Distribution Summary - 05/2013 CUSIP Interest Rate Prepayment Penalties/Yield Maintenance Total Distribution KA 3136ABAA1 1 1.75000 73,918,797.42 107,798.25 319,756.78 427,555.03 KB 3136ABAB9 1 1.75000 73,918,797.42 107,798.25 319,756.78 427,555.03 FK 3136ABAC7 1 0.55020 52,799,140.45 24,208.41 228,397.70 252,606.11 SK 3136ABAD5 1 5.94980 52,799,140.45 261,786.94 261,786.94 KC 3136ABAE3 1 2.50000 27,057,500.58 56,369.79 111,222.24 26,946,278.33 167,592.03 FE 3136ABAF0 1 1.20020 10,822,999.84 10,824.80 44,488.90 10,778,510.94 55,313.70 SE 3136ABAG8 1 15.19920 2,705,749.96 34,271.03 11,122.22 2,694,627.73 45,393.25 KZ 3136ABAH6 1 3.00000 1,010.04 1,012.56 FC 3136ABAJ2 1 1.20020 43,644,747.12 43,652.02 532,587.05 43,112,160.08 576,239.07 CS 3136ABAK9 1 5.69970 29,096,498.41 138,201.09 355,058.03 28,741,440.37 493,259.12 YG 3136ABAL7 2 1.25000 103,922,598.59 108,252.71 667,724.67 YI 3136ABAM5 2 3.50000 66,807,384.67 194,854.87 66,447,724.12 194,854.87 FY 3136ABAN3 2 0.95020 12,575,695.13 9,957.85 353,246.50 12,222,448.64 363,204.35 YS 3136ABAP8 2 7.96215 7,186,111.92 47,680.75 201,855.15 6,984,256.76 249,535.90 BA 3136ABAQ6 3 1.00000 111,367,945.87 92,806.62 994,938.04 1,087,744.66 BI 3136ABAR4 3 3.00000 74,245,296.92 185,613.24 73,582,004.90 185,613.24 MA 3136ABAS2 4 1.75000 74,085,035.80 108,040.68 485,995.16 594,035.84 MB 3136ABAT0 4 1.75000 74,085,035.80 108,040.68 485,995.16 594,035.84 PF 3136ABAU7 4 0.55020 52,917,882.15 24,262.85 347,139.39 371,402.24 PS 3136ABAV5 4 5.94980 52,917,882.15 262,375.68 262,375.68 MC 3136ABAW3 4 2.50000 27,345,004.31 56,968.76 398,725.97 26,946,278.33 455,694.73 FM 3136ABAX1 4 1.20020 10,938,001.32 10,939.82 159,490.38 10,778,510.94 170,430.20 SM 3136ABAY9 4 15.19920 2,734,500.33 34,635.18 39,872.60 2,694,627.73 74,507.78 MZ 3136ABAZ6 4 3.00000 1,010.04 1,012.56 FD 3136ABBA0 4 1.20020 44,560,132.00 44,567.56 233,973.98 44,326,158.02 278,541.54 DS 3136ABBB8 4 5.69970 29,706,755.00 141,099.66 155,982.65 29,550,772.35 297,082.31 DA 3136ABBC6 5 1.00000 95,730,708.37 79,775.59 702,087.06 781,862.65 DI 3136ABBD4 5 3.00000 63,820,471.92 159,551.18 63,352,413.88 159,551.18 R 3136ABBE2 000 RL 3136ABBF9 000 CF* 3136ABBG7 1 1.20020 54,467,746.96 54,476.82 577,075.94 53,890,671.02 631,552.76 YA* 3136ABBH5 2 1.50000 103,922,598.59 129,903.25 689,375.21 YH* 3136ABBJ1 2 1.75000 103,922,598.59 151,553.79 711,025.75 YB* 3136ABBK8 2 2.00000 103,922,598.59 173,204.33 732,676.29 YC* 3136ABBL6 2 2.50000 103,922,598.59 216,505.41 775,977.37 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 1
Distribution Summary - 05/2013 CUSIP Interest Rate Prepayment Penalties/Yield Maintenance Total Distribution YD* 3136ABBM4 2 3.00000 103,922,598.59 259,806.50 819,278.46 YE* 3136ABBN2 2 3.50000 103,922,598.59 303,107.58 862,579.54 BC* 3136ABBP7 3 1.25000 111,367,945.87 116,008.28 994,938.04 1,110,946.32 BD* 3136ABBQ5 3 1.50000 111,367,945.87 139,209.93 994,938.04 1,134,147.97 BE* 3136ABBR3 3 1.75000 111,367,945.87 162,411.59 994,938.04 1,157,349.63 BG* 3136ABBS1 3 2.00000 111,367,945.87 185,613.24 994,938.04 1,180,551.28 DF* 3136ABBT9 4 1.20020 55,498,133.32 55,507.38 393,464.36 55,104,668.96 448,971.74 SY* 3136ABBU6 ** 15.19920 5,440,250.29 68,906.21 50,994.82 5,389,255.47 119,901.03 DB* 3136ABBV4 5 1.25000 95,730,708.37 99,719.49 702,087.06 801,806.55 DC* 3136ABBW2 5 1.50000 95,730,708.37 119,663.39 702,087.06 821,750.45 DE* 3136ABBX0 5 1.75000 95,730,708.37 139,607.28 702,087.06 841,694.34 DG* 3136ABBY8 5 2.00000 95,730,708.37 159,551.18 702,087.06 861,638.24 Totals 961,121,657.87 2,454,334.26 7,041,163.70 954,080,499.23 9,495,497.96 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 2
Statement - 05/2013 Original Accretion KA 75,000,00 1 73,918,797.42 319,756.78 KB 75,000,00 1 73,918,797.42 319,756.78 FK 53,571,428.00 1 52,799,140.45 228,397.70 SK 53,571,428.00 1 52,799,140.45 KC 27,345,011.00 1 27,057,500.58 111,222.24 26,946,278.33 FE 10,938,004.00 1 10,822,999.84 44,488.90 10,778,510.94 SE 2,734,501.00 1 2,705,749.96 11,122.22 2,694,627.73 KZ 1,00 1 1,010.04 2.53 1,012.56 FC 44,560,132.00 1 43,644,747.12 532,587.05 43,112,160.08 CS 29,706,755.00 1 29,096,498.41 355,058.03 28,741,440.37 YG 105,874,00 YI 68,061,857.00 2 66,807,384.67 66,447,724.12 FY 13,071,78 2 12,575,695.13 353,246.50 12,222,448.64 YS 7,469,589.00 2 7,186,111.92 201,855.15 6,984,256.76 BA 114,555,782.00 3 111,367,945.87 994,938.04 BI 76,370,521.00 3 74,245,296.92 73,582,004.90 MA 75,000,00 4 74,085,035.80 485,995.16 MB 75,000,00 4 74,085,035.80 485,995.16 PF 53,571,428.00 4 52,917,882.15 347,139.39 PS 53,571,428.00 4 52,917,882.15 MC 27,345,011.00 4 27,345,004.31 398,725.97 26,946,278.33 FM 10,938,004.00 4 10,938,001.32 159,490.38 10,778,510.94 SM 2,734,501.00 4 2,734,500.33 39,872.60 2,694,627.73 MZ 1,00 4 1,010.04 2.53 1,012.56 FD 44,560,132.00 4 44,560,132.00 233,973.98 44,326,158.02 DS 29,706,755.00 4 29,706,755.00 155,982.65 29,550,772.35 DA 98,000,00 5 95,730,708.37 702,087.06 DI 65,333,333.00 5 63,820,471.92 63,352,413.88 R RL CF* 55,498,136.00 1 54,467,746.96 577,075.94 53,890,671.02 YA* 105,874,00 YH* 105,874,00 YB* 105,874,00 YC* 105,874,00 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 3
Statement - 05/2013 Original Accretion YD* 105,874,00 YE* 105,874,00 BC* 114,555,782.00 3 111,367,945.87 994,938.04 BD* 114,555,782.00 3 111,367,945.87 994,938.04 BE* 114,555,782.00 3 111,367,945.87 994,938.04 BG* 114,555,782.00 3 111,367,945.87 994,938.04 DF* 55,498,136.00 4 55,498,133.32 393,464.36 55,104,668.96 SY* 5,469,002.00 ** 5,440,250.29 50,994.82 5,389,255.47 DB* 98,000,00 5 95,730,708.37 702,087.06 DC* 98,000,00 5 95,730,708.37 702,087.06 DE* 98,000,00 5 95,730,708.37 702,087.06 DG* 98,000,00 5 95,730,708.37 702,087.06 Totals 976,684,813.00 961,121,657.87 7,041,163.70 5.06 954,080,499.23 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 4
Factors Statement - 05/2013 Original Accretion KA 75,000,00 1 0.98558397 426342 KB 75,000,00 1 0.98558397 426342 FK 53,571,428.00 1 0.98558397 426342 SK 53,571,428.00 1 0.98558397 000000 KC 27,345,011.00 1 0.98948582 406737 FE 10,938,004.00 1 0.98948582 406737 SE 2,734,501.00 1 0.98948582 406737 KZ 1,00 1 1.01003756 000000 252509 1.01256266 FC 44,560,132.00 1 0.97945731 0.01195210 0.96750521 CS 29,706,755.00 1 0.97945731 0.01195210 0.96750521 YG 105,874,00 528432 YI 68,061,857.00 000000 FY 13,071,78 2 0.96204917 0.02702360 0.93502558 YS 7,469,589.00 2 0.96204917 0.02702360 0.93502558 BA 114,555,782.00 868518 BI 76,370,521.00 000000 MA 75,000,00 4 0.98780048 647994 MB 75,000,00 4 0.98780048 647994 PF 53,571,428.00 4 0.98780048 647994 PS 53,571,428.00 4 0.98780048 000000 MC 27,345,011.00 4 0.99999976 0.01458131 FM 10,938,004.00 4 0.99999976 0.01458131 SM 2,734,501.00 4 0.99999976 0.01458131 MZ 1,00 4 1.01003756 000000 252509 1.01256266 FD 44,560,132.00 4 1.00000000 525075 0.99474925 DS 29,706,755.00 4 1.00000000 525075 0.99474925 DA 98,000,00 716415 DI 65,333,333.00 000000 R 1.00000000 000000 1.00000000 RL 1.00000000 000000 1.00000000 CF* 55,498,136.00 1 0.98143381 0.01039811 0.97103569 YA* 105,874,00 528432 YH* 105,874,00 528432 YB* 105,874,00 528432 YC* 105,874,00 528432 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 5
Factors Statement - 05/2013 Original Accretion YD* 105,874,00 528432 YE* 105,874,00 528432 BC* 114,555,782.00 868518 BD* 114,555,782.00 868518 BE* 114,555,782.00 868518 BG* 114,555,782.00 868518 DF* 55,498,136.00 4 0.99999995 708969 0.99291027 SY* 5,469,002.00 ** 0.99474279 932434 DB* 98,000,00 716415 DC* 98,000,00 716415 DE* 98,000,00 716415 DG* 98,000,00 716415 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 6
Statement - 05/2013 Accrual Basis Delay/No Delay Original Rate Beginning/Notional Cumulative Interest Ending/Notional KA 30/360 DELAY 1 75,000,00 1.75000 73,918,797.42 107,798.25 KB 30/360 DELAY 1 75,000,00 1.75000 73,918,797.42 107,798.25 FK 30/360 NO DELAY 1 53,571,428.00 0.55020 52,799,140.45 24,208.41 SK 30/360 NO DELAY 1 53,571,428.00 5.94980 52,799,140.45 261,786.94 KC 30/360 DELAY 1 27,345,011.00 2.50000 27,057,500.58 56,369.79 26,946,278.33 FE 30/360 NO DELAY 1 10,938,004.00 1.20020 10,822,999.84 10,824.80 10,778,510.94 SE 30/360 NO DELAY 1 2,734,501.00 15.19920 2,705,749.96 34,271.03 2,694,627.73 KZ 30/360 DELAY 1 1,00 3.00000 1,010.04 1,012.56 FC 30/360 NO DELAY 1 44,560,132.00 1.20020 43,644,747.12 43,652.02 43,112,160.08 CS 30/360 NO DELAY 1 29,706,755.00 5.69970 29,096,498.41 138,201.09 28,741,440.37 YG 30/360 DELAY 2 105,874,00 1.25000 103,922,598.59 108,252.71 YI 30/360 DELAY 2 68,061,857.00 3.50000 66,807,384.67 194,854.87 66,447,724.12 FY 30/360 NO DELAY 2 13,071,78 0.95020 12,575,695.13 9,957.85 12,222,448.64 YS 30/360 NO DELAY 2 7,469,589.00 7.96215 7,186,111.92 47,680.75 6,984,256.76 BA 30/360 DELAY 3 114,555,782.00 1.00000 111,367,945.87 92,806.62 BI 30/360 DELAY 3 76,370,521.00 3.00000 74,245,296.92 185,613.24 73,582,004.90 MA 30/360 DELAY 4 75,000,00 1.75000 74,085,035.80 108,040.68 MB 30/360 DELAY 4 75,000,00 1.75000 74,085,035.80 108,040.68 PF 30/360 NO DELAY 4 53,571,428.00 0.55020 52,917,882.15 24,262.85 PS 30/360 NO DELAY 4 53,571,428.00 5.94980 52,917,882.15 262,375.68 MC 30/360 DELAY 4 27,345,011.00 2.50000 27,345,004.31 56,968.76 26,946,278.33 FM 30/360 NO DELAY 4 10,938,004.00 1.20020 10,938,001.32 10,939.82 10,778,510.94 SM 30/360 NO DELAY 4 2,734,501.00 15.19920 2,734,500.33 34,635.18 2,694,627.73 MZ 30/360 DELAY 4 1,00 3.00000 1,010.04 1,012.56 FD 30/360 NO DELAY 4 44,560,132.00 1.20020 44,560,132.00 44,567.56 44,326,158.02 DS 30/360 NO DELAY 4 29,706,755.00 5.69970 29,706,755.00 141,099.66 29,550,772.35 DA 30/360 DELAY 5 98,000,00 1.00000 95,730,708.37 79,775.59 DI 30/360 DELAY 5 65,333,333.00 3.00000 63,820,471.92 159,551.18 63,352,413.88 R 000 RL 000 CF* 30/360 NO DELAY 1 55,498,136.00 1.20020 54,467,746.96 54,476.82 53,890,671.02 YA* 30/360 DELAY 2 105,874,00 1.50000 103,922,598.59 129,903.25 YH* 30/360 DELAY 2 105,874,00 1.75000 103,922,598.59 151,553.79 YB* 30/360 DELAY 2 105,874,00 2.00000 103,922,598.59 173,204.33 YC* 30/360 DELAY 2 105,874,00 2.50000 103,922,598.59 216,505.41 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 7
Statement - 05/2013 Accrual Basis Delay/No Delay Original Rate Beginning/Notional Cumulative Interest Ending/Notional YD* 30/360 DELAY 2 105,874,00 3.00000 103,922,598.59 259,806.50 YE* 30/360 DELAY 2 105,874,00 3.50000 103,922,598.59 303,107.58 BC* 30/360 DELAY 3 114,555,782.00 1.25000 111,367,945.87 116,008.28 BD* 30/360 DELAY 3 114,555,782.00 1.50000 111,367,945.87 139,209.93 BE* 30/360 DELAY 3 114,555,782.00 1.75000 111,367,945.87 162,411.59 BG* 30/360 DELAY 3 114,555,782.00 2.00000 111,367,945.87 185,613.24 DF* 30/360 NO DELAY 4 55,498,136.00 1.20020 55,498,133.32 55,507.38 55,104,668.96 SY* 30/360 NO DELAY ** 5,469,002.00 15.19920 5,440,250.29 68,906.21 5,389,255.47 DB* 30/360 DELAY 5 98,000,00 1.25000 95,730,708.37 99,719.49 DC* 30/360 DELAY 5 98,000,00 1.50000 95,730,708.37 119,663.39 DE* 30/360 DELAY 5 98,000,00 1.75000 95,730,708.37 139,607.28 DG* 30/360 DELAY 5 98,000,00 2.00000 95,730,708.37 159,551.18 Totals 976,684,813.00 961,121,657.87 2,454,334.26 954,080,499.23 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 8
Factors Statement - 05/2013 Accrual Basis Delay/No Delay Original Beginning/Notional Cumulative Interest KA 30/360 DELAY 1 75,000,00 1.458333333 0.98558397 143731 KB 30/360 DELAY 1 75,000,00 1.458333333 0.98558397 143731 FK 30/360 NO DELAY 1 53,571,428.00 0.458500000 0.98558397 045189 SK 30/360 NO DELAY 1 53,571,428.00 4.958166667 0.98558397 488669 KC 30/360 DELAY 1 27,345,011.00 2.083333333 0.98948582 206143 FE 30/360 NO DELAY 1 10,938,004.00 1.000166667 0.98948582 098965 SE 30/360 NO DELAY 1 2,734,501.00 12.666000000 0.98948582 0.01253283 KZ 30/360 DELAY 1 1,00 2.500000000 1.01003756 000000 1.01256266 FC 30/360 NO DELAY 1 44,560,132.00 1.000166667 0.97945731 097962 0.96750521 CS 30/360 NO DELAY 1 29,706,755.00 4.749750000 0.97945731 465218 0.96750521 YG 30/360 DELAY 2 105,874,00 1.041666667 0.98156864 102247 YI 30/360 DELAY 2 68,061,857.00 2.916666667 0.98156864 286291 FY 30/360 NO DELAY 2 13,071,78 0.791833333 0.96204917 076178 0.93502558 YS 30/360 NO DELAY 2 7,469,589.00 6.635125000 0.96204917 638332 0.93502558 BA 30/360 DELAY 3 114,555,782.00 0.83333333 081014 BI 30/360 DELAY 3 76,370,521.00 2.500000000 0.97217219 243043 MA 30/360 DELAY 4 75,000,00 1.458333333 0.98780048 144054 MB 30/360 DELAY 4 75,000,00 1.458333333 0.98780048 144054 PF 30/360 NO DELAY 4 53,571,428.00 0.458500000 0.98780048 045291 PS 30/360 NO DELAY 4 53,571,428.00 4.958166667 0.98780048 489768 MC 30/360 DELAY 4 27,345,011.00 2.083333333 0.99999976 208333 FM 30/360 NO DELAY 4 10,938,004.00 1.000166667 0.99999976 100017 SM 30/360 NO DELAY 4 2,734,501.00 12.666000000 0.99999976 0.01266600 MZ 30/360 DELAY 4 1,00 2.500000000 1.01003756 000000 1.01256266 FD 30/360 NO DELAY 4 44,560,132.00 1.000166667 1.00000000 100017 0.99474925 DS 30/360 NO DELAY 4 29,706,755.00 4.749750000 1.00000000 474975 0.99474925 DA 30/360 DELAY 5 98,000,00 0.833333333 0.97684396 081404 DI 30/360 DELAY 5 65,333,333.00 2.500000000 0.97684396 244211 R 0000000 1.00000000 000000 1.00000000 RL 0000000 1.00000000 000000 1.00000000 CF* 30/360 NO DELAY 1 55,498,136.00 1.000166667 0.98143381 098160 0.97103569 YA* 30/360 DELAY 2 105,874,00 1.250000000 0.98156864 122696 YH* 30/360 DELAY 2 105,874,00 1.458333333 0.98156864 143145 YB* 30/360 DELAY 2 105,874,00 1.666666667 0.98156864 163595 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. All Interest factors on the Factors Statement are expressed in 30/360 regardless of the accrual basis. Page 9
Factors Statement - 05/2013 Accrual Basis Delay/No Delay Original Beginning/Notional Cumulative Interest YC* 30/360 DELAY 2 105,874,00 2.083333333 0.98156864 204493 YD* 30/360 DELAY 2 105,874,00 2.500000000 0.98156864 245392 YE* 30/360 DELAY 2 105,874,00 2.916666667 0.98156864 286291 BC* 30/360 DELAY 3 114,555,782.00 1.041666667 0.97217219 101268 BD* 30/360 DELAY 3 114,555,782.00 1.250000000 0.97217219 121522 BE* 30/360 DELAY 3 114,555,782.00 1.45833333 141775 BG* 30/360 DELAY 3 114,555,782.00 1.666666667 0.97217219 162029 DF* 30/360 NO DELAY 4 55,498,136.00 1.000166667 0.99999995 100017 0.99291027 SY* 30/360 NO DELAY ** 5,469,002.00 12.666000000 0.99474279 0.01259941 DB* 30/360 DELAY 5 98,000,00 1.041666667 0.97684396 101755 DC* 30/360 DELAY 5 98,000,00 1.250000000 0.97684396 122105 DE* 30/360 DELAY 5 98,000,00 1.458333333 0.97684396 142456 DG* 30/360 DELAY 5 98,000,00 1.666666667 0.97684396 162807 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. All Interest factors on the Factors Statement are expressed in 30/360 regardless of the accrual basis. Page 10
Collateral Statement - 05/2013 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 3.67487 3.00000 353 4 4 313,965,242.10 312,042,854.94 784,913.10 2 MBS 4.02200 3.50000 230 1 1 123,684,406.05 122,569,832.44 360,746.18 3 MBS 3.54464 3.00000 164 8 8 111,367,946.62 110,373,008.56 278,419.87 4 MBS 3.65615 3.00000 353 5 5 316,373,357.67 314,066,184.90 790,933.38 5 MBS 3.48868 3.00000 168 11 11 95,730,708.85 95,028,621.80 239,326.78 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