EX-99.1 2 ex99_1.htm certstmtsemt13081709.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8

 

CONTACT INFORMATION  
Depositor Sequoia Residential Funding, Inc.
Trustee Wilmington Trust, National Association
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
Asset 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 sf.citidirect.com Page 1 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
DISTRIBUTION IN DOLLARS Distribution Summary

 

        Prior   Pass-                                   Current
    Original   Principal   Through   Accrual   Accrual   Interest   Principal     Total   Balance   Realized     Principal
Class   Balance   Balance   Rate   Day Count   Dates   Distributed   Distributed     Distributed   Change   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   231,832,912.46   3.000000 % 30 / 360   08/01 - 08/31   579,582.28   2,645,741.23     3,225,323.51   0.00   0.00     229,187,171.23
A-2   23,528,000.00   9,730,210.22   2.250000 % 30 / 360   08/01 - 08/31   18,244.14   225,166.61     243,410.75   0.00   0.00     9,505,043.61
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   8,700,759.37   3.532353 % 30 / 360   08/01 - 08/31   25,611.80   21,209.64     46,821.44   0.00   0.00     8,679,549.73
B-2   7,593,000.00   6,836,889.82   3.532353 % 30 / 360   08/01 - 08/31   20,125.26   16,666.13     36,791.39   0.00   0.00     6,820,223.69
B-3   6,902,000.00   6,214,699.51   3.532353 % 30 / 360   08/01 - 08/31   18,293.76   15,149.43     33,443.19   0.00   0.00     6,199,550.08
B-4   3,681,000.00   3,314,446.36   3.532353 % 30 / 360   08/01 - 08/31   9,756.50   8,079.55     17,836.05   0.00   0.00     3,306,366.81
B-5   4,832,464.00   4,832,464.00   3.532353 % 30 / 360   08/01 - 08/31   14,224.97   0.00     14,224.97   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   281,462,381.74               710,838.71   2,932,012.59     3,642,851.30   0.00   0.00     278,530,369.15

 

Notional Classes                      
A-IO1 23,528,000.00 9,730,210.22 0.750000 % 30 / 360 08/01 - 08/31 6,081.38 0.00 6,081.38 0.00 0.00 9,505,043.61
A-IO2 427,487,000.00 251,563,122.69 0.532353 % 30 / 360 08/01 - 08/31 111,600.35 0.00 111,600.35 0.00 0.00 248,692,214.84
Totals 451,015,000.00 261,293,332.91         117,681.73 0.00 117,681.73 0.00 0.00 258,197,258.45

 

Reports Available at sf.citidirect.com Page 2 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
PER $1,000 OF ORIGINAL BALANCE Distribution Summary (Factors)

 

        Prior           Current
      Record Principal Interest Principal Total Deferred Realized Principal
Class CUSIP(s)   Date Balance Distributed Distributed Distributed Interest Loss Balance
        (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 81745 EAA7 8/31/2017 588.469644 1.471174 6.715778 8.186952 0.000000 0.000000 581.753866
A-2 81745 EAK5 8/31/2017 413.558748 0.775422 9.570155 10.345578 0.000000 0.000000 403.988593
A-3 81745 EAL3 8/31/2017 1,000.000000 2.500000 0.000000 2.500000 0.000000 0.000000 1,000.000000
B-1 81745 EAC3 8/31/2017 900.420094 2.650502 2.194933 4.845435 0.000000 0.000000 898.225161
B-2 81745 EAD1 8/31/2017 900.420100 2.650502 2.194933 4.845435 0.000000 0.000000 898.225167
B-3 81745 EAE9 8/31/2017 900.420097 2.650501 2.194933 4.845435 0.000000 0.000000 898.225164
B-4 81745 EAF6 8/31/2017 900.420092 2.650503 2.194933 4.845436 0.000000 0.000000 898.225159
B-5 81745 EAG4 8/31/2017 1,000.000000 2.943627 0.000000 2.943627 0.000000 0.000000 1,000.000000
R 81745 EAH2 8/31/2017 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 8/31/2017 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 8/31/2017 413.558748 0.258474 0.000000 0.258474 0.000000 0.000000 403.988593
A-IO2 81745 VAA9 8/31/2017 588.469644 0.261061 0.000000 0.261061 0.000000 0.000000 581.753866

 

Reports Available at sf.citidirect.com Page 3 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
DISTRIBUTION IN DOLLARS Interest Distribution Detail

 

    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   231,832,912.46   3.000000 % 3.000000 % 30 / 360   579,582.28   0.00   0.00   0.00     579,582.28 0.00   579,582.28     0.00
A-2   9,730,210.22   2.250000 % 2.250000 % 30 / 360   18,244.14   0.00   0.00   0.00     18,244.14 0.00   18,244.14     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   8,700,759.37   3.532353 % 3.533480 % 30 / 360   25,611.80   0.00   0.00   0.00     25,611.80 0.00   25,611.80     0.00
B-2   6,836,889.82   3.532353 % 3.533480 % 30 / 360   20,125.26   0.00   0.00   0.00     20,125.26 0.00   20,125.26     0.00
B-3   6,214,699.51   3.532353 % 3.533480 % 30 / 360   18,293.76   0.00   0.00   0.00     18,293.76 0.00   18,293.76     0.00
B-4   3,314,446.36   3.532353 % 3.533480 % 30 / 360   9,756.50   0.00   0.00   0.00     9,756.50 0.00   9,756.50     0.00
B-5   4,832,464.00   3.532353 % 3.533480 % 30 / 360   14,224.97   0.00   0.00   0.00     14,224.97 0.00   14,224.97     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   281,462,381.74               710,838.71   0.00   0.00   0.00     710,838.71 0.00   710,838.71     0.00

 

Notional Classes                          
A-IO1 9,730,210.22 0.750000 % 0.750000 % 30 / 360 6,081.38 0.00 0.00 0.00 6,081.38 0.00 6,081.38 0.00
A-IO2 251,563,122.69 0.532353 % 0.533480 % 30 / 360 111,600.35 0.00 0.00 0.00 111,600.35 0.00 111,600.35 0.00
Totals 261,293,332.91           117,681.73 0.00 0.00 0.00 117,681.73 0.00 117,681.73 0.00

 

Reports Available at sf.citidirect.com Page 4 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
DISTRIBUTION IN DOLLARS Principal Distribution Detail

 

        Prior   Scheduled   Unscheduled       Current   Current     Current   Cumulative Original Current Original Current  
    Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal   Realized   Class   Class   Credit   Credit  
Class   Balance   Balance   Distribution   Distribution   Change   Losses   Recoveries     Balance   Losses   (%)   (%)   Support Support  
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-   (10 ) (11 ) (12 ) (13 ) (14 )
                                (7)+ (8 )                    
A-1   393,959,000.00   231,832,912.46   473,794.14   2,171,947.10   0.00   0.00   0.00     229,187,171.23   0.00   85.61 % 82.28 % 7.10 % 10.71 %
A-2   23,528,000.00   9,730,210.22   40,322.39   184,844.22   0.00   0.00   0.00     9,505,043.61   0.00   5.11 % 3.41 % 7.10 % 10.71 %
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 % 3.59 % 7.10 % 10.71 %
B-1   9,663,000.00   8,700,759.37   21,209.64   0.00   0.00   0.00   0.00     8,679,549.73   0.00   2.10 % 3.12 % 5.00 % 7.60 %
B-2   7,593,000.00   6,836,889.82   16,666.13   0.00   0.00   0.00   0.00     6,820,223.69   0.00   1.65 % 2.45 % 3.35 % 5.15 %
B-3   6,902,000.00   6,214,699.51   15,149.43   0.00   0.00   0.00   0.00     6,199,550.08   0.00   1.50 % 2.23 % 1.85 % 2.92 %
B-4   3,681,000.00   3,314,446.36   8,079.55   0.00   0.00   0.00   0.00     3,306,366.81   0.00   0.80 % 1.19 % 1.05 % 1.73 %
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 % 1.74 % 0.00 % 0.00 %
Totals   460,158,464.00   281,462,381.74   575,221.28   2,356,791.32   0.00   0.00   0.00     278,530,369.15   0.00   100 % 100 %        

 

Reports Available at sf.citidirect.com Page 5 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 891,849.52  
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:   891,849.52
Principal Funds Available    
Scheduled Principal 575,221.29  
Curtailments 363,433.85  
Curtailments Adjustments 1,169.54  
Prepayments in Full 1,992,187.92  
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:   2,932,012.60
Total Funds Available   3,823,862.12

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 58,638.09  
Trustee Fee 281.45  
Securities Adminstrator Fee 4,409.54  
Total Scheduled Fees:   63,329.08
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 828,520.44  
Principal Distribution 2,932,012.60  
Total Distributions:   3,760,533.04
Total Funds Allocated   3,823,862.12

 

Reports Available at sf.citidirect.com Page 6 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 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   281,462,381.76   278,530,369.16   60.53 %
Aggregate Actual Principal Balance 460,158,464.20   281,892,304.34   278,949,019.06   60.62 %
Loan Count 603   408   405   198  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.802353 % 3.803480 % -0.031072 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.532353 % 3.533480 % -0.031072 %
Weighted Average Remaining Term (WART in months) 357   307   306   51  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 575,221.29
Curtailments 363,433.85
Curtailments Adjustments 1,169.54
Prepayments in Full 1,992,187.92
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 2,932,012.60
 
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 891,849.52
 
Less: Servicing Fee 58,638.09
  Trustee Fee 281.45
  Securities Adminstrator Fee 4,409.54
  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 828,520.44

 

Reports Available at sf.citidirect.com Page 7 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 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 1,234,627.84 0.44 3.0000 129
3.01 to 3.15   1 331,812.19 0.12 3.1250 123
3.16 to 3.30   3 2,537,124.28 0.91 3.2500 275
3.31 to 3.45   7 5,452,679.46 1.96 3.3750 307
3.46 to 3.60   19 16,656,629.61 5.98 3.5022 299
3.61 to 3.75   162 109,915,966.65 39.46 3.7132 308
3.76 to 3.90   129 88,622,433.25 31.82 3.8750 308
3.91 to 4.05   62 41,026,031.03 14.73 4.0000 307
4.06 to 4.20   9 5,652,833.15 2.03 4.1250 308
4.21 to 4.35   7 4,764,699.17 1.71 4.2500 307
4.36 to 4.50   4 2,335,532.53 0.84 4.4686 307
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 405 278,530,369.16 100.00 3.8035 306

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 2 297,938.81 0.11 3.6250 308
150,001 to 300,000 0 0.00 0.00 0.0000 0
300,001 to 450,000 22 9,191,576.65 3.30 3.8493 296
450,001 to 600,000 125 66,501,281.54 23.88 3.8331 305
600,001 to 750,000 139 92,931,414.63 33.36 3.8159 304
750,001 to 900,000 60 49,164,989.39 17.65 3.8183 307
900,001 to 1,050,000 38 36,191,629.93 12.99 3.7412 308
1,050,001 to 1,200,000 8 8,850,933.27 3.18 3.7836 307
1,200,001 to 1,350,000 5 6,398,237.85 2.30 3.6480 308
1,350,001 to 1,500,000 4 5,630,469.73 2.02 3.8445 308
1,500,001 to 1,650,000 1 1,583,867.38 0.57 3.5000 307
1,650,001 to 1,800,000 1 1,788,029.98 0.64 3.5000 307
Totals 405 278,530,369.16 100.00 3.8035 306

 

Reports Available at sf.citidirect.com Page 8 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 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+ 668,707.75   1   180+ 0.00   0   180+ 668,707.75   1  
  0.000000 % 0.0 %   0.000000 % 0.0 %   0.240084 % 0.2 %   0.000000 % 0.0 %   0.240084 % 0.2 %
Total 0.00   0   Total 0.00   0   Total 668,707.75   1   Total 0.00   0   Total 668,707.75   1  
  0.000000 % 0.0 %   0.000000 % 0.0 %   0.240084 % 0.2 %   0.000000 % 0.0 %   0.240084 % 0.2 %

 

Principal and Interest Advances 1,128,704.00

 

Reports Available at sf.citidirect.com Page 9 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 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  
09/2017 0   0   0   0   0   0   0   0   668,708   1   0   0   668,708   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.240 % 0.2 % 0.000 % 0.0 % 0.240 % 0.2 %
08/2017 0   0   0   0   0   0   0   0   669,982   1   0   0   669,982   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.238 % 0.2 % 0.000 % 0.0 % 0.238 % 0.2 %
07/2017 0   0   0   0   0   0   0   0   671,252   1   0   0   671,252   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.234 % 0.2 % 0.000 % 0.0 % 0.234 % 0.2 %
06/2017 0   0   0   0   0   0   0   0   672,517   1   0   0   672,517   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.233 % 0.2 % 0.000 % 0.0 % 0.233 % 0.2 %
05/2017 542,616   1   0   0   673,779   1   0   0   0   0   0   0   1,216,395   2  
  0.186 % 0.2 % 0.000 % 0.0 % 0.230 % 0.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.416 % 0.5 %
04/2017 0   0   0   0   675,037   1   0   0   0   0   0   0   675,037   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.228 % 0.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.228 % 0.2 %
03/2017 1,876,811   2   0   0   676,290   1   0   0   0   0   0   0   2,553,101   3  
  0.630 % 0.5 % 0.000 % 0.0 % 0.227 % 0.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.857 % 0.7 %
02/2017 928,771   1   1,439,736   2   0   0   0   0   0   0   0   0   2,368,507   3  
  0.308 % 0.2 % 0.478 % 0.5 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.786 % 0.7 %
01/2017 763,617   1   678,785   1   0   0   0   0   0   0   0   0   1,442,402   2  
  0.252 % 0.2 % 0.224 % 0.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.475 % 0.5 %
12/2016 1,713,947   3   0   0   0   0   0   0   0   0   0   0   1,713,947   3  
  0.556 % 0.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.556 % 0.7 %
11/2016 706,750   1   0   0   0   0   0   0   0   0   0   0   706,750   1  
  0.224 % 0.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.224 % 0.2 %
10/2016 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 sf.citidirect.com Page 10 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Standard Prepayment and Default Information

 

  Wtd. Avg. Current                              
Payment Age Collateral Scheduled Unscheduled Liquidation                        
Date (Months) Balance Principal Principal Principal SMM   CPR   PSA   MDR   CDR   SDA  
 
25-Sep-2017 52.44 278,530,369.16 575,221.29 2,356,791.31 0.00 0.839 % 9.617 % 160 % 0.000 % 0.000 % 0 %
25-Aug-2017 51.44 281,462,381.76 581,100.32 4,218,904.13 0.00 1.477 % 16.351 % 273 % 0.000 % 0.000 % 0 %
25-Jul-2017 50.43 286,262,386.21 581,942.25 1,662,244.22 0.00 0.577 % 6.712 % 112 % 0.000 % 0.000 % 0 %
26-Jun-2017 49.43 288,506,572.68 585,424.25 3,253,659.45 0.00 1.115 % 12.591 % 210 % 0.000 % 0.000 % 0 %
25-May-2017 48.43 292,345,656.38 587,881.35 2,504,791.53 0.00 0.850 % 9.731 % 162 % 0.000 % 0.000 % 0 %
25-Apr-2017 47.44 295,438,329.26 589,269.98 1,936,988.96 0.00 0.651 % 7.542 % 126 % 0.000 % 0.000 % 0 %
27-Mar-2017 46.44 297,964,588.20 599,857.59 2,757,272.69 0.00 0.917 % 10.464 % 174 % 0.000 % 0.000 % 0 %
27-Feb-2017 45.44 301,321,718.48 600,029.48 1,516,765.21 0.00 0.501 % 5.847 % 97 % 0.000 % 0.000 % 0 %
25-Jan-2017 44.45 303,438,513.17 605,105.34 4,091,102.09 0.00 1.330 % 14.846 % 247 % 0.000 % 0.000 % 0 %
27-Dec-2016 43.44 308,134,720.60 615,758.99 6,071,755.91 0.00 1.932 % 20.876 % 348 % 0.000 % 0.000 % 0 %
25-Nov-2016 42.44 314,822,235.50 625,214.87 6,370,702.52 0.00 1.983 % 21.369 % 356 % 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%))      
 
    CPR               CDR              

 


Reports Available at sf.citidirect.com Page 11 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     3,760,533.04
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (740,508.15 ) 3,020,024.89
Senior Certificates, the Senior Principal Distribution Amount (2,870,907.84 ) 149,117.05
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (25,611.80 ) 123,505.25
Class B-1 Certificates, the Subordinate Principal Distribution Amount (21,209.64 ) 102,295.60
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (20,125.26 ) 82,170.34
Class B-2 Certificates, the Subordinate Principal Distribution Amount (16,666.13 ) 65,504.21
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (18,293.76 ) 47,210.45
Class B-3 Certificates, the Subordinate Principal Distribution Amount (15,149.43 ) 32,061.02
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (9,756.50 ) 22,304.52
Class B-4 Certificates, the Subordinate Principal Distribution Amount (8,079.55 ) 14,224.97
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,224.97 ) 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 sf.citidirect.com Page 12 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 89.377174 %
Beginning Subordinate Percentage 10.622826 %
Senior Prepayment Percentage 100.000000 %
Subordinate Prepayment Percentage 0.000000 %
 
Other Information    
 
Step-Down Test satisfied? N/A  

 

Reports Available at sf.citidirect.com Page 13 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 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
0000010000011646 09/12/2017 Voluntary Prepayment 757,000.00 694,067.96 694,067.96 0.00 0.00 3.75000 % Not Provided 360 CO
0000010000011350 08/15/2017 Voluntary Prepayment 460,000.00 419,417.38 419,417.38 0.00 0.00 3.75000 % Not Provided 360 FL
0000001500009815 08/18/2017 Voluntary Prepayment 970,000.00 882,640.44 882,640.44 0.00 0.00 3.50000 % Not Provided 360 VA
Count: 3   TOTALS: 2,187,000.00 1,996,125.78 1,996,125.78 0.00 0.00 3.639456 % Not Provided 360  

 

Reports Available at sf.citidirect.com Page 14 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Liquidation / Loss Detail

 

      Most Recent Cutoff Prior Unpaid Prior Scheduled Current Subsequent    
    Most Recent Next Due Principal Principal Principal Realized Loss Loss / (Recovery) Total Realized Loss
Loan Number Loss Type Loan Status Date Balance Balance Balance Amount Amount Loss Amount Severity
 
 
No Loans With Losses to Report.

 

Reports Available at sf.citidirect.com Page 15 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 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 sf.citidirect.com Page 16 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Material Modifications, Extensions, and Waivers Loan Detail: Part 1

 

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

 

Reports Available at sf.citidirect.com Page 17 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 09/25/2017 Sequoia Mortgage Trust
Determination Date: 09/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Material Modifications, Extensions, and Waivers Loan Detail: Part 2

 

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

 

Reports Available at sf.citidirect.com Page 18 of 18 © Copyright 2017 Citigroup