download zip copy


File Id                       :TV171023

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

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

  T081  A1     31397WV44    0.31630397       1.437877400  2045 09 25    48872237.00                0.00000000    0.00000000  2017 10 23  


  K007  A1     31398QHE0    0.01908996       3.342000000  2019 12 25   300603000.00                0.00000000    0.00000000  2017 10 23  


  K007  A2     31398QHB6    1.00000000       4.224000000  2020 03 25   711819000.00                0.00000000    0.00000000  2017 10 23  


  K007  X1     31398QHC4    0.72725158       1.046612800  2020 04 25  1081086000.00                0.00000000    0.00000000  2017 10 23  


  K007  X3     31398QHD2    1.00000000       5.499982600  2020 05 25    87655231.00                0.00000000    0.00000000  2017 10 23  


  KF21  A      3137BRRC1    0.90282649       1.711670000  2026 07 25  1192880000.00                0.00000000    0.00000000  2017 10 23  


  KF21  XI     3137BRRE7    0.90282649       0.672060200  2026 07 25  1325423000.00                0.00000000    0.00000000  2017 10 23  


  KF21  XP     3137BRRF4    1.00000000       0.000000000  2026 03 25  1325423000.00                0.00000000    0.00000000  2017 10 23  


  KSKY  AT     3137FAQS0    1.00000000       1.671670000  2027 08 25   386000000.00                0.00000000    0.00000000  2017 10 23  


  KSKY  ATE    3137FAQT8    1.00000000       1.591670000  2027 08 25   164000000.00                0.00000000    0.00000000  2017 10 23  


  KSKY  XT     3137FAQU5    1.00000000       0.020000000  2027 08 25   386000000.00                0.00000000    0.00000000  2017 10 23  


  KSKY  XTE    3137FAQV3    1.00000000       0.100000000  2027 08 25   164000000.00                0.00000000    0.00000000  2017 10 23  


  T011  A8     3133TDPX8    0.15472792       6.500000000  2028 01 25    66781800.00                0.00000000    0.00000000  2017 10 23  


  T011  A9     3133TDPY6    0.03937077       3.157800000  2028 01 25    17345404.00                0.00000000    0.00000000  2017 10 23