Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 2023 Citigroup |
Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 23,274,365.50 | 2.325000 | % | 30 / 360 | 12/01 - 12/31 | 45,094.08 | 83,672.87 | 128,766.95 | 0.00 | 0.00 | 23,190,692.63 | ||||||||||||
A-2 | 170,000,000.00 | 23,218,640.75 | 2.500000 | % | 30 / 360 | 12/01 - 12/31 | 48,372.17 | 83,472.54 | 131,844.71 | 0.00 | 0.00 | 23,135,168.21 | ||||||||||||
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 | 27,316,047.95 | 2.750000 | % | 30 / 360 | 12/01 - 12/31 | 62,599.28 | 98,202.99 | 160,802.27 | 0.00 | 0.00 | 27,217,844.96 | ||||||||||||
B-1 | 10,952,000.00 | 2,393,507.16 | 3.441895 | % | 30 / 360 | 12/01 - 12/31 | 6,865.17 | 16,165.66 | 23,030.83 | 0.00 | 0.00 | 2,377,341.50 | ||||||||||||
B-2 | 9,511,000.00 | 2,078,583.50 | 3.441895 | % | 30 / 360 | 12/01 - 12/31 | 5,961.89 | 14,038.68 | 20,000.57 | 0.00 | 0.00 | 2,064,544.82 | ||||||||||||
B-3 | 6,340,000.00 | 1,385,576.64 | 3.441895 | % | 30 / 360 | 12/01 - 12/31 | 3,974.17 | 9,358.14 | 13,332.31 | 0.00 | 0.00 | 1,376,218.50 | ||||||||||||
B-4 | 3,170,000.00 | 692,788.32 | 3.441895 | % | 30 / 360 | 12/01 - 12/31 | 1,987.09 | 4,679.07 | 6,666.16 | 0.00 | 0.00 | 688,109.25 | ||||||||||||
B-5 | 6,054,465.00 | 5,755,729.74 | 3.441895 | % | 30 / 360 | 12/01 - 12/31 | 16,508.85 | 0.00 | 16,508.85 | 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 | 86,115,239.56 | 191,362.70 | 309,589.95 | 500,952.65 | 0.00 | 0.00 | 85,805,649.61 |
Notional Classes | ||||||||||||
A-IO1 | 540,408,000.00 | 73,809,054.20 | 0.849372 | % | 30 / 360 | 12/01 - 12/31 | 52,242.81 | 0.00 | 52,242.81 | 0.00 | 0.00 | 73,543,705.80 |
A-IO2 | 170,408,000.00 | 23,274,365.50 | 0.175000 | % | 30 / 360 | 12/01 - 12/31 | 3,394.18 | 0.00 | 3,394.18 | 0.00 | 0.00 | 23,190,692.63 |
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 | 97,083,419.70 | 55,636.99 | 0.00 | 55,636.99 | 0.00 | 0.00 | 96,734,398.43 |
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 2013-4 | ||
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 | 12/30/2022 | 136.580240 | 0.264624 | 0.491015 | 0.755639 | 0.000000 | 0.000000 | 136.089225 |
A-2 | 81744 | YAB2 | 12/30/2022 | 136.580240 | 0.284542 | 0.491015 | 0.775557 | 0.000000 | 0.000000 | 136.089225 |
A-3 | 81744 | YAC0 | 12/30/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
A-4 | 81744 | YAD8 | 12/30/2022 | 647.223029 | 1.483220 | 2.326809 | 3.810029 | 0.000000 | 0.000000 | 644.896220 |
B-1 | 81744 | YAF3 | 12/30/2022 | 218.545212 | 0.626842 | 1.476046 | 2.102888 | 0.000000 | 0.000000 | 217.069165 |
B-2 | 81744 | YAG1 | 12/30/2022 | 218.545211 | 0.626842 | 1.476047 | 2.102888 | 0.000000 | 0.000000 | 217.069164 |
B-3 | 81744 | YAH9 | 12/30/2022 | 218.545211 | 0.626841 | 1.476047 | 2.102888 | 0.000000 | 0.000000 | 217.069164 |
B-4 | 81744 | YAK2 | 12/30/2022 | 218.545211 | 0.626842 | 1.476047 | 2.102890 | 0.000000 | 0.000000 | 217.069164 |
B-5 | 81744 | YAL0 | 12/30/2022 | 950.658686 | 2.726723 | 0.000000 | 2.726723 | 0.000000 | 0.000000 | 950.658686 |
R | 81744 | YAN6 | 12/30/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
LT-R | 81744 | YAM8 | 12/30/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
A-IO1 | 81745 | UAA1 | 12/30/2022 | 136.580240 | 0.096673 | 0.000000 | 0.096673 | 0.000000 | 0.000000 | 136.089225 |
A-IO2 | 81744 | YAJ5 | 12/30/2022 | 136.580240 | 0.019918 | 0.000000 | 0.019918 | 0.000000 | 0.000000 | 136.089225 |
A-IO3 | 81744 | YAP1 | 12/30/2022 | 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 | 2023 Citigroup |
Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 23,274,365.50 | 2.325000 | % | 2.325000 | % | 30 / 360 | 45,094.08 | 0.00 | 0.00 | 0.00 | 45,094.08 | 0.00 | 45,094.08 | 0.00 | |||||||||||
A-2 | 23,218,640.75 | 2.500000 | % | 2.500000 | % | 30 / 360 | 48,372.17 | 0.00 | 0.00 | 0.00 | 48,372.17 | 0.00 | 48,372.17 | 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 | 27,316,047.95 | 2.750000 | % | 2.750000 | % | 30 / 360 | 62,599.28 | 0.00 | 0.00 | 0.00 | 62,599.28 | 0.00 | 62,599.28 | 0.00 | |||||||||||
B-1 | 2,393,507.16 | 3.441895 | % | 3.441980 | % | 30 / 360 | 6,865.17 | 0.00 | 0.00 | 0.00 | 6,865.17 | 0.00 | 6,865.17 | 0.00 | |||||||||||
B-2 | 2,078,583.50 | 3.441895 | % | 3.441980 | % | 30 / 360 | 5,961.89 | 0.00 | 0.00 | 0.00 | 5,961.89 | 0.00 | 5,961.89 | 0.00 | |||||||||||
B-3 | 1,385,576.64 | 3.441895 | % | 3.441980 | % | 30 / 360 | 3,974.17 | 0.00 | 0.00 | 0.00 | 3,974.17 | 0.00 | 3,974.17 | 0.00 | |||||||||||
B-4 | 692,788.32 | 3.441895 | % | 3.441980 | % | 30 / 360 | 1,987.09 | 0.00 | 0.00 | 0.00 | 1,987.09 | 0.00 | 1,987.09 | 0.00 | |||||||||||
B-5 | 5,755,729.74 | 3.441895 | % | 3.441980 | % | 30 / 360 | 16,508.85 | 258.73 | 0.00 | 0.00 | 16,767.58 | 0.00 | 16,508.85 | 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 | 86,115,239.56 | 191,362.70 | 258.73 | 0.00 | 0.00 | 191,621.43 | 0.00 | 191,362.70 | 258.73 |
Notional Classes | ||||||||||||||
A-IO1 | 73,809,054.20 | 0.849372 | % | 0.849457 | % | 30 / 360 | 52,242.81 | 0.00 | 0.00 | 0.00 | 52,242.81 | 0.00 | 52,242.81 | 0.00 |
A-IO2 | 23,274,365.50 | 0.175000 | % | 0.175000 | % | 30 / 360 | 3,394.18 | 0.00 | 0.00 | 0.00 | 3,394.18 | 0.00 | 3,394.18 | 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 | 97,083,419.70 | 55,636.99 | 0.00 | 0.00 | 0.00 | 55,636.99 | 0.00 | 55,636.99 | 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 2013-4 | ||
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 | 23,274,365.50 | 74,183.75 | 9,489.12 | 0.00 | 0.00 | 0.00 | 23,190,692.63 | 0.00 | 29.56 | % | 27.03 | % | 6.25 | % | 14.29 | % | |||||||||||
A-2 | 170,000,000.00 | 23,218,640.75 | 74,006.14 | 9,466.40 | 0.00 | 0.00 | 0.00 | 23,135,168.21 | 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 | 27,316,047.95 | 87,066.04 | 11,136.94 | 0.00 | 0.00 | 0.00 | 27,217,844.96 | 0.00 | 7.32 | % | 31.72 | % | 6.25 | % | 14.29 | % | |||||||||||
B-1 | 10,952,000.00 | 2,393,507.16 | 14,332.36 | 1,833.30 | 0.00 | 0.00 | 0.00 | 2,377,341.50 | 0.00 | 1.90 | % | 2.77 | % | 4.35 | % | 11.52 | % | |||||||||||
B-2 | 9,511,000.00 | 2,078,583.50 | 12,446.59 | 1,592.09 | 0.00 | 0.00 | 0.00 | 2,064,544.82 | 0.00 | 1.65 | % | 2.41 | % | 2.70 | % | 9.11 | % | |||||||||||
B-3 | 6,340,000.00 | 1,385,576.64 | 8,296.85 | 1,061.28 | 0.00 | 0.00 | 0.00 | 1,376,218.50 | 0.00 | 1.10 | % | 1.60 | % | 1.60 | % | 7.51 | % | |||||||||||
B-4 | 3,170,000.00 | 692,788.32 | 4,148.43 | 530.64 | 0.00 | 0.00 | 0.00 | 688,109.25 | 0.00 | 0.55 | % | 0.80 | % | 1.05 | % | 6.71 | % | |||||||||||
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 | % | 6.71 | % | 0.00 | % | 0.00 | % | |||||||||||
Totals | 576,435,465.00 | 86,115,239.56 | 274,480.16 | 35,109.77 | 0.00 | 0.00 | 0.00 | 85,805,649.61 | 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 2013-4 | ||
Reconciliation Detail |
SOURCE OF FUNDS | |||
Interest Funds Available | |||
Scheduled Interest | 266,052.61 | ||
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: | 266,052.61 | ||
Principal Funds Available | |||
Scheduled Principal | 274,480.16 | ||
Curtailments | 35,109.78 | ||
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: | 309,589.94 | ||
Total Funds Available | 575,642.55 |
ALLOCATION OF FUNDS | ||
Scheduled Fees | ||
Master Servicing Fee | 287.06 | |
Servicing Fee | 17,940.65 | |
Trustee Fee | 64.53 | |
Securities Administrator Fee | 760.68 | |
Total Scheduled Fees: | 19,052.92 | |
Additional Fees, Expenses, etc. | ||
Trust Fund Expenses | 0.00 | |
Other Expenses | 0.00 | |
Total Additional Fees, Expenses, etc.: | 0.00 | |
Distributions | ||
Interest Distribution | 246,999.69 | |
Principal Distribution | 309,589.94 | |
Total Distributions: | 556,589.63 | |
Total Funds Allocated | 575,642.55 |
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 2013-4 | ||
Collateral Summary |
ASSET CHARACTERISTICS | ||||||||
Cut-Off | Beginning | Ending | Delta or % of Orig | |||||
Aggregate Stated Principal Balance | 576,435,465.08 | 86,115,239.63 | 85,805,649.69 | 14.89 | % | |||
Aggregate Actual Principal Balance | 576,435,465.08 | 86,574,748.86 | 86,254,743.32 | 14.96 | % | |||
Loan Count | 716 | 136 | 136 | 580 | ||||
Weighted Average Coupon Rate (WAC) | 3.782697 | % | 3.707394 | % | 3.707480 | % | -0.075217 | % |
Net Weighted Average Coupon Rate (Net WAC) | 3.517197 | % | 3.441894 | % | 3.441980 | % | -0.075217 | % |
Weighted Average Remaining Term (WART in months) | 357 | 238 | 237 | 120 |
AVAILABLE PRINCIPAL | |
Scheduled Principal | 274,480.16 |
Curtailments | 35,109.78 |
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 | 309,589.94 |
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 | 266,052.61 | |
Less: | Master Servicing Fee | 287.06 |
Servicing Fee | 17,940.65 | |
Trustee Fee | 64.53 | |
Securities Administrator Fee | 760.68 | |
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 | 246,999.69 |
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 2013-4 | ||
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 | 2,358,074.07 | 2.75 | 3.1252 | 195 | |
3.26 to 3.50 | 16 | 10,163,487.81 | 11.84 | 3.4488 | 228 | |
3.51 to 3.75 | 70 | 46,493,877.77 | 54.19 | 3.6825 | 241 | |
3.76 to 4.00 | 42 | 25,462,508.60 | 29.67 | 3.8835 | 239 | |
4.01 to 4.25 | 2 | 1,327,701.44 | 1.55 | 4.2201 | 240 | |
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 | 85,805,649.69 | 100.00 | 3.7075 | 237 |
Ending Scheduled Balance | |||||
Ending Sched | # of | Ending Sched | % of Agg | ||
Balance | Loans | Balance | Balance | WAC | WART |
1 to 150,000 | 2 | 182,215.84 | 0.21 | 3.3200 | 217 |
150,001 to 300,000 | 4 | 820,859.70 | 0.96 | 3.3338 | 174 |
300,001 to 450,000 | 28 | 10,950,985.38 | 12.76 | 3.7128 | 232 |
450,001 to 600,000 | 40 | 21,217,387.33 | 24.73 | 3.7312 | 241 |
600,001 to 750,000 | 31 | 21,036,112.14 | 24.52 | 3.7344 | 241 |
750,001 to 900,000 | 17 | 13,451,378.18 | 15.68 | 3.7208 | 241 |
900,001 to 1,050,000 | 3 | 2,895,083.91 | 3.37 | 3.7144 | 241 |
1,050,001 to 1,200,000 | 4 | 4,344,038.81 | 5.06 | 3.6802 | 210 |
1,200,001 to 1,350,000 | 1 | 1,216,014.66 | 1.42 | 3.6000 | 240 |
1,350,001 to 1,500,000 | 3 | 4,285,543.58 | 4.99 | 3.6563 | 240 |
1,500,001 to 1,650,000 | 1 | 1,551,547.97 | 1.81 | 3.7500 | 239 |
1,650,001 to 1,800,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
1,800,001 to 1,950,000 | 1 | 1,901,687.82 | 2.22 | 3.3750 | 241 |
1,950,001 or Greater | 1 | 1,952,794.37 | 2.28 | 3.7500 | 240 |
Totals | 136 | 85,805,649.69 | 100.00 | 3.7075 | 237 |
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 2013-4 | ||
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 | 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 | 364,066.53 | 1 | 90-119 | 0.00 | 0 | 90-119 | 0.00 | 0 | 90-119 | 0.00 | 0 | 90-119 | 364,066.53 | 1 | ||||||||||
0.424292 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.424292 | % | 0.7 | % | |||||
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+ | 1,901,687.82 | 1 | 180+ | 0.00 | 0 | 180+ | 1,901,687.82 | 1 | ||||||||||
0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 2.216273 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 2.216273 | % | 0.7 | % | |||||
Total | 364,066.53 | 1 | Total | 0.00 | 0 | Total | 1,901,687.82 | 1 | Total | 0.00 | 0 | Total | 2,265,754.35 | 2 | ||||||||||
0.424292 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 2.216273 | % | 0.7 | % | 0.000000 | % | 0.0 | % | 2.640565 | % | 1.5 | % |
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 2013-4 | ||
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 | ||||||||||||||
01/2023 | 0 | 0 | 0 | 0 | 364,067 | 1 | 0 | 0 | 1,901,688 | 1 | 0 | 0 | 2,265,754 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.424 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.216 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.641 | % | 1.5 | % | |
12/2022 | 0 | 0 | 365,079 | 1 | 0 | 0 | 0 | 0 | 1,907,199 | 1 | 0 | 0 | 2,272,279 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.424 | % | 0.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.215 | % | 0.7 | % | 0.000 | % | 0.0 | % | 2.639 | % | 1.5 | % | |
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 | % |
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 2013-4 | ||
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-Jan-2023 | 119.31 | 85,805,649.69 | 274,480.16 | 35,109.78 | 0.00 | 0.041 | % | 0.490 | % | 8 | % | 0.000 | % | 0.000 | % | 0 | % |
27-Dec-2022 | 118.32 | 86,115,239.63 | 273,303.42 | 111,530.84 | 0.00 | 0.129 | % | 1.541 | % | 26 | % | 0.000 | % | 0.000 | % | 0 | % |
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 | % |
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 2013-4 | ||
Waterfall Detail |
Remaining | |||
DISTRIBUTIONS | Amount | Available | |
Distributed | Funds | ||
Available Distribution Amount | 556,589.63 | ||
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (211,702.52 | ) | 344,887.11 |
Senior Certificates, the Senior Principal Distribution Amount | (265,348.40 | ) | 79,538.71 |
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (6,865.17 | ) | 72,673.54 |
Class B-1 Certificates, the Subordinate Principal Distribution Amount | (16,165.66 | ) | 56,507.88 |
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (5,961.89 | ) | 50,545.99 |
Class B-2 Certificates, the Subordinate Principal Distribution Amount | (14,038.68 | ) | 36,507.31 |
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (3,974.17 | ) | 32,533.14 |
Class B-3 Certificates, the Subordinate Principal Distribution Amount | (9,358.14 | ) | 23,175.01 |
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (1,987.09 | ) | 21,187.92 |
Class B-4 Certificates, the Subordinate Principal Distribution Amount | (4,679.07 | ) | 16,508.85 |
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (16,508.85 | ) | 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 2013-4 | ||
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 | 2023 Citigroup |
Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 2023 Citigroup |
Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 2023 Citigroup |
Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 2023 Citigroup |
Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 2023 Citigroup |
Distribution Date: | 01/25/2023 | Sequoia Mortgage Trust |
Determination Date: | 01/17/2023 | |
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 | 2023 Citigroup |