01/08/2025 | Press release | Distributed by Public on 01/08/2025 10:55
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
STATEMENT TO NOTEHOLDERS |
December 26, 2024 |
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 | |
[email protected] | New York, NY 10013 |
TABLE OF CONTENTS | |||
1 | . | Distribution Summary | 2 |
2 | . | Summary | 2 |
2.1 | . | Factors | 3 |
2.2 | . | Interest Detail | 4 |
2.3 | . | Interest Shortfall Detail | 5 |
2.4 | . | Principal Detail | 6 |
3 | . | Reconciliation Detail | 7 |
4 | . | Collateral Performance | 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 2024 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2013-2 | |
DISTRIBUTION SUMMARY |
December 26, 2024 |
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 | 619,163,000.00 | 42,924,462.00 | 1.874000 | % | 30/360 | 67,033.70 | - | 190,519.69 | 257,553.39 | - | - | 42,733,942.31 | |
B-1 | 14,654,000.00 | 1,386,767.91 | 3.638775 | % | 30/360 | 4,205.11 | - | 17,074.32 | 21,279.43 | - | - | 1,369,693.59 | |
B-2 | 12,657,000.00 | 1,197,783.66 | 3.638775 | % | 30/360 | 3,632.05 | - | 14,747.48 | 18,379.53 | - | - | 1,183,036.18 | |
B-3 | 6,661,000.00 | 630,357.66 | 3.638775 | % | 30/360 | 1,911.44 | - | 7,761.16 | 9,672.60 | - | - | 622,596.50 | |
B-4 | 5,662,000.00 | 535,818.21 | 3.638775 | % | 30/360 | 1,624.77 | - | 6,597.16 | 8,221.93 | - | - | 529,221.05 | |
B-5 | 7,328,404.00 | 6,653,745.04 | 3.638775 | % | 30/360 | 20,176.24 | - | - | 20,176.24 | - | - | 6,653,745.04 | |
LT-R | - | - | 0.000000 | % | - | - | - | - | - | - | - | - | |
R | - | - | 0.000000 | % | - | - | - | - | - | - | - | - | |
Total | 666,125,404.00 | 53,328,934.48 | 98,583.31 | - | 236,699.81 | 335,283.12 | - | - | 53,092,234.67 | ||||
Notional | |||||||||||||
A-IO1 | 619,163,000.00 | 42,924,462.00 | 0.626000 | % | 30/360 | 22,392.26 | - | - | 22,392.26 | - | (190,519.69 | ) | 42,733,942.31 |
A-IO2 | 619,163,000.00 | 42,924,462.00 | 1.138775 | % | 30/360 | 40,734.43 | - | - | 40,734.43 | - | (190,519.69 | ) | 42,733,942.31 |
Total | 1,238,326,000.00 | 85,848,924.00 | 63,126.69 | - | - | 63,126.69 | - | (381,039.38 | ) | 85,467,884.62 | |||
Grand Total | 1,904,451,404.00 | 139,177,858.48 | 161,710.00 | - | 236,699.81 | 398,409.81 | - | (381,039.38 | ) | 138,560,119.29 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
DISTRIBUTION SUMMARY - FACTORS |
December 26, 2024 |
Other | Non-Cash | |||||||||
Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |
A | 81745 | MAA9 | 11/29/2024 | 0.10826503 | - | 0.30770522 | 0.41597025 | - | - | 69.01888890 |
B-1 | 81745 | MAD3 | 11/29/2024 | 0.28695987 | - | 1.16516446 | 1.45212433 | - | - | 93.46892248 |
B-2 | 81745 | MAE1 | 11/29/2024 | 0.28695979 | - | 1.16516394 | 1.45212373 | - | - | 93.46892471 |
B-3 | 81745 | MAF8 | 11/29/2024 | 0.28695992 | - | 1.16516439 | 1.45212431 | - | - | 93.46892359 |
B-4 | 81745 | MAG6 | 11/29/2024 | 0.28696044 | - | 1.16516425 | 1.45212469 | - | - | 93.46892441 |
B-5 | 81745 | MAH4 | 11/29/2024 | 2.75315608 | - | - | 2.75315608 | - | - | 907.93916929 |
LT-R | 81745 | MAK7 | 11/29/2024 | - | - | - | - | - | - | - |
R | 81745 | MAJ0 | 11/29/2024 | - | - | - | - | - | - | - |
A-IO1 | 81745 | MAB7 | 11/29/2024 | 0.03616537 | - | - | 0.03616537 | - | - | 69.01888890 |
A-IO2 | 81745 | MAC5 | 11/29/2024 | 0.06578951 | - | - | 0.06578951 | - | - | 69.01888890 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
December 26, 2024 |
Rate | Interest | Shortfall | Paid | |||||||||||
Accrual | Net | Non | Carry | |||||||||||
Class | Current | Next | Dates | Accrued | Deferred | Recovered | Forward | Accrued | Carry Forward | Total | ||||
A | 1.87400 | % | 1.87400 | % | 11/01-11/30 | 67,033.70 | - | - | - | 67,033.70 | - | 67,033.70 | ||
B-1 | 3.63878 | % | 3.63883 | % | 11/01-11/30 | 4,205.11 | - | - | - | 4,205.11 | - | 4,205.11 | ||
B-2 | 3.63878 | % | 3.63883 | % | 11/01-11/30 | 3,632.05 | - | - | - | 3,632.05 | - | 3,632.05 | ||
B-3 | 3.63878 | % | 3.63883 | % | 11/01-11/30 | 1,911.44 | - | - | - | 1,911.44 | - | 1,911.44 | ||
B-4 | 3.63878 | % | 3.63883 | % | 11/01-11/30 | 1,624.77 | - | - | - | 1,624.77 | - | 1,624.77 | ||
B-5 | 3.63878 | % | 3.63883 | % | 11/01-11/30 | 20,176.24 | - | - | - | 20,176.24 | - | 20,176.24 | ||
LT-R | 0.00000 | % | 0.00000 | % | 11/01-11/30 | - | - | - | - | - | - | - | ||
R | 0.00000 | % | 0.00000 | % | 11/01-11/30 | - | - | - | - | - | - | - | ||
Total | 98,583.31 | - | - | - | 98,583.31 | - | 98,583.31 | |||||||
Notional | ||||||||||||||
A-IO1 | 0.62600 | % | 0.62600 | % | 11/01-11/30 | 22,392.26 | - | - | - | 22,392.26 | - | 22,392.26 | ||
A-IO2 | 1.13878 | % | 1.13883 | % | 11/01-11/30 | 40,734.43 | - | - | - | 40,734.43 | - | 40,734.43 | ||
Total | 63,126.69 | - | - | - | 63,126.69 | - | 63,126.69 | |||||||
Grand Total | 161,710.00 | - | - | - | 161,710.00 | - | 161,710.00 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
December 26, 2024 |
Carry Forward Interest | ||||||
Non-Recov | ||||||
Class | Shortall | Prior | Int. on Prior | New | Paid | Outstanding |
A | - | - | - | - | - | - |
B-1 | - | - | - | - | - | - |
B-2 | - | - | - | - | - | - |
B-3 | - | - | - | - | - | - |
B-4 | - | - | - | - | - | - |
B-5 | - | 263.50 | - | - | - | 263.50 |
LT-R | - | - | - | - | - | - |
R | - | - | - | - | - | - |
Total | - | 263.50 | - | - | - | 263.50 |
Notional | ||||||
A-IO1 | - | - | - | - | - | - |
A-IO2 | - | - | - | - | - | - |
Total | - | - | - | - | - | - |
Grand Total | - | 263.50 | - | - | - | 263.50 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
December 26, 2024 |
Cumulative |
Non-Cash | ||||||||
Prior | Scheduled | Unscheduled | Principal | Realized Loss | Balance | Current | Realized | |
Class | Balance | Principal | Principal | Distributed | /(Recovery) | Change | Balance | Loss |
A | 42,924,462.00 | 168,957.34 | 21,562.35 | 190,519.69 | - | - | 42,733,942.31 | - |
B-1 | 1,386,767.91 | 15,141.91 | 1,932.41 | 17,074.32 | - | - | 1,369,693.59 | - |
B-2 | 1,197,783.66 | 13,078.42 | 1,669.06 | 14,747.48 | - | - | 1,183,036.18 | - |
B-3 | 630,357.66 | 6,882.78 | 878.38 | 7,761.16 | - | - | 622,596.50 | - |
B-4 | 535,818.21 | 5,850.52 | 746.64 | 6,597.16 | - | - | 529,221.05 | - |
B-5 | 6,653,745.04 | - | - | - | - | - | 6,653,745.04 | - |
LT-R | - | - | - | - | - | - | - | - |
R | - | - | - | - | - | - | - | - |
Total | 53,328,934.48 | 209,910.97 | 26,788.84 | 236,699.81 | - | - | 53,092,234.67 | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2013-2 | |
RECONCILIATION DETAIL |
December 26, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | |||||
Interest Funds Available | Scheduled Fees | |||||
Scheduled Interest | 173,442.39 | Master Servicing Fee | 162.23 | |||
Uncompensated PPIS | 0.00 | Servicing Fee | 11,110.15 | |||
Relief Act Shortfall | 0.00 | Trustee Fee | 37.82 | |||
Losses in Excess of Principal Balance | 0.00 | Securities Administrator Fee | 422.19 | |||
Stop Advance Interest | 0.00 | |||||
Total Scheduled Fees | 11,732.39 | |||||
Other Interest Reductions | 0.00 | |||||
Additional Fees, Expenses, etc. | ||||||
Total Interest Funds Available | 173,442.39 | Trust Fund Expenses | 0.00 | |||
Principal Funds Available | Other Expenses | 0.00 | ||||
Scheduled Principal | 209,910.96 | |||||
Total Additional Fees, Expenses, etc. | - | |||||
Curtailments | 26,788.85 | |||||
Distributions | ||||||
Prepayments in Full | 0.00 | |||||
Interest Distribution | 161,710.00 | |||||
Liquidation Principal | 0.00 | |||||
Principal Distribution | 236,699.81 | |||||
Repurchased Principal | 0.00 | |||||
Other Principal | 0.00 | Total Distributions | 398,409.81 | |||
Substitution Principal | 0.00 | |||||
Principal Losses and Forgiveness | 0.00 | |||||
Subsequent Recoveries / (Losses) | 0.00 | |||||
Total Principal Funds Available | 236,699.81 | |||||
Total Funds Available | 410,142.20 | Total Funds Allocated | 410,142.20 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
COLLATERAL PERFORMANCE - POOL AND COLLECTIONS SUMMARY |
December 26, 2024 |
Deal | Initial | Beginning | Ending | Initial | Beginning | Ending | ||||
Count | 777 | 102 | 102 | Remaining Term | 357 | 214 | 213 | |||
Scheduled | 666,125,404.69 | 53,328,934.58 | 53,092,234.77 | Gross Rate | 3.94653 | % | 3.90278 | % | 3.90283 | % |
Actual | 666,125,404.69 | 53,585,527.19 | 53,349,974.01 | Net Rate | 3.68253 | % | 3.63878 | % | 3.63883 | % |
Interest Bearing | 666,125,404.69 | 53,328,934.58 | 53,092,234.77 | |||||||
Principal Collections | Realized Losses | Interest Collections | ||||||||
Scheduled Principal | 209,910.96 | Principal Losses and | Scheduled Interest | 173,442.39 | ||||||
- | ||||||||||
Forgiveness | ||||||||||
Curtailments | 26,788.85 | Less: | - | |||||||
Losses in Excess of Principal | ||||||||||
Curtailments Adjustments | - | - | Master Servicing Fee | 162.23 | ||||||
Balance | ||||||||||
Prepayments in Full | - | Subsequent (Recoveries) / | Servicing Fee | 11,110.15 | ||||||
- | ||||||||||
Losses | ||||||||||
Liquidation Principal | - | Trustee Fee | 37.82 | |||||||
Cumulative Realized Losses | - | |||||||||
Repurchased Principal | - | Securities Administrator Fee | 422.19 | |||||||
Other Principal | - | Uncompensated PPIS | - | |||||||
Substitution Principal | - | Relief Act Shortfall | - | |||||||
Principal Losses and Forgiveness | - | Other Expenses | - | |||||||
Subsequent Recoveries / (Losses) | - | Losses in Excess of Principal Balance | - | |||||||
Stop Advance Interest | - | |||||||||
Other Interest Reductions | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2013-2 | |
STRATIFICATION DETAIL |
December 26, 2024 |
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 | 10 | 4,486,445.98 | 8.45 | 3.4370 | 208 |
3.51 to 4.00 | 61 | 34,375,121.97 | 64.75 | 3.8339 | 213 |
4.01 to 4.50 | 27 | 12,971,936.40 | 24.43 | 4.1773 | 211 |
4.51 to 5.00 | 4 | 1,258,730.42 | 2.37 | 4.6185 | 211 |
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 | 102 | 53,092,234.77 | 100.00 | 3.9028 | 212 |
Ending Schedule Balance | |||||
Ending Schedule Balance | Asset | Ending Scheduled | % of | ||
Range | Count | Balance | Agg.Bal. | WAC | WAM |
1 to 200,000 | 16 | 2,354,314.90 | 4.43 | 4.0260 | 177 |
200,001 to 400,000 | 17 | 5,233,277.39 | 9.86 | 3.9855 | 214 |
400,001 to 600,000 | 32 | 15,384,325.36 | 28.98 | 3.9093 | 214 |
600,001 to 800,000 | 22 | 15,559,682.76 | 29.31 | 3.9182 | 214 |
800,001 to 1,000,000 | 11 | 9,624,807.48 | 18.13 | 3.8298 | 214 |
1,000,001 to 1,200,000 | 1 | 1,061,709.84 | 2.00 | 3.8000 | 215 |
1,200,001 to 1,400,000 | 3 | 3,874,117.04 | 7.30 | 3.8382 | 212 |
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 | 102 | 53,092,234.77 | 100.00 | 3.9028 | 212 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS HISTORY |
December 26, 2024 |
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 | 1 | 793,951 | 0 | 0 | 0 | 0 | |||||||||||||||||||
12/26/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.0 | % | 1.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 796,343 | 0 | 0 | 0 | 0 | |||||||||||||||||||
11/25/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.0 | % | 1.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 798,726 | 0 | 0 | 0 | 0 | |||||||||||||||||||
10/25/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.0 | % | 1.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 801,099 | 0 | 0 | 0 | 0 | |||||||||||||||||||
09/25/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.0 | % | 1.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
1 | 480,626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 803,463 | 0 | 0 | 0 | 0 | |||||||||||||||||||
08/26/2024 | ||||||||||||||||||||||||||||||||||||
1.0 | % | 0.9 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.0 | % | 1.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 805,819 | 0 | 0 | 0 | 0 | |||||||||||||||||||
07/25/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.0 | % | 1.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 808,165 | 0 | 0 | 0 | 0 | |||||||||||||||||||
06/25/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.0 | % | 1.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 810,502 | 0 | 0 | 0 | 0 | |||||||||||||||||||
05/28/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.9 | % | 1.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
1 | 472,726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 812,831 | 0 | 0 | 0 | 0 | |||||||||||||||||||
04/25/2024 | ||||||||||||||||||||||||||||||||||||
0.9 | % | 0.8 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.9 | % | 1.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
1 | 474,137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 815,150 | 0 | 0 | 0 | 0 | |||||||||||||||||||
03/25/2024 | ||||||||||||||||||||||||||||||||||||
0.9 | % | 0.8 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.9 | % | 1.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 817,461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
02/26/2024 | ||||||||||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.9 | % | 1.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |
1 | 476,943 | 0 | 0 | 0 | 0 | 1 | 819,763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
01/25/2024 | ||||||||||||||||||||||||||||||||||||
0.9 | % | 0.8 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.9 | % | 1.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust |
Mortgage Pass-Through Certificates, Series 2013-2 |
STANDARD PREPAYMENT AND DEFAULT INFORMATION |
December 26, 2024 |
Wtd. Avg. | Current | ||||||||||||||||
Payment | Age | Collateral | Scheduled | Unscheduled | Liquidation | ||||||||||||
Date | (Months) | Balance | Principal | Principal | Principal | SMM | CPR | PSA | MDR | CDR | SDA | ||||||
26-Dec-2024 | 145.86 | 53,092,234.77 | 209,910.96 | 26,788.85 | - | 0.050 | % | 0.604 | % | 10 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Nov-2024 | 144.86 | 53,328,934.58 | 212,215.73 | 165,244.07 | - | 0.309 | % | 3.644 | % | 61 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Oct-2024 | 143.86 | 53,706,394.38 | 211,455.84 | 23,016.47 | - | 0.043 | % | 0.513 | % | 9 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Sep-2024 | 142.83 | 53,940,866.69 | 212,903.77 | 724,816.46 | - | 1.326 | % | 14.800 | % | 247 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Aug-2024 | 141.83 | 54,878,586.92 | 214,133.75 | 27,997.59 | - | 0.051 | % | 0.610 | % | 10 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jul-2024 | 140.83 | 55,120,718.26 | 213,365.87 | 23,738.56 | - | 0.043 | % | 0.515 | % | 9 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jun-2024 | 139.83 | 55,357,822.69 | 219,550.53 | 1,831,415.19 | - | 3.202 | % | 32.333 | % | 539 | % | 0.000 | % | 0.000 | % | 0 | % |
28-May-2024 | 138.83 | 57,408,788.41 | 220,883.49 | 27,985.22 | - | 0.049 | % | 0.583 | % | 10 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Apr-2024 | 137.81 | 57,657,657.12 | 221,715.03 | 711,528.84 | - | 1.219 | % | 13.686 | % | 228 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Mar-2024 | 136.78 | 58,590,900.99 | 224,351.49 | 1,147,521.14 | - | 1.921 | % | 20.765 | % | 346 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Feb-2024 | 135.78 | 59,962,773.62 | 223,541.86 | 26,071.33 | - | 0.043 | % | 0.520 | % | 9 | % | 0.000 | % | 0.000 | % | 0 | % |
25-Jan-2024 | 134.78 | 60,212,386.81 | 222,739.68 | 24,433.79 | - | 0.041 | % | 0.486 | % | 8 | % | 0.000 | % | 0.000 | % | 0 | % |
26-Dec-2023 | 133.78 | 60,459,560.28 | 221,932.30 | 27,022.73 | - | 0.045 | % | 0.535 | % | 9 | % | 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 2024 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2013-2 | |
ADDITIONAL REPORTING |
December 26, 2024 |
Amount Remaining Funds |
398,409.81 |
Waterfall Detail | ||
Available Distribution Amount | ||
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -130,160.39 | 268,249.42 |
Senior Certificates, the Senior Principal Distribution Amount | -190,519.69 | 77,729.73 |
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -4,205.11 | 73,524.62 |
Class B-1 Certificates, the Subordinate Principal Distribution Amount | -17,074.32 | 56,450.30 |
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -3,632.05 | 52,818.25 |
Class B-2 Certificates, the Subordinate Principal Distribution Amount | -14,747.48 | 38,070.77 |
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -1,911.44 | 36,159.33 |
Class B-3 Certificates, the Subordinate Principal Distribution Amount | -7,761.16 | 28,398.17 |
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -1,624.77 | 26,773.40 |
Class B-4 Certificates, the Subordinate Principal Distribution Amount | -6,597.16 | 20,176.24 |
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls | -20,176.24 | 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 2024 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2013-2 | |
OTHER INFORMATION |
December 26, 2024 |
Principal Percentages | ||
Senior Percentage | 80.490005 | % |
Subordinate Percentage | 19.509995 | % |
Senior Prepayment Percentage | 80.490005 | % |
Subordinate Prepayment Percentage | 19.509995 | % |
Other Information | ||
Step-Down Test satisfied? | Y |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 14 | © Copyright 2024 Citigroup |
Sequoia Mortgage Trust | |
Mortgage Pass-Through Certificates, Series 2013-2 | |
NOTES | |
No Notes available for this deal at this time. |
December 26, 2024 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 14 | © Copyright 2024 Citigroup |