EX-99.1 4 ex99_1.htm certstmtsemt13082101.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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   102,155,970.65   3.000000 % 30 / 360   12/01 - 12/31   255,389.93   6,630,807.47     6,886,197.40   0.00   0.00     95,525,163.18
A-2   23,528,000.00   0.00   0.000000 % -   -   0.00   0.00     0.00   0.00   0.00     0.00
A-3   10,000,000.00   8,694,014.81   3.000000 % 30 / 360   12/01 - 12/31   21,735.04   564,316.88     586,051.92   0.00   0.00     8,129,697.93
B-1   9,663,000.00   5,282,904.11   3.509811 % 30 / 360   12/01 - 12/31   15,451.66   260,814.17     276,265.83   0.00   0.00     5,022,089.94
B-2   7,593,000.00   4,151,204.72   3.509811 % 30 / 360   12/01 - 12/31   12,141.62   204,942.78     217,084.40   0.00   0.00     3,946,261.94
B-3   6,902,000.00   3,773,424.84   3.509811 % 30 / 360   12/01 - 12/31   11,036.67   186,291.98     197,328.65   0.00   0.00     3,587,132.86
B-4   3,681,000.00   2,012,456.80   3.509811 % 30 / 360   12/01 - 12/31   5,886.12   99,353.92     105,240.04   0.00   0.00     1,913,102.88
B-5   4,832,464.00   4,801,835.38   3.509811 % 30 / 360   12/01 - 12/31   14,044.61   0.00     14,044.61   0.00   0.00     4,801,835.38
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   130,871,811.31               335,685.65   7,946,527.20     8,282,212.85   0.00   0.00     122,925,284.11

 

Notional Classes                        
A-IO1 23,528,000.00 0.00 0.000000 % - - 0.00 0.00 0.00 0.00 0.00 0.00
A-IO2 427,487,000.00 110,849,985.46 0.509811 % 30 / 360 12/01 - 12/31 47,093.81 0.00 47,093.81 0.00 0.00 103,654,861.12
Totals 451,015,000.00 110,849,985.46         47,093.81 0.00 47,093.81 0.00 0.00 103,654,861.12

 

Reports Available at sf.citidirect.com Page 2 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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 12/31/2020 259.306097 0.648265 16.831212 17.479477 0.000000 0.000000 242.474885
A-2 81745 EAK5 12/31/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 81745 EAL3 12/31/2020 869.401481 2.173504 56.431688 58.605192 0.000000 0.000000 812.969793
B-1 81745 EAC3 12/31/2020 546.714696 1.599054 26.991014 28.590068 0.000000 0.000000 519.723682
B-2 81745 EAD1 12/31/2020 546.714700 1.599054 26.991015 28.590070 0.000000 0.000000 519.723685
B-3 81745 EAE9 12/31/2020 546.714697 1.599054 26.991014 28.590068 0.000000 0.000000 519.723683
B-4 81745 EAF6 12/31/2020 546.714697 1.599055 26.991013 28.590068 0.000000 0.000000 519.723684
B-5 81745 EAG4 12/31/2020 993.661904 2.906304 0.000000 2.906304 0.000000 0.000000 993.661904
R 81745 EAH2 12/31/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 12/31/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 12/31/2020 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO2 81745 VAA9 12/31/2020 259.306097 0.110164 0.000000 0.110164 0.000000 0.000000 242.474885

 

Reports Available at sf.citidirect.com Page 3 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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   102,155,970.65   3.000000 % 3.000000 % 30 / 360   255,389.93   0.00   0.00   0.00     255,389.93 0.00   255,389.93     0.00
A-2   0.00   0.000000 % -   -   0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
A-3   8,694,014.81   3.000000 % 3.000000 % 30 / 360   21,735.04   0.00   0.00   0.00     21,735.04 0.00   21,735.04     0.00
B-1   5,282,904.11   3.509811 % 3.510712 % 30 / 360   15,451.66   0.00   0.00   0.00     15,451.66 0.00   15,451.66     0.00
B-2   4,151,204.72   3.509811 % 3.510712 % 30 / 360   12,141.62   0.00   0.00   0.00     12,141.62 0.00   12,141.62     0.00
B-3   3,773,424.84   3.509811 % 3.510712 % 30 / 360   11,036.67   0.00   0.00   0.00     11,036.67 0.00   11,036.67     0.00
B-4   2,012,456.80   3.509811 % 3.510712 % 30 / 360   5,886.12   0.00   0.00   0.00     5,886.12 0.00   5,886.12     0.00
B-5   4,801,835.38   3.509811 % 3.510712 % 30 / 360   14,044.61   0.00   0.00   0.00     14,044.61 0.00   14,044.61     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   130,871,811.31               335,685.65   0.00   0.00   0.00     335,685.65 0.00   335,685.65     0.00

 

Notional Classes                            
A-IO1 0.00 0.000000 % -   - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-IO2 110,849,985.46 0.509811 % 0.510712 % 30 / 360 47,093.81 0.00 0.00 0.00 47,093.81 0.00 47,093.81 0.00
Totals 110,849,985.46           47,093.81 0.00 0.00 0.00 47,093.81 0.00 47,093.81 0.00

 

Reports Available at sf.citidirect.com Page 4 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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   102,155,970.65   280,221.37   6,350,586.10   0.00   0.00   0.00     95,525,163.18   0.00   85.61 % 77.71 % 7.10 % 15.68 %
A-2   23,528,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00   0.00   5.11 % 0.00 % 7.10 % N/A  
A-3   10,000,000.00   8,694,014.81   23,848.32   540,468.55   0.00   0.00   0.00     8,129,697.93   0.00   2.17 % 6.61 % 7.10 % 15.68 %
B-1   9,663,000.00   5,282,904.11   19,063.36   241,750.81   0.00   0.00   0.00     5,022,089.94   0.00   2.10 % 4.09 % 5.00 % 11.59 %
B-2   7,593,000.00   4,151,204.72   14,979.63   189,963.15   0.00   0.00   0.00     3,946,261.94   0.00   1.65 % 3.21 % 3.35 % 8.38 %
B-3   6,902,000.00   3,773,424.84   13,616.41   172,675.58   0.00   0.00   0.00     3,587,132.86   0.00   1.50 % 2.92 % 1.85 % 5.46 %
B-4   3,681,000.00   2,012,456.80   7,261.95   92,091.97   0.00   0.00   0.00     1,913,102.88   0.00   0.80 % 1.56 % 1.05 % 3.91 %
B-5   4,832,464.00   4,801,835.38   0.00   0.00   0.00   0.00   0.00     4,801,835.38   30,628.62   1.05 % 3.91 % 0.00 % 0.00 %
Totals   460,158,464.00   130,871,811.31   358,991.04   7,587,536.16   0.00   0.00   0.00     122,925,284.11   30,628.62   100 % 100 %        

 

Reports Available at sf.citidirect.com Page 5 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   412,225.57  
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:     412,225.57
Principal Funds Available      
Scheduled Principal   358,991.04  
Curtailments   258,644.57  
Curtailments Adjustments   804.86  
Prepayments in Full   7,328,086.73  
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:     7,946,527.20
Total Funds Available     8,358,752.77

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 27,264.96  
Trustee Fee 130.83  
Securities Adminstrator Fee 2,050.32  
Total Scheduled Fees:   29,446.11
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 382,779.46  
Principal Distribution 7,946,527.20  
Total Distributions:   8,329,306.66
Total Funds Allocated   8,358,752.77

 

Reports Available at sf.citidirect.com Page 6 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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   130,871,811.38   122,925,284.18   26.71 %
Aggregate Actual Principal Balance 460,158,464.20   131,114,285.39   123,113,400.89   26.75 %
Loan Count 603   211   196   407  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.779810 % 3.780712 % -0.053840 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.509810 % 3.510712 % -0.053840 %
Weighted Average Remaining Term (WART in months) 357   267   266   91  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 358,991.04
Curtailments 258,644.57
Curtailments Adjustments 804.86
Prepayments in Full 7,328,086.73
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 7,946,527.20
 
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 30,628.62

 

AVAILABLE INTEREST
 
Scheduled Interest 412,225.57
 
Less: Servicing Fee 27,264.96
  Trustee Fee 130.83
  Securities Adminstrator Fee 2,050.32
  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 382,779.46

 

Reports Available at sf.citidirect.com Page 7 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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   1 491,053.48 0.40 3.0000 89
3.01 to 3.15   0 0.00 0.00 0.0000 0
3.16 to 3.30   2 1,213,006.66 0.99 3.2500 242
3.31 to 3.45   5 3,931,028.46 3.20 3.3750 267
3.46 to 3.60   12 9,505,882.96 7.73 3.5032 255
3.61 to 3.75   84 51,788,793.23 42.13 3.7106 268
3.76 to 3.90   56 34,828,223.24 28.33 3.8750 268
3.91 to 4.05   27 15,818,037.51 12.87 4.0000 268
4.06 to 4.20   5 2,953,084.61 2.40 4.1250 268
4.21 to 4.35   4 2,396,174.03 1.95 4.2500 267
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 196 122,925,284.18 100.00 3.7807 266

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 3 215,809.23 0.18 3.7947 268
150,001 to 300,000 7 1,768,854.38 1.44 3.7919 250
300,001 to 450,000 26 10,639,193.88 8.66 3.7791 263
450,001 to 600,000 63 34,016,688.34 27.67 3.8239 265
600,001 to 750,000 48 31,924,855.72 25.97 3.8227 265
750,001 to 900,000 31 25,179,411.75 20.48 3.7372 267
900,001 to 1,050,000 10 9,572,550.44 7.79 3.6999 267
1,050,001 to 1,200,000 6 6,901,625.50 5.61 3.7078 267
1,200,001 to 1,350,000 1 1,259,621.89 1.02 3.7500 268
1,350,001 to 1,500,000 1 1,446,673.05 1.18 3.5000 267
Totals 196 122,925,284.18 100.00 3.7807 266

 

Reports Available at sf.citidirect.com Page 8 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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 %
30-59 609,556.13   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 609,556.13   1  
  0.495875 % 0.5 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.495875 % 0.5 %
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 609,556.13   1   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 609,556.13   1  
  0.495875 % 0.5 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.495875 % 0.5 %

 

Principal and Interest Advances 478,416.00

 

Reports Available at sf.citidirect.com Page 9 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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  
01/2021 609,556   1   0   0   0   0   0   0   0   0   0   0   609,556   1  
  0.496 % 0.5 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.496 % 0.5 %
12/2020 1,061,539   3   0   0   0   0   0   0   0   0   0   0   1,061,539   3  
  0.811 % 1.4 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.811 % 1.4 %
11/2020 1,033,354   2   618,941   1   507,416   2   0   0   0   0   0   0   2,159,712   5  
  0.745 % 0.9 % 0.446 % 0.4 % 0.366 % 0.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.556 % 2.2 %
10/2020 1,656,329   3   0   0   514,358   2   0   0   0   0   0   0   2,170,687   5  
  1.082 % 1.2 % 0.000 % 0.0 % 0.336 % 0.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.418 % 2.0 %
09/2020 1,038,251   2   0   0   1,202,083   3   0   0   0   0   0   0   2,240,334   5  
  0.638 % 0.8 % 0.000 % 0.0 % 0.739 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.377 % 1.9 %
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 %

 


Reports Available at sf.citidirect.com Page 10 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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-Jan-2021 92.48 122,925,284.18 358,991.04 7,587,536.16 0.00 5.814 % 51.263 % 854 % 0.000 % 0.000 % 0 %
28-Dec-2020 91.49 130,871,811.38 377,778.08 7,536,894.41 0.00 5.445 % 48.927 % 815 % 0.000 % 0.000 % 0 %
25-Nov-2020 90.47 138,786,483.87 416,252.34 13,922,625.82 0.00 9.117 % 68.247 % 1,137 % 0.000 % 0.000 % 0 %
26-Oct-2020 89.47 153,125,362.03 436,346.55 9,107,337.00 0.00 5.614 % 50.008 % 833 % 0.000 % 0.000 % 0 %
25-Sep-2020 88.46 162,669,045.58 448,573.51 5,848,661.02 0.00 3.471 % 34.550 % 576 % 0.000 % 0.000 % 0 %
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 %
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 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     8,329,306.66
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (324,218.78 ) 8,005,087.88
Senior Certificates, the Senior Principal Distribution Amount (7,195,124.34 ) 809,963.54
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (15,451.66 ) 794,511.88
Class B-1 Certificates, the Subordinate Principal Distribution Amount (260,814.17 ) 533,697.70
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (12,141.62 ) 521,556.08
Class B-2 Certificates, the Subordinate Principal Distribution Amount (204,942.78 ) 316,613.31
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (11,036.67 ) 305,576.64
Class B-3 Certificates, the Subordinate Principal Distribution Amount (186,291.98 ) 119,284.65
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (5,886.12 ) 113,398.53
Class B-4 Certificates, the Subordinate Principal Distribution Amount (99,353.92 ) 14,044.61
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,044.61 ) 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 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 84.701193 %
Beginning Subordinate Percentage 15.298807 %
Senior Prepayment Percentage 90.820716 %
Subordinate Prepayment Percentage 9.179284 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

Reports Available at sf.citidirect.com Page 13 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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
0000003000010746 12/24/2020 Voluntary Prepayment 467,500.00 86,992.02 86,992.02 0.00 0.00 4.00000 % Not Provided 240 CA
0000010000009246 01/07/2021 Voluntary Prepayment 665,000.00 480,822.79 480,260.55 0.00 0.00 3.37500 % Not Provided 360 CA
0000010000009756 01/12/2021 Voluntary Prepayment 701,190.00 580,761.63 580,761.63 0.00 0.00 3.75000 % Not Provided 360 CA
0000010000010420 12/29/2020 Voluntary Prepayment 800,000.00 676,137.46 676,137.46 0.00 0.00 4.00000 % Not Provided 360 CA
0000010000010763 01/07/2021 Voluntary Prepayment 627,311.00 521,667.34 521,628.08 0.00 0.00 3.62500 % Not Provided 360 CA
0000010000008726 12/22/2020 Voluntary Prepayment 576,000.00 470,445.42 470,295.09 0.00 0.00 3.62500 % Not Provided 360 GA
0000010000010177 12/22/2020 Voluntary Prepayment 625,000.00 521,481.84 521,420.62 0.00 0.00 3.87500 % Not Provided 360 GA
0000010000010563 01/12/2021 Voluntary Prepayment 528,000.00 426,383.82 426,383.82 0.00 0.00 3.62500 % Not Provided 360 GA
0000010000009224 12/23/2020 Voluntary Prepayment 600,000.00 506,110.36 506,110.36 0.00 0.00 3.87500 % Not Provided 360 IL
0000010000010417 12/29/2020 Voluntary Prepayment 700,000.00 550,010.80 550,010.80 0.00 0.00 3.75000 % Not Provided 360 MA
0000010000008612 12/18/2020 Voluntary Prepayment 620,000.00 511,545.70 511,545.70 0.00 0.00 4.00000 % Not Provided 360 TN
0000001150011267 12/29/2020 Voluntary Prepayment 680,000.00 490,404.29 489,400.96 0.00 0.00 4.00000 % Not Provided 360 TX
0000010000010463 12/22/2020 Voluntary Prepayment 580,000.00 447,141.08 447,040.80 0.00 0.00 3.37500 % Not Provided 360 TX
0000010000010805 12/21/2020 Voluntary Prepayment 693,000.00 573,874.63 573,874.63 0.00 0.00 3.87500 % Not Provided 360 VA
0000010000010161 12/30/2020 Voluntary Prepayment 700,000.00 508,919.34 508,158.78 0.00 0.00 3.75000 % Not Provided 360 WA
Count: 15   TOTALS: 9,563,001.00 7,352,698.52 7,350,021.30 0.00 0.00 3.765798 % Not Provided 354  

 

Reports Available at sf.citidirect.com Page 14 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Material Modifications, Extensions, and Waivers Loan Detail: Part 1

 

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

 

Reports Available at sf.citidirect.com Page 17 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 01/25/2021 Sequoia Mortgage Trust
Determination Date: 01/19/2021  
    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 2021 Citigroup