950.032512		0.445096		0.000000		0.445096		0.000000		0.000000		946.312991


Reports Available at www.sf.citidirect.com		Page 3 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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		374,273,858.33		3.000000	%		3.000000	%		30 / 360		935,684.65		0.00		0.00		0.00		935,684.65		0.00		935,684.65		0.00
A-2		21,852,690.06		2.250000	%		2.250000	%		30 / 360		40,973.79		0.00		0.00		0.00		40,973.79		0.00		40,973.79		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		9,504,935.38		3.562207	%		3.561854	%		30 / 360		28,215.46		0.00		0.00		0.00		28,215.46		0.00		28,215.46		0.00
B-2		7,468,795.89		3.562207	%		3.561854	%		30 / 360		22,171.16		0.00		0.00		0.00		22,171.16		0.00		22,171.16		0.00
B-3		6,789,099.05		3.562207	%		3.561854	%		30 / 360		20,153.48		0.00		0.00		0.00		20,153.48		0.00		20,153.48		0.00
B-4		3,620,787.24		3.562207	%		3.561854	%		30 / 360		10,748.33		0.00		0.00		0.00		10,748.33		0.00		10,748.33		0.00
B-5		4,832,464.00		3.562207	%		3.561854	%		30 / 360		14,345.20		0.00		0.00		0.00		14,345.20		0.00		14,345.20		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		438,342,629.95										1,097,292.07		0.00		0.00		0.00		1,097,292.07		0.00		1,097,292.07		0.00


Notional Classes

A-IO1		21,852,690.06		0.750000	%		0.750000	%		30 / 360		13,657.93		0.00		0.00		0.00		13,657.93		0.00		13,657.93		0.00
A-IO2		406,126,548.39		0.562207	%		0.561854	%		30 / 360		190,272.63		0.00		0.00		0.00		190,272.63		0.00		190,272.63		0.00

Totals		427,979,238.45										203,930.56		0.00		0.00		0.00		203,930.56		0.00		203,930.56		0.00


Reports Available at www.sf.citidirect.com		Page 4 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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		374,273,858.33		601,879.68		863,458.92		0.00		0.00		0.00		372,808,519.73		0.00		85.61	%		85.37	%		7.10	%		7.37	%
A-2		23,528,000.00		21,852,690.06		51,223.15		73,484.93		0.00		0.00		0.00		21,727,981.98		0.00		5.11	%		4.98	%		7.10	%		7.37	%
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	%		2.29	%		7.10	%		7.37	%
B-1		9,663,000.00		9,504,935.38		17,982.55		0.00		0.00		0.00		0.00		9,486,952.83		0.00		2.10	%		2.17	%		5.00	%		5.19	%
B-2		7,593,000.00		7,468,795.89		14,130.34		0.00		0.00		0.00		0.00		7,454,665.55		0.00		1.65	%		1.71	%		3.35	%		3.49	%
B-3		6,902,000.00		6,789,099.05		12,844.41		0.00		0.00		0.00		0.00		6,776,254.64		0.00		1.50	%		1.55	%		1.85	%		1.93	%
B-4		3,681,000.00		3,620,787.24		6,850.23		0.00		0.00		0.00		0.00		3,613,937.01		0.00		0.80	%		0.83	%		1.05	%		1.11	%
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	%		1.11	%		0.00	%		0.00	%

Totals		460,158,464.00		438,342,629.95		704,910.36		936,943.85		0.00		0.00		0.00		436,700,775.74		0.00		100	%		100	%


Reports Available at www.sf.citidirect.com		Page 5 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	1,399,849.82
Uncompensated PPIS	0.00
Relief Act Shortfall	0.00
Losses in Excess of Principal Balance	0.00
Stop Advance Interest	0.00
Other Interest Amounts	0.00

Total Interest Funds Available:		1,399,849.82
Principal Funds Available
Scheduled Principal	704,910.36
Curtailments	306,069.06
Curtailments Adjustments	966.40
Prepayments in Full	629,908.39
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:		1,641,854.21

Total Funds Available		3,041,704.03

ALLOCATION OF FUNDS


Scheduled Fees
Servicing Fee	91,321.49
Trustee Fee	438.35
Securities Adminstrator Fee	6,867.35

Total Scheduled Fees:		98,627.19
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	1,301,222.63
Principal Distribution	1,641,854.21
Total Distribution to Certificateholders:		2,943,076.84

Total Funds Allocated		3,041,704.03


Reports Available at www.sf.citidirect.com		Page 6 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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			438,342,629.96			436,700,775.75			94.90	%
Aggregate Actual Principal Balance		460,158,464.20			438,846,776.28			437,209,098.14			95.01	%
Loan Count		603			587			586			17
Weighted Average Coupon Rate (WAC)		3.834553	%		3.832207	%		3.831854	%		-0.002698	%
Net Weighted Average Coupon Rate (Net WAC)		3.564553	%		3.562207	%		3.561854	%		-0.002698	%
Weighted Average Remaining Term (WART in months)		357			348			347			10

AVAILABLE PRINCIPAL


Scheduled Principal			704,910.36
Curtailments			306,069.06
Curtailments Adjustments			966.40
Prepayments in Full			629,908.39
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			1,641,854.21

*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			1,399,849.82
Less: Servicing Fee			91,321.49
Trustee Fee			438.35
Securities Adminstrator Fee			6,867.35
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 Amounts			0.00

TOTAL AVAILABLE INTEREST			1,301,222.63


Reports Available at www.sf.citidirect.com		Page 7 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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		1,562,677.84		0.36		3.0000		170
3.01 to 3.15		1		425,634.34		0.10		3.1250		164
3.16 to 3.30		3		2,823,140.40		0.65		3.2500		314
3.31 to 3.45		8		6,797,300.93		1.56		3.3750		348
3.46 to 3.60		27		24,200,342.90		5.54		3.5017		341
3.61 to 3.75		208		153,175,270.85		35.08		3.7124		348
3.76 to 3.90		179		133,616,426.31		30.60		3.8750		349
3.91 to 4.05		106		78,757,397.16		18.03		4.0000		348
4.06 to 4.20		26		17,594,854.54		4.03		4.1250		349
4.21 to 4.35		16		11,266,889.76		2.58		4.2500		348
4.36 to 4.50		10		6,480,840.72		1.48		4.4110		349
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		586		436,700,775.75		100.00		3.8319		347

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		7		3,043,846.06		0.70		3.6447		323
450,001 to 600,000		144		76,728,437.21		17.57		3.8573		346
600,001 to 750,000		205		138,440,960.04		31.70		3.8557		347
750,001 to 900,000		110		90,073,067.28		20.63		3.8384		345
900,001 to 1,050,000		79		76,230,924.88		17.46		3.8282		349
1,050,001 to 1,200,000		22		24,763,219.22		5.67		3.7268		349
1,200,001 to 1,350,000		5		6,296,247.31		1.44		3.7769		348
1,350,001 to 1,500,000		9		12,858,738.71		2.94		3.7365		349
1,500,001 to 1,650,000		3		4,621,630.63		1.06		3.9162		349
1,650,001 to 1,800,000		1		1,716,415.30		0.39		3.5000		348
1,800,001 to 1,950,000		1		1,927,289.11		0.44		3.5000		348

Totals		586		436,700,775.75		100.00		3.8319		347


Reports Available at www.sf.citidirect.com		Page 8 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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		520,493.69			1		30-59		0.00			0		30-59		0.00			0		30-59		0.00			0		30-59		520,493.69			1
		0.119188	%		0.2	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.119188	%		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		520,493.69			1		Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		520,493.69			1
		0.119188	%		0.2	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.119188	%		0.2	%
Principal and Interest Advances																1,535,243.51


Reports Available at www.sf.citidirect.com		Page 9 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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
04/2014		520,494			1			0			0			0			0			0			0			0			0			0			0			520,494			1
		0.119	%		0.2	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.119	%		0.2	%
03/2014		2,319,582			3			0			0			0			0			0			0			0			0			0			0			2,319,582			3
		0.529	%		0.5	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.529	%		0.5	%
02/2014		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	%
01/2014		2,306,469			3			0			0			0			0			0			0			0			0			0			0			2,306,469			3
		0.521	%		0.5	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.521	%		0.5	%
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	%

LOGO


Reports Available at www.sf.citidirect.com		Page 10 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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-Apr-2014		11.43		436,700,775.75		704,910.36		936,943.85		0.00		0.214	%		2.539	%		111	%		0.000	%		0.000	%		0	%
25-Mar-2014		10.43		438,342,629.96		705,148.18		3,179,980.58		0.00		0.720	%		8.308	%		398	%		0.000	%		0.000	%		0	%
25-Feb-2014		9.43		442,227,758.72		702,933.86		171,568.31		0.00		0.039	%		0.464	%		25	%		0.000	%		0.000	%		0	%
27-Jan-2014		8.43		443,102,260.89		703,068.24		1,838,906.02		0.00		0.413	%		4.848	%		288	%		0.000	%		0.000	%		0	%
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)		MDR (Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance
CPR (Constant Prepayment Rate) = 1 - ((1-SMM)^12)		CDR (Conditional Default Rate) = 1 - ((1-MDR)^12)
PSA (Public Securities Association) = CPR / (min(.2% * Age, 6%))		SDA (Standard Default Assumption) = CDR / (min(.2% * Age, 6%))

LOGO


Reports Available at www.sf.citidirect.com		Page 11 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Waterfall Detail

DISTRIBUTIONS


				Remaining
	Amount			Available
	Distributed			Funds
Available Distribution Amount					2,943,076.84
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(1,205,589.00	)		1,737,487.84
Senior Certificates, the Senior Principal Distribution Amount		(1,590,046.68	)		147,441.16
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(28,215.46	)		119,225.70
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(17,982.55	)		101,243.15
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(22,171.16	)		79,071.99
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(14,130.34	)		64,941.65
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(20,153.48	)		44,788.17
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(12,844.41	)		31,943.76
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(10,748.33	)		21,195.43
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(6,850.23	)		14,345.20
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,345.20	)		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 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Other Information


Principal Percentages
Beginning Senior Percentage	92.650479	%
Beginning Subordinate Percentage	7.349521	%
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 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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

0000010000010821

03/21/2014

Voluntary Prepayment

640,000.00

630,841.63

0.00

4.12500

Not Provided

360


Reports Available at www.sf.citidirect.com		Page 14 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Liquidation / Loss Detail

Most Recent

Cutoff

Prior Unpaid

Prior Scheduled

Current

Subsequent

Prior

Next Due

Principal

Realized Loss

Loss / (Recovery)

Total Realized

Loss

Loan Number

Loss Type

Loan Status

Date

Balance

Amount

Loss Amount

Severity

No Loans With Losses to Report.


Reports Available at www.sf.citidirect.com		Page 15 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

REO Detail

Current

REO

Original

Unpaid Principal

Scheduled

REO

Group

Acquisition

Principal

Balance at

Principal

Book

Loan Number

No.

State

Date

Balance

Acquisition

Balance

Value

No REOs to Report.


Reports Available at www.sf.citidirect.com		Page 16 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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

Previously Modified Loans

03/01/14

0000010000009975

Pre-Modified

5,097.54

1,021,226.64

Current

Modified

4,548.92

949,002.60

945,530.67

947,218.20

Current

0.00


Reports Available at www.sf.citidirect.com		Page 17 of 18		© Copyright 2014 Citigroup


Distribution Date: 04/25/2014		Sequoia Mortgage Trust
Determination Date: 04/16/2014		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

Previously Modified Loans

0000010000009975

Pre-Modified

Fixed

3.625

—

0.00

04/01/2043

Modified

Fixed

3.625

N/A

0.000

0.00


Reports Available at www.sf.citidirect.com		Page 18 of 18		© Copyright 2014 Citigroup