Distribution Summary - 01/2015 Class CUSIP Interest Rate Beginning/Notional Class Interest Distribution Prepayment Penalties/Yield Maintenance Principal Distribution Total Distribution PA 31358Q3T0 000 09/01/1994 PB 31358Q3U7 000 02/01/1996 PC 31358Q3V5 000 10/01/1996 PD 31358Q3W3 000 11/01/1997 PE 31358Q3X1 000 12/01/1998 PN 31358Q3Y9 000 12/01/1998 PG 31358Q3Z6 000 09/01/2000 PH 31358Q4A0 000 04/01/2002 PI 31358Q4B8 000 04/01/2002 PJ 31358Q4C6 000 03/01/2003 PK 31358Q4D4 000 10/01/1997 PL 31358Q4E2 000 10/01/2002 PM 31358Q4F9 000 07/01/2003 PZ 31358Q4G7 7.50000 2,018,453.99 A 31358Q4H5 000 12/01/1993 B 31358Q4J1 000 12/01/1993 C 31358Q4K8 000 01/01/1994 D 31358Q4L6 000 03/01/1994 E 31358Q4M4 000 03/01/1994 G 31358Q4N2 000 04/01/1994 H 31358Q4P7 000 03/01/1998 J 31358Q4Q5 000 04/01/1998 K 31358Q4R3 000 09/01/1998 L 31358Q4S1 000 10/01/1998 M 31358Q4T9 000 11/01/1998 N 31358Q4U6 000 10/01/1993 O 31358Q4V4 000 11/01/1993 FA 31358Q4W2 000 11/01/1993 SA 31358Q4X0 000 11/01/1993 SB 31358Q4Y8 000 11/01/1993 R 31358Q4Z5 000 RL 31358Q5A9 000 Totals 2,018,453.99 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. *** Please contact MBS Helpline for interest rate information. Page 1
Principal Distribution Statement - 01/2015 Class Original Class Beginning/Notional Class Principal Distribution Accretion PA 51,000,00 09/01/1994 PB 57,600,00 02/01/1996 PC 38,120,00 10/01/1996 PD 52,600,00 11/01/1997 PE 27,150,00 12/01/1998 PN 27,050,00 12/01/1998 PG 115,680,00 09/01/2000 PH 83,780,00 04/01/2002 PI 620,00 04/01/2002 PJ 54,600,00 03/01/2003 PK 9,500,00 10/01/1997 PL 13,800,00 10/01/2002 PM 24,600,00 07/01/2003 PZ 21,000,00 2,018,453.99 12,615.34 A 15,800,00 12/01/1993 B 15,200,00 12/01/1993 C 11,200,00 01/01/1994 D 24,000,00 03/01/1994 E 5,400,00 03/01/1994 G 11,600,00 04/01/1994 H 23,600,00 03/01/1998 J 6,600,00 04/01/1998 K 37,300,00 09/01/1998 L 8,000,00 10/01/1998 M 9,250,00 11/01/1998 N 13,300,00 10/01/1993 O 13,300,00 11/01/1993 FA 19,950,00 11/01/1993 SA 3,325,00 11/01/1993 SB 3,325,00 11/01/1993 R 1,750,00 RL Totals 800,000,00 2,018,453.99 12,615.34 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. Page 2
Principal Distribution Factors Statement - 01/2015 Class Original Class Beginning/Notional Class Principal Distribution Accretion PA 51,000,00 000000 000000 000000 09/01/1994 PB 57,600,00 000000 000000 000000 02/01/1996 PC 38,120,00 000000 000000 000000 10/01/1996 PD 52,600,00 000000 000000 000000 11/01/1997 PE 27,150,00 000000 000000 000000 12/01/1998 PN 27,050,00 000000 000000 000000 12/01/1998 PG 115,680,00 000000 000000 000000 09/01/2000 PH 83,780,00 000000 000000 000000 04/01/2002 PI 620,00 000000 000000 000000 04/01/2002 PJ 54,600,00 000000 000000 000000 03/01/2003 PK 9,500,00 000000 000000 000000 10/01/1997 PL 13,800,00 000000 000000 000000 10/01/2002 PM 24,600,00 000000 000000 000000 07/01/2003 PZ 21,000,00 0.09611686 358604 060073 0.09313155 A 15,800,00 000000 000000 000000 12/01/1993 B 15,200,00 000000 000000 000000 12/01/1993 C 11,200,00 000000 000000 000000 01/01/1994 D 24,000,00 000000 000000 000000 03/01/1994 E 5,400,00 000000 000000 000000 03/01/1994 G 11,600,00 000000 000000 000000 04/01/1994 H 23,600,00 000000 000000 000000 03/01/1998 J 6,600,00 000000 000000 000000 04/01/1998 K 37,300,00 000000 000000 000000 09/01/1998 L 8,000,00 000000 000000 000000 10/01/1998 M 9,250,00 000000 000000 000000 11/01/1998 N 13,300,00 000000 000000 000000 10/01/1993 O 13,300,00 000000 000000 000000 11/01/1993 FA 19,950,00 000000 000000 000000 11/01/1993 SA 3,325,00 000000 000000 000000 11/01/1993 SB 3,325,00 000000 000000 000000 11/01/1993 R 1,750,00 000000 000000 000000 RL 1.00000000 000000 1.00000000 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. Page 3
Interest Distribution Statement - 01/2015 Class Accrual Basis Delay/No Delay Original Class Rate Beginning/Notional Class Interest Distribution Cumulative Interest Ending/Notional Class PA 30/360 DELAY 51,000,00 000 09/01/1994 PB 30/360 DELAY 57,600,00 000 02/01/1996 PC 30/360 DELAY 38,120,00 000 10/01/1996 PD 30/360 DELAY 52,600,00 000 11/01/1997 PE 30/360 DELAY 27,150,00 000 12/01/1998 PN 30/360 DELAY 27,050,00 000 12/01/1998 PG 30/360 DELAY 115,680,00 000 09/01/2000 PH 30/360 DELAY 83,780,00 000 04/01/2002 PI 30/360 DELAY 620,00 000 04/01/2002 PJ 30/360 DELAY 54,600,00 000 03/01/2003 PK 30/360 DELAY 9,500,00 000 10/01/1997 PL 30/360 DELAY 13,800,00 000 10/01/2002 PM 30/360 DELAY 24,600,00 000 07/01/2003 PZ 30/360 DELAY 21,000,00 7.50000 2,018,453.99 A 30/360 DELAY 15,800,00 000 12/01/1993 B 30/360 DELAY 15,200,00 000 12/01/1993 C 30/360 DELAY 11,200,00 000 01/01/1994 D 30/360 DELAY 24,000,00 000 03/01/1994 E 30/360 DELAY 5,400,00 000 03/01/1994 G 30/360 DELAY 11,600,00 000 04/01/1994 H 30/360 DELAY 23,600,00 000 03/01/1998 J 30/360 DELAY 6,600,00 000 04/01/1998 K 30/360 DELAY 37,300,00 000 09/01/1998 L 30/360 DELAY 8,000,00 000 10/01/1998 M 30/360 DELAY 9,250,00 000 11/01/1998 N 30/360 DELAY 13,300,00 000 10/01/1993 O 30/360 DELAY 13,300,00 000 11/01/1993 FA 30/360 NO DELAY 19,950,00 000 11/01/1993 SA 30/360 NO DELAY 3,325,00 000 11/01/1993 SB 30/360 NO DELAY 3,325,00 000 11/01/1993 R 30/360 DELAY 1,750,00 000 RL 000 Totals 800,000,00 2,018,453.99 NOTE: N/AV - Not Available. - Not Applicable. * RCR Classes. *** Please contact MBS Helpline for interest rate information. Page 4
Interest Distribution Factors Statement - 01/2015 Class Accrual Basis Delay/No Delay Original Class Beginning/Notional Class Interest Distribution Cumulative Interest PA 30/360 DELAY 51,000,00 0000000 000000 000000 000000 09/01/1994 PB 30/360 DELAY 57,600,00 0000000 000000 000000 000000 02/01/1996 PC 30/360 DELAY 38,120,00 0000000 000000 000000 000000 10/01/1996 PD 30/360 DELAY 52,600,00 0000000 000000 000000 000000 11/01/1997 PE 30/360 DELAY 27,150,00 0000000 000000 000000 000000 12/01/1998 PN 30/360 DELAY 27,050,00 0000000 000000 000000 000000 12/01/1998 PG 30/360 DELAY 115,680,00 0000000 000000 000000 000000 09/01/2000 PH 30/360 DELAY 83,780,00 0000000 000000 000000 000000 04/01/2002 PI 30/360 DELAY 620,00 0000000 000000 000000 000000 04/01/2002 PJ 30/360 DELAY 54,600,00 0000000 000000 000000 000000 03/01/2003 PK 30/360 DELAY 9,500,00 0000000 000000 000000 000000 10/01/1997 PL 30/360 DELAY 13,800,00 0000000 000000 000000 000000 10/01/2002 PM 30/360 DELAY 24,600,00 0000000 000000 000000 000000 07/01/2003 PZ 30/360 DELAY 21,000,00 6.250000000 0.09611686 000000 0.09313155 A 30/360 DELAY 15,800,00 0000000 000000 000000 000000 12/01/1993 B 30/360 DELAY 15,200,00 0000000 000000 000000 000000 12/01/1993 C 30/360 DELAY 11,200,00 0000000 000000 000000 000000 01/01/1994 D 30/360 DELAY 24,000,00 0000000 000000 000000 000000 03/01/1994 E 30/360 DELAY 5,400,00 0000000 000000 000000 000000 03/01/1994 G 30/360 DELAY 11,600,00 0000000 000000 000000 000000 04/01/1994 H 30/360 DELAY 23,600,00 0000000 000000 000000 000000 03/01/1998 J 30/360 DELAY 6,600,00 0000000 000000 000000 000000 04/01/1998 K 30/360 DELAY 37,300,00 0000000 000000 000000 000000 09/01/1998 L 30/360 DELAY 8,000,00 0000000 000000 000000 000000 10/01/1998 M 30/360 DELAY 9,250,00 0000000 000000 000000 000000 11/01/1998 N 30/360 DELAY 13,300,00 0000000 000000 000000 000000 10/01/1993 O 30/360 DELAY 13,300,00 0000000 000000 000000 000000 11/01/1993 FA 30/360 NO DELAY 19,950,00 0000000 000000 000000 000000 11/01/1993 SA 30/360 NO DELAY 3,325,00 0000000 000000 000000 000000 11/01/1993 SB 30/360 NO DELAY 3,325,00 0000000 000000 000000 000000 11/01/1993 R 30/360 DELAY 1,750,00 0000000 000000 000000 000000 RL 0000000 1.00000000 000000 1.00000000 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 - 01/2015 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 MBS 8.01680 7.50000 82 75 73 2,018,454.82 1,955,763.33 12,615.32 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