Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6

 

CONTACT INFORMATION  
Depositor Sequoia Residential Funding, Inc.
Trustee Christiana Trust
Master Servicer Wells Fargo Bank, N.A.

 

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: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
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   140,105,000.00   10,197,428.04   2.500000 % 30 / 360   10/01 - 10/31   21,244.64   37,248.22     58,492.86   0.00   0.00     10,160,179.82
A-2   140,104,000.00   10,197,355.25   1.808000 % 30 / 360   10/01 - 10/31   15,364.02   37,247.95     52,611.97   0.00   0.00     10,160,107.30
B-1   7,989,000.00   1,270,945.38   3.702101 % 30 / 360   10/01 - 10/31   3,920.97   11,619.69     15,540.66   0.00   0.00     1,259,325.69
B-2   4,220,000.00   671,346.81   3.702101 % 30 / 360   10/01 - 10/31   2,071.16   6,137.83     8,208.99   0.00   0.00     665,208.98
B-3   3,467,000.00   551,554.35   3.702101 % 30 / 360   10/01 - 10/31   1,701.59   5,042.62     6,744.21   0.00   0.00     546,511.73
B-4   2,412,000.00   582,676.82   3.702101 % 30 / 360   10/01 - 10/31   1,797.61   0.00     1,797.61   0.00   0.00     582,676.82
B-5   3,165,461.00   3,165,461.00   3.702101 % 30 / 360   10/01 - 10/31   9,765.72   0.00     9,765.72   0.00   0.00     3,165,461.00
LT-R   0.00   0.00   0.000000 % -   -   0.00   0.00     0.00   0.00   0.00     0.00
R   0.00   0.00   0.000000 % -   -   0.00   0.00     0.00   0.00   0.00     0.00
Totals   301,462,461.00   26,636,767.65               55,865.71   97,296.31     153,162.02   0.00   0.00     26,539,471.34

 

Notional Classes                        
A-IO1 280,209,000.00 20,394,783.29 0.702101 % 30 / 360 10/01 - 10/31 11,932.67 0.00 11,932.67 0.00 0.00 20,320,287.12
A-IO2 140,105,000.00 10,197,428.04 0.500000 % 30 / 360 10/01 - 10/31 4,248.93 0.00 4,248.93 0.00 0.00 10,160,179.82
A-IO3 140,104,000.00 10,197,355.25 1.192000 % 30 / 360 10/01 - 10/31 10,129.37 0.00 10,129.37 0.00 0.00 10,160,107.30
Totals 560,418,000.00 40,789,566.58         26,310.97 0.00 26,310.97 0.00 0.00 40,640,574.24

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
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 81744 NAA8 10/31/2022 72.784184 0.151634 0.265859 0.417493 0.000000 0.000000 72.518324
A-2 81744 NAB6 10/31/2022 72.784184 0.109662 0.265859 0.375521 0.000000 0.000000 72.518324
B-1 81744 NAG5 10/31/2022 159.086917 0.490796 1.454461 1.945257 0.000000 0.000000 157.632456
B-2 81744 NAH3 10/31/2022 159.086922 0.490796 1.454462 1.945258 0.000000 0.000000 157.632460
B-3 81744 NAJ9 10/31/2022 159.086920 0.490796 1.454462 1.945258 0.000000 0.000000 157.632457
B-4 81744 NAK6 10/31/2022 241.574138 0.745278 0.000000 0.745278 0.000000 0.000000 241.574138
B-5 81744 NAL4 10/31/2022 1,000.000000 3.085086 0.000000 3.085086 0.000000 0.000000 1,000.000000
LT-R 81744 NAN0 10/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 81744 NAM2 10/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81744 NAD2 10/31/2022 72.784184 0.042585 0.000000 0.042585 0.000000 0.000000 72.518324
A-IO2 81744 NAE0 10/31/2022 72.784184 0.030327 0.000000 0.030327 0.000000 0.000000 72.518324
A-IO3 81744 NAF7 10/31/2022 72.784184 0.072299 0.000000 0.072299 0.000000 0.000000 72.518324

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
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   10,197,428.04   2.500000 % 2.500000 % 30 / 360   21,244.64   0.00   0.00   0.00     21,244.64 0.00   21,244.64     0.00
A-2   10,197,355.25   1.808000 % 1.808000 % 30 / 360   15,364.02   0.00   0.00   0.00     15,364.02 0.00   15,364.02     0.00
B-1   1,270,945.38   3.702101 % 3.702153 % 30 / 360   3,920.97   0.00   0.00   0.00     3,920.97 0.00   3,920.97     0.00
B-2   671,346.81   3.702101 % 3.702153 % 30 / 360   2,071.16   0.00   0.00   0.00     2,071.16 0.00   2,071.16     0.00
B-3   551,554.35   3.702101 % 3.702153 % 30 / 360   1,701.59   0.00   0.00   0.00     1,701.59 0.00   1,701.59     0.00
B-4   582,676.82   3.702101 % 3.702153 % 30 / 360   1,797.61   0.00   0.00   0.00     1,797.61 0.00   1,797.61     0.00
B-5   3,165,461.00   3.702101 % 3.702153 % 30 / 360   9,765.72   258.71   0.00   0.00     10,024.43 0.00   9,765.72     258.71
LT-R   0.00   0.000000 % -   -   0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
R   0.00   0.000000 % -   -   0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals   26,636,767.65               55,865.71   258.71   0.00   0.00     56,124.42 0.00   55,865.71     258.71

 

Notional Classes                            
A-IO1 20,394,783.29 0.702101 % 0.702153 % 30 / 360 11,932.67 0.00 0.00 0.00 11,932.67 0.00 11,932.67 0.00
A-IO2 10,197,428.04 0.500000 % 0.500000 % 30 / 360 4,248.93 0.00 0.00 0.00 4,248.93 0.00 4,248.93 0.00
A-IO3 10,197,355.25 1.192000 % 1.192000 % 30 / 360 10,129.37 0.00 0.00 0.00 10,129.37 0.00 10,129.37 0.00
Totals 40,789,566.58           26,310.97 0.00 0.00 0.00 26,310.97 0.00 26,310.97 0.00

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
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   140,105,000.00   10,197,428.04   34,053.70   3,194.52   0.00   0.00   0.00     10,160,179.82   0.00   46.48 % 38.28 % 7.05 % 23.43 %
A-2   140,104,000.00   10,197,355.25   34,053.46   3,194.49   0.00   0.00   0.00     10,160,107.30   0.00   46.47 % 38.28 % 7.05 % 23.43 %
B-1   7,989,000.00   1,270,945.38   10,623.16   996.53   0.00   0.00   0.00     1,259,325.69   0.00   2.65 % 4.75 % 4.40 % 18.69 %
B-2   4,220,000.00   671,346.81   5,611.43   526.40   0.00   0.00   0.00     665,208.98   0.00   1.40 % 2.51 % 3.00 % 16.18 %
B-3   3,467,000.00   551,554.35   4,610.15   432.47   0.00   0.00   0.00     546,511.73   0.00   1.15 % 2.06 % 1.85 % 14.12 %
B-4   2,412,000.00   582,676.82   0.00   0.00   0.00   0.00   0.00     582,676.82   0.00   0.80 % 2.20 % 1.05 % 11.93 %
B-5   3,165,461.00   3,165,461.00   0.00   0.00   0.00   0.00   0.00     3,165,461.00   0.00   1.05 % 11.93 % 0.00 % 0.00 %
Totals   301,462,461.00   26,636,767.65   88,951.90   8,344.41   0.00   0.00   0.00     26,539,471.34   0.00   100 % 100 %        

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   88,391.87  
Uncompensated PPIS   0.00  
Relief Act Shortfall   0.00  
Losses in Excess of Principal Balance   0.00  
Stop Advance Interest   0.00  
Other Interest Reductions   0.00  
Total Interest Funds Available:     88,391.87
Principal Funds Available      
Scheduled Principal   88,951.90  
Curtailments   8,344.41  
Curtailments Adjustments   0.00  
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:     97,296.31
Total Funds Available     185,688.18

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Master Servicing Fee 184.21  
Servicing Fee 5,549.30  
Securities Administrator Fee 481.68  
Total Scheduled Fees:   6,215.19
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 82,176.68  
Principal Distribution 97,296.31  
Total Distributions:   179,472.99
Total Funds Allocated   185,688.18

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
    Collateral Summary

 

ASSET CHARACTERISTICS
  Cut-Off   Beginning   Ending   Delta or % of Orig  
Aggregate Stated Principal Balance 301,462,461.31   26,636,768.00   26,539,471.69   8.80 %
Aggregate Actual Principal Balance 301,462,461.31   26,679,607.42   26,585,116.43   8.82 %
Loan Count 358   45   45   313  
Weighted Average Coupon Rate (WAC) 4.078918 % 3.982099 % 3.982153 % -0.096765 %
Net Weighted Average Coupon Rate (Net WAC) 3.798918 % 3.702099 % 3.702153 % -0.096765 %
Weighted Average Remaining Term (WART in months) 356   238   237   119  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 88,951.90
Curtailments 8,344.41
Curtailments Adjustments 0.00
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 97,296.31
 
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 88,391.87
 
Less: Master Servicing Fee 184.21
  Servicing Fee 5,549.30
  Securities Administrator Fee 481.68
  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 Reductions 0.00
 
TOTAL AVAILABLE INTEREST 82,176.68

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    Stratification Detail

 

Loan Rate
 
    # of Ending Sched % of Agg    
Loan Rate   Loans Balance Balance WAC WART
 
3.00 or Less   0 0.00 0.00 0.0000 0
3.01 to 3.25   0 0.00 0.00 0.0000 0
3.26 to 3.50   1 823,767.80 3.10 3.3750 240
3.51 to 3.75   4 2,228,460.36 8.40 3.7136 217
3.76 to 4.00   25 14,814,054.92 55.82 3.9220 239
4.01 to 4.25   13 7,631,429.21 28.76 4.1711 239
4.26 to 4.50   1 488,034.47 1.84 4.3750 238
4.51 to 4.75   1 553,724.93 2.09 4.6250 240
4.76 to 5.00   0 0.00 0.00 0.0000 0
5.01 to 5.25   0 0.00 0.00 0.0000 0
5.26 to 5.50   0 0.00 0.00 0.0000 0
5.51 to 5.75   0 0.00 0.00 0.0000 0
5.76 to 6.00   0 0.00 0.00 0.0000 0
6.01 or Greater   0 0.00 0.00 0.0000 0
  Totals 45 26,539,471.69 100.00 3.9822 237

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 1 114,693.57 0.43 4.0000 239
150,001 to 300,000 2 521,951.85 1.97 4.0004 239
300,001 to 450,000 7 2,807,546.23 10.58 3.9549 222
450,001 to 600,000 19 9,966,097.12 37.55 4.0553 239
600,001 to 750,000 5 3,300,869.96 12.44 3.9327 239
750,001 to 900,000 7 5,645,940.55 21.27 3.9126 239
900,001 to 1,050,000 2 1,888,236.93 7.11 4.0551 238
1,050,001 to 1,200,000 2 2,294,135.48 8.64 3.8750 239
Totals 45 26,539,471.69 100.00 3.9822 237

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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 %
30-59 416,219.79   1   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 416,219.79   1  
  1.568305 % 2.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.568305 % 2.2 %
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 416,219.79   1   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 416,219.79   1  
  1.568305 % 2.2 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   1.568305 % 2.2 %

 

Principal and Interest Advances N/A

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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  
11/2022 416,220   1   0   0   0   0   0   0   0   0   0   0   416,220   1  
  1.568 % 2.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.568 % 2.2 %
10/2022 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 %
09/2022 0   0   418,492   1   0   0   0   0   0   0   0   0   418,492   1  
  0.000 % 0.0 % 1.565 % 2.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.565 % 2.2 %
08/2022 419,622   1   0   0   0   0   0   0   0   0   0   0   419,622   1  
  1.564 % 2.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.564 % 2.2 %
07/2022 0   0   0   0   0   0   0   0   420,749   1   0   0   420,749   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.563 % 2.2 % 0.000 % 0.0 % 1.563 % 2.2 %
06/2022 0   0   0   0   0   0   0   0   421,872   1   0   0   421,872   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.561 % 2.2 % 0.000 % 0.0 % 1.561 % 2.2 %
05/2022 0   0   0   0   0   0   0   0   422,991   1   0   0   422,991   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.560 % 2.2 % 0.000 % 0.0 % 1.560 % 2.2 %
04/2022 0   0   0   0   0   0   0   0   424,106   1   0   0   424,106   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.498 % 2.2 % 0.000 % 0.0 % 1.498 % 2.2 %
03/2022 0   0   0   0   0   0   0   0   425,218   1   0   0   425,218   1  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.432 % 2.1 % 0.000 % 0.0 % 1.432 % 2.1 %
02/2022 0   0   0   0   426,326   1   0   0   0   0   0   0   426,326   1  
  0.000 % 0.0 % 0.000 % 0.0 % 1.431 % 2.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.431 % 2.1 %
01/2022 0   0   0   0   427,430   1   0   0   0   0   0   0   427,430   1  
  0.000 % 0.0 % 0.000 % 0.0 % 1.394 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.394 % 2.0 %
12/2021 0   0   428,531   1   0   0   0   0   0   0   0   0   428,531   1  
  0.000 % 0.0 % 1.370 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.370 % 2.0 %

 


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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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-Nov-2022 120.84 26,539,471.69 88,951.90 8,344.41 0.00 0.031 % 0.377 % 6 % 0.000 % 0.000 % 0 %
25-Oct-2022 119.84 26,636,768.00 88,631.29 8,343.92 0.00 0.031 % 0.375 % 6 % 0.000 % 0.000 % 0 %
26-Sep-2022 118.84 26,733,743.21 88,311.81 8,320.18 0.00 0.031 % 0.373 % 6 % 0.000 % 0.000 % 0 %
25-Aug-2022 117.84 26,830,375.20 87,996.93 7,242.45 0.00 0.027 % 0.323 % 5 % 0.000 % 0.000 % 0 %
25-Jul-2022 116.84 26,925,614.58 87,683.06 7,271.98 0.00 0.027 % 0.324 % 5 % 0.000 % 0.000 % 0 %
27-Jun-2022 115.84 27,020,569.62 87,370.23 7,251.92 0.00 0.027 % 0.322 % 5 % 0.000 % 0.000 % 0 %
25-May-2022 114.81 27,115,191.77 89,974.28 1,103,676.65 0.00 3.911 % 38.045 % 634 % 0.000 % 0.000 % 0 %
25-Apr-2022 113.81 28,308,842.70 92,679.45 1,293,229.59 0.00 4.369 % 41.494 % 692 % 0.000 % 0.000 % 0 %
25-Mar-2022 112.81 29,694,751.74 92,349.82 7,275.74 0.00 0.024 % 0.294 % 5 % 0.000 % 0.000 % 0 %
25-Feb-2022 111.82 29,794,377.30 94,037.59 769,418.96 0.00 2.517 % 26.358 % 439 % 0.000 % 0.000 % 0 %
25-Jan-2022 110.82 30,657,833.85 95,286.36 532,603.90 0.00 1.708 % 18.672 % 311 % 0.000 % 0.000 % 0 %
27-Dec-2021 109.81 31,285,724.11 100,231.43 768,800.19 0.00 2.398 % 25.272 % 421 % 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: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     179,472.99
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (62,919.63 ) 116,553.36
Senior Certificates, the Senior Principal Distribution Amount (74,496.17 ) 42,057.19
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (3,920.97 ) 38,136.22
Class B-1 Certificates, the Subordinate Principal Distribution Amount (11,619.69 ) 26,516.53
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (2,071.16 ) 24,445.37
Class B-2 Certificates, the Subordinate Principal Distribution Amount (6,137.83 ) 18,307.54
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (1,701.59 ) 16,605.95
Class B-3 Certificates, the Subordinate Principal Distribution Amount (5,042.62 ) 11,563.33
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (1,797.61 ) 9,765.72
Class B-4 Certificates, the Subordinate Principal Distribution Amount 0.00   9,765.72
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (9,765.72 ) 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: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    Other Information

 

Principal Percentages    
 
Senior Percentage 76.566283 %
Subordinate Percentage 23.433717 %
Senior Prepayment Percentage 76.566283 %
Subordinate Prepayment Percentage 23.433717 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

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

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2012-6
 
 
    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