
Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

CONTACT INFORMATION


Depositor		Sequoia Residential Funding, Inc.




Trustee		Citibank, N.A.



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

Loan Level Detail			14


Deal Contact:	Karen Schluter	Citibank, N.A.
	karen.schluter@citi.com	Agency and Trust
	Tel: (212) 816-5827	388 Greenwich Street, 14th Floor
	Fax: (212) 816-5527	New York City, NY 10013


Reports Available at www.sf.citidirect.com		Page 1 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Distribution Summary

DISTRIBUTION IN DOLLARS


			Prior		Pass-															Current
	Original		Principal		Through			Accrual	Accrual	Interest		Principal		Total		Deferred		Realized		Principal
Class	Balance		Balance		Rate			Day Count	Dates	Distributed		Distributed		Distributed		Interest		Loss		Balance
(1)	(2)		(3)		(4)			(5)	(6)	(7)		(8)		(9)=(7+8)		(10)		(11)		(12)=(3-8+10-11)
A1		273,280,000.00		14,285,099.77		4.125000	%	30 / 360	06/01 - 06/30		48,254.42		1,863,302.78		1,911,557.20		0.00		0.00		12,421,796.99
B1		7,385,000.00		6,928,964.61		4.771156	%	30 / 360	06/01 - 06/30		27,072.09		11,846.15		38,918.24		0.00		0.00		6,917,118.46
B2		5,171,000.00		4,851,682.59		4.771156	%	30 / 360	06/01 - 06/30		18,955.96		8,294.71		27,250.67		0.00		0.00		4,843,387.88
B3		3,693,000.00		3,464,951.43		4.771156	%	30 / 360	06/01 - 06/30		13,537.88		5,923.88		19,461.76		0.00		0.00		3,459,027.55
B4		2,215,000.00		2,078,220.26		4.771156	%	30 / 360	06/01 - 06/30		8,119.80		3,553.04		11,672.84		0.00		0.00		2,074,667.22
B5		3,693,297.00		3,690,728.16		4.771156	%	30 / 360	06/01 - 06/30		14,420.02		0.00		14,420.02		0.00		0.00		3,690,728.16
R		0.00		0.00		0.000000	%	-	-		0.00		0.00		0.00		0.00		0.00		0.00
LTR		0.00		0.00		0.000000	%	-	-		0.00		0.00		0.00		0.00		0.00		0.00

Totals		295,437,297.00		35,299,646.82							130,360.17		1,892,920.56		2,023,280.73		0.00		0.00		33,406,726.26


Notional Classes

AIO		273,280,000.00		14,285,099.77		0.646156	%	30 / 360	06/01 - 06/30		7,558.77		0.00		7,558.77		0.00		0.00		12,421,796.99


Reports Available at www.sf.citidirect.com		Page 2 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


					Prior												Current
					Principal		Interest		Principal		Total		Deferred		Realized		Principal
			Record		Balance		Distributed		Distributed		Distributed		Interest		Loss		Balance
Class	CUSIP		Date		(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)
A1		81744RAA9		6/30/2015		52.272760		0.176575		6.818292		6.994867		0.000000		0.000000		45.454468
B1		81744RAC5		6/30/2015		938.248424		3.665821		1.604083		5.269904		0.000000		0.000000		936.644341
B2		81744RAD3		6/30/2015		938.248422		3.665821		1.604082		5.269903		0.000000		0.000000		936.644340
B3		81744RAE1		6/30/2015		938.248424		3.665822		1.604083		5.269905		0.000000		0.000000		936.644341
B4		81744RAF8		6/30/2015		938.248424		3.665824		1.604081		5.269905		0.000000		0.000000		936.644343
B5		81744RAG6		6/30/2015		999.304459		3.904376		0.000000		3.904376		0.000000		0.000000		999.304459
R		81744RAH4		6/30/2015		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
LTR		81744RAJ0		6/30/2015		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
AIO		81744RAB7		6/30/2015		52.272760		0.027659		0.000000		0.027659		0.000000		0.000000		45.454468


Reports Available at www.sf.citidirect.com		Page 3 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Interest Distribution Detail

DISTRIBUTION IN DOLLARS


	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)
A1		14,285,099.77		4.125000	%		-	%	30 / 360		48,254.42		0.00		0.00		850.61		47,403.81		0.00		48,254.42		0.00
B1		6,928,964.61		4.771156	%		-	%	30 / 360		27,072.09		0.00		0.00		477.22		26,594.87		0.00		27,072.09		0.00
B2		4,851,682.59		4.771156	%		-	%	30 / 360		18,955.96		0.00		0.00		334.15		18,621.81		0.00		18,955.96		0.00
B3		3,464,951.43		4.771156	%		-	%	30 / 360		13,537.88		0.00		0.00		238.64		13,299.24		0.00		13,537.88		0.00
B4		2,078,220.26		4.771156	%		-	%	30 / 360		8,119.80		0.00		0.00		143.13		7,976.67		0.00		8,119.80		0.00
B5		3,690,728.16		4.771156	%		-	%	30 / 360		14,420.01		527.96		0.00		254.19		14,693.78		0.00		14,420.02		273.76
R		0.00		0.000000	%			-	-		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
LTR		0.00		0.000000	%			-	-		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Totals		35,299,646.82									130,360.16		527.96		0.00		2,297.94		128,590.18		0.00		130,360.17		273.76


Notional Classes

AIO		14,285,099.77		0.646156	%		-	%	30 / 360		7,558.77		0.00		0.00		133.24		7,425.53		0.00		7,558.77		0.00


Reports Available at www.sf.citidirect.com		Page 4 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Principal Distribution Detail

DISTRIBUTION IN DOLLARS


			Prior		Scheduled		Unscheduled				Current		Current		Current		Cumulative		Original			Current			Original			Current
	Original		Principal		Principal		Principal		Accreted		Realized		Principal		Principal		Realized		Class			Class			Credit			Credit
Class	Balance		Balance		Distribution		Distribution		Principal		Losses		Recoveries		Balance		Losses		(%)			(%)			Support			Support
(1)	(2)		(3)		(4)		(5)		(6)		(7)		(8)		(9)=(3)-(4)-(5)+(6)-(7)+(8)		(10)		(11)			(12)			(13)			(14)
A1		273,280,000.00		14,285,099.77		20,133.34		1,843,169.44		0.00		0.00		0.00		12,421,796.99		0.00		92.50	%		37.18	%		7.50	%		62.82	%
B1		7,385,000.00		6,928,964.61		11,846.15		0.00		0.00		0.00		0.00		6,917,118.46		0.00		2.50	%		20.71	%		5.00	%		42.11	%
B2		5,171,000.00		4,851,682.59		8,294.71		0.00		0.00		0.00		0.00		4,843,387.88		0.00		1.75	%		14.50	%		3.25	%		27.61	%
B3		3,693,000.00		3,464,951.43		5,923.88		0.00		0.00		0.00		0.00		3,459,027.55		0.00		1.25	%		10.35	%		2.00	%		17.26	%
B4		2,215,000.00		2,078,220.26		3,553.04		0.00		0.00		0.00		0.00		2,074,667.22		0.00		0.75	%		6.21	%		1.25	%		11.05	%
B5		3,693,297.00		3,690,728.16		0.00		0.00		0.00		0.00		0.00		3,690,728.16		0.00		1.25	%		11.05	%		0.00	%		0.00	%

Totals		295,437,297.00		35,299,646.82		49,751.12		1,843,169.44		0.00		0.00		0.00		33,406,726.26		0.00		100	%		100	%


Reports Available at www.sf.citidirect.com		Page 5 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	148,263.09
Uncompensated PPIS	(2,431.18)
Relief Act Shortfall	0.00
Losses in Excess of Principal Balance	0.00
Stop Advance Interest	0.00
Other Interest Amounts	0.00

Total Interest Funds Available:		145,831.91
Principal Funds Available
Scheduled Principal	49,751.13
Curtailments	3,169.44
Curtailments Adjustments	0.00
Prepayments in Full	1,840,000.00
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:		1,892,920.57

Total Funds Available		2,038,752.48

ALLOCATION OF FUNDS


Scheduled Fees
Master Servicing Fee	155.90
Servicing Fee	7,354.08
Securities Adminstrator Fee	403.00

Total Scheduled Fees:		7,912.98
Additional Fees, Expenses, etc.
Trust Fund Expenses	0.00
Other Expenses	0.00

Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders
Interest Distribution	137,918.94
Principal Distribution	1,892,920.56

Total Distribution to Certificateholders:		2,030,839.50

Total Funds Allocated		2,038,752.48


Reports Available at www.sf.citidirect.com		Page 6 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Collateral Summary

ASSET CHARACTERISTICS


	Cut-Off			Beginning			Ending		Delta or % of Orig
Aggregate Stated Principal Balance		295,437,297.51			35,299,646.88			33,406,726.31		11.31	%
Aggregate Actual Principal Balance		295,437,297.51			35,347,435.32			33,455,554.43		11.32	%
Loan Count		302			42			41		261
Weighted Average Coupon Rate (WAC)		5.049283	%		5.040156	%		Not Available		Not Available
Net Weighted Average Coupon Rate (Net WAC)		4.780283	%		4.771156	%		Not Available		Not Available
Weighted Average Remaining Term (WART in months)		352			302			301		51

AVAILABLE PRINCIPAL


Scheduled Principal			49,751.13
Curtailments			3,169.44
Curtailments Adjustments			0.00
Prepayments in Full			1,840,000.00
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			1,892,920.57

*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			148,263.09
Less: Master Servicing Fee			155.90
Servicing Fee			7,354.08
Securities Adminstrator Fee			403.00
Uncompensated PPIS			2,431.18
Relief Act Shortfall			0.00
Other Expenses			0.00
Losses in Excess of Principal Balance			0.00
Stop Advance Interest			0.00
Other Interest Amounts			0.00

TOTAL AVAILABLE INTEREST			137,918.93


Reports Available at www.sf.citidirect.com		Page 7 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

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		0		0.00		0.00		0.0000		0
3.51 to 3.75		0		0.00		0.00		0.0000		0
3.76 to 4.00		0		0.00		0.00		0.0000		0
4.01 to 4.25		0		0.00		0.00		0.0000		0
4.26 to 4.50		1		1,973,102.00		5.91		4.4500		303
4.51 to 4.75		3		2,512,720.66		7.52		4.7500		304
4.76 to 5.00		18		14,126,082.42		42.29		4.9396		303
5.01 to 5.25		14		10,734,795.84		32.13		5.1614		299
5.26 to 5.50		4		2,548,647.17		7.63		5.4033		300
5.51 to 5.75		1		1,511,378.22		4.52		5.6250		302
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		41		33,406,726.31		100.00		5.0341		301

Ending Scheduled Balance


Ending Sched	# of		Ending Sched		% of Agg
Balance	Loans		Balance		Balance		WAC		WART
1 to 150,000		1		13,729.33		0.04		5.1500		302
150,001 to 300,000		0		0.00		0.00		0.0000		0
300,001 to 450,000		3		1,312,816.09		3.93		5.1777		301
450,001 to 600,000		10		5,379,046.17		16.10		5.0721		303
600,001 to 750,000		4		2,735,393.11		8.19		5.0338		302
750,001 to 900,000		13		10,777,770.83		32.26		5.0956		303
900,001 to 1,050,000		3		2,961,367.05		8.86		4.9662		297
1,050,001 to 1,200,000		3		3,428,507.84		10.26		4.8822		303
1,200,001 to 1,350,000		0		0.00		0.00		0.0000		0
1,350,001 to 1,500,000		0		0.00		0.00		0.0000		0
1,500,001 to 1,650,000		2		3,075,898.23		9.21		5.2054		303
1,650,001 to 1,800,000		1		1,749,095.66		5.24		5.2000		285
1,800,001 to 1,950,000		0		0.00		0.00		0.0000		0
1,950,001 or Greater		1		1,973,102.00		5.91		4.4500		303

Totals		41		33,406,726.31		100.00		5.0341		301


Reports Available at www.sf.citidirect.com		Page 8 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

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 www.sf.citidirect.com		Page 9 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

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
07/2015		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	%
06/2015		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	%
05/2015		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	%
04/2015		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	%
03/2015		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	%
02/2015		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	%
01/2015		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	%
12/2014		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	%
11/2014		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	%
10/2014		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	%
09/2014		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	%
08/2014		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	%

LOGO


Reports Available at www.sf.citidirect.com		Page 10 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

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
27-Jul-2015		58.56		33,406,726.31		49,751.13		1,843,169.44		0.00		5.229	%		47.506	%		792	%		0.000	%		0.000	%		0	%
25-Jun-2015		57.48		35,299,646.88		51,344.27		1,077,353.82		0.00		2.962	%		30.286	%		505	%		0.000	%		0.000	%		0	%
26-May-2015		56.43		36,428,344.97		52,175.52		645,970.11		0.00		1.742	%		19.017	%		317	%		0.000	%		0.000	%		0	%
27-Apr-2015		55.36		37,126,490.60		52,651.54		1,255,060.85		0.00		3.270	%		32.898	%		548	%		0.000	%		0.000	%		0	%
25-Mar-2015		54.25		38,434,202.99		54,112.70		2,541,656.56		0.00		6.203	%		53.626	%		894	%		0.000	%		0.000	%		0	%
25-Feb-2015		53.26		41,029,972.25		53,881.83		940.52		0.00		0.002	%		0.028	%		0	%		0.000	%		0.000	%		0	%
26-Jan-2015		52.13		41,084,794.60		54,555.12		2,571,760.19		0.00		5.891	%		51.741	%		862	%		0.000	%		0.000	%		0	%
26-Dec-2014		51.14		43,711,109.91		54,300.62		6,361.94		0.00		0.015	%		0.174	%		3	%		0.000	%		0.000	%		0	%
25-Nov-2014		50.09		43,771,772.47		54,369.52		1,415,319.40		0.00		3.132	%		31.741	%		529	%		0.000	%		0.000	%		0	%
27-Oct-2014		49.09		45,241,461.39		55,483.44		1,314,512.27		0.00		2.824	%		29.086	%		485	%		0.000	%		0.000	%		0	%
25-Sep-2014		48.05		46,611,457.10		55,240.19		2,440.52		0.00		0.005	%		0.063	%		1	%		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%))

LOGO


Reports Available at www.sf.citidirect.com		Page 11 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Waterfall Detail

DISTRIBUTIONS


				Remaining
	Amount			Available
	Distributed			Funds
Available Distribution Amount					2,030,839.50
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(55,813.19	)		1,975,026.31
Senior Certificates, the Senior Principal Distribution Amount		(1,863,302.78	)		111,723.53
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(27,072.09	)		84,651.44
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(11,846.15	)		72,805.29
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(18,955.96	)		53,849.33
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(8,294.71	)		45,554.62
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(13,537.88	)		32,016.74
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(5,923.88	)		26,092.86
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(8,119.80	)		17,973.06
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(3,553.04	)		14,420.02
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,420.02	)		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 www.sf.citidirect.com		Page 12 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Other Information


Principal Percentages
Senior Percentage	40.468110%	%
Subordinate Percentage	59.531890%	%
Senior Prepayment Percentage	100.000000%	%
Subordinate Prepayment Percentage	0.000000%	%
Other Information
Step-Down Test satisfied?	Yes


Reports Available at www.sf.citidirect.com		Page 13 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Voluntary Prepayments, Repurchases, and Substitutions


Loan Number	Principal Pay Down Date	Payoff Type	Original Principal Balance	Scheduled Principal Balance at Payoff	Principal Pay Down Amount	Prepayment Penalties Collected	Prepayment Penalties Waived	Current Note Rate		Original LTV	Original Term	State
0000003000000062	07/01/2015	Voluntary Prepayment	1,840,000.00	1,840,000.00	1,840,000.00	0.00	0.00	5.15000	%	48.11	240	CT


Reports Available at www.sf.citidirect.com		Page 14 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Liquidation / Loss Detail

Loan Number

Loss
Type

Prior
Loan Status

Most Recent
Next Due
Date

Cutoff
Principal
Balance

Prior Unpaid
Principal
Balance

Prior Scheduled
Principal
Balance

Current
Realized Loss
Amount

Subsequent
Loss / (Recovery)
Amount

Total Realized
Loss Amount

Loss
Severity

No Loans With Losses to Report.


Reports Available at www.sf.citidirect.com		Page 15 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

REO Detail

Loan Number

Group
No.

State

REO
Acquisition
Date

Original
Principal
Balance

Unpaid Principal
Balance at
Acquisition

Current
Scheduled
Principal
Balance

REO
Book
Value

No REOs to Report.


Reports Available at www.sf.citidirect.com		Page 16 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Material Modifications, Extensions, and Waivers Loan Detail: Part 1

Effective

Mod. Date

Loan Number

P&I

Scheduled
Balance

Current
Scheduled
Balance

Current
Actual
Balance

Delinquency
Status

Capitalized
Amount

Forgiven
Principal

Forgiven
Interest

No Modified Loans to Report.


Reports Available at www.sf.citidirect.com		Page 17 of 18		© Copyright 2015 Citigroup


Distribution Date: 07/27/2015		Sequoia Mortgage Trust
Determination Date: 07/16/2015		Mortgage Pass-Through Certificates
		Series 2011-1

Material Modifications, Extensions, and Waivers Loan Detail: Part 2

Loan Number

Loan Type

Interest
Rate

Margin

Period
Cap

Life
Cap

Initial Reset
Date

Next
Reset Date

Int Reset
Period

IO
Period

Balloon
Payment

Maturity
Date

No Modified Loans to Report.


Reports Available at www.sf.citidirect.com		Page 18 of 18		© Copyright 2015 Citigroup

Sequoia Mortgage Trust 2011-1 10-D