Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2

 

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 2023 Citigroup

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
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   619,163,000.00   52,269,657.66   1.874000 % 30 / 360   12/01 - 12/31   81,627.78   208,165.43     289,793.21   0.00   0.00     52,061,492.23
B-1   14,654,000.00   2,224,281.55   3.627816 % 30 / 360   12/01 - 12/31   6,724.40   18,655.72     25,380.12   0.00   0.00     2,205,625.83
B-2   12,657,000.00   1,921,163.62   3.627816 % 30 / 360   12/01 - 12/31   5,808.02   16,113.38     21,921.40   0.00   0.00     1,905,050.24
B-3   6,661,000.00   1,011,050.87   3.627816 % 30 / 360   12/01 - 12/31   3,056.59   8,479.99     11,536.58   0.00   0.00     1,002,570.88
B-4   5,662,000.00   859,415.99   3.627816 % 30 / 360   12/01 - 12/31   2,598.17   7,208.18     9,806.35   0.00   0.00     852,207.81
B-5   7,328,404.00   6,653,745.04   3.627816 % 30 / 360   12/01 - 12/31   20,115.49   0.00     20,115.49   0.00   0.00     6,653,745.04
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   666,125,404.00   64,939,314.73               119,930.45   258,622.70     378,553.15   0.00   0.00     64,680,692.03

 

Notional Classes                        
A-IO1 619,163,000.00 52,269,657.66 0.626000 % 30 / 360 12/01 - 12/31 27,267.34 0.00 27,267.34 0.00 0.00 52,061,492.23
A-IO2 619,163,000.00 52,269,657.66 1.127816 % 30 / 360 12/01 - 12/31 49,125.48 0.00 49,125.48 0.00 0.00 52,061,492.23
Totals 1,238,326,000.00 104,539,315.32         76,392.82 0.00 76,392.82 0.00 0.00 104,122,984.46

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
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 81745 MAA9 12/30/2022 84.419866 0.131836 0.336205 0.468040 0.000000 0.000000 84.083662
B-1 81745 MAD3 12/30/2022 151.786649 0.458878 1.273080 1.731959 0.000000 0.000000 150.513568
B-2 81745 MAE1 12/30/2022 151.786649 0.458878 1.273081 1.731959 0.000000 0.000000 150.513569
B-3 81745 MAF8 12/30/2022 151.786649 0.458879 1.273081 1.731959 0.000000 0.000000 150.513569
B-4 81745 MAG6 12/30/2022 151.786646 0.458878 1.273080 1.731959 0.000000 0.000000 150.513566
B-5 81745 MAH4 12/30/2022 907.939169 2.744866 0.000000 2.744866 0.000000 0.000000 907.939169
LT-R 81745 MAK7 12/30/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 81745 MAJ0 12/30/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 MAB7 12/30/2022 84.419866 0.044039 0.000000 0.044039 0.000000 0.000000 84.083662
A-IO2 81745 MAC5 12/30/2022 84.419866 0.079342 0.000000 0.079342 0.000000 0.000000 84.083662

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
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   52,269,657.66   1.874000 % 1.874000 % 30 / 360   81,627.78   0.00   0.00   0.00     81,627.78 0.00   81,627.78     0.00
B-1   2,224,281.55   3.627816 % 3.627706 % 30 / 360   6,724.40   0.00   0.00   0.00     6,724.40 0.00   6,724.40     0.00
B-2   1,921,163.62   3.627816 % 3.627706 % 30 / 360   5,808.02   0.00   0.00   0.00     5,808.02 0.00   5,808.02     0.00
B-3   1,011,050.87   3.627816 % 3.627706 % 30 / 360   3,056.59   0.00   0.00   0.00     3,056.59 0.00   3,056.59     0.00
B-4   859,415.99   3.627816 % 3.627706 % 30 / 360   2,598.17   0.00   0.00   0.00     2,598.17 0.00   2,598.17     0.00
B-5   6,653,745.04   3.627816 % 3.627706 % 30 / 360   20,115.48   258.69   0.00   0.00     20,374.17 0.00   20,115.49     258.68
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   64,939,314.73               119,930.44   258.69   0.00   0.00     120,189.13 0.00   119,930.45     258.68

 

Notional Classes                            
A-IO1 52,269,657.66 0.626000 % 0.626000 % 30 / 360 27,267.34 0.00 0.00 0.00 27,267.34 0.00 27,267.34 0.00
A-IO2 52,269,657.66 1.127816 % 1.127706 % 30 / 360 49,125.48 0.00 0.00 0.00 49,125.48 0.00 49,125.48 0.00
Totals 104,539,315.32           76,392.82 0.00 0.00 0.00 76,392.82 0.00 76,392.82 0.00

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
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   619,163,000.00   52,269,657.66   174,695.07   33,470.36   0.00   0.00   0.00     52,061,492.23   0.00   92.95 % 80.49 % 7.05 % 19.51 %
B-1   14,654,000.00   2,224,281.55   15,656.12   2,999.60   0.00   0.00   0.00     2,205,625.83   0.00   2.20 % 3.41 % 4.85 % 16.10 %
B-2   12,657,000.00   1,921,163.62   13,522.56   2,590.82   0.00   0.00   0.00     1,905,050.24   0.00   1.90 % 2.95 % 2.95 % 13.15 %
B-3   6,661,000.00   1,011,050.87   7,116.52   1,363.47   0.00   0.00   0.00     1,002,570.88   0.00   1.00 % 1.55 % 1.95 % 11.60 %
B-4   5,662,000.00   859,415.99   6,049.20   1,158.98   0.00   0.00   0.00     852,207.81   0.00   0.85 % 1.32 % 1.10 % 10.29 %
B-5   7,328,404.00   6,653,745.04   0.00   0.00   0.00   0.00   0.00     6,653,745.04   0.00   1.10 % 10.29 % 0.00 % 0.00 %
Totals   666,125,404.00   64,939,314.73   217,039.47   41,583.23   0.00   0.00   0.00     64,680,692.03   0.00   100 % 100 %        

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   210,609.84  
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:     210,609.84
Principal Funds Available      
Scheduled Principal   217,039.46  
Curtailments   41,583.25  
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:     258,622.71
Total Funds Available     469,232.55

 

ALLOCATION OF FUNDS
Scheduled Fees    
Master Servicing Fee 197.53  
Servicing Fee 13,529.00  
Trustee Fee 45.95  
Securities Administrator Fee 514.10  
Total Scheduled Fees:   14,286.58
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 196,323.27  
Principal Distribution 258,622.70  
Total Distributions:   454,945.97
Total Funds Allocated   469,232.55

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
    Collateral Summary

 

ASSET CHARACTERISTICS
  Cut-Off   Beginning   Ending   Delta or % of Orig  
Aggregate Stated Principal Balance 666,125,404.69   64,939,314.84   64,680,692.13   9.71 %
Aggregate Actual Principal Balance 666,125,404.69   65,165,650.84   64,911,808.44   9.74 %
Loan Count 777   114   114   663  
Weighted Average Coupon Rate (WAC) 3.946533 % 3.891816 % 3.891706 % -0.054827 %
Net Weighted Average Coupon Rate (Net WAC) 3.682533 % 3.627816 % 3.627706 % -0.054827 %
Weighted Average Remaining Term (WART in months) 353   236   235   118  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 217,039.46
Curtailments 41,583.25
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 258,622.71
 
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 210,609.84
 
Less: Master Servicing Fee 197.53
  Servicing Fee 13,529.00
  Trustee Fee 45.95
  Securities Administrator Fee 514.10
  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 196,323.26

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    Stratification Detail

 

Loan Rate
 
    # of Ending Sched % of Agg    
Loan Rate   Loans Balance Balance WAC WART
 
3.00 or Less   1 336,582.97 0.52 3.0000 227
3.01 to 3.25   0 0.00 0.00 0.0000 0
3.26 to 3.50   10 4,968,161.72 7.68 3.4354 227
3.51 to 3.75   21 14,061,494.83 21.74 3.7041 238
3.76 to 4.00   50 29,713,442.00 45.94 3.8965 236
4.01 to 4.25   24 11,918,853.83 18.43 4.1517 234
4.26 to 4.50   4 2,338,648.83 3.62 4.3132 236
4.51 to 4.75   4 1,343,507.95 2.08 4.6185 235
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 114 64,680,692.13 100.00 3.8917 235

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 6 734,849.70 1.14 4.0700 233
150,001 to 300,000 15 3,267,354.89 5.05 4.0184 225
300,001 to 450,000 24 9,339,811.78 14.44 3.9017 226
450,001 to 600,000 25 13,025,295.16 20.14 3.8981 238
600,001 to 750,000 14 9,441,289.66 14.60 3.8972 237
750,001 to 900,000 16 13,143,674.65 20.32 3.9195 237
900,001 to 1,050,000 8 7,655,442.71 11.84 3.8437 238
1,050,001 to 1,200,000 1 1,114,729.42 1.72 3.7000 236
1,200,001 to 1,350,000 2 2,558,779.51 3.96 3.8511 236
1,350,001 to 1,500,000 2 2,850,412.43 4.41 3.8095 235
1,500,001 to 1,650,000 1 1,549,052.22 2.39 3.7500 237
Totals 114 64,680,692.13 100.00 3.8917 235

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    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 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 0.00   0   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 0.00   0  
  0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %

 

Principal and Interest Advances N/A

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    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  
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 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 %
11/2022 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 %
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   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 %
08/2022 541,809   1   0   0   0   0   0   0   0   0   0   0   541,809   1  
  0.789 % 0.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.789 % 0.9 %
07/2022 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 %
06/2022 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 %
05/2022 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 %
04/2022 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 %
03/2022 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 %
02/2022 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 %

 


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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    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-Jan-2023 122.82 64,680,692.13 217,039.46 41,583.25 0.00 0.064 % 0.768 % 13 % 0.000 % 0.000 % 0 %
27-Dec-2022 121.82 64,939,314.84 214,596.78 22,734.58 0.00 0.035 % 0.419 % 7 % 0.000 % 0.000 % 0 %
25-Nov-2022 120.76 65,176,646.20 212,038.83 2,060,988.99 0.00 3.065 % 31.174 % 520 % 0.000 % 0.000 % 0 %
25-Oct-2022 119.81 67,449,674.02 211,289.10 19,944.11 0.00 0.030 % 0.354 % 6 % 0.000 % 0.000 % 0 %
26-Sep-2022 118.83 67,680,907.23 212,616.29 815,997.81 0.00 1.191 % 13.395 % 223 % 0.000 % 0.000 % 0 %
25-Aug-2022 117.85 68,709,521.33 206,474.77 26,265.98 0.00 0.038 % 0.458 % 8 % 0.000 % 0.000 % 0 %
25-Jul-2022 116.84 68,942,262.08 211,831.48 2,285,014.35 0.00 3.208 % 32.381 % 540 % 0.000 % 0.000 % 0 %
27-Jun-2022 115.89 71,439,107.91 213,598.69 973,624.08 0.00 1.345 % 14.993 % 250 % 0.000 % 0.000 % 0 %
25-May-2022 114.89 72,626,330.68 214,671.68 1,459,826.88 0.00 1.970 % 21.244 % 354 % 0.000 % 0.000 % 0 %
25-Apr-2022 113.96 74,300,829.24 217,004.43 1,200,160.67 0.00 1.590 % 17.493 % 292 % 0.000 % 0.000 % 0 %
25-Mar-2022 112.94 75,717,994.34 224,941.15 3,524,919.32 0.00 4.448 % 42.075 % 701 % 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%))          
 
    CPR               CDR              

 


Reports Available at sf.citidirect.com Page 11 of 18 © Copyright 2023 Citigroup

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     454,945.97
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (158,020.60 ) 296,925.37
Senior Certificates, the Senior Principal Distribution Amount (208,165.43 ) 88,759.94
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (6,724.40 ) 82,035.54
Class B-1 Certificates, the Subordinate Principal Distribution Amount (18,655.72 ) 63,379.82
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (5,808.02 ) 57,571.80
Class B-2 Certificates, the Subordinate Principal Distribution Amount (16,113.38 ) 41,458.42
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (3,056.59 ) 38,401.83
Class B-3 Certificates, the Subordinate Principal Distribution Amount (8,479.99 ) 29,921.84
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (2,598.17 ) 27,323.67
Class B-4 Certificates, the Subordinate Principal Distribution Amount (7,208.18 ) 20,115.49
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (20,115.49 ) 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 2023 Citigroup

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    Other Information

 

Principal Percentages    
 
Senior Percentage 80.490005 %
Subordinate Percentage 19.509995 %
Senior Prepayment Percentage 80.490005 %
Subordinate Prepayment Percentage 19.509995 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    Voluntary Prepayments, Repurchases, and Substitutions

 

        Scheduled              
      Original Principal Principal Prepayment Prepayment Current      
  Principal Pay   Principal Balance at Pay Down Penalties Penalties Note Original Original  
Loan Number Down Date Payoff Type Balance Payoff Amount Collected Waived Rate LTV Term State
 
No Prepayments to Report.

 

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

 


 

Distribution Date: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    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: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    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: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    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: 01/25/2023 Sequoia Mortgage Trust
Determination Date: 01/17/2023  
    Mortgage Pass-Through Certificates
    Series 2013-2
 
 
    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