EX-99.1 4 ex99_1.htm certstmtsemt13082007.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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   149,522,394.81   3.000000 % 30 / 360   06/01 - 06/30   373,464.93   7,379,421.84     7,752,886.77   0.00   0.00     142,142,972.97
A-2   23,528,000.00   2,725,148.68   2.250000 % 30 / 360   06/01 - 06/30   5,104.99   628,027.93     633,132.92   0.00   0.00     2,097,120.75
A-3   10,000,000.00   10,000,000.00   3.000000 % 30 / 360   06/01 - 06/30   24,977.19   0.00     24,977.19   0.00   0.00     10,000,000.00
B-1   9,663,000.00   6,982,261.77   3.513923 % 30 / 360   06/01 - 06/30   20,427.29   251,467.01     271,894.30   0.00   0.00     6,730,794.76
B-2   7,593,000.00   5,486,527.37   3.513923 % 30 / 360   06/01 - 06/30   16,051.37   197,597.96     213,649.33   0.00   0.00     5,288,929.41
B-3   6,902,000.00   4,987,226.62   3.513923 % 30 / 360   06/01 - 06/30   14,590.62   179,615.58     194,206.20   0.00   0.00     4,807,611.04
B-4   3,681,000.00   2,659,806.01   3.513923 % 30 / 360   06/01 - 06/30   7,781.52   95,793.24     103,574.76   0.00   0.00     2,564,012.77
B-5   4,832,464.00   4,832,464.00   3.513923 % 30 / 360   06/01 - 06/30   14,137.85   0.00     14,137.85   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   187,195,829.26               476,535.76   8,731,923.56     9,208,459.32   0.00   0.00     178,463,905.70

 

Notional Classes                        
A-IO1 23,528,000.00 2,725,148.68 0.750000 % 30 / 360 06/01 - 06/30 1,701.67 0.00 1,701.67 0.00 0.00 2,097,120.75
A-IO2 427,487,000.00 162,247,543.50 0.513923 % 30 / 360 06/01 - 06/30 69,422.23 0.00 69,422.23 0.00 0.00 154,240,093.72
Totals 451,015,000.00 164,972,692.18         71,123.90 0.00 71,123.90 0.00 0.00 156,337,214.47

 

Reports Available at sf.citidirect.com Page 2 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
PER $1,000 OF ORIGINAL BALANCE Distribution Summary (Factors)

 

        Prior           Current
      Record Principal Interest Principal Total Balance Realized Principal
Class CUSIP(s)   Date Balance Distributed Distributed Distributed Change 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 6/30/2020 379.537959 0.947979 18.731446 19.679425 0.000000 0.000000 360.806513
A-2 81745 EAK5 6/30/2020 115.825768 0.216975 26.692789 26.909764 0.000000 0.000000 89.132980
A-3 81745 EAL3 6/30/2020 1,000.000000 2.497719 0.000000 2.497719 0.000000 0.000000 1,000.000000
B-1 81745 EAC3 6/30/2020 722.577023 2.113970 26.023700 28.137669 0.000000 0.000000 696.553323
B-2 81745 EAD1 6/30/2020 722.577028 2.113969 26.023701 28.137670 0.000000 0.000000 696.553327
B-3 81745 EAE9 6/30/2020 722.577024 2.113970 26.023700 28.137670 0.000000 0.000000 696.553324
B-4 81745 EAF6 6/30/2020 722.577020 2.113969 26.023700 28.137669 0.000000 0.000000 696.553320
B-5 81745 EAG4 6/30/2020 1,000.000000 2.925599 0.000000 2.925599 0.000000 0.000000 1,000.000000
R 81745 EAH2 6/30/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 6/30/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 6/30/2020 115.825768 0.072325 0.000000 0.072325 0.000000 0.000000 89.132980
A-IO2 81745 VAA9 6/30/2020 379.537959 0.162396 0.000000 0.162396 0.000000 0.000000 360.806513

 

Reports Available at sf.citidirect.com Page 3 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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   149,522,394.81   3.000000 % 3.000000 % 30 / 360   373,805.99   0.00   0.00   341.06     373,464.93 0.00   373,464.93     0.00
A-2   2,725,148.68   2.250000 % 2.250000 % 30 / 360   5,109.65   0.00   0.00   4.66     5,104.99 0.00   5,104.99     0.00
A-3   10,000,000.00   3.000000 % 3.000000 % 30 / 360   25,000.00   0.00   0.00   22.81     24,977.19 0.00   24,977.19     0.00
B-1   6,982,261.77   3.513923 % 3.515962 % 30 / 360   20,445.94   0.00   0.00   18.65     20,427.29 0.00   20,427.29     0.00
B-2   5,486,527.37   3.513923 % 3.515962 % 30 / 360   16,066.03   0.00   0.00   14.66     16,051.37 0.00   16,051.37     0.00
B-3   4,987,226.62   3.513923 % 3.515962 % 30 / 360   14,603.94   0.00   0.00   13.32     14,590.62 0.00   14,590.62     0.00
B-4   2,659,806.01   3.513923 % 3.515962 % 30 / 360   7,788.63   0.00   0.00   7.11     7,781.52 0.00   7,781.52     0.00
B-5   4,832,464.00   3.513923 % 3.515962 % 30 / 360   14,150.76   0.00   0.00   12.91     14,137.85 0.00   14,137.85     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   187,195,829.26               476,970.94   0.00   0.00   435.18     476,535.76 0.00   476,535.76     0.00

 

Notional Classes                            
A-IO1 2,725,148.68 0.750000 % 0.750000 % 30 / 360 1,703.22 0.00 0.00 1.55 1,701.67 0.00 1,701.67 0.00
A-IO2 162,247,543.50 0.513923 % 0.515962 % 30 / 360 69,485.63 0.00 0.00 63.40 69,422.23 0.00 69,422.23 0.00
Totals 164,972,692.18           71,188.85 0.00 0.00 64.95 71,123.90 0.00 71,123.90 0.00

 

Reports Available at sf.citidirect.com Page 4 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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   149,522,394.81   393,043.04   6,986,378.80   0.00   0.00   0.00     142,142,972.97   0.00   85.61 % 79.65 % 7.10 % 13.57 %
A-2   23,528,000.00   2,725,148.68   33,450.05   594,577.88   0.00   0.00   0.00     2,097,120.75   0.00   5.11 % 1.18 % 7.10 % 13.57 %
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 % 5.60 % 7.10 % 13.57 %
B-1   9,663,000.00   6,982,261.77   22,763.18   228,703.83   0.00   0.00   0.00     6,730,794.76   0.00   2.10 % 3.77 % 5.00 % 9.80 %
B-2   7,593,000.00   5,486,527.37   17,886.87   179,711.09   0.00   0.00   0.00     5,288,929.41   0.00   1.65 % 2.96 % 3.35 % 6.84 %
B-3   6,902,000.00   4,987,226.62   16,259.08   163,356.50   0.00   0.00   0.00     4,807,611.04   0.00   1.50 % 2.69 % 1.85 % 4.14 %
B-4   3,681,000.00   2,659,806.01   8,671.35   87,121.89   0.00   0.00   0.00     2,564,012.77   0.00   0.80 % 1.44 % 1.05 % 2.71 %
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 % 2.71 % 0.00 % 0.00 %
Totals   460,158,464.00   187,195,829.26   492,073.57   8,239,849.99   0.00   0.00   0.00     178,463,905.70   0.00   100 % 100 %        

 

Reports Available at sf.citidirect.com Page 5 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available        
Scheduled Interest   590,278.88    
Uncompensated PPIS   (500.14 )  
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:       589,778.74
Principal Funds Available        
Scheduled Principal   492,073.57    
Curtailments   468,140.94    
Curtailments Adjustments   1,357.47    
Prepayments in Full   7,770,351.58    
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:       8,731,923.56
Total Funds Available       9,321,702.30

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 38,999.13  
Trustee Fee 187.21  
Securities Adminstrator Fee 2,932.75  
Total Scheduled Fees:   42,119.09
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 547,659.65  
Principal Distribution 8,731,923.56  
Total Distributions:   9,279,583.21
Total Funds Allocated   9,321,702.30

 

Reports Available at sf.citidirect.com Page 6 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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   187,195,829.33   178,463,905.77   38.78 %
Aggregate Actual Principal Balance 460,158,464.20   187,534,682.41   178,802,913.32   38.86 %
Loan Count 603   301   287   316  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.783923 % 3.785962 % -0.048591 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.513923 % 3.515962 % -0.048591 %
Weighted Average Remaining Term (WART in months) 357   272   271   86  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 492,073.57
Curtailments 468,140.94
Curtailments Adjustments 1,357.47
Prepayments in Full 7,770,351.58
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 8,731,923.56
 
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 590,278.88
 
Less: Servicing Fee 38,999.13
  Trustee Fee 187.21
  Securities Adminstrator Fee 2,932.75
  Uncompensated PPIS 500.14
  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 547,659.65

 

Reports Available at sf.citidirect.com Page 7 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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   2 942,397.83 0.53 3.0000 95
3.01 to 3.15   1 248,723.95 0.14 3.1250 89
3.16 to 3.30   2 1,253,567.80 0.70 3.2500 247
3.31 to 3.45   7 4,939,933.76 2.77 3.3750 273
3.46 to 3.60   16 13,411,052.22 7.51 3.5023 264
3.61 to 3.75   118 72,178,606.98 40.44 3.7108 274
3.76 to 3.90   88 54,336,921.58 30.45 3.8750 274
3.91 to 4.05   41 24,162,187.38 13.54 4.0000 272
4.06 to 4.20   7 4,130,614.37 2.31 4.1250 274
4.21 to 4.35   4 2,452,592.04 1.37 4.2500 273
4.36 to 4.50   1 407,307.86 0.23 4.5000 273
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 287 178,463,905.77 100.00 3.7860 271

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 2 92,658.76 0.05 3.6929 274
150,001 to 300,000 9 2,305,904.70 1.29 3.7307 239
300,001 to 450,000 41 16,485,566.53 9.24 3.7918 263
450,001 to 600,000 97 51,687,481.80 28.96 3.8115 272
600,001 to 750,000 75 49,687,244.34 27.84 3.8264 272
750,001 to 900,000 41 33,791,821.93 18.93 3.7521 273
900,001 to 1,050,000 12 11,632,646.13 6.52 3.7191 274
1,050,001 to 1,200,000 4 4,592,668.48 2.57 3.6854 273
1,200,001 to 1,350,000 3 3,693,610.76 2.07 3.7499 274
1,350,001 to 1,500,000 2 2,835,058.76 1.59 3.6808 273
1,500,001 to 1,650,000 0 0.00 0.00 0.0000 0
1,650,001 to 1,800,000 1 1,659,243.58 0.93 3.5000 273
Totals 287 178,463,905.77 100.00 3.7860 271

 

Reports Available at sf.citidirect.com Page 8 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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 %
30-59 618,271.85   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 618,271.85   1  
  0.346441 % 0.3 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.346441 % 0.3 %
60-89 535,070.70   2   60-89 0.00   0   60-89 0.00   0   60-89 0.00   0   60-89 535,070.70   2  
  0.299820 % 0.7 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.299820 % 0.7 %
90-119 683,887.44   1   90-119 0.00   0   90-119 0.00   0   90-119 0.00   0   90-119 683,887.44   1  
  0.383208 % 0.3 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.383208 % 0.3 %
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 1,837,229.99   4   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 1,837,229.99   4  
  1.029469 % 1.4 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.029469 % 1.4 %

 

Principal and Interest Advances 798,147.00

 

Reports Available at sf.citidirect.com Page 9 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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  
07/2020 618,272   1   535,071   2   683,887   1   0   0   0   0   0   0   1,837,230   4  
  0.346 % 0.3 % 0.300 % 0.7 % 0.383 % 0.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.029 % 1.4 %
06/2020 2,691,406   5   685,422   1   0   0   0   0   0   0   0   0   3,376,828   6  
  1.438 % 1.7 % 0.366 % 0.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.804 % 2.0 %
05/2020 3,711,475   6   0   0   0   0   0   0   0   0   0   0   3,711,475   6  
  1.894 % 1.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.894 % 1.9 %
04/2020 622,567   1   0   0   0   0   0   0   0   0   0   0   622,567   1  
  0.308 % 0.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.308 % 0.3 %
03/2020 623,989   1   0   0   0   0   0   0   0   0   0   0   623,989   1  
  0.302 % 0.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.302 % 0.3 %
02/2020 1,055,145   2   0   0   0   0   0   0   0   0   0   0   1,055,145   2  
  0.507 % 0.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.507 % 0.6 %
01/2020 1,528,473   3   0   0   0   0   0   0   0   0   0   0   1,528,473   3  
  0.714 % 0.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.714 % 0.9 %
12/2019 628,229   1   0   0   0   0   0   0   0   0   0   0   628,229   1  
  0.286 % 0.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.286 % 0.3 %
11/2019 629,634   1   0   0   0   0   0   0   0   0   0   0   629,634   1  
  0.282 % 0.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.282 % 0.3 %
10/2019 1,064,632   2   0   0   0   0   0   0   0   0   0   0   1,064,632   2  
  0.469 % 0.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.469 % 0.6 %
09/2019 1,066,984   2   0   0   0   0   0   0   0   0   0   0   1,066,984   2  
  0.461 % 0.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.461 % 0.6 %
08/2019 1,137,448   2   0   0   0   0   0   0   0   0   0   0   1,137,448   2  
  0.488 % 0.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.488 % 0.6 %

 


Reports Available at sf.citidirect.com Page 10 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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-Jul-2020 86.46 178,463,905.77 492,073.57 8,239,849.99 0.00 4.413 % 41.821 % 697 % 0.000 % 0.000 % 0 %
25-Jun-2020 85.45 187,195,829.33 510,751.09 8,300,317.16 0.00 4.246 % 40.585 % 676 % 0.000 % 0.000 % 0 %
26-May-2020 84.45 196,006,897.58 525,215.11 5,551,311.96 0.00 2.754 % 28.476 % 475 % 0.000 % 0.000 % 0 %
27-Apr-2020 83.44 202,083,424.65 533,772.91 3,760,032.60 0.00 1.827 % 19.846 % 331 % 0.000 % 0.000 % 0 %
25-Mar-2020 82.45 206,377,230.16 534,406.01 1,184,857.85 0.00 0.571 % 6.639 % 111 % 0.000 % 0.000 % 0 %
25-Feb-2020 81.45 208,096,494.02 541,011.36 5,377,355.36 0.00 2.519 % 26.372 % 440 % 0.000 % 0.000 % 0 %
27-Jan-2020 80.44 214,014,860.74 550,643.26 5,312,947.15 0.00 2.422 % 25.492 % 425 % 0.000 % 0.000 % 0 %
26-Dec-2019 79.44 219,878,451.15 555,070.07 2,849,080.87 0.00 1.279 % 14.315 % 239 % 0.000 % 0.000 % 0 %
25-Nov-2019 78.44 223,282,602.09 562,415.44 3,394,805.25 0.00 1.498 % 16.563 % 276 % 0.000 % 0.000 % 0 %
25-Oct-2019 77.45 227,239,822.78 565,596.01 3,861,014.39 0.00 1.671 % 18.305 % 305 % 0.000 % 0.000 % 0 %
25-Sep-2019 76.45 231,666,433.18 565,199.61 1,051,532.12 0.00 0.452 % 5.289 % 88 % 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%))          

 


Reports Available at sf.citidirect.com Page 11 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     9,279,583.21
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (474,671.01 ) 8,804,912.20
Senior Certificates, the Senior Principal Distribution Amount (8,007,449.77 ) 797,462.43
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (20,427.29 ) 777,035.15
Class B-1 Certificates, the Subordinate Principal Distribution Amount (251,467.01 ) 525,568.13
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (16,051.37 ) 509,516.76
Class B-2 Certificates, the Subordinate Principal Distribution Amount (197,597.96 ) 311,918.81
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,590.62 ) 297,328.19
Class B-3 Certificates, the Subordinate Principal Distribution Amount (179,615.58 ) 117,712.61
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (7,781.52 ) 109,931.09
Class B-4 Certificates, the Subordinate Principal Distribution Amount (95,793.24 ) 14,137.85
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,137.85 ) 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 sf.citidirect.com Page 12 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 86.672627 %
Beginning Subordinate Percentage 13.327373 %
Senior Prepayment Percentage 92.003576 %
Subordinate Prepayment Percentage 7.996424 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

Reports Available at sf.citidirect.com Page 13 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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
0000010000007510 07/14/2020 Voluntary Prepayment 1,100,000.00 936,149.57 936,149.57 0.00 0.00 3.62500 % Not Provided 360 CA
0000010000009911 06/15/2020 Voluntary Prepayment 624,000.00 531,435.57 531,435.57 0.00 0.00 3.75000 % Not Provided 360 CA
0000010000010152 06/22/2020 Voluntary Prepayment 803,000.00 681,791.25 681,791.25 0.00 0.00 3.62500 % Not Provided 360 CA
0000010000010445 06/22/2020 Voluntary Prepayment 714,950.00 53,478.91 52,838.81 0.00 0.00 3.87500 % Not Provided 360 CA
0000010000011236 06/26/2020 Voluntary Prepayment 710,000.00 609,669.20 609,669.20 0.00 0.00 4.00000 % Not Provided 360 CA
0000010000011402 07/07/2020 Voluntary Prepayment 630,000.00 537,782.34 537,782.34 0.00 0.00 3.75000 % Not Provided 360 CA
0000010000009849 06/25/2020 Voluntary Prepayment 1,000,000.00 839,855.78 839,855.78 0.00 0.00 3.62500 % Not Provided 360 IL
0000010000010886 06/29/2020 Voluntary Prepayment 672,000.00 575,347.30 575,347.30 0.00 0.00 3.87500 % Not Provided 360 IL
0000010000009595 06/16/2020 Voluntary Prepayment 506,000.00 428,212.78 428,212.78 0.00 0.00 4.00000 % Not Provided 360 MA
0000010000009719 07/01/2020 Voluntary Prepayment 732,500.00 625,278.93 625,278.93 0.00 0.00 3.75000 % Not Provided 360 MA
0000010000010443 06/19/2020 Voluntary Prepayment 955,000.00 516,464.55 516,464.55 0.00 0.00 3.75000 % Not Provided 360 MD
0000010000007607 07/06/2020 Voluntary Prepayment 500,000.00 406,875.67 406,804.08 0.00 0.00 3.50000 % Not Provided 360 VA
0000010000009980 06/22/2020 Voluntary Prepayment 660,000.00 562,067.66 562,067.66 0.00 0.00 3.75000 % Not Provided 360 VA
0000010000007527 06/16/2020 Voluntary Prepayment 570,000.00 487,910.30 487,910.30 0.00 0.00 4.00000 % Not Provided 360 WA
Count: 14   TOTALS: 10,177,450.00 7,792,319.81 7,791,608.12 0.00 0.00 3.756559 % Not Provided 360  

 

Reports Available at sf.citidirect.com Page 14 of 18 © Copyright 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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 2020 Citigroup

 


 

Distribution Date: 07/27/2020 Sequoia Mortgage Trust
Determination Date: 07/16/2020  
    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 2020 Citigroup