download zip copy


File Id                       :TV121223

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

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

  T004  A4     3133T8AX5    0.17851497       7.625000000  2026 09 25    80719379.00                0.00000000    0.00000000  2012 12 23  

  T004  A5     3133T8AZ0    0.06657052       4.589903800  2036 09 25    83242114.00                0.00000000    0.00000000  2012 12 23  

  T065  1A1    31396FQ30    0.24157370       1.799251000  2046 02 25   545640576.00                0.00000000    0.00000000  2012 12 23  


  T065  2A1    31396FQ48    0.29331805       1.810731000  2046 02 25  2374063303.00                0.00000000    0.00000000  2012 12 23  


  T065  3A1    31396FQ55    0.31940052       2.086934000  2046 02 25  1081144279.00                0.00000000    0.00000000  2012 12 23  


  T065  PR5    31396FQ63    0.12583047       2.648399000  2045 11 25   419920373.00                0.00000000    0.00000000  2012 12 23  


  T067  1A1A   31396HZL6    0.17897833       3.035671000  2036 03 25    91972454.00                0.00000000    0.00000000  2012 12 23  


  T067  1A1B   31396HZM4    0.20024639       2.802286000  2036 03 25    69131840.00                0.00000000    0.00000000  2012 12 23  


  T067  1A1C   31396HZN2    0.29717471       3.066392000  2036 03 25   385388643.00                0.00000000    0.00000000  2012 12 23  


  T067  2A1A   31396HZP7    0.13452398       3.140253000  2036 03 25    58581000.00                0.00000000    0.00000000  2012 12 23  


  T067  2A1B   31396HZQ5    0.30060643       3.115211000  2036 03 25    54028000.00                0.00000000    0.00000000  2012 12 23  


  T067  2A1C   31396HZR3    0.49612636       3.062967000  2036 03 25   149594000.00                0.00000000    0.00000000  2012 12 23