EX-99.1 4 ex99_1.htm certstmtsemt13081712.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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   227,952,106.69   3.000000 % 30 / 360   11/01 - 11/30   569,880.27   2,104,493.74     2,674,374.01   0.00   0.00     225,847,612.95
A-2   23,528,000.00   9,399,933.07   2.250000 % 30 / 360   11/01 - 11/30   17,624.87   179,103.58     196,728.45   0.00   0.00     9,220,829.49
A-3   10,000,000.00   10,000,000.00   3.000000 % 30 / 360   11/01 - 11/30   25,000.00   0.00     25,000.00   0.00   0.00     10,000,000.00
B-1   9,663,000.00   8,636,759.54   3.533579 % 30 / 360   11/01 - 11/30   25,432.23   21,549.23     46,981.46   0.00   0.00     8,615,210.31
B-2   7,593,000.00   6,786,599.97   3.533579 % 30 / 360   11/01 - 11/30   19,984.15   16,932.97     36,917.12   0.00   0.00     6,769,667.00
B-3   6,902,000.00   6,168,986.29   3.533579 % 30 / 360   11/01 - 11/30   18,165.50   15,391.99     33,557.49   0.00   0.00     6,153,594.30
B-4   3,681,000.00   3,290,066.41   3.533579 % 30 / 360   11/01 - 11/30   9,688.09   8,208.91     17,897.00   0.00   0.00     3,281,857.50
B-5   4,832,464.00   4,832,464.00   3.533579 % 30 / 360   11/01 - 11/30   14,229.91   0.00     14,229.91   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   277,066,915.97               700,005.02   2,345,680.42     3,045,685.44   0.00   0.00     274,721,235.55

 

Notional Classes                      
A-IO1 23,528,000.00 9,399,933.07 0.750000 % 30 / 360 11/01 - 11/30 5,874.96 0.00 5,874.96 0.00 0.00 9,220,829.49
A-IO2 427,487,000.00 247,352,039.77 0.533579 % 30 / 360 11/01 - 11/30 109,984.84 0.00 109,984.84 0.00 0.00 245,068,442.44
Totals 451,015,000.00 256,751,972.84         115,859.80 0.00 115,859.80 0.00 0.00 254,289,271.93

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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 11/30/2017 578.618858 1.446547 5.341911 6.788458 0.000000 0.000000 573.276947
A-2 81745 EAK5 11/30/2017 399.521127 0.749102 7.612359 8.361461 0.000000 0.000000 391.908768
A-3 81745 EAL3 11/30/2017 1,000.000000 2.500000 0.000000 2.500000 0.000000 0.000000 1,000.000000
B-1 81745 EAC3 11/30/2017 893.796910 2.631919 2.230077 4.861995 0.000000 0.000000 891.566833
B-2 81745 EAD1 11/30/2017 893.796914 2.631918 2.230076 4.861994 0.000000 0.000000 891.566838
B-3 81745 EAE9 11/30/2017 893.796912 2.631918 2.230077 4.861995 0.000000 0.000000 891.566836
B-4 81745 EAF6 11/30/2017 893.796906 2.631918 2.230076 4.861994 0.000000 0.000000 891.566830
B-5 81745 EAG4 11/30/2017 1,000.000000 2.944649 0.000000 2.944649 0.000000 0.000000 1,000.000000
R 81745 EAH2 11/30/2017 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 11/30/2017 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 11/30/2017 399.521127 0.249701 0.000000 0.249701 0.000000 0.000000 391.908768
A-IO2 81745 VAA9 11/30/2017 578.618858 0.257282 0.000000 0.257282 0.000000 0.000000 573.276947

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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   227,952,106.69   3.000000 % 3.000000 % 30 / 360   569,880.27   0.00   0.00   0.00     569,880.27 0.00   569,880.27     0.00
A-2   9,399,933.07   2.250000 % 2.250000 % 30 / 360   17,624.87   0.00   0.00   0.00     17,624.87 0.00   17,624.87     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   8,636,759.54   3.533579 % 3.533181 % 30 / 360   25,432.23   0.00   0.00   0.00     25,432.23 0.00   25,432.23     0.00
B-2   6,786,599.97   3.533579 % 3.533181 % 30 / 360   19,984.15   0.00   0.00   0.00     19,984.15 0.00   19,984.15     0.00
B-3   6,168,986.29   3.533579 % 3.533181 % 30 / 360   18,165.50   0.00   0.00   0.00     18,165.50 0.00   18,165.50     0.00
B-4   3,290,066.41   3.533579 % 3.533181 % 30 / 360   9,688.09   0.00   0.00   0.00     9,688.09 0.00   9,688.09     0.00
B-5   4,832,464.00   3.533579 % 3.533181 % 30 / 360   14,229.91   0.00   0.00   0.00     14,229.91 0.00   14,229.91     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   277,066,915.97               700,005.02   0.00   0.00   0.00     700,005.02 0.00   700,005.02     0.00

 

Notional Classes                          
A-IO1 9,399,933.07 0.750000 % 0.750000 % 30 / 360 5,874.96 0.00 0.00 0.00 5,874.96 0.00 5,874.96 0.00
A-IO2 247,352,039.77 0.533579 % 0.533181 % 30 / 360 109,984.84 0.00 0.00 0.00 109,984.84 0.00 109,984.84 0.00
Totals 256,751,972.84           115,859.80 0.00 0.00 0.00 115,859.80 0.00 115,859.80 0.00

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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   227,952,106.69   476,258.81   1,628,234.93   0.00   0.00   0.00     225,847,612.95   0.00   85.61 % 82.21 % 7.10 % 10.79 %
A-2   23,528,000.00   9,399,933.07   40,532.15   138,571.43   0.00   0.00   0.00     9,220,829.49   0.00   5.11 % 3.36 % 7.10 % 10.79 %
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 % 3.64 % 7.10 % 10.79 %
B-1   9,663,000.00   8,636,759.54   21,549.23   0.00   0.00   0.00   0.00     8,615,210.31   0.00   2.10 % 3.14 % 5.00 % 7.66 %
B-2   7,593,000.00   6,786,599.97   16,932.97   0.00   0.00   0.00   0.00     6,769,667.00   0.00   1.65 % 2.46 % 3.35 % 5.19 %
B-3   6,902,000.00   6,168,986.29   15,391.99   0.00   0.00   0.00   0.00     6,153,594.30   0.00   1.50 % 2.24 % 1.85 % 2.95 %
B-4   3,681,000.00   3,290,066.41   8,208.91   0.00   0.00   0.00   0.00     3,281,857.50   0.00   0.80 % 1.19 % 1.05 % 1.76 %
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 % 1.76 % 0.00 % 0.00 %
Totals   460,158,464.00   277,066,915.97   578,874.06   1,766,806.36   0.00   0.00   0.00     274,721,235.55   0.00   100 % 100 %        

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 878,204.89  
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:   878,204.89
Principal Funds Available    
Scheduled Principal 578,874.05  
Curtailments 258,786.36  
Curtailments Adjustments 830.70  
Prepayments in Full 1,507,189.30  
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:   2,345,680.41
Total Funds Available   3,223,885.30

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 57,722.30  
Trustee Fee 277.06  
Securities Adminstrator Fee 4,340.71  
Total Scheduled Fees:   62,340.07
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 815,864.82  
Principal Distribution 2,345,680.41  
Total Distributions:   3,161,545.23
Total Funds Allocated   3,223,885.30

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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   277,066,915.98   274,721,235.57   59.70 %
Aggregate Actual Principal Balance 460,158,464.20   277,477,685.51   275,141,936.30   59.79 %
Loan Count 603   405   403   200  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.803579 % 3.803181 % -0.031371 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.533579 % 3.533181 % -0.031371 %
Weighted Average Remaining Term (WART in months) 357   304   303   54  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 578,874.05
Curtailments 258,786.36
Curtailments Adjustments 830.70
Prepayments in Full 1,507,189.30
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 2,345,680.41
 
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 878,204.89
 
Less: Servicing Fee 57,722.30
  Trustee Fee 277.06
  Securities Adminstrator Fee 4,340.71
  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 815,864.82

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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 1,209,869.87 0.44 3.0000 126
3.01 to 3.15   1 324,772.97 0.12 3.1250 120
3.16 to 3.30   3 2,515,853.40 0.92 3.2500 272
3.31 to 3.45   7 5,413,547.64 1.97 3.3750 304
3.46 to 3.60   19 16,494,379.86 6.00 3.5022 296
3.61 to 3.75   162 109,106,507.04 39.72 3.7132 305
3.76 to 3.90   127 86,228,671.07 31.39 3.8750 305
3.91 to 4.05   62 40,756,637.33 14.84 4.0000 304
4.06 to 4.20   9 5,621,311.57 2.05 4.1250 305
4.21 to 4.35   7 4,727,688.58 1.72 4.2500 304
4.36 to 4.50   4 2,321,996.24 0.85 4.4687 304
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 403 274,721,235.57 100.00 3.8032 303

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 2 255,296.46 0.09 3.6250 305
150,001 to 300,000 0 0.00 0.00 0.0000 0
300,001 to 450,000 25 10,322,861.93 3.76 3.8416 294
450,001 to 600,000 126 66,887,054.08 24.35 3.8344 302
600,001 to 750,000 139 93,047,590.21 33.87 3.8123 301
750,001 to 900,000 57 46,900,137.32 17.07 3.8139 304
900,001 to 1,050,000 35 33,212,245.19 12.09 3.7476 305
1,050,001 to 1,200,000 8 8,798,074.26 3.20 3.7836 304
1,200,001 to 1,350,000 5 6,354,675.48 2.31 3.6481 305
1,350,001 to 1,500,000 4 5,592,005.18 2.04 3.8445 305
1,500,001 to 1,650,000 1 1,574,123.01 0.57 3.5000 304
1,650,001 to 1,800,000 1 1,777,172.45 0.65 3.5000 304
Totals 403 274,721,235.57 100.00 3.8032 303

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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 %
30-59 664,861.15   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 664,861.15   1  
  0.242013 % 0.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.242013 % 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 664,861.15   1   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 664,861.15   1  
  0.242013 % 0.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.242013 % 0.2 %

 

Principal and Interest Advances 1,124,537.00

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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  
12/2017 664,861   1   0   0   0   0   0   0   0   0   0   0   664,861   1  
  0.242 % 0.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.242 % 0.2 %
11/2017 1,267,772   2   0   0   0   0   0   0   0   0   0   0   1,267,772   2  
  0.458 % 0.5 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.458 % 0.5 %
10/2017 1,121,896   2   0   0   0   0   0   0   0   0   0   0   1,121,896   2  
  0.404 % 0.5 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.404 % 0.5 %
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 %

 


Reports Available at sf.citidirect.com Page 10 of 18 © Copyright 2017 Citigroup

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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  
 
26-Dec-2017 55.44 274,721,235.57 578,874.05 1,766,806.36 0.00 0.639 % 7.404 % 123 % 0.000 % 0.000 % 0 %
27-Nov-2017 54.44 277,066,915.98 576,333.95 229,718.75 0.00 0.083 % 0.990 % 16 % 0.000 % 0.000 % 0 %
25-Oct-2017 53.44 277,872,968.68 574,258.34 83,142.14 0.00 0.030 % 0.358 % 6 % 0.000 % 0.000 % 0 %
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 %
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: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     3,161,545.23
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (728,364.94 ) 2,433,180.29
Senior Certificates, the Senior Principal Distribution Amount (2,283,597.32 ) 149,582.97
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (25,432.23 ) 124,150.74
Class B-1 Certificates, the Subordinate Principal Distribution Amount (21,549.23 ) 102,601.52
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (19,984.15 ) 82,617.37
Class B-2 Certificates, the Subordinate Principal Distribution Amount (16,932.97 ) 65,684.40
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (18,165.50 ) 47,518.90
Class B-3 Certificates, the Subordinate Principal Distribution Amount (15,391.99 ) 32,126.91
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (9,688.09 ) 22,438.82
Class B-4 Certificates, the Subordinate Principal Distribution Amount (8,208.91 ) 14,229.91
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,229.91 ) 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: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 Mortgage Pass-Through Certificates
    Series 2013-8
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 89.275199 %
Beginning Subordinate Percentage 10.724801 %
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: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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
 
0000010000011833 12/01/2017 Voluntary Prepayment 654,000.00 597,260.40 597,260.40 0.00 0.00 3.87500 % Not Provided 360 CA
 
0000010000009289 12/01/2017 Voluntary Prepayment 1,000,000.00 912,830.29 912,830.29 0.00 0.00 3.87500 % Not Provided 360 MA
 
Count: 2   TOTALS: 1,654,000.00 1,510,090.69 1,510,090.69 0.00 0.00 3.875000 % Not Provided 360  

 

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

 


 

Distribution Date: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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: 12/26/2017 Sequoia Mortgage Trust
Determination Date: 12/18/2017 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