EX-99.1

EX-99.1 2 d816766dex991.htm EX-99.1 EX-99.1

Exhibit 99.1


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

CONTACT INFORMATION


Depositor		Sequoia Residential Funding, Inc.

Trustee		Wilmington Trust Company

Master Servicer		CitiMortgage, Inc.

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: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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		363,025,073.17		3.000000	%		30 / 360		09/01 - 09/30		907,562.68		3,061,695.73		3,969,258.41		0.00		0.00		359,963,377.44
A-2		23,528,000.00		20,895,358.80		2.250000	%		30 / 360		09/01 - 09/30		39,178.80		260,566.54		299,745.34		0.00		0.00		20,634,792.26
A-3		10,000,000.00		10,000,000.00		3.000000	%		30 / 360		09/01 - 09/30		25,000.00		0.00		25,000.00		0.00		0.00		10,000,000.00
B-1		9,663,000.00		9,395,803.66		3.560631	%		30 / 360		09/01 - 09/30		27,879.16		18,496.50		46,375.66		0.00		0.00		9,377,307.16
B-2		7,593,000.00		7,383,042.28		3.560631	%		30 / 360		09/01 - 09/30		21,906.91		14,534.19		36,441.10		0.00		0.00		7,368,508.09
B-3		6,902,000.00		6,711,149.43		3.560631	%		30 / 360		09/01 - 09/30		19,913.27		13,211.51		33,124.78		0.00		0.00		6,697,937.92
B-4		3,681,000.00		3,579,214.86		3.560631	%		30 / 360		09/01 - 09/30		10,620.22		7,046.01		17,666.23		0.00		0.00		3,572,168.85
B-5		4,832,464.00		4,832,464.00		3.560631	%		30 / 360		09/01 - 09/30		14,338.84		0.00		14,338.84		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		425,822,106.20									1,066,399.88		3,375,550.48		4,441,950.36		0.00		0.00		422,446,555.72


Notional Classes

A-IO1		23,528,000.00		20,895,358.80		0.750000	%		30 / 360		09/01 - 09/30		13,059.60		0.00		13,059.60		0.00		0.00		20,634,792.26
A-IO2		427,487,000.00		393,920,431.97		0.560631	%		30 / 360		09/01 - 09/30		184,036.63		0.00		184,036.63		0.00		0.00		390,598,169.70

Totals		451,015,000.00		414,815,790.77									197,096.23		0.00		197,096.23		0.00		0.00		411,232,961.96


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


					Prior												Current
					Principal		Interest		Principal		Total		Deferred		Realized		Principal
			Record		Balance		Distributed		Distributed		Distributed		Interest		Loss		Balance
Class	CUSIP(s)		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		9/30/2014		921.479324		2.303698		7.771610		10.075308		0.000000		0.000000		913.707714
A-2		81745EAK5		9/30/2014		888.106035		1.665199		11.074742		12.739941		0.000000		0.000000		877.031293
A-3		81745EAL3		9/30/2014		1,000.000000		2.500000		0.000000		2.500000		0.000000		0.000000		1,000.000000
B-1		81745EAC3		9/30/2014		972.348511		2.885145		1.914157		4.799302		0.000000		0.000000		970.434354
B-2		81745EAD1		9/30/2014		972.348516		2.885146		1.914156		4.799302		0.000000		0.000000		970.434359
B-3		81745EAE9		9/30/2014		972.348512		2.885145		1.914157		4.799302		0.000000		0.000000		970.434355
B-4		81745EAF6		9/30/2014		972.348509		2.885145		1.914156		4.799302		0.000000		0.000000		970.434352
B-5		81745EAG4		9/30/2014		1,000.000000		2.967190		0.000000		2.967190		0.000000		0.000000		1,000.000000
R		81745EAH2		9/30/2014		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
LT-R		81745EAJ8		9/30/2014		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
A-IO1		81745EAB5		9/30/2014		888.106035		0.555066		0.000000		0.555066		0.000000		0.000000		877.031293
A-IO2		81745EAM1		9/30/2014		921.479324		0.430508		0.000000		0.430508		0.000000		0.000000		913.707714


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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		363,025,073.17		3.000000	%		3.000000	%		30 / 360		907,562.68		0.00		0.00		0.00		907,562.68		0.00		907,562.68		0.00
A-2		20,895,358.80		2.250000	%		2.250000	%		30 / 360		39,178.80		0.00		0.00		0.00		39,178.80		0.00		39,178.80		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		9,395,803.66		3.560631	%		3.560248	%		30 / 360		27,879.16		0.00		0.00		0.00		27,879.16		0.00		27,879.16		0.00
B-2		7,383,042.28		3.560631	%		3.560248	%		30 / 360		21,906.91		0.00		0.00		0.00		21,906.91		0.00		21,906.91		0.00
B-3		6,711,149.43		3.560631	%		3.560248	%		30 / 360		19,913.27		0.00		0.00		0.00		19,913.27		0.00		19,913.27		0.00
B-4		3,579,214.86		3.560631	%		3.560248	%		30 / 360		10,620.22		0.00		0.00		0.00		10,620.22		0.00		10,620.22		0.00
B-5		4,832,464.00		3.560631	%		3.560248	%		30 / 360		14,338.84		0.00		0.00		0.00		14,338.84		0.00		14,338.84		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		425,822,106.20										1,066,399.88		0.00		0.00		0.00		1,066,399.88		0.00		1,066,399.88		0.00


Notional Classes

A-IO1		20,895,358.80		0.750000	%		0.750000	%		30 / 360		13,059.60		0.00		0.00		0.00		13,059.60		0.00		13,059.60		0.00
A-IO2		393,920,431.97		0.560631	%		0.560248	%		30 / 360		184,036.63		0.00		0.00		0.00		184,036.63		0.00		184,036.63		0.00

Totals		414,815,790.77										197,096.23		0.00		0.00		0.00		197,096.23		0.00		197,096.23		0.00


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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		363,025,073.17		606,393.25		2,455,302.48		0.00		0.00		0.00		359,963,377.44		0.00		85.61	%		85.21	%		7.10	%		7.54	%
A-2		23,528,000.00		20,895,358.80		51,607.28		208,959.26		0.00		0.00		0.00		20,634,792.26		0.00		5.11	%		4.88	%		7.10	%		7.54	%
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	%		2.37	%		7.10	%		7.54	%
B-1		9,663,000.00		9,395,803.66		18,496.50		0.00		0.00		0.00		0.00		9,377,307.16		0.00		2.10	%		2.22	%		5.00	%		5.32	%
B-2		7,593,000.00		7,383,042.28		14,534.19		0.00		0.00		0.00		0.00		7,368,508.09		0.00		1.65	%		1.74	%		3.35	%		3.57	%
B-3		6,902,000.00		6,711,149.43		13,211.51		0.00		0.00		0.00		0.00		6,697,937.92		0.00		1.50	%		1.59	%		1.85	%		1.99	%
B-4		3,681,000.00		3,579,214.86		7,046.01		0.00		0.00		0.00		0.00		3,572,168.85		0.00		0.80	%		0.85	%		1.05	%		1.14	%
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	%		1.14	%		0.00	%		0.00	%

Totals		460,158,464.00		425,822,106.20		711,288.74		2,664,261.74		0.00		0.00		0.00		422,446,555.72		0.00		100	%		100	%


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	1,359,306.20
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:		1,359,306.20
Principal Funds Available
Scheduled Principal	711,288.75
Curtailments	359,483.88
Curtailments Adjustments	1,097.47
Prepayments in Full	2,303,680.39
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:		3,375,550.49

Total Funds Available		4,734,856.69

ALLOCATION OF FUNDS


Scheduled Fees
Servicing Fee	88,713.07
Trustee Fee	425.78
Securities Administrator Fee	6,671.24

Total Scheduled Fees:		95,810.09
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	1,263,496.11
Principal Distribution	3,375,550.49

Total Distribution to Certificateholders:		4,639,046.60

Total Funds Allocated		4,734,856.69


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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			425,822,106.22			422,446,555.73			91.80	%
Aggregate Actual Principal Balance		460,158,464.20			426,303,276.76			422,952,728.13			91.91	%
Loan Count		603			577			574			29
Weighted Average Coupon Rate (WAC)		3.834553	%		3.830631	%		3.830248	%		-0.004304	%
Net Weighted Average Coupon Rate (Net WAC)		3.564553	%		3.560631	%		3.560248	%		-0.004304	%
Weighted Average Remaining Term (WART in months)		357			342			341			16

AVAILABLE PRINCIPAL


Scheduled Principal			711,288.75
Curtailments			359,483.88
Curtailments Adjustments			1,097.47
Prepayments in Full			2,303,680.39
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			3,375,550.49

*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		1,359,306.20
Less:	Servicing Fee	88,713.07
	Trustee Fee	425.78
	Securities Administrator Fee	6,671.24
	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		1,263,496.11


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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		1,517,927.35		0.36		3.0000		164
3.01 to 3.15		1		411,294.86		0.10		3.1250		158
3.16 to 3.30		3		2,772,941.29		0.66		3.2500		308
3.31 to 3.45		8		6,722,360.68		1.59		3.3750		342
3.46 to 3.60		26		23,177,507.19		5.49		3.5018		335
3.61 to 3.75		206		148,821,849.39		35.23		3.7125		342
3.76 to 3.90		177		131,007,401.49		31.01		3.8750		343
3.91 to 4.05		101		74,659,294.37		17.67		4.0000		342
4.06 to 4.20		25		16,758,197.23		3.97		4.1250		343
4.21 to 4.35		16		11,151,418.79		2.64		4.2500		342
4.36 to 4.50		9		5,446,363.09		1.29		4.4175		343
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		574		422,446,555.73		100.00		3.8302		341

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		1		222,790.33		0.05		3.6250		343
300,001 to 450,000		9		3,880,284.46		0.92		3.6986		309
450,001 to 600,000		141		74,701,703.25		17.68		3.8599		341
600,001 to 750,000		206		138,465,479.39		32.78		3.8515		341
750,001 to 900,000		107		87,587,307.43		20.73		3.8471		339
900,001 to 1,050,000		71		68,145,960.46		16.13		3.8077		343
1,050,001 to 1,200,000		22		24,699,554.74		5.85		3.7327		342
1,200,001 to 1,350,000		4		5,190,465.73		1.23		3.7499		343
1,350,001 to 1,500,000		8		11,367,740.60		2.69		3.7500		343
1,500,001 to 1,650,000		3		4,578,158.09		1.08		3.9162		343
1,650,001 to 1,800,000		1		1,699,177.62		0.40		3.5000		342
1,800,001 to 1,950,000		1		1,907,933.63		0.45		3.5000		342

Totals		574		422,446,555.73		100.00		3.8302		341


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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		0.00			0		30-59		0.00			0		30-59		0.00			0		30-59		0.00			0		30-59		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
60-89		0.00			0		60-89		0.00			0		60-89		0.00			0		60-89		0.00			0		60-89		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
90-119		0.00			0		90-119		0.00			0		90-119		0.00			0		90-119		0.00			0		90-119		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
120-149		0.00			0		120-149		0.00			0		120-149		0.00			0		120-149		0.00			0		120-149		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
150-179		0.00			0		150-179		0.00			0		150-179		0.00			0		150-179		0.00			0		150-179		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
180+		0.00			0		180+		0.00			0		180+		0.00			0		180+		0.00			0		180+		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%
Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		0.00			0		Total		0.00			0
		0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%			0.000000	%		0.0	%

Principal and Interest Advances														1,502,616.40


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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
10/2014		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	%
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	%

LOGO


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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
27-Oct-2014		17.43		422,446,555.73		711,288.75		2,664,261.74		0.00		0.627	%		7.267	%		209	%		0.000	%		0.000	%		0	%
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	%


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: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Waterfall Detail

DISTRIBUTIONS


				Remaining
	Amount			Available
	Distributed			Funds
Available Distribution Amount					4,639,046.60
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(1,168,837.71	)		3,470,208.89
Senior Certificates, the Senior Principal Distribution Amount		(3,322,262.27	)		147,946.62
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(27,879.16	)		120,067.46
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(18,496.50	)		101,570.96
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(21,906.91	)		79,664.05
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(14,534.19	)		65,129.85
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(19,913.27	)		45,216.58
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(13,211.51	)		32,005.07
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(10,620.22	)		21,384.85
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(7,046.01	)		14,338.84
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,338.84	)		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: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

Other Information


Principal Percentages
Beginning Senior Percentage	92.508216	%
Beginning Subordinate Percentage	7.491784	%
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: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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
0000001650010755		10/02/2014		Voluntary Prepayment		705,000.00		620,123.94		620,123.94		0.00		0.00		3.75000	%		Not Provided		360	CA
0000010000006415		10/01/2014		Voluntary Prepayment		1,000,000.00		972,972.86		972,972.86		0.00		0.00		4.00000	%		Not Provided		360	CA
0000010000010279		09/19/2014		Voluntary Prepayment		733,000.00		714,559.17		714,559.17		0.00		0.00		4.00000	%		Not Provided		360	CA

Count: 3				*TOTALS:*		2,438,000.00		2,307,655.97		2,307,655.97		0.00		0.00		3.932819	%		Not Provided		360


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		Mortgage Pass-Through Certificates
		Series 2013-8

REO Detail

REO

Original

Unpaid Principal

Current
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: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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

933,471.73

935,046.90

Current

0.00

0.00.00

0.00


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


Distribution Date: 10/27/2014		Sequoia Mortgage Trust
Determination Date: 10/16/2014		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

0.00


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