EX-99.1 4 ex99_1.htm certstmtsemt13082008.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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   142,142,972.97   3.000000 % 30 / 360   07/01 - 07/31   355,357.43   8,016,192.03     8,371,549.46   0.00   0.00     134,126,780.94
A-2   23,528,000.00   2,097,120.75   2.250000 % 30 / 360   07/01 - 07/31   3,932.10   682,220.45     686,152.55   0.00   0.00     1,414,900.30
A-3   10,000,000.00   10,000,000.00   3.000000 % 30 / 360   07/01 - 07/31   25,000.00   0.00     25,000.00   0.00   0.00     10,000,000.00
B-1   9,663,000.00   6,730,794.76   3.515962 % 30 / 360   07/01 - 07/31   19,721.01   277,409.28     297,130.29   0.00   0.00     6,453,385.48
B-2   7,593,000.00   5,288,929.41   3.515962 % 30 / 360   07/01 - 07/31   15,496.39   217,982.89     233,479.28   0.00   0.00     5,070,946.52
B-3   6,902,000.00   4,807,611.04   3.515962 % 30 / 360   07/01 - 07/31   14,086.15   198,145.38     212,231.53   0.00   0.00     4,609,465.66
B-4   3,681,000.00   2,564,012.77   3.515962 % 30 / 360   07/01 - 07/31   7,512.48   105,675.62     113,188.10   0.00   0.00     2,458,337.15
B-5   4,832,464.00   4,832,464.00   3.515962 % 30 / 360   07/01 - 07/31   14,158.97   0.00     14,158.97   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   178,463,905.70               455,264.53   9,497,625.65     9,952,890.18   0.00   0.00     168,966,280.05

 

Notional Classes                        
A-IO1 23,528,000.00 2,097,120.75 0.750000 % 30 / 360 07/01 - 07/31 1,310.70 0.00 1,310.70 0.00 0.00 1,414,900.30
A-IO2 427,487,000.00 154,240,093.72 0.515962 % 30 / 360 07/01 - 07/31 66,318.32 0.00 66,318.32 0.00 0.00 145,541,681.24
Totals 451,015,000.00 156,337,214.47         67,629.02 0.00 67,629.02 0.00 0.00 146,956,581.54

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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 7/31/2020 360.806513 0.902016 20.347782 21.249799 0.000000 0.000000 340.458730
A-2 81745 EAK5 7/31/2020 89.132980 0.167124 28.996109 29.163233 0.000000 0.000000 60.136871
A-3 81745 EAL3 7/31/2020 1,000.000000 2.500000 0.000000 2.500000 0.000000 0.000000 1,000.000000
B-1 81745 EAC3 7/31/2020 696.553323 2.040879 28.708401 30.749280 0.000000 0.000000 667.844922
B-2 81745 EAD1 7/31/2020 696.553327 2.040878 28.708401 30.749280 0.000000 0.000000 667.844926
B-3 81745 EAE9 7/31/2020 696.553324 2.040879 28.708400 30.749280 0.000000 0.000000 667.844923
B-4 81745 EAF6 7/31/2020 696.553320 2.040880 28.708400 30.749280 0.000000 0.000000 667.844920
B-5 81745 EAG4 7/31/2020 1,000.000000 2.929969 0.000000 2.929969 0.000000 0.000000 1,000.000000
R 81745 EAH2 7/31/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 7/31/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 7/31/2020 89.132980 0.055708 0.000000 0.055708 0.000000 0.000000 60.136871
A-IO2 81745 VAA9 7/31/2020 360.806513 0.155135 0.000000 0.155135 0.000000 0.000000 340.458730

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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   142,142,972.97   3.000000 % 3.000000 % 30 / 360   355,357.43   0.00   0.00   0.00     355,357.43 0.00   355,357.43     0.00
A-2   2,097,120.75   2.250000 % 2.250000 % 30 / 360   3,932.10   0.00   0.00   0.00     3,932.10 0.00   3,932.10     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   6,730,794.76   3.515962 % 3.513873 % 30 / 360   19,721.01   0.00   0.00   0.00     19,721.01 0.00   19,721.01     0.00
B-2   5,288,929.41   3.515962 % 3.513873 % 30 / 360   15,496.39   0.00   0.00   0.00     15,496.39 0.00   15,496.39     0.00
B-3   4,807,611.04   3.515962 % 3.513873 % 30 / 360   14,086.15   0.00   0.00   0.00     14,086.15 0.00   14,086.15     0.00
B-4   2,564,012.77   3.515962 % 3.513873 % 30 / 360   7,512.48   0.00   0.00   0.00     7,512.48 0.00   7,512.48     0.00
B-5   4,832,464.00   3.515962 % 3.513873 % 30 / 360   14,158.97   0.00   0.00   0.00     14,158.97 0.00   14,158.97     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   178,463,905.70               455,264.53   0.00   0.00   0.00     455,264.53 0.00   455,264.53     0.00

 

Notional Classes                            
A-IO1 2,097,120.75 0.750000 % 0.750000 % 30 / 360 1,310.70 0.00 0.00 0.00 1,310.70 0.00 1,310.70 0.00
A-IO2 154,240,093.72 0.515962 % 0.513873 % 30 / 360 66,318.32 0.00 0.00 0.00 66,318.32 0.00 66,318.32 0.00
Totals 156,337,214.47           67,629.02 0.00 0.00 0.00 67,629.02 0.00 67,629.02 0.00

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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   142,142,972.97   377,256.34   7,638,935.70   0.00   0.00   0.00     134,126,780.94   0.00   85.61 % 79.38 % 7.10 % 13.86 %
A-2   23,528,000.00   2,097,120.75   32,106.51   650,113.94   0.00   0.00   0.00     1,414,900.30   0.00   5.11 % 0.84 % 7.10 % 13.86 %
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 % 5.92 % 7.10 % 13.86 %
B-1   9,663,000.00   6,730,794.76   22,315.78   255,093.50   0.00   0.00   0.00     6,453,385.48   0.00   2.10 % 3.82 % 5.00 % 10.04 %
B-2   7,593,000.00   5,288,929.41   17,535.31   200,447.58   0.00   0.00   0.00     5,070,946.52   0.00   1.65 % 3.00 % 3.35 % 7.04 %
B-3   6,902,000.00   4,807,611.04   15,939.51   182,205.87   0.00   0.00   0.00     4,609,465.66   0.00   1.50 % 2.73 % 1.85 % 4.31 %
B-4   3,681,000.00   2,564,012.77   8,500.92   97,174.71   0.00   0.00   0.00     2,458,337.15   0.00   0.80 % 1.45 % 1.05 % 2.86 %
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 % 2.86 % 0.00 % 0.00 %
Totals   460,158,464.00   178,463,905.70   473,654.37   9,023,971.30   0.00   0.00   0.00     168,966,280.05   0.00   100 % 100 %        

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   563,047.96  
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:     563,047.96
Principal Funds Available      
Scheduled Principal   473,654.36  
Curtailments   155,046.53  
Curtailments Adjustments   432.71  
Prepayments in Full   8,868,492.06  
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:     9,497,625.66
Total Funds Available     10,060,673.62

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 37,180.02  
Trustee Fee 178.50  
Securities Adminstrator Fee 2,795.89  
Total Scheduled Fees:   40,154.41
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 522,893.55  
Principal Distribution 9,497,625.66  
Total Distributions:   10,020,519.21
Total Funds Allocated   10,060,673.62

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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   178,463,905.77   168,966,280.11   36.72 %
Aggregate Actual Principal Balance 460,158,464.20   178,802,913.32   169,270,626.49   36.79 %
Loan Count 603   287   271   332  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.785962 % 3.783873 % -0.050680 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.515962 % 3.513873 % -0.050680 %
Weighted Average Remaining Term (WART in months) 357   271   270   87  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 473,654.36
Curtailments 155,046.53
Curtailments Adjustments 432.71
Prepayments in Full 8,868,492.06
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 9,497,625.66
 
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 563,047.96
 
Less: Servicing Fee 37,180.02
  Trustee Fee 178.50
  Securities Adminstrator Fee 2,795.89
  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 522,893.55

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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   2 933,435.19 0.55 3.0000 94
3.01 to 3.15   1 246,167.27 0.15 3.1250 88
3.16 to 3.30   2 1,246,853.24 0.74 3.2500 246
3.31 to 3.45   7 4,925,949.44 2.92 3.3750 272
3.46 to 3.60   15 11,718,598.56 6.94 3.5026 262
3.61 to 3.75   116 70,707,860.03 41.85 3.7123 273
3.76 to 3.90   80 50,465,114.09 29.87 3.8750 273
3.91 to 4.05   37 22,159,607.71 13.11 4.0000 271
4.06 to 4.20   7 4,121,368.44 2.44 4.1250 273
4.21 to 4.35   4 2,441,326.14 1.44 4.2500 272
4.36 to 4.50   0 0.00 0.00 0.0000 0
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 271 168,966,280.11 100.00 3.7839 270

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 1 65,006.69 0.04 3.6250 273
150,001 to 300,000 9 2,316,797.59 1.37 3.7349 224
300,001 to 450,000 37 14,925,029.37 8.83 3.7533 264
450,001 to 600,000 94 50,274,156.94 29.75 3.8080 271
600,001 to 750,000 70 46,534,720.55 27.54 3.8292 271
750,001 to 900,000 39 32,151,466.51 19.03 3.7489 272
900,001 to 1,050,000 12 11,605,057.04 6.87 3.7191 273
1,050,001 to 1,200,000 4 4,581,018.81 2.71 3.6854 272
1,200,001 to 1,350,000 3 3,684,653.88 2.18 3.7499 273
1,350,001 to 1,500,000 2 2,828,372.73 1.67 3.6808 272
Totals 271 168,966,280.11 100.00 3.7839 270

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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 1,040,687.25   2   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 1,040,687.25   2  
  0.615914 % 0.7 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.615914 % 0.7 %
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 1,210,532.51   3   90-119 0.00   0   90-119 0.00   0   90-119 0.00   0   90-119 1,210,532.51   3  
  0.716434 % 1.1 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.716434 % 1.1 %
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 2,251,219.76   5   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 2,251,219.76   5  
  1.332349 % 1.8 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.332349 % 1.8 %

 

Principal and Interest Advances 723,093.00

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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  
08/2020 1,040,687   2   0   0   1,210,533   3   0   0   0   0   0   0   2,251,220   5  
  0.616 % 0.7 % 0.000 % 0.0 % 0.716 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.332 % 1.8 %
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 %

 


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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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  
 
25-Aug-2020 87.46 168,966,280.11 473,654.36 9,023,971.30 0.00 5.070 % 46.439 % 774 % 0.000 % 0.000 % 0 %
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 %
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: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     10,020,519.21
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (451,918.55 ) 9,568,600.66
Senior Certificates, the Senior Principal Distribution Amount (8,698,412.48 ) 870,188.18
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (19,721.01 ) 850,467.17
Class B-1 Certificates, the Subordinate Principal Distribution Amount (277,409.28 ) 573,057.89
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (15,496.39 ) 557,561.50
Class B-2 Certificates, the Subordinate Principal Distribution Amount (217,982.89 ) 339,578.61
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,086.15 ) 325,492.46
Class B-3 Certificates, the Subordinate Principal Distribution Amount (198,145.38 ) 127,347.07
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (7,512.48 ) 119,834.59
Class B-4 Certificates, the Subordinate Principal Distribution Amount (105,675.62 ) 14,158.97
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,158.97 ) 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 2020 Citigroup

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 86.426492 %
Beginning Subordinate Percentage 13.573508 %
Senior Prepayment Percentage 91.855895 %
Subordinate Prepayment Percentage 8.144105 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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
0000010000010764 07/24/2020 Voluntary Prepayment 520,000.00 351,295.07 351,295.07 0.00 0.00 4.00000 % Not Provided 360 AL
0000001150010690 08/11/2020 Voluntary Prepayment 472,000.00 407,307.86 407,299.38 0.00 0.00 4.50000 % Not Provided 360 CA
0000010000011369 08/04/2020 Voluntary Prepayment 517,000.00 420,554.44 420,553.57 0.00 0.00 3.87500 % Not Provided 360 CA
0000010000011508 07/21/2020 Voluntary Prepayment 936,000.00 801,943.30 801,943.30 0.00 0.00 4.00000 % Not Provided 360 CA
0000010000011753 07/27/2020 Voluntary Prepayment 792,000.00 669,184.03 669,138.16 0.00 0.00 3.87500 % Not Provided 360 CA
0000010000010000 07/20/2020 Voluntary Prepayment 478,500.00 405,828.03 405,803.68 0.00 0.00 3.87500 % Not Provided 360 CO
0000010000006863 07/20/2020 Voluntary Prepayment 1,965,000.00 1,659,243.58 1,659,243.58 0.00 0.00 3.50000 % Not Provided 360 DC
0000010000010700 07/24/2020 Voluntary Prepayment 628,000.00 248,045.47 248,045.47 0.00 0.00 4.00000 % Not Provided 360 IL
0000010000007551 07/22/2020 Voluntary Prepayment 650,000.00 555,251.90 555,251.90 0.00 0.00 3.87500 % Not Provided 360 MA
0000010000008934 07/15/2020 Voluntary Prepayment 770,000.00 655,676.27 655,676.27 0.00 0.00 3.87500 % Not Provided 360 MA
0000010000009854 07/21/2020 Voluntary Prepayment 900,000.00 657,070.04 657,070.04 0.00 0.00 3.62500 % Not Provided 360 MA
0000010000010541 08/05/2020 Voluntary Prepayment 825,200.00 589,782.67 587,629.56 0.00 0.00 3.62500 % Not Provided 360 MA
0000001150011261 07/30/2020 Voluntary Prepayment 540,000.00 25,156.16 5,093.58 0.00 0.00 3.87500 % Not Provided 360 MI
0000001310010404 07/21/2020 Voluntary Prepayment 600,000.00 504,272.79 504,272.79 0.00 0.00 3.87500 % Not Provided 360 SC
0000010000009422 07/27/2020 Voluntary Prepayment 584,000.00 498,871.80 498,871.80 0.00 0.00 3.87500 % Not Provided 360 VA
0000010000010626 08/05/2020 Voluntary Prepayment 653,000.00 468,218.26 468,218.26 0.00 0.00 4.00000 % Not Provided 360 VA
Count: 16   TOTALS: 11,830,700.00 8,917,701.67 8,895,406.41 0.00 0.00 3.825024 % Not Provided 360  

 

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

 


 

Distribution Date: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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: 08/25/2020 Sequoia Mortgage Trust
Determination Date: 08/17/2020  
    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