Contact:

Customer Service - CTSLink Wells Fargo Bank, N.A.

8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526

Distribution Date: 27-Sep-202107-Sep-2021 10:36:47 AM

Connecticut Avenue Securities

Credit-Linked Notes

Series 2013-C01

Certificateholder Distribution Summary

Current

Cumulative

Record

Certificate Pass-

Beginning

Interest

Principal

Realized

Ending Certificate

Total

Realized

Class

CUSIP

Date

Through Rate

Certificate Balance

Distribution

Distribution

Loss/Write Down

Balance

Distribution

Losses/Write Down

A-H

NA

08/31/2021

0.00000 %

6,134,514,417.82

0.00

178,042,334.76

0.00

5,956,472,083.06

178,042,334.76

0.00

M-1

30711XAA2

09/24/2021

2.08438 %

0.00

0.00

0.00

0.00

0.00

0.00

0.00

M-1H

NA

08/31/2021

0.00000 %

0.00

0.00

0.00

0.00

0.00

0.00

0.00

M-2

30711XAB0

09/24/2021

5.33438 %

129,190,047.44

631,719.74

5,172,005.47

0.00

124,018,041.98

5,803,725.21

0.00

M-2H

NA

08/31/2021

0.00000 %

9,076,251.19

0.00

363,359.42

0.00

8,712,891.76

363,359.42

0.00

B-H

NA

08/31/2021

0.00000 %

53,861,952.65

0.00

0.00

143,905.17

53,718,047.48

0.00

26,551,080.52

Totals

6,326,642,669.10

631,719.74

183,577,699.65

143,905.17

6,142,921,064.28

184,209,419.39

26,551,080.52

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information. All Record Dates are based upon the governing documents and logic set forth as of closing.

© Copyright 2019, Wells Fargo Bank, N.A. All rights reserved. Confidential.

Page 1 of 16

Contact:

Customer Service - CTSLink Wells Fargo Bank, N.A.

8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526

Distribution Date: 27-Sep-202107-Sep-2021 10:36:47 AM

Connecticut Avenue Securities

Credit-Linked Notes

Series 2013-C01

Principal Distribution Statement

Original

Scheduled

Unscheduled

Realized

Total

Total

Face

Beginning

Principal

Principal

Loss/Write

Principal

Ending Certificate

Ending Certificate

Principal

Class

Amount

Certificate Balance

Distribution

Distribution

Accretion

Down

Reduction

Balance

Percentage

Distribution

A-H

25,953,684,593.00

6,134,514,417.82

18,936,480.26

159,105,854.50

0.00

0.00

178,042,334.76

5,956,472,083.06

0.22950391

178,042,334.76

M-1

337,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00000000

0.00

M-1H

23,711,074.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00000000

0.00

M-2

337,500,000.00

129,190,047.44

554,122.42

4,617,883.05

0.00

0.00

5,172,005.47

124,018,041.98

0.36746087

5,172,005.47

M-2H

23,711,074.00

9,076,251.19

38,929.89

324,429.53

0.00

0.00

363,359.42

8,712,891.76

0.36746086

363,359.42

B-H

80,269,128.00

53,861,952.65

0.00

0.00

0.00

143,905.17

143,905.17

53,718,047.48

0.66922426

0.00

Totals

26,756,375,869.00

6,326,642,669.10

19,529,532.57

164,048,167.08

0.00

143,905.17

183,721,604.82

6,142,921,064.28

0.22958719

183,577,699.65

© Copyright 2019, Wells Fargo Bank, N.A. All rights reserved. Confidential.

Page 2 of 16

Contact:

Customer Service - CTSLink Wells Fargo Bank, N.A.

8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526

Distribution Date: 27-Sep-202107-Sep-2021 10:36:47 AM

Connecticut Avenue Securities

Credit-Linked Notes

Series 2013-C01

Principal Distribution Factors Statement

Original

Scheduled

Unscheduled

Realized

Total

Total

Face

Beginning

Principal

Principal

Loss/Write

Principal

Ending Certificate

Ending Certificate

Principal

Class

Amount

Certificate Balance

Distribution

Distribution

Accretion

Down

Reduction

Balance

Percentage

Distribution

A-H

25,953,684,593.00

236.36391187

0.72962589

6.13037636

0.00000000

0.00000000

6.86000225

229.50390962

0.22950391

6.86000225

M-1

337,500,000.00

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

M-1H

23,711,074.00

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

M-2

337,500,000.00

382.78532575

1.64184421

13.68261644

0.00000000

0.00000000

15.32446065

367.46086513

0.36746087

15.32446065

M-2H

23,711,074.00

382.78532596

1.64184423

13.68261640

0.00000000

0.00000000

15.32446063

367.46086491

0.36746086

15.32446063

B-H

80,269,128.00

671.01703970

0.00000000

0.00000000

0.00000000

1.79278352

1.79278352

669.22425618

0.66922426

0.00000000

NOTE: All classes per $1,000 denomination.

© Copyright 2019, Wells Fargo Bank, N.A. All rights reserved. Confidential.

Page 3 of 16

Contact:

Customer Service - CTSLink Wells Fargo Bank, N.A.

8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526

Distribution Date: 27-Sep-202107-Sep-2021 10:36:47 AM

Connecticut Avenue Securities

Credit-Linked Notes

Series 2013-C01

Interest Distribution Statement

Payment of

Non-

Remaining

Ending

Current

Beginning

Current

Unpaid

Basis

Supported

Total

Unpaid

Certificate/

Accrual

Certificate

Certificate/Notional

Accrued

Interest

Risk

Interest

Interest

Interest

Interest

Notional

Class

Accrual Dates

Days

Rate

Balance

Interest

Shortfall(1)

Shortfall

Shortfall

Shortfall

Distribution

Shortfall(1)

Balance

A-H

N/A

N/A

0.00000 %

6,134,514,417.82

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5,956,472,083.06

M-1

N/A

N/A

2.08438 %

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

M-1H

N/A

N/A

0.00000 %

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

M-2

08/25/21 - 09/26/21

33

5.33438 %

129,190,047.44

631,719.74

0.00

0.00

0.00

0.00

631,719.74

0.00

124,018,041.98

M-2H

N/A

N/A

0.00000 %

9,076,251.19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

8,712,891.76

B-H

N/A

N/A

0.00000 %

53,861,952.65

0.00

0.00

0.00

0.00

0.00

0.00

0.00

53,718,047.48

Totals

631,719.74

0.00

0.00

0.00

0.00

631,719.74

0.00

(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

© Copyright 2019, Wells Fargo Bank, N.A. All rights reserved. Confidential.

Page 4 of 16

Contact:

Customer Service - CTSLink Wells Fargo Bank, N.A.

8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526

Distribution Date: 27-Sep-202107-Sep-2021 10:36:47 AM

Connecticut Avenue Securities

Credit-Linked Notes

Series 2013-C01

Interest Distribution Factors Statement

Payment of

Non-

Remaining

Ending

Original

Current

Beginning

Current

Unpaid

Basis

Supported

Total

Unpaid

Certificate/

Face

Certificate

Certificate/Notional

Accrued

Interest

Risk

Interest

Interest

Interest

Interest

Notional

Class

Amount

Rate

Balance

Interest

Shortfall(1)

Shortfall

Shortfall

Shortfall

Distribution

Shortfall(1)

Balance

A-H

25,953,684,593.00

0.00000 %

236.36391187

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

229.50390962

M-1

337,500,000.00

2.08438 %

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

M-1H

23,711,074.00

0.00000 %

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

M-2

337,500,000.00

5.33438 %

382.78532575

1.87176219

0.00000000

0.00000000

0.00000000

0.00000000

1.87176219

0.00000000

367.46086513

M-2H

23,711,074.00

0.00000 %

382.78532596

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

367.46086491

B-H

80,269,128.00

0.00000 %

671.01703970

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

669.22425618

  1. Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

© Copyright 2019, Wells Fargo Bank, N.A. All rights reserved. Confidential.

Page 5 of 16

This is an excerpt of the original content. To continue reading it, access the original document here.

Attachments

  • Original document
  • Permalink

Disclaimer

Fannie Mae - Federal National Mortgage Association published this content on 28 September 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 September 2021 18:51:02 UTC.