EX-99.1 4 ex99_1.htm certstmtsemt13082404.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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   36,280,537.99   3.000000 % 30 / 360   03/01 - 03/31   90,701.34   137,614.42     228,315.76   0.00   0.00     36,142,923.57
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   3,087,666.17   3.000000 % 30 / 360   03/01 - 03/31   7,719.17   11,711.72     19,430.89   0.00   0.00     3,075,954.45
B-1   9,663,000.00   1,573,610.58   3.480118 % 30 / 360   03/01 - 03/31   4,563.63   14,392.59     18,956.22   0.00   0.00     1,559,217.99
B-2   7,593,000.00   1,236,513.03   3.480118 % 30 / 360   03/01 - 03/31   3,586.01   11,309.42     14,895.43   0.00   0.00     1,225,203.61
B-3   6,902,000.00   1,123,984.31   3.480118 % 30 / 360   03/01 - 03/31   3,259.67   10,280.21     13,539.88   0.00   0.00     1,113,704.10
B-4   3,681,000.00   719,746.62   3.480118 % 30 / 360   03/01 - 03/31   2,087.34   0.00     2,087.34   0.00   0.00     719,746.62
B-5   4,832,464.00   4,832,464.00   3.480118 % 30 / 360   03/01 - 03/31   14,014.61   0.00     14,014.61   0.00   0.00     4,832,464.00
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   48,854,522.70               125,931.77   185,308.36     311,240.13   0.00   0.00     48,669,214.34

 

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 39,368,204.16 0.480118 % 30 / 360 03/01 - 03/31 15,751.17 0.00 15,751.17 0.00 0.00 39,218,878.03
Totals 451,015,000.00 39,368,204.16         15,751.17 0.00 15,751.17 0.00 0.00 39,218,878.03

 

Reports Available at sf.citidirect.com Page 2 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 3/29/2024 92.092167 0.230230 0.349312 0.579542 0.000000 0.000000 91.742855
A-2 81745 EAK5 3/29/2024 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 81745 EAL3 3/29/2024 308.766617 0.771917 1.171172 1.943089 0.000000 0.000000 307.595445
B-1 81745 EAC3 3/29/2024 162.849072 0.472279 1.489454 1.961732 0.000000 0.000000 161.359618
B-2 81745 EAD1 3/29/2024 162.849075 0.472278 1.489453 1.961732 0.000000 0.000000 161.359622
B-3 81745 EAE9 3/29/2024 162.849074 0.472279 1.489454 1.961733 0.000000 0.000000 161.359620
B-4 81745 EAF6 3/29/2024 195.530187 0.567058 0.000000 0.567058 0.000000 0.000000 195.530187
B-5 81745 EAG4 3/29/2024 1,000.000000 2.900096 0.000000 2.900096 0.000000 0.000000 1,000.000000
R 81745 EAH2 3/29/2024 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
LT-R 81745 EAJ8 3/29/2024 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 EAB5 3/29/2024 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO2 81745 VAA9 3/29/2024 92.092167 0.036846 0.000000 0.036846 0.000000 0.000000 91.742855

 

Reports Available at sf.citidirect.com Page 3 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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   36,280,537.99   3.000000 % 3.000000 % 30 / 360   90,701.34   0.00   0.00   0.00     90,701.34 0.00   90,701.34     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   3,087,666.17   3.000000 % 3.000000 % 30 / 360   7,719.17   0.00   0.00   0.00     7,719.17 0.00   7,719.17     0.00
B-1   1,573,610.58   3.480118 % 3.480233 % 30 / 360   4,563.63   0.00   0.00   0.00     4,563.63 0.00   4,563.63     0.00
B-2   1,236,513.03   3.480118 % 3.480233 % 30 / 360   3,586.01   0.00   0.00   0.00     3,586.01 0.00   3,586.01     0.00
B-3   1,123,984.31   3.480118 % 3.480233 % 30 / 360   3,259.67   0.00   0.00   0.00     3,259.67 0.00   3,259.67     0.00
B-4   719,746.62   3.480118 % 3.480233 % 30 / 360   2,087.34   0.00   0.00   0.00     2,087.34 0.00   2,087.34     0.00
B-5   4,832,464.00   3.480118 % 3.480233 % 30 / 360   14,014.61   939.36   0.00   0.00     14,953.97 0.00   14,014.61     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   48,854,522.70               125,931.77   939.36   0.00   0.00     126,871.13 0.00   125,931.77     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 39,368,204.16 0.480118 % 0.480233 % 30 / 360 15,751.17 0.00 0.00 0.00 15,751.17 0.00 15,751.17 0.00
Totals 39,368,204.16           15,751.17 0.00 0.00 0.00 15,751.17 0.00 15,751.17 0.00

 

Reports Available at sf.citidirect.com Page 4 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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   36,280,537.99   127,126.10   10,488.32   0.00   0.00   0.00     36,142,923.57   0.00   85.61 % 74.26 % 7.10 % 19.42 %
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   3,087,666.17   10,819.10   892.61   0.00   0.00   0.00     3,075,954.45   0.00   2.17 % 6.32 % 7.10 % 19.42 %
B-1   9,663,000.00   1,573,610.58   13,295.65   1,096.94   0.00   0.00   0.00     1,559,217.99   0.00   2.10 % 3.20 % 5.00 % 16.21 %
B-2   7,593,000.00   1,236,513.03   10,447.47   861.95   0.00   0.00   0.00     1,225,203.61   0.00   1.65 % 2.52 % 3.35 % 13.70 %
B-3   6,902,000.00   1,123,984.31   9,496.70   783.51   0.00   0.00   0.00     1,113,704.10   0.00   1.50 % 2.29 % 1.85 % 11.41 %
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 % 1.48 % 1.05 % 9.93 %
B-5   4,832,464.00   4,832,464.00   0.00   0.00   0.00   0.00   0.00     4,832,464.00   0.00   1.05 % 9.93 % 0.00 % 0.00 %
Totals   460,158,464.00   48,854,522.70   171,185.02   14,123.33   0.00   0.00   0.00     48,669,214.34   0.00   100 % 100 %        

 

Reports Available at sf.citidirect.com Page 5 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   152,675.21  
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:     152,675.21
Principal Funds Available      
Scheduled Principal   171,185.02  
Curtailments   14,080.66  
Curtailments Adjustments   42.67  
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:     185,308.35
Total Funds Available     337,983.56

 

ALLOCATION OF FUNDS
Scheduled Fees    
Master Servicing Fee 0.00  
Servicing Fee 10,178.06  
Trustee Fee 48.82  
Securities Adminstrator Fee 765.39  
Total Scheduled Fees:   10,992.27
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 141,682.94  
Principal Distribution 185,308.35  
Total Distributions:   326,991.29
Total Funds Allocated   337,983.56

 

Reports Available at sf.citidirect.com Page 6 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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   48,854,522.75   48,669,214.40   10.58 %
Aggregate Actual Principal Balance 460,158,464.20   48,966,272.29   48,783,458.20   10.60 %
Loan Count 603   85   85   518  
Weighted Average Coupon Rate (WAC) 3.834553 % 3.750119 % 3.750233 % -0.084319 %
Net Weighted Average Coupon Rate (Net WAC) 3.564553 % 3.480119 % 3.480233 % -0.084319 %
Weighted Average Remaining Term (WART in months) 357   227   226   131  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 171,185.02
Curtailments 14,080.66
Curtailments Adjustments 42.67
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 185,308.35
 
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 0.00

 

AVAILABLE INTEREST
 
Scheduled Interest 152,675.21
 
Less: Servicing Fee 10,178.06
  Trustee Fee 48.82
  Securities Adminstrator Fee 765.39
  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 141,682.94

 

Reports Available at sf.citidirect.com Page 7 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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   1 284,180.98 0.58 3.0000 50
3.01 to 3.15   0 0.00 0.00 0.0000 0
3.16 to 3.30   1 853,230.83 1.75 3.2500 229
3.31 to 3.45   3 2,455,477.29 5.05 3.3750 228
3.46 to 3.60   8 5,815,240.47 11.95 3.5040 218
3.61 to 3.75   33 17,825,915.08 36.63 3.7086 228
3.76 to 3.90   29 15,925,060.38 32.72 3.8750 229
3.91 to 4.05   6 3,200,922.78 6.58 4.0000 229
4.06 to 4.20   3 1,647,406.16 3.38 4.1250 229
4.21 to 4.35   1 661,780.43 1.36 4.2500 228
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 85 48,669,214.40 100.00 3.7502 226

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 2 227,401.42 0.47 3.7181 229
150,001 to 300,000 2 467,558.26 0.96 3.3922 120
300,001 to 450,000 16 6,286,436.77 12.92 3.7892 229
450,001 to 600,000 30 15,457,830.53 31.76 3.7985 225
600,001 to 750,000 21 13,776,075.55 28.31 3.7694 229
750,001 to 900,000 9 7,327,045.22 15.05 3.6595 228
900,001 to 1,050,000 4 3,830,262.28 7.87 3.7263 228
1,050,001 to 1,200,000 0 0.00 0.00 0.0000 0
1,200,001 to 1,350,000 1 1,296,604.37 2.66 3.5000 228
Totals 85 48,669,214.40 100.00 3.7502 226

 

Reports Available at sf.citidirect.com Page 8 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 %
30-59 377,189.45   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 377,189.45   1  
  0.775006 % 1.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.775006 % 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 %
90-119 436,137.78   1   90-119 0.00   0   90-119 0.00   0   90-119 0.00   0   90-119 436,137.78   1  
  0.896127 % 1.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.896127 % 1.2 %
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 813,327.23   2   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 813,327.23   2  
  1.671133 % 2.4 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.671133 % 2.4 %

 

Principal and Interest Advances 256,467.88

 

Reports Available at sf.citidirect.com Page 9 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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  
04/2024 377,189   1   0   0   436,138   1   0   0   0   0   0   0   813,327   2  
  0.775 % 1.2 % 0.000 % 0.0 % 0.896 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.671 % 2.4 %
03/2024 378,323   1   437,406   1   0   0   0   0   0   0   0   0   815,729   2  
  0.774 % 1.2 % 0.895 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.670 % 2.4 %
02/2024 818,122   2   0   0   0   0   0   0   0   0   0   0   818,122   2  
  1.668 % 2.4 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.668 % 2.4 %
01/2024 380,579   1   0   0   0   0   0   0   0   0   0   0   380,579   1  
  0.773 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.773 % 1.2 %
12/2023 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 %
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 %

 


Reports Available at sf.citidirect.com Page 10 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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-Apr-2024 131.49 48,669,214.40 171,185.02 14,123.33 0.00 0.029 % 0.348 % 6 % 0.000 % 0.000 % 0 %
25-Mar-2024 130.49 48,854,522.75 170,617.84 12,163.47 0.00 0.025 % 0.298 % 5 % 0.000 % 0.000 % 0 %
26-Feb-2024 129.49 49,037,304.06 169,967.81 38,469.73 0.00 0.078 % 0.937 % 16 % 0.000 % 0.000 % 0 %
25-Jan-2024 128.49 49,245,741.60 169,419.33 7,929.46 0.00 0.016 % 0.193 % 3 % 0.000 % 0.000 % 0 %
26-Dec-2023 127.49 49,423,090.39 173,655.14 119,438.59 0.00 0.241 % 2.855 % 48 % 0.000 % 0.000 % 0 %
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 %
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 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     326,991.29
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (114,171.68 ) 212,819.61
Senior Certificates, the Senior Principal Distribution Amount (149,326.13 ) 63,493.48
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (4,563.63 ) 58,929.85
Class B-1 Certificates, the Subordinate Principal Distribution Amount (14,392.59 ) 44,537.26
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (3,586.01 ) 40,951.25
Class B-2 Certificates, the Subordinate Principal Distribution Amount (11,309.42 ) 29,641.83
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (3,259.67 ) 26,382.16
Class B-3 Certificates, the Subordinate Principal Distribution Amount (10,280.21 ) 16,101.95
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (2,087.34 ) 14,014.61
Class B-4 Certificates, the Subordinate Principal Distribution Amount 0.00   14,014.61
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (14,014.61 ) 0.00
Class B-5 Certificates, the Subordinate Principal Distribution Amount 0.00   0.00
Class LT-R and R Certificates, any remaining amounts 0.00   0.00

 

Reports Available at sf.citidirect.com Page 12 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    Mortgage Pass-Through Certificates
    Series 2013-8
 
 
    Other Information

 

Principal Percentages    
 
Beginning Senior Percentage 80.582517 %
Beginning Subordinate Percentage 19.417483 %
Senior Prepayment Percentage 80.582517 %
Subordinate Prepayment Percentage 19.417483 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

Reports Available at sf.citidirect.com Page 13 of 18 © Copyright 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 2024 Citigroup

 


 

Distribution Date: 04/25/2024 Sequoia Mortgage Trust
Determination Date: 04/16/2024  
    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 2024 Citigroup