EX-99.1 4 ex99_1.htm certstmtsemt13082106.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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   69,504,445.08   3.000000 % 30 / 360   05/01 - 05/31   173,761.11   4,992,163.96     5,165,925.07   0.00   0.00     64,512,281.12
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   5,915,196.83   3.000000 % 30 / 360   05/01 - 05/31   14,787.99   424,859.62     439,647.61   0.00   0.00     5,490,337.21
B-1   9,663,000.00   3,927,662.99   3.506453 % 30 / 360   05/01 - 05/31   11,476.80   229,074.08     240,550.88   0.00   0.00     3,698,588.91
B-2   7,593,000.00   3,086,282.25   3.506453 % 30 / 360   05/01 - 05/31   9,018.25   180,002.02     189,020.27   0.00   0.00     2,906,280.23
B-3   6,902,000.00   2,805,415.51   3.506453 % 30 / 360   05/01 - 05/31   8,197.55   163,620.95     171,818.50   0.00   0.00     2,641,794.56
B-4   3,681,000.00   1,496,194.51   3.506453 % 30 / 360   05/01 - 05/31   4,371.95   87,262.93     91,634.88   0.00   0.00     1,408,931.58
B-5   4,832,464.00   4,801,835.38   3.506453 % 30 / 360   05/01 - 05/31   14,031.18   0.00     14,031.18   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   91,537,032.55               235,644.83   6,076,983.56     6,312,628.39   0.00   0.00     85,460,048.99

 

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 75,419,641.92 0.506453 % 30 / 360 05/01 - 05/31 31,830.39 0.00 31,830.39 0.00 0.00 70,002,618.32
Totals 451,015,000.00 75,419,641.92         31,830.39 0.00 31,830.39 0.00 0.00 70,002,618.32

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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 5/28/2021 176.425580 0.441064 12.671786 13.112849 0.000000 0.000000 163.753794
A-2 81745 EAK5 5/28/2021 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 81745 EAL3 5/28/2021 591.519683 1.478799 42.485962 43.964761 0.000000 0.000000 549.033721
B-1 81745 EAC3 5/28/2021 406.464141 1.187706 23.706311 24.894016 0.000000 0.000000 382.757830
B-2 81745 EAD1 5/28/2021 406.464145 1.187706 23.706311 24.894017 0.000000 0.000000 382.757834
B-3 81745 EAE9 5/28/2021 406.464142 1.187706 23.706310 24.894016 0.000000 0.000000 382.757833
B-4 81745 EAF6 5/28/2021 406.464143 1.187707 23.706311 24.894018 0.000000 0.000000 382.757832
B-5 81745 EAG4 5/28/2021 993.661904 2.903525 0.000000 2.903525 0.000000 0.000000 993.661904
R 81745 EAH2 5/28/2021 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 5/28/2021 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 5/28/2021 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO2 81745 VAA9 5/28/2021 176.425580 0.074459 0.000000 0.074459 0.000000 0.000000 163.753794

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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   69,504,445.08   3.000000 % 3.000000 % 30 / 360   173,761.11   0.00   0.00   0.00     173,761.11 0.00   173,761.11     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   5,915,196.83   3.000000 % 3.000000 % 30 / 360   14,787.99   0.00   0.00   0.00     14,787.99 0.00   14,787.99     0.00
B-1   3,927,662.99   3.506453 % 3.500256 % 30 / 360   11,476.80   0.00   0.00   0.00     11,476.80 0.00   11,476.80     0.00
B-2   3,086,282.25   3.506453 % 3.500256 % 30 / 360   9,018.25   0.00   0.00   0.00     9,018.25 0.00   9,018.25     0.00
B-3   2,805,415.51   3.506453 % 3.500256 % 30 / 360   8,197.55   0.00   0.00   0.00     8,197.55 0.00   8,197.55     0.00
B-4   1,496,194.51   3.506453 % 3.500256 % 30 / 360   4,371.95   0.00   0.00   0.00     4,371.95 0.00   4,371.95     0.00
B-5   4,801,835.38   3.506453 % 3.500256 % 30 / 360   14,031.18   0.00   0.00   0.00     14,031.18 0.00   14,031.18     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   91,537,032.55               235,644.83   0.00   0.00   0.00     235,644.83 0.00   235,644.83     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 75,419,641.92 0.506453 % 0.500256 % 30 / 360 31,830.39 0.00 0.00 0.00 31,830.39 0.00 31,830.39 0.00
Totals 75,419,641.92           31,830.39 0.00 0.00 0.00 31,830.39 0.00 31,830.39 0.00

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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   69,504,445.08   193,591.06   4,798,572.90   0.00   0.00   0.00     64,512,281.12   0.00   85.61 % 75.49 % 7.10 % 18.09 %
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   5,915,196.83   16,475.63   408,384.00   0.00   0.00   0.00     5,490,337.21   0.00   2.17 % 6.42 % 7.10 % 18.09 %
B-1   9,663,000.00   3,927,662.99   15,582.10   213,491.98   0.00   0.00   0.00     3,698,588.91   0.00   2.10 % 4.33 % 5.00 % 13.76 %
B-2   7,593,000.00   3,086,282.25   12,244.11   167,757.90   0.00   0.00   0.00     2,906,280.23   0.00   1.65 % 3.40 % 3.35 % 10.36 %
B-3   6,902,000.00   2,805,415.51   11,129.84   152,491.12   0.00   0.00   0.00     2,641,794.56   0.00   1.50 % 3.09 % 1.85 % 7.27 %
B-4   3,681,000.00   1,496,194.51   5,935.81   81,327.12   0.00   0.00   0.00     1,408,931.58   0.00   0.80 % 1.65 % 1.05 % 5.62 %
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 % 5.62 % 0.00 % 0.00 %
Totals   460,158,464.00   91,537,032.55   254,958.55   5,822,025.02   0.00   0.00   0.00     85,460,048.99   30,628.62   100 % 100 %        

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   288,071.05  
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:     288,071.05
Principal Funds Available      
Scheduled Principal   254,958.54  
Curtailments   200,175.23  
Curtailments Adjustments   644.96  
Prepayments in Full   5,621,204.83  
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:     6,076,983.56
Total Funds Available     6,365,054.61

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 19,070.19  
Trustee Fee 91.56  
Securities Adminstrator Fee 1,434.08  
Total Scheduled Fees:   20,595.83
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 267,475.22  
Principal Distribution 6,076,983.56  
Total Distributions:   6,344,458.78
Total Funds Allocated   6,365,054.61

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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   91,537,032.61   85,460,049.05   18.57 %
Aggregate Actual Principal Balance 460,158,464.20   91,690,557.26   85,624,698.17   18.61 %
Loan Count 603   144   136   467  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.776452 % 3.770256 % -0.064297 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.506452 % 3.500256 % -0.064297 %
Weighted Average Remaining Term (WART in months) 357   261   260   97  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 254,958.54
Curtailments 200,175.23
Curtailments Adjustments 644.96
Prepayments in Full 5,621,204.83
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 6,076,983.56
 
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 30,628.62

 

AVAILABLE INTEREST
 
Scheduled Interest 288,071.05
 
Less: Servicing Fee 19,070.19
  Trustee Fee 91.56
  Securities Adminstrator Fee 1,434.08
  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 267,475.22

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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   1 465,643.46 0.54 3.0000 84
3.01 to 3.15   0 0.00 0.00 0.0000 0
3.16 to 3.30   2 1,178,699.26 1.38 3.2500 239
3.31 to 3.45   5 3,870,122.05 4.53 3.3750 262
3.46 to 3.60   10 7,694,822.13 9.00 3.5038 247
3.61 to 3.75   56 33,934,903.24 39.71 3.7151 263
3.76 to 3.90   39 24,401,338.91 28.55 3.8750 263
3.91 to 4.05   17 10,317,733.80 12.07 4.0000 263
4.06 to 4.20   3 1,817,951.14 2.13 4.1250 263
4.21 to 4.35   3 1,778,835.06 2.08 4.2500 262
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 136 85,460,049.05 100.00 3.7703 260

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 3 274,175.92 0.32 3.7918 262
150,001 to 300,000 3 740,007.41 0.87 3.7462 224
300,001 to 450,000 17 6,868,458.10 8.04 3.7458 256
450,001 to 600,000 47 25,160,138.34 29.44 3.8025 257
600,001 to 750,000 30 19,937,956.58 23.33 3.8145 263
750,001 to 900,000 22 17,929,187.64 20.98 3.7564 263
900,001 to 1,050,000 9 8,555,194.66 10.01 3.6946 262
1,050,001 to 1,200,000 3 3,322,082.47 3.89 3.7074 262
1,200,001 to 1,350,000 1 1,244,475.41 1.46 3.7500 263
1,350,001 to 1,500,000 1 1,428,372.52 1.67 3.5000 262
Totals 136 85,460,049.05 100.00 3.7703 260

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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 %
30-59 636,097.92   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 636,097.92   1  
  0.744322 % 0.7 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.744322 % 0.7 %
60-89 602,163.13   1   60-89 0.00   0   60-89 0.00   0   60-89 0.00   0   60-89 602,163.13   1  
  0.704614 % 0.7 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.704614 % 0.7 %
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 1,238,261.05   2   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 1,238,261.05   2  
  1.448936 % 1.5 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.448936 % 1.5 %

 

Principal and Interest Advances 395,284.00

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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  
06/2021 636,098   1   602,163   1   0   0   0   0   0   0   0   0   1,238,261   2  
  0.744 % 0.7 % 0.705 % 0.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.449 % 1.5 %
05/2021 696,013   1   603,651   1   0   0   0   0   0   0   0   0   1,299,665   2  
  0.760 % 0.7 % 0.659 % 0.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.420 % 1.4 %
04/2021 605,135   1   0   0   0   0   0   0   0   0   0   0   605,135   1  
  0.625 % 0.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.625 % 0.7 %
03/2021 606,613   1   0   0   0   0   0   0   0   0   0   0   606,613   1  
  0.583 % 0.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.583 % 0.6 %
02/2021 1,223,309   2   0   0   0   0   0   0   0   0   0   0   1,223,309   2  
  1.054 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.054 % 1.1 %
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 %

 


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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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-Jun-2021 97.44 85,460,049.05 254,958.54 5,822,025.02 0.00 6.378 % 54.655 % 911 % 0.000 % 0.000 % 0 %
25-May-2021 96.43 91,537,032.61 267,582.99 4,948,269.92 0.00 5.129 % 46.835 % 781 % 0.000 % 0.000 % 0 %
26-Apr-2021 95.46 96,752,885.52 290,863.29 6,949,959.29 0.00 6.702 % 56.501 % 942 % 0.000 % 0.000 % 0 %
25-Mar-2021 94.49 103,993,708.10 319,466.90 11,784,351.08 0.00 10.178 % 72.422 % 1,207 % 0.000 % 0.000 % 0 %
25-Feb-2021 93.49 116,097,526.08 338,920.55 6,488,837.55 0.00 5.293 % 47.932 % 799 % 0.000 % 0.000 % 0 %
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 %
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)              

 


Reports Available at sf.citidirect.com Page 11 of 18 © Copyright 2021 Citigroup

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     6,344,458.78
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (220,379.49 ) 6,124,079.29
Senior Certificates, the Senior Principal Distribution Amount (5,417,023.59 ) 707,055.70
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (11,476.80 ) 695,578.90
Class B-1 Certificates, the Subordinate Principal Distribution Amount (229,074.08 ) 466,504.83
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (9,018.25 ) 457,486.58
Class B-2 Certificates, the Subordinate Principal Distribution Amount (180,002.02 ) 277,484.56
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (8,197.55 ) 269,287.01
Class B-3 Certificates, the Subordinate Principal Distribution Amount (163,620.95 ) 105,666.06
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (4,371.95 ) 101,294.11
Class B-4 Certificates, the Subordinate Principal Distribution Amount (87,262.93 ) 14,031.18
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,031.18 ) 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: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 82.392492 %
Beginning Subordinate Percentage 17.607508 %
Senior Prepayment Percentage 89.435495 %
Subordinate Prepayment Percentage 10.564505 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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
0000010000010891 05/26/2021 Voluntary Prepayment 775,000.00 648,911.07 648,911.07 0.00 0.00 4.00000 % Not Provided 360 CA
0000010000010993 05/25/2021 Voluntary Prepayment 900,000.00 748,513.53 748,513.53 0.00 0.00 3.75000 % Not Provided 360 CA
0000010000010997 05/28/2021 Voluntary Prepayment 902,000.00 749,013.75 749,013.75 0.00 0.00 4.00000 % Not Provided 360 MD
0000010000009777 06/03/2021 Voluntary Prepayment 680,000.00 570,435.02 570,435.02 0.00 0.00 4.25000 % Not Provided 360 NJ
0000010000008317 05/19/2021 Voluntary Prepayment 523,500.00 434,322.22 434,322.22 0.00 0.00 3.75000 % Not Provided 360 TX
0000010000011548 06/10/2021 Voluntary Prepayment 875,000.00 725,174.66 725,174.66 0.00 0.00 4.00000 % Not Provided 360 UT
0000010000010071 06/01/2021 Voluntary Prepayment 696,000.00 577,436.28 577,436.28 0.00 0.00 3.75000 % Not Provided 360 VA
0000010000009154 06/14/2021 Voluntary Prepayment 1,425,000.00 1,181,075.65 1,181,075.65 0.00 0.00 3.62500 % Not Provided 360 WA
Count: 8   TOTALS: 6,776,500.00 5,634,882.18 5,634,882.18 0.00 0.00 3.868611 % Not Provided 360  

 

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

 


 

Distribution Date: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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: 06/25/2021 Sequoia Mortgage Trust
Determination Date: 06/16/2021  
    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