Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7

 

CONTACT INFORMATION  
Depositor Sequoia Residential Funding, Inc.
Trustee Wilmington Trust Company
Master Servicer Wells Fargo Bank, N.A.

 

CONTENTS  
Distribution Summary 2
Distribution Summary (Factors) 3
Interest Distribution 4
Principal Distribution 5
Reconciliation Detail 6
Collateral Summary 7
Stratification Detail 8
Delinquency Information 9
Standard Prepayment and Default Information 11
Distribution Waterfall Detail 12
Other Information 13
Asset Level Detail 14

 

Deal Contact: Karen Schluter Citibank, N.A.
  karen.schluter@citi.com Agency and Trust
  Tel: (212) 816-5827 388 Greenwich Street
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
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   125,000,000.00   15,605,123.33   2.500000 % 30 / 360   10/01 - 10/31   32,510.67   238,670.31     271,180.98   0.00   0.00     15,366,453.02
A-2   298,878,000.00   37,312,224.45   3.000000 % 30 / 360   10/01 - 10/31   93,280.56   570,666.43     663,946.99   0.00   0.00     36,741,558.02
B-1   8,165,000.00   1,950,325.37   3.502812 % 30 / 360   10/01 - 10/31   5,693.02   53,674.64     59,367.66   0.00   0.00     1,896,650.73
B-2   7,711,000.00   1,841,881.08   3.502812 % 30 / 360   10/01 - 10/31   5,376.47   50,690.16     56,066.63   0.00   0.00     1,791,190.92
B-3   6,577,000.00   1,571,009.21   3.502812 % 30 / 360   10/01 - 10/31   4,585.79   43,235.53     47,821.32   0.00   0.00     1,527,773.68
B-4   2,494,000.00   595,727.05   3.502812 % 30 / 360   10/01 - 10/31   1,738.93   16,394.92     18,133.85   0.00   0.00     579,332.13
B-5   4,763,656.00   4,763,656.00   3.502812 % 30 / 360   10/01 - 10/31   13,905.17   0.00     13,905.17   0.00   0.00     4,763,656.00
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   453,588,656.00   63,639,946.49               157,090.61   973,331.99     1,130,422.60   0.00   0.00     62,666,614.50

 

Notional Classes                        
A-IO1 125,000,000.00 15,605,123.33 0.500000 % 30 / 360 10/01 - 10/31 6,502.13 0.00 6,502.13 0.00 0.00 15,366,453.02
A-IO2 423,878,000.00 52,917,347.78 0.502812 % 30 / 360 10/01 - 10/31 22,172.91 0.00 22,172.91 0.00 0.00 52,108,011.04
Totals 548,878,000.00 68,522,471.11         28,675.04 0.00 28,675.04 0.00 0.00 67,474,464.06

 

Reports Available at sf.citidirect.com Page 2 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
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 81745 CAA1 10/31/2022 124.840987 0.260085 1.909362 2.169448 0.000000 0.000000 122.931624
A-2 81745 CAB9 10/31/2022 124.840987 0.312102 1.909362 2.221465 0.000000 0.000000 122.931624
B-1 81745 CAM5 10/31/2022 238.864099 0.697247 6.573746 7.270993 0.000000 0.000000 232.290353
B-2 81745 CAN3 10/31/2022 238.864101 0.697247 6.573747 7.270993 0.000000 0.000000 232.290354
B-3 81745 CAG8 10/31/2022 238.864104 0.697246 6.573746 7.270993 0.000000 0.000000 232.290357
B-4 81745 CAH6 10/31/2022 238.864094 0.697245 6.573745 7.270990 0.000000 0.000000 232.290349
B-5 81745 CAJ2 10/31/2022 1,000.000000 2.919012 0.000000 2.919012 0.000000 0.000000 1,000.000000
LT-R 81745 CAL7 10/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 81745 CAK9 10/31/2022 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-IO1 81745 CAC7 10/31/2022 124.840987 0.052017 0.000000 0.052017 0.000000 0.000000 122.931624
A-IO2 81745 CAD5 10/31/2022 124.840987 0.052310 0.000000 0.052310 0.000000 0.000000 122.931624

 

Reports Available at sf.citidirect.com Page 3 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
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   15,605,123.33   2.500000 % 2.500000 % 30 / 360   32,510.67   0.00   0.00   0.00     32,510.67 0.00   32,510.67     0.00
A-2   37,312,224.45   3.000000 % 3.000000 % 30 / 360   93,280.56   0.00   0.00   0.00     93,280.56 0.00   93,280.56     0.00
B-1   1,950,325.37   3.502812 % 3.501556 % 30 / 360   5,693.02   0.00   0.00   0.00     5,693.02 0.00   5,693.02     0.00
B-2   1,841,881.08   3.502812 % 3.501556 % 30 / 360   5,376.47   0.00   0.00   0.00     5,376.47 0.00   5,376.47     0.00
B-3   1,571,009.21   3.502812 % 3.501556 % 30 / 360   4,585.79   0.00   0.00   0.00     4,585.79 0.00   4,585.79     0.00
B-4   595,727.05   3.502812 % 3.501556 % 30 / 360   1,738.93   0.00   0.00   0.00     1,738.93 0.00   1,738.93     0.00
B-5   4,763,656.00   3.502812 % 3.501556 % 30 / 360   13,905.17   258.68   0.00   0.00     14,163.85 0.00   13,905.17     258.68
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   63,639,946.49               157,090.61   258.68   0.00   0.00     157,349.29 0.00   157,090.61     258.68

 

Notional Classes                            
A-IO1 15,605,123.33 0.500000 % 0.500000 % 30 / 360 6,502.13 0.00 0.00 0.00 6,502.13 0.00 6,502.13 0.00
A-IO2 52,917,347.78 0.502812 % 0.501556 % 30 / 360 22,172.91 0.00 0.00 0.00 22,172.91 0.00 22,172.91 0.00
Totals 68,522,471.11           28,675.04 0.00 0.00 0.00 28,675.04 0.00 28,675.04 0.00

 

Reports Available at sf.citidirect.com Page 4 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
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   125,000,000.00   15,605,123.33   45,065.23   193,605.08   0.00   0.00   0.00     15,366,453.02   0.00   27.56 % 24.52 % 6.55 % 16.85 %
A-2   298,878,000.00   37,312,224.45   107,752.05   462,914.38   0.00   0.00   0.00     36,741,558.02   0.00   65.89 % 58.63 % 6.55 % 16.85 %
B-1   8,165,000.00   1,950,325.37   10,134.73   43,539.91   0.00   0.00   0.00     1,896,650.73   0.00   1.80 % 3.03 % 4.75 % 13.82 %
B-2   7,711,000.00   1,841,881.08   9,571.21   41,118.95   0.00   0.00   0.00     1,791,190.92   0.00   1.70 % 2.86 % 3.05 % 10.96 %
B-3   6,577,000.00   1,571,009.21   8,163.64   35,071.89   0.00   0.00   0.00     1,527,773.68   0.00   1.45 % 2.44 % 1.60 % 8.53 %
B-4   2,494,000.00   595,727.05   3,095.66   13,299.26   0.00   0.00   0.00     579,332.13   0.00   0.55 % 0.92 % 1.05 % 7.60 %
B-5   4,763,656.00   4,763,656.00   0.00   0.00   0.00   0.00   0.00     4,763,656.00   0.00   1.05 % 7.60 % 0.00 % 0.00 %
Totals   453,588,656.00   63,639,946.49   183,782.52   789,549.47   0.00   0.00   0.00     62,666,614.50   0.00   100 % 100 %        

 

Reports Available at sf.citidirect.com Page 5 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest   200,084.64  
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:     200,084.64
Principal Funds Available      
Scheduled Principal   183,782.52  
Curtailments   9,913.45  
Curtailments Adjustments   0.00  
Prepayments in Full   779,636.01  
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:     973,331.98
Total Funds Available     1,173,416.62

 

ALLOCATION OF FUNDS
Scheduled Fees    
Master Servicing Fee 275.76  
Servicing Fee 13,258.34  
Trustee Fee 63.63  
Securities Administrator Fee 721.25  
Total Scheduled Fees:   14,318.98
Additional Fees, Expenses, etc.    
Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 185,765.65  
Principal Distribution 973,331.99  
Total Distributions:   1,159,097.64
Total Funds Allocated   1,173,416.62

 

Reports Available at sf.citidirect.com Page 6 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
    Collateral Summary

 

ASSET CHARACTERISTICS
  Cut-Off   Beginning   Ending   Delta or % of Orig  
Aggregate Stated Principal Balance 453,588,656.25   63,639,946.77   62,666,614.79   13.82 %
Aggregate Actual Principal Balance 453,588,656.25   63,767,802.47   62,795,764.60   13.84 %
Loan Count 595   108   107   488  
Weighted Average Coupon Rate (WAC) 3.833510 % 3.772811 % 3.771556 % -0.061954 %
Net Weighted Average Coupon Rate (Net WAC) 3.563510 % 3.502811 % 3.501556 % -0.061954 %
Weighted Average Remaining Term (WART in months) 358   246   245   113  

 

AVAILABLE PRINCIPAL
 
Scheduled Principal 183,782.52
Curtailments 9,913.45
Curtailments Adjustments 0.00
Prepayments in Full 779,636.01
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 973,331.98
 
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 200,084.64
 
Less: Master Servicing Fee 275.76
  Servicing Fee 13,258.34
  Trustee Fee 63.63
  Securities Administrator Fee 721.25
  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 185,765.66

 

Reports Available at sf.citidirect.com Page 7 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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   13 8,091,609.21 12.91 3.4675 245
3.51 to 3.75   48 28,779,734.80 45.93 3.7192 245
3.76 to 4.00   44 24,731,494.95 39.47 3.9145 245
4.01 to 4.25   2 1,063,775.83 1.70 4.1766 245
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 107 62,666,614.79 100.00 3.7716 245

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg    
Balance Loans Balance Balance WAC WART
 
1 to 150,000 1 129,376.47 0.21 3.7500 245
150,001 to 300,000 2 570,131.51 0.91 3.8741 245
300,001 to 450,000 22 8,818,013.02 14.07 3.8002 245
450,001 to 600,000 41 21,873,172.10 34.90 3.7571 245
600,001 to 750,000 23 15,522,234.37 24.77 3.7758 245
750,001 to 900,000 13 10,466,118.39 16.70 3.7779 245
900,001 to 1,050,000 2 1,905,926.60 3.04 3.7500 245
1,050,001 to 1,200,000 3 3,381,642.33 5.40 3.7470 245
Totals 107 62,666,614.79 100.00 3.7716 245

 

Reports Available at sf.citidirect.com Page 8 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    Delinquency Information

 

  DELINQUENT         BANKRUPTCY         FORECLOSURE         REO         TOTAL      
Days Balance   Count   Days Balance   Count   Days Balance   Count   Days Balance   Count   Days Balance   Count  
          < 30 0.00   0   < 30 0.00   0   < 30 0.00   0   < 30 0.00   0  
            0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %
30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0   30-59 0.00   0  
  0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %
60-89 0.00   0   60-89 0.00   0   60-89 0.00   0   60-89 0.00   0   60-89 0.00   0  
  0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %
90-119 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 0.00   0   Total 0.00   0   Total 0.00   0   Total 0.00   0   Total 0.00   0  
  0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %   0.000000 % 0.0 %

 

Principal and Interest Advances N/A

 

Reports Available at sf.citidirect.com Page 9 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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  
11/2022 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 %
10/2022 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 %
09/2022 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 %
08/2022 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 %
07/2022 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 %
06/2022 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 %
05/2022 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 %
04/2022 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 %
03/2022 781,663   1   0   0   0   0   0   0   0   0   0   0   781,663   1  
  1.106 % 0.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.106 % 0.8 %
02/2022 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 %
01/2022 492,417   1   0   0   0   0   0   0   0   0   0   0   492,417   1  
  0.655 % 0.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.655 % 0.8 %
12/2021 0   0   500,011   1   0   0   0   0   0   0   0   0   500,011   1  
  0.000 % 0.0 % 0.659 % 0.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.659 % 0.8 %

 


Reports Available at sf.citidirect.com Page 10 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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-Nov-2022 115.10 62,666,614.79 183,782.52 789,549.46 0.00 1.244 % 13.950 % 233 % 0.000 % 0.000 % 0 %
25-Oct-2022 114.09 63,639,946.77 186,100.42 1,063,019.60 0.00 1.643 % 18.028 % 300 % 0.000 % 0.000 % 0 %
26-Sep-2022 113.08 64,889,066.79 186,872.21 546,369.10 0.00 0.835 % 9.572 % 160 % 0.000 % 0.000 % 0 %
25-Aug-2022 112.08 65,622,308.10 186,217.51 22,701.99 0.00 0.035 % 0.414 % 7 % 0.000 % 0.000 % 0 %
25-Jul-2022 111.08 65,831,227.60 185,591.28 14,155.55 0.00 0.021 % 0.258 % 4 % 0.000 % 0.000 % 0 %
27-Jun-2022 110.06 66,030,974.43 190,952.18 1,304,682.72 0.00 1.938 % 20.926 % 349 % 0.000 % 0.000 % 0 %
25-May-2022 109.06 67,526,609.33 190,242.17 35,610.95 0.00 0.053 % 0.631 % 11 % 0.000 % 0.000 % 0 %
25-Apr-2022 108.06 67,752,462.45 196,913.26 2,698,979.53 0.00 3.831 % 37.422 % 624 % 0.000 % 0.000 % 0 %
25-Mar-2022 107.06 70,648,355.24 201,274.37 1,925,804.05 0.00 2.654 % 27.583 % 460 % 0.000 % 0.000 % 0 %
25-Feb-2022 106.06 72,775,433.66 210,147.35 2,207,332.38 0.00 2.944 % 30.132 % 502 % 0.000 % 0.000 % 0 %
25-Jan-2022 105.06 75,192,913.39 210,877.03 476,171.44 0.00 0.629 % 7.295 % 122 % 0.000 % 0.000 % 0 %
27-Dec-2021 104.06 75,879,961.86 211,555.86 575,127.71 0.00 0.752 % 8.663 % 144 % 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 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    Waterfall Detail

 

      Remaining
DISTRIBUTIONS Amount   Available
  Distributed   Funds
 
 
 
Available Distribution Amount     1,159,097.64
 
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (154,466.27 ) 1,004,631.37
Senior Certificates, the Senior Principal Distribution Amount (809,336.74 ) 195,294.63
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (5,693.02 ) 189,601.61
Class B-1 Certificates, the Subordinate Principal Distribution Amount (53,674.64 ) 135,926.97
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (5,376.47 ) 130,550.50
Class B-2 Certificates, the Subordinate Principal Distribution Amount (50,690.16 ) 79,860.34
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (4,585.79 ) 75,274.55
Class B-3 Certificates, the Subordinate Principal Distribution Amount (43,235.53 ) 32,039.02
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (1,738.93 ) 30,300.09
Class B-4 Certificates, the Subordinate Principal Distribution Amount (16,394.92 ) 13,905.17
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls (13,905.17 ) 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 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    Other Information

 

Principal Percentages    
 
Senior Percentage 83.151150 %
Subordinate Percentage 16.848850 %
Senior Prepayment Percentage 83.151150 %
Subordinate Prepayment Percentage 16.848850 %
 
Other Information    
 
Step-Down Test satisfied? Yes  

 

Reports Available at sf.citidirect.com Page 13 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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
 
0000000050458181 11/01/2022 Voluntary Prepayment 988,000.00 781,757.52 781,757.52 0.00 0.00 3.87500 % 57.94 360 CA

 

Reports Available at sf.citidirect.com Page 14 of 18 © Copyright 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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 2022 Citigroup

 


 

Distribution Date: 11/25/2022 Sequoia Mortgage Trust
Determination Date: 11/16/2022  
    Mortgage Pass-Through Certificates
    Series 2013-7
 
 
    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 2022 Citigroup