
Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

CONTACT INFORMATION


Depositor		Sequoia Residential Funding, Inc.




Trustee		U.S. Bank National Association



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: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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)
A-1		347,460,000.00		38,261,713.84		3.900000	%	30 / 360	08/01 - 08/31		124,350.57		490,847.79		615,198.36		0.00		0.00		37,770,866.05
B-1		10,319,000.00		9,602,145.15		4.494521	%	30 / 360	08/01 - 08/31		35,964.20		17,777.56		53,741.76		0.00		0.00		9,584,367.59
B-2		4,878,000.00		4,539,128.24		4.494521	%	30 / 360	08/01 - 08/31		17,001.01		8,403.81		25,404.82		0.00		0.00		4,530,724.43
B-3		5,440,000.00		5,062,086.40		4.494521	%	30 / 360	08/01 - 08/31		18,959.71		9,372.02		28,331.73		0.00		0.00		5,052,714.38
B-4		3,002,000.00		2,793,452.82		4.494521	%	30 / 360	08/01 - 08/31		10,462.69		5,171.84		15,634.53		0.00		0.00		2,788,280.98
B-5		4,128,254.00		3,841,466.78		4.494521	%	30 / 360	08/01 - 08/31		14,387.97		7,112.15		21,500.12		0.00		0.00		3,834,354.63
R		0.00		0.00		0.000000	%	-	-		0.00		0.00		0.00		0.00		0.00		0.00
LT-R		0.00		0.00		0.000000	%	-	-		0.00		0.00		0.00		0.00		0.00		0.00

Totals		375,227,254.00		64,099,993.23							221,126.15		538,685.17		759,811.32		0.00		0.00		63,561,308.06


Notional Classes

A-IO		347,460,000.00		38,261,713.84		0.594521	%	30 / 360	08/01 - 08/31		18,956.17		0.00		18,956.17		0.00		0.00		37,770,866.05


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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)
A-1		81744QAA1		8/31/2015		110.118327		0.357885		1.412674		1.770559		0.000000		0.000000		108.705653
B-1		81744QAB9		8/31/2015		930.530589		3.485241		1.722799		5.208040		0.000000		0.000000		928.807790
B-2		81744QAC7		8/31/2015		930.530595		3.485242		1.722798		5.208040		0.000000		0.000000		928.807796
B-3		81744QAD5		8/31/2015		930.530588		3.485241		1.722798		5.208039		0.000000		0.000000		928.807790
B-4		81744QAF0		8/31/2015		930.530586		3.485240		1.722798		5.208038		0.000000		0.000000		928.807788
B-5		81744QAG8		8/31/2015		930.530626		3.485243		1.722799		5.208042		0.000000		0.000000		928.807828
R		81744QAH6		8/31/2015		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
LT-R		81744QAJ2		8/31/2015		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
A-IO		81744QAE3		8/31/2015		110.118327		0.054556		0.000000		0.054556		0.000000		0.000000		108.705653


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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)
A-1		38,261,713.84		3.900000	%		3.900000	%	30 / 360		124,350.57		0.00		0.00		0.00		124,350.57		0.00		124,350.57		0.00
B-1		9,602,145.15		4.494521	%		4.492201	%	30 / 360		35,964.20		0.00		0.00		0.00		35,964.20		0.00		35,964.20		0.00
B-2		4,539,128.24		4.494521	%		4.492201	%	30 / 360		17,001.01		0.00		0.00		0.00		17,001.01		0.00		17,001.01		0.00
B-3		5,062,086.40		4.494521	%		4.492201	%	30 / 360		18,959.71		0.00		0.00		0.00		18,959.71		0.00		18,959.71		0.00
B-4		2,793,452.82		4.494521	%		4.492201	%	30 / 360		10,462.69		0.00		0.00		0.00		10,462.69		0.00		10,462.69		0.00
B-5		3,841,466.78		4.494521	%		4.492201	%	30 / 360		14,387.97		0.00		0.00		0.00		14,387.97		0.00		14,387.97		0.00
R		0.00		0.000000	%		-		-		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
LT-R		0.00		0.000000	%		-		-		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Totals		64,099,993.23									221,126.15		0.00		0.00		0.00		221,126.15		0.00		221,126.15		0.00


Notional Classes

A-IO		38,261,713.84		0.594521	%		0.592201	%	30 / 360		18,956.17		0.00		0.00		0.00		18,956.17		0.00		18,956.17		0.00


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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)
A-1		347,460,000.00		38,261,713.84		70,838.32		420,009.47		0.00		0.00		0.00		37,770,866.05		0.00		92.60	%		59.42	%		7.40	%		40.58	%
B-1		10,319,000.00		9,602,145.15		17,777.56		0.00		0.00		0.00		0.00		9,584,367.59		0.00		2.75	%		15.08	%		4.65	%		25.50	%
B-2		4,878,000.00		4,539,128.24		8,403.81		0.00		0.00		0.00		0.00		4,530,724.43		0.00		1.30	%		7.13	%		3.35	%		18.37	%
B-3		5,440,000.00		5,062,086.40		9,372.02		0.00		0.00		0.00		0.00		5,052,714.38		0.00		1.45	%		7.95	%		1.90	%		10.42	%
B-4		3,002,000.00		2,793,452.82		5,171.84		0.00		0.00		0.00		0.00		2,788,280.98		0.00		0.80	%		4.39	%		1.10	%		6.03	%
B-5		4,128,254.00		3,841,466.78		7,112.15		0.00		0.00		0.00		0.00		3,834,354.63		3,303.29		1.10	%		6.03	%		0.00	%		0.00	%

Totals		375,227,254.00		64,099,993.23		118,675.70		420,009.47		0.00		0.00		0.00		63,561,308.06		3,303.29		100	%		100	%


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	254,371.29
Uncompensated PPIS	0.00
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:		254,371.29
Principal Funds Available
Scheduled Principal	118,675.71
Curtailments	22,407.40
Curtailments Adjustments	0.00
Prepayments in Full	397,602.06
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:		538,685.17

Total Funds Available		793,056.46

ALLOCATION OF FUNDS


Scheduled Fees
Master Servicing Fee	256.41
Servicing Fee	13,354.17
Securities Adminstrator Fee	678.39

Total Scheduled Fees:		14,288.97
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	240,082.32
Principal Distribution	538,685.17

Total Distribution to Certificateholders:		778,767.49

Total Funds Allocated		793,056.46


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

Collateral Summary

ASSET CHARACTERISTICS


	Cut-Off			Beginning			Ending			Delta or % of Orig
Aggregate Stated Principal Balance		375,227,254.13			64,099,993.23			63,561,308.06			16.94	%
Aggregate Actual Principal Balance		375,227,254.13			64,201,499.74			63,667,238.51			16.97	%
Loan Count		473			103			102			371
Weighted Average Coupon Rate (WAC)		4.881503	%		4.762021	%		4.759701	%		-0.121802	%
Net Weighted Average Coupon Rate (Net WAC)		4.614003	%		4.494521	%		4.492201	%		-0.121802	%
Weighted Average Remaining Term (WART in months)		351			303			302			49

AVAILABLE PRINCIPAL


Scheduled Principal			118,675.71
Curtailments			22,407.40
Curtailments Adjustments			0.00
Prepayments in Full			397,602.06
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			538,685.17

*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			254,371.29
Less: Master Servicing Fee			256.41
Servicing Fee			13,354.17
Securities Adminstrator Fee			678.39
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 Amounts			0.00

TOTAL AVAILABLE INTEREST			240,082.32


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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		2		739,103.06		1.16		3.7500		303
3.76 to 4.00		9		3,468,662.60		5.46		3.9515		291
4.01 to 4.25		12		5,681,830.60		8.94		4.1158		297
4.26 to 4.50		13		7,280,383.89		11.45		4.4270		299
4.51 to 4.75		16		10,776,610.22		16.95		4.6619		301
4.76 to 5.00		25		16,920,370.92		26.62		4.9115		305
5.01 to 5.25		20		15,737,568.26		24.76		5.1503		306
5.26 to 5.50		5		2,956,778.51		4.65		5.4252		308
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		102		63,561,308.06		100.00		4.7597		303

Ending Scheduled Balance


Ending Sched	# of		Ending Sched		% of Agg
Balance	Loans		Balance		Balance		WAC		WART
1 to 150,000		1		54,606.54		0.09		5.0000		286
150,001 to 300,000		6		1,310,566.20		2.06		4.5354		296
300,001 to 450,000		22		8,535,783.91		13.43		4.4282		298
450,001 to 600,000		30		15,552,849.50		24.47		4.7638		301
600,001 to 750,000		14		9,326,566.84		14.67		4.5001		303
750,001 to 900,000		11		9,054,783.07		14.25		5.0556		305
900,001 to 1,050,000		10		9,325,903.77		14.67		4.8459		306
1,050,001 to 1,200,000		6		6,692,066.12		10.53		4.9807		303
1,200,001 to 1,350,000		0		0.00		0.00		0.0000		0
1,350,001 to 1,500,000		1		1,375,715.04		2.16		4.5500		303
1,500,001 to 1,650,000		0		0.00		0.00		0.0000		0
1,650,001 to 1,800,000		0		0.00		0.00		0.0000		0
1,800,001 to 1,950,000		0		0.00		0.00		0.0000		0
1,950,001 or Greater		1		2,332,467.07		3.67		5.1000		309

Totals		102		63,561,308.06		100.00		4.7597		303


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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+		750,340.05			1		180+		0.00			0		180+		750,340.05			1
		0.000000	%		0.0	%			0.000000	%		0.0	%			1.180498	%		1.0	%			0.000000	%		0.0	%			1.180498	%		1.0	%
Total		0.00			0		Total		0.00			0		Total		750,340.05			1		Total		0.00			0		Total		750,340.05			1
		0.000000	%		0.0	%			0.000000	%		0.0	%			1.180498	%		1.0	%			0.000000	%		0.0	%			1.180498	%		1.0	%
Principal and Interest Advances																N/A


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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
09/2015		0			0			0			0			0			0			0			0			750,340			1			0			0			750,340			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		1.180	%		1.0	%		0.000	%		0.0	%		1.180	%		1.0	%
08/2015		0			0			0			0			0			0			0			0			751,508			1			0			0			751,508			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		1.172	%		1.0	%		0.000	%		0.0	%		1.172	%		1.0	%
07/2015		0			0			0			0			0			0			0			0			752,671			1			0			0			752,671			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		1.130	%		0.9	%		0.000	%		0.0	%		1.130	%		0.9	%
06/2015		0			0			0			0			0			0			0			0			753,830			1			0			0			753,830			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		1.042	%		0.9	%		0.000	%		0.0	%		1.042	%		0.9	%
05/2015		0			0			0			0			0			0			0			0			754,983			1			0			0			754,983			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.973	%		0.8	%		0.000	%		0.0	%		0.973	%		0.8	%
04/2015		0			0			0			0			0			0			0			0			756,131			1			0			0			756,131			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.921	%		0.8	%		0.000	%		0.0	%		0.921	%		0.8	%
03/2015		0			0			0			0			0			0			0			0			757,275			1			0			0			757,275			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.879	%		0.8	%		0.000	%		0.0	%		0.879	%		0.8	%
02/2015		0			0			0			0			0			0			0			0			758,413			1			0			0			758,413			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.854	%		0.7	%		0.000	%		0.0	%		0.854	%		0.7	%
01/2015		883,716			1			0			0			0			0			0			0			759,547			1			0			0			1,643,263			2
		0.969	%		0.7	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.833	%		0.7	%		0.000	%		0.0	%		1.801	%		1.5	%
12/2014		0			0			0			0			0			0			0			0			760,676			1			0			0			760,676			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.803	%		0.7	%		0.000	%		0.0	%		0.803	%		0.7	%
11/2014		0			0			0			0			761,800			1			0			0			0			0			0			0			761,800			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.797	%		0.7	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.797	%		0.7	%
10/2014		0			0			0			0			762,920			1			0			0			0			0			0			0			762,920			1
		0.000	%		0.0	%		0.000	%		0.0	%		0.789	%		0.7	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.789	%		0.7	%

LOGO


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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-Sep-2015		57.48		63,561,308.06		118,675.71		420,009.46		0.00		0.656	%		7.599	%		127	%		0.000	%		0.000	%		0	%
25-Aug-2015		56.38		64,099,993.23		122,125.68		2,411,736.83		0.00		3.626	%		35.803	%		597	%		0.000	%		0.000	%		0	%
27-Jul-2015		55.16		66,633,855.74		131,054.62		5,568,763.83		0.00		7.713	%		61.832	%		1,031	%		0.000	%		0.000	%		0	%
25-Jun-2015		54.35		72,333,674.19		139,218.77		5,117,100.09		0.00		6.607	%		55.967	%		933	%		0.000	%		0.000	%		0	%
26-May-2015		53.12		77,589,993.05		146,888.04		4,363,193.17		0.00		5.324	%		48.135	%		802	%		0.000	%		0.000	%		0	%
27-Apr-2015		52.00		82,100,074.26		150,972.69		3,939,229.30		0.00		4.578	%		43.015	%		717	%		0.000	%		0.000	%		0	%
25-Mar-2015		50.89		86,190,276.25		153,616.55		2,496,319.39		0.00		2.815	%		29.009	%		483	%		0.000	%		0.000	%		0	%
25-Feb-2015		49.89		88,840,212.19		157,556.35		2,230,167.68		0.00		2.449	%		25.734	%		429	%		0.000	%		0.000	%		0	%
26-Jan-2015		48.83		91,227,936.22		161,657.29		3,367,101.96		0.00		3.559	%		35.269	%		588	%		0.000	%		0.000	%		0	%
26-Dec-2014		47.76		94,756,695.47		161,980.83		717,494.95		0.00		0.752	%		8.655	%		144	%		0.000	%		0.000	%		0	%
25-Nov-2014		46.73		95,636,171.25		162,341.60		893,440.76		0.00		0.926	%		10.558	%		176	%		0.000	%		0.000	%		0	%
27-Oct-2014		45.81		96,691,953.61		162,915.59		713,244.50		0.00		0.732	%		8.442	%		141	%		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: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

Waterfall Detail

DISTRIBUTIONS


				Remaining
	Amount			Available
	Distributed			Funds
Available Distribution Amount					778,767.49
Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(143,306.74	)		635,460.75
Senior Certificates, the Senior Principal Distribution Amount		(490,847.79	)		144,612.96
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(35,964.20	)		108,648.76
Class B-1 Certificates, the Subordinate Principal Distribution Amount		(17,777.56	)		90,871.20
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(17,001.01	)		73,870.19
Class B-2 Certificates, the Subordinate Principal Distribution Amount		(8,403.81	)		65,466.38
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(18,959.71	)		46,506.67
Class B-3 Certificates, the Subordinate Principal Distribution Amount		(9,372.02	)		37,134.65
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(10,462.69	)		26,671.96
Class B-4 Certificates, the Subordinate Principal Distribution Amount		(5,171.84	)		21,500.12
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls		(14,387.97	)		7,112.15
Class B-5 Certificates, the Subordinate Principal Distribution Amount		(7,112.15	)		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: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

Other Information


Principal Percentages
Senior Percentage			59.690668%
Subordinate Percentage			40.309332%
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: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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

0000002000000426		Voluntary Prepayment	527,000.00	398,768.44	398,768.44	0.00	0.00	5.12500	%	65.88	360


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


Distribution Date: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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: 09/25/2015		Sequoia Mortgage Trust
Determination Date: 09/16/2015		Mortgage Pass-Through Certificates
		Series 2011-2

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 2011-2 10-D