Distribution Summary - 02/2014 Class CUSIP Interest Rate Beginning/Notional Class Interest Distribution Prepayment Penalties/Yield Maintenance Principal Distribution Total Distribution AO 3136A9A65 1 000 125,651,752.13 IA 3136A9A73 1 3.50000 125,651,752.13 366,484.28 366,484.28 DA 3136A9A81 2 1.50000 16,223,784.69 20,279.73 521,906.69 542,186.42 DI 3136A9A99 2 6.50000 34,048,356.58 184,428.60 32,953,047.09 184,428.60 DF 3136A9B23 2 3.00000 16,223,784.69 40,559.46 521,906.69 562,466.15 DH 3136A9B31 2 4.00000 33,364,860.21 111,216.20 1,073,321.93 32,291,538.28 1,184,538.13 PA 3136A9B49 3 2.75000 18,042,556.41 41,347.53 184,768.78 17,857,787.62 226,116.31 PI 3136A9B56 3 4.00000 3,382,979.33 11,276.60 3,348,335.18 11,276.60 CZ 3136A9B64 3 3.50000 1,433,552.00 1,437,733.20 AI 3136A9B72 3 4.00000 2,434,513.55 8,115.05 2,411,940.10 8,115.05 PJ 3136A9B80 4 2.00000 54,984,574.65 91,640.96 526,889.16 54,457,685.49 618,530.12 PB 3136A9B98 4 2.00000 119,775.00 199.63 119,775.00 199.63 D 3136A9C22 4 2.50000 3,008,022.21 6,266.71 3,008,022.21 6,266.71 PO 3136A9C30 4 000 752,005.86 752,005.86 BI 3136A9C48 4 4.50000 32,702,431.97 122,634.12 32,409,715.77 122,634.12 R 3136A9C55 000 RL 3136A9C63 000 AB* 3136A9C71 1 1.25000 125,651,752.13 130,887.24 1,658,038.65 AC* 3136A9C89 1 1.50000 125,651,752.13 157,064.69 1,684,216.10 AD* 3136A9C97 1 2.00000 125,651,752.13 209,419.59 1,736,571.00 Totals 269,804,667.85 1,004,448.87 4,355,944.66 265,452,904.36 5,360,393.53 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. *** Please contact MBS Helpline for interest rate information. Page 1
Principal Distribution Statement - 02/2014 Class Original Class Beginning/Notional Class Principal Distribution Accretion AO 152,339,443.00 IA 152,339,443.00 DA 25,000,00 2 16,223,784.69 521,906.69 DI 52,466,729.00 2 34,048,356.58 32,953,047.09 DF 25,000,00 2 16,223,784.69 521,906.69 DH 51,413,497.00 2 33,364,860.21 1,073,321.93 32,291,538.28 PA 20,000,00 3 18,042,556.41 184,768.78 17,857,787.62 PI 3,750,00 3 3,382,979.33 3,348,335.18 CZ 3,193,712.00 3 1,433,552.00 4,181.19 1,437,733.20 AI 2,899,214.00 3 2,434,513.55 2,411,940.10 PJ 60,896,00 4 54,984,574.65 526,889.16 54,457,685.49 PB 119,775.00 4 119,775.00 119,775.00 D 7,206,153.00 4 3,008,022.21 3,008,022.21 PO 1,801,539.00 4 752,005.86 752,005.86 BI 38,901,926.00 4 32,702,431.97 32,409,715.77 R RL AB* 152,339,443.00 AC* 152,339,443.00 AD* 152,339,443.00 Totals 346,970,119.00 269,804,667.85 4,355,944.66 4,181.19 265,452,904.36 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. Page 2
Principal Distribution Factors Statement - 02/2014 Class Original Class Beginning/Notional Class Principal Distribution Accretion AO 152,339,443.00 0.01002466 IA 152,339,443.00 000000 DA 25,000,00 0.02087627 DI 52,466,729.00 000000 DF 25,000,00 0.02087627 DH 51,413,497.00 0.02087627 PA 20,000,00 3 0.90212782 923844 0.89288938 PI 3,750,00 3 0.90212782 000000 0.89288938 CZ 3,193,712.00 3 0.44886702 000000 130920 0.45017622 AI 2,899,214.00 3 0.83971502 000000 0.83192897 PJ 60,896,00 4 0.90292588 865228 0.89427361 PB 119,775.00 4 000000 D 7,206,153.00 4 0.41742414 000000 0.41742414 PO 1,801,539.00 4 0.41742414 000000 0.41742414 BI 38,901,926.00 4 0.84063786 000000 0.83311340 R 000000 RL 000000 AB* 152,339,443.00 0.01002466 AC* 152,339,443.00 0.01002466 AD* 152,339,443.00 0.01002466 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. Page 3
Interest Distribution Statement - 02/2014 Class Accrual Basis Delay/No Delay Original Class Rate Beginning/Notional Class Interest Distribution Cumulative Interest Ending/Notional Class AO 30/360 DELAY 1 152,339,443.00 000 125,651,752.13 IA 30/360 DELAY 1 152,339,443.00 3.50000 125,651,752.13 366,484.28 DA 30/360 DELAY 2 25,000,00 1.50000 16,223,784.69 20,279.73 DI 30/360 DELAY 2 52,466,729.00 6.50000 34,048,356.58 184,428.60 32,953,047.09 DF 30/360 DELAY 2 25,000,00 3.00000 16,223,784.69 40,559.46 DH 30/360 DELAY 2 51,413,497.00 4.00000 33,364,860.21 111,216.20 32,291,538.28 PA 30/360 DELAY 3 20,000,00 2.75000 18,042,556.41 41,347.53 17,857,787.62 PI 30/360 DELAY 3 3,750,00 4.00000 3,382,979.33 11,276.60 3,348,335.18 CZ 30/360 DELAY 3 3,193,712.00 3.50000 1,433,552.00 1,437,733.20 AI 30/360 DELAY 3 2,899,214.00 4.00000 2,434,513.55 8,115.05 2,411,940.10 PJ 30/360 DELAY 4 60,896,00 2.00000 54,984,574.65 91,640.96 54,457,685.49 PB 30/360 DELAY 4 119,775.00 2.00000 119,775.00 199.63 119,775.00 D 30/360 DELAY 4 7,206,153.00 2.50000 3,008,022.21 6,266.71 3,008,022.21 PO 30/360 DELAY 4 1,801,539.00 000 752,005.86 752,005.86 BI 30/360 DELAY 4 38,901,926.00 4.50000 32,702,431.97 122,634.12 32,409,715.77 R 000 RL 000 AB* 30/360 DELAY 1 152,339,443.00 1.25000 125,651,752.13 130,887.24 AC* 30/360 DELAY 1 152,339,443.00 1.50000 125,651,752.13 157,064.69 AD* 30/360 DELAY 1 152,339,443.00 2.00000 125,651,752.13 209,419.59 Totals 346,970,119.00 269,804,667.85 1,004,448.87 265,452,904.36 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. *** Please contact MBS Helpline for interest rate information. Page 4
Interest Distribution Factors Statement - 02/2014 Class Accrual Basis Delay/No Delay Original Class Beginning/Notional Class Interest Distribution Cumulative Interest AO 30/360 DELAY 1 152,339,443.00 0000000 0.82481431 000000 IA 30/360 DELAY 1 152,339,443.00 2.916666667 0.82481431 240571 DA 30/360 DELAY 2 25,000,00 1.250000000 0.64895139 081119 DI 30/360 DELAY 2 52,466,729.00 5.416666667 0.64895139 351515 DF 30/360 DELAY 2 25,000,00 2.500000000 0.64895139 162238 DH 30/360 DELAY 2 51,413,497.00 3.333333333 0.64895139 216317 PA 30/360 DELAY 3 20,000,00 2.291666667 0.90212782 206738 0.89288938 PI 30/360 DELAY 3 3,750,00 3.333333333 0.90212782 300709 0.89288938 CZ 30/360 DELAY 3 3,193,712.00 2.916666667 0.44886702 000000 0.45017622 AI 30/360 DELAY 3 2,899,214.00 3.333333333 0.83971502 279905 0.83192897 PJ 30/360 DELAY 4 60,896,00 1.666666667 0.90292588 150488 0.89427361 PB 30/360 DELAY 4 119,775.00 1.666666667 166667 D 30/360 DELAY 4 7,206,153.00 2.083333333 0.41742414 086963 0.41742414 PO 30/360 DELAY 4 1,801,539.00 0000000 0.41742414 000000 0.41742414 BI 30/360 DELAY 4 38,901,926.00 3.750000000 0.84063786 315239 0.83311340 R 0000000 000000 RL 0000000 000000 AB* 30/360 DELAY 1 152,339,443.00 1.041666667 0.82481431 085918 AC* 30/360 DELAY 1 152,339,443.00 1.250000000 0.82481431 103102 AD* 30/360 DELAY 1 152,339,443.00 1.666666667 0.82481431 137469 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. *** Please contact MBS Helpline for interest rate information. All Interest factors on the Interest Distribution Factors Statement are expressed in 30/360 regardless of the accrual basis. Page 5
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 3.98120 3.50000 152 31 31 125,651,752.17 124,124,600.74 366,484.27 2 MBS 7.11658 6.50000 87 3 3 65,812,43 63,695,294.67 356,484.00 3 MBS 4.47431 4.00000 319 10 10 19,476,108.78 19,295,521.19 64,920.35 4 MBS 4.96933 4.50000 333 23 23 58,864,389.65 58,337,500.47 220,741.45 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 6