Distribution Date: | 11/25/2022 | Sequoia Mortgage Trust |
Determination Date: | 11/16/2022 | |
Mortgage Pass-Through Certificates | ||
Series 2013-4 |
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 2013-4 | ||
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 | 170,408,000.00 | 23,458,485.36 | 2.325000 | % | 30 / 360 | 10/01 - 10/31 | 45,450.82 | 80,110.71 | 125,561.53 | 0.00 | 0.00 | 23,378,374.65 | ||||||||||||
A-2 | 170,000,000.00 | 23,402,319.79 | 2.500000 | % | 30 / 360 | 10/01 - 10/31 | 48,754.83 | 79,918.91 | 128,673.74 | 0.00 | 0.00 | 23,322,400.88 | ||||||||||||
A-3 | 157,795,000.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
A-4 | 42,205,000.00 | 27,532,140.93 | 2.750000 | % | 30 / 360 | 10/01 - 10/31 | 63,094.49 | 94,022.24 | 157,116.73 | 0.00 | 0.00 | 27,438,118.69 | ||||||||||||
B-1 | 10,952,000.00 | 2,429,079.26 | 3.441610 | % | 30 / 360 | 10/01 - 10/31 | 6,966.62 | 15,477.45 | 22,444.07 | 0.00 | 0.00 | 2,413,601.81 | ||||||||||||
B-2 | 9,511,000.00 | 2,109,475.23 | 3.441610 | % | 30 / 360 | 10/01 - 10/31 | 6,049.99 | 13,441.02 | 19,491.01 | 0.00 | 0.00 | 2,096,034.21 | ||||||||||||
B-3 | 6,340,000.00 | 1,406,168.96 | 3.441610 | % | 30 / 360 | 10/01 - 10/31 | 4,032.90 | 8,959.74 | 12,992.64 | 0.00 | 0.00 | 1,397,209.22 | ||||||||||||
B-4 | 3,170,000.00 | 703,084.48 | 3.441610 | % | 30 / 360 | 10/01 - 10/31 | 2,016.45 | 4,479.87 | 6,496.32 | 0.00 | 0.00 | 698,604.61 | ||||||||||||
B-5 | 6,054,465.00 | 5,755,729.74 | 3.441610 | % | 30 / 360 | 10/01 - 10/31 | 16,507.49 | 0.00 | 16,507.49 | 0.00 | 0.00 | 5,755,729.74 | ||||||||||||
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 | 576,435,465.00 | 86,796,483.75 | 192,873.59 | 296,409.94 | 489,283.53 | 0.00 | 0.00 | 86,500,073.81 |
Notional Classes | ||||||||||||
A-IO1 | 540,408,000.00 | 74,392,946.09 | 0.849088 | % | 30 / 360 | 10/01 - 10/31 | 52,638.45 | 0.00 | 52,638.45 | 0.00 | 0.00 | 74,138,894.21 |
A-IO2 | 170,408,000.00 | 23,458,485.36 | 0.175000 | % | 30 / 360 | 10/01 - 10/31 | 3,421.03 | 0.00 | 3,421.03 | 0.00 | 0.00 | 23,378,374.65 |
A-IO3 | 157,795,000.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Totals | 868,611,000.00 | 97,851,431.45 | 56,059.48 | 0.00 | 56,059.48 | 0.00 | 0.00 | 97,517,268.86 |
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 2013-4 | ||
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 | YAA4 | 10/31/2022 | 137.660705 | 0.266718 | 0.470111 | 0.736829 | 0.000000 | 0.000000 | 137.190593 |
A-2 | 81744 | YAB2 | 10/31/2022 | 137.660705 | 0.286793 | 0.470111 | 0.756904 | 0.000000 | 0.000000 | 137.190593 |
A-3 | 81744 | YAC0 | 10/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
A-4 | 81744 | YAD8 | 10/31/2022 | 652.343109 | 1.494953 | 2.227751 | 3.722704 | 0.000000 | 0.000000 | 650.115358 |
B-1 | 81744 | YAF3 | 10/31/2022 | 221.793212 | 0.636105 | 1.413208 | 2.049312 | 0.000000 | 0.000000 | 220.380005 |
B-2 | 81744 | YAG1 | 10/31/2022 | 221.793211 | 0.636105 | 1.413208 | 2.049312 | 0.000000 | 0.000000 | 220.380003 |
B-3 | 81744 | YAH9 | 10/31/2022 | 221.793211 | 0.636104 | 1.413208 | 2.049312 | 0.000000 | 0.000000 | 220.380003 |
B-4 | 81744 | YAK2 | 10/31/2022 | 221.793211 | 0.636104 | 1.413208 | 2.049312 | 0.000000 | 0.000000 | 220.380003 |
B-5 | 81744 | YAL0 | 10/31/2022 | 950.658686 | 2.726499 | 0.000000 | 2.726499 | 0.000000 | 0.000000 | 950.658686 |
R | 81744 | YAN6 | 10/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
LT-R | 81744 | YAM8 | 10/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
A-IO1 | 81745 | UAA1 | 10/31/2022 | 137.660705 | 0.097405 | 0.000000 | 0.097405 | 0.000000 | 0.000000 | 137.190593 |
A-IO2 | 81744 | YAJ5 | 10/31/2022 | 137.660705 | 0.020076 | 0.000000 | 0.020076 | 0.000000 | 0.000000 | 137.190593 |
A-IO3 | 81744 | YAP1 | 10/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
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 2013-4 | ||
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 | 23,458,485.36 | 2.325000 | % | 2.325000 | % | 30 / 360 | 45,450.82 | 0.00 | 0.00 | 0.00 | 45,450.82 | 0.00 | 45,450.82 | 0.00 | |||||||||||
A-2 | 23,402,319.79 | 2.500000 | % | 2.500000 | % | 30 / 360 | 48,754.83 | 0.00 | 0.00 | 0.00 | 48,754.83 | 0.00 | 48,754.83 | 0.00 | |||||||||||
A-3 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
A-4 | 27,532,140.93 | 2.750000 | % | 2.750000 | % | 30 / 360 | 63,094.49 | 0.00 | 0.00 | 0.00 | 63,094.49 | 0.00 | 63,094.49 | 0.00 | |||||||||||
B-1 | 2,429,079.26 | 3.441610 | % | 3.441725 | % | 30 / 360 | 6,966.62 | 0.00 | 0.00 | 0.00 | 6,966.62 | 0.00 | 6,966.62 | 0.00 | |||||||||||
B-2 | 2,109,475.23 | 3.441610 | % | 3.441725 | % | 30 / 360 | 6,049.99 | 0.00 | 0.00 | 0.00 | 6,049.99 | 0.00 | 6,049.99 | 0.00 | |||||||||||
B-3 | 1,406,168.96 | 3.441610 | % | 3.441725 | % | 30 / 360 | 4,032.90 | 0.00 | 0.00 | 0.00 | 4,032.90 | 0.00 | 4,032.90 | 0.00 | |||||||||||
B-4 | 703,084.48 | 3.441610 | % | 3.441725 | % | 30 / 360 | 2,016.45 | 0.00 | 0.00 | 0.00 | 2,016.45 | 0.00 | 2,016.45 | 0.00 | |||||||||||
B-5 | 5,755,729.74 | 3.441610 | % | 3.441725 | % | 30 / 360 | 16,507.49 | 258.73 | 0.00 | 0.00 | 16,766.22 | 0.00 | 16,507.49 | 258.73 | |||||||||||
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 | 86,796,483.75 | 192,873.59 | 258.73 | 0.00 | 0.00 | 193,132.32 | 0.00 | 192,873.59 | 258.73 |
Notional Classes | ||||||||||||||
A-IO1 | 74,392,946.09 | 0.849088 | % | 0.849202 | % | 30 / 360 | 52,638.45 | 0.00 | 0.00 | 0.00 | 52,638.45 | 0.00 | 52,638.45 | 0.00 |
A-IO2 | 23,458,485.36 | 0.175000 | % | 0.175000 | % | 30 / 360 | 3,421.03 | 0.00 | 0.00 | 0.00 | 3,421.03 | 0.00 | 3,421.03 | 0.00 |
A-IO3 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Totals | 97,851,431.45 | 56,059.48 | 0.00 | 0.00 | 0.00 | 56,059.48 | 0.00 | 56,059.48 | 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 2013-4 | ||
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 | 170,408,000.00 | 23,458,485.36 | 73,620.44 | 6,490.27 | 0.00 | 0.00 | 0.00 | 23,378,374.65 | 0.00 | 29.56 | % | 27.03 | % | 6.25 | % | 14.29 | % | |||||||||||
A-2 | 170,000,000.00 | 23,402,319.79 | 73,444.18 | 6,474.73 | 0.00 | 0.00 | 0.00 | 23,322,400.88 | 0.00 | 29.49 | % | 26.96 | % | 6.25 | % | 14.29 | % | |||||||||||
A-3 | 157,795,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27.37 | % | 0.00 | % | 6.25 | % | N/A | ||||||||||||
A-4 | 42,205,000.00 | 27,532,140.93 | 86,404.92 | 7,617.33 | 0.00 | 0.00 | 0.00 | 27,438,118.69 | 0.00 | 7.32 | % | 31.72 | % | 6.25 | % | 14.29 | % | |||||||||||
B-1 | 10,952,000.00 | 2,429,079.26 | 14,223.53 | 1,253.93 | 0.00 | 0.00 | 0.00 | 2,413,601.81 | 0.00 | 1.90 | % | 2.79 | % | 4.35 | % | 11.50 | % | |||||||||||
B-2 | 9,511,000.00 | 2,109,475.23 | 12,352.08 | 1,088.94 | 0.00 | 0.00 | 0.00 | 2,096,034.21 | 0.00 | 1.65 | % | 2.42 | % | 2.70 | % | 9.08 | % | |||||||||||
B-3 | 6,340,000.00 | 1,406,168.96 | 8,233.85 | 725.88 | 0.00 | 0.00 | 0.00 | 1,397,209.22 | 0.00 | 1.10 | % | 1.62 | % | 1.60 | % | 7.46 | % | |||||||||||
B-4 | 3,170,000.00 | 703,084.48 | 4,116.93 | 362.94 | 0.00 | 0.00 | 0.00 | 698,604.61 | 0.00 | 0.55 | % | 0.81 | % | 1.05 | % | 6.65 | % | |||||||||||
B-5 | 6,054,465.00 | 5,755,729.74 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,755,729.74 | 0.00 | 1.05 | % | 6.65 | % | 0.00 | % | 0.00 | % | |||||||||||
Totals | 576,435,465.00 | 86,796,483.75 | 272,395.93 | 24,014.02 | 0.00 | 0.00 | 0.00 | 86,500,073.81 | 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 2013-4 | ||
Reconciliation Detail |
SOURCE OF FUNDS | |||
Interest Funds Available | |||
Scheduled Interest | 268,136.85 | ||
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: | 268,136.85 | ||
Principal Funds Available | |||
Scheduled Principal | 272,395.92 | ||
Curtailments | 24,014.02 | ||
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: | 296,409.94 | ||
Total Funds Available | 564,546.79 |
ALLOCATION OF FUNDS | ||
Scheduled Fees | ||
Master Servicing Fee | 289.29 | |
Servicing Fee | 18,082.62 | |
Trustee Fee | 65.17 | |
Securities Administrator Fee | 766.70 | |
Total Scheduled Fees: | 19,203.78 | |
Additional Fees, Expenses, etc. | ||
Trust Fund Expenses | 0.00 | |
Other Expenses | 0.00 | |
Total Additional Fees, Expenses, etc.: | 0.00 | |
Distributions | ||
Interest Distribution | 248,933.07 | |
Principal Distribution | 296,409.94 | |
Total Distributions: | 545,343.01 | |
Total Funds Allocated | 564,546.79 |
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 2013-4 | ||
Collateral Summary |
ASSET CHARACTERISTICS | ||||||||
Cut-Off | Beginning | Ending | Delta or % of Orig | |||||
Aggregate Stated Principal Balance | 576,435,465.08 | 86,796,483.83 | 86,500,073.89 | 15.01 | % | |||
Aggregate Actual Principal Balance | 576,435,465.08 | 87,228,271.40 | 86,943,862.15 | 15.08 | % | |||
Loan Count | 716 | 136 | 136 | 580 | ||||
Weighted Average Coupon Rate (WAC) | 3.782697 | % | 3.707112 | % | 3.707225 | % | -0.075472 | % |
Net Weighted Average Coupon Rate (Net WAC) | 3.517197 | % | 3.441612 | % | 3.441725 | % | -0.075472 | % |
Weighted Average Remaining Term (WART in months) | 357 | 240 | 239 | 118 |
AVAILABLE PRINCIPAL | |
Scheduled Principal | 272,395.92 |
Curtailments | 24,014.02 |
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 | 296,409.94 |
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 | 268,136.85 | |
Less: | Master Servicing Fee | 289.29 |
Servicing Fee | 18,082.62 | |
Trustee Fee | 65.17 | |
Securities Administrator Fee | 766.70 | |
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 | 248,933.07 |
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 2013-4 | ||
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 | 6 | 2,389,834.70 | 2.76 | 3.1252 | 197 | |
3.26 to 3.50 | 16 | 10,247,811.38 | 11.85 | 3.4487 | 230 | |
3.51 to 3.75 | 70 | 46,883,003.48 | 54.20 | 3.6824 | 243 | |
3.76 to 4.00 | 42 | 25,643,322.83 | 29.65 | 3.8835 | 241 | |
4.01 to 4.25 | 2 | 1,336,101.50 | 1.54 | 4.2202 | 242 | |
4.26 to 4.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | |
4.51 to 4.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | |
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 | 136 | 86,500,073.89 | 100.00 | 3.7072 | 239 |
Ending Scheduled Balance | |||||
Ending Sched | # of | Ending Sched | % of Agg | ||
Balance | Loans | Balance | Balance | WAC | WART |
1 to 150,000 | 1 | 47,409.81 | 0.05 | 3.1000 | 123 |
150,001 to 300,000 | 5 | 993,348.28 | 1.15 | 3.3407 | 187 |
300,001 to 450,000 | 26 | 10,249,965.33 | 11.85 | 3.7089 | 233 |
450,001 to 600,000 | 42 | 22,250,905.68 | 25.72 | 3.7321 | 243 |
600,001 to 750,000 | 28 | 18,912,880.45 | 21.86 | 3.7376 | 243 |
750,001 to 900,000 | 20 | 15,780,643.77 | 18.24 | 3.7190 | 243 |
900,001 to 1,050,000 | 3 | 2,911,180.52 | 3.37 | 3.7144 | 243 |
1,050,001 to 1,200,000 | 4 | 4,380,085.53 | 5.06 | 3.6794 | 211 |
1,200,001 to 1,350,000 | 1 | 1,222,917.59 | 1.41 | 3.6000 | 242 |
1,350,001 to 1,500,000 | 3 | 4,310,945.56 | 4.98 | 3.6563 | 242 |
1,500,001 to 1,650,000 | 1 | 1,563,401.80 | 1.81 | 3.7500 | 241 |
1,650,001 to 1,800,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
1,800,001 to 1,950,000 | 1 | 1,912,695.50 | 2.21 | 3.3750 | 243 |
1,950,001 or Greater | 1 | 1,963,694.07 | 2.27 | 3.7500 | 242 |
Totals | 136 | 86,500,073.89 | 100.00 | 3.7072 | 239 |
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 2013-4 | ||
Delinquency Information |
DELINQUENT | BANKRUPTCY | FORECLOSURE | REO | TOTAL | ||||||||||||||||||||
Days | Balance | Count | Days | Balance | Count | Days | Balance | Count | Days | Balance | Count | Days | Balance | Count | ||||||||||
< 30 | 0.00 | 0 | < 30 | 0.00 | 0 | < 30 | 0.00 | 0 | < 30 | 0.00 | 0 | |||||||||||||
0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | |||||||||
30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | ||||||||||
0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | |||||
60-89 | 366,088.61 | 1 | 60-89 | 0.00 | 0 | 60-89 | 0.00 | 0 | 60-89 | 0.00 | 0 | 60-89 | 366,088.61 | 1 | ||||||||||
0.423223 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.423223 | % | 0.7 | % | |||||
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+ | 1,912,695.50 | 1 | 180+ | 0.00 | 0 | 180+ | 1,912,695.50 | 1 | ||||||||||
0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 2.211207 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 2.211207 | % | 0.7 | % | |||||
Total | 366,088.61 | 1 | Total | 0.00 | 0 | Total | 1,912,695.50 | 1 | Total | 0.00 | 0 | Total | 2,278,784.11 | 2 | ||||||||||
0.423223 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 2.211207 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 2.634430 | % | 1.5 | % |
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 2013-4 | ||
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 | 0 | 0 | 366,089 | 1 | 0 | 0 | 0 | 0 | 1,912,696 | 1 | 0 | 0 | 2,278,784 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.423 | % | 0.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.211 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.634 | % | 1.5 | % | |
10/2022 | 0 | 0 | 0 | 0 | 367,095 | 1 | 0 | 0 | 1,918,176 | 1 | 0 | 0 | 2,285,271 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.423 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.210 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.633 | % | 1.5 | % | |
09/2022 | 0 | 0 | 0 | 0 | 368,098 | 1 | 0 | 0 | 1,923,642 | 1 | 0 | 0 | 2,291,740 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.423 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.209 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.631 | % | 1.5 | % | |
08/2022 | 485,391 | 1 | 369,098 | 1 | 0 | 0 | 0 | 0 | 1,929,092 | 1 | 0 | 0 | 2,783,580 | 3 | ||||||||||||||
0.554 | % | 0.7 | % | 0.422 | % | 0.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.203 | % | 0.7 | % | 0.000 | % | 0.0 | % | 3.179 | % | 2.2 | % | |
07/2022 | 469,602 | 1 | 370,095 | 1 | 0 | 0 | 0 | 0 | 1,934,526 | 1 | 0 | 0 | 2,774,223 | 3 | ||||||||||||||
0.522 | % | 0.7 | % | 0.411 | % | 0.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.150 | % | 0.7 | % | 0.000 | % | 0.0 | % | 3.084 | % | 2.2 | % | |
06/2022 | 909,038 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1,939,946 | 1 | 0 | 0 | 2,848,983 | 3 | ||||||||||||||
1.000 | % | 1.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.134 | % | 0.7 | % | 0.000 | % | 0.0 | % | 3.134 | % | 2.1 | % | |
05/2022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,945,350 | 1 | 0 | 0 | 1,945,350 | 1 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.118 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.118 | % | 0.7 | % | |
04/2022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,950,739 | 1 | 0 | 0 | 1,950,739 | 1 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.115 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.115 | % | 0.7 | % | |
03/2022 | 0 | 0 | 374,052 | 1 | 0 | 0 | 0 | 0 | 1,956,113 | 1 | 0 | 0 | 2,330,165 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.396 | % | 0.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.072 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.468 | % | 1.4 | % | |
02/2022 | 375,033 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1,961,472 | 1 | 0 | 0 | 2,336,505 | 2 | ||||||||||||||
0.393 | % | 0.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.054 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.447 | % | 1.4 | % | |
01/2022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,966,816 | 1 | 0 | 0 | 1,966,816 | 1 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 1.968 | % | 0.7 | % | 0.000 | % | 0.0 | % | 1.968 | % | 0.7 | % | |
12/2021 | 741,090 | 1 | 376,987 | 1 | 0 | 0 | 0 | 0 | 1,972,145 | 1 | 0 | 0 | 3,090,222 | 3 | ||||||||||||||
0.727 | % | 0.7 | % | 0.370 | % | 0.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 1.934 | % | 0.7 | % | 0.000 | % | 0.0 | % | 3.030 | % | 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 2013-4 | ||
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 | 117.31 | 86,500,073.89 | 272,395.92 | 24,014.02 | 0.00 | 0.028 | % | 0.333 | % | 6 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Oct-2022 | 116.32 | 86,796,483.83 | 271,490.92 | 22,561.24 | 0.00 | 0.026 | % | 0.311 | % | 5 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Sep-2022 | 115.32 | 87,090,535.99 | 272,923.77 | 186,940.14 | 0.00 | 0.214 | % | 2.540 | % | 42 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Aug-2022 | 114.33 | 87,550,399.90 | 277,173.15 | 2,141,033.66 | 0.00 | 2.387 | % | 25.168 | % | 419 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jul-2022 | 113.34 | 89,968,606.71 | 277,892.20 | 652,700.42 | 0.00 | 0.720 | % | 8.309 | % | 138 | % | 0.000 | % | 0.000 | % | 0 | % |
27-Jun-2022 | 112.35 | 90,899,199.33 | 278,256.67 | 656,011.18 | 0.00 | 0.717 | % | 8.267 | % | 138 | % | 0.000 | % | 0.000 | % | 0 | % |
25-May-2022 | 111.35 | 91,833,467.18 | 276,995.85 | 128,083.19 | 0.00 | 0.139 | % | 1.659 | % | 28 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Apr-2022 | 110.34 | 92,238,546.22 | 279,751.29 | 1,900,093.50 | 0.00 | 2.018 | % | 21.705 | % | 362 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Mar-2022 | 109.35 | 94,418,391.01 | 280,775.85 | 781,495.13 | 0.00 | 0.821 | % | 9.418 | % | 157 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Feb-2022 | 108.34 | 95,480,661.99 | 292,246.92 | 4,147,116.70 | 0.00 | 4.163 | % | 39.963 | % | 666 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jan-2022 | 107.35 | 99,920,025.61 | 297,411.62 | 1,766,292.16 | 0.00 | 1.737 | % | 18.964 | % | 316 | % | 0.000 | % | 0.000 | % | 0 | % |
27-Dec-2021 | 106.36 | 101,983,729.39 | 300,905.59 | 1,438,865.75 | 0.00 | 1.391 | % | 15.475 | % | 258 | % | 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 2013-4 | ||
Waterfall Detail |
Remaining | |||
DISTRIBUTIONS | Amount | Available | |
Distributed | Funds | ||
Available Distribution Amount | 545,343.01 | ||
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (213,359.62 | ) | 331,983.39 |
Senior Certificates, the Senior Principal Distribution Amount | (254,051.87 | ) | 77,931.52 |
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (6,966.62 | ) | 70,964.90 |
Class B-1 Certificates, the Subordinate Principal Distribution Amount | (15,477.45 | ) | 55,487.45 |
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (6,049.99 | ) | 49,437.46 |
Class B-2 Certificates, the Subordinate Principal Distribution Amount | (13,441.02 | ) | 35,996.45 |
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (4,032.90 | ) | 31,963.55 |
Class B-3 Certificates, the Subordinate Principal Distribution Amount | (8,959.74 | ) | 23,003.81 |
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (2,016.45 | ) | 20,987.36 |
Class B-4 Certificates, the Subordinate Principal Distribution Amount | (4,479.87 | ) | 16,507.49 |
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (16,507.49 | ) | 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 2013-4 | ||
Other Information |
Principal Percentages | ||
Senior Percentage | 85.709631 | % |
Subordinate Percentage | 14.290369 | % |
Senior Prepayment Percentage | 85.709631 | % |
Subordinate Prepayment Percentage | 14.290369 | % |
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 2013-4 | ||
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 2013-4 | ||
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 2013-4 | ||
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 2013-4 | ||
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 2013-4 | ||
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 |