Results
Sequoia Mortgage Trust 2012-6
Sequoia Mortgage Trust 2012-6
06/08/2024 | Press release | Distributed by Public on 06/08/2024 15:22
Asset Backed Issuer Distribution Report Form 10 D
| Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
| Determination Date: | 07/16/2024 | |
| Mortgage Pass-Through Certificates | ||
| Series 2012-6 |
| CONTACT INFORMATION | |
| Depositor | Sequoia Residential Funding, Inc. |
| Trustee | Christiana Trust |
| Master Servicer | Wells Fargo Bank, N.A. |
| CONTENTS | |
| Distribution Summary | 2 |
| Distribution Summary (Factors) | 3 |
| Interest Distribution | 4 |
| Principal Distribution | 5 |
| Reconciliation Detail | 6 |
| Collateral Summary | 7 |
| Stratification Detail | 8 |
| Delinquency Information | 9 |
| Standard Prepayment and Default Information | 11 |
| Distribution Waterfall Detail | 12 |
| Other Information | 13 |
| Asset Level Detail | 14 |
| Deal Contact: | Karen Schluter | Citibank, N.A. |
| [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 2012-6 | ||
| DISTRIBUTION IN DOLLARS | Distribution Summary |
| Prior | Pass- | Current | ||||||||||||||||||||||
| Original | Principal | Through | Accrual | Accrual | Interest | Principal | Total | Balance | Realized | Principal | ||||||||||||||
| Class | Balance | Balance | Rate | Day Count | Dates | Distributed | Distributed | Distributed | Change | Loss | Balance | |||||||||||||
| (1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9)= | (7 | +8) | (10 | ) | (11 | ) | (12)= | (3-8+10-11) |
| A-1 | 140,105,000.00 | 8,406,068.99 | 2.500000 | % | 30 / 360 | 06/01 - 06/30 | 17,512.64 | 74,813.30 | 92,325.94 | 0.00 | 0.00 | 8,331,255.69 | ||||||||||||
| A-2 | 140,104,000.00 | 8,406,008.97 | 1.808000 | % | 30 / 360 | 06/01 - 06/30 | 12,665.05 | 74,812.77 | 87,477.82 | 0.00 | 0.00 | 8,331,196.20 | ||||||||||||
| B-1 | 7,989,000.00 | 712,126.95 | 3.689537 | % | 30 / 360 | 06/01 - 06/30 | 2,189.52 | 23,338.13 | 25,527.65 | 0.00 | 0.00 | 688,788.82 | ||||||||||||
| B-2 | 4,220,000.00 | 376,164.21 | 3.689537 | % | 30 / 360 | 06/01 - 06/30 | 1,156.56 | 12,327.82 | 13,484.38 | 0.00 | 0.00 | 363,836.39 | ||||||||||||
| B-3 | 3,467,000.00 | 309,042.96 | 3.689537 | % | 30 / 360 | 06/01 - 06/30 | 950.19 | 10,128.09 | 11,078.28 | 0.00 | 0.00 | 298,914.87 | ||||||||||||
| B-4 | 2,412,000.00 | 582,676.82 | 3.689537 | % | 30 / 360 | 06/01 - 06/30 | 1,791.51 | 0.00 | 1,791.51 | 0.00 | 0.00 | 582,676.82 | ||||||||||||
| B-5 | 3,165,461.00 | 3,165,436.06 | 3.689537 | % | 30 / 360 | 06/01 - 06/30 | 9,732.49 | 0.00 | 9,732.49 | 0.00 | 0.00 | 3,165,436.06 | ||||||||||||
| LT-R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| Totals | 301,462,461.00 | 21,957,524.96 | 45,997.96 | 195,420.11 | 241,418.07 | 0.00 | 0.00 | 21,762,104.85 |
| Notional Classes | ||||||||||||
| A-IO1 | 280,209,000.00 | 16,812,077.96 | 0.689537 | % | 30 / 360 | 06/01 - 06/30 | 9,660.45 | 0.00 | 9,660.45 | 0.00 | 0.00 | 16,662,451.89 |
| A-IO2 | 140,105,000.00 | 8,406,068.99 | 0.500000 | % | 30 / 360 | 06/01 - 06/30 | 3,502.53 | 0.00 | 3,502.53 | 0.00 | 0.00 | 8,331,255.69 |
| A-IO3 | 140,104,000.00 | 8,406,008.97 | 1.192000 | % | 30 / 360 | 06/01 - 06/30 | 8,349.97 | 0.00 | 8,349.97 | 0.00 | 0.00 | 8,331,196.20 |
| Totals | 560,418,000.00 | 33,624,155.92 | 21,512.95 | 0.00 | 21,512.95 | 0.00 | 0.00 | 33,324,903.78 |
| 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 2012-6 | ||
| PER $1,000 OF ORIGINAL BALANCE | Distribution Summary (Factors) |
| Prior | Current | |||||||||
| Record | Principal | Interest | Principal | Total | Balance | Realized | Principal | |||
| Class | CUSIP(s) | Date | Balance | Distributed | Distributed | Distributed | Change | Loss | Balance | |
| (3/2 x 1000) | (7/2 x 1000) | (8/2 x 1000) | (9/2 x 1000) | (10/2 x 1000) | (11/2 x 1000) | (12/2 x 1000) | ||||
| A-1 | 81744 | NAA8 | 6/28/2024 | 59.998351 | 0.124997 | 0.533980 | 0.658977 | 0.000000 | 0.000000 | 59.464371 |
| A-2 | 81744 | NAB6 | 6/28/2024 | 59.998351 | 0.090397 | 0.533980 | 0.624378 | 0.000000 | 0.000000 | 59.464371 |
| B-1 | 81744 | NAG5 | 6/28/2024 | 89.138434 | 0.274067 | 2.921283 | 3.195350 | 0.000000 | 0.000000 | 86.217151 |
| B-2 | 81744 | NAH3 | 6/28/2024 | 89.138438 | 0.274066 | 2.921284 | 3.195351 | 0.000000 | 0.000000 | 86.217154 |
| B-3 | 81744 | NAJ9 | 6/28/2024 | 89.138437 | 0.274067 | 2.921284 | 3.195350 | 0.000000 | 0.000000 | 86.217153 |
| B-4 | 81744 | NAK6 | 6/28/2024 | 241.574138 | 0.742749 | 0.000000 | 0.742749 | 0.000000 | 0.000000 | 241.574138 |
| B-5 | 81744 | NAL4 | 6/28/2024 | 999.992121 | 3.074589 | 0.000000 | 3.074589 | 0.000000 | 0.000000 | 999.992121 |
| LT-R | 81744 | NAN0 | 6/28/2024 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
| R | 81744 | NAM2 | 6/28/2024 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 |
| A-IO1 | 81744 | NAD2 | 6/28/2024 | 59.998351 | 0.034476 | 0.000000 | 0.034476 | 0.000000 | 0.000000 | 59.464371 |
| A-IO2 | 81744 | NAE0 | 6/28/2024 | 59.998351 | 0.024999 | 0.000000 | 0.024999 | 0.000000 | 0.000000 | 59.464371 |
| A-IO3 | 81744 | NAF7 | 6/28/2024 | 59.998351 | 0.059598 | 0.000000 | 0.059598 | 0.000000 | 0.000000 | 59.464371 |
| 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 2012-6 | ||
| DISTRIBUTION IN DOLLARS | Interest Distribution Detail |
| Prior | Pass- | Next Pass- | Interest | Optimal | Prior | Interest on | Non-Recov. | Current | |||||||||||||||||
| Principal | Through | Through | Accrual Day | Accrued | Unpaid | Prior Unpaid | Interest | Interest | Deferred | Interest | Unpaid | ||||||||||||||
| Class | Balance | Rate | Rate | Cnt Fraction | Interest | Interest | Interest | Shortfall | Due | Interest | Distributed | Interest | |||||||||||||
| (1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (6)+(7)+(8)-(9) | (11 | ) | (12 | ) | (13)= | (10)-(11)-(12) |
| A-1 | 8,406,068.99 | 2.500000 | % | 2.500000 | % | 30 / 360 | 17,512.64 | 0.00 | 0.00 | 0.00 | 17,512.64 | 0.00 | 17,512.64 | 0.00 | |||||||||||
| A-2 | 8,406,008.97 | 1.808000 | % | 1.808000 | % | 30 / 360 | 12,665.05 | 0.00 | 0.00 | 0.00 | 12,665.05 | 0.00 | 12,665.05 | 0.00 | |||||||||||
| B-1 | 712,126.95 | 3.689537 | % | 3.689452 | % | 30 / 360 | 2,189.52 | 0.00 | 0.00 | 0.00 | 2,189.52 | 0.00 | 2,189.52 | 0.00 | |||||||||||
| B-2 | 376,164.21 | 3.689537 | % | 3.689452 | % | 30 / 360 | 1,156.56 | 0.00 | 0.00 | 0.00 | 1,156.56 | 0.00 | 1,156.56 | 0.00 | |||||||||||
| B-3 | 309,042.96 | 3.689537 | % | 3.689452 | % | 30 / 360 | 950.19 | 0.00 | 0.00 | 0.00 | 950.19 | 0.00 | 950.19 | 0.00 | |||||||||||
| B-4 | 582,676.82 | 3.689537 | % | 3.689452 | % | 30 / 360 | 1,791.51 | 0.00 | 0.00 | 0.00 | 1,791.51 | 0.00 | 1,791.51 | 0.00 | |||||||||||
| B-5 | 3,165,436.06 | 3.689537 | % | 3.689452 | % | 30 / 360 | 9,732.49 | 260.56 | 0.00 | 0.00 | 9,993.05 | 0.00 | 9,732.49 | 260.56 | |||||||||||
| 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 | 21,957,524.96 | 45,997.96 | 260.56 | 0.00 | 0.00 | 46,258.52 | 0.00 | 45,997.96 | 260.56 |
| Notional Classes | ||||||||||||||
| A-IO1 | 16,812,077.96 | 0.689537 | % | 0.689452 | % | 30 / 360 | 9,660.45 | 0.00 | 0.00 | 0.00 | 9,660.45 | 0.00 | 9,660.45 | 0.00 |
| A-IO2 | 8,406,068.99 | 0.500000 | % | 0.500000 | % | 30 / 360 | 3,502.53 | 0.00 | 0.00 | 0.00 | 3,502.53 | 0.00 | 3,502.53 | 0.00 |
| A-IO3 | 8,406,008.97 | 1.192000 | % | 1.192000 | % | 30 / 360 | 8,349.97 | 0.00 | 0.00 | 0.00 | 8,349.97 | 0.00 | 8,349.97 | 0.00 |
| Totals | 33,624,155.92 | 21,512.95 | 0.00 | 0.00 | 0.00 | 21,512.95 | 0.00 | 21,512.95 | 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 2012-6 | ||
| DISTRIBUTION IN DOLLARS | Principal Distribution Detail |
| Prior | Scheduled | Unscheduled | Current | Current | Current | Cumulative | Original | Current | Original | Current | ||||||||||||||||||
| Original | Principal | Principal | Principal | Balance | Realized | Principal | Principal | Realized | Class | Class | Credit | Credit | ||||||||||||||||
| Class | Balance | Balance | Distribution | Distribution | Change | Losses | Recoveries | Balance | Losses | (%) | (%) | Support Support | ||||||||||||||||
| (1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9)= | (3)-(4)-(5)+(6)- | (10 | ) | (11 | ) | (12 | ) | (13 | ) | (14 | ) | |
| (7)+ | (8 | ) | ||||||||||||||||||||||||||
| A-1 | 140,105,000.00 | 8,406,068.99 | 31,598.78 | 43,214.52 | 0.00 | 0.00 | 0.00 | 8,331,255.69 | 0.00 | 46.48 | % | 38.28 | % | 7.05 | % | 23.43 | % | |||||||||||
| A-2 | 140,104,000.00 | 8,406,008.97 | 31,598.55 | 43,214.21 | 0.00 | 0.00 | 0.00 | 8,331,196.20 | 0.00 | 46.47 | % | 38.28 | % | 7.05 | % | 23.43 | % | |||||||||||
| B-1 | 7,989,000.00 | 712,126.95 | 9,857.29 | 13,480.84 | 0.00 | 0.00 | 0.00 | 688,788.82 | 0.00 | 2.65 | % | 3.17 | % | 4.40 | % | 20.27 | % | |||||||||||
| B-2 | 4,220,000.00 | 376,164.21 | 5,206.88 | 7,120.94 | 0.00 | 0.00 | 0.00 | 363,836.39 | 0.00 | 1.40 | % | 1.67 | % | 3.00 | % | 18.60 | % | |||||||||||
| B-3 | 3,467,000.00 | 309,042.96 | 4,277.79 | 5,850.30 | 0.00 | 0.00 | 0.00 | 298,914.87 | 0.00 | 1.15 | % | 1.37 | % | 1.85 | % | 17.22 | % | |||||||||||
| B-4 | 2,412,000.00 | 582,676.82 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 582,676.82 | 0.00 | 0.80 | % | 2.68 | % | 1.05 | % | 14.55 | % | |||||||||||
| B-5 | 3,165,461.00 | 3,165,436.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,165,436.06 | 24.94 | 1.05 | % | 14.55 | % | 0.00 | % | 0.00 | % | |||||||||||
| Totals | 301,462,461.00 | 21,957,524.96 | 82,539.29 | 112,880.81 | 0.00 | 0.00 | 0.00 | 21,762,104.85 | 24.94 | 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 2012-6 | ||
| Reconciliation Detail |
| SOURCE OF FUNDS | |||
| Interest Funds Available | |||
| Scheduled Interest | 72,634.34 | ||
| 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: | 72,634.34 | ||
| Principal Funds Available | |||
| Scheduled Principal | 82,539.29 | ||
| Curtailments | 1,406.99 | ||
| Curtailments Adjustments | 0.00 | ||
| Prepayments in Full | 111,473.83 | ||
| 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: | 195,420.11 | ||
| Total Funds Available | 268,054.45 |
| ALLOCATION OF FUNDS | ||
| Scheduled Fees | ||
| Master Servicing Fee | 151.86 | |
| Servicing Fee | 4,574.50 | |
| Securities Administrator Fee | 397.07 | |
| Total Scheduled Fees: | 5,123.43 | |
| Additional Fees, Expenses, etc. | ||
| Trust Fund Expenses | 0.00 | |
| Other Expenses | 0.00 | |
| Total Additional Fees, Expenses, etc.: | 0.00 | |
| Distributions | ||
| Interest Distribution | 67,510.91 | |
| Principal Distribution | 195,420.11 | |
| Total Distributions: | 262,931.02 | |
| Total Funds Allocated | 268,054.45 |
| 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 2012-6 | ||
| Collateral Summary |
| ASSET CHARACTERISTICS | ||||||||
| Cut-Off | Beginning | Ending | Delta or % of Orig | |||||
| Aggregate Stated Principal Balance | 301,462,461.31 | 21,957,524.98 | 21,762,104.87 | 7.22 | % | |||
| Aggregate Actual Principal Balance | 301,462,461.31 | 21,988,282.50 | 21,830,671.18 | 7.24 | % | |||
| Loan Count | 358 | 40 | 39 | 319 | ||||
| Weighted Average Coupon Rate (WAC) | 4.078918 | % | 3.969537 | % | 3.969452 | % | -0.109466 | % |
| Net Weighted Average Coupon Rate (Net WAC) | 3.798918 | % | 3.689537 | % | 3.689452 | % | -0.109466 | % |
| Weighted Average Remaining Term (WART in months) | 356 | 218 | 217 | 139 |
| AVAILABLE PRINCIPAL | |
| Scheduled Principal | 82,539.29 |
| Curtailments | 1,406.99 |
| Curtailments Adjustments | 0.00 |
| Prepayments in Full | 111,473.83 |
| 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 | 195,420.11 |
| 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 | 25.25 |
| AVAILABLE INTEREST | ||
| Scheduled Interest | 72,634.34 | |
| Less: | Master Servicing Fee | 151.86 |
| Servicing Fee | 4,574.50 | |
| Securities Administrator Fee | 397.07 | |
| 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 | 67,510.91 |
| 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 2012-6 | ||
| Stratification Detail |
| Loan Rate | ||||||
| # of | Ending Sched | % of Agg | ||||
| Loan Rate | Loans | Balance | Balance | WAC | WART | |
| 3.00 or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | |
| 3.01 to 3.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | |
| 3.26 to 3.50 | 1 | 769,230.49 | 3.53 | 3.3750 | 220 | |
| 3.51 to 3.75 | 4 | 2,052,276.33 | 9.43 | 3.7162 | 199 | |
| 3.76 to 4.00 | 21 | 11,829,865.58 | 54.36 | 3.9209 | 219 | |
| 4.01 to 4.25 | 12 | 6,657,158.17 | 30.59 | 4.1749 | 219 | |
| 4.26 to 4.50 | 1 | 453,574.30 | 2.08 | 4.3750 | 218 | |
| 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 | 39 | 21,762,104.87 | 100.00 | 3.9695 | 217 |
| Ending Scheduled Balance | |||||
| Ending Sched | # of | Ending Sched | % of Agg | ||
| Balance | Loans | Balance | Balance | WAC | WART |
| 1 to 150,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
| 150,001 to 300,000 | 2 | 408,679.64 | 1.88 | 4.0146 | 219 |
| 300,001 to 450,000 | 9 | 3,536,344.05 | 16.25 | 3.9576 | 208 |
| 450,001 to 600,000 | 15 | 7,667,498.11 | 35.23 | 4.0076 | 219 |
| 600,001 to 750,000 | 7 | 4,877,603.01 | 22.41 | 4.0208 | 219 |
| 750,001 to 900,000 | 4 | 3,247,805.98 | 14.92 | 3.8684 | 219 |
| 900,001 to 1,050,000 | 1 | 920,908.84 | 4.23 | 3.8750 | 219 |
| 1,050,001 to 1,200,000 | 1 | 1,103,265.24 | 5.07 | 3.8750 | 219 |
| Totals | 39 | 21,762,104.87 | 100.00 | 3.9695 | 217 |
| 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 2012-6 | ||
| Delinquency Information |
| DELINQUENT | BANKRUPTCY | FORECLOSURE | REO | TOTAL | ||||||||||||||||||||
| Days | Balance | Count | Days | Balance | Count | Days | Balance | Count | Days | Balance | Count | Days | Balance | Count | ||||||||||
| < 30 | 0.00 | 0 | < 30 | 0.00 | 0 | < 30 | 0.00 | 0 | < 30 | 0.00 | 0 | |||||||||||||
| 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | |||||||||
| 30-59 | 481,580.16 | 1 | 30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | 30-59 | 0.00 | 0 | 30-59 | 481,580.16 | 1 | ||||||||||
| 2.212930 | % | 2.6 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 2.212930 | % | 2.6 | % | |||||
| 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 | 481,580.16 | 1 | Total | 0.00 | 0 | Total | 0.00 | 0 | Total | 0.00 | 0 | Total | 481,580.16 | 1 | ||||||||||
| 2.212930 | % | 2.6 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 0.000000 | % | 0.0 | % | 2.212930 | % | 2.6 | % |
| 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 2012-6 | ||
| Historical Delinquency Information |
| Distribution | 1 Month | 2 Month | 3 | + Month | Bankruptcy | Foreclosure | REO | Total | ||||||||||||||||||||
| Date | Balance | Cnt | Balance | Cnt | Balance | Cnt | Balance | Cnt | Balance | Cnt | Balance | Cnt | Balance | Cnt | ||||||||||||||
| 07/2024 | 481,580 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481,580 | 1 | ||||||||||||||
| 2.213 | % | 2.6 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.213 | % | 2.6 | % | |
| 06/2024 | 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 | % | |
| 05/2024 | 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 | % | |
| 04/2024 | 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 | % | |
| 03/2024 | 1,230,679 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,230,679 | 2 | ||||||||||||||
| 5.408 | % | 4.9 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 5.408 | % | 4.9 | % | |
| 02/2024 | 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 | % | |
| 01/2024 | 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 | % | |
| 12/2023 | 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 | % | |
| 11/2023 | 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 | % | |
| 10/2023 | 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 | % | |
| 09/2023 | 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 | % | |
| 08/2023 | 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 | % |
| 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 2012-6 | ||
| Standard Prepayment and Default Information |
| Wtd. Avg. | Current | ||||||||||||||||
| Payment | Age | Collateral | Scheduled | Unscheduled | Liquidation | ||||||||||||
| Date | (Months) | Balance | Principal | Principal | Principal | SMM | CPR | PSA | MDR | CDR | SDA | ||||||
| 25-Jul-2024 | 140.89 | 21,762,104.87 | 82,539.29 | 112,880.82 | 0.00 | 0.516 | % | 6.020 | % | 100 | % | 0.000 | % | 0.000 | % | 0 | % |
| 25-Jun-2024 | 139.87 | 21,957,524.98 | 83,768.09 | 533,632.35 | 0.00 | 2.373 | % | 25.035 | % | 417 | % | 0.000 | % | 0.000 | % | 0 | % |
| 28-May-2024 | 138.87 | 22,574,925.42 | 83,467.99 | 7,345.31 | 0.00 | 0.033 | % | 0.390 | % | 6 | % | 0.000 | % | 0.000 | % | 0 | % |
| 25-Apr-2024 | 137.87 | 22,665,738.72 | 83,168.13 | 7,593.40 | 0.00 | 0.033 | % | 0.401 | % | 7 | % | 0.000 | % | 0.000 | % | 0 | % |
| 25-Mar-2024 | 136.87 | 22,756,500.25 | 82,870.37 | 7,222.18 | 0.00 | 0.032 | % | 0.380 | % | 6 | % | 0.000 | % | 0.000 | % | 0 | % |
| 26-Feb-2024 | 135.83 | 22,846,592.80 | 85,820.19 | 1,080,984.61 | 0.00 | 4.518 | % | 42.579 | % | 710 | % | 0.000 | % | 0.000 | % | 0 | % |
| 25-Jan-2024 | 134.83 | 24,013,397.60 | 85,513.96 | 7,223.09 | 0.00 | 0.030 | % | 0.360 | % | 6 | % | 0.000 | % | 0.000 | % | 0 | % |
| 26-Dec-2023 | 133.83 | 24,106,134.65 | 91,063.79 | 35,176.92 | 0.00 | 0.146 | % | 1.735 | % | 29 | % | 0.000 | % | 0.000 | % | 0 | % |
| 27-Nov-2023 | 132.83 | 24,232,375.36 | 90,733.62 | 9,358.33 | 0.00 | 0.039 | % | 0.462 | % | 8 | % | 0.000 | % | 0.000 | % | 0 | % |
| 25-Oct-2023 | 131.83 | 24,332,467.31 | 90,404.51 | 9,356.97 | 0.00 | 0.038 | % | 0.460 | % | 8 | % | 0.000 | % | 0.000 | % | 0 | % |
| 25-Sep-2023 | 130.83 | 24,432,228.79 | 90,079.59 | 8,257.61 | 0.00 | 0.034 | % | 0.405 | % | 7 | % | 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 2012-6 | ||
| Waterfall Detail |
| Remaining | |||
| DISTRIBUTIONS | Amount | Available | |
| Distributed | Funds | ||
| Available Distribution Amount | 262,931.02 | ||
| Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (51,690.64 | ) | 211,240.38 |
| Senior Certificates, the Senior Principal Distribution Amount | (149,626.07 | ) | 61,614.31 |
| Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (2,189.52 | ) | 59,424.79 |
| Class B-1 Certificates, the Subordinate Principal Distribution Amount | (23,338.13 | ) | 36,086.66 |
| Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (1,156.56 | ) | 34,930.10 |
| Class B-2 Certificates, the Subordinate Principal Distribution Amount | (12,327.82 | ) | 22,602.28 |
| Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (950.19 | ) | 21,652.09 |
| Class B-3 Certificates, the Subordinate Principal Distribution Amount | (10,128.09 | ) | 11,524.00 |
| Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (1,791.51 | ) | 9,732.49 |
| Class B-4 Certificates, the Subordinate Principal Distribution Amount | 0.00 | 9,732.49 | |
| Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | (9,732.49 | ) | 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 | 2024 Citigroup |
| Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
| Determination Date: | 07/16/2024 | |
| Mortgage Pass-Through Certificates | ||
| Series 2012-6 | ||
| Other Information |
| Principal Percentages | ||
| Senior Percentage | 76.566362 | % |
| Subordinate Percentage | 23.433638 | % |
| Senior Prepayment Percentage | 76.566362 | % |
| Subordinate Prepayment Percentage | 23.433638 | % |
| 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 2012-6 | ||
| Voluntary Prepayments, Repurchases, and Substitutions |
| Scheduled | ||||||||||||
| Original | Principal | Principal | Prepayment | Prepayment | Current | |||||||
| Principal Pay | Principal | Balance at | Pay Down | Penalties | Penalties | Note | Original | Original | ||||
| Loan Number | Down Date | Payoff Type | Balance | Payoff | Amount | Collected | Waived | Rate | LTV | Term | State | |
| 0000000046338919 | 07/01/2024 | Voluntary Prepayment | 780,000.00 | 114,814.95 | 114,814.95 | 0.00 | 0.00 | 4.00000 | % | 60.00 | 360 | SC |
| 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 2012-6 | ||
| Liquidation / Loss Detail |
| Most Recent | Cutoff | Prior Unpaid | Prior Scheduled | Current | Subsequent | |||||
| Most Recent | Next Due | Principal | Principal | Principal | Realized Loss | Loss / (Recovery) | Total Realized | Loss | ||
| Loan Number | Loss Type | Loan Status | Date | Balance | Balance | Balance | Amount | Amount | Loss Amount | Severity |
| No Loans With Losses to Report. |
| Reports Available at | sf.citidirect.com | Page 15 of 18 | © Copyright | 2024 Citigroup |
| Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
| Determination Date: | 07/16/2024 | |
| Mortgage Pass-Through Certificates | ||
| Series 2012-6 | ||
| REO Detail |
| Current | |||||||
| REO | Original | Unpaid Principal | Scheduled | REO | |||
| Group | Acquisition | Principal | Balance at | Principal | Book | ||
| Loan Number | No. | State | Date | Balance | Acquisition | Balance | Value |
| No REOs to Report. |
| Reports Available at | sf.citidirect.com | Page 16 of 18 | © Copyright | 2024 Citigroup |
| Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
| Determination Date: | 07/16/2024 | |
| Mortgage Pass-Through Certificates | ||
| Series 2012-6 | ||
| Material Modifications, Extensions, and Waivers Loan Detail: Part 1 |
| Effective | Current | Current | |||||||||
| Mod. | Scheduled | Actual | Delinquency | Capitalized | Deferred | Deferred | Forgiven | Forgiven | |||
| Date | Loan Number | P&I | Balance | Balance | Balance | Status | Amount | Principal | Interest | Principal | Interest |
| No Modified Loans to Report. |
| Reports Available at | sf.citidirect.com | Page 17 of 18 | © Copyright | 2024 Citigroup |
| Distribution Date: | 07/25/2024 | Sequoia Mortgage Trust |
| Determination Date: | 07/16/2024 | |
| Mortgage Pass-Through Certificates | ||
| Series 2012-6 | ||
| Material Modifications, Extensions, and Waivers Loan Detail: Part 2 |
| Interest | Period | Life | Initial Reset | Next | Int Reset | IO | Balloon | Maturity | |||
| Loan Number | Loan Type | Rate | Margin | Cap | Cap | Date | Reset Date | Period | Period | Payment | Date |
| No Modified Loans to Report. |
| Reports Available at | sf.citidirect.com | Page 18 of 18 | © Copyright | 2024 Citigroup |