Waterfall Forensics.

Prime jumbo RMBS

Sequoia Mortgage Trust 2012-2

424B5 filed 2012-03-30, acc 0001144204-12-018213

machine-encoded from the prospectus by the extraction pipeline and tied out over 88 periods (2013-12-26 to 2021-03-25); not yet expert-verified

Backtested periods

88

2013-12-26 to 2021-03-25

Comparison points within $1

100.0%

2,019 points

Max principal delta

$0.04

interest $10064.81 · balance $0.05

What the encoder found in the filings

  • B-5: draft face 3,444,218.00 -> reported 3,444,218.13 (pinned from the remittance Original Balance)
  • window starts at deal month 21 (2013-12-26); earlier reports are not in the machine-readable run

Capital structure · original faces

A-1
$100,000,000.00
A-2
$163,590,000.00
A-3
$40,897,000.00
B-1
$8,854,000.00
B-2
$5,739,000.00
B-3
$3,771,000.00
B-4
$1,640,000.00
B-5
$3,444,218.13

viridian = senior (per-pool) · burgundy = cross-collateralized subordinates · IO classes (A-IO) accrue on senior notionals

Worst remaining deltas · computed vs reported

interest

2021-03-25B-5-10064.81
2014-02-25A-IO-0.12
2015-10-26B-5-0.10
2016-02-25B-5+0.10
2015-10-26A-IO+0.10

principal

2021-03-25B-1+0.04
2021-03-25B-2+0.04
2016-11-25A-2+0.03
2021-03-25B-3+0.03
2016-11-25A-3-0.03

ending balance

2020-09-25B-2+0.05
2020-08-25B-2+0.05
2016-05-25A-2+0.05
2020-10-26B-2+0.05
2020-11-25B-2+0.05