File Id                       :TV121023

File Name                     :45 Day CCS Factors per Tranche







                                CLASS                      FINAL PAY       ORIGINAL      MPO         PC YIELD     UNSCHEDLD    FACTOR            FOOTNOTE

SERIES  CLASS      CUSIP        FACTOR            COUPON  YYYY MM DD            UPB  YYYY MM DD    MAINT PREM     PRINCIPAL  YYYY MM DD             CODES

------  -----  ---------  ------------  ----------------  ---- -- --  -------------  ---- -- --  ------------  ------------  ---- -- --  ----------------

  T061  1A1    31395A3J2    0.13671905       1.548000000  2044 07 25  1741854591.00                0.00000000    0.00000000  2012 10 23

  T081  A1     31397WV44    0.61687511       0.419591100  2045 09 25    48872237.00                0.00000000    0.00000000  2012 10 23