Distribution Summary - 04/2013 CUSIP Interest Rate Beginning/Notional Prepayment Penalties/Yield Maintenance Total Distribution EA 31397SYR9 1 4.00000 41,116,464.86 137,054.88 3,286,117.58 37,830,347.28 3,423,172.46 EB 31397SYS7 1 4.00000 21,040,00 70,133.33 21,040,00 70,133.33 BA 31397SYT5 2 4.00000 74,045,210.01 246,817.37 4,074,275.41 4,321,092.78 BE 31397SYU2 2 4.00000 17,294,00 57,646.67 17,294,00 57,646.67 A 31397SYV0 3 3.00000 45,411,109.68 113,527.77 1,775,124.40 43,635,985.28 1,888,652.17 B 31397SYW8 3 3.00000 20,566,00 51,415.00 20,566,00 51,415.00 DA 31397SYX6 4 4.00000 57,741,070.06 192,470.23 2,576,990.76 2,769,460.99 DB 31397SYY4 4 4.00000 28,093,00 93,643.33 28,093,00 93,643.33 HC 31397SYZ1 5 3.50000 41,109,865.03 119,903.77 2,247,788.61 2,367,692.38 HI 31397SZA5 5 4.50000 9,135,525.14 34,258.22 8,636,016.59 34,258.22 HZ 31397SZB3 5 4.50000 5,511,639.38 5,532,308.02 HF 31397SZC1 5 000 04/01/2012 HS 31397SZD9 5 000 04/01/2012 MA 31397SZE7 6 4.50000 16,134,062.06 60,502.73 8,701,617.99 VA 31397SZF4 6 4.50000 12,017,923.46 45,067.21 89,290.12 11,928,633.33 134,357.33 VB 31397SZG2 6 4.50000 14,290,00 53,587.50 14,290,00 53,587.50 MZ 31397SZH0 6 4.50000 23,810,699.54 23,899,989.67 R 31397SZJ6 000 RL 31397SZK3 000 MC* 31397SA20 6 3.25000 16,134,062.06 43,696.42 8,684,811.68 MD* 31397SA38 6 3.50000 16,134,062.06 47,057.68 8,688,172.94 MG* 31397SA46 6 3.75000 16,134,062.06 50,418.94 8,691,534.20 MH* 31397SA53 6 4.00000 16,134,062.06 53,780.21 8,694,895.47 MJ* 31397SA61 6 4.25000 16,134,062.06 57,141.47 8,698,256.73 MI* 31397SA79 6 4.50000 5,378,020.69 20,167.58 2,497,648.93 20,167.58 BJ* 31397SZL1 2 3.00000 74,045,210.01 185,113.03 4,074,275.41 4,259,388.44 BK* 31397SZM9 2 3.25000 74,045,210.01 200,539.11 4,074,275.41 4,274,814.52 BL* 31397SZN7 2 3.50000 74,045,210.01 215,965.20 4,074,275.41 4,290,240.61 BM* 31397SZP2 2 3.75000 74,045,210.01 231,391.28 4,074,275.41 4,305,666.69 BI* 31397SZQ0 2 4.00000 18,511,302.50 61,704.34 17,492,733.65 61,704.34 DC* 31397SZR8 4 3.00000 57,741,070.06 144,352.68 2,576,990.76 2,721,343.44 DE* 31397SZS6 4 3.25000 57,741,070.06 156,382.06 2,576,990.76 2,733,372.82 DG* 31397SZT4 4 3.50000 57,741,070.06 168,411.45 2,576,990.76 2,745,402.21 DH* 31397SZU1 4 3.75000 57,741,070.06 180,440.84 2,576,990.76 2,757,431.60 DI* 31397SZV9 4 4.00000 14,435,267.52 48,117.56 13,791,019.83 48,117.56 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 1
Distribution Summary - 04/2013 CUSIP Interest Rate Beginning/Notional Prepayment Penalties/Yield Maintenance Total Distribution HA* 31397SZW7 5 4.50000 41,109,865.03 154,161.99 2,247,788.61 2,401,950.60 HB* 31397SZX5 5 4.00000 41,109,865.03 137,032.88 2,247,788.61 2,384,821.49 ME* 31397SZY3 6 4.50000 50,118,623.00 187,944.84 50,118,623.00 187,944.84 MB* 31397SZZ0 6 3.00000 16,134,062.06 40,335.16 8,681,450.42 Totals 418,181,044.08 1,276,028.01 22,690,702.14 395,600,300.71 23,966,730.15 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 2
Statement - 04/2013 Original Beginning/Notional Accretion EA 105,960,00 1 41,116,464.86 3,286,117.58 37,830,347.28 EB 21,040,00 1 21,040,00 21,040,00 BA 207,706,00 2 74,045,210.01 4,074,275.41 BE 17,294,00 2 17,294,00 17,294,00 A 76,434,00 3 45,411,109.68 1,775,124.40 43,635,985.28 B 20,566,00 3 20,566,00 20,566,00 DA 105,907,00 4 57,741,070.06 2,576,990.76 DB 28,093,00 4 28,093,00 28,093,00 HC 87,277,00 5 41,109,865.03 2,247,788.61 HI 19,394,888.00 5 9,135,525.14 8,636,016.59 HZ 5,057,00 5 5,511,639.38 20,668.65 5,532,308.02 HF 24,164,777.00 5 04/01/2012 HS 8,054,926.00 5 04/01/2012 MA 156,246,00 VA 13,982,00 6 12,017,923.46 89,290.12 11,928,633.33 VB 14,290,00 6 14,290,00 14,290,00 MZ 21,846,623.00 6 23,810,699.54 89,290.12 23,899,989.67 R RL MC* 156,246,00 MD* 156,246,00 MG* 156,246,00 MH* 156,246,00 MJ* 156,246,00 MI* 52,082,00 6 5,378,020.69 2,497,648.93 BJ* 207,706,00 2 74,045,210.01 4,074,275.41 BK* 207,706,00 2 74,045,210.01 4,074,275.41 BL* 207,706,00 2 74,045,210.01 4,074,275.41 BM* 207,706,00 2 74,045,210.01 4,074,275.41 BI* 51,926,50 2 18,511,302.50 17,492,733.65 DC* 105,907,00 4 57,741,070.06 2,576,990.76 DE* 105,907,00 4 57,741,070.06 2,576,990.76 DG* 105,907,00 4 57,741,070.06 2,576,990.76 DH* 105,907,00 4 57,741,070.06 2,576,990.76 DI* 26,476,75 4 14,435,267.52 13,791,019.83 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 3
Statement - 04/2013 Original Beginning/Notional Accretion HA* 87,277,00 5 41,109,865.03 2,247,788.61 HB* 87,277,00 5 41,109,865.03 2,247,788.61 ME* 50,118,623.00 6 50,118,623.00 50,118,623.00 MB* 156,246,00 Totals 913,918,326.00 418,181,044.08 22,690,702.14 109,958.77 395,600,300.71 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 4
Factors Statement - 04/2013 Original Beginning/Notional Accretion EA 105,960,00 1 0.38803761 0.03101281 0.35702480 EB 21,040,00 1 000000 BA 207,706,00 0.01961559 BE 17,294,00 2 000000 A 76,434,00 3 0.59412185 0.02322428 0.57089758 B 20,566,00 3 000000 DA 105,907,00 0.02433258 DB 28,093,00 4 000000 HC 87,277,00 5 0.47102748 0.02575465 0.44527283 HI 19,394,888.00 5 0.47102748 000000 0.44527283 HZ 5,057,00 5 1.08990298 000000 408714 1.09399012 HF 24,164,777.00 5 000000 000000 000000 04/01/2012 HS 8,054,926.00 5 000000 000000 000000 04/01/2012 MA 156,246,00 0.05530455 VA 13,982,00 6 0.85952821 638608 0.85314214 VB 14,290,00 6 000000 MZ 21,846,623.00 6 1.08990298 000000 408714 1.09399012 R 000000 RL 000000 MC* 156,246,00 0.05530455 MD* 156,246,00 0.05530455 MG* 156,246,00 0.05530455 MH* 156,246,00 0.05530455 MJ* 156,246,00 0.05530455 MI* 52,082,00 000000 BJ* 207,706,00 0.01961559 BK* 207,706,00 0.01961559 BL* 207,706,00 0.01961559 BM* 207,706,00 0.01961559 BI* 51,926,50 000000 DC* 105,907,00 0.02433258 DE* 105,907,00 0.02433258 DG* 105,907,00 0.02433258 DH* 105,907,00 0.02433258 DI* 26,476,75 000000 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 5
Factors Statement - 04/2013 Original Beginning/Notional Accretion HA* 87,277,00 5 0.47102748 0.02575465 0.44527283 HB* 87,277,00 5 0.47102748 0.02575465 0.44527283 ME* 50,118,623.00 6 000000 MB* 156,246,00 0.05530455 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 6
Statement - 04/2013 Accrual Basis Delay/No Delay Original Rate Beginning/Notional Cumulative Interest Ending/Notional EA 30/360 DELAY 1 105,960,00 4.00000 41,116,464.86 137,054.88 37,830,347.28 EB 30/360 DELAY 1 21,040,00 4.00000 21,040,00 70,133.33 21,040,00 BA 30/360 DELAY 2 207,706,00 4.00000 74,045,210.01 246,817.37 BE 30/360 DELAY 2 17,294,00 4.00000 17,294,00 57,646.67 17,294,00 A 30/360 DELAY 3 76,434,00 3.00000 45,411,109.68 113,527.77 43,635,985.28 B 30/360 DELAY 3 20,566,00 3.00000 20,566,00 51,415.00 20,566,00 DA 30/360 DELAY 4 105,907,00 4.00000 57,741,070.06 192,470.23 DB 30/360 DELAY 4 28,093,00 4.00000 28,093,00 93,643.33 28,093,00 HC 30/360 DELAY 5 87,277,00 3.50000 41,109,865.03 119,903.77 HI 30/360 DELAY 5 19,394,888.00 4.50000 9,135,525.14 34,258.22 8,636,016.59 HZ 30/360 DELAY 5 5,057,00 4.50000 5,511,639.38 5,532,308.02 HF 30/360 NO DELAY 5 24,164,777.00 000 04/01/2012 HS 30/360 NO DELAY 5 8,054,926.00 000 04/01/2012 MA 30/360 DELAY 6 156,246,00 4.50000 16,134,062.06 60,502.73 VA 30/360 DELAY 6 13,982,00 4.50000 12,017,923.46 45,067.21 11,928,633.33 VB 30/360 DELAY 6 14,290,00 4.50000 14,290,00 53,587.50 14,290,00 MZ 30/360 DELAY 6 21,846,623.00 4.50000 23,810,699.54 23,899,989.67 R 000 RL 000 MC* 30/360 DELAY 6 156,246,00 3.25000 16,134,062.06 43,696.42 MD* 30/360 DELAY 6 156,246,00 3.50000 16,134,062.06 47,057.68 MG* 30/360 DELAY 6 156,246,00 3.75000 16,134,062.06 50,418.94 MH* 30/360 DELAY 6 156,246,00 4.00000 16,134,062.06 53,780.21 MJ* 30/360 DELAY 6 156,246,00 4.25000 16,134,062.06 57,141.47 MI* 30/360 DELAY 6 52,082,00 4.50000 5,378,020.69 20,167.58 2,497,648.93 BJ* 30/360 DELAY 2 207,706,00 3.00000 74,045,210.01 185,113.03 BK* 30/360 DELAY 2 207,706,00 3.25000 74,045,210.01 200,539.11 BL* 30/360 DELAY 2 207,706,00 3.50000 74,045,210.01 215,965.20 BM* 30/360 DELAY 2 207,706,00 3.75000 74,045,210.01 231,391.28 BI* 30/360 DELAY 2 51,926,50 4.00000 18,511,302.50 61,704.34 17,492,733.65 DC* 30/360 DELAY 4 105,907,00 3.00000 57,741,070.06 144,352.68 DE* 30/360 DELAY 4 105,907,00 3.25000 57,741,070.06 156,382.06 DG* 30/360 DELAY 4 105,907,00 3.50000 57,741,070.06 168,411.45 DH* 30/360 DELAY 4 105,907,00 3.75000 57,741,070.06 180,440.84 DI* 30/360 DELAY 4 26,476,75 4.00000 14,435,267.52 48,117.56 13,791,019.83 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 7
Statement - 04/2013 Accrual Basis Delay/No Delay Original Rate Beginning/Notional Cumulative Interest Ending/Notional HA* 30/360 DELAY 5 87,277,00 4.50000 41,109,865.03 154,161.99 HB* 30/360 DELAY 5 87,277,00 4.00000 41,109,865.03 137,032.88 ME* 30/360 DELAY 6 50,118,623.00 4.50000 50,118,623.00 187,944.84 50,118,623.00 MB* 30/360 DELAY 6 156,246,00 3.00000 16,134,062.06 40,335.16 Totals 913,918,326.00 418,181,044.08 1,276,028.01 395,600,300.71 NOTE: N/AV - Not Available. - Not Applicable. * RCR es. Page 8
Factors Statement - 04/2013 Accrual Basis Delay/No Delay Original Beginning/Notional Cumulative Interest EA 30/360 DELAY 1 105,960,00 3.333333333 0.38803761 129346 0.35702480 EB 30/360 DELAY 1 21,040,00 3.333333333 333333 BA 30/360 DELAY 2 207,706,00 3.333333333 0.35649047 118830 BE 30/360 DELAY 2 17,294,00 3.333333333 333333 A 30/360 DELAY 3 76,434,00 2.500000000 0.59412185 148530 0.57089758 B 30/360 DELAY 3 20,566,00 2.500000000 250000 DA 30/360 DELAY 4 105,907,00 3.333333333 0.54520542 181735 DB 30/360 DELAY 4 28,093,00 3.333333333 333333 HC 30/360 DELAY 5 87,277,00 2.916666667 0.47102748 137383 0.44527283 HI 30/360 DELAY 5 19,394,888.00 3.750000000 0.47102748 176635 0.44527283 HZ 30/360 DELAY 5 5,057,00 3.750000000 1.08990298 000000 1.09399012 HF 30/360 NO DELAY 5 24,164,777.00 0000000 000000 000000 000000 04/01/2012 HS 30/360 NO DELAY 5 8,054,926.00 0000000 000000 000000 000000 04/01/2012 MA 30/360 DELAY 6 156,246,00 3.750000000 0.10326064 038723 VA 30/360 DELAY 6 13,982,00 3.750000000 0.85952821 322323 0.85314214 VB 30/360 DELAY 6 14,290,00 3.750000000 375000 MZ 30/360 DELAY 6 21,846,623.00 3.750000000 1.08990298 000000 1.09399012 R 0000000 000000 RL 0000000 000000 MC* 30/360 DELAY 6 156,246,00 2.708333333 0.10326064 027966 MD* 30/360 DELAY 6 156,246,00 2.916666667 0.10326064 030118 MG* 30/360 DELAY 6 156,246,00 3.125000000 0.10326064 032269 MH* 30/360 DELAY 6 156,246,00 3.333333333 0.10326064 034420 MJ* 30/360 DELAY 6 156,246,00 3.541666667 0.10326064 036571 MI* 30/360 DELAY 6 52,082,00 3.750000000 0.10326064 038723 BJ* 30/360 DELAY 2 207,706,00 2.500000000 0.35649047 089123 BK* 30/360 DELAY 2 207,706,00 2.708333333 0.35649047 096550 BL* 30/360 DELAY 2 207,706,00 2.916666667 0.35649047 103976 BM* 30/360 DELAY 2 207,706,00 3.125000000 0.35649047 111403 BI* 30/360 DELAY 2 51,926,50 3.333333333 0.35649047 118830 DC* 30/360 DELAY 4 105,907,00 2.500000000 0.54520542 136301 DE* 30/360 DELAY 4 105,907,00 2.708333333 0.54520542 147660 DG* 30/360 DELAY 4 105,907,00 2.916666667 0.54520542 159018 DH* 30/360 DELAY 4 105,907,00 3.125000000 0.54520542 170377 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 - 04/2013 Accrual Basis Delay/No Delay Original Beginning/Notional Cumulative Interest DI* 30/360 DELAY 4 26,476,75 3.333333333 0.54520542 181735 HA* 30/360 DELAY 5 87,277,00 3.750000000 0.47102748 176635 0.44527283 HB* 30/360 DELAY 5 87,277,00 3.333333333 0.47102748 157009 0.44527283 ME* 30/360 DELAY 6 50,118,623.00 3.750000000 375000 MB* 30/360 DELAY 6 156,246,00 2.500000000 0.10326064 025815 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 - 04/2013 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 RBR 4.53183 4.00000 310 1 1 62,156,465.81 58,870,348.23 207,188.22 2 MBS 4.46200 4.00000 129 3 3 91,339,210.89 87,264,935.48 304,464.03 3 MBS 3.50713 3.00000 149 8 8 65,977,109.88 64,201,985.48 164,942.78 4 MBS 4.38206 4.00000 210 5 5 85,834,070.83 83,257,080.07 286,113.56 5 MBS 5.31029 4.50000 233 23 23 46,621,505.03 44,394,385.06 174,830.63 6 MBS 4.92156 4.50000 333 5 5 66,252,685.65 57,611,570.39 248,447.57 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