EX-99.1

EX-99.1 2 d801668dex991.htm EX-99.1 EX-99.1

Exhibit 99.1


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		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


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 18		© Copyright 2014 Citigroup


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		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		365,628,450.59		3.000000	%		30 / 360		08/01 - 08/31		914,071.13		2,603,377.42		3,517,448.55		0.00		0.00		363,025,073.17
A-2		23,528,000.00		21,116,920.02		2.250000	%		30 / 360		08/01 - 08/31		39,594.23		221,561.22		261,155.45		0.00		0.00		20,895,358.80
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		9,414,226.61		3.561629	%		30 / 360		08/01 - 08/31		27,941.65		18,422.95		46,364.60		0.00		0.00		9,395,803.66
B-2		7,593,000.00		7,397,518.68		3.561629	%		30 / 360		08/01 - 08/31		21,956.01		14,476.40		36,432.41		0.00		0.00		7,383,042.28
B-3		6,902,000.00		6,724,308.41		3.561629	%		30 / 360		08/01 - 08/31		19,957.91		13,158.98		33,116.89		0.00		0.00		6,711,149.43
B-4		3,681,000.00		3,586,232.85		3.561629	%		30 / 360		08/01 - 08/31		10,644.03		7,017.99		17,662.02		0.00		0.00		3,579,214.86
B-5		4,832,464.00		4,832,464.00		3.561629	%		30 / 360		08/01 - 08/31		14,342.85		0.00		14,342.85		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		428,700,121.16									1,073,507.81		2,878,014.96		3,951,522.77		0.00		0.00		425,822,106.20


Notional Classes

A-IO1		23,528,000.00		21,116,920.02		0.750000	%		30 / 360		08/01 - 08/31		13,198.08		0.00		13,198.08		0.00		0.00		20,895,358.80
A-IO2		427,487,000.00		396,745,370.61		0.561629	%		30 / 360		08/01 - 08/31		185,686.37		0.00		185,686.37		0.00		0.00		393,920,431.97

Totals		451,015,000.00		417,862,290.63									198,884.45		0.00		198,884.45		0.00		0.00		414,815,790.77


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


Class	CUSIP(s)		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		8/29/2014		928.087569		2.320219		6.608245		8.928463		0.000000		0.000000		921.479324
A-2		81745EAK5		8/29/2014		897.522952		1.682856		9.416917		11.099773		0.000000		0.000000		888.106035
A-3		81745EAL3		8/29/2014		1,000.000000		2.500000		0.000000		2.500000		0.000000		0.000000		1,000.000000
B-1		81745EAC3		8/29/2014		974.255056		2.891612		1.906546		4.798158		0.000000		0.000000		972.348511
B-2		81745EAD1		8/29/2014		974.255061		2.891612		1.906546		4.798158		0.000000		0.000000		972.348516
B-3		81745EAE9		8/29/2014		974.255058		2.891613		1.906546		4.798159		0.000000		0.000000		972.348512
B-4		81745EAF6		8/29/2014		974.255053		2.891614		1.906544		4.798158		0.000000		0.000000		972.348509
B-5		81745EAG4		8/29/2014		1,000.000000		2.968020		0.000000		2.968020		0.000000		0.000000		1,000.000000
R		81745EAH2		8/29/2014		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
LT-R		81745EAJ8		8/29/2014		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
A-IO1		81745EAB5		8/29/2014		897.522952		0.560952		0.000000		0.560952		0.000000		0.000000		888.106035
A-IO2		81745EAM1		8/29/2014		928.087569		0.434367		0.000000		0.434367		0.000000		0.000000		921.479324


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		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		365,628,450.59		3.000000	%		3.000000	%		30 / 360		914,071.13		0.00		0.00		0.00		914,071.13		0.00		914,071.13		0.00
A-2		21,116,920.02		2.250000	%		2.250000	%		30 / 360		39,594.23		0.00		0.00		0.00		39,594.23		0.00		39,594.23		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		9,414,226.61		3.561629	%		3.560631	%		30 / 360		27,941.65		0.00		0.00		0.00		27,941.65		0.00		27,941.65		0.00
B-2		7,397,518.68		3.561629	%		3.560631	%		30 / 360		21,956.01		0.00		0.00		0.00		21,956.01		0.00		21,956.01		0.00
B-3		6,724,308.41		3.561629	%		3.560631	%		30 / 360		19,957.91		0.00		0.00		0.00		19,957.91		0.00		19,957.91		0.00
B-4		3,586,232.85		3.561629	%		3.560631	%		30 / 360		10,644.03		0.00		0.00		0.00		10,644.03		0.00		10,644.03		0.00
B-5		4,832,464.00		3.561629	%		3.560631	%		30 / 360		14,342.85		0.00		0.00		0.00		14,342.85		0.00		14,342.85		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		428,700,121.16										1,073,507.81		0.00		0.00		0.00		1,073,507.81		0.00		1,073,507.81		0.00


Notional Classes

A-IO1		21,116,920.02		0.750000	%		0.750000	%		30 / 360		13,198.08		0.00		0.00		0.00		13,198.08		0.00		13,198.08		0.00
A-IO2		396,745,370.61		0.561629	%		0.560631	%		30 / 360		185,686.37		0.00		0.00		0.00		185,686.37		0.00		185,686.37		0.00

Totals		417,862,290.63										198,884.45		0.00		0.00		0.00		198,884.45		0.00		198,884.45		0.00


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Principal Distribution Detail

DISTRIBUTION IN DOLLARS


Class (1)	Original Balance (2)		Prior Principal Balance (3)		Scheduled Principal Distribution (4)		Unscheduled Principal Distribution (5)		Accreted Principal (6)		Current Realized Losses (7)		Current Principal Recoveries (8)		Current Principal Balance (9)=(3)-(4)-(5)+(6)-(7)+(8)		Cumulative Realized Losses (10)		Original Class (%) (11)			Current Class (%) (12)			Original Credit Support (13)			Current Credit Support (14)
A-1		393,959,000.00		365,628,450.59		607,302.87		1,996,074.54		0.00		0.00		0.00		363,025,073.17		0.00		85.61	%		85.25	%		7.10	%		7.49	%
A-2		23,528,000.00		21,116,920.02		51,684.70		169,876.53		0.00		0.00		0.00		20,895,358.80		0.00		5.11	%		4.91	%		7.10	%		7.49	%
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	%		2.35	%		7.10	%		7.49	%
B-1		9,663,000.00		9,414,226.61		18,422.95		0.00		0.00		0.00		0.00		9,395,803.66		0.00		2.10	%		2.21	%		5.00	%		5.29	%
B-2		7,593,000.00		7,397,518.68		14,476.40		0.00		0.00		0.00		0.00		7,383,042.28		0.00		1.65	%		1.73	%		3.35	%		3.55	%
B-3		6,902,000.00		6,724,308.41		13,158.98		0.00		0.00		0.00		0.00		6,711,149.43		0.00		1.50	%		1.58	%		1.85	%		1.98	%
B-4		3,681,000.00		3,586,232.85		7,017.99		0.00		0.00		0.00		0.00		3,579,214.86		0.00		0.80	%		0.84	%		1.05	%		1.13	%
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	%		1.13	%		0.00	%		0.00	%

Totals		460,158,464.00		428,700,121.16		712,063.89		2,165,951.07		0.00		0.00		0.00		425,822,106.20		0.00		100	%		100	%


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	1,368,849.74
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:		1,368,849.74
Principal Funds Available
Scheduled Principal	712,063.89
Curtailments	68,079.88
Curtailments Adjustments	216.05
Prepayments in Full	2,097,655.14
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:		2,878,014.96

Total Funds Available		4,246,864.70

ALLOCATION OF FUNDS


Scheduled Fees
Servicing Fee	89,312.50
Trustee Fee	428.70
Securities Adminstrator Fee	6,716.28

Total Scheduled Fees:		96,457.48
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	1,272,392.26
Principal Distribution	2,878,014.96

Total Distribution to Certificateholders:		4,150,407.22

Total Funds Allocated		4,246,864.70


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		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			428,700,121.18			425,822,106.22			92.54	%
Aggregate Actual Principal Balance		460,158,464.20			429,222,952.80			426,303,276.76			92.64	%
Loan Count		603			579			577			26
Weighted Average Coupon Rate (WAC)		3.834553	%		3.831629	%		3.830631	%		-0.003921	%
Net Weighted Average Coupon Rate (Net WAC)		3.564553	%		3.561629	%		3.560631	%		-0.003921	%
Weighted Average Remaining Term (WART in months)		357			343			342			15

AVAILABLE PRINCIPAL


Scheduled Principal			712,063.89
Curtailments			68,079.88
Curtailments Adjustments			216.05
Prepayments in Full			2,097,655.14
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			2,878,014.96

*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		1,368,849.74
Less:	Servicing Fee	89,312.50
	Trustee Fee	428.70
	Securities Adminstrator Fee	6,716.28
	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		1,272,392.26


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Stratification Detail

Loan Rate


Loan Rate	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WART
3.00 or Less		2		1,525,432.40		0.36		3.0000		165
3.01 to 3.15		1		413,422.64		0.10		3.1250		159
3.16 to 3.30		3		2,779,356.36		0.65		3.2500		309
3.31 to 3.45		8		6,734,771.68		1.58		3.3750		343
3.46 to 3.60		26		23,221,642.69		5.45		3.5018		336
3.61 to 3.75		207		150,029,702.38		35.23		3.7125		343
3.76 to 3.90		177		131,229,998.31		30.82		3.8750		344
3.91 to 4.05		103		76,474,020.76		17.96		4.0000		343
4.06 to 4.20		25		16,786,164.96		3.94		4.1250		344
4.21 to 4.35		16		11,172,725.72		2.62		4.2500		343
4.36 to 4.50		9		5,454,868.32		1.28		4.4174		344
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		577		425,822,106.22		100.00		3.8306		342

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		1		224,811.03		0.05		3.6250		344
300,001 to 450,000		9		3,890,288.66		0.91		3.6984		310
450,001 to 600,000		139		73,650,040.89		17.30		3.8606		341
600,001 to 750,000		206		138,397,548.27		32.50		3.8527		342
750,001 to 900,000		110		89,994,632.87		21.13		3.8430		340
900,001 to 1,050,000		73		70,138,371.45		16.47		3.8128		344
1,050,001 to 1,200,000		22		24,740,507.93		5.81		3.7326		343
1,200,001 to 1,350,000		3		3,847,864.42		0.90		3.7937		343
1,350,001 to 1,500,000		9		12,739,385.57		2.99		3.7367		344
1,500,001 to 1,650,000		3		4,585,400.53		1.08		3.9162		344
1,650,001 to 1,800,000		1		1,702,071.52		0.40		3.5000		343
1,800,001 to 1,950,000		1		1,911,183.08		0.45		3.5000		343

Totals		577		425,822,106.22		100.00		3.8306		342


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		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		1,327,143.84			2		30-59		0.00			0		30-59		0.00			0		30-59		0.00			0		30-59		1,327,143.84			2
		0.311666	%		0.3	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.311666	%		0.3	%
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		1,327,143.84			2		Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		1,327,143.84			2
		0.311666	%		0.3	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.311666	%		0.3	%

Principal and Interest Advances																1,428,601.85


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		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
09/2014		1,327,144			2			0			0			0			0			0			0			0			0			0			0			1,327,144			2
		0.312	%		0.3	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.312	%		0.3	%
08/2014		1,772,033			2			0			0			0			0			0			0			0			0			0			0			1,772,033			2
		0.413	%		0.3	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.413	%		0.3	%
07/2014		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	%
06/2014		422,317			1			0			0			0			0			0			0			0			0			0			0			422,317			1
		0.098	%		0.2	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.098	%		0.2	%
05/2014		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	%
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	%

LOGO


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

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
25-Sep-2014		16.43		425,822,106.22		712,063.89		2,165,951.07		0.00		0.506	%		5.907	%		180	%		0.000	%		0.000	%		0	%
25-Aug-2014		15.43		428,700,121.18		710,248.93		1,514,175.13		0.00		0.352	%		4.143	%		134	%		0.000	%		0.000	%		0	%
25-Jul-2014		14.43		430,924,545.24		708,559.40		1,466,225.72		0.00		0.339	%		3.994	%		138	%		0.000	%		0.000	%		0	%
25-Jun-2014		13.43		433,099,330.36		705,944.38		116,413.77		0.00		0.027	%		0.322	%		12	%		0.000	%		0.000	%		0	%
27-May-2014		12.43		433,921,688.51		707,031.26		2,072,055.98		0.00		0.475	%		5.556	%		224	%		0.000	%		0.000	%		0	%
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	%


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: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Waterfall Detail

DISTRIBUTIONS


	Amount Distributed			Remaining Available Funds
Available Distribution Amount					4,150,407.22
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(1,177,549.81	)		2,972,857.41
Senior Certificates, the Senior Principal Distribution Amount		(2,824,938.64	)		147,918.77
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(27,941.65	)		119,977.12
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(18,422.95	)		101,554.17
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(21,956.01	)		79,598.16
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(14,476.40	)		65,121.76
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(19,957.91	)		45,163.85
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(13,158.98	)		32,004.87
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(10,644.03	)		21,360.84
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(7,017.99	)		14,342.85
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,342.85	)		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: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Other Information


Principal Percentages
Beginning Senior Percentage	92.546130	%
Beginning Subordinate Percentage	7.453870	%
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: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Voluntary Prepayments, Repurchases, and Substitutions


Loan Number	Principal Pay Down Date		Payoff Type		Original Principal Balance		Scheduled Principal Balance at Payoff		Principal Pay Down Amount		Prepayment Penalties Collected		Prepayment Penalties Waived		Current Note Rate			Original LTV		Original Term		State
0000001150011558		09/05/2014		Voluntary Prepayment		1,000,000.00		979,270.85		979,270.85		0.00		0.00		4.37500	%		Not Provided		360		CA
0000010000009209		08/15/2014		Voluntary Prepayment		1,150,000.00		1,121,627.62		1,121,627.62		0.00		0.00		3.75000	%		Not Provided		360		CA

Count: 2				*TOTALS:*		2,150,000.00		2,100,898.47		2,100,898.47		0.00		0.00		4.041325	%		Not Provided		360


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Liquidation / Loss Detail

Loan Number

Loss Type

Prior
Loan Status

Most Recent
Next Due
Date

Cutoff
Principal
Balance

Prior Unpaid
Principal
Balance

Prior
Scheduled Principal
Balance

Current
Realized Loss
Amount

Subsequent
Loss / (Recovery)
Amount

Total Realized
Loss Amount

Loss
Severity

No Loans With Losses to Report.


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

REO Detail

Loan Number

Group

No.

State

REO Acquisition
Date

Original Principal
Balance

Unpaid Principal
Balance at
Acquisition

Current Scheduled
Principal Balance

REO
Book
Value

No REOs to Report.


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

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

Effective

Mod. Date

Loan Number

P&I

Scheduled
Balance

Current
Scheduled
Balance

Current
Actual
Balance

Delinquency
Status

Capitalized
Amount

Forgiven
Principal

Forgiven
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

935,546.90

937,115.82

Current

0.00


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


Distribution Date: 09/25/2014		Sequoia Mortgage Trust
Determination Date: 09/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

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
*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