download zip copy


File Id                       :TV121123

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

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

  K709  A1     3137AQVV7    0.97775478       1.560000000  2018 10 25   104649000.00                0.00000000    0.00000000  2012 11 23

  K709  A2     3137AQVW5    1.00000000       2.086000000  2019 03 25   932290000.00                0.00000000    0.00000000  2012 11 23

  K709  X1     3137AQVX3    0.99775498       1.677880000  2019 03 25  1036939000.00                0.00000000    0.00000000  2012 11 23

  K709  X3     3137AQVY1    1.00000000       1.759845800  2040 04 25   204904746.00                0.00000000    0.00000000  2012 11 23

  T004  A4     3133T8AX5    0.17860154       7.625000000  2026 09 25    80719379.00                0.00000000    0.00000000  2012 11 23

  T004  A5     3133T8AZ0    0.06664703       4.619551060  2036 09 25    83242114.00                0.00000000    0.00000000  2012 11 23

  T065  1A1    31396FQ30    0.24332692       1.623201000  2046 02 25   545640576.00                0.00000000    0.00000000  2012 11 23

  T065  2A1    31396FQ48    0.29647267       1.725443000  2046 02 25  2374063303.00                0.00000000    0.00000000  2012 11 23

  T065  3A1    31396FQ55    0.32190666       1.956177000  2046 02 25  1081144279.00                0.00000000    0.00000000  2012 11 23

  T065  PR5    31396FQ63    0.12817337       2.644636000  2045 11 25   419920373.00                0.00000000    0.00000000  2012 11 23

  T069  1A1    31396JMJ1    0.22768167       1.419405000  2046 04 25   204932650.00                0.00000000    0.00000000  2012 11 23

  T069  2A1    31396JMK8    0.32908807       1.558644000  2046 04 25   552013331.00                0.00000000    0.00000000  2012 11 23

  T069  3A1    31396JML6    0.36400471       1.389971000  2046 04 25   212311682.00                0.00000000    0.00000000  2012 11 23