EX-99.1 4 ex99_1.htm certstmtsemt13082311.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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   37,625,546.84   3.000000 % 30 / 360   10/01 - 10/31   94,063.87   682,223.87     776,287.74   0.00   0.00     36,943,322.97
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   3,202,133.55   3.000000 % 30 / 360   10/01 - 10/31   8,005.33   58,060.87     66,066.20   0.00   0.00     3,144,072.68
B-1   9,663,000.00   1,713,972.12   3.479519 % 30 / 360   10/01 - 10/31   4,969.83   71,123.58     76,093.41   0.00   0.00     1,642,848.54
B-2   7,593,000.00   1,346,806.43   3.479519 % 30 / 360   10/01 - 10/31   3,905.20   55,887.54     59,792.74   0.00   0.00     1,290,918.89
B-3   6,902,000.00   1,224,240.49   3.479519 % 30 / 360   10/01 - 10/31   3,549.81   50,801.51     54,351.32   0.00   0.00     1,173,438.98
B-4   3,681,000.00   719,746.62   3.479519 % 30 / 360   10/01 - 10/31   2,086.98   0.00     2,086.98   0.00   0.00     719,746.62
B-5   4,832,464.00   4,801,835.39   3.479519 % 30 / 360   10/01 - 10/31   13,923.40   0.00     13,923.40   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   50,634,281.44               130,504.42   918,097.37     1,048,601.79   0.00   0.00     49,716,184.07

 

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 40,827,680.39 0.479519 % 30 / 360 10/01 - 10/31 16,314.72 0.00 16,314.72 0.00 0.00 40,087,395.66
Totals 451,015,000.00 40,827,680.39         16,314.72 0.00 16,314.72 0.00 0.00 40,087,395.66

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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 10/31/2023 95.506250 0.238766 1.731713 1.970479 0.000000 0.000000 93.774537
A-2 81745 EAK5 10/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 81745 EAL3 10/31/2023 320.213355 0.800533 5.806087 6.606620 0.000000 0.000000 314.407268
B-1 81745 EAC3 10/31/2023 177.374741 0.514315 7.360404 7.874719 0.000000 0.000000 170.014337
B-2 81745 EAD1 10/31/2023 177.374744 0.514316 7.360403 7.874719 0.000000 0.000000 170.014341
B-3 81745 EAE9 10/31/2023 177.374745 0.514316 7.360404 7.874720 0.000000 0.000000 170.014341
B-4 81745 EAF6 10/31/2023 195.530187 0.566960 0.000000 0.566960 0.000000 0.000000 195.530187
B-5 81745 EAG4 10/31/2023 993.661906 2.881222 0.000000 2.881222 0.000000 0.000000 993.661906
R 81745 EAH2 10/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 10/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 10/31/2023 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO2 81745 VAA9 10/31/2023 95.506250 0.038164 0.000000 0.038164 0.000000 0.000000 93.774537

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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   37,625,546.84   3.000000 % 3.000000 % 30 / 360   94,063.87   0.00   0.00   0.00     94,063.87 0.00   94,063.87     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   3,202,133.55   3.000000 % 3.000000 % 30 / 360   8,005.33   0.00   0.00   0.00     8,005.33 0.00   8,005.33     0.00
B-1   1,713,972.12   3.479519 % 3.478716 % 30 / 360   4,969.83   0.00   0.00   0.00     4,969.83 0.00   4,969.83     0.00
B-2   1,346,806.43   3.479519 % 3.478716 % 30 / 360   3,905.20   0.00   0.00   0.00     3,905.20 0.00   3,905.20     0.00
B-3   1,224,240.49   3.479519 % 3.478716 % 30 / 360   3,549.81   0.00   0.00   0.00     3,549.81 0.00   3,549.81     0.00
B-4   719,746.62   3.479519 % 3.478716 % 30 / 360   2,086.98   0.00   0.00   0.00     2,086.98 0.00   2,086.98     0.00
B-5   4,801,835.39   3.479519 % 3.478716 % 30 / 360   13,923.40   939.36   0.00   0.00     14,862.76 0.00   13,923.40     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   50,634,281.44               130,504.42   939.36   0.00   0.00     131,443.78 0.00   130,504.42     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 40,827,680.39 0.479519 % 0.478716 % 30 / 360 16,314.72 0.00 0.00 0.00 16,314.72 0.00 16,314.72 0.00
Totals 40,827,680.39           16,314.72 0.00 0.00 0.00 16,314.72 0.00 16,314.72 0.00

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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   37,625,546.84   130,214.68   552,009.18   0.00   0.00   0.00     36,943,322.97   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   3,202,133.55   11,081.96   46,978.91   0.00   0.00   0.00     3,144,072.68   0.00   2.17 % 6.32 % 7.10 % 19.37 %
B-1   9,663,000.00   1,713,972.12   13,575.21   57,548.36   0.00   0.00   0.00     1,642,848.54   0.00   2.10 % 3.30 % 5.00 % 16.06 %
B-2   7,593,000.00   1,346,806.43   10,667.14   45,220.40   0.00   0.00   0.00     1,290,918.89   0.00   1.65 % 2.60 % 3.35 % 13.47 %
B-3   6,902,000.00   1,224,240.49   9,696.38   41,105.12   0.00   0.00   0.00     1,173,438.98   0.00   1.50 % 2.36 % 1.85 % 11.11 %
B-4   3,681,000.00   719,746.62   0.00   0.00   0.00   0.00   0.00     719,746.62   0.00   0.80 % 1.45 % 1.05 % 9.66 %
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 % 9.66 % 0.00 % 0.00 %
Totals   460,158,464.00   50,634,281.44   175,235.37   742,861.97   0.00   0.00   0.00     49,716,184.07   30,628.61   100 % 100 %        

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   158,211.77  
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:     158,211.77
Principal Funds Available      
Scheduled Principal   175,235.38  
Curtailments   10,476.63  
Curtailments Adjustments   31.87  
Prepayments in Full   732,353.48  
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:     918,097.36
Total Funds Available     1,076,309.13

 

ALLOCATION OF FUNDS
Scheduled Fees    
Master Servicing Fee 0.00  
Servicing Fee 10,548.77  
Trustee Fee 50.59  
Securities Adminstrator Fee 793.27  
Total Scheduled Fees:   11,392.63
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 146,819.14  
Principal Distribution 918,097.36  
Total Distributions:   1,064,916.50
Total Funds Allocated   1,076,309.13

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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   50,634,281.48   49,716,184.12   10.80 %
Aggregate Actual Principal Balance 460,158,464.20   50,756,894.13   49,852,906.27   10.83 %
Loan Count 603   88   86   517  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.749517 % 3.748716 % -0.085837 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.479517 % 3.478716 % -0.085837 %
Weighted Average Remaining Term (WART in months) 357   232   231   126  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 175,235.38
Curtailments 10,476.63
Curtailments Adjustments 31.87
Prepayments in Full 732,353.48
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 918,097.36
 
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 158,211.77
 
Less: Servicing Fee 10,548.77
  Trustee Fee 50.59
  Securities Adminstrator Fee 793.27
  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 146,819.14

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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   1 311,842.36 0.63 3.0000 55
3.01 to 3.15   0 0.00 0.00 0.0000 0
3.16 to 3.30   2 970,301.80 1.95 3.2500 221
3.31 to 3.45   3 2,518,072.59 5.06 3.3750 233
3.46 to 3.60   8 5,920,871.60 11.91 3.5041 223
3.61 to 3.75   33 18,144,338.44 36.50 3.7085 233
3.76 to 3.90   29 16,243,948.23 32.67 3.8750 234
3.91 to 4.05   6 3,263,732.18 6.56 4.0000 234
4.06 to 4.20   3 1,671,864.12 3.36 4.1250 234
4.21 to 4.35   1 671,212.80 1.35 4.2500 233
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 86 49,716,184.12 100.00 3.7487 231

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 2 203,869.74 0.41 3.5571 173
150,001 to 300,000 2 369,949.75 0.74 3.8239 233
300,001 to 450,000 16 6,295,545.30 12.66 3.7446 225
450,001 to 600,000 31 16,190,349.35 32.57 3.8005 230
600,001 to 750,000 19 12,479,318.83 25.10 3.7792 234
750,001 to 900,000 10 8,038,909.11 16.17 3.6827 234
900,001 to 1,050,000 5 4,821,432.24 9.70 3.6818 233
1,050,001 to 1,200,000 0 0.00 0.00 0.0000 0
1,200,001 to 1,350,000 1 1,316,809.80 2.65 3.5000 233
Totals 86 49,716,184.12 100.00 3.7487 231

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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 %
30-59 382,820.80   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 382,820.80   1  
  0.770012 % 1.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.770012 % 1.2 %
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 382,820.80   1   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 382,820.80   1  
  0.770012 % 1.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.770012 % 1.2 %

 

Principal and Interest Advances 247,314.37

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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  
11/2023 382,821   1   0   0   0   0   0   0   0   0   0   0   382,821   1  
  0.770 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.770 % 1.2 %
10/2023 0   0   383,937   1   0   0   0   0   0   0   0   0   383,937   1  
  0.000 % 0.0 % 0.758 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.758 % 1.1 %
09/2023 385,049   1   0   0   0   0   0   0   0   0   0   0   385,049   1  
  0.744 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.744 % 1.1 %
08/2023 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 %
07/2023 387,263   1   0   0   0   0   0   0   0   0   0   0   387,263   1  
  0.740 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.740 % 1.1 %
06/2023 388,365   1   0   0   0   0   0   0   0   0   0   0   388,365   1  
  0.739 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.739 % 1.1 %
05/2023 389,463   1   0   0   0   0   0   0   0   0   0   0   389,463   1  
  0.739 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.739 % 1.1 %
04/2023 1,157,954   2   0   0   0   0   0   0   0   0   0   0   1,157,954   2  
  2.189 % 2.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.189 % 2.2 %
03/2023 569,778   1   0   0   0   0   0   0   0   0   0   0   569,778   1  
  1.073 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.073 % 1.1 %
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 %

 


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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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-Nov-2023 126.48 49,716,184.12 175,235.38 742,861.98 0.00 1.472 % 16.304 % 272 % 0.000 % 0.000 % 0 %
25-Oct-2023 125.49 50,634,281.48 177,389.09 911,365.26 0.00 1.768 % 19.271 % 321 % 0.000 % 0.000 % 0 %
25-Sep-2023 124.49 51,723,035.83 176,785.44 18,264.51 0.00 0.035 % 0.423 % 7 % 0.000 % 0.000 % 0 %
25-Aug-2023 123.49 51,918,085.78 177,620.33 238,766.23 0.00 0.458 % 5.357 % 89 % 0.000 % 0.000 % 0 %
25-Jul-2023 122.49 52,334,472.34 177,023.22 16,026.81 0.00 0.031 % 0.367 % 6 % 0.000 % 0.000 % 0 %
26-Jun-2023 121.49 52,527,522.37 176,433.84 14,261.87 0.00 0.027 % 0.325 % 5 % 0.000 % 0.000 % 0 %
25-May-2023 120.49 52,718,218.08 175,874.34 4,801.75 0.00 0.009 % 0.109 % 2 % 0.000 % 0.000 % 0 %
25-Apr-2023 119.49 52,898,894.17 175,224.41 34,581.13 0.00 0.065 % 0.781 % 13 % 0.000 % 0.000 % 0 %
27-Mar-2023 118.48 53,108,699.71 175,605.48 468,757.61 0.00 0.875 % 10.008 % 167 % 0.000 % 0.000 % 0 %
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 %
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: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     1,064,916.50
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (118,383.92 ) 946,532.58
Senior Certificates, the Senior Principal Distribution Amount (740,284.73 ) 206,247.85
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (4,969.83 ) 201,278.02
Class B-1 Certificates, the Subordinate Principal Distribution Amount (71,123.58 ) 130,154.44
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (3,905.20 ) 126,249.24
Class B-2 Certificates, the Subordinate Principal Distribution Amount (55,887.54 ) 70,361.70
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (3,549.81 ) 66,811.89
Class B-3 Certificates, the Subordinate Principal Distribution Amount (50,801.51 ) 16,010.38
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (2,086.98 ) 13,923.40
Class B-4 Certificates, the Subordinate Principal Distribution Amount 0.00   13,923.40
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (13,923.40 ) 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: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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
 
0000010000010611 10/31/2023 Voluntary Prepayment 720,000.00 547,700.90 547,700.90 0.00 0.00 3.75000 % Not Provided 360 GA
 
0000010000009624 11/07/2023 Voluntary Prepayment 612,500.00 186,800.49 186,800.49 0.00 0.00 4.00000 % Not Provided 360 OR
 
Count: 2   TOTALS: 1,332,500.00 734,501.39 734,501.39 0.00 0.00 3.813581 % Not Provided 360  

 

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

 


 

Distribution Date: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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: 11/27/2023 Sequoia Mortgage Trust
Determination Date: 11/16/2023  
    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