Fannie Mae REMIC Trust Distribution Summary - 02/2014

Distribution Summary - 02/2014 CUSIP Interest Rate Prepayment Penalties/Yield Maintenance Total Distribution AU 16A0HR1 1.20000 89,196,144.4 27,856.9 779,190.74 88,416,95.69 1,017,047.1 AF 16A0HS9 1 0.50800 7,645,8.52,26.55 66,787.78 7,578,595.74 70,024. AS 16A0HT7 1 6.49200 7,645,8.52 41,61.52 7,578,595.74 41,61.52 AV 16A0HU4 1.50000 11,82,099.6 4,484.04 78,260.57 11,744,89.07 112,744.61 VA 16A0HV2 1.50000 11,522,00,605.8 11,522,00,605.8 ZA 16A0HW0 1.50000 26,82,194.7 26,910,454.9 YU 16A0HX8 2 4.00000 6,084,804.8 20,282.68 19,62.49 5,945,172.4 159,915.17 UY 16A0HY6 2 4.00000 615,517.00 2,051.72 615,517.00 2,051.72 YZ 16A0HZ 2 4.00000 1,104.99 1,108.67 FQ 16A0JA6 0.45800 8,697,182.05,19.42 114,966.84 8,582,215.21 118,286.26 TQ 16A0JB4 4.50000 1,52,894.91 5,07.6 1,5,011.18 5,07.6 BQ 16A0JC2 4 2.00000 94,822,584.02 158,07.64 2,00,41.09 92,792,152.94 2,188,468.7 BF 16A0JD0 4 0.40800 40,68,250.0 1,817.01 870,184.75 9,768,065.54 884,001.76 BS 16A0JE8 4 6.59200 40,68,250.0 22,29.45 9,768,065.54 22,29.45 LX 16A0JF5 4 2.00000 24,889,20 41,482.00 24,889,20 41,482.00 XF 16A0JG 4 0.40800 10,666,80,626.71 10,666,80,626.71 XS 16A0JH1 4 6.59200 10,666,80 58,596.29 10,666,80 58,596.29 ML 16A0JJ7 4.50000,406,09.00 97,44.28,406,09.00 97,44.28 PA 16A0JK4 5 2.50000 4,661,84.19 9,712.17 10,544.19 4,558,299.01 11,256.6 PF 16A0JL2 5 0.55800 2,0,921.29 1,08.88 51,772.09 2,279,149.20 52,855.97 PS 16A0JM0 5 6.44200 2,0,921.29 12,51.16 2,279,149.20 12,51.16 PL 16A0JN8 5 4.00000 20,00 66.67 20,00 66.67 HF 16A0JP 5 000 04/01/201 HS 16A0JQ1 5 000 04/01/201 FJ 16A0JR9 5 0.65800 28,051,055.98 15,81. 621,265.06 27,429,790.92 66,646.9 SJ 16A0JS7 5 5.84200 28,051,055.98 16,561.89 27,429,790.92 16,561.89 UA 16A0JT5 6.50000 18,944,71.79 55,254.42 404,625.00 459,879.42 UI 16A0JU2 6 5.00000 5,68,11.45 2,680.46 5,561,92.96 2,680.46 WB 16A0JV0 7.00000 1,52,904.62,82.26 545,68.02 12,987,266.60 579,470.28 WP 16A0JW8 7 6.50000 10,149,678.25 54,977.42 409,228.51 9,740,449.74 464,205.9 QA 16A0JX6 8 4.00000 45,457,00 151,52. 45,457,00 151,52. QI 16A0JY4 8 4.50000 5,050,777.00 18,940.41 5,050,777.00 18,940.41 VQ 16A0JZ1 8 4.50000 10,685,600.87 40,071.00 68,825.25 10,616,775.6 108,896.25 QV 16A0KA4 8 4.50000 9,28,00 4,98 9,28,00 4,98 ZQ 16A0KB2 8 4.50000 18,5,99.1 18,422,224.7 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 1

Distribution Summary - 02/2014 CUSIP Interest Rate Prepayment Penalties/Yield Maintenance Total Distribution VK 16A0KC0 9 5.00000,618,74.25 15,078.06 22,996.94,595,77.1 8,075.00 KV 16A0KD8 9 5.00000,419,00 14,245.8,419,00 14,245.8 ZK 16A0KE6 9 5.00000 5,519,265.75 5,542,262.69 R 16A0KF 000 RL 16A0KG1 000 AY* 16A0KH9 1.50000 50,177,294.00 146,50.44 50,177,294.00 146,50.44 LA* 16A0KJ5 4 2.25000 126,012,404.28 26,27.26 2,17,295.88 12,875,108.40 2,7,569.14 LB* 16A0KK2 4 2.50000 1,01,09.66 277,110.61 2,256,04.54 10,757,059.12 2,5,145.15 LD* 16A0KL0 4.00000 149,69,70.0 74,099. 2,58,08.86 147,101,691.17 2,912,18.19 LE* 16A0KM8 4.25000 159,615,711.9 42,292.55 2,707,241.45 156,908,470.48,19,54.00 LG* 16A0KN6 4.50000 171,016,84.2 498,799.10 2,900,615.84 168,116,218.48,99,414.94 BA* 16A0KP1 4 2.25000 99,81,246.28 187,149.84 2,17,295.88 97,675,950.40 2,24,445.72 BC* 16A0KQ9 4 2.50000 105,58,426.66 219,496.72 2,256,04.54 10,102,92.12 2,475,51.26 BE* 16A0KR7 4.00000 118,528,20.0 296,20.58 2,58,08.86 115,990,191.17 2,84,59.44 BG* 16A0KS5 4.25000 126,40,111.9 42,414.89 2,707,241.45 12,722,870.48,049,656.4 BK* 16A0KT 4.50000 15,460,84.2 95,094.10 2,900,615.84 12,560,218.48,295,709.94 FL* 16A0KU0 4 0.40800 51,05,050.0 17,44.72 870,184.75 50,44,865.54 887,628.47 SL* 16A0KV8 4 6.59200 51,05,050.0 281,85.74 50,44,865.54 281,85.74 LN* 16A0KW6 4.50000 68,962,09.00 201,19.28 68,962,09.00 201,19.28 PB* 16A0KX4 5.00000 5,244,57.6 1,111.4 116,487.21 5,128,086.16 129,598.64 UB* 16A0KY2 6 4.00000 18,944,71.79 6,147.91 404,625.00 467,772.91 UC* 16A0KZ9 6 4.50000 18,944,71.79 71,041.9 404,625.00 475,666.9 UD* 16A0LA 6 5.00000 18,944,71.79 78,94.88 404,625.00 48,559.88 WC* 16A0LB1 7.50000 15,788,88.68 46,049.47 66,577.69 15,151,810.99 682,627.16 WD* 16A0LC9 7 4.00000 18,946,066.47 6,15.55 76,89.2 18,182,17.24 827,046.78 WE* 16A0LD7 7 4.50000 2,682,582.87 88,809.69 954,866.5 22,727,716.4 1,04,676.22 LQ* 16A0LE5 8 4.50000 8,67,00 14,876.25 8,67,00 14,876.25 QL* 16A0LF2 8 4.50000 8,824,00 14,4 8,824,00 14,4 QM* 16A0LG0 8 4.50000 45,457,00 170,46.75 45,457,00 170,46.75 KL* 16A0LH8 9 5.00000 12,557,00 52,20.8 12,557,00 52,20.8 Totals 540,912,079.26 1,595,407.18 6,07,49.2 54,774,816.9 7,902,756.50 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 2

Statement - 02/2014 Original Accretion AU 210,986,448.00 1 89,196,144.4 779,190.74 88,416,95.69 AF 18,084,552.00 1 7,645,8.52 66,787.78 7,578,595.74 AS 18,084,552.00 1 7,645,8.52 7,578,595.74 AV 14,068,00 1 11,82,099.6 78,260.57 11,744,89.07 VA 11,522,00 1 11,522,00 11,522,00 ZA 24,587,294.00 1 26,82,194.7 78,260.57 26,910,454.9 YU 20,485,00 2 6,084,804.8 19,62.49 5,945,172.4 UY 615,517.00 2 615,517.00 615,517.00 YZ 1,00 2 1,104.99.68 1,108.67 FQ 25,758,805.00 8,697,182.05 114,966.84 8,582,215.21 TQ 4,006,925.00 1,52,894.91 1,5,011.18 BQ 1,84,60 4 94,822,584.02 2,00,41.09 92,792,152.94 BF 14,504,40 4 40,68,250.0 870,184.75 9,768,065.54 BS 14,504,40 4 40,68,250.0 9,768,065.54 LX 24,889,20 4 24,889,20 24,889,20 XF 10,666,80 4 10,666,80 10,666,80 XS 10,666,80 4 10,666,80 10,666,80 ML,406,09.00 4,406,09.00,406,09.00 PA 7,640,667.00 5 4,661,84.19 10,544.19 4,558,299.01 PF,820,.00 5 2,0,921.29 51,772.09 2,279,149.20 PS,820,.00 5 2,0,921.29 2,279,149.20 PL 20,00 5 20,00 20,00 HF 1,88,977.00 5 04/01/201 HS 941,989.00 5 04/01/201 FJ 57,227,86 5 28,051,055.98 621,265.06 27,429,790.92 SJ 57,227,86 5 28,051,055.98 27,429,790.92 UA 68,005,641.00 6 18,944,71.79 404,625.00 UI 20,401,692.00 6 5,68,11.45 5,561,92.96 WB 46,088,665.00 7 1,52,904.62 545,68.02 12,987,266.60 WP 4,566,498.00 7 10,149,678.25 409,228.51 9,740,449.74 QA 45,457,00 8 45,457,00 45,457,00 QI 5,050,777.00 8 5,050,777.00 5,050,777.00 VQ 12,65,00 8 10,685,600.87 68,825.25 10,616,775.6 QV 9,28,00 8 9,28,00 9,28,00 ZQ 16,404,00 8 18,5,99.1 68,825.25 18,422,224.7 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page

Statement - 02/2014 Original Accretion VK 4,266,00 9,618,74.25 22,996.94,595,77.1 KV,419,00 9,419,00,419,00 ZK 4,872,00 9 5,519,265.75 22,996.94 5,542,262.69 R RL AY* 50,177,294.00 1 50,177,294.00 50,177,294.00 LA* 56,560,842.00 4 126,012,404.28 2,17,295.88 12,875,108.40 LB* 76,69,778.00 4 1,01,09.66 2,256,04.54 10,757,059.12 LD* 42,416,00 4 149,69,70.0 2,58,08.86 147,101,691.17 LE* 451,64,7.00 4 159,615,711.9 2,707,241.45 156,908,470.48 LG* 48,904,00 4 171,016,84.2 2,900,615.84 168,116,218.48 BA* 0,61,684.00 4 99,81,246.28 2,17,295.88 97,675,950.40 BC* 48,715,111.00 4 105,58,426.66 2,256,04.54 10,102,92.12 BE* 92,04,50 4 118,528,20.0 2,58,08.86 115,990,191.17 BG* 418,458,1.00 4 126,40,111.9 2,707,241.45 12,722,870.48 BK* 448,48,00 4 15,460,84.2 2,900,615.84 12,560,218.48 FL* 145,171,20 4 51,05,050.0 870,184.75 50,44,865.54 SL* 145,171,20 4 51,05,050.0 50,44,865.54 LN* 68,962,09.00 4 68,962,09.00 68,962,09.00 PB* 8,595,75 5 5,244,57.6 116,487.21 5,128,086.16 UB* 68,005,641.00 6 18,944,71.79 404,625.00 UC* 68,005,641.00 6 18,944,71.79 404,625.00 UD* 68,005,641.00 6 18,944,71.79 404,625.00 WC* 5,770,109.00 7 15,788,88.68 66,577.69 15,151,810.99 WD* 64,524,11.00 7 18,946,066.47 76,89.2 18,182,17.24 WE* 80,655,16.00 7 2,682,582.87 954,866.5 22,727,716.4 LQ* 8,67,00 8 8,67,00 8,67,00 QL* 8,824,00 8 8,824,00 8,824,00 QM* 45,457,00 8 45,457,00 45,457,00 KL* 12,557,00 9 12,557,00 12,557,00 Totals 1,159,995,285.00 540,912,079.26 6,07,49.2 170,086.44 54,774,816.9 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 4

Factors Statement - 02/2014 Original Accretion AU 210,986,448.00 1 0.42275769 6908 0.41906461 AF 18,084,552.00 1 0.42275769 6908 0.41906461 AS 18,084,552.00 1 0.42275769 000000 0.41906461 AV 14,068,00 1 0.84042505 55602 0.848620 VA 11,522,00 1 000000 ZA 24,587,294.00 1 1.091027 000000 18297 1.09448624 YU 20,485,00 2 0.2970709 6816 0.29022076 UY 615,517.00 2 000000 YZ 1,00 2 1.10498715 000000 6829 1.10867044 FQ 25,758,805.00 0.76919 44621 0.17598 TQ 4,006,925.00 0.76919 000000 0.17598 BQ 1,84,60 646956 BF 14,504,40 646956 BS 14,504,40 000000 LX 24,889,20 4 000000 XF 10,666,80 4 000000 XS 10,666,80 4 000000 ML,406,09.00 4 000000 PA 7,640,667.00 5 0.610156 0.0155172 0.5965891 PF,820,.00 5 0.610156 0.0155172 0.5965891 PS,820,.00 5 0.610156 000000 0.5965891 PL 20,00 5 000000 HF 1,88,977.00 5 000000 000000 000000 04/01/201 HS 941,989.00 5 000000 000000 000000 04/01/201 FJ 57,227,86 5 0.4901644 0.01085599 0.479085 SJ 57,227,86 5 0.4901644 000000 0.479085 UA 68,005,641.00 6 0.27857059 594987 0.27262072 UI 20,401,692.00 6 0.27857059 000000 0.27262072 WB 46,088,665.00 7 0.2962761 0.0118888 0.2817887 WP 4,566,498.00 7 0.2962761 0.0118888 0.2817887 QA 45,457,00 8 000000 QI 5,050,777.00 8 000000 VQ 12,65,00 8 0.8457145 544719 0.84026716 QV 9,28,00 8 000000 ZQ 16,404,00 8 1.1188682 000000 419564 1.120245 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 5

Factors Statement - 02/2014 Original Accretion VK 4,266,00 9 0.848278 59075 0.8428826 KV,419,00 9 000000 ZK 4,872,00 9 1.1285422 000000 47202 1.1757444 R 000000 RL 000000 AY* 50,177,294.00 1 000000 LA* 56,560,842.00 599420 LB* 76,69,778.00 4 0.541067 599420 LD* 42,416,00 599420 LE* 451,64,7.00 599420 LG* 48,904,00 599420 BA* 0,61,684.00 646956 BC* 48,715,111.00 646956 BE* 92,04,50 646956 BG* 418,458,1.00 646956 BK* 448,48,00 646956 FL* 145,171,20 599420 SL* 145,171,20 000000 LN* 68,962,09.00 4 000000 PB* 8,595,75 5 0.610156 0.0155172 0.5965891 UB* 68,005,641.00 6 0.27857059 594987 0.27262072 UC* 68,005,641.00 6 0.27857059 594987 0.27262072 UD* 68,005,641.00 6 0.27857059 594987 0.27262072 WC* 5,770,109.00 7 0.2962761 0.0118888 0.2817887 WD* 64,524,11.00 7 0.2962761 0.0118888 0.2817887 WE* 80,655,16.00 7 0.2962761 0.0118888 0.2817887 LQ* 8,67,00 8 000000 QL* 8,824,00 8 000000 QM* 45,457,00 8 000000 KL* 12,557,00 9 000000 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 6

Statement - 02/2014 Accrual Basis Delay/No Delay Original Rate Beginning/Notional Cumulative Interest Ending/Notional AU 0/60 DELAY 1 210,986,448.00.20000 89,196,144.4 27,856.9 88,416,95.69 AF 0/60 NO DELAY 1 18,084,552.00 0.50800 7,645,8.52,26.55 7,578,595.74 AS 0/60 NO DELAY 1 18,084,552.00 6.49200 7,645,8.52 41,61.52 7,578,595.74 AV 0/60 DELAY 1 14,068,00.50000 11,82,099.6 4,484.04 11,744,89.07 VA 0/60 DELAY 1 11,522,00.50000 11,522,00,605.8 11,522,00 ZA 0/60 DELAY 1 24,587,294.00.50000 26,82,194.7 26,910,454.9 YU 0/60 DELAY 2 20,485,00 4.00000 6,084,804.8 20,282.68 5,945,172.4 UY 0/60 DELAY 2 615,517.00 4.00000 615,517.00 2,051.72 615,517.00 YZ 0/60 DELAY 2 1,00 4.00000 1,104.99 1,108.67 FQ 0/60 NO DELAY 25,758,805.00 0.45800 8,697,182.05,19.42 8,582,215.21 TQ 0/60 NO DELAY 4,006,925.00 4.50000 1,52,894.91 5,07.6 1,5,011.18 BQ 0/60 DELAY 4 1,84,60 2.00000 94,822,584.02 158,07.64 92,792,152.94 BF 0/60 NO DELAY 4 14,504,40 0.40800 40,68,250.0 1,817.01 9,768,065.54 BS 0/60 NO DELAY 4 14,504,40 6.59200 40,68,250.0 22,29.45 9,768,065.54 LX 0/60 DELAY 4 24,889,20 2.00000 24,889,20 41,482.00 24,889,20 XF 0/60 NO DELAY 4 10,666,80 0.40800 10,666,80,626.71 10,666,80 XS 0/60 NO DELAY 4 10,666,80 6.59200 10,666,80 58,596.29 10,666,80 ML 0/60 DELAY 4,406,09.00.50000,406,09.00 97,44.28,406,09.00 PA 0/60 DELAY 5 7,640,667.00 2.50000 4,661,84.19 9,712.17 4,558,299.01 PF 0/60 NO DELAY 5,820,.00 0.55800 2,0,921.29 1,08.88 2,279,149.20 PS 0/60 NO DELAY 5,820,.00 6.44200 2,0,921.29 12,51.16 2,279,149.20 PL 0/60 DELAY 5 20,00 4.00000 20,00 66.67 20,00 HF 0/60 NO DELAY 5 1,88,977.00 000 04/01/201 HS 0/60 NO DELAY 5 941,989.00 000 04/01/201 FJ 0/60 NO DELAY 5 57,227,86 0.65800 28,051,055.98 15,81. 27,429,790.92 SJ 0/60 NO DELAY 5 57,227,86 5.84200 28,051,055.98 16,561.89 27,429,790.92 UA 0/60 DELAY 6 68,005,641.00.50000 18,944,71.79 55,254.42 UI 0/60 DELAY 6 20,401,692.00 5.00000 5,68,11.45 2,680.46 5,561,92.96 WB 0/60 DELAY 7 46,088,665.00.00000 1,52,904.62,82.26 12,987,266.60 WP 0/60 DELAY 7 4,566,498.00 6.50000 10,149,678.25 54,977.42 9,740,449.74 QA 0/60 DELAY 8 45,457,00 4.00000 45,457,00 151,52. 45,457,00 QI 0/60 DELAY 8 5,050,777.00 4.50000 5,050,777.00 18,940.41 5,050,777.00 VQ 0/60 DELAY 8 12,65,00 4.50000 10,685,600.87 40,071.00 10,616,775.6 QV 0/60 DELAY 8 9,28,00 4.50000 9,28,00 4,98 9,28,00 ZQ 0/60 DELAY 8 16,404,00 4.50000 18,5,99.1 18,422,224.7 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 7

Statement - 02/2014 Accrual Basis Delay/No Delay Original Rate Beginning/Notional Cumulative Interest Ending/Notional VK 0/60 DELAY 9 4,266,00 5.00000,618,74.25 15,078.06,595,77.1 KV 0/60 DELAY 9,419,00 5.00000,419,00 14,245.8,419,00 ZK 0/60 DELAY 9 4,872,00 5.00000 5,519,265.75 5,542,262.69 R 000 RL 000 AY* 0/60 DELAY 1 50,177,294.00.50000 50,177,294.00 146,50.44 50,177,294.00 LA* 0/60 DELAY 4 56,560,842.00 2.25000 126,012,404.28 26,27.26 12,875,108.40 LB* 0/60 DELAY 4 76,69,778.00 2.50000 1,01,09.66 277,110.61 10,757,059.12 LD* 0/60 DELAY 4 42,416,00.00000 149,69,70.0 74,099. 147,101,691.17 LE* 0/60 DELAY 4 451,64,7.00.25000 159,615,711.9 42,292.55 156,908,470.48 LG* 0/60 DELAY 4 48,904,00.50000 171,016,84.2 498,799.10 168,116,218.48 BA* 0/60 DELAY 4 0,61,684.00 2.25000 99,81,246.28 187,149.84 97,675,950.40 BC* 0/60 DELAY 4 48,715,111.00 2.50000 105,58,426.66 219,496.72 10,102,92.12 BE* 0/60 DELAY 4 92,04,50.00000 118,528,20.0 296,20.58 115,990,191.17 BG* 0/60 DELAY 4 418,458,1.00.25000 126,40,111.9 42,414.89 12,722,870.48 BK* 0/60 DELAY 4 448,48,00.50000 15,460,84.2 95,094.10 12,560,218.48 FL* 0/60 NO DELAY 4 145,171,20 0.40800 51,05,050.0 17,44.72 50,44,865.54 SL* 0/60 NO DELAY 4 145,171,20 6.59200 51,05,050.0 281,85.74 50,44,865.54 LN* 0/60 DELAY 4 68,962,09.00.50000 68,962,09.00 201,19.28 68,962,09.00 PB* 0/60 DELAY 5 8,595,75.00000 5,244,57.6 1,111.4 5,128,086.16 UB* 0/60 DELAY 6 68,005,641.00 4.00000 18,944,71.79 6,147.91 UC* 0/60 DELAY 6 68,005,641.00 4.50000 18,944,71.79 71,041.9 UD* 0/60 DELAY 6 68,005,641.00 5.00000 18,944,71.79 78,94.88 WC* 0/60 DELAY 7 5,770,109.00.50000 15,788,88.68 46,049.47 15,151,810.99 WD* 0/60 DELAY 7 64,524,11.00 4.00000 18,946,066.47 6,15.55 18,182,17.24 WE* 0/60 DELAY 7 80,655,16.00 4.50000 2,682,582.87 88,809.69 22,727,716.4 LQ* 0/60 DELAY 8 8,67,00 4.50000 8,67,00 14,876.25 8,67,00 QL* 0/60 DELAY 8 8,824,00 4.50000 8,824,00 14,4 8,824,00 QM* 0/60 DELAY 8 45,457,00 4.50000 45,457,00 170,46.75 45,457,00 KL* 0/60 DELAY 9 12,557,00 5.00000 12,557,00 52,20.8 12,557,00 Totals 1,159,995,285.00 540,912,079.26 1,595,407.18 54,774,816.9 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 8

Factors Statement - 02/2014 Accrual Basis Delay/No Delay Original Beginning/Notional Cumulative Interest AU 0/60 DELAY 1 210,986,448.00 2.666666667 0.42275769 11275 0.41906461 AF 0/60 NO DELAY 1 18,084,552.00 0.42 0.42275769 017897 0.41906461 AS 0/60 NO DELAY 1 18,084,552.00 5.410000000 0.42275769 228712 0.41906461 AV 0/60 DELAY 1 14,068,00 2.916666667 0.84042505 245124 0.848620 VA 0/60 DELAY 1 11,522,00 2.916666667 291667 ZA 0/60 DELAY 1 24,587,294.00 2.916666667 1.091027 000000 1.09448624 YU 0/60 DELAY 2 20,485,00. 0.2970709 099012 0.29022076 UY 0/60 DELAY 2 615,517.00. YZ 0/60 DELAY 2 1,00. 1.10498715 000000 1.10867044 FQ 0/60 NO DELAY 25,758,805.00 0.81666667 0.76919 012887 0.17598 TQ 0/60 NO DELAY 4,006,925.00.750000000 0.76919 126615 0.17598 BQ 0/60 DELAY 4 1,84,60 1.666666667 0.02124 05056 BF 0/60 NO DELAY 4 14,504,40 0.40000000 0.02124 01027 BS 0/60 NO DELAY 4 14,504,40 5.49 0.02124 165972 LX 0/60 DELAY 4 24,889,20 1.666666667 166667 XF 0/60 NO DELAY 4 10,666,80 0.40000000 04000 XS 0/60 NO DELAY 4 10,666,80 5.49 549 ML 0/60 DELAY 4,406,09.00 2.916666667 291667 PA 0/60 DELAY 5 7,640,667.00 2.08 0.610156 127112 0.5965891 PF 0/60 NO DELAY 5,820,.00 0.465000000 0.610156 02871 0.5965891 PS 0/60 NO DELAY 5,820,.00 5.68 0.610156 27541 0.5965891 PL 0/60 DELAY 5 20,00. HF 0/60 NO DELAY 5 1,88,977.00 0000000 000000 000000 000000 04/01/201 HS 0/60 NO DELAY 5 941,989.00 0000000 000000 000000 000000 04/01/201 FJ 0/60 NO DELAY 5 57,227,86 0.548 0.4901644 026877 0.479085 SJ 0/60 NO DELAY 5 57,227,86 4.868 0.4901644 28628 0.479085 UA 0/60 DELAY 6 68,005,641.00 2.916666667 0.27857059 081250 0.27262072 UI 0/60 DELAY 6 20,401,692.00 4.166666667 0.27857059 116071 0.27262072 WB 0/60 DELAY 7 46,088,665.00 2.500000000 0.2962761 07407 0.2817887 WP 0/60 DELAY 7 4,566,498.00 5.416666667 0.2962761 159048 0.2817887 QA 0/60 DELAY 8 45,457,00. QI 0/60 DELAY 8 5,050,777.00.750000000 75000 VQ 0/60 DELAY 8 12,65,00.750000000 0.8457145 1714 0.84026716 QV 0/60 DELAY 8 9,28,00.750000000 75000 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. All Interest factors on the Factors Statement are expressed in 0/60 regardless of the accrual basis. Page 9

Factors Statement - 02/2014 Accrual Basis Delay/No Delay Original Beginning/Notional Cumulative Interest ZQ 0/60 DELAY 8 16,404,00.750000000 1.1188682 000000 1.120245 VK 0/60 DELAY 9 4,266,00 4.166666667 0.848278 5447 0.8428826 KV 0/60 DELAY 9,419,00 4.166666667 416667 ZK 0/60 DELAY 9 4,872,00 4.166666667 1.1285422 000000 1.1757444 R 0000000 000000 RL 0000000 000000 AY* 0/60 DELAY 1 50,177,294.00 2.916666667 291667 LA* 0/60 DELAY 4 56,560,842.00 1.875000000 0.541066 066264 LB* 0/60 DELAY 4 76,69,778.00 2.08 0.541067 07627 LD* 0/60 DELAY 4 42,416,00 2.500000000 0.541066 0885 LE* 0/60 DELAY 4 451,64,7.00 2.708 0.541066 095715 LG* 0/60 DELAY 4 48,904,00 2.916666667 0.541066 10078 BA* 0/60 DELAY 4 0,61,684.00 1.875000000 0.02124 056650 BC* 0/60 DELAY 4 48,715,111.00 2.08 0.02124 062944 BE* 0/60 DELAY 4 92,04,50 2.500000000 0.02124 0755 BG* 0/60 DELAY 4 418,458,1.00 2.708 0.02124 081828 BK* 0/60 DELAY 4 448,48,00 2.916666667 0.02124 088122 FL* 0/60 NO DELAY 4 145,171,20 0.40000000 0.541066 012016 SL* 0/60 NO DELAY 4 145,171,20 5.49 0.541066 194140 LN* 0/60 DELAY 4 68,962,09.00 2.916666667 291667 PB* 0/60 DELAY 5 8,595,75 2.500000000 0.610156 15254 0.5965891 UB* 0/60 DELAY 6 68,005,641.00. 0.27857059 092857 0.27262072 UC* 0/60 DELAY 6 68,005,641.00.750000000 0.27857059 104464 0.27262072 UD* 0/60 DELAY 6 68,005,641.00 4.166666667 0.27857059 116071 0.27262072 WC* 0/60 DELAY 7 5,770,109.00 2.916666667 0.2962761 085641 0.2817887 WD* 0/60 DELAY 7 64,524,11.00. 0.2962761 097876 0.2817887 WE* 0/60 DELAY 7 80,655,16.00.750000000 0.2962761 110110 0.2817887 LQ* 0/60 DELAY 8 8,67,00.750000000 75000 QL* 0/60 DELAY 8 8,824,00.750000000 75000 QM* 0/60 DELAY 8 45,457,00.750000000 75000 KL* 0/60 DELAY 9 12,557,00 4.166666667 416667 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. All Interest factors on the Factors Statement are expressed in 0/60 regardless of the accrual basis. Page 10

Collateral Statement - 02/2014 Collateral Description Weighted Average Coupon Rate Weighted Average Pass- Through Rate Weighted Average Remaining Term Beginning Security Count Ending Security Count Beginning Scheduled Ending Scheduled Scheduled Interest Prepayment Penalty Paid Amount 1 MBS 4.0297.50000 198 147,018,822.79 146,172,844.27 428,804.89 2 RBR 4.4651 4.00000 118 6,701,426.99 6,561,798.17 22,8.10 RBR 4.9846 4.50000 22 2 2 8,697,182.79 8,582,215.9 8,92.78 4 MBS.9879.50000 14 140 140 204,422,87.79 201,522,257.97 596,2.8 5 MBS 6.5097 6.00000 270 6 6 5,06,821.21 4,287,29.86 175,19.10 6 RBR 5.5084 5.00000 12 1 1 18,944,72.27 18,59,747.27 78,94.88 7 RBR 6.12058 5.50000 281 2 2 2,682,58.2 22,727,716.70 88,809.68 8 RBR 5.04024 4.50000 08 1 1 8,824,00 8,824,00 14,4 9 RBR 5.6110 5.00000 07 12,557,00 12,557,00 52,20.84 NOTE: N/AV - Not Available. - Not Applicable. Any (s) where the underlying collateral is backed by private label securities, please refer to the prospectus and the trustee's remittance report for information on the underlying security. Page 11