Waterfall Forensics.

Prime jumbo RMBS

Sequoia Mortgage Trust 2013-3

424B5 filed 2013-02-28, acc 0001144204-13-011848

machine-encoded from the prospectus by the extraction pipeline and tied out over 154 periods (2013-12-26 to 2026-09-25); not yet expert-verified

Backtested periods

154

2013-12-26 to 2026-09-25

Comparison points within $1

95.8%

3,542 points

Max principal delta

$0.56

interest $777.22 · balance $4.08

What the encoder found in the filings

  • 2 restatement(s) across 1 date(s): 2013-12-26; largest A-2 opens -917,644.17 off its previous close
  • window starts at deal month 10 (2013-12-26); earlier reports are not in the machine-readable run

Capital structure · original faces

A-1
$150,196,000.00
A-2
$411,000,000.00
B-1
$11,404,000.00
B-2
$9,904,000.00
B-3
$8,102,000.00
B-4
$3,001,000.00
B-5
$6,603,241.00

viridian = senior (per-pool) · burgundy = cross-collateralized subordinates · IO classes (A-IO1, A-IO2) accrue on senior notionals

Worst remaining deltas · computed vs reported

interest

2022-12-27A-IO2-777.22
2022-12-27B-5+261.76
2014-09-25A-IO2+0.56
2014-06-25A-IO2+0.36
2015-02-25A-IO2-0.36

principal

2014-09-25B-5-0.56
2014-06-25B-5-0.36
2016-09-26B-5-0.33
2014-04-25B-5-0.27
2014-08-25B-5-0.26

ending balance

2017-06-26B-5+4.08
2017-07-25B-5+4.08
2017-08-25B-5+4.07
2017-09-25B-5+4.06
2017-10-25B-5+4.06