07/08/2025 | Press release | Distributed by Public on 07/08/2025 09:26
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
STATEMENT TO NOTEHOLDERS |
June 25, 2025 |
TRANSACTION PARTIES | ||
Depositor: | Sequoia Residential Funding, Inc. | |
Trustee: | Christiana Trust | |
Master Servicer: | Wells Fargo Bank, N.A. | |
Karen Schluter | Citibank, Agency and Trust | |
(212) 816-5827 | 388 Greenwich Street Trading, 4th Floor | |
karen.schluter@citi.com | New York, NY 10013 |
TABLE OF CONTENTS | |||
1 | . | Distribution Summary | 2 |
1.1 | . | Summary | 2 |
1.2 | . | Factors | 3 |
2 | . | Distribution Detail | 4 |
2.1 | . | Interest Detail | 4 |
2.2 | . | Interest Shortfall Detail | 5 |
2.3 | . | Principal Detail | 6 |
3 | . | Reconciliation Detail | 7 |
4 | . | Collateral Performance - Pool and Collections Summary | 8 |
5 | . | Stratification Detail | 9 |
6 | . | Collateral Performance - Delinquency and Loan Status History | 10 |
7 | . | Standard Prepayment and Default Information | 11 |
8 | . | Additional Reporting | 12 |
9 | . | Other Information | 13 |
10 | . | Notes | 14 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2012-6 | |
DISTRIBUTION SUMMARY |
June 25, 2025 |
Accrual | Other | Non-Cash | |||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | ||
A-1 | 140,105,000.00 | 7,514,892.57 | 2.500000 | % | 30/360 | 15,656.03 | - | 33,526.49 | 49,182.52 | - | - | 7,481,366.08 | |
A-2 | 140,104,000.00 | 7,514,838.90 | 1.808000 | % | 30/360 | 11,322.36 | - | 33,526.25 | 44,848.61 | - | - | 7,481,312.65 | |
B-1 | 7,989,000.00 | 434,122.97 | 3.669519 | % | 30/360 | 1,327.52 | - | 10,458.64 | 11,786.16 | - | - | 423,664.33 | |
B-2 | 4,220,000.00 | 229,315.19 | 3.669519 | % | 30/360 | 701.23 | - | 5,524.53 | 6,225.76 | - | - | 223,790.66 | |
B-3 | 3,467,000.00 | 188,397.08 | 3.669519 | % | 30/360 | 576.11 | - | 4,538.76 | 5,114.87 | - | - | 183,858.32 | |
B-4 | 2,412,000.00 | 582,676.82 | 3.669519 | % | 30/360 | 1,781.79 | - | - | 1,781.79 | - | - | 582,676.82 | |
B-5 | 3,165,461.00 | 3,165,436.06 | 3.669519 | % | 30/360 | 9,679.67 | - | - | 9,679.67 | - | - | 3,165,436.06 | |
LT-R | - | - | 0.000000 | % | - | - | - | - | - | - | - | - | |
R | - | - | 0.000000 | % | - | - | - | - | - | - | - | - | |
Total | 301,462,461.00 | 19,629,679.59 | 41,044.71 | - | 87,574.67 | 128,619.38 | - | - | 19,542,104.92 | ||||
Notional | |||||||||||||
A-IO1 | 280,209,000.00 | 15,029,731.46 | 0.669519 | % | 30/360 | 8,385.58 | - | - | 8,385.58 | - | (67,052.73 | ) | 14,962,678.73 |
A-IO2 | 140,105,000.00 | 7,514,892.57 | 0.500000 | % | 30/360 | 3,131.21 | - | - | 3,131.21 | - | (33,526.49 | ) | 7,481,366.08 |
A-IO3 | 140,104,000.00 | 7,514,838.90 | 1.192000 | % | 30/360 | 7,464.74 | - | - | 7,464.74 | - | (33,526.25 | ) | 7,481,312.65 |
Total | 560,418,000.00 | 30,059,462.93 | 18,981.53 | - | - | 18,981.53 | - | (134,105.47 | ) | 29,925,357.46 | |||
Grand Total | 861,880,461.00 | 49,689,142.52 | 60,026.24 | - | 87,574.67 | 147,600.91 | - | (134,105.47 | ) | 49,467,462.38 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
DISTRIBUTION SUMMARY - FACTORS |
June 25, 2025 |
Other | Non-Cash | |||||||||
Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |
A-1 | 81744 | NAA8 | 05/30/2025 | 0.11174498 | - | 0.23929546 | 0.35104043 | - | - | 53.39828043 |
A-2 | 81744 | NAB6 | 05/30/2025 | 0.08081397 | - | 0.23929545 | 0.32010942 | - | - | 53.39828021 |
A-IO1 | 81744 | NAD2 | 05/30/2025 | 0.02992616 | - | - | 0.02992616 | - | - | 53.39828032 |
A-IO2 | 81744 | NAE0 | 05/30/2025 | 0.02234902 | - | - | 0.02234902 | - | - | 53.39828043 |
A-IO3 | 81744 | NAF7 | 05/30/2025 | 0.05327999 | - | - | 0.05327999 | - | - | 53.39828021 |
B-1 | 81744 | NAG5 | 05/30/2025 | 0.16616848 | - | 1.30913005 | 1.47529854 | - | - | 53.03095882 |
B-2 | 81744 | NAH3 | 05/30/2025 | 0.16616825 | - | 1.30913033 | 1.47529858 | - | - | 53.03096209 |
B-3 | 81744 | NAJ9 | 05/30/2025 | 0.16616960 | - | 1.30913181 | 1.47530141 | - | - | 53.03095472 |
B-4 | 81744 | NAK6 | 05/30/2025 | 0.73871891 | - | - | 0.73871891 | - | - | 241.57413765 |
B-5 | 81744 | NAL4 | 05/30/2025 | 3.05790215 | - | - | 3.05790215 | - | - | 999.99212121 |
LT-R | 81744 | NAN0 | 05/30/2025 | - | - | - | - | - | - | - |
R | 81744 | NAM2 | 05/30/2025 | - | - | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
June 25, 2025 |
Rate | Interest | Shortfall | Paid | |||||||||||
Accrual | Net | Accreted/ | Non | Carry | ||||||||||
Class | Current | Next | Dates | Accrued | Deferred | Recovered | Forward | Accrued | Carry Forward | Total | ||||
A-1 | 2.50000 | % | 2.50000 | % | 05/01-05/31 | 15,656.03 | - | - | - | 15,656.03 | - | 15,656.03 | ||
A-2 | 1.80800 | % | 1.80800 | % | 05/01-05/31 | 11,322.36 | - | - | - | 11,322.36 | - | 11,322.36 | ||
B-1 | 3.66952 | % | 3.66964 | % | 05/01-05/31 | 1,327.52 | - | - | - | 1,327.52 | - | 1,327.52 | ||
B-2 | 3.66952 | % | 3.66964 | % | 05/01-05/31 | 701.23 | - | - | - | 701.23 | - | 701.23 | ||
B-3 | 3.66952 | % | 3.66964 | % | 05/01-05/31 | 576.11 | - | - | - | 576.11 | - | 576.11 | ||
B-4 | 3.66952 | % | 3.66964 | % | 05/01-05/31 | 1,781.79 | - | - | - | 1,781.79 | - | 1,781.79 | ||
B-5 | 3.66952 | % | 3.66964 | % | 05/01-05/31 | 9,679.67 | - | - | - | 9,679.67 | - | 9,679.67 | ||
LT-R | 0.00000 | % | 0.00000 | % | 05/01-05/31 | - | - | - | - | - | - | - | ||
R | 0.00000 | % | 0.00000 | % | 05/01-05/31 | - | - | - | - | - | - | - | ||
Total | 41,044.71 | - | - | - | 41,044.71 | - | 41,044.71 | |||||||
Notional | ||||||||||||||
A-IO1 | 0.66952 | % | 0.66964 | % | 05/01-05/31 | 8,385.58 | - | - | - | 8,385.58 | - | 8,385.58 | ||
A-IO2 | 0.50000 | % | 0.50000 | % | 05/01-05/31 | 3,131.21 | - | - | - | 3,131.21 | - | 3,131.21 | ||
A-IO3 | 1.19200 | % | 1.19200 | % | 05/01-05/31 | 7,464.74 | - | - | - | 7,464.74 | - | 7,464.74 | ||
Total | 18,981.53 | - | - | - | 18,981.53 | - | 18,981.53 | |||||||
Grand Total | 60,026.24 | - | - | - | 60,026.24 | - | 60,026.24 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
June 25, 2025 |
Carry Forward Interest | ||||||
Non-Recov | ||||||
Class | Shortall | Prior | Int. on Prior | New | Paid | Outstanding |
A-1 | - | - | - | - | - | - |
A-2 | - | - | - | - | - | - |
B-1 | - | - | - | - | - | - |
B-2 | - | - | - | - | - | - |
B-3 | - | - | - | - | - | - |
B-4 | - | - | - | - | - | - |
B-5 | - | 260.56 | - | - | - | 260.56 |
LT-R | - | - | - | - | - | - |
R | - | - | - | - | - | - |
Total | - | 260.56 | - | - | - | 260.56 |
Notional | ||||||
A-IO1 | - | - | - | - | - | - |
A-IO2 | - | - | - | - | - | - |
A-IO3 | - | - | - | - | - | - |
Total | - | - | - | - | - | - |
Grand Total | - | 260.56 | - | - | - | 260.56 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
June 25, 2025 |
Prior | ||||||||||
Cumulative | Non-Cash | Cumulative | ||||||||
Prior | Realized | Scheduled | Unscheduled | Principal | Balance | Current | Realized | |||
Class | Balance | Loss | Principal | Principal | Distributed | Realized Loss | (Recovery) | Change | Balance | Loss |
A-1 | 7,514,892.57 | - | 29,814.57 | 3,711.92 | 33,526.49 | - | - | - | 7,481,366.08 | - |
A-2 | 7,514,838.90 | - | 29,814.35 | 3,711.90 | 33,526.25 | - | - | - | 7,481,312.65 | - |
B-1 | 434,122.97 | - | 9,300.70 | 1,157.94 | 10,458.64 | - | - | - | 423,664.33 | - |
B-2 | 229,315.19 | - | 4,912.88 | 611.65 | 5,524.53 | - | - | - | 223,790.66 | - |
B-3 | 188,397.08 | - | 4,036.24 | 502.52 | 4,538.76 | - | - | - | 183,858.32 | - |
B-4 | 582,676.82 | - | - | - | - | - | - | - | 582,676.82 | - |
B-5 | 3,165,436.06 | 24.94 | - | - | - | - | - | - | 3,165,436.06 | 24.94 |
LT-R | - | - | - | - | - | - | - | - | - | - |
R | - | - | - | - | - | - | - | - | - | - |
Total | 19,629,679.59 | 24.94 | 77,878.74 | 9,695.93 | 87,574.67 | - | - | - | 19,542,104.92 | 24.94 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2012-6 | |
RECONCILIATION DETAIL |
June 25, 2025 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | |||||
Interest Funds Available | Scheduled Fees | |||||
Scheduled Interest | 64,606.50 | Master Servicing Fee | 135.78 | |||
Uncompensated PPIS | 0.00 | Servicing Fee | 4,089.51 | |||
Relief Act Shortfall | 0.00 | Securities Administrator Fee | 354.97 | |||
Losses in Excess of Principal Balance | 0.00 | |||||
Total Scheduled Fees | 4,580.26 | |||||
Stop Advance Interest | 0.00 | |||||
Additional Fees, Expenses, etc. | ||||||
Other Interest Reductions | 0.00 | |||||
Trust Fund Expenses | 0.00 | |||||
Total Interest Funds Available | 64,606.50 | Other Expenses | 0.00 | |||
Principal Funds Available | ||||||
Total Additional Fees, Expenses, etc. | - | |||||
Scheduled Principal | 77,878.74 | |||||
Distributions | ||||||
Curtailments | 9,695.93 | |||||
Interest Distribution | 60,026.24 | |||||
Curtailments Adjustments | 0.00 | |||||
Principal Distribution | 87,574.67 | |||||
Prepayments in Full | 0.00 | |||||
Liquidation Principal | 0.00 | Total Distributions | 147,600.91 | |||
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 | 87,574.67 | |||||
Total Funds Available | 152,181.17 | |||||
Total Funds Allocated | 152,181.17 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
COLLATERAL PERFORMANCE - POOL AND COLLECTIONS SUMMARY |
June 25, 2025 |
Deal | Initial | Beginning | Ending | Initial | Beginning | Ending | ||||
Count | 358 | 37 | 37 | Remaining Term | 356 | 207 | 206 | |||
Scheduled | 301,462,461.31 | 19,629,679.62 | 19,542,104.95 | Gross Rate | 4.07892 | % | 3.94952 | % | 3.94964 | % |
Actual | 301,462,461.31 | 19,691,661.8 | 19,603,853.31 | Net Rate | 3.79892 | % | 3.66952 | % | 3.66964 | % |
Interest Bearing | 301,462,461.31 | 19,629,679.62 | 19,542,104.95 | |||||||
Principal Collections | Realized Losses | Interest Collections | ||||||||
Scheduled Principal | 77,878.74 | Principal Losses and | Scheduled Interest | 64,606.50 | ||||||
- | ||||||||||
Forgiveness | ||||||||||
Curtailments | 9,695.93 | Less: | - | |||||||
Losses in Excess of Principal | ||||||||||
Curtailments Adjustments | - | - | Master Servicing Fee | 135.78 | ||||||
Balance | ||||||||||
Prepayments in Full | - | Subsequent (Recoveries) / | Servicing Fee | 4,089.51 | ||||||
- | ||||||||||
Losses | ||||||||||
Liquidation Principal | - | Securities Administrator Fee | 354.97 | |||||||
Cumulative Realized Losses | 25.25 | |||||||||
Repurchased Principal | - | Uncompensated PPIS | - | |||||||
Other Principal | - | Relief Act Shortfall | - | |||||||
Substitution Principal | - | Other Expenses | - | |||||||
Principal Losses and Forgiveness | - | Losses in Excess of Principal Balance | - | |||||||
Subsequent Recoveries / (Losses) | - | Stop Advance Interest | - | |||||||
Other Interest Reductions | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2012-6 | |
STRATIFICATION DETAIL |
June 25, 2025 |
Loan Rate | |||||
Asset | Ending Scheduled | % of | |||
Loan Rate Range | Count | Balance | Agg.Bal. | WAC | WAM |
3.00 or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 |
3.01 to 3.50 | 1 | 737,146.57 | 3.77 | 3.3750 | 209 |
3.51 to 4.00 | 25 | 13,235,710.55 | 67.73 | 3.8914 | 205 |
4.01 to 4.50 | 11 | 5,569,247.83 | 28.50 | 4.1641 | 208 |
4.51 to 5.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
5.01 to 5.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
5.51 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
6.01 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
6.51 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
7.01 to 7.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
7.51 to 8.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
8.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 |
Total | 37 | 19,542,104.95 | 100.00 | 3.9496 | 206 |
Ending Schedule Balance | |||||
Ending Schedule Balance | Asset | Ending Scheduled | % of | ||
Range | Count | Balance | Agg.Bal. | WAC | WAM |
1 to 200,000 | 2 | 327,786.09 | 1.68 | 4.0225 | 208 |
200,001 to 400,000 | 5 | 1,645,818.24 | 8.42 | 3.8895 | 185 |
400,001 to 600,000 | 19 | 9,229,660.05 | 47.23 | 3.9944 | 208 |
600,001 to 800,000 | 9 | 6,416,227.93 | 32.83 | 3.9193 | 208 |
800,001 to 1,000,000 | 1 | 858,373.70 | 4.39 | 3.8750 | 208 |
1,000,001 to 1,200,000 | 1 | 1,064,238.94 | 5.45 | 3.8750 | 208 |
1,200,001 to 1,400,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
1,400,001 to 1,600,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
1,600,001 to 1,800,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
1,800,001 to 2,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 |
2,000,001 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 |
Total | 37 | 19,542,104.95 | 100.00 | 3.9496 | 206 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS |
June 25, 2025 |
Delinquent | ||||||||||||||||||||||||||||||||||||
(Does not include loans in Bankruptcy, Foreclosure, or REO) | ||||||||||||||||||||||||||||||||||||
30 | Day | 60 | Day | 90 | Day | 120 | Day | 150 | Day | 180 | + Day | Bankruptcy | Foreclosure | REO | ||||||||||||||||||||||
Distribution | ||||||||||||||||||||||||||||||||||||
Date | Count | Balance | Count | Balance | Count Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | |||||||||||||||||||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
06/25/2025 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
05/27/2025 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
04/25/2025 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
03/25/2025 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
02/25/2025 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
2 | 800,925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
01/27/2025 | ||||||||||||||||||||||||||||||||||||
5.26 | % | 3.93 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
12/26/2024 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
11/25/2024 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 0 | 0 | 1 | 476,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
10/25/2024 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 2.56 | % | 2.22 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 1 | 478,469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
09/25/2024 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 2.56 | % | 2.22 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
0 | 0 | 1 | 480,027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
08/26/2024 | ||||||||||||||||||||||||||||||||||||
0.00 | % | 0.00 | % | 2.56 | % | 2.21 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
1 | 481,580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
07/25/2024 | ||||||||||||||||||||||||||||||||||||
2.56 | % | 2.21 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2012-6 |
STANDARD PREPAYMENT AND DEFAULT INFORMATION |
June 25, 2025 |
Wtd. Avg. | Current | ||||||||||||||||
Payment | Age | Collateral | Scheduled | Unscheduled | Liquidation | ||||||||||||
Date | (Months) | Balance | Principal | Principal | Principal | SMM | CPR | PSA | MDR | CDR | SDA | ||||||
25-Jun-2025 | 151.77 | 19,542,104.95 | 77,878.74 | 9,695.93 | - | 0.050 | % | 0.593 | % | 10 | % | 0.000 | % | 0.000 | % | 0 | % |
27-May-2025 | 150.77 | 19,629,679.62 | 77,604.21 | 6,268.78 | - | 0.032 | % | 0.382 | % | 6 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Apr-2025 | 149.80 | 19,713,552.61 | 79,045.94 | 440,479.35 | - | 2.186 | % | 23.293 | % | 388 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Mar-2025 | 148.80 | 20,233,077.90 | 78,772.19 | 4,632.79 | - | 0.023 | % | 0.274 | % | 5 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Feb-2025 | 147.80 | 20,316,482.88 | 78,497.27 | 5,302.76 | - | 0.026 | % | 0.313 | % | 5 | % | 0.000 | % | 0.000 | % | 0 | % |
27-Jan-2025 | 146.80 | 20,400,282.91 | 78,224.39 | 4,932.00 | - | 0.024 | % | 0.290 | % | 5 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Dec-2024 | 145.89 | 20,483,439.30 | 80,600.66 | 852,597.78 | - | 3.996 | % | 38.699 | % | 645 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Nov-2024 | 144.89 | 21,416,637.74 | 80,282.65 | 16,093.24 | - | 0.075 | % | 0.897 | % | 15 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Oct-2024 | 143.89 | 21,513,013.63 | 80,001.50 | 5,600.41 | - | 0.026 | % | 0.312 | % | 5 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Sep-2024 | 142.89 | 21,598,615.54 | 79,731.90 | 2,197.69 | - | 0.010 | % | 0.122 | % | 2 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Aug-2024 | 141.89 | 21,680,545.13 | 79,463.41 | 2,096.33 | - | 0.010 | % | 0.116 | % | 2 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jul-2024 | 140.89 | 21,762,104.87 | 82,539.29 | 112,880.82 | - | 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 | - | 2.373 | % | 25.035 | % | 417 | % | 0.000 | % | 0.000 | % | 0 | % |
SMM (Single Month Mortality) = (Beginning Balance - Ending Balance - Scheduled Principal) / (Beginning Balance - Scheduled Principal) | MDR (Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance | ||||||||||||||||
CPR (Constant Prepayment Rate) = 1 - ((1-SMM)^12) | CDR (Conditional Default Rate) = 1 - ((1-MDR)^12) | ||||||||||||||||
PSA (Public Securities Association) = CPR / (min(.2% * Age, 6%)) | SDA (Standard Default Assumption) = CDR / (min(.2% * Age, 6%)) |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2012-6 | |
ADDITIONAL REPORTING |
June 25, 2025 |
Amount Remaining Funds |
147,600.91 |
Waterfall Detail | ||
Available Distribution Amount | ||
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -45,959.92 | 101,640.99 |
Senior Certificates, the Senior Principal Distribution Amount | -67,052.74 | 34,588.25 |
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -1,327.52 | 33,260.73 |
Class B-1 Certificates, the Subordinate Principal Distribution Amount | -10,458.64 | 22,802.09 |
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -701.23 | 22,100.86 |
Class B-2 Certificates, the Subordinate Principal Distribution Amount | -5,524.53 | 16,576.33 |
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -576.11 | 16,000.22 |
Class B-3 Certificates, the Subordinate Principal Distribution Amount | -4,538.76 | 11,461.46 |
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -1,781.79 | 9,679.67 |
Class B-4 Certificates, the Subordinate Principal Distribution Amount | 0.00 | 9,679.67 |
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -9,679.67 | 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 | v. 21.09.28 | Page 12 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2012-6 | |
OTHER INFORMATION |
June 25, 2025 |
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? | Y |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 14 | © Copyright 2025 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2012-6 | |
NOTES | |
No Notes available for this deal at this time. |
June 25, 2025 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 14 | © Copyright 2025 Citigroup |