
Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


*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
Asset Level Detail	14


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


Reports Available at	sf.citidirect.com	Page 1 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


*DISTRIBUTION IN DOLLARS*		*Distribution Summary*


				Prior		Pass-																		Current
		Original		Principal		Through		Accrual		Accrual		Interest		Principal			Total		Balance		Realized			Principal
Class		Balance		Balance		Rate		Day Count		Dates		Distributed		Distributed			Distributed		Change		Loss			Balance
(1	)	(2	)	(3	)	(4	)	(5	)	(6	)	(7	)	(8	)	(9)=	(7	+8)	(10	)	(11	)	(12)=	(3-8+10-11)
A-1		100,000,000.00		3,415,940.92		3.500000	%	30 / 360		11/01 - 11/30		9,963.16		382,291.21			392,254.37		0.00		0.00			3,033,649.71
A-2		163,590,000.00		0.00		0.000000	%	-		-		0.00		0.00			0.00		0.00		0.00			0.00
A-3		40,897,000.00		6,985,155.09		3.500000	%	30 / 360		11/01 - 11/30		20,373.37		781,735.82			802,109.19		0.00		0.00			6,203,419.27
B-1		8,854,000.00		3,078,445.69		4.224078	%	30 / 360		11/01 - 11/30		10,836.33		378,763.67			389,600.00		0.00		0.00			2,699,682.02
B-2		5,739,000.00		1,995,391.87		4.224078	%	30 / 360		11/01 - 11/30		7,023.91		245,507.64			252,531.55		0.00		0.00			1,749,884.23
B-3		3,771,000.00		1,311,138.31		4.224078	%	30 / 360		11/01 - 11/30		4,615.29		161,318.93			165,934.22		0.00		0.00			1,149,819.38
B-4		1,640,000.00		570,211.30		4.224078	%	30 / 360		11/01 - 11/30		2,007.18		0.00			2,007.18		0.00		0.00			570,211.30
B-5		3,444,218.00		3,444,218.13		4.224078	%	30 / 360		11/01 - 11/30		8,862.13		0.00			8,862.13		0.00		0.00			3,444,218.13
LT-R		0.00		0.00		0.000000	%	-		-		0.00		0.00			0.00		0.00		0.00			0.00
R		0.00		0.00		0.000000	%	-		-		0.00		0.00			0.00		0.00		0.00			0.00
Totals		327,935,218.00		20,800,501.31								63,681.37		1,949,617.27			2,013,298.64		0.00		0.00			18,850,884.04


Notional Classes
A-IO	304,487,000.00	10,401,096.01	0.724078	%	30 / 360	11/01 - 11/30	6,276.00	0.00	6,276.00	0.00	0.00	9,237,068.98


Reports Available at	sf.citidirect.com	Page 2 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


*PER $1,000 OF ORIGINAL BALANCE*		*Distribution Summary (Factors)*


				Prior						Current
			Record	Principal	Interest	Principal	Total	Balance	Realized	Principal
Class	CUSIP(s)		Date	Balance	Distributed	Distributed	Distributed	Change	Loss	Balance
				(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	81744	UAA2	11/30/2020	34.159409	0.099632	3.822912	3.922544	0.000000	0.000000	30.336497
A-2	81744	UAB0	11/30/2020	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
A-3	81744	UAC8	11/30/2020	170.798716	0.498163	19.114747	19.612910	0.000000	0.000000	151.683969
B-1	81744	UAE4	11/30/2020	347.689823	1.223891	42.778820	44.002711	0.000000	0.000000	304.911003
B-2	81744	UAF1	11/30/2020	347.689819	1.223891	42.778819	44.002710	0.000000	0.000000	304.911000
B-3	81744	UAG9	11/30/2020	347.689820	1.223890	42.778820	44.002710	0.000000	0.000000	304.911000
B-4	81744	UAH7	11/30/2020	347.689817	1.223890	0.000000	1.223890	0.000000	0.000000	347.689817
B-5	81744	UAJ3	11/30/2020	1,000.000038	2.573046	0.000000	2.573046	0.000000	0.000000	1,000.000038
LT-R	81744	UAL8	11/30/2020	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
R	81744	UAK0	11/30/2020	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
A-IO	81744	UAD6	11/30/2020	34.159409	0.020612	0.000000	0.020612	0.000000	0.000000	30.336497


Reports Available at	sf.citidirect.com	Page 3 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


*DISTRIBUTION IN DOLLARS*		*Interest Distribution Detail*


		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		3,415,940.92		3.500000	%	3.500000	%	30 / 360		9,963.16		0.00		0.00		0.00			9,963.16	0.00		9,963.16			0.00
A-2		0.00		0.000000	%	-		-		0.00		0.00		0.00		0.00			0.00	0.00		0.00			0.00
A-3		6,985,155.09		3.500000	%	3.500000	%	30 / 360		20,373.37		0.00		0.00		0.00			20,373.37	0.00		20,373.37			0.00
B-1		3,078,445.69		4.224078	%	4.236396	%	30 / 360		10,836.33		0.00		0.00		0.00			10,836.33	0.00		10,836.33			0.00
B-2		1,995,391.87		4.224078	%	4.236396	%	30 / 360		7,023.91		0.00		0.00		0.00			7,023.91	0.00		7,023.91			0.00
B-3		1,311,138.31		4.224078	%	4.236396	%	30 / 360		4,615.29		0.00		0.00		0.00			4,615.29	0.00		4,615.29			0.00
B-4		570,211.30		4.224078	%	4.236396	%	30 / 360		2,007.18		0.00		0.00		0.00			2,007.18	0.00		2,007.18			0.00
B-5		3,444,218.13		4.224078	%	4.236396	%	30 / 360		12,123.87		380.52		0.00		0.00			12,504.39	0.00		8,862.13			3,642.26
LT-R		0.00		0.000000	%	-		-		0.00		0.00		0.00		0.00			0.00	0.00		0.00			0.00
R		0.00		0.000000	%	-		-		0.00		0.00		0.00		0.00			0.00	0.00		0.00			0.00
Totals		20,800,501.31								66,943.11		380.52		0.00		0.00			67,323.63	0.00		63,681.37			3,642.26


Notional Classes
A-IO	10,401,096.01	0.724078	%	0.736396	%	30 / 360	6,276.00	0.00	0.00	0.00	6,276.00	0.00	6,276.00	0.00


Reports Available at	sf.citidirect.com	Page 4 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


*DISTRIBUTION IN DOLLARS*		*Principal Distribution Detail*


				Prior		Scheduled		Unscheduled				Current		Current			Current		Cumulative		Original		Current		Original Current
		Original		Principal		Principal		Principal		Balance		Realized		Principal			Principal		Realized		Class		Class		Credit		Credit
Class		Balance		Balance		Distribution		Distribution		Change		Losses		Recoveries			Balance		Losses		(%)		(%)		Support Support
(1	)	(2	)	(3	)	(4	)	(5	)	(6	)	(7	)	(8	)	(9)=	(3)-(4)-(5)+(6)-		(10	)	(11	)	(12	)	(13	)	(14	)
																(7)+	(8	)
A-1		100,000,000.00		3,415,940.92		9,536.78		372,754.42		0.00		0.00		0.00			3,033,649.71		0.00		30.49	%	16.09	%	7.15	%	51.00	%
A-2		163,590,000.00		0.00		0.00		0.00		0.00		0.00		0.00			0.00		0.00		49.88	%	0.00	%	7.15	%	N/A
A-3		40,897,000.00		6,985,155.09		19,501.49		762,234.34		0.00		0.00		0.00			6,203,419.27		0.00		12.47	%	32.91	%	7.15	%	51.00	%
B-1		8,854,000.00		3,078,445.69		13,998.21		364,765.46		0.00		0.00		0.00			2,699,682.02		0.00		2.70	%	14.32	%	4.45	%	36.68	%
B-2		5,739,000.00		1,995,391.87		9,073.38		236,434.26		0.00		0.00		0.00			1,749,884.23		0.00		1.75	%	9.28	%	2.70	%	27.40	%
B-3		3,771,000.00		1,311,138.31		5,961.97		155,356.96		0.00		0.00		0.00			1,149,819.38		0.00		1.15	%	6.10	%	1.55	%	21.30	%
B-4		1,640,000.00		570,211.30		0.00		0.00		0.00		0.00		0.00			570,211.30		0.00		0.50	%	3.02	%	1.05	%	18.27	%
B-5		3,444,218.00		3,444,218.13		0.00		0.00		0.00		0.00		0.00			3,444,218.13		0.00		1.05	%	18.27	%	0.00	%	0.00	%
Totals		327,935,218.00		20,800,501.31		58,071.83		1,891,545.44		0.00		0.00		0.00			18,850,884.04		0.00		100	%	100	%


Reports Available at	sf.citidirect.com	Page 5 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*Reconciliation Detail*


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	78,029.24
Uncompensated PPIS	0.00
Relief Act Shortfall	0.00
Losses in Excess of Principal Balance	0.00
Stop Advance Interest	0.00
Other Interest Reductions	(3,261.74	)
Total Interest Funds Available:			74,767.50
Principal Funds Available
Scheduled Principal	58,071.83
Curtailments	2,750.99
Curtailments Adjustments	0.00
Prepayments in Full	1,888,794.45
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:			1,949,617.27
Total Funds Available			2,024,384.77


*ALLOCATION OF FUNDS*

Scheduled Fees
Master Servicing Fee	131.77
Servicing Fee	4,333.42
Securities Administrator Fee	344.94
Total Scheduled Fees:		4,810.13
Additional Fees, Expenses, etc.
Trust Fund Expenses	0.00
Other Expenses	0.00
Total Additional Fees, Expenses, etc.:		0.00
Distributions
Interest Distribution	69,957.37
Principal Distribution	1,949,617.27
Total Distributions:		2,019,574.64
Total Funds Allocated		2,024,384.77


Reports Available at	sf.citidirect.com	Page 6 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2

		*Collateral Summary*


*ASSET CHARACTERISTICS*
	Cut-Off		Beginning		Ending		Delta or % of Orig
Aggregate Stated Principal Balance	327,935,218.13		20,800,501.48		18,850,884.21		5.75	%
Aggregate Actual Principal Balance	327,935,218.13		20,846,482.94		18,890,053.08		5.76	%
Loan Count	366		34		32		334
Weighted Average Coupon Rate (WAC)	4.602892	%	4.501578	%	4.513896	%	-0.088996	%
Net Weighted Average Coupon Rate (Net WAC)	4.325392	%	4.224078	%	4.236396	%	-0.088996	%
Weighted Average Remaining Term (WART in months)	357		254		253		104


*AVAILABLE PRINCIPAL*

Scheduled Principal	58,071.83
Curtailments	2,750.99
Curtailments Adjustments	0.00
Prepayments in Full	1,888,794.45
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	1,949,617.27

*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		78,029.24

Less:	Master Servicing Fee	131.77
	Servicing Fee	4,333.42
	Securities Administrator Fee	344.94
	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 Reductions	3,261.74

TOTAL AVAILABLE INTEREST		69,957.37


Reports Available at	sf.citidirect.com	Page 7 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*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		1	394,566.62	2.09	3.5000	253
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		3	2,273,129.85	12.06	4.1173	252
4.26 to 4.50		13	7,843,968.55	41.61	4.4101	253
4.51 to 4.75		8	5,531,563.32	29.34	4.6688	252
4.76 to 5.00		5	2,235,202.03	11.86	4.8758	251
5.01 to 5.25		0	0.00	0.00	0.0000	0
5.26 to 5.50		2	572,453.84	3.04	5.3000	249
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	32	18,850,884.21	100.00	4.5139	252


*Ending Scheduled Balance*

Ending Sched	# of	Ending Sched	% of Agg
Balance	Loans	Balance	Balance	WAC	WART

1 to 150,000	2	142,242.62	0.75	4.8871	249
150,001 to 300,000	3	682,248.69	3.62	4.7398	249
300,001 to 450,000	6	2,263,123.86	12.01	4.4635	252
450,001 to 600,000	7	3,776,254.87	20.03	4.5972	253
600,001 to 750,000	4	2,817,343.51	14.95	4.4318	251
750,001 to 900,000	7	5,655,133.41	30.00	4.4390	253
900,001 to 1,050,000	2	1,963,125.72	10.41	4.4531	252
1,050,001 to 1,200,000	0	0.00	0.00	0.0000	0
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	1	1,551,411.53	8.23	4.7500	252
Totals	32	18,850,884.21	100.00	4.5139	252


Reports Available at	sf.citidirect.com	Page 8 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*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+	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	sf.citidirect.com	Page 9 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*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
12/2020	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	%
11/2020	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	%
10/2020	0		0		0		0		2,582,200		2		0		0		0		0		0		0		2,582,200		2
	0.000	%	0.0	%	0.000	%	0.0	%	11.013	%	5.6	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	11.013	%	5.6	%
09/2020	0		0		0		0		2,583,734		2		0		0		0		0		0		0		2,583,734		2
	0.000	%	0.0	%	0.000	%	0.0	%	10.990	%	5.6	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	10.990	%	5.6	%
08/2020	0		0		655,264		1		1,930,000		1		0		0		0		0		0		0		2,585,264		2
	0.000	%	0.0	%	2.668	%	2.6	%	7.860	%	2.6	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	10.528	%	5.3	%
07/2020	656,787		1		0		0		1,930,000		1		0		0		0		0		0		0		2,586,787		2
	2.475	%	2.4	%	0.000	%	0.0	%	7.273	%	2.4	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	9.748	%	4.9	%
06/2020	386,632		1		1,930,000		1		384,928		1		0		0		0		0		0		0		2,701,560		3
	1.272	%	2.2	%	6.350	%	2.2	%	1.267	%	2.2	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	8.889	%	6.7	%
05/2020	2,317,477		2		0		0		385,780		1		0		0		0		0		0		0		2,703,257		3
	6.824	%	3.9	%	0.000	%	0.0	%	1.136	%	2.0	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	7.959	%	5.9	%
04/2020	0		0		0		0		386,628		1		0		0		0		0		0		0		386,628		1
	0.000	%	0.0	%	0.000	%	0.0	%	1.104	%	1.9	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	1.104	%	1.9	%
03/2020	0		0		0		0		387,473		1		0		0		0		0		0		0		387,473		1
	0.000	%	0.0	%	0.000	%	0.0	%	1.103	%	1.9	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	1.103	%	1.9	%
02/2020	0		0		388,315		1		0		0		0		0		0		0		0		0		388,315		1
	0.000	%	0.0	%	1.095	%	1.9	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	1.095	%	1.9	%
01/2020	0		0		389,153		1		0		0		0		0		0		0		0		0		389,153		1
	0.000	%	0.0	%	1.094	%	1.9	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	0.000	%	0.0	%	1.094	%	1.9	%


Reports Available at	sf.citidirect.com	Page 10 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*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

28-Dec-2020	107.61	18,850,884.21	58,071.83	1,891,545.44	0.00	9.119	%	68.256	%	1,138	%	0.000	%	0.000	%	0	%
25-Nov-2020	106.43	20,800,501.48	59,371.79	2,587,050.94	0.00	11.062	%	75.506	%	1,258	%	0.000	%	0.000	%	0	%
26-Oct-2020	105.44	23,446,924.21	59,140.11	2,751.01	0.00	0.012	%	0.141	%	2	%	0.000	%	0.000	%	0	%
25-Sep-2020	104.43	23,508,815.33	61,308.29	985,714.41	0.00	4.024	%	38.914	%	649	%	0.000	%	0.000	%	0	%
25-Aug-2020	103.44	24,555,838.03	65,780.39	1,914,684.28	0.00	7.233	%	59.383	%	990	%	0.000	%	0.000	%	0	%
27-Jul-2020	102.33	26,536,302.70	74,625.80	3,781,515.56	0.00	12.473	%	79.783	%	1,330	%	0.000	%	0.000	%	0	%
25-Jun-2020	101.34	30,392,444.06	84,145.16	3,486,406.85	0.00	10.291	%	72.833	%	1,214	%	0.000	%	0.000	%	0	%
26-May-2020	100.35	33,962,996.07	86,139.84	986,363.08	0.00	2.822	%	29.075	%	485	%	0.000	%	0.000	%	0	%
27-Apr-2020	99.35	35,035,498.99	85,803.43	4,586.75	0.00	0.013	%	0.157	%	3	%	0.000	%	0.000	%	0	%
25-Mar-2020	98.36	35,125,889.17	84,552.42	258,016.14	0.00	0.729	%	8.408	%	140	%	0.000	%	0.000	%	0	%
25-Feb-2020	97.37	35,468,457.73	84,221.52	4,654.75	0.00	0.013	%	0.157	%	3	%	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%))


Reports Available at	sf.citidirect.com	Page 11 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*Waterfall Detail*


			Remaining
*DISTRIBUTIONS*	Amount		Available
	Distributed		Funds



Available Distribution Amount			2,019,574.64

Senior Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls	(36,612.53	)	1,982,962.11
Senior Certificates, the Senior Principal Distribution Amount	(1,164,027.03	)	818,935.08
Class B-1 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls	(10,836.33	)	808,098.75
Class B-1 Certificates, the Subordinate Principal Distribution Amount	(378,763.67	)	429,335.08
Class B-2 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls	(7,023.91	)	422,311.17
Class B-2 Certificates, the Subordinate Principal Distribution Amount	(245,507.64	)	176,803.53
Class B-3 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls	(4,615.29	)	172,188.24
Class B-3 Certificates, the Subordinate Principal Distribution Amount	(161,318.93	)	10,869.31
Class B-4 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls	(2,007.18	)	8,862.13
Class B-4 Certificates, the Subordinate Principal Distribution Amount	0.00		8,862.13
Class B-5 Certificates, the Interest Distribution Amount and unpaid Interest Shortfalls	(8,862.13	)	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	sf.citidirect.com	Page 12 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*Other Information*


Principal Percentages

Senior Percentage	50.004064	%
Subordinate Percentage	49.995936	%
Senior Prepayment Percentage	60.003251	%
Subordinate Prepayment Percentage	39.996749	%

Other Information

Step-Down Test satisfied?	Yes


Reports Available at	sf.citidirect.com	Page 13 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*Voluntary Prepayments, Repurchases, and Substitutions*


				Scheduled
			Original	Principal	Principal	Prepayment	Prepayment	Current
	Principal Pay		Principal	Balance at	Pay Down	Penalties	Penalties	Note		Original	Original
Loan Number	Down Date	Payoff Type	Balance	Payoff	Amount	Collected	Waived	Rate		LTV	Term	State

0000000124762282	12/01/2020	Voluntary Prepayment	1,550,000.00	1,277,148.50	1,277,148.50	0.00	0.00	4.20000	%	63.92	360	CA

0000000036709715	12/01/2020	Voluntary Prepayment	736,500.00	616,158.67	616,158.67	0.00	0.00	4.75000	%	50.79	360	TX

Count: 2		*TOTALS:*	2,286,500.00	1,893,307.17	1,893,307.17	0.00	0.00	4.378992	%	59.69	360


Reports Available at	sf.citidirect.com	Page 14 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*Liquidation / Loss Detail*


			Most Recent	Cutoff	Prior Unpaid	Prior Scheduled	Current	Subsequent
		Most Recent	Next Due	Principal	Principal	Principal	Realized Loss	Loss / (Recovery)	Total Realized	Loss
Loan Number	Loss Type	Loan Status	Date	Balance	Balance	Balance	Amount	Amount	Loss Amount	Severity

No Loans With Losses to Report.


Reports Available at	sf.citidirect.com	Page 15 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


		*REO Detail*


						Current
			REO	Original	Unpaid Principal	Scheduled	REO
	Group		Acquisition	Principal	Balance at	Principal	Book
Loan Number	No.	State	Date	Balance	Acquisition	Balance	Value

			No REOs to Report.


Reports Available at	sf.citidirect.com	Page 16 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


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


Effective				Current	Current
Mod.				Scheduled	Actual	Delinquency	Capitalized	Deferred	Deferred	Forgiven	Forgiven
Date	Loan Number	P&I	Balance	Balance	Balance	Status	Amount	Principal	Interest	Principal	Interest

No Modified Loans to Report.


Reports Available at	sf.citidirect.com	Page 17 of 18	© Copyright	2020 Citigroup


Distribution Date:	12/28/2020	Sequoia Mortgage Trust
Determination Date:	12/16/2020
		Mortgage Pass-Through Certificates
		Series 2012-2


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


		Interest		Period	Life	Initial Reset	Next	Int Reset	IO	Balloon	Maturity
Loan Number	Loan Type	Rate	Margin	Cap	Cap	Date	Reset Date	Period	Period	Payment	Date

				No Modified Loans to Report.


Reports Available at	sf.citidirect.com	Page 18 of 18	© Copyright	2020 Citigroup

Sequoia Mortgage Trust 2012-2 10-D