Waterfall Forensics
We ran the contract forward for eight years. It matched to the penny.
Sequoia Mortgage Trust 2013-1: deconstructed from its prospectus into an executable encoding, then replayed against every monthly distribution the trustee ever reported — 93 periods, February 2013 through final termination.
$363M
of actual distributions reproduced
99.7%
of 2,139 comparisons within $1
$0.08
worst principal delta, ever
Every period, every class — computed from the contract vs. reported by the trustee
| Class | Interest computed | Interest reported | Principal computed | Principal reported | Δ |
|---|---|---|---|---|---|
| 1-A1 | 114,657.61 | 114,657.61 | 1,814,162.31 | 1,814,162.31 | 0.01 |
| 1-AX | 167,416.72 | 167,416.80 | — | — | 0.08 |
| 2-A1 | 259,177.02 | 259,177.02 | 1,968,793.84 | 1,968,793.84 | 0.00 |
| 2-AX | 261,287.32 | 261,287.30 | — | — | 0.02 |
| B-1 | 29,391.68 | 29,391.69 | 26,833.06 | 26,833.07 | 0.01 |
| B-2 | 19,594.46 | 19,594.46 | 17,888.71 | 17,888.71 | 0.00 |
| B-3 | 13,256.10 | 13,256.10 | 12,102.12 | 12,102.12 | 0.01 |
| B-4 | 9,797.23 | 9,797.23 | 8,944.35 | 8,944.36 | 0.01 |
| B-5 | 12,748.80 | 12,748.72 | 0.00 | 0.00 | 0.08 |
drag through 93 distribution dates — Δ is the summed absolute difference between the contract-computed and trustee-reported figures for the period
Or see all 93 periods at once: the tie-out heatmap ›
How
The governing documents are deconstructed into a provenance-linked encoding — every waterfall step, trigger, and floor provision cites the clause that defines it. A deterministic interpreter executes that encoding, period by period, against the collateral cashflows the trustee reported. State rolls forward on computed values only; an error anywhere would compound and surface. It doesn't.
The same engine then runs Monte Carlo counterfactuals — what should have happened under different prepayment, default, or servicing behavior — and exports the whole model as readable Python your own analysts run and defend. Every encoding is open to clause-by-clause verification, and every verification lands in an append-only ledger.