download zip copy


File Id                       :TV171223

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

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

  KJ17  A1     3137FBTF3    0.99768970       2.404000000  2024 10 25    95853000.00                0.00000000    0.00000000  2017 12 23  

  KJ17  A2     3137FBTG1    1.00000000       2.982000000  2025 11 25   159976000.00                0.00000000    0.00000000  2017 12 23  

  KJ17  X      3137FBTH9    0.99913438       0.837510000  2025 11 25   319787016.00                0.00000000    0.00000000  2017 12 23  

  T057  1A1    31394JD87    0.09136872       6.500000000  2043 07 25   274360000.00                0.00000000    0.00000000  2017 12 23  

  T057  1A2    31394JD95    0.09298539       7.000000000  2043 07 25   177173000.00                0.00000000    0.00000000  2017 12 23  

  T057  1A3    31394JDA2    0.07981629       7.500000000  2043 07 25   161268000.00                0.00000000    0.00000000  2017 12 23  

  T057  1AP    31394JDD6    0.10088907       0.000000000  2043 07 25    16547219.00                0.00000000    0.00000000  2017 12 23  

  T057  1AX    31394JDC8    0.09259942       0.364471000  2043 07 25   181258088.00                0.00000000    0.00000000  2017 12 23  

  T057  2A1    31394JDB0    0.08393273       3.620662000  2043 07 25    55008000.00                0.00000000    0.00000000  2017 12 23

  KF11  A      3137BLVR6    0.57339287       1.893330000  2025 09 25  1485554000.00                0.00000000    0.00000000  2017 12 23  

  KF11  X      3137BLVS4    0.57339287       0.012381700  2025 09 25  1650616000.00                0.00000000    0.00000000  2017 12 23  

  Q004  A2H    3137FARK6    0.95449465       2.671576200  2046 01 25   415628008.00                0.00000000    0.00000000  2017 12 23  

  Q004  A4H    3137FARL4    0.97414858       2.791599600  2046 08 25   118880417.00                0.00000000    0.00000000  2017 12 23  

  Q004  AFL    3137FARM2    0.94927425       1.802890000  2044 05 25    91552187.00                0.00000000    0.00000000  2017 12 23  

  Q004  XFL    3137FARN0    0.94927425       1.185211700  2044 05 25    91552187.00                0.00000000    0.00000000  2017 12 23  

  T017  A5     3133TL4S4    0.16941698       7.160000000  2029 07 25    27412000.00                0.00000000    0.00000000  2017 12 23  

  T017  A6     3133TL4T2    0.00089190       6.890000000  2029 07 25    40000000.00                0.00000000    0.00000000  2017 12 23