2011-018_201104_Remittance

Document Sample
2011-018_201104_Remittance Powered By Docstoc
					                                                              IRIS Bond Administration



Fannie Mae REMIC Trust - 2011-018
Contact: MBS Helpline
BESTMBS@fanniemae.com
1-800-237-8627
1-202-752-5858

Distribution Summary - 04/2011

                                                                             Prepaym
                                                                                ent
                                                                             Penalties
                                                                              /Yield
                              Interest   Beginning/Notional     Interest     Maintena     Principal     Ending/Notional Class                        Paid Off
 Class    CUSIP       Group     Rate       Class Balance      Distribution     nce       Distribution         Balance           Total Distribution    Date
  JK     31397QF29      1     4.00000       18,839,375.00      62,797.92       N/AP          0.00           18,839,375.00           62,797.92
   JL    31397QF37      1     4.00000       24,973,125.00      83,243.75       N/AP          0.00           24,973,125.00           83,243.75
  AB     31397QF45      2     4.00000       15,838,879.46      52,796.26       N/AP      1,027,775.48       14,811,103.98          1,080,571.74
  AC     31397QF52      2     4.00000       74,268,000.00      247,560.00      N/AP       732,000.00        73,536,000.00           979,560.00
  KA     31397QF60      3     4.00000       99,471,649.09      331,572.16      N/AP       580,293.21        98,891,355.88           911,865.37
  VA     31397QF78      3     4.00000       7,369,720.00       24,565.73       N/AP       44,427.60          7,325,292.40           68,993.33
  VB     31397QF86      3     4.00000       5,094,000.00       16,980.00       N/AP          0.00            5,094,000.00           16,980.00
  ZK     31397QF94      3     4.00000       13,328,280.00         0.00         N/AP          0.00           13,372,707.60              0.00
  EA     31397QG28      4     4.50000       87,652,361.30      328,696.35      N/AP       852,905.96        86,799,455.34          1,181,602.31
  VH     31397QG36      4     4.50000       9,549,750.00       35,811.56       N/AP       56,460.94          9,493,289.06           92,272.50
  VK     31397QG44      4     4.50000       7,105,000.00       26,643.75       N/AP          0.00            7,105,000.00           26,643.75
  ZE     31397QG51      4     4.50000       15,056,250.00         0.00         N/AP          0.00           15,112,710.94              0.00
  MA     31397QG69      5     4.00000       19,874,157.65      66,247.19       N/AP       138,213.93        19,735,943.72           204,461.12
  MY     31397QG77      5     4.00000       3,044,000.00       10,146.67       N/AP          0.00            3,044,000.00           10,146.67
  NA     31397QG85      5     4.00000      359,228,891.76     1,197,429.64     N/AP      2,859,020.36       356,369,871.40         4,056,450.00
  NW     31397QG93      5     4.00000       58,819,000.00      196,063.33      N/AP          0.00           58,819,000.00           196,063.33
  VN     31397QH27      5     4.00000       24,556,453.33      81,854.84       N/AP       104,895.16        24,451,558.18           186,750.00
  ZN     31397QH35      5     4.00000       31,468,546.67         0.00         N/AP          0.00           31,573,441.82              0.00
   F     31397QH43      5     1.50950      100,000,000.00      125,791.67      N/AP          0.00           100,000,000.00          125,791.67
   S     31397QH50      5     8.98100       50,000,000.00      374,208.33      N/AP          0.00           50,000,000.00           374,208.33
  UA     31397QH68      6     4.00000       99,664,035.42      332,213.45      N/AP       993,196.99        98,670,838.43          1,325,410.44
  UV     31397QH76      6     4.00000       8,818,569.35       29,395.23       N/AP       44,248.66          8,774,320.69           73,643.89




04/16/2011 11:15 PM                                                                                                                                             1
                                                                          IRIS Bond Administration


   UZ      31397QH84        6       4.00000          13,274,596.65            0.00         N/AP            0.00                13,318,845.31       0.00
    R      31397QH92                0.00000               0.00                0.00         N/AP            0.00                    0.00            0.00
  KY*       31397QJ33       3       4.00000          25,792,000.00         85,973.33       N/AP            0.00                25,792,000.00     85,973.33
  EM*       31397QJ41       4       4.00000          87,652,361.30         292,174.54      N/AP         852,905.96             86,799,455.34   1,145,080.50
   EI*      31397QJ58       4       4.50000           9,739,150.60         36,521.81       N/AP            0.00                9,644,383.27      36,521.81
  GM*       31397QJ66       4       4.00000          104,307,111.30        347,690.37      N/AP         909,366.90          103,397,744.40     1,257,057.27
   GI*      31397QJ74       4       4.50000          11,589,678.59         43,461.29       N/AP            0.00                11,488,637.83     43,461.29
  GA*       31397QJ82       4       4.50000          104,307,111.30        391,151.67      N/AP         909,366.90          103,397,744.40     1,300,518.57
  LA*       31397QJ90       5       4.00000          418,047,891.76       1,393,492.97     N/AP        2,859,020.36         415,188,871.40     4,252,513.33
  NY*      31397QK23        5       4.00000          56,025,000.00         186,750.00      N/AP            0.00                56,025,000.00    186,750.00
  UB*      31397QK31        6       4.00000          22,093,166.00         73,643.89       N/AP            0.00                22,093,166.00     73,643.89
  Totals                                          1,147,294,640.68        3,624,017.83     N/AP        7,433,438.29        1,140,111,234.75    11,057,456.12



NOTE: N/AV - Not Available. N/AP - Not Applicable.      * RCR Classes.     *** Please contact MBS Helpline for interest rate information.
Disclaimer: Please refer to the REMIC and SMBS Legal Notice on our site for important information pertaining to this report.




04/16/2011 11:15 PM                                                                                                                                            2
                                                                 IRIS Bond Administration



Fannie Mae REMIC Trust - 2011-018
Contact: MBS Helpline
BESTMBS@fanniemae.com
1-800-237-8627
1-202-752-5858

Principal Distribution Statement - 04/2011
                                          Beginning/Notional    Principal                   Ending/Notional Class   Paid Off
 Class   Original Class Balance   Group     Class Balance      Distribution   Accretion           Balance            Date
  JK          18,839,375.00         1        18,839,375.00         0.00         N/AP            18,839,375.00
   JL         24,973,125.00         1        24,973,125.00         0.00         N/AP            24,973,125.00
  AB          16,463,000.00         2        15,838,879.46     1,027,775.48     N/AP            14,811,103.98
  AC          75,000,000.00         2        74,268,000.00      732,000.00      N/AP            73,536,000.00
  KA         100,000,000.00         3        99,471,649.09      580,293.21      N/AP            98,891,355.88
  VA          7,414,000.00          3        7,369,720.00       44,427.60       N/AP             7,325,292.40
  VB          5,094,000.00          3        5,094,000.00          0.00         N/AP             5,094,000.00
  ZK          13,284,000.00         3        13,328,280.00         0.00        44,427.60        13,372,707.60
  EA          88,512,000.00         4        87,652,361.30      852,905.96      N/AP            86,799,455.34
  VH          9,606,000.00          4        9,549,750.00       56,460.94       N/AP             9,493,289.06
  VK          7,105,000.00          4        7,105,000.00          0.00         N/AP             7,105,000.00
  ZE          15,000,000.00         4        15,056,250.00         0.00        56,460.94        15,112,710.94
  MA          20,000,000.00         5        19,874,157.65      138,213.93      N/AP            19,735,943.72
  MY          3,044,000.00          5        3,044,000.00          0.00         N/AP             3,044,000.00
  NA         361,832,000.00         5       359,228,891.76     2,859,020.36     N/AP            356,369,871.40
  NW          58,819,000.00         5        58,819,000.00         0.00         N/AP            58,819,000.00
  VN          24,661,000.00         5        24,556,453.33      104,895.16      N/AP            24,451,558.18
  ZN          31,364,000.00         5        31,468,546.67         0.00       104,895.16        31,573,441.82
   F         100,000,000.00         5       100,000,000.00         0.00         N/AP            100,000,000.00
   S          50,000,000.00         5        50,000,000.00         0.00         N/AP            50,000,000.00
  UA         100,000,000.00         6        99,664,035.42      993,196.99      N/AP            98,670,838.43
  UV          8,862,671.00          6        8,818,569.35       44,248.66       N/AP             8,774,320.69
  UZ          13,230,495.00         6        13,274,596.65         0.00        44,248.66        13,318,845.31
   R              0.00                           0.00              0.00         N/AP                 0.00
  KY*         25,792,000.00         3        25,792,000.00         0.00         N/AP            25,792,000.00
  EM*         88,512,000.00         4        87,652,361.30      852,905.96      N/AP            86,799,455.34
  EI*         9,834,666.00          4        9,739,150.60          0.00         N/AP             9,644,383.27



04/16/2011 11:15 PM                                                                                                            3
                                                                          IRIS Bond Administration


  GM*          105,223,000.00         4           104,307,111.30         909,366.90          N/AP            103,397,744.40
   GI*         11,691,444.00          4           11,589,678.59             0.00             N/AP            11,488,637.83
  GA*          105,223,000.00         4           104,307,111.30         909,366.90          N/AP            103,397,744.40
  LA*          420,651,000.00         5           418,047,891.76        2,859,020.36         N/AP            415,188,871.40
  NY*          56,025,000.00          5           56,025,000.00             0.00             N/AP            56,025,000.00
  UB*          22,093,166.00          6           22,093,166.00             0.00             N/AP            22,093,166.00
  Totals      1,153,103,666.00                   1,147,294,640.68       7,433,438.29      250,032.36        1,140,111,234.75



NOTE: N/AV - Not Available. N/AP - Not Applicable.    * RCR Classes.
Disclaimer: Please refer to the REMIC and SMBS Legal Notice on our site for important information pertaining to this report.




04/16/2011 11:15 PM                                                                                                            4
                                                                    IRIS Bond Administration



Fannie Mae REMIC Trust - 2011-018
Contact: MBS Helpline
BESTMBS@fanniemae.com
1-800-237-8627
1-202-752-5858

Principal Distribution Factors Statement - 04/2011

                                    Beginning/Noti                                Ending/Notion
          Original Class              onal Class      Principal                     al Class    Paid Off
 Class       Balance        Group      Balance       Distribution    Accretion      Balance      Date
  JK       18,839,375.00      1       1.00000000     0.00000000        N/AP        1.00000000
   JL      24,973,125.00      1       1.00000000     0.00000000        N/AP        1.00000000
  AB       16,463,000.00      2       0.96208950     0.06242942        N/AP        0.89966009
  AC       75,000,000.00      2       0.99024000     0.00976000        N/AP        0.98048000
  KA       100,000,000.00     3       0.99471649     0.00580293        N/AP        0.98891356
  VA        7,414,000.00      3       0.99402752     0.00599239        N/AP        0.98803512
  VB        5,094,000.00      3       1.00000000     0.00000000        N/AP        1.00000000
  ZK       13,284,000.00      3       1.00333333     0.00000000      0.00334444    1.00667778
  EA       88,512,000.00      4       0.99028789     0.00963605        N/AP        0.98065184
  VH        9,606,000.00      4       0.99414428     0.00587767        N/AP        0.98826661
  VK        7,105,000.00      4       1.00000000     0.00000000        N/AP        1.00000000
  ZE       15,000,000.00      4       1.00375000     0.00000000      0.00376406    1.00751406
  MA       20,000,000.00      5       0.99370788     0.00691070        N/AP        0.98679719
  MY        3,044,000.00      5       1.00000000     0.00000000        N/AP        1.00000000
  NA       361,832,000.00     5       0.99280575     0.00790151        N/AP        0.98490424
  NW       58,819,000.00      5       1.00000000     0.00000000        N/AP        1.00000000
  VN       24,661,000.00      5       0.99576065     0.00425348        N/AP        0.99150716
  ZN       31,364,000.00      5       1.00333333     0.00000000      0.00334444    1.00667778
   F       100,000,000.00     5       1.00000000     0.00000000        N/AP        1.00000000
   S       50,000,000.00      5       1.00000000     0.00000000        N/AP        1.00000000
  UA       100,000,000.00     6       0.99664035     0.00993197        N/AP        0.98670838
  UV        8,862,671.00      6       0.99502389     0.00499270        N/AP        0.99003119
  UZ       13,230,495.00      6       1.00333333     0.00000000      0.00334444    1.00667778
   R            0.00                  1.00000000     0.00000000        N/AP        1.00000000
  KY*      25,792,000.00      3       1.00000000     0.00000000        N/AP        1.00000000



04/16/2011 11:15 PM                                                                                        5
                                                                           IRIS Bond Administration


  EM*         88,512,000.00        4        0.99028789        0.00963605      N/AP          0.98065184
   EI*        9,834,666.00         4        0.99028789        0.00000000      N/AP          0.98065184
  GM*        105,223,000.00        4        0.99129574        0.00864228      N/AP          0.98265345
   GI*        11,691,444.00        4        0.99129574        0.00000000      N/AP          0.98265345
  GA*        105,223,000.00        4        0.99129574        0.00864228      N/AP          0.98265345
  LA*        420,651,000.00        5        0.99381172        0.00679666      N/AP          0.98701506
  NY*         56,025,000.00        5        1.00000000        0.00000000      N/AP          1.00000000
  UB*         22,093,166.00        6        1.00000000        0.00000000      N/AP          1.00000000



NOTE: N/AV - Not Available. N/AP - Not Applicable.       * RCR Classes.
Disclaimer: Please refer to the REMIC and SMBS Legal Notice on our site for important information pertaining to this report.




04/16/2011 11:15 PM                                                                                                            6
                                                                    IRIS Bond Administration



Fannie Mae REMIC Trust - 2011-018
Contact: MBS Helpline
BESTMBS@fanniemae.com
1-800-237-8627
1-202-752-5858

Interest Distribution Statement - 04/2011


                                                                                                                        Cumulati
                                                               Current                                        Current     ve
         Accrual   Delay/No                                    Interest   Beginning/Notional     Interest     Interest Interest Ending/Notional Class   Paid Off
 Class    Basis     Delay     Group   Original Class Balance     Rate       Class Balance      Distribution   Shortfall Shortfall     Balance            Date
  JK     30/360     DELAY       1          18,839,375.00       4.00000       18,839,375.00      62,797.92      N/AP     N/AP         18,839,375.00
   JL    30/360     DELAY       1          24,973,125.00       4.00000       24,973,125.00      83,243.75      N/AP     N/AP         24,973,125.00
  AB     30/360     DELAY       2          16,463,000.00       4.00000       15,838,879.46      52,796.26      N/AP     N/AP         14,811,103.98
  AC     30/360     DELAY       2          75,000,000.00       4.00000       74,268,000.00      247,560.00     N/AP     N/AP         73,536,000.00
  KA     30/360     DELAY       3         100,000,000.00       4.00000       99,471,649.09      331,572.16     N/AP     N/AP         98,891,355.88
  VA     30/360     DELAY       3          7,414,000.00        4.00000       7,369,720.00       24,565.73      N/AP     N/AP         7,325,292.40
  VB     30/360     DELAY       3          5,094,000.00        4.00000       5,094,000.00       16,980.00      N/AP     N/AP         5,094,000.00
  ZK     30/360     DELAY       3          13,284,000.00       4.00000       13,328,280.00         0.00        N/AP     N/AP         13,372,707.60
  EA     30/360     DELAY       4          88,512,000.00       4.50000       87,652,361.30      328,696.35     N/AP     N/AP         86,799,455.34
  VH     30/360     DELAY       4          9,606,000.00        4.50000       9,549,750.00       35,811.56      N/AP     N/AP         9,493,289.06
  VK     30/360     DELAY       4          7,105,000.00        4.50000       7,105,000.00       26,643.75      N/AP     N/AP         7,105,000.00
  ZE     30/360     DELAY       4          15,000,000.00       4.50000       15,056,250.00         0.00        N/AP     N/AP         15,112,710.94
  MA     30/360     DELAY       5          20,000,000.00       4.00000       19,874,157.65      66,247.19      N/AP     N/AP         19,735,943.72
  MY     30/360     DELAY       5          3,044,000.00        4.00000       3,044,000.00       10,146.67      N/AP     N/AP         3,044,000.00
  NA     30/360     DELAY       5         361,832,000.00       4.00000      359,228,891.76     1,197,429.64    N/AP     N/AP        356,369,871.40
  NW     30/360     DELAY       5          58,819,000.00       4.00000       58,819,000.00      196,063.33     N/AP     N/AP         58,819,000.00
  VN     30/360     DELAY       5          24,661,000.00       4.00000       24,556,453.33      81,854.84      N/AP     N/AP         24,451,558.18
  ZN     30/360     DELAY       5          31,364,000.00       4.00000       31,468,546.67         0.00        N/AP     N/AP         31,573,441.82

   F     30/360    NO DELAY     5         100,000,000.00       1.50950      100,000,000.00      125,791.67     N/AP     N/AP        100,000,000.00

   S     30/360    NO DELAY     5          50,000,000.00       8.98100       50,000,000.00      374,208.33     N/AP     N/AP         50,000,000.00
  UA     30/360     DELAY       6         100,000,000.00       4.00000       99,664,035.42      332,213.45     N/AP     N/AP         98,670,838.43




04/16/2011 11:15 PM                                                                                                                                                7
                                                                           IRIS Bond Administration


   UV      30/360     DELAY          6           8,862,671.00          4.00000        8,818,569.35            29,395.23        N/AP      N/AP    8,774,320.69
   UZ      30/360     DELAY          6           13,230,495.00         4.00000        13,274,596.65              0.00          N/AP      N/AP    13,318,845.31
    R       N/AP       N/AP                          0.00              0.00000            0.00                   0.00          N/AP      N/AP         0.00
  KY*      30/360     DELAY          3           25,792,000.00         4.00000        25,792,000.00           85,973.33        N/AP      N/AP    25,792,000.00
  EM*      30/360     DELAY          4           88,512,000.00         4.00000        87,652,361.30          292,174.54        N/AP      N/AP    86,799,455.34
   EI*     30/360     DELAY          4           9,834,666.00          4.50000        9,739,150.60            36,521.81        N/AP      N/AP    9,644,383.27
  GM*      30/360     DELAY          4          105,223,000.00         4.00000       104,307,111.30          347,690.37        N/AP      N/AP   103,397,744.40
   GI*     30/360     DELAY          4           11,691,444.00         4.50000        11,589,678.59           43,461.29        N/AP      N/AP    11,488,637.83
  GA*      30/360     DELAY          4          105,223,000.00         4.50000       104,307,111.30          391,151.67        N/AP      N/AP   103,397,744.40
  LA*      30/360     DELAY          5          420,651,000.00         4.00000       418,047,891.76          1,393,492.97      N/AP      N/AP   415,188,871.40
  NY*      30/360     DELAY          5           56,025,000.00         4.00000        56,025,000.00          186,750.00        N/AP      N/AP    56,025,000.00
  UB*      30/360     DELAY          6           22,093,166.00         4.00000        22,093,166.00           73,643.89        N/AP      N/AP    22,093,166.00
  Totals                                       1,153,103,666.00                     1,147,294,640.68         3,624,017.83      N/AP      N/AP   1,140,111,234.75



NOTE: N/AV - Not Available. N/AP - Not Applicable.    * RCR Classes.         *** Please contact MBS Helpline for interest rate information.
Disclaimer: Please refer to the REMIC and SMBS Legal Notice on our site for important information pertaining to this report.




04/16/2011 11:15 PM                                                                                                                                                8
                                                               IRIS Bond Administration



Fannie Mae REMIC Trust - 2011-018
Contact: MBS Helpline
BESTMBS@fanniemae.com
1-800-237-8627
1-202-752-5858

Interest Distribution Factors Statement - 04/2011


                                                                                                                  Cumulati
                                                                        Beginning/Noti                  Current     ve      Ending/Notion
         Accrual   Delay/No           Original Class                      onal Class       Interest     Interest Interest     al Class    Paid Off
 Class    Basis     Delay     Group      Balance       Current Interest    Balance       Distribution   Shortfall Shortfall   Balance      Date
  JK     30/360     DELAY       1     18,839,375.00      3.333333333     1.00000000      0.00333333      N/AP      N/AP      1.00000000
   JL    30/360     DELAY       1     24,973,125.00      3.333333333     1.00000000      0.00333333      N/AP      N/AP      1.00000000
  AB     30/360     DELAY       2     16,463,000.00      3.333333333     0.96208950      0.00320697      N/AP      N/AP      0.89966009
  AC     30/360     DELAY       2     75,000,000.00      3.333333333     0.99024000      0.00330080      N/AP      N/AP      0.98048000
  KA     30/360     DELAY       3     100,000,000.00     3.333333333     0.99471649      0.00331572      N/AP      N/AP      0.98891356
  VA     30/360     DELAY       3      7,414,000.00      3.333333333     0.99402752      0.00331343      N/AP      N/AP      0.98803512
  VB     30/360     DELAY       3      5,094,000.00      3.333333333     1.00000000      0.00333333      N/AP      N/AP      1.00000000
  ZK     30/360     DELAY       3     13,284,000.00      3.333333333     1.00333333      0.00000000      N/AP      N/AP      1.00667778
  EA     30/360     DELAY       4     88,512,000.00      3.750000000     0.99028789      0.00371358      N/AP      N/AP      0.98065184
  VH     30/360     DELAY       4      9,606,000.00      3.750000000     0.99414428      0.00372804      N/AP      N/AP      0.98826661
  VK     30/360     DELAY       4      7,105,000.00      3.750000000     1.00000000      0.00375000      N/AP      N/AP      1.00000000
  ZE     30/360     DELAY       4     15,000,000.00      3.750000000     1.00375000      0.00000000      N/AP      N/AP      1.00751406
  MA     30/360     DELAY       5     20,000,000.00      3.333333333     0.99370788      0.00331236      N/AP      N/AP      0.98679719
  MY     30/360     DELAY       5      3,044,000.00      3.333333333     1.00000000      0.00333333      N/AP      N/AP      1.00000000
  NA     30/360     DELAY       5     361,832,000.00     3.333333333     0.99280575      0.00330935      N/AP      N/AP      0.98490424
  NW     30/360     DELAY       5     58,819,000.00      3.333333333     1.00000000      0.00333333      N/AP      N/AP      1.00000000
  VN     30/360     DELAY       5     24,661,000.00      3.333333333     0.99576065      0.00331920      N/AP      N/AP      0.99150716
  ZN     30/360     DELAY       5     31,364,000.00      3.333333333     1.00333333      0.00000000      N/AP      N/AP      1.00667778

   F     30/360    NO DELAY     5     100,000,000.00     1.257916667     1.00000000      0.00125792      N/AP      N/AP      1.00000000

   S     30/360    NO DELAY     5     50,000,000.00      7.484166667     1.00000000      0.00748417      N/AP      N/AP      1.00000000
  UA     30/360     DELAY       6     100,000,000.00     3.333333333     0.99664035      0.00332213      N/AP      N/AP      0.98670838




04/16/2011 11:15 PM                                                                                                                                  9
                                                                             IRIS Bond Administration


   UV        30/360      DELAY         6           8,862,671.00        3.333333333      0.99502389      0.00331675       N/AP      N/AP         0.99003119
   UZ        30/360      DELAY         6          13,230,495.00        3.333333333      1.00333333      0.00000000       N/AP      N/AP         1.00667778
   R          N/AP        N/AP                         0.00            0.000000000      1.00000000      0.00000000       N/AP      N/AP         1.00000000
  KY*        30/360      DELAY         3          25,792,000.00        3.333333333      1.00000000      0.00333333       N/AP      N/AP         1.00000000
  EM*        30/360      DELAY         4          88,512,000.00        3.333333333      0.99028789      0.00330096       N/AP      N/AP         0.98065184
   EI*       30/360      DELAY         4           9,834,666.00        3.750000000      0.99028789      0.00371358       N/AP      N/AP         0.98065184
  GM*        30/360      DELAY         4         105,223,000.00        3.333333333      0.99129574      0.00330432       N/AP      N/AP         0.98265345
   GI*       30/360      DELAY         4          11,691,444.00        3.750000000      0.99129574      0.00371736       N/AP      N/AP         0.98265345
  GA*        30/360      DELAY         4         105,223,000.00        3.750000000      0.99129574      0.00371736       N/AP      N/AP         0.98265345
  LA*        30/360      DELAY         5         420,651,000.00        3.333333333      0.99381172      0.00331271       N/AP      N/AP         0.98701506
  NY*        30/360      DELAY         5          56,025,000.00        3.333333333      1.00000000      0.00333333       N/AP      N/AP         1.00000000
  UB*        30/360      DELAY         6          22,093,166.00        3.333333333      1.00000000      0.00333333       N/AP      N/AP         1.00000000



NOTE: N/AV - Not Available. N/AP - 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.


Disclaimer: Please refer to the REMIC and SMBS Legal Notice on our site for important information pertaining to this report.




04/16/2011 11:15 PM                                                                                                                                          10
                                                                                           IRIS Bond Administration



Fannie Mae REMIC Trust - 2011-018
Contact: MBS Helpline
BESTMBS@fanniemae.com
1-800-237-8627
1-202-752-5858

Collateral Statement - 04/2011


                                  Weighted Weighte                                                                                           Prepaym
           Collatera Weighted     Average     d    Beginnin                                                                                     ent
               l     Average       Pass-   Average    g     Ending                                                                            Penalty
           Descripti Coupon       Through Remaini Security Security              Beginning          Ending Scheduled         Scheduled         Paid
 Group        on      Rate          Rate   ng Term Count    Count            Scheduled Balance          Balance               Interest       Amount
    1        RBR       4.48503     4.00000      158         1         1          43,812,500.00         43,812,500.00         146,041.67        N/AP
    2        MBS       4.50698     4.00000      153        16         16         90,106,879.94         88,347,104.50         300,356.26        N/AP
    3        MBS       4.54090     4.00000      338        37         37        125,263,649.19         124,683,356.05        417,545.46        N/AP
    4        MBS       4.93516     4.50000      339        30         30        119,363,361.80         118,510,455.84        447,612.61        N/AP
    5        MBS       4.54090     4.00000      338        37         37        646,991,049.67         643,993,815.36       2,156,636.85       N/AP
    6        MBS       4.39840     4.00000      357         2         2         121,757,201.42         120,764,004.43        405,857.34        N/AP



NOTE: N/AV - Not Available. N/AP - Not Applicable.
        Any Group(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.


Disclaimer: Please refer to the REMIC and SMBS Legal Notice on our site for important information pertaining to this report.




04/16/2011 11:15 PM                                                                                                                                                                                          11

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:1
posted:2/13/2012
language:
pages:11