EX-99.1 4 ex99_1.htm certstmtsemt13082302.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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   40,121,751.93   3.000000 % 30 / 360   01/01 - 01/31   100,304.38   178,687.22     278,991.60   0.00   0.00     39,943,064.71
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   3,414,573.84   3.000000 % 30 / 360   01/01 - 01/31   8,536.43   15,207.23     23,743.66   0.00   0.00     3,399,366.61
B-1   9,663,000.00   1,962,995.27   3.480796 % 30 / 360   01/01 - 01/31   5,693.99   16,165.44     21,859.43   0.00   0.00     1,946,829.83
B-2   7,593,000.00   1,542,484.04   3.480796 % 30 / 360   01/01 - 01/31   4,474.23   12,702.49     17,176.72   0.00   0.00     1,529,781.55
B-3   6,902,000.00   1,402,110.48   3.480796 % 30 / 360   01/01 - 01/31   4,067.05   11,546.50     15,613.55   0.00   0.00     1,390,563.98
B-4   3,681,000.00   747,778.71   3.480796 % 30 / 360   01/01 - 01/31   2,169.05   6,158.02     8,327.07   0.00   0.00     741,620.69
B-5   4,832,464.00   4,801,835.39   3.480796 % 30 / 360   01/01 - 01/31   13,928.51   0.00     13,928.51   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   53,993,529.66               139,173.64   240,466.90     379,640.54   0.00   0.00     53,753,062.76

 

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 43,536,325.77 0.480796 % 30 / 360 01/01 - 01/31 17,443.40 0.00 17,443.40 0.00 0.00 43,342,431.32
Totals 451,015,000.00 43,536,325.77         17,443.40 0.00 17,443.40 0.00 0.00 43,342,431.32

 

Reports Available at sf.citidirect.com Page 2 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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 1/31/2023 101.842456 0.254606 0.453568 0.708174 0.000000 0.000000 101.388887
A-2 81745 EAK5 1/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 81745 EAL3 1/31/2023 341.457384 0.853643 1.520723 2.374366 0.000000 0.000000 339.936661
B-1 81745 EAC3 1/31/2023 203.145531 0.589257 1.672921 2.262178 0.000000 0.000000 201.472610
B-2 81745 EAD1 1/31/2023 203.145534 0.589257 1.672921 2.262178 0.000000 0.000000 201.472613
B-3 81745 EAE9 1/31/2023 203.145535 0.589257 1.672921 2.262178 0.000000 0.000000 201.472614
B-4 81745 EAF6 1/31/2023 203.145534 0.589256 1.672920 2.262176 0.000000 0.000000 201.472613
B-5 81745 EAG4 1/31/2023 993.661906 2.882279 0.000000 2.882279 0.000000 0.000000 993.661906
R 81745 EAH2 1/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 1/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 1/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO2 81745 VAA9 1/31/2023 101.842455 0.040805 0.000000 0.040805 0.000000 0.000000 101.388887

 

Reports Available at sf.citidirect.com Page 3 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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   40,121,751.93   3.000000 % 3.000000 % 30 / 360   100,304.38   0.00   0.00   0.00     100,304.38 0.00   100,304.38     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   3,414,573.84   3.000000 % 3.000000 % 30 / 360   8,536.43   0.00   0.00   0.00     8,536.43 0.00   8,536.43     0.00
B-1   1,962,995.27   3.480796 % 3.480792 % 30 / 360   5,693.99   0.00   0.00   0.00     5,693.99 0.00   5,693.99     0.00
B-2   1,542,484.04   3.480796 % 3.480792 % 30 / 360   4,474.23   0.00   0.00   0.00     4,474.23 0.00   4,474.23     0.00
B-3   1,402,110.48   3.480796 % 3.480792 % 30 / 360   4,067.05   0.00   0.00   0.00     4,067.05 0.00   4,067.05     0.00
B-4   747,778.71   3.480796 % 3.480792 % 30 / 360   2,169.05   0.00   0.00   0.00     2,169.05 0.00   2,169.05     0.00
B-5   4,801,835.39   3.480796 % 3.480792 % 30 / 360   13,928.51   939.36   0.00   0.00     14,867.87 0.00   13,928.51     939.36
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   53,993,529.66               139,173.64   939.36   0.00   0.00     140,113.00 0.00   139,173.64     939.36

 

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 43,536,325.77 0.480796 % 0.480792 % 30 / 360 17,443.40 0.00 0.00 0.00 17,443.40 0.00 17,443.40 0.00
Totals 43,536,325.77           17,443.40 0.00 0.00 0.00 17,443.40 0.00 17,443.40 0.00

 

Reports Available at sf.citidirect.com Page 4 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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   40,121,751.93   129,931.04   48,756.18   0.00   0.00   0.00     39,943,064.71   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   3,414,573.84   11,057.82   4,149.41   0.00   0.00   0.00     3,399,366.61   0.00   2.17 % 6.32 % 7.10 % 19.37 %
B-1   9,663,000.00   1,962,995.27   11,754.58   4,410.86   0.00   0.00   0.00     1,946,829.83   0.00   2.10 % 3.62 % 5.00 % 15.75 %
B-2   7,593,000.00   1,542,484.04   9,236.52   3,465.97   0.00   0.00   0.00     1,529,781.55   0.00   1.65 % 2.85 % 3.35 % 12.90 %
B-3   6,902,000.00   1,402,110.48   8,395.95   3,150.55   0.00   0.00   0.00     1,390,563.98   0.00   1.50 % 2.59 % 1.85 % 10.31 %
B-4   3,681,000.00   747,778.71   4,477.76   1,680.26   0.00   0.00   0.00     741,620.69   0.00   0.80 % 1.38 % 1.05 % 8.93 %
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 % 8.93 % 0.00 % 0.00 %
Totals   460,158,464.00   53,993,529.66   174,853.67   65,613.23   0.00   0.00   0.00     53,753,062.76   30,628.61   100 % 100 %        

 

Reports Available at sf.citidirect.com Page 5 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   168,765.60  
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:     168,765.60
Principal Funds Available      
Scheduled Principal   174,853.67  
Curtailments   65,403.73  
Curtailments Adjustments   209.51  
Prepayments in Full   0.00  
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:     240,466.91
Total Funds Available     409,232.51

 

ALLOCATION OF FUNDS
Scheduled Fees    
Master Servicing Fee 0.00  
Servicing Fee 11,248.64  
Trustee Fee 53.97  
Securities Adminstrator Fee 845.95  
Total Scheduled Fees:   12,148.56
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 156,617.04  
Principal Distribution 240,466.91  
Total Distributions:   397,083.95
Total Funds Allocated   409,232.51

 

Reports Available at sf.citidirect.com Page 6 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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   53,993,529.71   53,753,062.80   11.68 %
Aggregate Actual Principal Balance 460,158,464.20   54,115,865.14   53,885,530.33   11.71 %
Loan Count 603   91   91   512  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.750796 % 3.750792 % -0.083760 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.480796 % 3.480792 % -0.083760 %
Weighted Average Remaining Term (WART in months) 357   241   240   117  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 174,853.67
Curtailments 65,403.73
Curtailments Adjustments 209.51
Prepayments in Full 0.00
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 240,466.91
 
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 168,765.60
 
Less: Servicing Fee 11,248.64
  Trustee Fee 53.97
  Securities Adminstrator Fee 845.95
  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 156,617.04

 

Reports Available at sf.citidirect.com Page 7 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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   1 360,770.87 0.67 3.0000 64
3.01 to 3.15   0 0.00 0.00 0.0000 0
3.16 to 3.30   2 1,036,734.59 1.93 3.2500 226
3.31 to 3.45   3 2,623,140.74 4.88 3.3750 242
3.46 to 3.60   8 6,116,986.24 11.38 3.5042 232
3.61 to 3.75   36 19,912,016.90 37.04 3.7107 243
3.76 to 3.90   30 17,687,177.52 32.90 3.8750 243
3.91 to 4.05   7 3,612,140.67 6.72 4.0000 243
4.06 to 4.20   3 1,716,318.75 3.19 4.1250 243
4.21 to 4.35   1 687,776.52 1.28 4.2500 242
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 91 53,753,062.80 100.00 3.7508 240

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 2 273,359.48 0.51 3.5400 179
150,001 to 300,000 4 920,045.49 1.71 3.8438 243
300,001 to 450,000 15 6,030,592.57 11.22 3.7113 232
450,001 to 600,000 31 16,355,992.97 30.43 3.8024 239
600,001 to 750,000 20 13,141,230.99 24.45 3.8257 243
750,001 to 900,000 12 9,781,713.20 18.20 3.6446 243
900,001 to 1,050,000 5 4,834,598.83 8.99 3.6737 242
1,050,001 to 1,200,000 1 1,063,082.94 1.98 3.8750 242
1,200,001 to 1,350,000 0 0.00 0.00 0.0000 0
1,350,001 to 1,500,000 1 1,352,446.33 2.52 3.5000 242
Totals 91 53,753,062.80 100.00 3.7508 240

 

Reports Available at sf.citidirect.com Page 8 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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 %
30-59 571,370.04   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 571,370.04   1  
  1.062953 % 1.1 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.062953 % 1.1 %
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 571,370.04   1   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 571,370.04   1  
  1.062953 % 1.1 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.062953 % 1.1 %

 

Principal and Interest Advances 244,257.54

 

Reports Available at sf.citidirect.com Page 9 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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  
02/2023 571,370   1   0   0   0   0   0   0   0   0   0   0   571,370   1  
  1.063 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.063 % 1.1 %
01/2023 0   0   0   0   0   0   0   0   0   0   0   0   0   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
12/2022 574,539   1   0   0   0   0   0   0   0   0   0   0   574,539   1  
  1.045 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.045 % 1.1 %
11/2022 576,117   1   0   0   0   0   0   0   0   0   0   0   576,117   1  
  1.041 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.041 % 1.1 %
10/2022 577,689   1   0   0   0   0   0   0   0   0   0   0   577,689   1  
  1.041 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.041 % 1.1 %
09/2022 579,255   1   0   0   0   0   0   0   0   0   0   0   579,255   1  
  1.022 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.022 % 1.1 %
08/2022 580,817   1   0   0   0   0   0   0   0   0   0   0   580,817   1  
  1.013 % 1.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.013 % 1.0 %
07/2022 0   0   582,374   1   0   0   0   0   0   0   0   0   582,374   1  
  0.000 % 0.0 % 0.998 % 1.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.998 % 1.0 %
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 %

 


Reports Available at sf.citidirect.com Page 10 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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-Feb-2023 117.48 53,753,062.80 174,853.67 65,613.24 0.00 0.122 % 1.453 % 24 % 0.000 % 0.000 % 0 %
25-Jan-2023 116.49 53,993,529.71 176,432.47 790,312.73 0.00 1.443 % 16.002 % 267 % 0.000 % 0.000 % 0 %
27-Dec-2022 115.49 54,960,274.91 178,407.50 181,314.63 0.00 0.329 % 3.875 % 65 % 0.000 % 0.000 % 0 %
25-Nov-2022 114.49 55,319,997.04 177,818.39 12,485.21 0.00 0.023 % 0.270 % 5 % 0.000 % 0.000 % 0 %
25-Oct-2022 113.48 55,510,300.64 179,797.62 966,424.55 0.00 1.711 % 18.708 % 312 % 0.000 % 0.000 % 0 %
26-Sep-2022 112.48 56,656,522.81 183,473.09 521,371.12 0.00 0.912 % 10.410 % 173 % 0.000 % 0.000 % 0 %
25-Aug-2022 111.49 57,361,367.02 184,781.38 811,722.36 0.00 1.395 % 15.517 % 259 % 0.000 % 0.000 % 0 %
25-Jul-2022 110.48 58,357,870.76 184,929.96 317,576.25 0.00 0.541 % 6.305 % 105 % 0.000 % 0.000 % 0 %
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 %
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 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     397,083.95
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (126,284.21 ) 270,799.74
Senior Certificates, the Senior Principal Distribution Amount (193,894.45 ) 76,905.29
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (5,693.99 ) 71,211.30
Class B-1 Certificates, the Subordinate Principal Distribution Amount (16,165.44 ) 55,045.86
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (4,474.23 ) 50,571.63
Class B-2 Certificates, the Subordinate Principal Distribution Amount (12,702.49 ) 37,869.14
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (4,067.05 ) 33,802.09
Class B-3 Certificates, the Subordinate Principal Distribution Amount (11,546.50 ) 22,255.58
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (2,169.05 ) 20,086.53
Class B-4 Certificates, the Subordinate Principal Distribution Amount (6,158.02 ) 13,928.51
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (13,928.51 ) 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 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 80.632487 %
Beginning Subordinate Percentage 19.367513 %
Senior Prepayment Percentage 80.632487 %
Subordinate Prepayment Percentage 19.367513 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

Reports Available at sf.citidirect.com Page 13 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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
 
No Prepayments to Report.

 

Reports Available at sf.citidirect.com Page 14 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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 2023 Citigroup

 


 

Distribution Date: 02/27/2023 Sequoia Mortgage Trust
Determination Date: 02/16/2023  
    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 2023 Citigroup