08/06/2024 | Press release | Distributed by Public on 08/06/2024 10:20
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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. |
[email protected] | Agency and Trust | |
Tel: (212) 816-5827 | 388 Greenwich Street | |
New York, NY 10013 |
Reports Available at | sf.citidirect.com | Page 1 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 20,393,186.47 | 2.325000 | % | 30 / 360 | 06/01 - 06/30 | 39,511.80 | 75,458.74 | 114,970.54 | 0.00 | 0.00 | 20,317,727.73 | ||||||||||||
A-2 | 170,000,000.00 | 20,344,360.00 | 2.500000 | % | 30 / 360 | 06/01 - 06/30 | 42,384.08 | 75,278.08 | 117,662.16 | 0.00 | 0.00 | 20,269,081.92 | ||||||||||||
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 | 23,934,541.18 | 2.750000 | % | 30 / 360 | 06/01 - 06/30 | 54,849.99 | 88,562.44 | 143,412.43 | 0.00 | 0.00 | 23,845,978.74 | ||||||||||||
B-1 | 10,952,000.00 | 1,836,861.19 | 3.435983 | % | 30 / 360 | 06/01 - 06/30 | 5,259.52 | 14,578.69 | 19,838.21 | 0.00 | 0.00 | 1,822,282.50 | ||||||||||||
B-2 | 9,511,000.00 | 1,595,177.73 | 3.435983 | % | 30 / 360 | 06/01 - 06/30 | 4,567.50 | 12,660.51 | 17,228.01 | 0.00 | 0.00 | 1,582,517.22 | ||||||||||||
B-3 | 6,340,000.00 | 1,063,340.02 | 3.435983 | % | 30 / 360 | 06/01 - 06/30 | 3,044.68 | 8,439.45 | 11,484.13 | 0.00 | 0.00 | 1,054,900.57 | ||||||||||||
B-4 | 3,170,000.00 | 531,670.01 | 3.435983 | % | 30 / 360 | 06/01 - 06/30 | 1,522.34 | 4,219.73 | 5,742.07 | 0.00 | 0.00 | 527,450.28 | ||||||||||||
B-5 | 6,054,465.00 | 5,755,729.74 | 3.435983 | % | 30 / 360 | 06/01 - 06/30 | 16,480.50 | 0.00 | 16,480.50 | 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 | 75,454,866.34 | 167,620.41 | 279,197.64 | 446,818.05 | 0.00 | 0.00 | 75,175,668.70 |
Notional Classes | ||||||||||||
A-IO1 | 540,408,000.00 | 64,672,087.65 | 0.843460 | % | 30 / 360 | 06/01 - 06/30 | 45,456.95 | 0.00 | 45,456.95 | 0.00 | 0.00 | 64,432,788.39 |
A-IO2 | 170,408,000.00 | 20,393,186.47 | 0.175000 | % | 30 / 360 | 06/01 - 06/30 | 2,974.01 | 0.00 | 2,974.01 | 0.00 | 0.00 | 20,317,727.73 |
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 | 85,065,274.12 | 48,430.96 | 0.00 | 48,430.96 | 0.00 | 0.00 | 84,750,516.12 |
Reports Available at | sf.citidirect.com | Page 2 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 6/28/2024 | 119.672706 | 0.231866 | 0.442812 | 0.674678 | 0.000000 | 0.000000 | 119.229894 |
A-2 | 81744 | YAB2 | 6/28/2024 | 119.672706 | 0.249318 | 0.442812 | 0.692130 | 0.000000 | 0.000000 | 119.229894 |
A-3 | 81744 | YAC0 | 6/28/2024 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
A-4 | 81744 | YAD8 | 6/28/2024 | 567.102030 | 1.299609 | 2.098387 | 3.397996 | 0.000000 | 0.000000 | 565.003643 |
B-1 | 81744 | YAF3 | 6/28/2024 | 167.719247 | 0.480234 | 1.331144 | 1.811378 | 0.000000 | 0.000000 | 166.388103 |
B-2 | 81744 | YAG1 | 6/28/2024 | 167.719244 | 0.480233 | 1.331144 | 1.811377 | 0.000000 | 0.000000 | 166.388100 |
B-3 | 81744 | YAH9 | 6/28/2024 | 167.719246 | 0.480233 | 1.331144 | 1.811377 | 0.000000 | 0.000000 | 166.388103 |
B-4 | 81744 | YAK2 | 6/28/2024 | 167.719246 | 0.480233 | 1.331145 | 1.811379 | 0.000000 | 0.000000 | 166.388101 |
B-5 | 81744 | YAL0 | 6/28/2024 | 950.658686 | 2.722041 | 0.000000 | 2.722041 | 0.000000 | 0.000000 | 950.658686 |
R | 81744 | YAN6 | 6/28/2024 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
LT-R | 81744 | YAM8 | 6/28/2024 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
A-IO1 | 81745 | UAA1 | 6/28/2024 | 119.672706 | 0.084116 | 0.000000 | 0.084116 | 0.000000 | 0.000000 | 119.229894 |
A-IO2 | 81744 | YAJ5 | 6/28/2024 | 119.672706 | 0.017452 | 0.000000 | 0.017452 | 0.000000 | 0.000000 | 119.229894 |
A-IO3 | 81744 | YAP1 | 6/28/2024 | 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 | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 20,393,186.47 | 2.325000 | % | 2.325000 | % | 30 / 360 | 39,511.80 | 0.00 | 0.00 | 0.00 | 39,511.80 | 0.00 | 39,511.80 | 0.00 | |||||||||||
A-2 | 20,344,360.00 | 2.500000 | % | 2.500000 | % | 30 / 360 | 42,384.08 | 0.00 | 0.00 | 0.00 | 42,384.08 | 0.00 | 42,384.08 | 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 | 23,934,541.18 | 2.750000 | % | 2.750000 | % | 30 / 360 | 54,849.99 | 0.00 | 0.00 | 0.00 | 54,849.99 | 0.00 | 54,849.99 | 0.00 | |||||||||||
B-1 | 1,836,861.19 | 3.435983 | % | 3.435995 | % | 30 / 360 | 5,259.52 | 0.00 | 0.00 | 0.00 | 5,259.52 | 0.00 | 5,259.52 | 0.00 | |||||||||||
B-2 | 1,595,177.73 | 3.435983 | % | 3.435995 | % | 30 / 360 | 4,567.50 | 0.00 | 0.00 | 0.00 | 4,567.50 | 0.00 | 4,567.50 | 0.00 | |||||||||||
B-3 | 1,063,340.02 | 3.435983 | % | 3.435995 | % | 30 / 360 | 3,044.68 | 0.00 | 0.00 | 0.00 | 3,044.68 | 0.00 | 3,044.68 | 0.00 | |||||||||||
B-4 | 531,670.01 | 3.435983 | % | 3.435995 | % | 30 / 360 | 1,522.34 | 0.00 | 0.00 | 0.00 | 1,522.34 | 0.00 | 1,522.34 | 0.00 | |||||||||||
B-5 | 5,755,729.74 | 3.435983 | % | 3.435995 | % | 30 / 360 | 16,480.50 | 258.73 | 0.00 | 0.00 | 16,739.23 | 0.00 | 16,480.50 | 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 | 75,454,866.34 | 167,620.41 | 258.73 | 0.00 | 0.00 | 167,879.14 | 0.00 | 167,620.41 | 258.73 |
Notional Classes | ||||||||||||||
A-IO1 | 64,672,087.65 | 0.843460 | % | 0.843472 | % | 30 / 360 | 45,456.95 | 0.00 | 0.00 | 0.00 | 45,456.95 | 0.00 | 45,456.95 | 0.00 |
A-IO2 | 20,393,186.47 | 0.175000 | % | 0.175000 | % | 30 / 360 | 2,974.01 | 0.00 | 0.00 | 0.00 | 2,974.01 | 0.00 | 2,974.01 | 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 | 85,065,274.12 | 48,430.96 | 0.00 | 0.00 | 0.00 | 48,430.96 | 0.00 | 48,430.96 | 0.00 |
Reports Available at | sf.citidirect.com | Page 4 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 20,393,186.47 | 72,866.83 | 2,591.91 | 0.00 | 0.00 | 0.00 | 20,317,727.73 | 0.00 | 29.56 | % | 27.03 | % | 6.25 | % | 14.29 | % | |||||||||||
A-2 | 170,000,000.00 | 20,344,360.00 | 72,692.37 | 2,585.70 | 0.00 | 0.00 | 0.00 | 20,269,081.92 | 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 | 23,934,541.18 | 85,520.44 | 3,042.00 | 0.00 | 0.00 | 0.00 | 23,845,978.74 | 0.00 | 7.32 | % | 31.72 | % | 6.25 | % | 14.29 | % | |||||||||||
B-1 | 10,952,000.00 | 1,836,861.19 | 14,077.93 | 500.76 | 0.00 | 0.00 | 0.00 | 1,822,282.50 | 0.00 | 1.90 | % | 2.42 | % | 4.35 | % | 11.87 | % | |||||||||||
B-2 | 9,511,000.00 | 1,595,177.73 | 12,225.63 | 434.87 | 0.00 | 0.00 | 0.00 | 1,582,517.22 | 0.00 | 1.65 | % | 2.11 | % | 2.70 | % | 9.76 | % | |||||||||||
B-3 | 6,340,000.00 | 1,063,340.02 | 8,149.57 | 289.89 | 0.00 | 0.00 | 0.00 | 1,054,900.57 | 0.00 | 1.10 | % | 1.40 | % | 1.60 | % | 8.36 | % | |||||||||||
B-4 | 3,170,000.00 | 531,670.01 | 4,074.78 | 144.94 | 0.00 | 0.00 | 0.00 | 527,450.28 | 0.00 | 0.55 | % | 0.70 | % | 1.05 | % | 7.66 | % | |||||||||||
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 | % | 7.66 | % | 0.00 | % | 0.00 | % | |||||||||||
Totals | 576,435,465.00 | 75,454,866.34 | 269,607.55 | 9,590.07 | 0.00 | 0.00 | 0.00 | 75,175,668.70 | 0.00 | 100 | % | 100 | % |
Reports Available at | sf.citidirect.com | Page 5 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
Mortgage Pass-Through Certificates | ||
Series 2013-4 | ||
Reconciliation Detail |
SOURCE OF FUNDS | |||
Interest Funds Available | |||
Scheduled Interest | 232,745.64 | ||
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: | 232,745.64 | ||
Principal Funds Available | |||
Scheduled Principal | 269,607.55 | ||
Curtailments | 9,590.08 | ||
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: | 279,197.63 | ||
Total Funds Available | 511,943.27 |
ALLOCATION OF FUNDS | ||
Scheduled Fees | ||
Master Servicing Fee | 251.42 | |
Servicing Fee | 15,719.75 | |
Trustee Fee | 56.58 | |
Securities Administrator Fee | 666.52 | |
Total Scheduled Fees: | 16,694.27 | |
Additional Fees, Expenses, etc. | ||
Trust Fund Expenses | 0.00 | |
Other Expenses | 0.00 | |
Total Additional Fees, Expenses, etc.: | 0.00 | |
Distributions | ||
Interest Distribution | 216,051.37 | |
Principal Distribution | 279,197.63 | |
Total Distributions: | 495,249.00 | |
Total Funds Allocated | 511,943.27 |
Reports Available at | sf.citidirect.com | Page 6 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 75,454,866.44 | 75,175,668.81 | 13.04 | % | |||
Aggregate Actual Principal Balance | 576,435,465.08 | 75,649,436.95 | 75,384,643.93 | 13.08 | % | |||
Loan Count | 716 | 124 | 124 | 592 | ||||
Weighted Average Coupon Rate (WAC) | 3.782697 | % | 3.701481 | % | 3.701495 | % | -0.081202 | % |
Net Weighted Average Coupon Rate (Net WAC) | 3.517197 | % | 3.435981 | % | 3.435995 | % | -0.081202 | % |
Weighted Average Remaining Term (WART in months) | 357 | 220 | 219 | 138 |
AVAILABLE PRINCIPAL | |
Scheduled Principal | 269,607.55 |
Curtailments | 9,590.08 |
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 | 279,197.63 |
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 | 232,745.64 | |
Less: | Master Servicing Fee | 251.42 |
Servicing Fee | 15,719.75 | |
Trustee Fee | 56.58 | |
Securities Administrator Fee | 666.52 | |
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 | 216,051.37 |
Reports Available at | sf.citidirect.com | Page 7 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 5 | 2,129,470.34 | 2.83 | 3.1249 | 181 | |
3.26 to 3.50 | 15 | 9,356,114.79 | 12.45 | 3.4506 | 210 | |
3.51 to 3.75 | 65 | 41,858,498.60 | 55.68 | 3.6812 | 223 | |
3.76 to 4.00 | 37 | 20,582,201.92 | 27.38 | 3.8850 | 220 | |
4.01 to 4.25 | 2 | 1,249,383.16 | 1.66 | 4.2198 | 222 | |
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 | 124 | 75,175,668.81 | 100.00 | 3.7015 | 219 |
Ending Scheduled Balance | |||||
Ending Sched | # of | Ending Sched | % of Agg | ||
Balance | Loans | Balance | Balance | WAC | WART |
1 to 150,000 | 1 | 19,597.42 | 0.03 | 3.8750 | 222 |
150,001 to 300,000 | 5 | 967,398.42 | 1.29 | 3.4804 | 174 |
300,001 to 450,000 | 26 | 9,881,847.13 | 13.15 | 3.7065 | 214 |
450,001 to 600,000 | 41 | 21,450,353.46 | 28.53 | 3.7312 | 223 |
600,001 to 750,000 | 30 | 20,398,317.82 | 27.13 | 3.7009 | 223 |
750,001 to 900,000 | 9 | 7,182,393.65 | 9.55 | 3.7561 | 223 |
900,001 to 1,050,000 | 5 | 4,973,712.47 | 6.62 | 3.6755 | 199 |
1,050,001 to 1,200,000 | 1 | 1,151,991.44 | 1.53 | 3.6000 | 222 |
1,200,001 to 1,350,000 | 1 | 1,293,838.12 | 1.72 | 3.7500 | 222 |
1,350,001 to 1,500,000 | 3 | 4,204,857.84 | 5.59 | 3.6599 | 222 |
1,500,001 to 1,650,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
1,650,001 to 1,800,000 | 1 | 1,799,786.08 | 2.39 | 3.3750 | 223 |
1,800,001 to 1,950,000 | 1 | 1,851,574.96 | 2.46 | 3.7500 | 222 |
Totals | 124 | 75,175,668.81 | 100.00 | 3.7015 | 219 |
Reports Available at | sf.citidirect.com | Page 8 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 508,112.25 | 1 | 30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | 30-59 | 508,112.25 | 1 | ||||||||||
0.675900 | % | 0.8 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.675900 | % | 0.8 | % | |||||
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 | 345,288.58 | 1 | 150-179 | 0.00 | 0 | 150-179 | 0.00 | 0 | 150-179 | 0.00 | 0 | 150-179 | 345,288.58 | 1 | ||||||||||
0.459309 | % | 0.8 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.459309 | % | 0.8 | % | |||||
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 | 853,400.83 | 2 | Total | 0.00 | 0 | Total | 0.00 | 0 | Total | 0.00 | 0 | Total | 853,400.83 | 2 | ||||||||||
1.135209 | % | 1.6 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 1.135209 | % | 1.6 | % |
Principal and Interest Advances | N/A |
Reports Available at | sf.citidirect.com | Page 9 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | ||||||||||||||
07/2024 | 508,112 | 1 | 0 | 0 | 345,289 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 853,401 | 2 | ||||||||||||||
0.676 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.459 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 1.135 | % | 1.6 | % | |
06/2024 | 509,722 | 1 | 0 | 0 | 346,360 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 856,082 | 2 | ||||||||||||||
0.676 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.459 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 1.135 | % | 1.6 | % | |
05/2024 | 0 | 0 | 0 | 0 | 347,427 | 1 | 0 | 0 | 1,811,365 | 1 | 0 | 0 | 2,158,792 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.459 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.392 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.851 | % | 1.6 | % | |
04/2024 | 0 | 0 | 0 | 0 | 348,492 | 1 | 0 | 0 | 1,817,129 | 1 | 0 | 0 | 2,165,621 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.453 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.362 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.815 | % | 1.6 | % | |
03/2024 | 460,394 | 1 | 0 | 0 | 349,553 | 1 | 0 | 0 | 1,822,878 | 1 | 0 | 0 | 2,632,825 | 3 | ||||||||||||||
0.596 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.453 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.361 | % | 0.8 | % | 0.000 | % | 0.0 | % | 3.410 | % | 2.4 | % | |
02/2024 | 0 | 0 | 350,611 | 1 | 0 | 0 | 0 | 0 | 1,828,611 | 1 | 0 | 0 | 2,179,222 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.452 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.360 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.812 | % | 1.6 | % | |
01/2024 | 0 | 0 | 351,665 | 1 | 0 | 0 | 0 | 0 | 1,834,327 | 1 | 0 | 0 | 2,185,993 | 2 | ||||||||||||||
0.000 | % | 0.0 | % | 0.452 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.359 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.811 | % | 1.6 | % | |
12/2023 | 903,790 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1,840,028 | 1 | 0 | 0 | 2,743,818 | 3 | ||||||||||||||
1.158 | % | 1.6 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.358 | % | 0.8 | % | 0.000 | % | 0.0 | % | 3.516 | % | 2.4 | % | |
11/2023 | 353,765 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1,845,712 | 1 | 0 | 0 | 2,199,477 | 2 | ||||||||||||||
0.450 | % | 0.8 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.346 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.795 | % | 1.6 | % | |
10/2023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,851,381 | 1 | 0 | 0 | 1,851,381 | 1 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.345 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.345 | % | 0.8 | % | |
09/2023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,857,034 | 1 | 0 | 0 | 1,857,034 | 1 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.337 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.337 | % | 0.8 | % | |
08/2023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,862,670 | 1 | 0 | 0 | 1,862,670 | 1 | ||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.336 | % | 0.8 | % | 0.000 | % | 0.0 | % | 2.336 | % | 0.8 | % |
Reports Available at | sf.citidirect.com | Page 10 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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-Jul-2024 | 137.33 | 75,175,668.81 | 269,607.55 | 9,590.08 | 0.00 | 0.013 | % | 0.153 | % | 3 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jun-2024 | 136.33 | 75,454,866.44 | 268,759.12 | 6,737.84 | 0.00 | 0.009 | % | 0.107 | % | 2 | % | 0.000 | % | 0.000 | % | 0 | % |
28-May-2024 | 135.33 | 75,730,363.40 | 270,769.05 | 923,323.81 | 0.00 | 1.205 | % | 13.534 | % | 226 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Apr-2024 | 134.33 | 76,924,456.26 | 269,888.21 | 15,722.33 | 0.00 | 0.020 | % | 0.245 | % | 4 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Mar-2024 | 133.33 | 77,210,066.80 | 269,034.18 | 8,183.17 | 0.00 | 0.011 | % | 0.127 | % | 2 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Feb-2024 | 132.33 | 77,487,284.15 | 268,177.49 | 9,877.33 | 0.00 | 0.013 | % | 0.153 | % | 3 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jan-2024 | 131.33 | 77,765,338.97 | 267,306.00 | 15,304.34 | 0.00 | 0.020 | % | 0.236 | % | 4 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Dec-2023 | 130.33 | 78,047,949.31 | 268,358.06 | 364,448.87 | 0.00 | 0.465 | % | 5.437 | % | 91 | % | 0.000 | % | 0.000 | % | 0 | % |
27-Nov-2023 | 129.33 | 78,680,756.24 | 267,494.67 | 12,600.67 | 0.00 | 0.016 | % | 0.192 | % | 3 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Oct-2023 | 128.33 | 78,960,851.58 | 265,962.73 | 221,128.59 | 0.00 | 0.279 | % | 3.300 | % | 55 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Sep-2023 | 127.33 | 79,447,942.90 | 265,104.19 | 13,380.47 | 0.00 | 0.017 | % | 0.202 | % | 3 | % | 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 | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
Mortgage Pass-Through Certificates | ||
Series 2013-4 | ||
Waterfall Detail |
Remaining | |||
DISTRIBUTIONS | Amount | Available | |
Distributed | Funds | ||
Available Distribution Amount | 495,249.00 | ||
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (185,176.83 | ) | 310,072.17 |
Senior Certificates, the Senior Principal Distribution Amount | (239,299.26 | ) | 70,772.91 |
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (5,259.52 | ) | 65,513.39 |
Class B-1 Certificates, the Subordinate Principal Distribution Amount | (14,578.69 | ) | 50,934.71 |
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (4,567.50 | ) | 46,367.21 |
Class B-2 Certificates, the Subordinate Principal Distribution Amount | (12,660.51 | ) | 33,706.70 |
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (3,044.68 | ) | 30,662.02 |
Class B-3 Certificates, the Subordinate Principal Distribution Amount | (8,439.45 | ) | 22,222.57 |
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (1,522.34 | ) | 20,700.23 |
Class B-4 Certificates, the Subordinate Principal Distribution Amount | (4,219.73 | ) | 16,480.50 |
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (16,480.50 | ) | 0.00 |
Class B-5 Certificates, the Subordinate Principal Distribution Amount | 0.00 | 0.00 | |
Class LT-R and R Certificates, any remaining amounts | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 12 of 18 | © Copyright | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 2024 Citigroup |
Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
Determination Date: | 07/16/2024 | |
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 | 2024 Citigroup |