EX-99.1 4 ex99_1.htm certstmtsemt13082206.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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   43,905,120.54   3.000000 % 30 / 360   05/01 - 05/31   109,762.80   166,890.12     276,652.92   0.00   0.00     43,738,230.42
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   3,736,558.57   3.000000 % 30 / 360   05/01 - 05/31   9,341.40   14,203.23     23,544.63   0.00   0.00     3,722,355.34
B-1   9,663,000.00   2,304,675.22   3.485833 % 30 / 360   05/01 - 05/31   6,694.76   14,505.10     21,199.86   0.00   0.00     2,290,170.12
B-2   7,593,000.00   1,810,969.59   3.485833 % 30 / 360   05/01 - 05/31   5,260.61   11,397.83     16,658.44   0.00   0.00     1,799,571.76
B-3   6,902,000.00   1,646,162.54   3.485833 % 30 / 360   05/01 - 05/31   4,781.87   10,360.57     15,142.44   0.00   0.00     1,635,801.97
B-4   3,681,000.00   877,937.45   3.485833 % 30 / 360   05/01 - 05/31   2,550.29   5,525.54     8,075.83   0.00   0.00     872,411.91
B-5   4,832,464.00   4,801,835.39   3.485833 % 30 / 360   05/01 - 05/31   13,948.67   0.00     13,948.67   0.00   0.00     4,801,835.39
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   59,083,259.30               152,340.40   222,882.39     375,222.79   0.00   0.00     58,860,376.91

 

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 47,641,679.11 0.485833 % 30 / 360 05/01 - 05/31 19,288.25 0.00 19,288.25 0.00 0.00 47,460,585.76
Totals 451,015,000.00 47,641,679.11         19,288.25 0.00 19,288.25 0.00 0.00 47,460,585.76

 

Reports Available at sf.citidirect.com Page 2 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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 5/31/2022 111.445913 0.278615 0.423623 0.702238 0.000000 0.000000 111.022290
A-2 81745 EAK5 5/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 81745 EAL3 5/31/2022 373.655857 0.934140 1.420323 2.354463 0.000000 0.000000 372.235534
B-1 81745 EAC3 5/31/2022 238.505145 0.692824 1.501097 2.193921 0.000000 0.000000 237.004048
B-2 81745 EAD1 5/31/2022 238.505148 0.692824 1.501097 2.193921 0.000000 0.000000 237.004051
B-3 81745 EAE9 5/31/2022 238.505149 0.692824 1.501097 2.193921 0.000000 0.000000 237.004052
B-4 81745 EAF6 5/31/2022 238.505148 0.692825 1.501098 2.193923 0.000000 0.000000 237.004051
B-5 81745 EAG4 5/31/2022 993.661906 2.886451 0.000000 2.886451 0.000000 0.000000 993.661906
R 81745 EAH2 5/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 5/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 5/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO2 81745 VAA9 5/31/2022 111.445913 0.045120 0.000000 0.045120 0.000000 0.000000 111.022290

 

Reports Available at sf.citidirect.com Page 3 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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   43,905,120.54   3.000000 % 3.000000 % 30 / 360   109,762.80   0.00   0.00   0.00     109,762.80 0.00   109,762.80     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   3,736,558.57   3.000000 % 3.000000 % 30 / 360   9,341.40   0.00   0.00   0.00     9,341.40 0.00   9,341.40     0.00
B-1   2,304,675.22   3.485833 % 3.485893 % 30 / 360   6,694.76   0.00   0.00   0.00     6,694.76 0.00   6,694.76     0.00
B-2   1,810,969.59   3.485833 % 3.485893 % 30 / 360   5,260.61   0.00   0.00   0.00     5,260.61 0.00   5,260.61     0.00
B-3   1,646,162.54   3.485833 % 3.485893 % 30 / 360   4,781.87   0.00   0.00   0.00     4,781.87 0.00   4,781.87     0.00
B-4   877,937.45   3.485833 % 3.485893 % 30 / 360   2,550.29   0.00   0.00   0.00     2,550.29 0.00   2,550.29     0.00
B-5   4,801,835.39   3.485833 % 3.485893 % 30 / 360   13,948.67   0.00   0.00   0.00     13,948.67 0.00   13,948.67     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   59,083,259.30               152,340.40   0.00   0.00   0.00     152,340.40 0.00   152,340.40     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 47,641,679.11 0.485833 % 0.485893 % 30 / 360 19,288.25 0.00 0.00 0.00 19,288.25 0.00 19,288.25 0.00
Totals 47,641,679.11           19,288.25 0.00 0.00 0.00 19,288.25 0.00 19,288.25 0.00

 

Reports Available at sf.citidirect.com Page 4 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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   43,905,120.54   139,290.77   27,599.35   0.00   0.00   0.00     43,738,230.42   0.00   85.61 % 74.31 % 7.10 % 19.37 %
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   3,736,558.57   11,854.38   2,348.85   0.00   0.00   0.00     3,722,355.34   0.00   2.17 % 6.32 % 7.10 % 19.37 %
B-1   9,663,000.00   2,304,675.22   12,599.45   1,905.65   0.00   0.00   0.00     2,290,170.12   0.00   2.10 % 3.89 % 5.00 % 15.48 %
B-2   7,593,000.00   1,810,969.59   9,900.40   1,497.43   0.00   0.00   0.00     1,799,571.76   0.00   1.65 % 3.06 % 3.35 % 12.42 %
B-3   6,902,000.00   1,646,162.54   8,999.42   1,361.15   0.00   0.00   0.00     1,635,801.97   0.00   1.50 % 2.78 % 1.85 % 9.64 %
B-4   3,681,000.00   877,937.45   4,799.60   725.94   0.00   0.00   0.00     872,411.91   0.00   0.80 % 1.48 % 1.05 % 8.16 %
B-5   4,832,464.00   4,801,835.39   0.00   0.00   0.00   0.00   0.00     4,801,835.39   30,628.61   1.05 % 8.16 % 0.00 % 0.00 %
Totals   460,158,464.00   59,083,259.30   187,444.02   35,438.37   0.00   0.00   0.00     58,860,376.91   30,628.61   100 % 100 %        

 

Reports Available at sf.citidirect.com Page 5 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   184,922.39  
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:     184,922.39
Principal Funds Available      
Scheduled Principal   187,444.02  
Curtailments   14,974.28  
Curtailments Adjustments   46.47  
Prepayments in Full   20,417.62  
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:     222,882.39
Total Funds Available     407,804.78

 

ALLOCATION OF FUNDS
Scheduled Fees    
Master Servicing Fee 0.00  
Servicing Fee 12,309.03  
Trustee Fee 59.08  
Securities Adminstrator Fee 925.63  
Total Scheduled Fees:   13,293.74
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 171,628.65  
Principal Distribution 222,882.39  
Total Distributions:   394,511.04
Total Funds Allocated   407,804.78

 

Reports Available at sf.citidirect.com Page 6 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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   59,083,259.36   58,860,376.97   12.79 %
Aggregate Actual Principal Balance 460,158,464.20   59,184,303.84   59,011,233.65   12.82 %
Loan Count 603   98   97   506  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.755833 % 3.755893 % -0.078660 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.485833 % 3.485893 % -0.078660 %
Weighted Average Remaining Term (WART in months) 357   249   248   109  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 187,444.02
Curtailments 14,974.28
Curtailments Adjustments 46.47
Prepayments in Full 20,417.62
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 222,882.39
 
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 30,628.61

 

AVAILABLE INTEREST
 
Scheduled Interest 184,922.39
 
Less: Servicing Fee 12,309.03
  Trustee Fee 59.08
  Securities Adminstrator Fee 925.63
  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 171,628.65

 

Reports Available at sf.citidirect.com Page 7 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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   1 403,349.37 0.69 3.0000 72
3.01 to 3.15   0 0.00 0.00 0.0000 0
3.16 to 3.30   2 1,094,443.59 1.86 3.2500 231
3.31 to 3.45   3 2,708,069.78 4.60 3.3750 250
3.46 to 3.60   9 7,043,573.88 11.97 3.5039 241
3.61 to 3.75   39 21,576,130.03 36.66 3.7125 251
3.76 to 3.90   31 18,775,498.22 31.90 3.8750 251
3.91 to 4.05   7 4,008,222.63 6.81 4.0000 251
4.06 to 4.20   3 1,754,716.95 2.98 4.1250 251
4.21 to 4.35   2 1,496,372.52 2.54 4.2500 250
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 97 58,860,376.97 100.00 3.7559 248

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 1 8,148.25 0.01 3.6250 251
150,001 to 300,000 6 1,371,390.95 2.33 3.7285 235
300,001 to 450,000 12 4,902,902.31 8.33 3.6857 236
450,001 to 600,000 33 17,357,209.30 29.49 3.8235 247
600,001 to 750,000 23 15,264,095.04 25.93 3.8066 251
750,001 to 900,000 13 10,656,119.32 18.10 3.7128 250
900,001 to 1,050,000 5 4,721,950.41 8.02 3.6278 250
1,050,001 to 1,200,000 3 3,195,212.88 5.43 3.7100 250
1,200,001 to 1,350,000 0 0.00 0.00 0.0000 0
1,350,001 to 1,500,000 1 1,383,348.51 2.35 3.5000 250
Totals 97 58,860,376.97 100.00 3.7559 248

 

Reports Available at sf.citidirect.com Page 8 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0  
  0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %
60-89 583,926.04   1   60-89 0.00   0   60-89 0.00   0   60-89 0.00   0   60-89 583,926.04   1  
  0.992053 % 1.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.992053 % 1.0 %
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 583,926.04   1   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 583,926.04   1  
  0.992053 % 1.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.992053 % 1.0 %

 

Principal and Interest Advances 281,240.68

 

Reports Available at sf.citidirect.com Page 9 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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  
06/2022 0   0   583,926   1   0   0   0   0   0   0   0   0   583,926   1  
  0.000 % 0.0 % 0.992 % 1.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.992 % 1.0 %
05/2022 703,823   1   585,473   1   0   0   0   0   0   0   0   0   1,289,295   2  
  1.191 % 1.0 % 0.991 % 1.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.182 % 2.0 %
04/2022 587,015   1   0   0   0   0   0   0   0   0   0   0   587,015   1  
  0.975 % 1.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.975 % 1.0 %
03/2022 588,552   1   0   0   0   0   0   0   0   0   0   0   588,552   1  
  0.954 % 1.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.954 % 1.0 %
02/2022 1,960,196   3   0   0   0   0   0   0   0   0   0   0   1,960,196   3  
  3.092 % 2.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 3.092 % 2.9 %
01/2022 591,611   1   0   0   0   0   0   0   0   0   0   0   591,611   1  
  0.911 % 0.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.911 % 0.9 %
12/2021 593,133   1   0   0   0   0   0   0   0   0   0   0   593,133   1  
  0.895 % 0.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.895 % 0.9 %
11/2021 594,650   1   0   0   0   0   0   0   0   0   0   0   594,650   1  
  0.847 % 0.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.847 % 0.9 %
10/2021 1,692,391   2   0   0   0   0   0   0   0   0   0   0   1,692,391   2  
  2.339 % 1.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.339 % 1.7 %
09/2021 1,132,955   2   0   0   0   0   0   0   0   0   0   0   1,132,955   2  
  1.513 % 1.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.513 % 1.7 %
08/2021 1,704,186   2   0   0   0   0   0   0   0   0   0   0   1,704,186   2  
  2.248 % 1.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.248 % 1.7 %
07/2021 1,593,805   2   0   0   0   0   0   0   0   0   0   0   1,593,805   2  
  1.969 % 1.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.969 % 1.6 %

 


Reports Available at sf.citidirect.com Page 10 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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-Jun-2022 109.48 58,860,376.97 187,444.02 35,438.37 0.00 0.060 % 0.720 % 12 % 0.000 % 0.000 % 0 %
25-May-2022 108.48 59,083,259.36 188,828.07 964,923.50 0.00 1.607 % 17.667 % 294 % 0.000 % 0.000 % 0 %
25-Apr-2022 107.48 60,237,010.93 190,195.42 1,254,725.93 0.00 2.040 % 21.916 % 365 % 0.000 % 0.000 % 0 %
25-Mar-2022 106.47 61,681,932.28 194,847.64 1,513,578.18 0.00 2.395 % 25.241 % 421 % 0.000 % 0.000 % 0 %
25-Feb-2022 105.47 63,390,358.10 201,218.68 1,359,369.90 0.00 2.099 % 22.478 % 375 % 0.000 % 0.000 % 0 %
25-Jan-2022 104.47 64,950,946.68 203,417.69 1,145,080.94 0.00 1.732 % 18.919 % 315 % 0.000 % 0.000 % 0 %
27-Dec-2021 103.45 66,299,445.31 215,554.19 3,692,921.13 0.00 5.276 % 47.819 % 797 % 0.000 % 0.000 % 0 %
26-Nov-2021 102.45 70,207,920.63 217,820.40 1,924,096.30 0.00 2.667 % 27.707 % 462 % 0.000 % 0.000 % 0 %
25-Oct-2021 101.45 72,349,837.33 220,714.37 2,321,455.90 0.00 3.109 % 31.545 % 526 % 0.000 % 0.000 % 0 %
27-Sep-2021 100.45 74,892,007.60 220,925.08 692,493.88 0.00 0.916 % 10.457 % 174 % 0.000 % 0.000 % 0 %
25-Aug-2021 99.45 75,805,426.56 232,870.69 4,897,125.97 0.00 6.068 % 52.820 % 880 % 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 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     394,511.04
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (138,392.45 ) 256,118.59
Senior Certificates, the Senior Principal Distribution Amount (181,093.35 ) 75,025.24
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (6,694.76 ) 68,330.48
Class B-1 Certificates, the Subordinate Principal Distribution Amount (14,505.10 ) 53,825.38
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (5,260.61 ) 48,564.77
Class B-2 Certificates, the Subordinate Principal Distribution Amount (11,397.83 ) 37,166.94
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (4,781.87 ) 32,385.07
Class B-3 Certificates, the Subordinate Principal Distribution Amount (10,360.57 ) 22,024.50
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (2,550.29 ) 19,474.21
Class B-4 Certificates, the Subordinate Principal Distribution Amount (5,525.54 ) 13,948.67
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (13,948.67 ) 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 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 80.634819 %
Beginning Subordinate Percentage 19.365181 %
Senior Prepayment Percentage 84.507855 %
Subordinate Prepayment Percentage 15.492145 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

Reports Available at sf.citidirect.com Page 13 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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
 
0000010000009081 06/03/2022 Voluntary Prepayment 700,000.00 23,632.97 23,632.97 0.00 0.00 3.87500 % Not Provided 360 NM

 

Reports Available at sf.citidirect.com Page 14 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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 2022 Citigroup

 


 

Distribution Date: 06/27/2022 Sequoia Mortgage Trust
Determination Date: 06/16/2022  
    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 2022 Citigroup