Offering Circular Supplement $1,408,882,904 … Circular Supplement (To Offering Circular Dated June...
Transcript of Offering Circular Supplement $1,408,882,904 … Circular Supplement (To Offering Circular Dated June...
Offering Circular Supplement(To Offering CircularDated June 1, 2010)
$1,408,882,904
Freddie MacMulticlass Certificates, Series 3946
Offered Classes: REMIC Classes shown below and MACR Classes shown on Appendix A
Offering Terms: The underwriter named below is offering the Classes in negotiated transactions at varying prices
Closing Date: October 28, 2011
REMICClasses
OriginalBalance
PrincipalType(1)
ClassCoupon
InterestType(1)
CUSIPNumber
Final PaymentDate
Group 1CA . . . . . . . . $200,000,000 SEQ 3.5% FIX 3137AGHG8 July 15, 2030CY . . . . . . . . 23,370,000 SEQ 3.5 FIX 3137AGHP8 October 15, 2031FK . . . . . . . . 22,222,222 SEQ (2) FLT 3137AGJM3 November 15, 2029KA . . . . . . . . 20,000,000 SEQ 2.5 FIX 3137AG L 5 7 November 15, 2029KB . . . . . . . . 60,000,000 SEQ 3.0 FIX 3137AG L 6 5 November 15, 2029KC . . . . . . . . 11,111,111 SEQ 1.0 FIX 3137AG L 7 3 November 15, 2029SK . . . . . . . . 22,222,222 NTL(SEQ) (2) INV/IO 3137AGNR7 November 15, 2029YK . . . . . . . . 20,866,007 SEQ 3.5 FIX 3137AG P S 3 October 15, 2031
Group 2AH . . . . . . . . 3,090,000 SUP 3.0 FIX 3137AGGV6 October 15, 2026BF . . . . . . . . 4,834,666 PAC (2) FLT 3137AGH3 7 October 15, 2026BS . . . . . . . . 4,834,666 NTL(PAC) (2) INV/IO 3137AGHA1 October 15, 2026BX . . . . . . . . 9,669,334 PAC 1.0 FIX 3137AGHE3 October 15, 2026BY . . . . . . . . 252,000 PAC 3.0 FIX 3137AGHF0 October 15, 2026HA . . . . . . . . 25,000,000 TAC 3.0 FIX 3137AGKB5 October 15, 2026JA . . . . . . . . 57,020,667 PAC 1.0 FIX 3137AGKP4 April 15, 2025JF . . . . . . . . 28,510,333 PAC (2) FLT 3137AGKU3 April 15, 2025JS . . . . . . . . 28,510,333 NTL(PAC) (2) INV/IO 3137AG L 3 2 April 15, 2025
Group 3FL . . . . . . . . 64,948,916 PAC I (2) FLT 3137AG J N 1 April 15, 2041FW . . . . . . . . 5,000,000 SUP (2) FLT 3137AG J Q 4 October 15, 2041HS . . . . . . . . 1,000,000 SUP (2) INV/S 3137AG K J 8 October 15, 2041IA . . . . . . . . 920,444 NTL(PAC II) 4.5 FIX/IO 3137AGKK5 October 15, 2041LA . . . . . . . . 46,392,084 PAC I 1.0 FIX 3137AGLK4 April 15, 2041LY . . . . . . . . 5,113,000 PAC I 4.5 FIX 3137AGM64 October 15, 2041SL . . . . . . . . 64,948,916 NTL(PAC I) (2) INV/IO 3137AGNS5 April 15, 2041SW . . . . . . . . 5,000,000 SUP (2) INV 3137AGNX4 October 15, 2041TH . . . . . . . . 1,000,000 NTL(SUP) (2) INV/IO 3137AG P 2 0 October 15, 2041TW . . . . . . . . 9,439,673 NTL(SUP) (2) INV/IO 3137AG P 7 9 October 15, 2041UF . . . . . . . . 28,319,017 SUP (2) FLT 3137AG P 9 5 October 15, 2041WF . . . . . . . . 3,000,000 SUP (2) FLT 3137AG P E 4 October 15, 2041WI . . . . . . . . 1,111,111 NTL(SUP) 4.5 FIX/IO 3137AGPG9 October 15, 2041WS . . . . . . . . 9,439,673 SUP (2) INV/S 3137AG P J 3 October 15, 2041YA . . . . . . . . 8,284,000 PAC II 4.0 FIX 3137AG P L 8 October 15, 2041
REMICClasses
OriginalBalance
PrincipalType(1)
ClassCoupon
InterestType(1)
CUSIPNumber
Final PaymentDate
Group 4FG . . . . . . . . $171,476,666 PAC I (2) FLT 3137AG J L 5 October 15, 2039GA . . . . . . . . 122,483,334 PAC I 1.0% FIX 3137AG J S 0 October 15, 2039IB . . . . . . . . 2,746,111 NTL(PAC II) 4.5 FIX/IO 3137AGKL3 October 15, 2041ML . . . . . . . . 13,346,652 PAC I 4.5 FIX 3137AGMG2 October 15, 2041NF . . . . . . . . 23,394,000 PAC I (2) FLT 3137AGMX5 May 15, 2041NS . . . . . . . . 23,394,000 NTL(PAC I) (2) INV/IO 3137AGN7 1 May 15, 2041NX . . . . . . . . 16,710,000 PAC I 1.0 FIX 3137AGNB2 May 15, 2041SG . . . . . . . . 171,476,666 NTL(PAC I) (2) INV/IO 3137AGNQ9 October 15, 2039TY . . . . . . . . 38,619,496 NTL(SUP) (2) INV/IO 3137AG P 8 7 October 15, 2041YB . . . . . . . . 24,715,000 PAC II 4.0 FIX 3137AGPM6 October 15, 2041YF . . . . . . . . 115,395,054 TAC (2) FLT 3137AGPR 5 October 15, 2041YS . . . . . . . . 38,619,496 SUP (2) INV/S 3137AGPU8 October 15, 2041ZF . . . . . . . . 463,433 SUP (2) FLT/Z 3137AGPV6 October 15, 2041
Group 5EA . . . . . . . . 34,301,667 PAC I 1.0 FIX 3137AGHY9 February 15, 2041EY . . . . . . . . 4,815,000 PAC I 4.5 FIX 3137AG J G 6 October 15, 2041FE . . . . . . . . 48,022,333 PAC I (2) FLT 3137AG J K 7 February 15, 2041FY . . . . . . . . 28,944,555 SUP (2) FLT 3137AG J R 2 October 15, 2041IC . . . . . . . . 686,666 NTL(PAC II) 4.5 FIX/IO 3137AGKM1 October 15, 2041SE . . . . . . . . 48,022,333 NTL(PAC I) (2) INV/IO 3137AGNP1 February 15, 2041SY . . . . . . . . 9,648,185 SUP (2) INV/S 3137AGNY2 October 15, 2041TS . . . . . . . . 9,648,185 NTL(SUP) (2) INV/IO 3137AG P 5 3 October 15, 2041YC . . . . . . . . 6,180,000 PAC II 4.0 FIX 3137AGPN4 October 15, 2041
Group 6FD . . . . . . . . 32,348,750 PAC I (2) FLT 3137AG J J 0 April 15, 2041ID . . . . . . . . 458,777 NTL(PAC II) 4.5 FIX/IO 3137AGKN9 October 15, 2041LF . . . . . . . . 19,341,374 SUP (2) FLT 3137AGLQ1 October 15, 2041LS . . . . . . . . 6,447,125 SUP (2) INV/S 3137AGL Z 1 October 15, 2041MA . . . . . . . . 23,106,250 PAC I 1.0 FIX 3137AGM72 April 15, 2041MN . . . . . . . . 2,552,000 PAC I 4.5 FIX 3137AGMH0 October 15, 2041SD . . . . . . . . 32,348,750 NTL(PAC I) (2) INV/IO 3137AGNN6 April 15, 2041TL . . . . . . . . 6,447,125 NTL(SUP) (2) INV/IO 3137AG P 3 8 October 15, 2041YD . . . . . . . . 4,129,000 PAC II 4.0 FIX 3137AG P P 9 October 15, 2041
ResidualR . . . . . . . . 0 NPR 0.0 NPR 3137AGNK2 October 15, 2041RS . . . . . . . . 0 NPR 0.0 NPR 3137AGNL0 October 15, 2041
(1) See Appendix II to the Offering Circular.(2) See Terms Sheet — Interest.
The Certificates may not be suitable investments for you. You should not purchase Certificates unless you have carefullyconsidered and are able to bear the associated prepayment, interest rate, yield and market risks of investing in them.Certain Risk Considerations on page S-2 highlights some of these risks.
You should purchase Certificates only if you have read and understood this Supplement, the attached Offering Circularand the documents identified under Available Information.
We guarantee principal and interest payments on the Certificates. These payments are not guaranteed by, and are not debtsor obligations of, the United States or any federal agency or instrumentality other than Freddie Mac. The Certificates arenot tax-exempt. Because of applicable securities law exemptions, we have not registered the Certificates with any federalor state securities commission. No securities commission has reviewed this Supplement.
Deutsche Bank Securities
October 3, 2011
CERTAIN RISK CONSIDERATIONS
Although we guarantee the payments on the Certificates, and so bear the associated credit risk, as aninvestor you will bear the other risks of owning mortgage securities. This section highlights some of theserisks. You should also read Risk Factors and Prepayment, Yield and Suitability Considerations in theOffering Circular for further discussions of these risks.
The Certificates May Not be Suitable Investments for You. The Certificates are complexsecurities. You should not purchase Certificates unless you are able to understand and bear the associatedprepayment, interest rate, yield and market risks.
In particular, the Interest Only, Inverse Floating Rate, Support, Accrual and Residual Classes havespecial risks and are not suitable for all investors.
Prepayments Can Reduce Your Yield. The yield on your Certificates could be lower than youexpect if:
• You buy your Certificates at a premium over their principal amount and principal paymentsare faster than you expect.
• You buy your Certificates at a discount to their principal amount and principal payments areslower than you expect.
If you buy an Interest Only Class and prepayments are fast, you may not even recover your investment.
LIBOR Levels Can Reduce Your Yield if You Own a Floating Rate or Inverse Floating RateClass. The yield on your Certificates could be lower than you expect if:
• You buy a Floating Rate Class and LIBOR levels are lower than you expect.
• You buy an Inverse Floating Rate Class and LIBOR levels are higher than you expect.
If you buy an Interest Only Inverse Floating Rate Class, you may not even recover your investment ifLIBOR levels are high or prepayments are fast.
Under some prepayment scenarios, relatively low levels of LIBOR may slightly extend, andrelatively high levels of LIBOR may slightly reduce, the weighted average lives of HF, YF and ZF.
The Certificates are Subject to Market Risks. You will bear all of the market risks of yourinvestment. The market value of your Certificates will vary over time, primarily in response to changes inprevailing interest rates. If you sell your Certificates when their market value is low, you may experiencesignificant losses. The underwriter named on the front cover (the “Underwriter”) intends to make amarket for the purchase and sale of the Certificates after they are issued, but has no obligation to do so. Asecondary market may not develop. Even if one does develop, it may not be liquid enough to allow you tosell your Certificates easily or at your desired price.
Our Multiclass Certificates Offering Circular dated June 1, 2010 (the “Offering Circular”),attached to this Supplement, defines many of the terms we use in this Supplement.
S-2
TERMS SHEET
This Terms Sheet contains selected information about this Series. You should refer to theremainder of this Supplement for further information.
In this Supplement, we refer to Classes only by their letter designations. For example, “R” refers tothe R Class of this Series.
Payment Dates
We make payments of principal and interest on the Certificates on each monthly Payment Datebeginning in November 2011.
Form of Classes
Regular and MACR Classes: Book-entry on Fed System
Residual Classes: Certificated
Interest
The Fixed Rate Classes bear interest at the Class Coupons shown on the front cover and Appendix A.
S-3
The Floating Rate and Inverse Floating Rate Classes bear interest as shown in the following table.The initial Class Coupons apply only to the first Accrual Period. We determine LIBOR using the BBAMethod.
ClassInitial Class
Coupon Class Coupon Formula Minimum Rate Maximum RateClass Coupon Subject to
Group 1FK . . . . . . . . . . . . . . . . . . . . . . . . . . 0.52% LIBOR + 0.3% 0.3% 7.0%SK . . . . . . . . . . . . . . . . . . . . . . . . . . 6.48 6.7% � LIBOR 0 6.7Group 2BF . . . . . . . . . . . . . . . . . . . . . . . . . . 0.47 LIBOR + 0.25% 0.25 7.0BS . . . . . . . . . . . . . . . . . . . . . . . . . . 6.53 6.75% � LIBOR 0 6.75FB(1) . . . . . . . . . . . . . . . . . . . . . . . . 0.47 LIBOR + 0.25% 0.25 7.0JF . . . . . . . . . . . . . . . . . . . . . . . . . . 0.47 LIBOR + 0.25% 0.25 7.0JS . . . . . . . . . . . . . . . . . . . . . . . . . . 6.53 6.75% � LIBOR 0 6.75SB(1) . . . . . . . . . . . . . . . . . . . . . . . . 6.53 6.75% � LIBOR 0 6.75Group 3FL . . . . . . . . . . . . . . . . . . . . . . . . . . 0.57 LIBOR + 0.35% 0.35 7.0FW . . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0HF(2) . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0HS . . . . . . . . . . . . . . . . . . . . . . . . . . 9.36 9.8% � (LIBOR � 2.0) 0 9.8MS(2) . . . . . . . . . . . . . . . . . . . . . . . 11.7 12.25% � (LIBOR � 2.5) 0 12.25QS(2) . . . . . . . . . . . . . . . . . . . . . . . . 9.36 9.8% � (LIBOR � 2.0) 0 9.8SL . . . . . . . . . . . . . . . . . . . . . . . . . . 6.43 6.65% � LIBOR 0 6.65SM(2) . . . . . . . . . . . . . . . . . . . . . . . 14.04 14.7% � (LIBOR � 3.0) 0 14.7SU(3) . . . . . . . . . . . . . . . . . . . . . . . . 14.04 14.7% � (LIBOR � 3.0) 0 14.7SW . . . . . . . . . . . . . . . . . . . . . . . . . 6.68 6.9% � LIBOR 2.0 6.9TH . . . . . . . . . . . . . . . . . . . . . . . . . . 4.68 4.9% � LIBOR 0 4.9TU(3) . . . . . . . . . . . . . . . . . . . . . . . . 4.68 4.9% � LIBOR 0 4.9TW . . . . . . . . . . . . . . . . . . . . . . . . . 4.68 4.9% � LIBOR 0 4.9UF . . . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0WF . . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0WS . . . . . . . . . . . . . . . . . . . . . . . . . 9.36 9.8% � (LIBOR � 2.0) 0 9.8Group 4FG . . . . . . . . . . . . . . . . . . . . . . . . . . 0.57 LIBOR + 0.35% 0.35 7.0FN(1) . . . . . . . . . . . . . . . . . . . . . . . . 0.57 LIBOR + 0.35% 0.35 7.0NF . . . . . . . . . . . . . . . . . . . . . . . . . . 0.57 LIBOR + 0.35% 0.35 7.0NS . . . . . . . . . . . . . . . . . . . . . . . . . . 6.43 6.65% � LIBOR 0 6.65SG . . . . . . . . . . . . . . . . . . . . . . . . . . 6.43 6.65% � LIBOR 0 6.65SN(1) . . . . . . . . . . . . . . . . . . . . . . . . 6.43 6.65% � LIBOR 0 6.65SQ(4) . . . . . . . . . . . . . . . . . . . . . . . . 9.36 9.8% � (LIBOR � 2.0) 0 9.8TY . . . . . . . . . . . . . . . . . . . . . . . . . . 4.68 4.9% � LIBOR 0 4.9YF . . . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0YS . . . . . . . . . . . . . . . . . . . . . . . . . . 9.36 9.8% � (LIBOR � 2.0) 0 9.8ZF . . . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0Group 5FE . . . . . . . . . . . . . . . . . . . . . . . . . . 0.57 LIBOR + 0.35% 0.35 7.0FY . . . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0SE . . . . . . . . . . . . . . . . . . . . . . . . . . 6.43 6.65% � LIBOR 0 6.65SY . . . . . . . . . . . . . . . . . . . . . . . . . . 9.36 9.8% � (LIBOR � 2.0) 0 9.8TQ(5) . . . . . . . . . . . . . . . . . . . . . . . . 4.68 4.9% � LIBOR 0 4.9TS . . . . . . . . . . . . . . . . . . . . . . . . . . 4.68 4.9% � LIBOR 0 4.9US(5) . . . . . . . . . . . . . . . . . . . . . . . . 14.04 14.7% � (LIBOR � 3.0) 0 14.7Group 6FD . . . . . . . . . . . . . . . . . . . . . . . . . . 0.57 LIBOR + 0.35% 0.35 7.0LF . . . . . . . . . . . . . . . . . . . . . . . . . . 1.32 LIBOR + 1.1% 1.1 6.0LS . . . . . . . . . . . . . . . . . . . . . . . . . . 9.36 9.8% � (LIBOR � 2.0) 0 9.8SD . . . . . . . . . . . . . . . . . . . . . . . . . . 6.43 6.65% � LIBOR 0 6.65TL . . . . . . . . . . . . . . . . . . . . . . . . . . 4.68 4.9% � LIBOR 0 4.9
(1) MACR Class.(2) MACR Class formed from Classes in Groups 3, 4, 5 and 6.(3) MACR Class formed from Classes in Groups 3 and 4.(4) MACR Class formed from Classes in Groups 4, 5 and 6.(5) MACR Class formed from Classes in Groups 5 and 6.
See Appendix V to the Offering Circular and Payments — Interest.
S-4
Notional Classes
ClassOriginal NotionalPrincipal Amount Reduces Proportionately With
Group 1SK $ 22,222,222 FK (SEQ)
Group 2BS $ 4,834,666 BF (PAC)JS 28,510,333 JF (PAC)SB(1) 33,344,999 BF and JF, as a whole (PAC)
Group 3IA $ 920,444 YA (PAC II)SL 64,948,916 FL (PAC I)TH 1,000,000 HS (SUP)TU(2) 48,059,169 WS and YS, as a whole (SUP)TW 9,439,673 WS (SUP)WI 1,111,111 FW and SW (SUP)
Group 4IB $ 2,746,111 YB (PAC II)NS 23,394,000 NF (PAC I)SG 171,476,666 FG (PAC I)SN(1) 194,870,666 FG and NF (PAC I)TY 38,619,496 YS (SUP)
Group 5IC $ 686,666 YC (PAC II)SE 48,022,333 FE (PAC I)TQ(3) 16,095,310 LS and SY, as a whole (SUP)TS 9,648,185 SY (SUP)
Group 6ID $ 458,777 YD (PAC II)SD 32,348,750 FD (PAC I)TL 6,447,125 LS (SUP)
(1) MACR Class.(2) MACR Class formed from Classes in Groups 3 and 4.(3) MACR Class formed from Classes in Groups 5 and 6.
See Payments — Interest — Notional Classes.
MACR Classes
This Series includes MACR Classes. Appendix A shows the characteristics of the MACR Classesand the Combinations of REMIC and MACR Classes.
See Appendix III to the Offering Circular for a description of MACR Certificates and exchangeprocedures and fees.
S-5
Principal
REMIC Classes
On each Payment Date, we pay:
Group 1
• 62.4690025157% of the Group 1 Asset Principal Amount to CA and CY, in that order, untilretired
• 37.5309974843% of the Group 1 Asset Principal Amount in the following order of priority:
1. To FK, KA, KB and KC, pro rata, until retired
2. To YK, until retired
SequentialPay
Group 2
• The Group 2 Asset Principal Amount in the following order of priority:
1. To the PAC Classes, until reduced to their Aggregate Targeted Balance, allocated asfollows:
a. To JA and JF, pro rata, while outstanding
b. To BF and BX, pro rata, while outstanding
c. To BY, while outstanding
PAC
2. To HA, until reduced to its Targeted BalanceTAC
3. To AH, until retiredSupport
4. To HA, until retiredTAC
5. To the PAC Classes, as described in step 1 above, but without regard to their AggregateTargeted Balance, until retired
PAC
Group 3
• The Group 3 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To FL and LA, pro rata, while outstanding
b. To LY, while outstanding
Type I PAC
2. To YA, until reduced to its Targeted BalanceType II PAC
3. To FW, HS, SW, UF, WF and WS, pro rata, until retiredSupport
4. To YA, until retiredType II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
Type I PAC
Principal
REMIC Classes
On each Payment Date, we pay:
Group 1
• 62.4690025157% of the Group 1 Asset Principal Amount to CA and CY, in that order, untilretired
• 37.5309974843% of the Group 1 Asset Principal Amount in the following order of priority:
1. To FK, KA, KB and KC, pro rata, until retired
2. To YK, until retired
���������������������������������������
SequentialPay
Group 2
• The Group 2 Asset Principal Amount in the following order of priority:
1. To the PAC Classes, until reduced to their Aggregate Targeted Balance, allocated asfollows:
a. To JA and JF, pro rata, while outstanding
b. To BF and BX, pro rata, while outstanding
c. To BY, while outstanding
���������������������������������������
PAC
2. To HA, until reduced to its Targeted Balance�����TAC
3. To AH, until retired�����Support
4. To HA, until retired�����TAC
5. To the PAC Classes, as described in step 1 above, but without regard to their AggregateTargeted Balance, until retired
�����������
PAC
Group 3
• The Group 3 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To FL and LA, pro rata, while outstanding
b. To LY, while outstanding
�������������������������������
Type I PAC
2. To YA, until reduced to its Targeted Balance�����Type II PAC
3. To FW, HS, SW, UF, WF and WS, pro rata, until retired�����Support
4. To YA, until retired�����Type II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
�����������
Type I PAC
S-6
Group 4
• The Accrual Amount to YF, until reduced to its Targeted Balance, and then to ZFTAC andAccrual
• The Group 4 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To FG and GA, pro rata, while outstanding
b. To NF and NX, pro rata, while outstanding
c. To ML, while outstanding
Type I PAC
2. To YB, until reduced to its Targeted BalanceType II PAC
3. Concurrently:
a. 74.9999998382% as follows:
i. To YF, until reduced to its Targeted BalanceTAC
ii. To ZF, until retiredSupport
iii. To YF, until retiredTAC
b. 25.0000001618% to YS, until retiredSupport
4. To YB, until retiredType II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
Type I PAC
Group 5
• The Group 5 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To EA and FE, pro rata, while outstanding
b. To EY, while outstanding
Type I PAC
2. To YC, until reduced to its Targeted BalanceType II PAC
3. To FY and SY, pro rata, until retiredSupport
4. To YC, until retiredType II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
Type I PAC
Group 4
• The Accrual Amount to YF, until reduced to its Targeted Balance, and then to ZF�����TAC and
Accrual
• The Group 4 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To FG and GA, pro rata, while outstanding
b. To NF and NX, pro rata, while outstanding
c. To ML, while outstanding
�������������������������������������������
Type I PAC
2. To YB, until reduced to its Targeted Balance�����Type II PAC
3. Concurrently:
a. 74.9999998382% as follows:
i. To YF, until reduced to its Targeted Balance�����TAC
ii. To ZF, until retired�����Support
iii. To YF, until retired�����TAC
b. 25.0000001618% to YS, until retired�����Support
4. To YB, until retired�����Type II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
�����������
Type I PAC
Group 5
• The Group 5 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To EA and FE, pro rata, while outstanding
b. To EY, while outstanding
���������������������������������
Type I PAC
2. To YC, until reduced to its Targeted Balance�����Type II PAC
3. To FY and SY, pro rata, until retired�����Support
4. To YC, until retired�����Type II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
�����������
Type I PAC
S-7
Group 6
• The Group 6 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To FD and MA, pro rata, while outstanding
b. To MN, while outstanding
Type I PAC
2. To YD, until reduced to its Targeted BalanceType II PAC
3. To LF and LS, pro rata, until retiredSupport
4. To YD, until retiredType II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
Type I PAC
The “Targeted Balances” and “Aggregate Targeted Balances” are in Appendix B. They werecalculated using the following Structuring Ranges and Rates.
Structuring Range or Rate
Group 2PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 104% PSA - 288% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 154% PSA
Group 3Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
Group 4Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 350% PSA*
Group 5Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
Group 6Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
* Assumes LIBOR equals 0.24333% at all times.
See Payments — Principal and Prepayment and Yield Analysis.
MACR Classes
On each Payment Date when any outstanding MACR Certificates are entitled to principal payments,we allocate such payments from the applicable REMIC Certificates to those MACR Certificates, asdescribed under MACR Certificates in the Offering Circular.
REMIC Status
We will form an Upper-Tier REMIC Pool and a Lower-Tier REMIC Pool for this Series. We willelect to treat each REMIC Pool as a REMIC under the Code. R and RS will be “Residual Classes” andthe other Classes shown on the front cover will be “Regular Classes.” The Residual Classes will besubject to transfer restrictions. See Certain Federal Income Tax Consequences in this Supplement and theOffering Circular.
Group 6
• The Group 6 Asset Principal Amount in the following order of priority:
1. To the Type I PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To FD and MA, pro rata, while outstanding
b. To MN, while outstanding
�������������������������������
Type I PAC
2. To YD, until reduced to its Targeted Balance�����Type II PAC
3. To LF and LS, pro rata, until retired�����Support
4. To YD, until retired�����Type II PAC
5. To the Type I PAC Classes, as described in step 1 above, but without regard to theirAggregate Targeted Balance, until retired
�����������
Type I PAC
The “Targeted Balances” and “Aggregate Targeted Balances” are in Appendix B. They werecalculated using the following Structuring Ranges and Rates.
Structuring Range or Rate
Group 2PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 104% PSA - 288% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 154% PSA
Group 3Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
Group 4Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 350% PSA*
Group 5Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
Group 6Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
* Assumes LIBOR equals 0.24333% at all times.
See Payments — Principal and Prepayment and Yield Analysis.
MACR Classes
On each Payment Date when any outstanding MACR Certificates are entitled to principal payments,we allocate such payments from the applicable REMIC Certificates to those MACR Certificates, asdescribed under MACR Certificates in the Offering Circular.
REMIC Status
We will form an Upper-Tier REMIC Pool and a Lower-Tier REMIC Pool for this Series. We willelect to treat each REMIC Pool as a REMIC under the Code. R and RS will be “Residual Classes” andthe other Classes shown on the front cover will be “Regular Classes.” The Residual Classes will besubject to transfer restrictions. See Certain Federal Income Tax Consequences in this Supplement and theOffering Circular.
S-8
Weighted Average Lives (in years)(1)
Group 1
0% 100% 150% 300% 400%PSA Prepayment Assumption
AY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.3 17.7 16.5 12.6 10.5CA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.1 7.0 5.9 4.0 3.3CK, EK, FK, GK, JK, KA, KB, KC, KD, KE, KG,
KJ, KM, KN, KP, KQ, KT, KU, KW, LK,MK and SK. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.6 6.5 5.4 3.7 3.0
CY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.4 17.9 16.8 12.9 10.7YK . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.1 17.0 15.7 11.7 9.7Group 1 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12.0 8.1 7.0 4.9 4.1
Group 2
0% 104% 150% 288% 500%PSA Prepayment Assumption
AH . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14.9 14.5 14.2 0.7 0.4AJ, CJ, DJ, EJ, GJ, JA, JB, JC, JD, JE, JF, JG, JH,
JM, JP, JS, JW, LJ and QJ . . . . . . . . . . . . . . . . . . 6.2 4.0 4.0 4.0 3.0BF, BS, BX and JL . . . . . . . . . . . . . . . . . . . . . . . . . . 12.1 10.9 10.9 10.9 8.0BG, BK, BL, BM, BN, BQ, BT, BU, BW, DB, DE,
DH, DK, DM, DT, DW, FB and SB . . . . . . . . . . . 7.0 5.0 5.0 5.0 3.8BY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14.8 14.8 14.8 14.8 13.9HA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13.6 10.8 7.7 2.6 1.5Group 2 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8.5 6.4 5.8 4.5 3.3
Group 3
0% 100% 160% 300% 500%PSA Prepayment Assumption
AL, CL, EL, FL, GL, HL, LA, LB, LC, LD, LE,LG, LH, LM, LN, LP, LQ, LT, LU, LW,LX and SL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15.5 6.0 6.0 6.0 4.1
FW, HS, SW, TH, TW, UF, WF, WI and WS . . . . . . 28.0 19.9 12.9 2.6 1.4HF (LIBOR at 0.24333%)(2) . . . . . . . . . . . . . . . . . . 28.0 19.9 12.8 2.6 1.4HF (LIBOR at 1.24333%)(2) . . . . . . . . . . . . . . . . . . 27.9 19.9 12.8 2.6 1.4HF (LIBOR at 3.07167%)(2) . . . . . . . . . . . . . . . . . . 27.9 19.8 12.8 2.6 1.4HF (LIBOR at 4.90000% and Higher)(2) . . . . . . . . . 27.8 19.8 12.7 2.6 1.4IA and YA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25.3 10.5 3.4 3.4 2.1LY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24.8 19.8 19.8 19.8 12.7MS(2), QS(2) and SM(2) . . . . . . . . . . . . . . . . . . . . . 28.0 19.9 12.9 2.6 1.4MY(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24.8 19.9 19.9 19.9 12.8PM(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25.3 10.5 3.3 3.3 2.1SU(3) and TU(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.0 19.9 12.8 2.6 1.3Group 3 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 10.7 8.3 5.3 3.4
(1) We calculate weighted average lives based on the assumptions described in Prepayment and Yield Analysis. The actualweighted average lives are likely to differ from those shown, perhaps significantly.
(2) MACR Class formed from Classes in Groups 3, 4, 5 and 6.(3) MACR Class formed from Classes in Groups 3 and 4.
S-9
Group 4
0% 100% 160% 300% 500%PSA Prepayment Assumption
AG, CG, EG, FG, GA, GB, GC, GD, GE, GH, GM,GP, GQ, GT, GU, GW, GX, HG, QG, SG,UG and WG . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14.4 5.0 5.0 5.0 3.5
AN, EN, FN, GN, HN, NA, NB, NC, ND, NE, NG,NH, NJ, NK, NL, NM, NQ, NT, NU,NW and SN. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15.6 6.0 6.0 6.0 4.1
IB and YB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25.3 10.4 3.3 3.3 2.1ML . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24.9 20.2 20.2 20.2 13.0NF, NS, NX and QL . . . . . . . . . . . . . . . . . . . . . . . . . 23.7 13.3 13.3 13.3 8.3SQ(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.0 19.9 12.9 2.6 1.4TY and YS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.0 19.8 12.8 2.6 1.3YF (LIBOR at 0.24333%) . . . . . . . . . . . . . . . . . . . . 27.9 19.8 12.7 2.6 1.3YF (LIBOR at 1.24333%) . . . . . . . . . . . . . . . . . . . . 27.9 19.8 12.7 2.6 1.3YF (LIBOR at 3.07167%) . . . . . . . . . . . . . . . . . . . . 27.8 19.7 12.6 2.6 1.3YF (LIBOR at 4.90000% and Higher) . . . . . . . . . . . 27.8 19.6 12.6 2.6 1.3ZF (LIBOR at 0.24333%) . . . . . . . . . . . . . . . . . . . . . 30.0 29.3 29.2 6.9 0.0ZF (LIBOR at 1.24333%) . . . . . . . . . . . . . . . . . . . . . 30.0 29.3 29.1 6.9 0.0ZF (LIBOR at 3.07167%) . . . . . . . . . . . . . . . . . . . . . 30.0 29.2 28.9 6.9 0.0ZF (LIBOR at 4.90000% and Higher) . . . . . . . . . . . 30.0 29.1 28.6 6.9 0.0Group 4 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 10.6 8.2 5.2 3.4
Group 5
0% 100% 160% 300% 500%PSA Prepayment Assumption
AE, CE, EA, EB, EC, ED, EH, EM, EP, EQ, ET,EU, EX, FE, HE, ME, QE, SE, TE, WE,XE and YE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15.4 6.0 6.0 6.0 4.1
EY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24.7 19.1 19.1 19.1 12.3FY, SY and TS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.0 20.1 13.0 2.8 1.5IC and YC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25.3 10.6 3.5 3.5 2.3TQ(5) and US(5) . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.0 20.0 13.0 2.7 1.5Group 5 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 10.8 8.4 5.4 3.6
Group 6
0% 100% 160% 300% 500%PSA Prepayment Assumption
AM, CM, FD, HM, MA, MB, MC, MD, MG, MH,MJ, MP, MQ, MT, MU, MW, MX, QM, SD,UM, WM and YM . . . . . . . . . . . . . . . . . . . . . . . . 15.5 6.0 6.0 6.0 4.1
ID and YD . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25.3 10.5 3.4 3.4 2.1LF, LS and TL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.0 20.0 12.9 2.6 1.4MN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24.8 19.8 19.8 19.8 12.7Group 6 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 10.7 8.3 5.3 3.4
(4) MACR Class formed from Classes in Groups 4, 5 and 6.(5) MACR Class formed from Classes in Groups 5 and 6.
S-10
The Assets
The “Assets” consist of Freddie Mac PCs with the following characteristics:
Group Principal BalanceOriginal Term
(in years) Interest Rate
1 $357,569,340 20 3.5%2 128,377,000 15 3.03 176,496,690 30 4.54 526,603,635 30 4.55 131,911,740 30 4.56 87,924,499 30 4.5
See General Information — Structure of Transaction.
We will publish a Supplemental Statement applicable to this Series shortly after the Closing Date.The Supplemental Statement will contain a schedule of the Assets and other information. See AvailableInformation.
Assumed Mortgage Characteristics (as of October 1, 2011)
Group Principal Balance
Remaining Termto Maturity(in months)
Loan Age(in months)
Per AnnumInterest Rate
Per AnnumInterest Rate
of Related PCs
1 $357,569,340 239 1 4.05% 3.5%2 128,377,000 179 1 3.54 3.03 176,496,690 354 5 4.88 4.54 526,603,635 353 6 4.85 4.55 131,911,740 356 3 4.87 4.56 87,924,499 355 5 4.85 4.5
The actual characteristics of the Mortgages differ from those shown, in some cases significantly.
See General Information — The Mortgages.
S-11
AVAILABLE INFORMATION
We incorporate by reference in this Supplement the Incorporated Documents listed under AdditionalInformation in the Offering Circular.
When we incorporate documents by reference, that means we are disclosing information to you byreferring to those documents rather than by providing you with separate copies. The IncorporatedDocuments are considered part of this Supplement. You should purchase Certificates only if you haveread and understood this Supplement, the Offering Circular and the Incorporated Documents. Infor-mation that we incorporate by reference will automatically update information in this Supplement. Wewill also publish a Supplemental Statement applicable to this Series shortly after the Closing Date. TheSupplemental Statement will contain a schedule of the Assets and other information. You should relyonly on the most current information provided or incorporated by reference in this Supplement and anyapplicable Supplemental Statement.
You may read and copy any document we file with the SEC at the SEC’s public reference room at100 F Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for furtherinformation on the public reference room. The SEC also maintains a website at http://www.sec.gov thatcontains reports, proxy and information statements, and other information regarding companies that fileelectronically with the SEC.
You can obtain, without charge, copies of the Incorporated Documents, any documents wesubsequently file with the SEC, the Trust Agreement and current information concerning the Assetsand Certificates, as well as the disclosure documents and current information for any other securities weissue, from our Investor Inquiry Department or our internet website as described on page 7 of the OfferingCircular. You can also obtain the documents listed above from the Underwriter at:
Deutsche Bank Securities Inc.Attn: Syndication Operations
100 Plaza One, Floor 2Jersey City, New Jersey 07311-3901
(800) [email protected]
GENERAL INFORMATION
The Trust Agreement
We will form a trust fund to hold the Assets and to issue the Certificates, each pursuant to theMulticlass Certificates Master Trust Agreement dated June 1, 2010 and a Terms Supplement dated theClosing Date (together, the “Trust Agreement”). We will act as Trustee and Administrator under theTrust Agreement.
You should refer to the Trust Agreement for a complete description of your rights and obligationsand those of Freddie Mac. You will acquire your Certificates subject to the terms and conditions of theTrust Agreement, including the Terms Supplement.
Form of Certificates
The Regular and MACR Classes are issued, held and transferable on the Fed System. The ResidualClasses are issued and held in certificated form and are transferable at the office of the Registrar.
S-12
Only a Fed Participant can be a Holder of a Regular or MACR Class. As an investor in Certificates,you are not necessarily the Holder.
See Description of Certificates — Form, Holders and Payment Procedures in the Offering Circular.
Denominations of Certificates
See Description of Certificates — Form, Holders and Payment Procedures in the Offering Circularfor the minimum denominations of the Classes.
Structure of Transaction
General
This Series is a Double-Tier Series, structured as follows:
REMIC Pool Classes Issued from REMIC Pool REMIC Pool Assets
Upper-Tier All Regular Classes and R All Lower-Tier regular interests
Lower-Tier RS The Assets
See Description of Certificates — REMIC Pool Structures in the Offering Circular.
The Assets
The Assets are Gold PCs and/or Gold Giant PCs.
The Mortgages
The Mortgages underlying the Assets (the “Mortgages”) are fixed-rate, first lien residentialmortgages and mortgage participations.
For purposes of this Supplement, we have made certain assumptions regarding the Mortgages, asshown under Terms Sheet — Assumed Mortgage Characteristics. However, the actual characteristics ofmost of the Mortgages differ from those assumed, perhaps significantly. This is the case even if theweighted average characteristics of the Mortgages are the same as those of mortgages having thecharacteristics assumed.
We may furnish some or all of the Assets from our own portfolio. Assets from our portfolio, or fromother sources, may emphasize specific Mortgage characteristics, such as loan purpose, source oforigination, geographic distribution or loan size, or specific borrower characteristics, such as creditscore or equity in the property. You can obtain information about the underlying Mortgage characteristicsfor the Assets from our internet website.
PAYMENTS
Payment Dates; Record Dates
We make payments of principal and interest on the Certificates on each Payment Date, beginning inthe month following the Closing Date. A “Payment Date” is the 15th of each month or, if the 15th is not aBusiness Day, the next Business Day.
On each Payment Date, any payment on a Certificate is made to the Holder of record as of the end ofthe preceding calendar month.
S-13
Method of Payment
You will receive payments on your Certificates in the manner described under Description ofCertificates — Form, Holders and Payment Procedures in the Offering Circular.
Categories of Classes
For purposes of principal and interest payments, we have categorized the Classes as shown under“Principal Type” and “Interest Type” on the front cover and Appendix A. Appendix II to the OfferingCircular explains the abbreviations used for categories of Classes.
Interest
We pay 30 days’ interest on each Payment Date to the Holders of each Class on which interest hasaccrued, except that the Accrual Class receives payments as described below. We calculate each interestpayment on the outstanding balance of the Class immediately before the Payment Date and on the basisof a 360-day year of twelve 30-day months.
Accrual Period
The “Accrual Period” for each Payment Date is:
• For Fixed Rate Classes — the preceding calendar month.
• For Floating Rate and Inverse Floating Rate Classes — from the 15th of the preceding monthto the 15th of the month of that Payment Date.
Fixed Rate Classes
The Fixed Rate Classes bear interest at the Class Coupons shown on the front cover and Appendix A.
Notional Classes
The Notional Classes do not receive principal payments. For calculating interest payments, theNotional Classes have notional principal amounts that will reduce as shown under Terms Sheet —Notional Classes.
Floating Rate and Inverse Floating Rate Classes
The Floating Rate and Inverse Floating Rate Classes bear interest as shown under Terms Sheet —Interest. Their Class Coupons are based on one-month LIBOR.
We determine LIBOR and calculate the Class Coupons for the Floating Rate and Inverse FloatingRate Classes as described in Appendix V to the Offering Circular.
Accrual Class
ZF is an Accrual Class. The Accrual Class does not receive interest payments; rather, interestaccrued on the Accrual Class during each Accrual Period is added to its principal amount on the relatedPayment Date. We pay principal on the Accrual Class, including accrued interest that has been added toits principal amount, as described under Terms Sheet — Principal.
S-14
Principal
We pay principal on each Payment Date to the Holders of the Classes on which principal is then due.Holders receive principal payments on a pro rata basis among the Certificates of their Class.
Amount of Payments
The principal payments on the Certificates on each Payment Date equal:
• The amount of interest accrued on the Accrual Class during the related Accrual Period andnot payable as interest on that Payment Date (the “Accrual Amount”).
• The amount of principal required to be paid in the same month on the Assets of each Group(the “Group 1 Asset Principal Amount,” the “Group 2 Asset Principal Amount” and soforth).
Allocation of Payments
On each Payment Date, we pay the Accrual Amount and the Asset Principal Amounts for thatPayment Date as described under Terms Sheet — Principal. Principal allocable to the REMIC Classesreceiving payments from a particular Asset Group will be allocated only to those REMIC Classes andwill not be available for REMIC Classes receiving payments from the other Asset Groups.
Class Factors
General
We make Class Factors available on or about the fifth business day of each month after the ClosingDate. See Description of Certificates — Payments — Class Factors in the Offering Circular.
Use of Factors
You can calculate principal and interest payments by using the Class Factors.
For example, the reduction (or for the Accrual Class, the increase) in the balance of a Certificate inFebruary will equal its original balance times the difference between its January and February ClassFactors. The amount of interest to be paid on (or for the Accrual Class, added to the principal balance of) aCertificate in February will equal 30 days’ interest at its Class Coupon, accrued during the relatedAccrual Period, on the balance of that Certificate determined by its January Class Factor.
Guarantees
We guarantee to each Holder of a Certificate the timely payment of interest at its Class Coupon andthe payment of its principal amount as described in this Supplement. See Description of Certificates —Payments — Guarantees in the Offering Circular.
1% Clean-up Call
We have a 1% Clean-up Call Right. If we exercise this right, all of the Classes then outstanding willbe paid in full and will retire. See Description of Certificates — Payments — 1% Clean-up Call in theOffering Circular.
S-15
Residual Proceeds
Upon surrender of their Certificates to the Registrar, the Holders of each Residual Class will receivethe proceeds of any remaining assets of the related REMIC Pool after all required principal and interestpayments on the Classes have been made. Any remaining assets are likely to be insignificant. SeeDescription of Certificates — Payments — Residual Classes in the Offering Circular.
PREPAYMENT AND YIELD ANALYSIS
General
Mortgage Prepayments
The rates of principal payments on the Assets and the Certificates will depend on the rates ofprincipal payments, including prepayments, on the underlying Mortgages. The Mortgages are subject toprepayment at any time without penalty. Mortgage prepayment rates fluctuate continuously and, in somemarket conditions, substantially. See Prepayment, Yield and Suitability Considerations — Prepaymentsin the Offering Circular for a discussion of Mortgage prepayment considerations and risks.
Yield
As an investor in the Certificates, your yield will depend on:
• Your purchase price.
• The rate of principal payments on the underlying Mortgages.
• The actual characteristics of the underlying Mortgages.
• If you own a Floating Rate or Inverse Floating Rate Class, the level of LIBOR.
• If you own a Fixed Rate Class, the delay between its Accrual Period and the related PaymentDate.
See Prepayment, Yield and Suitability Considerations — Yields in the Offering Circular for adiscussion of yield considerations and risks.
Suitability
The Certificates may not be suitable investments for you. See Prepayment, Yield and SuitabilityConsiderations — Suitability in the Offering Circular for a discussion of suitability considerations andrisks.
Modeling Assumptions
To prepare the tables in this Supplement, we have made several assumptions. Unless otherwisenoted, each table employs the following assumptions (the “Modeling Assumptions”), among others:
• The Mortgages have the characteristics shown under Terms Sheet — Assumed MortgageCharacteristics.
• The Classes and Assets always receive payments on the 15th of the month, whether or not aBusiness Day.
S-16
• We do not exercise our 1% Clean-up Call Right.
• Each Class is outstanding from the Closing Date to retirement and no exchanges occur.
The Modeling Assumptions, like any other stated assumptions, are likely to differ from actualexperience in many cases. For example, the Mortgages have characteristics more diverse than thoseassumed, many Payment Dates will occur on a Business Day after the dates assumed and we may exerciseour 1% Clean-up Call Right. Moreover, Mortgage prepayment rates will differ from the percentages ofPSA shown in the tables. These differences will affect the actual payment behavior, weighted averagelives and yields of the Classes, perhaps significantly.
See Prepayment, Yield and Suitability Considerations — Tabular Information in Supplements in theOffering Circular for descriptions of weighted average life and yield calculations and the PSA prepay-ment model.
Prepayment and Weighted Average Life Considerations
PAC and TAC Classes
Principal payments on the PAC and TAC Classes should be more stable than would be the case ifthey did not receive such payments, to the extent of available principal, in accordance with theirschedules. Moreover, they will have cumulative priorities for future payments if they fall behind theirschedules. Based on the Modeling Assumptions, each of these Classes has a range of constant Mortgageprepayment rates (an “Effective Range”) or a single constant Mortgage prepayment rate (an “EffectiveRate”) at which it would receive scheduled payments. The Effective Range or Rate at any time dependson the characteristics of the underlying Mortgages at that time. Based on the Modeling Assumptions,each PAC or TAC Class would receive scheduled payments until retirement if the underlying Mortgageswere to prepay at any constant percentage of PSA within its initial Effective Range, or at its initialEffective Rate, shown in the following table.
S-17
Initial Effective Ranges and RatesClass Range or Rate
Group 2PAC
AJ, BG, BK, BL, BM, BN, BQ, BT, BU, BW, CJ, DB, DE,DH, DJ, DK, DM, DT, DW, EJ, FB, GJ, JA, JB, JC, JD,JE, JF, JG, JH, JM, JP, JW, LJ and QJ . . . . . . . . . . . . . . . 104% PSA - 288% PSA
BF, BX and JL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 78% PSA - 288% PSABY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0% PSA - 288% PSA
TACHA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 154% PSA
Group 3Type I PAC
AL, CL, EL, FL, GL, HL, LA, LB, LC, LD, LE, LG, LH,LM, LN, LP, LQ, LT, LU, LW and LX. . . . . . . . . . . . . . . 100% PSA - 300% PSA
LY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56% PSA - 300% PSAMY(1). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62% PSA - 300% PSA
Type II PACPM(1) and YA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
Group 4Type I PAC
AG, AN, CG, EG, EN, FG, FN, GA, GB, GC, GD, GE,GH, GM, GN, GP, GQ, GT, GU, GW, GX, HG, HN,NA, NB, NC, ND, NE, NG, NH, NJ, NK, NL, NM, NQ,NT, NU, NW, QG, UG and WG . . . . . . . . . . . . . . . . . . . . 100% PSA - 300% PSA
NF, NX and QL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 89% PSA - 300% PSAML . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 51% PSA - 300% PSA
Type II PACYB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
TACYF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 350% PSA(2)
Group 5Type I PAC
AE, CE, EA, EB, EC, ED, EH, EM, EP, EQ, ET, EU, EX,FE, HE, ME, QE, TE, WE, XE and YE . . . . . . . . . . . . . . 100% PSA - 300% PSA
EY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62% PSA - 300% PSAType II PAC
YC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSAGroup 6
Type I PACFD, MA, AM, CM, HM, MB, MC, MD, MG, MH, MJ,
MP, MQ, MT, MU, MW, MX, QM, UM, WM and YM . . 100% PSA - 300% PSAMN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56% PSA - 300% PSA
Type II PACYD . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 300% PSA
(1) MACR Class formed from Classes in Groups 3, 4, 5 and 6.(2) Assumes LIBOR equals 0.24333% at all times.
The initial Effective Ranges, if calculated using the actual characteristics of the Mortgages, coulddiffer from those shown in the table. Even if the Mortgages were to prepay at a constant rate within theinitial Effective Range shown for any Class, but near the upper or lower end of that Effective Range, thatClass might not receive scheduled payments. Moreover, there may not be any constant prepayment rate,based on the actual characteristics of the Mortgages, at which a TAC Class would receive scheduledpayments.
S-18
Non-constant prepayment rates can cause any Class not to receive scheduled payments, even if suchrates remain within its Effective Range, if any, shown above. The Effective Ranges can narrow or “drift”upward or downward over time. Under many scenarios the Classes shown in the table, especially theType II PAC and TAC Classes, would not receive scheduled payments.
Other Classes support the principal payment stability of the PAC and TAC Classes, as shown below.When its supporting Classes all retire, any outstanding PAC or TAC Class will become more sensitive toMortgage prepayments and its Effective Range, if any, will no longer exist. If a Type II PAC or TAC Classsupports any other Class at that time, its principal payment behavior will become similar to that of aSupport Class, as described below.
Supporting ClassesClasses Supported by
Group 2PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . TAC and SupportTAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Support
Group 3Type I PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Type II PAC and SupportType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Support
Group 4Type I PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Type II PAC, TAC and SupportType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . TAC and SupportTAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ZF
Group 5Type I PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Type II PAC and SupportType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Support
Group 6Type I PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Type II PAC and SupportType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Support
If the underlying Mortgages prepay at rates that are generally below the Effective Range or Rate forany Class, the available principal may be insufficient to produce scheduled payments on that Class and itsweighted average life may extend, perhaps significantly. If the underlying Mortgages prepay at rates thatare generally above the Effective Range or Rate for any Class, its weighted average life may shorten,perhaps significantly. However, the weighted average life of any PAC or TAC Class could extend (orshorten) under some scenarios, including “whipsaw” scenarios, involving Mortgage prepayments at ratesthat, on average, are above (or below) its Effective Range or Rate.
We distribute all available principal monthly on each Payment Date and do not retain it fordistribution on subsequent Payment Dates. As a result, the likelihood that the PAC and TAC Classes willreceive scheduled payments will not benefit from averaging high and low principal payments in differentmonths.
Support Classes
The Support Classes support the principal payment stability of the PAC and TAC Classes asdescribed above. As a result, each Support Class is likely to be much more sensitive to Mortgageprepayments than is any Class it supports. The Support Classes may receive no principal payments forextended periods of time, and their principal payment rate may vary widely from month to month.Relatively fast Mortgage prepayments may significantly shorten, and relatively slow Mortgage prepay-ments may significantly extend, the weighted average lives of the Support Classes.
S-19
Sequential Pay Classes
The Sequential Pay Classes receive principal payments from the Group 1 Assets in a prescribedsequence.
MACR Classes
The payment characteristics of the MACR Classes reflect the payment characteristics of theirrelated REMIC Classes.
Declining Balances Table
The following table shows:
• Percentages of original balances (as of the Closing Date) that would be outstanding aftereach of the Payment Dates shown at various percentages of PSA and levels of LIBOR, ifapplicable.
• Corresponding weighted average lives.
We have prepared this table using the Modeling Assumptions. However, for 0% PSA we haveassumed that each Mortgage has (a) an interest rate 2.5% higher than that of the related PCs and (b) aremaining term to maturity of 180, 240 or 360 months, as applicable, and a loan age of 0 months. We havecalculated weighted average lives for each Notional Class assuming that a reduction in its notionalprincipal amount is a reduction in principal balance.
S-20
Percentages of Original Balances Outstanding(1) and Weighted Average Lives
Group 1
Date 0% 100% 150% 300% 400% 0% 100% 150% 300% 400% 0% 100% 150% 300% 400%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
CK, EK, FK, GK, JK, KA, KB, KC,KD, KE, KG, KJ, KM, KN, KP, KQ,
KT, KU, KW, LK, MK and SKCAAY
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 100 100 100 97 95 94 91 90 97 94 93 91 89October 15, 2013 . . . . . . . . . . . . . . . . 100 100 100 100 100 94 87 84 76 71 93 86 83 75 69October 15, 2014 . . . . . . . . . . . . . . . . 100 100 100 100 100 90 77 72 58 49 90 76 71 55 46October 15, 2015 . . . . . . . . . . . . . . . . 100 100 100 100 100 87 69 62 43 33 86 67 59 40 29October 15, 2016 . . . . . . . . . . . . . . . . 100 100 100 100 100 83 60 52 31 20 82 58 49 27 16October 15, 2017 . . . . . . . . . . . . . . . . 100 100 100 100 100 79 53 43 22 11 78 50 40 17 6October 15, 2018 . . . . . . . . . . . . . . . . 100 100 100 100 99 75 45 36 14 5 73 42 32 9 0October 15, 2019 . . . . . . . . . . . . . . . . 100 100 100 100 92 70 39 29 8 0 69 35 24 3 0October 15, 2020 . . . . . . . . . . . . . . . . 100 100 100 97 66 65 33 23 4 0 63 29 18 0 0October 15, 2021 . . . . . . . . . . . . . . . . 100 100 100 91 47 60 27 17 0 0 58 22 12 0 0October 15, 2022 . . . . . . . . . . . . . . . . 100 100 100 68 33 55 22 12 0 0 52 17 7 0 0October 15, 2023 . . . . . . . . . . . . . . . . 100 100 100 51 22 49 17 8 0 0 46 12 3 0 0October 15, 2024 . . . . . . . . . . . . . . . . 100 100 98 37 15 43 12 4 0 0 40 7 0 0 0October 15, 2025 . . . . . . . . . . . . . . . . 100 100 93 26 10 37 8 1 0 0 33 2 0 0 0October 15, 2026 . . . . . . . . . . . . . . . . 100 97 78 18 6 30 4 0 0 0 25 0 0 0 0October 15, 2027 . . . . . . . . . . . . . . . . 100 92 57 12 4 22 0 0 0 0 18 0 0 0 0October 15, 2028 . . . . . . . . . . . . . . . . 100 66 40 8 2 15 0 0 0 0 9 0 0 0 0October 15, 2029 . . . . . . . . . . . . . . . . 100 42 24 4 1 6 0 0 0 0 1 0 0 0 0October 15, 2030 . . . . . . . . . . . . . . . . 73 19 11 2 0 0 0 0 0 0 0 0 0 0 0October 15, 2031 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 19.3 17.7 16.5 12.6 10.5 11.1 7.0 5.9 4.0 3.3 10.6 6.5 5.4 3.7 3.0
Date 0% 100% 150% 300% 400% 0% 100% 150% 300% 400% 0% 100% 150% 300% 400%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
Group 1 AssetsYKCY
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 97 95 94 92 91October 15, 2013 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 94 88 86 79 74October 15, 2014 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 91 80 75 62 54October 15, 2015 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 88 72 66 49 40October 15, 2016 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 85 64 57 38 29October 15, 2017 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 81 58 49 30 21October 15, 2018 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 96 77 51 42 23 15October 15, 2019 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 68 73 45 36 18 11October 15, 2020 . . . . . . . . . . . . . . . . 100 100 100 100 72 100 100 100 88 49 69 40 31 14 8October 15, 2021 . . . . . . . . . . . . . . . . 100 100 100 99 51 100 100 100 67 34 65 35 26 10 5October 15, 2022 . . . . . . . . . . . . . . . . 100 100 100 74 35 100 100 100 50 24 60 30 22 8 4October 15, 2023 . . . . . . . . . . . . . . . . 100 100 100 55 24 100 100 100 37 16 55 25 18 6 3October 15, 2024 . . . . . . . . . . . . . . . . 100 100 100 40 16 100 100 93 27 11 49 21 14 4 2October 15, 2025 . . . . . . . . . . . . . . . . 100 100 100 29 11 100 100 74 19 7 43 17 11 3 1October 15, 2026 . . . . . . . . . . . . . . . . 100 100 84 20 7 100 89 57 13 5 37 14 9 2 1October 15, 2027 . . . . . . . . . . . . . . . . 100 100 62 13 4 100 68 42 9 3 31 11 7 1 0October 15, 2028 . . . . . . . . . . . . . . . . 100 72 43 8 3 100 48 29 6 2 24 8 5 1 0October 15, 2029 . . . . . . . . . . . . . . . . 100 45 26 5 1 100 31 18 3 1 16 5 3 0 0October 15, 2030 . . . . . . . . . . . . . . . . 80 21 12 2 0 54 14 8 1 0 8 2 1 0 0October 15, 2031 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 19.4 17.9 16.8 12.9 10.7 19.1 17.0 15.7 11.7 9.7 12.0 8.1 7.0 4.9 4.1
(1) Rounded to nearest whole percentage.
S-21
Group 2
Date 0% 104% 150% 288% 500% 0% 104% 150% 288% 500% 0% 104% 150% 288% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
BF, BS, BX and JL
AJ, CJ, DJ, EJ, GJ, JA, JB, JC, JD,JE, JF, JG, JH, JM, JP, JS, JW,
LJ and QJAH
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 100 20 0 93 90 90 90 90 100 100 100 100 100October 15, 2013 . . . . . . . . . . . . . . . . 100 100 100 0 0 86 77 77 77 77 100 100 100 100 100October 15, 2014 . . . . . . . . . . . . . . . . 100 100 100 0 0 79 62 62 62 49 100 100 100 100 100October 15, 2015 . . . . . . . . . . . . . . . . 100 100 100 0 0 71 47 47 47 26 100 100 100 100 100October 15, 2016 . . . . . . . . . . . . . . . . 100 100 100 0 0 63 34 34 34 11 100 100 100 100 100October 15, 2017 . . . . . . . . . . . . . . . . 100 100 100 0 0 54 22 22 22 1 100 100 100 100 100October 15, 2018 . . . . . . . . . . . . . . . . 100 100 100 0 0 45 12 12 12 0 100 100 100 100 65October 15, 2019 . . . . . . . . . . . . . . . . 100 100 100 0 0 35 4 4 4 0 100 100 100 100 40October 15, 2020 . . . . . . . . . . . . . . . . 100 100 100 0 0 25 0 0 0 0 100 90 90 90 24October 15, 2021 . . . . . . . . . . . . . . . . 100 100 100 0 0 14 0 0 0 0 100 63 63 63 13October 15, 2022 . . . . . . . . . . . . . . . . 100 100 100 0 0 3 0 0 0 0 100 42 42 42 7October 15, 2023 . . . . . . . . . . . . . . . . 100 100 100 0 0 0 0 0 0 0 44 25 25 25 3October 15, 2024 . . . . . . . . . . . . . . . . 100 100 100 0 0 0 0 0 0 0 13 13 13 13 0October 15, 2025 . . . . . . . . . . . . . . . . 100 100 68 0 0 0 0 0 0 0 4 4 4 4 0October 15, 2026 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 14.9 14.5 14.2 0.7 0.4 6.2 4.0 4.0 4.0 3.0 12.1 10.9 10.9 10.9 8.0
Date 0% 104% 150% 288% 500% 0% 104% 150% 288% 500% 0% 104% 150% 288% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
HABY
BG, BK, BL, BM, BN, BQ, BT, BU,BW, DB, DE, DH, DK, DM, DT,
DW, FB and SB
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 94 91 91 91 91 100 100 100 100 100 100 100 97 96 83October 15, 2013 . . . . . . . . . . . . . . . . 88 80 80 80 80 100 100 100 100 100 100 100 89 68 20October 15, 2014 . . . . . . . . . . . . . . . . 82 67 67 67 56 100 100 100 100 100 100 100 80 34 0October 15, 2015 . . . . . . . . . . . . . . . . 75 55 55 55 37 100 100 100 100 100 100 100 73 13 0October 15, 2016 . . . . . . . . . . . . . . . . 68 44 44 44 24 100 100 100 100 100 100 100 69 2 0October 15, 2017 . . . . . . . . . . . . . . . . 61 34 34 34 15 100 100 100 100 100 100 100 67 0 0October 15, 2018 . . . . . . . . . . . . . . . . 53 25 25 25 9 100 100 100 100 100 100 96 63 0 0October 15, 2019 . . . . . . . . . . . . . . . . 45 18 18 18 6 100 100 100 100 100 100 88 56 0 0October 15, 2020 . . . . . . . . . . . . . . . . 36 13 13 13 3 100 100 100 100 100 100 77 47 0 0October 15, 2021 . . . . . . . . . . . . . . . . 27 9 9 9 2 100 100 100 100 100 100 63 37 0 0October 15, 2022 . . . . . . . . . . . . . . . . 17 6 6 6 1 100 100 100 100 100 100 48 27 0 0October 15, 2023 . . . . . . . . . . . . . . . . 6 4 4 4 0 100 100 100 100 100 100 33 16 0 0October 15, 2024 . . . . . . . . . . . . . . . . 2 2 2 2 0 100 100 100 100 100 74 17 6 0 0October 15, 2025 . . . . . . . . . . . . . . . . 1 1 1 1 0 100 100 100 100 41 33 2 0 0 0October 15, 2026 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 7.0 5.0 5.0 5.0 3.8 14.8 14.8 14.8 14.8 13.9 13.6 10.8 7.7 2.6 1.5
Date 0% 104% 150% 288% 500%
PSA Prepayment Assumption
Group 2 Assets
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96 93 93 91 88October 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91 84 82 76 66October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86 74 70 59 44October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81 65 60 46 29October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 75 56 50 35 19October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 69 48 42 26 12October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 63 41 34 20 8October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57 34 28 14 5October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50 28 22 10 3October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43 22 17 7 2October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35 17 12 5 1October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27 12 9 3 1October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19 7 5 2 0October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10 3 2 1 0October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8.5 6.4 5.8 4.5 3.3
S-22
Group 3
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment Assumption
FW, HS, SW, TH, TW, UF, WF, WI and WSAL, CL, EL, FL, GL, HL, LA, LB, LC, LD, LE, LG,
LH, LM, LN, LP, LQ, LT, LU, LW, LX and SL
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 98 94 94 94 94 100 100 97 86 70October 15, 2013 . . . . . . . . . . . . . . . . 97 84 84 84 84 100 100 91 61 20October 15, 2014 . . . . . . . . . . . . . . . . 95 73 73 73 67 100 100 85 36 0October 15, 2015 . . . . . . . . . . . . . . . . 93 63 63 63 44 100 100 80 20 0October 15, 2016 . . . . . . . . . . . . . . . . 91 54 54 54 29 100 100 77 9 0October 15, 2017 . . . . . . . . . . . . . . . . 88 45 45 45 18 100 100 74 3 0October 15, 2018 . . . . . . . . . . . . . . . . 86 36 36 36 11 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 83 28 28 28 6 100 100 71 0 0October 15, 2020 . . . . . . . . . . . . . . . . 81 22 22 22 3 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . 78 16 16 16 0 100 100 64 0 0October 15, 2022 . . . . . . . . . . . . . . . . 74 12 12 12 0 100 100 60 0 0October 15, 2023 . . . . . . . . . . . . . . . . 71 9 9 9 0 100 100 55 0 0October 15, 2024 . . . . . . . . . . . . . . . . 67 6 6 6 0 100 94 50 0 0October 15, 2025 . . . . . . . . . . . . . . . . 63 4 4 4 0 100 88 45 0 0October 15, 2026 . . . . . . . . . . . . . . . . 59 2 2 2 0 100 81 41 0 0October 15, 2027 . . . . . . . . . . . . . . . . 54 0 0 0 0 100 74 36 0 0October 15, 2028 . . . . . . . . . . . . . . . . 49 0 0 0 0 100 67 32 0 0October 15, 2029 . . . . . . . . . . . . . . . . 44 0 0 0 0 100 60 28 0 0October 15, 2030 . . . . . . . . . . . . . . . . 38 0 0 0 0 100 53 24 0 0October 15, 2031 . . . . . . . . . . . . . . . . 32 0 0 0 0 100 47 20 0 0October 15, 2032 . . . . . . . . . . . . . . . . 26 0 0 0 0 100 41 17 0 0October 15, 2033 . . . . . . . . . . . . . . . . 19 0 0 0 0 100 35 14 0 0October 15, 2034 . . . . . . . . . . . . . . . . 11 0 0 0 0 100 29 11 0 0October 15, 2035 . . . . . . . . . . . . . . . . 3 0 0 0 0 100 24 9 0 0October 15, 2036 . . . . . . . . . . . . . . . . 0 0 0 0 0 100 19 7 0 0October 15, 2037 . . . . . . . . . . . . . . . . 0 0 0 0 0 94 14 5 0 0October 15, 2038 . . . . . . . . . . . . . . . . 0 0 0 0 0 73 10 3 0 0October 15, 2039 . . . . . . . . . . . . . . . . 0 0 0 0 0 51 6 2 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 26 2 1 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 15.5 6.0 6.0 6.0 4.1 28.0 19.9 12.9 2.6 1.4
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
HF (LIBOR at 0.24333%)(2) HF (LIBOR at 1.24333%)(2) HF (LIBOR at 3.07167%)(2)HF (LIBOR at 4.90000%
and Higher)(2)
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 97 86 70 100 100 97 86 70 100 100 97 86 70 100 100 97 86 70October 15, 2013 . . . . . . . . . . . . . . . . 100 100 91 60 19 100 100 91 60 19 100 100 91 60 19 100 100 91 60 19October 15, 2014 . . . . . . . . . . . . . . . . 100 100 85 36 0 100 100 85 36 0 100 100 85 36 0 100 100 85 36 0October 15, 2015 . . . . . . . . . . . . . . . . 100 100 80 19 0 100 100 80 19 0 100 100 80 19 0 100 100 80 19 0October 15, 2016 . . . . . . . . . . . . . . . . 100 100 76 8 0 100 100 76 8 0 100 100 76 8 0 100 100 76 8 0October 15, 2017 . . . . . . . . . . . . . . . . 100 100 74 2 0 100 100 74 2 0 100 100 74 2 0 100 100 74 2 0October 15, 2018 . . . . . . . . . . . . . . . . 100 100 72 0 0 100 100 72 0 0 100 100 72 0 0 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 100 100 70 0 0 100 100 70 0 0 100 100 70 0 0 100 100 70 0 0October 15, 2020 . . . . . . . . . . . . . . . . 100 100 68 0 0 100 100 68 0 0 100 100 68 0 0 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . 100 100 64 0 0 100 100 64 0 0 100 100 64 0 0 100 100 64 0 0October 15, 2022 . . . . . . . . . . . . . . . . 100 100 60 0 0 100 100 60 0 0 100 100 59 0 0 100 100 59 0 0October 15, 2023 . . . . . . . . . . . . . . . . 100 100 55 0 0 100 100 55 0 0 100 100 55 0 0 100 100 55 0 0October 15, 2024 . . . . . . . . . . . . . . . . 100 94 50 0 0 100 94 50 0 0 100 94 50 0 0 100 94 50 0 0October 15, 2025 . . . . . . . . . . . . . . . . 100 87 45 0 0 100 87 45 0 0 100 87 45 0 0 100 87 45 0 0October 15, 2026 . . . . . . . . . . . . . . . . 100 80 40 0 0 100 80 40 0 0 100 80 40 0 0 100 80 40 0 0October 15, 2027 . . . . . . . . . . . . . . . . 100 73 36 0 0 100 73 36 0 0 100 73 36 0 0 100 73 35 0 0October 15, 2028 . . . . . . . . . . . . . . . . 100 66 31 0 0 100 66 31 0 0 100 66 31 0 0 100 66 31 0 0October 15, 2029 . . . . . . . . . . . . . . . . 100 60 27 0 0 100 60 27 0 0 100 59 27 0 0 100 59 27 0 0October 15, 2030 . . . . . . . . . . . . . . . . 100 53 23 0 0 100 53 23 0 0 100 53 23 0 0 100 53 23 0 0October 15, 2031 . . . . . . . . . . . . . . . . 100 47 20 0 0 100 47 20 0 0 100 46 20 0 0 99 46 19 0 0October 15, 2032 . . . . . . . . . . . . . . . . 100 40 17 0 0 100 40 17 0 0 100 40 16 0 0 99 40 16 0 0October 15, 2033 . . . . . . . . . . . . . . . . 100 35 14 0 0 100 34 14 0 0 100 34 14 0 0 99 34 13 0 0October 15, 2034 . . . . . . . . . . . . . . . . 100 29 11 0 0 100 29 11 0 0 100 29 11 0 0 99 28 11 0 0October 15, 2035 . . . . . . . . . . . . . . . . 100 24 9 0 0 100 24 9 0 0 100 23 8 0 0 99 23 8 0 0October 15, 2036 . . . . . . . . . . . . . . . . 100 19 7 0 0 100 19 7 0 0 100 18 6 0 0 99 18 6 0 0October 15, 2037 . . . . . . . . . . . . . . . . 94 14 5 0 0 94 14 5 0 0 94 14 4 0 0 93 13 4 0 0October 15, 2038 . . . . . . . . . . . . . . . . 73 9 3 0 0 73 9 3 0 0 73 9 3 0 0 72 9 2 0 0October 15, 2039 . . . . . . . . . . . . . . . . 50 5 2 0 0 50 5 1 0 0 50 5 1 0 0 49 4 1 0 0October 15, 2040 . . . . . . . . . . . . . . . . 26 1 0 0 0 26 1 0 0 0 25 1 0 0 0 25 1 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 28.0 19.9 12.8 2.6 1.4 27.9 19.9 12.8 2.6 1.4 27.9 19.8 12.8 2.6 1.4 27.8 19.8 12.7 2.6 1.4
(2) MACR Class formed from Classes in Groups 3, 4, 5 and 6.
S-23
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
MS(2), QS(2) and SM(2)LYIA and YA
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 90 90 90 100 100 100 100 100 100 100 97 86 70October 15, 2013 . . . . . . . . . . . . . . . . 100 100 72 72 72 100 100 100 100 100 100 100 91 60 19October 15, 2014 . . . . . . . . . . . . . . . . 100 100 52 52 0 100 100 100 100 100 100 100 85 36 0October 15, 2015 . . . . . . . . . . . . . . . . 100 100 35 35 0 100 100 100 100 100 100 100 80 19 0October 15, 2016 . . . . . . . . . . . . . . . . 100 100 22 22 0 100 100 100 100 100 100 100 76 9 0October 15, 2017 . . . . . . . . . . . . . . . . 100 100 12 12 0 100 100 100 100 100 100 100 74 3 0October 15, 2018 . . . . . . . . . . . . . . . . 100 100 4 4 0 100 100 100 100 100 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 100 100 0 0 0 100 100 100 100 100 100 100 71 0 0October 15, 2020 . . . . . . . . . . . . . . . . 100 89 0 0 0 100 100 100 100 100 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . 100 68 0 0 0 100 100 100 100 100 100 100 64 0 0October 15, 2022 . . . . . . . . . . . . . . . . 100 38 0 0 0 100 100 100 100 73 100 100 60 0 0October 15, 2023 . . . . . . . . . . . . . . . . 100 3 0 0 0 100 100 100 100 50 100 100 55 0 0October 15, 2024 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 100 100 100 33 100 94 50 0 0October 15, 2025 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 100 100 100 22 100 87 45 0 0October 15, 2026 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 100 100 100 15 100 80 40 0 0October 15, 2027 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 100 100 100 10 100 74 36 0 0October 15, 2028 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 84 84 84 7 100 67 32 0 0October 15, 2029 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 65 65 65 4 100 60 27 0 0October 15, 2030 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 50 50 50 3 100 53 24 0 0October 15, 2031 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 38 38 38 2 100 47 20 0 0October 15, 2032 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 28 28 28 1 100 41 17 0 0October 15, 2033 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 21 21 21 1 100 35 14 0 0October 15, 2034 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 15 15 15 0 100 29 11 0 0October 15, 2035 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 11 11 11 0 100 24 9 0 0October 15, 2036 . . . . . . . . . . . . . . . . 86 0 0 0 0 7 7 7 7 0 100 19 7 0 0October 15, 2037 . . . . . . . . . . . . . . . . 0 0 0 0 0 5 5 5 5 0 94 14 5 0 0October 15, 2038 . . . . . . . . . . . . . . . . 0 0 0 0 0 3 3 3 3 0 73 10 3 0 0October 15, 2039 . . . . . . . . . . . . . . . . 0 0 0 0 0 1 1 1 1 0 51 6 2 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 26 2 1 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 25.3 10.5 3.4 3.4 2.1 24.8 19.8 19.8 19.8 12.7 28.0 19.9 12.9 2.6 1.4
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
SU(3) and TU(3)PM(2)MY(2)
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 90 90 90 100 100 97 85 68October 15, 2013 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 72 72 72 100 100 91 59 17October 15, 2014 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 52 52 0 100 100 85 35 0October 15, 2015 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 35 35 0 100 100 80 19 0October 15, 2016 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 22 22 0 100 100 76 8 0October 15, 2017 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 11 11 0 100 100 74 2 0October 15, 2018 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 3 3 0 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 99 0 0 0 100 100 70 0 0October 15, 2020 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 89 0 0 0 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . 100 100 100 100 98 100 67 0 0 0 100 100 64 0 0October 15, 2022 . . . . . . . . . . . . . . . . 100 100 100 100 75 100 37 0 0 0 100 100 60 0 0October 15, 2023 . . . . . . . . . . . . . . . . 100 100 100 100 51 100 2 0 0 0 100 100 55 0 0October 15, 2024 . . . . . . . . . . . . . . . . 100 100 100 100 34 100 0 0 0 0 100 94 50 0 0October 15, 2025 . . . . . . . . . . . . . . . . 100 100 100 100 23 100 0 0 0 0 100 87 45 0 0October 15, 2026 . . . . . . . . . . . . . . . . 100 100 100 100 15 100 0 0 0 0 100 80 40 0 0October 15, 2027 . . . . . . . . . . . . . . . . 100 98 98 98 10 100 0 0 0 0 100 73 36 0 0October 15, 2028 . . . . . . . . . . . . . . . . 100 87 87 87 7 100 0 0 0 0 100 66 31 0 0October 15, 2029 . . . . . . . . . . . . . . . . 100 67 67 67 4 100 0 0 0 0 100 60 27 0 0October 15, 2030 . . . . . . . . . . . . . . . . 100 51 51 51 3 100 0 0 0 0 100 53 24 0 0October 15, 2031 . . . . . . . . . . . . . . . . 100 39 39 39 2 100 0 0 0 0 100 46 20 0 0October 15, 2032 . . . . . . . . . . . . . . . . 100 29 29 29 1 100 0 0 0 0 100 40 17 0 0October 15, 2033 . . . . . . . . . . . . . . . . 100 22 22 22 1 100 0 0 0 0 100 35 14 0 0October 15, 2034 . . . . . . . . . . . . . . . . 100 16 16 16 0 100 0 0 0 0 100 29 11 0 0October 15, 2035 . . . . . . . . . . . . . . . . 100 11 11 11 0 100 0 0 0 0 100 24 9 0 0October 15, 2036 . . . . . . . . . . . . . . . . 8 8 8 8 0 87 0 0 0 0 100 19 7 0 0October 15, 2037 . . . . . . . . . . . . . . . . 5 5 5 5 0 0 0 0 0 0 94 14 5 0 0October 15, 2038 . . . . . . . . . . . . . . . . 3 3 3 3 0 0 0 0 0 0 73 10 3 0 0October 15, 2039 . . . . . . . . . . . . . . . . 1 1 1 1 0 0 0 0 0 0 51 5 2 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 26 2 1 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 24.8 19.9 19.9 19.9 12.8 25.3 10.5 3.3 3.3 2.1 28.0 19.9 12.8 2.6 1.3
(2) MACR Class formed from Classes in Groups 3, 4, 5 and 6.(3) MACR Class formed from Classes in Groups 3 and 4.
S-24
Date 0% 100% 160% 300% 500%
PSA Prepayment Assumption
Group 3 Assets
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 99 96 95 92 87October 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 98 90 86 77 65October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97 83 77 62 45October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 95 77 68 50 31October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94 71 60 40 21October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93 65 53 32 15October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91 60 47 26 10October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 89 55 41 21 7October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 88 50 36 17 5October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86 46 32 13 3October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 84 42 28 10 2October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 82 38 24 8 1October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79 34 21 7 1October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77 31 18 5 1October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74 28 16 4 0October 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71 25 14 3 0October 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 68 22 12 2 0October 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65 19 10 2 0October 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61 17 8 1 0October 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57 15 7 1 0October 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53 13 6 1 0October 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49 11 5 1 0October 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44 9 4 0 0October 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39 7 3 0 0October 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34 6 2 0 0October 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28 4 2 0 0October 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22 3 1 0 0October 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15 2 1 0 0October 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8 1 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 10.7 8.3 5.3 3.4
Group 4
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
IB and YB
AN, EN, FN, GN, HN, NA, NB, NC,ND, NE, NG, NH, NJ, NK, NL, NM,
NQ, NT, NU, NW and SN
AG, CG, EG, FG, GA, GB, GC, GD,GE, GH, GM, GP, GQ, GT, GU,
GW, GX, HG, QG, SG, UG and WG
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 98 93 93 93 93 98 94 94 94 94 100 100 89 89 89October 15, 2013 . . . . . . . . . . . . . . . . 96 82 82 82 82 97 84 84 84 84 100 100 71 71 71October 15, 2014 . . . . . . . . . . . . . . . . 94 69 69 69 60 95 73 73 73 65 100 100 51 51 0October 15, 2015 . . . . . . . . . . . . . . . . 92 58 58 58 36 93 63 63 63 43 100 100 34 34 0October 15, 2016 . . . . . . . . . . . . . . . . 89 47 47 47 19 91 53 53 53 29 100 100 21 21 0October 15, 2017 . . . . . . . . . . . . . . . . 87 37 37 37 7 88 44 44 44 18 100 100 11 11 0October 15, 2018 . . . . . . . . . . . . . . . . 84 27 27 27 0 86 36 36 36 11 100 100 3 3 0October 15, 2019 . . . . . . . . . . . . . . . . 81 18 18 18 0 83 28 28 28 6 100 99 0 0 0October 15, 2020 . . . . . . . . . . . . . . . . 78 11 11 11 0 81 22 22 22 3 100 88 0 0 0October 15, 2021 . . . . . . . . . . . . . . . . 75 5 5 5 0 78 16 16 16 1 100 66 0 0 0October 15, 2022 . . . . . . . . . . . . . . . . 71 0 0 0 0 74 12 12 12 0 100 36 0 0 0October 15, 2023 . . . . . . . . . . . . . . . . 67 0 0 0 0 71 9 9 9 0 100 0 0 0 0October 15, 2024 . . . . . . . . . . . . . . . . 63 0 0 0 0 67 6 6 6 0 100 0 0 0 0October 15, 2025 . . . . . . . . . . . . . . . . 58 0 0 0 0 63 4 4 4 0 100 0 0 0 0October 15, 2026 . . . . . . . . . . . . . . . . 53 0 0 0 0 59 2 2 2 0 100 0 0 0 0October 15, 2027 . . . . . . . . . . . . . . . . 48 0 0 0 0 54 1 1 1 0 100 0 0 0 0October 15, 2028 . . . . . . . . . . . . . . . . 43 0 0 0 0 50 0 0 0 0 100 0 0 0 0October 15, 2029 . . . . . . . . . . . . . . . . 37 0 0 0 0 44 0 0 0 0 100 0 0 0 0October 15, 2030 . . . . . . . . . . . . . . . . 30 0 0 0 0 39 0 0 0 0 100 0 0 0 0October 15, 2031 . . . . . . . . . . . . . . . . 24 0 0 0 0 33 0 0 0 0 100 0 0 0 0October 15, 2032 . . . . . . . . . . . . . . . . 16 0 0 0 0 26 0 0 0 0 100 0 0 0 0October 15, 2033 . . . . . . . . . . . . . . . . 8 0 0 0 0 19 0 0 0 0 100 0 0 0 0October 15, 2034 . . . . . . . . . . . . . . . . 0 0 0 0 0 12 0 0 0 0 100 0 0 0 0October 15, 2035 . . . . . . . . . . . . . . . . 0 0 0 0 0 4 0 0 0 0 100 0 0 0 0October 15, 2036 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 86 0 0 0 0October 15, 2037 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0October 15, 2038 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0October 15, 2039 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 14.4 5.0 5.0 5.0 3.5 15.6 6.0 6.0 6.0 4.1 25.3 10.4 3.3 3.3 2.1
S-25
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
SQ(4)NF, NS, NX and QLML
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 97 86 70October 15, 2013 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 91 60 19October 15, 2014 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 85 36 0October 15, 2015 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 80 19 0October 15, 2016 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 76 9 0October 15, 2017 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 74 3 0October 15, 2018 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 94 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 53 100 100 71 0 0October 15, 2020 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 26 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 7 100 100 64 0 0October 15, 2022 . . . . . . . . . . . . . . . . 100 100 100 100 82 100 100 100 100 0 100 100 60 0 0October 15, 2023 . . . . . . . . . . . . . . . . 100 100 100 100 55 100 73 73 73 0 100 100 55 0 0October 15, 2024 . . . . . . . . . . . . . . . . 100 100 100 100 37 100 51 51 51 0 100 94 50 0 0October 15, 2025 . . . . . . . . . . . . . . . . 100 100 100 100 25 100 33 33 33 0 100 87 45 0 0October 15, 2026 . . . . . . . . . . . . . . . . 100 100 100 100 17 100 19 19 19 0 100 80 40 0 0October 15, 2027 . . . . . . . . . . . . . . . . 100 100 100 100 11 100 7 7 7 0 100 73 36 0 0October 15, 2028 . . . . . . . . . . . . . . . . 100 94 94 94 7 100 0 0 0 0 100 67 32 0 0October 15, 2029 . . . . . . . . . . . . . . . . 100 73 73 73 5 100 0 0 0 0 100 60 27 0 0October 15, 2030 . . . . . . . . . . . . . . . . 100 56 56 56 3 100 0 0 0 0 100 53 24 0 0October 15, 2031 . . . . . . . . . . . . . . . . 100 42 42 42 2 100 0 0 0 0 100 47 20 0 0October 15, 2032 . . . . . . . . . . . . . . . . 100 32 32 32 1 100 0 0 0 0 100 41 17 0 0October 15, 2033 . . . . . . . . . . . . . . . . 100 23 23 23 1 100 0 0 0 0 100 35 14 0 0October 15, 2034 . . . . . . . . . . . . . . . . 100 17 17 17 1 99 0 0 0 0 100 29 11 0 0October 15, 2035 . . . . . . . . . . . . . . . . 100 12 12 12 0 32 0 0 0 0 100 24 9 0 0October 15, 2036 . . . . . . . . . . . . . . . . 8 8 8 8 0 0 0 0 0 0 100 19 7 0 0October 15, 2037 . . . . . . . . . . . . . . . . 5 5 5 5 0 0 0 0 0 0 94 14 5 0 0October 15, 2038 . . . . . . . . . . . . . . . . 3 3 3 3 0 0 0 0 0 0 73 10 3 0 0October 15, 2039 . . . . . . . . . . . . . . . . 2 2 2 2 0 0 0 0 0 0 51 6 2 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 26 2 1 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 24.9 20.2 20.2 20.2 13.0 23.7 13.3 13.3 13.3 8.3 28.0 19.9 12.9 2.6 1.4
Date 0% 100% 160% 300% 500%
PSA Prepayment Assumption
TY and YS
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 97 85 68October 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 91 59 16October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 85 35 0October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 80 19 0October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 76 8 0October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 74 2 0October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 70 0 0October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 64 0 0October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 59 0 0October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 55 0 0October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 94 50 0 0October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 87 45 0 0October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 80 40 0 0October 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 73 36 0 0October 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 66 31 0 0October 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 59 27 0 0October 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 53 23 0 0October 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 46 20 0 0October 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 40 17 0 0October 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 34 14 0 0October 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 29 11 0 0October 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 24 9 0 0October 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 19 7 0 0October 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94 14 5 0 0October 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73 10 3 0 0October 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 51 5 2 0 0October 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26 2 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.0 19.8 12.8 2.6 1.3
(4) MACR Class formed from Classes in Groups 4, 5 and 6.
S-26
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
YF (LIBOR at 0.24333%) YF (LIBOR at 1.24333%) YF (LIBOR at 3.07167%)YF (LIBOR at 4.90000%
and Higher)
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 97 85 68 100 100 97 85 68 100 100 97 85 68 100 100 97 85 68October 15, 2013 . . . . . . . . . . . . . . . . 100 100 91 59 16 100 100 91 59 16 100 100 91 59 16 100 100 91 59 16October 15, 2014 . . . . . . . . . . . . . . . . 100 100 85 35 0 100 100 85 35 0 100 100 85 35 0 100 100 84 35 0October 15, 2015 . . . . . . . . . . . . . . . . 100 100 80 18 0 100 100 80 18 0 100 100 80 18 0 100 100 80 18 0October 15, 2016 . . . . . . . . . . . . . . . . 100 100 76 8 0 100 100 76 8 0 100 100 76 8 0 100 100 76 8 0October 15, 2017 . . . . . . . . . . . . . . . . 100 100 74 2 0 100 100 74 2 0 100 100 74 2 0 100 100 73 2 0October 15, 2018 . . . . . . . . . . . . . . . . 100 100 72 0 0 100 100 72 0 0 100 100 72 0 0 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 100 100 70 0 0 100 100 70 0 0 100 100 70 0 0 100 100 70 0 0October 15, 2020 . . . . . . . . . . . . . . . . 100 100 67 0 0 100 100 67 0 0 100 100 67 0 0 100 100 67 0 0October 15, 2021 . . . . . . . . . . . . . . . . 100 100 64 0 0 100 100 64 0 0 100 100 63 0 0 100 100 63 0 0October 15, 2022 . . . . . . . . . . . . . . . . 100 100 59 0 0 100 100 59 0 0 100 100 59 0 0 100 100 59 0 0October 15, 2023 . . . . . . . . . . . . . . . . 100 100 54 0 0 100 100 54 0 0 100 100 54 0 0 100 100 54 0 0October 15, 2024 . . . . . . . . . . . . . . . . 100 94 50 0 0 100 94 50 0 0 100 93 49 0 0 100 93 49 0 0October 15, 2025 . . . . . . . . . . . . . . . . 100 87 45 0 0 100 87 45 0 0 100 87 44 0 0 99 86 44 0 0October 15, 2026 . . . . . . . . . . . . . . . . 100 80 40 0 0 100 80 40 0 0 100 80 40 0 0 99 79 39 0 0October 15, 2027 . . . . . . . . . . . . . . . . 100 73 35 0 0 100 73 35 0 0 100 73 35 0 0 99 72 35 0 0October 15, 2028 . . . . . . . . . . . . . . . . 100 66 31 0 0 100 66 31 0 0 100 66 31 0 0 99 65 30 0 0October 15, 2029 . . . . . . . . . . . . . . . . 100 59 27 0 0 100 59 27 0 0 100 59 27 0 0 99 58 26 0 0October 15, 2030 . . . . . . . . . . . . . . . . 100 52 23 0 0 100 52 23 0 0 100 52 23 0 0 99 52 22 0 0October 15, 2031 . . . . . . . . . . . . . . . . 100 46 20 0 0 100 46 19 0 0 99 46 19 0 0 99 45 19 0 0October 15, 2032 . . . . . . . . . . . . . . . . 100 40 16 0 0 100 40 16 0 0 99 39 16 0 0 99 39 15 0 0October 15, 2033 . . . . . . . . . . . . . . . . 100 34 13 0 0 100 34 13 0 0 99 34 13 0 0 99 33 12 0 0October 15, 2034 . . . . . . . . . . . . . . . . 100 28 11 0 0 100 28 11 0 0 99 28 10 0 0 99 27 10 0 0October 15, 2035 . . . . . . . . . . . . . . . . 100 23 8 0 0 100 23 8 0 0 99 23 8 0 0 99 22 7 0 0October 15, 2036 . . . . . . . . . . . . . . . . 100 18 6 0 0 100 18 6 0 0 99 18 6 0 0 99 17 5 0 0October 15, 2037 . . . . . . . . . . . . . . . . 94 13 4 0 0 94 13 4 0 0 93 13 4 0 0 93 12 3 0 0October 15, 2038 . . . . . . . . . . . . . . . . 73 9 3 0 0 73 9 3 0 0 72 8 2 0 0 71 8 1 0 0October 15, 2039 . . . . . . . . . . . . . . . . 50 5 1 0 0 50 5 1 0 0 49 4 0 0 0 49 3 0 0 0October 15, 2040 . . . . . . . . . . . . . . . . 26 1 0 0 0 25 1 0 0 0 25 0 0 0 0 24 0 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 27.9 19.8 12.7 2.6 1.3 27.9 19.8 12.7 2.6 1.3 27.8 19.7 12.6 2.6 1.3 27.8 19.6 12.6 2.6 1.3
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
ZF (LIBOR at 0.24333%) ZF (LIBOR at 1.24333%) ZF (LIBOR at 3.07167%)ZF (LIBOR at 4.90000%
and Higher)
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 101 101 101 101 0 102 102 102 102 0 104 104 104 104 0 106 106 106 106 0October 15, 2013 . . . . . . . . . . . . . . . . 103 103 103 103 0 105 105 105 105 0 108 108 108 108 0 112 112 112 112 0October 15, 2014 . . . . . . . . . . . . . . . . 104 104 104 104 0 107 107 107 107 0 113 113 113 113 0 119 119 119 119 0October 15, 2015 . . . . . . . . . . . . . . . . 106 106 106 106 0 110 110 110 110 0 118 118 118 118 0 127 127 127 127 0October 15, 2016 . . . . . . . . . . . . . . . . 107 107 107 107 0 112 112 112 112 0 123 123 123 123 0 134 134 134 134 0October 15, 2017 . . . . . . . . . . . . . . . . 108 108 108 108 0 115 115 115 115 0 128 128 128 128 0 143 143 143 143 0October 15, 2018 . . . . . . . . . . . . . . . . 110 110 110 33 0 118 118 118 33 0 134 134 134 33 0 151 151 151 33 0October 15, 2019 . . . . . . . . . . . . . . . . 111 111 111 0 0 120 120 120 0 0 139 139 139 0 0 161 161 161 0 0October 15, 2020 . . . . . . . . . . . . . . . . 113 113 113 0 0 123 123 123 0 0 145 145 145 0 0 171 171 171 0 0October 15, 2021 . . . . . . . . . . . . . . . . 114 114 114 0 0 126 126 126 0 0 151 151 151 0 0 181 181 181 0 0October 15, 2022 . . . . . . . . . . . . . . . . 116 116 116 0 0 129 129 129 0 0 158 158 158 0 0 192 192 192 0 0October 15, 2023 . . . . . . . . . . . . . . . . 117 117 117 0 0 132 132 132 0 0 164 164 164 0 0 204 204 204 0 0October 15, 2024 . . . . . . . . . . . . . . . . 119 119 119 0 0 135 135 135 0 0 171 171 171 0 0 217 217 217 0 0October 15, 2025 . . . . . . . . . . . . . . . . 121 121 121 0 0 139 139 139 0 0 179 179 179 0 0 230 230 230 0 0October 15, 2026 . . . . . . . . . . . . . . . . 122 122 122 0 0 142 142 142 0 0 186 186 186 0 0 244 244 244 0 0October 15, 2027 . . . . . . . . . . . . . . . . 124 124 124 0 0 145 145 145 0 0 194 194 194 0 0 260 260 260 0 0October 15, 2028 . . . . . . . . . . . . . . . . 126 126 126 0 0 149 149 149 0 0 203 203 203 0 0 276 276 276 0 0October 15, 2029 . . . . . . . . . . . . . . . . 127 127 127 0 0 152 152 152 0 0 211 211 211 0 0 293 293 293 0 0October 15, 2030 . . . . . . . . . . . . . . . . 129 129 129 0 0 156 156 156 0 0 220 220 220 0 0 311 311 311 0 0October 15, 2031 . . . . . . . . . . . . . . . . 131 131 131 0 0 160 160 160 0 0 229 229 229 0 0 330 330 330 0 0October 15, 2032 . . . . . . . . . . . . . . . . 133 133 133 0 0 163 163 163 0 0 239 239 239 0 0 350 350 350 0 0October 15, 2033 . . . . . . . . . . . . . . . . 134 134 134 0 0 167 167 167 0 0 249 249 249 0 0 372 372 372 0 0October 15, 2034 . . . . . . . . . . . . . . . . 136 136 136 0 0 171 171 171 0 0 260 260 260 0 0 395 395 395 0 0October 15, 2035 . . . . . . . . . . . . . . . . 138 138 138 0 0 175 175 175 0 0 271 271 271 0 0 419 419 419 0 0October 15, 2036 . . . . . . . . . . . . . . . . 140 140 140 0 0 179 179 179 0 0 283 283 283 0 0 445 445 445 0 0October 15, 2037 . . . . . . . . . . . . . . . . 142 142 142 0 0 184 184 184 0 0 295 295 295 0 0 472 472 472 0 0October 15, 2038 . . . . . . . . . . . . . . . . 144 144 144 0 0 188 188 188 0 0 307 307 307 0 0 501 501 501 0 0October 15, 2039 . . . . . . . . . . . . . . . . 146 146 146 0 0 192 192 192 0 0 320 320 320 0 0 532 532 443 0 0October 15, 2040 . . . . . . . . . . . . . . . . 148 148 122 0 0 197 197 122 0 0 334 334 122 0 0 565 383 122 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 30.0 29.3 29.2 6.9 0.0 30.0 29.3 29.1 6.9 0.0 30.0 29.2 28.9 6.9 0.0 30.0 29.1 28.6 6.9 0.0
S-27
Date 0% 100% 160% 300% 500%
PSA Prepayment Assumption
Group 4 Assets
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 99 96 94 91 86October 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 98 90 86 76 64October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97 83 76 61 44October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 95 76 67 49 30October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94 70 60 40 21October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93 65 53 32 14October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91 59 47 25 10October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 89 54 41 20 7October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 88 50 36 16 4October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86 45 32 13 3October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 84 41 28 10 2October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 82 37 24 8 1October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79 34 21 6 1October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77 31 18 5 1October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74 27 16 4 0October 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71 25 14 3 0October 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 68 22 12 2 0October 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65 19 10 2 0October 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61 17 8 1 0October 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57 15 7 1 0October 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53 13 6 1 0October 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49 11 5 1 0October 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44 9 4 0 0October 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39 7 3 0 0October 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34 6 2 0 0October 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28 4 2 0 0October 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22 3 1 0 0October 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15 2 1 0 0October 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8 0 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 10.6 8.2 5.2 3.4
Group 5
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
FY, SY and TSEY
AE, CE, EA, EB, EC, ED, EH, EM,EP, EQ, ET, EU, EX, FE, HE, ME,
QE, SE, TE, WE, XE and YE
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 98 95 95 95 95 100 100 100 100 100 100 100 97 88 75October 15, 2013 . . . . . . . . . . . . . . . . 97 85 85 85 85 100 100 100 100 100 100 100 92 65 28October 15, 2014 . . . . . . . . . . . . . . . . 95 74 74 74 70 100 100 100 100 100 100 100 86 39 0October 15, 2015 . . . . . . . . . . . . . . . . 93 64 64 64 46 100 100 100 100 100 100 100 81 22 0October 15, 2016 . . . . . . . . . . . . . . . . 91 54 54 54 30 100 100 100 100 100 100 100 77 10 0October 15, 2017 . . . . . . . . . . . . . . . . 88 45 45 45 19 100 100 100 100 100 100 100 74 3 0October 15, 2018 . . . . . . . . . . . . . . . . 86 36 36 36 11 100 100 100 100 100 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 83 28 28 28 6 100 100 100 100 100 100 100 71 0 0October 15, 2020 . . . . . . . . . . . . . . . . 80 21 21 21 2 100 100 100 100 100 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . 77 16 16 16 0 100 100 100 100 91 100 100 65 0 0October 15, 2022 . . . . . . . . . . . . . . . . 74 11 11 11 0 100 100 100 100 61 100 100 60 0 0October 15, 2023 . . . . . . . . . . . . . . . . 70 8 8 8 0 100 100 100 100 42 100 100 56 0 0October 15, 2024 . . . . . . . . . . . . . . . . 67 5 5 5 0 100 100 100 100 28 100 95 51 0 0October 15, 2025 . . . . . . . . . . . . . . . . 63 3 3 3 0 100 100 100 100 19 100 89 46 0 0October 15, 2026 . . . . . . . . . . . . . . . . 58 1 1 1 0 100 100 100 100 13 100 82 41 0 0October 15, 2027 . . . . . . . . . . . . . . . . 54 0 0 0 0 100 89 89 89 8 100 75 37 0 0October 15, 2028 . . . . . . . . . . . . . . . . 49 0 0 0 0 100 69 69 69 6 100 68 32 0 0October 15, 2029 . . . . . . . . . . . . . . . . 43 0 0 0 0 100 53 53 53 4 100 61 28 0 0October 15, 2030 . . . . . . . . . . . . . . . . 38 0 0 0 0 100 41 41 41 2 100 54 24 0 0October 15, 2031 . . . . . . . . . . . . . . . . 32 0 0 0 0 100 31 31 31 2 100 48 21 0 0October 15, 2032 . . . . . . . . . . . . . . . . 25 0 0 0 0 100 23 23 23 1 100 42 18 0 0October 15, 2033 . . . . . . . . . . . . . . . . 18 0 0 0 0 100 17 17 17 1 100 36 15 0 0October 15, 2034 . . . . . . . . . . . . . . . . 10 0 0 0 0 100 13 13 13 0 100 30 12 0 0October 15, 2035 . . . . . . . . . . . . . . . . 2 0 0 0 0 100 9 9 9 0 100 25 9 0 0October 15, 2036 . . . . . . . . . . . . . . . . 0 0 0 0 0 6 6 6 6 0 100 20 7 0 0October 15, 2037 . . . . . . . . . . . . . . . . 0 0 0 0 0 4 4 4 4 0 94 15 5 0 0October 15, 2038 . . . . . . . . . . . . . . . . 0 0 0 0 0 3 3 3 3 0 73 11 4 0 0October 15, 2039 . . . . . . . . . . . . . . . . 0 0 0 0 0 1 1 1 1 0 51 6 2 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 26 2 1 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 15.4 6.0 6.0 6.0 4.1 24.7 19.1 19.1 19.1 12.3 28.0 20.1 13.0 2.8 1.5
S-28
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
Group 5 AssetsTQ(5) and US(5)IC and YC
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 92 92 92 100 100 97 87 73 99 97 95 93 89October 15, 2013 . . . . . . . . . . . . . . . . 100 100 75 75 75 100 100 92 63 25 98 91 87 79 69October 15, 2014 . . . . . . . . . . . . . . . . 100 100 55 55 0 100 100 85 38 0 97 84 78 64 47October 15, 2015 . . . . . . . . . . . . . . . . 100 100 38 38 0 100 100 81 21 0 95 77 69 52 33October 15, 2016 . . . . . . . . . . . . . . . . 100 100 24 24 0 100 100 77 10 0 94 71 61 41 22October 15, 2017 . . . . . . . . . . . . . . . . 100 100 13 13 0 100 100 74 3 0 93 66 54 33 15October 15, 2018 . . . . . . . . . . . . . . . . 100 100 5 5 0 100 100 72 0 0 91 60 48 27 10October 15, 2019 . . . . . . . . . . . . . . . . 100 100 0 0 0 100 100 71 0 0 89 55 42 21 7October 15, 2020 . . . . . . . . . . . . . . . . 100 91 0 0 0 100 100 68 0 0 88 51 37 17 5October 15, 2021 . . . . . . . . . . . . . . . . 100 71 0 0 0 100 100 64 0 0 86 46 32 14 3October 15, 2022 . . . . . . . . . . . . . . . . 100 43 0 0 0 100 100 60 0 0 84 42 28 11 2October 15, 2023 . . . . . . . . . . . . . . . . 100 8 0 0 0 100 100 56 0 0 82 38 25 9 2October 15, 2024 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 95 51 0 0 79 35 22 7 1October 15, 2025 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 88 46 0 0 77 31 19 5 1October 15, 2026 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 81 41 0 0 74 28 16 4 0October 15, 2027 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 74 36 0 0 71 25 14 3 0October 15, 2028 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 67 32 0 0 68 22 12 3 0October 15, 2029 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 61 28 0 0 65 20 10 2 0October 15, 2030 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 54 24 0 0 61 17 9 1 0October 15, 2031 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 48 21 0 0 57 15 7 1 0October 15, 2032 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 41 17 0 0 53 13 6 1 0October 15, 2033 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 36 14 0 0 49 11 5 1 0October 15, 2034 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 30 12 0 0 44 9 4 0 0October 15, 2035 . . . . . . . . . . . . . . . . 100 0 0 0 0 100 25 9 0 0 39 8 3 0 0October 15, 2036 . . . . . . . . . . . . . . . . 88 0 0 0 0 100 20 7 0 0 34 6 2 0 0October 15, 2037 . . . . . . . . . . . . . . . . 0 0 0 0 0 94 15 5 0 0 28 5 2 0 0October 15, 2038 . . . . . . . . . . . . . . . . 0 0 0 0 0 73 10 4 0 0 22 3 1 0 0October 15, 2039 . . . . . . . . . . . . . . . . 0 0 0 0 0 51 6 2 0 0 15 2 1 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 26 2 1 0 0 8 1 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 25.3 10.6 3.5 3.5 2.3 28.0 20.0 13.0 2.7 1.5 19.9 10.8 8.4 5.4 3.6
Group 6
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment AssumptionPSA Prepayment Assumption
LF, LS and TLID and YD
AM, CM, FD, HM, MA, MB, MC,MD, MG, MH, MJ, MP, MQ, MT,
MU, MW, MX, QM, SD, UM,WM and YM
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 98 94 94 94 94 100 100 90 90 90 100 100 97 86 70October 15, 2013 . . . . . . . . . . . . . . . . 97 84 84 84 84 100 100 72 72 72 100 100 91 61 20October 15, 2014 . . . . . . . . . . . . . . . . 95 73 73 73 67 100 100 52 52 0 100 100 85 36 0October 15, 2015 . . . . . . . . . . . . . . . . 93 63 63 63 44 100 100 35 35 0 100 100 80 20 0October 15, 2016 . . . . . . . . . . . . . . . . 91 54 54 54 29 100 100 22 22 0 100 100 77 9 0October 15, 2017 . . . . . . . . . . . . . . . . 88 45 45 45 18 100 100 12 12 0 100 100 74 3 0October 15, 2018 . . . . . . . . . . . . . . . . 86 36 36 36 11 100 100 4 4 0 100 100 72 0 0October 15, 2019 . . . . . . . . . . . . . . . . 83 28 28 28 6 100 100 0 0 0 100 100 71 0 0October 15, 2020 . . . . . . . . . . . . . . . . 81 22 22 22 3 100 89 0 0 0 100 100 68 0 0October 15, 2021 . . . . . . . . . . . . . . . . 78 16 16 16 0 100 68 0 0 0 100 100 64 0 0October 15, 2022 . . . . . . . . . . . . . . . . 74 12 12 12 0 100 38 0 0 0 100 100 60 0 0October 15, 2023 . . . . . . . . . . . . . . . . 71 9 9 9 0 100 3 0 0 0 100 100 55 0 0October 15, 2024 . . . . . . . . . . . . . . . . 67 6 6 6 0 100 0 0 0 0 100 94 50 0 0October 15, 2025 . . . . . . . . . . . . . . . . 63 4 4 4 0 100 0 0 0 0 100 88 45 0 0October 15, 2026 . . . . . . . . . . . . . . . . 59 2 2 2 0 100 0 0 0 0 100 81 41 0 0October 15, 2027 . . . . . . . . . . . . . . . . 54 0 0 0 0 100 0 0 0 0 100 74 36 0 0October 15, 2028 . . . . . . . . . . . . . . . . 49 0 0 0 0 100 0 0 0 0 100 67 32 0 0October 15, 2029 . . . . . . . . . . . . . . . . 44 0 0 0 0 100 0 0 0 0 100 60 28 0 0October 15, 2030 . . . . . . . . . . . . . . . . 38 0 0 0 0 100 0 0 0 0 100 53 24 0 0October 15, 2031 . . . . . . . . . . . . . . . . 32 0 0 0 0 100 0 0 0 0 100 47 20 0 0October 15, 2032 . . . . . . . . . . . . . . . . 26 0 0 0 0 100 0 0 0 0 100 41 17 0 0October 15, 2033 . . . . . . . . . . . . . . . . 19 0 0 0 0 100 0 0 0 0 100 35 14 0 0October 15, 2034 . . . . . . . . . . . . . . . . 11 0 0 0 0 100 0 0 0 0 100 30 12 0 0October 15, 2035 . . . . . . . . . . . . . . . . 3 0 0 0 0 100 0 0 0 0 100 24 9 0 0October 15, 2036 . . . . . . . . . . . . . . . . 0 0 0 0 0 86 0 0 0 0 100 19 7 0 0October 15, 2037 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 94 15 5 0 0October 15, 2038 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 73 10 3 0 0October 15, 2039 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 51 6 2 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 26 2 1 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 15.5 6.0 6.0 6.0 4.1 25.3 10.5 3.4 3.4 2.1 28.0 20.0 12.9 2.6 1.4
(5) MACR Class formed from Classes in Groups 5 and 6.
S-29
Date 0% 100% 160% 300% 500% 0% 100% 160% 300% 500%
PSA Prepayment AssumptionPSA Prepayment Assumption
Group 6 AssetsMN
Closing Date . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100October 15, 2012 . . . . . . . . . . . . . . . . 100 100 100 100 100 99 96 95 92 87October 15, 2013 . . . . . . . . . . . . . . . . 100 100 100 100 100 98 90 86 77 65October 15, 2014 . . . . . . . . . . . . . . . . 100 100 100 100 100 97 83 77 62 45October 15, 2015 . . . . . . . . . . . . . . . . 100 100 100 100 100 95 77 68 50 31October 15, 2016 . . . . . . . . . . . . . . . . 100 100 100 100 100 94 71 60 40 21October 15, 2017 . . . . . . . . . . . . . . . . 100 100 100 100 100 93 65 53 32 15October 15, 2018 . . . . . . . . . . . . . . . . 100 100 100 100 100 91 60 47 26 10October 15, 2019 . . . . . . . . . . . . . . . . 100 100 100 100 100 89 55 41 21 7October 15, 2020 . . . . . . . . . . . . . . . . 100 100 100 100 100 88 50 36 17 5October 15, 2021 . . . . . . . . . . . . . . . . 100 100 100 100 100 86 46 32 13 3October 15, 2022 . . . . . . . . . . . . . . . . 100 100 100 100 73 84 42 28 10 2October 15, 2023 . . . . . . . . . . . . . . . . 100 100 100 100 50 82 38 24 8 1October 15, 2024 . . . . . . . . . . . . . . . . 100 100 100 100 33 79 34 21 7 1October 15, 2025 . . . . . . . . . . . . . . . . 100 100 100 100 22 77 31 18 5 1October 15, 2026 . . . . . . . . . . . . . . . . 100 100 100 100 15 74 28 16 4 0October 15, 2027 . . . . . . . . . . . . . . . . 100 100 100 100 10 71 25 14 3 0October 15, 2028 . . . . . . . . . . . . . . . . 100 84 84 84 7 68 22 12 2 0October 15, 2029 . . . . . . . . . . . . . . . . 100 65 65 65 4 65 20 10 2 0October 15, 2030 . . . . . . . . . . . . . . . . 100 50 50 50 3 61 17 8 1 0October 15, 2031 . . . . . . . . . . . . . . . . 100 38 38 38 2 57 15 7 1 0October 15, 2032 . . . . . . . . . . . . . . . . 100 28 28 28 1 53 13 6 1 0October 15, 2033 . . . . . . . . . . . . . . . . 100 21 21 21 1 49 11 5 1 0October 15, 2034 . . . . . . . . . . . . . . . . 100 15 15 15 0 44 9 4 0 0October 15, 2035 . . . . . . . . . . . . . . . . 100 11 11 11 0 39 7 3 0 0October 15, 2036 . . . . . . . . . . . . . . . . 7 7 7 7 0 34 6 2 0 0October 15, 2037 . . . . . . . . . . . . . . . . 5 5 5 5 0 28 4 2 0 0October 15, 2038 . . . . . . . . . . . . . . . . 3 3 3 3 0 22 3 1 0 0October 15, 2039 . . . . . . . . . . . . . . . . 2 2 2 2 0 15 2 1 0 0October 15, 2040 . . . . . . . . . . . . . . . . 0 0 0 0 0 8 1 0 0 0October 15, 2041 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . 24.8 19.8 19.8 19.8 12.7 19.9 10.7 8.3 5.3 3.4
S-30
Yield Tables
The following tables show pre-tax yields to maturity (corporate bond equivalent) of specifiedClasses at various percentages of PSA and levels of LIBOR, if applicable. We have prepared these tablesusing the Modeling Assumptions and the assumed prices in the table captions, plus accrued interest.Actual sales will not necessarily occur at the assumed prices.
Pre-Tax Yields
Group 1
SK Class(Assumed Price: 14.5%)
LIBOR 100% PSA 150% PSA 300% PSA 400% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 37.2% 34.1% 24.1% 17.1%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 28.8 25.5 14.8 7.33.97167 . . . . . . . . . . . . . . . . . . . . . . . . 5.0 0.8 (12.8) (22.2)6.70000 and Higher . . . . . . . . . . . . . . * * * *
Group 2
BS Class(Assumed Price: 28.0%)
LIBOR 50% PSA
78% PSAthrough
288% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21.7% 21.5% 17.6%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16.9 16.7 12.33.99667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.6 1.4 (5.3)6.75000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
JS Class(Assumed Price: 16.0%)
LIBOR 50% PSA
104% PSAthrough
288% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26.7% 21.8% 12.0%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18.6 13.4 2.53.99667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (5.9) (12.1) (27.3)6.75000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
SB Class(Assumed Price: 17.734375%)
LIBOR 50% PSA
104% PSAthrough
288% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25.1% 21.7% 14.1%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18.1 14.6 6.43.99667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (3.1) (6.2) (16.6)6.75000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
* Less than (99.9)%.
S-31
Group 3
HS Class(Assumed Price: 98.0%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 9.7% 9.8% 10.4% 11.2%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 7.6 7.7 8.4 9.13.07167 . . . . . . . . . . . . . . . . . . . . . . . . 3.9 3.9 4.6 5.44.90000 and Higher . . . . . . . . . . . . . . 0.1 0.2 0.9 1.8
IA Class(Assumed Price: 3.5%)
100% PSA
120% PSAthrough
300% PSA 500% PSA 1,816% PSA
158.0% 135.6% 127.3% 0.0%
MS Class(1)(Assumed Price: 99.953125%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 11.9% 11.9% 12.0% 12.0%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 9.3 9.3 9.4 9.53.07167 . . . . . . . . . . . . . . . . . . . . . . . . 4.6 4.7 4.8 4.94.90000 and Higher . . . . . . . . . . . . . . 0.0 0.0 0.2 0.4
QS Class(1)(Assumed Price: 98.203125%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 9.7% 9.8% 10.3% 11.0%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 7.6 7.7 8.3 9.03.07167 . . . . . . . . . . . . . . . . . . . . . . . . 3.8 3.9 4.5 5.34.90000 and Higher . . . . . . . . . . . . . . 0.1 0.2 0.9 1.7
SL Class(Assumed Price: 18.03125%)
LIBOR 50% PSA
100% PSAthrough
300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29.7% 24.3% 16.3%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23.1 17.5 8.43.94667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.3 (2.3) (15.5)6.65000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
* Less than (99.9)%.(1) MACR Class formed from Classes in Groups 3, 4, 5 and 6.
S-32
SM Class(1)(Assumed Price: 101.703125%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 14.1% 14.0% 13.5% 12.9%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 11.0 11.0 10.5 9.93.07167 . . . . . . . . . . . . . . . . . . . . . . . . 5.4 5.4 5.0 4.54.90000 and Higher . . . . . . . . . . . . . . (0.1) (0.1) (0.4) (0.8)
SU Class(2)(Assumed Price: 101.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 14.1% 14.1% 13.6% 13.1%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 11.0 11.0 10.6 10.13.07167 . . . . . . . . . . . . . . . . . . . . . . . . 5.5 5.4 5.1 4.74.90000 and Higher . . . . . . . . . . . . . . 0.0 (0.1) (0.3) (0.6)
SW Class(Assumed Price: 98.0%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 6.9% 7.0% 7.6% 8.4%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 5.9 6.0 6.6 7.33.07167 . . . . . . . . . . . . . . . . . . . . . . . . 4.0 4.1 4.8 5.54.90000 and Higher . . . . . . . . . . . . . . 2.1 2.2 2.9 3.7
TH Class(Assumed Price: 3.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 175.6% 169.1% 142.9% 98.7%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 131.9 125.6 99.0 53.43.07167 . . . . . . . . . . . . . . . . . . . . . . . . 60.7 54.9 23.7 (28.4)4.90000 and Higher . . . . . . . . . . . . . . * * * *
TU Class(2)(Assumed Price: 3.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 175.6% 168.7% 141.1% 93.9%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 131.9 125.3 97.4 49.03.07167 . . . . . . . . . . . . . . . . . . . . . . . . 60.7 54.7 22.4 (32.2)4.90000 and Higher . . . . . . . . . . . . . . * * * *
* Less than (99.9)%.(1) MACR Class formed from Classes in Groups 3, 4, 5 and 6.(2) MACR Class formed from Classes in Groups 3 and 4.
S-33
TW Class(Assumed Price: 3.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 175.6% 169.1% 142.9% 98.7%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 131.9 125.6 99.0 53.43.07167 . . . . . . . . . . . . . . . . . . . . . . . . 60.7 54.9 23.7 (28.4)4.90000 and Higher . . . . . . . . . . . . . . * * * *
WI Class(Assumed Price: 3.5%)
100% PSA 160% PSA 300% PSA 500% PSA 919% PSA
158.0% 151.6% 125.4% 80.7% 0.0%
WS Class(Assumed Price: 98.0%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 9.7% 9.8% 10.4% 11.2%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 7.6 7.7 8.4 9.13.07167 . . . . . . . . . . . . . . . . . . . . . . . . 3.9 3.9 4.6 5.44.90000 and Higher . . . . . . . . . . . . . . 0.1 0.2 0.9 1.8
Group 4
IB Class(Assumed Price: 3.5%)
100% PSA
120% PSAthrough
300% PSA 500% PSA 1,666% PSA
158.0% 134.1% 124.9% 0.0%
NS Class(Assumed Price: 22.125%)
LIBOR 50% PSA
89% PSAthrough
300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30.4% 29.9% 26.5%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25.1 24.4 20.23.94667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.8 8.2 0.56.65000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
* Less than (99.9)%.
S-34
SG Class(Assumed Price: 18.03125%)
LIBOR 50% PSA
100% PSAthrough
300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.1% 21.1% 10.7%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21.3 13.8 2.13.94667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.8 (7.7) (24.5)6.65000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
SN Class(Assumed Price: 18.515625%)
LIBOR 50% PSA
100% PSAthrough
300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.5% 23.0% 14.6%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.1 16.4 6.93.94667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.7 (2.9) (16.3)6.65000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
SQ Class(3)(Assumed Price: 98.234375%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 9.7% 9.8% 10.3% 11.0%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 7.6 7.7 8.3 8.93.07167 . . . . . . . . . . . . . . . . . . . . . . . . 3.8 3.9 4.5 5.34.90000 and Higher . . . . . . . . . . . . . . 0.1 0.2 0.9 1.6
TY Class(Assumed Price: 3.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 175.6% 168.6% 140.7% 92.7%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 131.9 125.3 97.0 47.83.07167 . . . . . . . . . . . . . . . . . . . . . . . . 60.7 54.7 22.1 (33.1)4.90000 and Higher . . . . . . . . . . . . . . * * * *
YS Class(Assumed Price: 98.0%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 9.7% 9.8% 10.5% 11.2%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 7.6 7.7 8.4 9.23.07167 . . . . . . . . . . . . . . . . . . . . . . . . 3.9 3.9 4.7 5.54.90000 and Higher . . . . . . . . . . . . . . 0.1 0.2 1.0 1.9
* Less than (99.9)%.(3) MACR Class formed from Classes in Groups 4, 5 and 6.
S-35
Group 5
IC Class(Assumed Price: 3.5%)
100% PSA
120% PSAthrough
300% PSA 500% PSA 2,211% PSA
158.0% 138.5% 131.8% 0.0%
SE Class(Assumed Price: 18.03125%)
LIBOR 50% PSA
100% PSAthrough
300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29.9% 24.7% 17.0%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23.3 17.7 9.03.94667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.3 (2.3) (15.2)6.65000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
SY Class(Assumed Price: 98.0%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 9.7% 9.8% 10.4% 11.0%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 7.6 7.7 8.3 9.03.07167 . . . . . . . . . . . . . . . . . . . . . . . . 3.9 3.9 4.6 5.34.90000 and Higher . . . . . . . . . . . . . . 0.1 0.2 0.9 1.6
TQ Class(4)(Assumed Price: 3.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 175.6% 169.6% 145.7% 105.8%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 131.9 126.0 101.5 60.13.07167 . . . . . . . . . . . . . . . . . . . . . . . . 60.7 55.1 25.5 (22.6)4.90000 and Higher . . . . . . . . . . . . . . * * * *
TS Class(Assumed Price: 3.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 175.6% 169.9% 147.5% 110.4%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 131.9 126.3 103.0 64.33.07167 . . . . . . . . . . . . . . . . . . . . . . . . 60.7 55.3 26.7 (19.1)4.90000 and Higher . . . . . . . . . . . . . . * * * *
* Less than (99.9)%.(4) MACR Class formed from Classes in Groups 5 and 6.
S-36
US Class(4)(Assumed Price: 102.296875%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 14.0% 13.9% 13.3% 12.5%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 10.9 10.9 10.2 9.63.07167 . . . . . . . . . . . . . . . . . . . . . . . . 5.4 5.3 4.8 4.24.90000 and Higher . . . . . . . . . . . . . . (0.1) (0.1) (0.6) (1.1)
Group 6
ID Class(Assumed Price: 3.5%)
100% PSA
120% PSAthrough
300% PSA 500% PSA 1,816% PSA
158.0% 135.6% 127.2% 0.0%
LS Class(Assumed Price: 100.0%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 9.5% 9.5% 9.5% 9.5%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 7.4 7.4 7.5 7.53.07167 . . . . . . . . . . . . . . . . . . . . . . . . 3.7 3.7 3.8 3.94.90000 and Higher . . . . . . . . . . . . . . 0.0 0.0 0.2 0.3
SD Class(Assumed Price: 18.03125%)
LIBOR 50% PSA
100% PSAthrough
300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29.7% 24.3% 16.3%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23.1 17.5 8.43.94667 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.3 (2.3) (15.5)6.65000 and Higher. . . . . . . . . . . . . . . . . . . . . . . . . * * *
TL Class(Assumed Price: 3.5%)
LIBOR 100% PSA 160% PSA 300% PSA 500% PSA
0.24333% . . . . . . . . . . . . . . . . . . . . . . 175.6% 169.1% 143.0% 98.7%1.24333 . . . . . . . . . . . . . . . . . . . . . . . . 131.9 125.6 99.0 53.43.07167 . . . . . . . . . . . . . . . . . . . . . . . . 60.7 54.9 23.7 (28.4)4.90000 and Higher . . . . . . . . . . . . . . * * * *
* Less than (99.9)%.(4) MACR Class formed from Classes in Groups 5 and 6.
S-37
FINAL PAYMENT DATES
The Final Payment Date for each Class is the latest date by which it will be paid in full and willretire. We calculate Final Payment Dates using highly conservative assumptions. The actual retirement ofeach Class may occur earlier than its Final Payment Date.
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
General
Any discussion of tax matters herein and in the Offering Circular was not intended or written to beused, and cannot be used, by any person for the purpose of avoiding tax penalties that may be imposed onsuch person. Such discussion was written to support the promotion and marketing of the Certificates.Investors should consult their own independent tax advisors regarding the Certificates and each investor’sparticular circumstances.
Subject to the assumptions described under Certain Federal Income Tax Consequences — REMICElection in the Offering Circular, the Upper-Tier REMIC Pool and the Lower-Tier REMIC Pool will eachqualify as a REMIC for federal income tax purposes.
Regular Classes
The Regular Classes are “regular interests” in the Upper-Tier REMIC Pool. See General Informa-tion — Structure of Transaction. They are treated as debt instruments for federal income tax purposes andmay be issued with original issue discount (“OID”) or at a premium. Based in part on (a) the level ofLIBOR on the date of this Supplement and (b) information provided by the Underwriter regarding theinitial prices at which it would have expected to sell or will sell substantial portions of the RegularClasses, we expect to report income to the Internal Revenue Service and to Holders of the RegularClasses assuming they are issued as follows:
• OID: BS, BX, BY, EA, GA, IA, IB, IC, ID, JA, JS, KC, LA, MA, NS, NX, SD, SE, SG, SK,SL, TH, TL, TS, TW, TY, WI and ZF.
• De Minimis OID: AH, HA, HS, SW, SY, WS and YS.
• Premium: CA, CY, EY, KA, KB, LY, ML, MN, YA, YB, YC, YD and YK.
OID generally results in recognition of taxable income in advance of the receipt of cash attributableto that income. The Pricing Speeds used for OID and premium calculations are:
• Groups 1 and 2 — 150% PSA
• Groups 3, 4, 5 and 6 — 160% PSA
See Certain Federal Income Tax Consequences — Taxation of Regular Classes — Original Issue Dis-count and — Premium in the Offering Circular. Mortgage prepayment rates will differ, perhaps signif-icantly, from the Pricing Speeds shown above.
Residual Classes
Each Residual Class is the “residual interest” in its related REMIC Pool. See General Informa-tion — Structure of Transaction. Special tax considerations apply to the Residual Classes. The taxation ofthe Residual Classes can produce a significantly less favorable after-tax return than if (a) the Residual
S-38
Classes were taxable as debt instruments or (b) no portion of the taxable income on the Residual Classeswere treated as “excess inclusions.” In certain periods, taxable income and the resulting tax liability on aResidual Class may exceed any payments on that Class. See Certain Federal Income Tax Consequen-ces — Taxation of Residual Classes in the Offering Circular.
A substantial tax may be imposed on certain transferors of a Residual Class and certain beneficialowners of a Residual Class that are “pass-through entities.” See Certain Federal Income Tax Con-sequences — Transfers of Interests in a Residual Class — Disqualified Organizations in the OfferingCircular. You should not purchase a Residual Class before consulting your tax advisor.
Certain Transfers of Residual Classes
The REMIC Regulations disregard:
1. A transfer of a “noneconomic residual interest” unless no significant purpose of the transfer is toimpede the assessment or collection of tax.
2. Except in certain cases, a transfer of a residual interest to a foreign investor or a transfer of aresidual interest from a foreign investor to a U.S. investor. Accordingly, the Trust Agreementprohibits the transfer of an interest in a Residual Class to or from a foreign investor without ourwritten consent.
See Certain Federal Income Tax Consequences — Transfers of Interests in a Residual Class — Addi-tional Transfer Restrictions in the Offering Circular. In the case of a transfer that is disregarded, thetransferor would continue to be treated as the owner of the residual interest and thus would continue to besubject to tax on its allocable portion of the net income of the REMIC.
MACR Classes
The arrangement under which the MACR Classes are created (the “MACR Pool”) will be classifiedas a grantor trust under subpart E, part I of subchapter J of the Code. The interests in the Regular Classesthat have been exchanged for the MACR Classes, including any exchanges effective on the Closing Date,will be the assets of the MACR Pool and the MACR Classes will represent beneficial ownership of theseassets.
For a discussion of certain federal income tax consequences applicable to the MACR Classes, seeCertain Federal Income Tax Consequences — Taxation of MACR Classes, — Exchanges of MACRClasses and Regular Classes and — Taxation of Certain Foreign Investors in the Offering Circular.
ERISA CONSIDERATIONS
Fiduciaries of employee benefit plans should review ERISA Considerations in the Offering Circular.
ACCOUNTING CONSIDERATIONS
You should consult your accountant for advice on the appropriate accounting treatment for yourCertificates. See Accounting Considerations in the Offering Circular.
LEGAL INVESTMENT CONSIDERATIONS
You should consult your legal advisor to determine whether the Certificates are a legal investmentfor you and whether you can use the Certificates as collateral for borrowings. See Legal InvestmentConsiderations in the Offering Circular.
S-39
PLAN OF DISTRIBUTION
Under an agreement with the Underwriter, we have agreed to sell all of the REMIC Certificates tothe Underwriter in exchange for the Assets.
The Underwriter is offering the Certificates to the public in negotiated transactions at varying pricesto be determined at the time of sale, plus accrued interest on each interest-bearing Class from the first dayof its initial Accrual Period. The Underwriter is offering the Certificates subject to their issuance by usand subject to the Underwriter’s right to reject any order. The Underwriter may make sales to or throughsecurities dealers. The dealers may receive compensation in the form of discounts, concessions orcommissions from the Underwriter and commissions from any purchasers for which they act as agents.
Our agreement with the Underwriter provides that we will indemnify it against certain liabilities.
LEGAL MATTERS
Our General Counsel or one of our Deputy General Counsels will render an opinion on the legalityof the Certificates. Bingham McCutchen LLP is representing the Underwriter on legal matters con-cerning the Certificates.
S-40
App
endi
xA
Ava
ilabl
eC
ombi
nati
ons
—Se
ries
3946
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
11
CY
$23
,370
,000
75.2
8672
9848
9%A
Y$
31,0
41,3
2710
0%SE
Q3.
5%FI
X31
37A
GH
29
Oct
ober
15,
2031
YK
7,67
1,32
724
.713
2701
511
Com
bina
tion
21
FK$
483,
092
4.16
6668
4635
%K
D$
11,5
94,2
0310
0%SE
Q1.
25%
FIX
3137
AG
L8
1N
ovem
ber
15,
2029
KC
11,1
11,1
1195
.833
3315
365
SK48
3,09
2(3
)C
ombi
nati
on3
1FK
$1,
010,
101
1/12
KE
$12
,121
,212
100%
SEQ
1.5%
FIX
3137
AG
L9
9N
ovem
ber
15,
2029
KC
11,1
11,1
1111
/12
SK1,
010,
101
(3)
Com
bina
tion
41
FK$
1,58
7,30
212
.500
0029
531%
KG
$12
,698
,413
100%
SEQ
1.75
%FI
X31
37A
GL
A6
Nov
embe
r15
,20
29K
C11
,111
,111
87.4
9999
7046
9SK
1,58
7,30
2(3
)C
ombi
nati
on5
1FK
$2,
222,
223
1/6
KJ
$13
,333
,334
100%
SEQ
2.0%
FIX
3137
AG
LB
4N
ovem
ber
15,
2029
KC
11,1
11,1
115/
6SK
2,22
2,22
3(3
)C
ombi
nati
on6
1FK
$2,
923,
977
20.8
3333
5708
3%K
M$
14,0
35,0
8810
0%SE
Q2.
25%
FIX
3137
AG
LC
2N
ovem
ber
15,
2029
KC
11,1
11,1
1179
.166
6642
917
SK2,
923,
977
(3)
Com
bina
tion
71
FK$
3,70
3,70
425
.000
0016
875%
KN
$14
,814
,815
100%
SEQ
2.5%
FIX
3137
AG
LD
0N
ovem
ber
15,
2029
KC
11,1
11,1
1174
.999
9983
125
SK3,
703,
704
(3)
Com
bina
tion
81
FK$
4,57
5,16
429
.166
6695
885%
KP
$15
,686
,275
100%
SEQ
2.75
%FI
X31
37A
GL
E8
Nov
embe
r15
,20
29K
C11
,111
,111
70.8
3333
0411
5SK
4,57
5,16
4(3
)C
ombi
nati
on9
1FK
$5,
555,
556
33.3
3333
5333
3%K
Q$
16,6
66,6
6710
0%SE
Q3.
0%FI
X31
37A
GL
F5
Nov
embe
r15
,20
29K
C11
,111
,111
66.6
6666
4666
7SK
5,55
5,55
6(3
)C
ombi
nati
on10
1FK
$6,
666,
667
37.5
0000
1406
2%K
T$
17,7
77,7
7810
0%SE
Q3.
25%
FIX
3137
AG
LG
3N
ovem
ber
15,
2029
KC
11,1
11,1
1162
.499
9985
938
SK6,
666,
667
(3)
Com
bina
tion
111
FK$
7,93
6,50
941
.666
6701
667%
KU
$19
,047
,620
100%
SEQ
3.5%
FIX
3137
AG
LH
1N
ovem
ber
15,
2029
KC
11,1
11,1
1158
.333
3298
333
SK7,
936,
509
(3)
Com
bina
tion
121
FK$
11,1
11,1
1150
%C
K$
22,2
22,2
2210
0%SE
Q4.
0%FI
X31
37A
GH
L7
Nov
embe
r15
,20
29K
C11
,111
,111
50SK
11,1
11,1
11(3
)
A-1
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
131
FK$
15,5
55,5
5658
.333
3342
708%
EK
$26
,666
,667
100%
SEQ
4.5%
FIX
3137
AG
J7
6N
ovem
ber
15,
2029
KC
11,1
11,1
1141
.666
6657
292
SK15
,555
,556
(3)
Com
bina
tion
141
FK$
22,2
22,2
222/
3G
K$
33,3
33,3
3310
0%SE
Q5.
0%FI
X31
37A
GJ
Z4
Nov
embe
r15
,20
29K
C11
,111
,111
1/3
SK22
,222
,222
(3)
Com
bina
tion
151
FK$
22,2
22,2
2275
.000
0008
438%
JK$
29,6
29,6
2910
0%SE
Q5.
5%FI
X31
37A
GK
X7
Nov
embe
r15
,20
29K
C7,
407,
407
24.9
9999
9156
2SK
22,2
22,2
22(3
)C
ombi
nati
on16
1FK
$22
,222
,222
83.3
3333
4583
3%L
K$
26,6
66,6
6610
0%SE
Q6.
0%FI
X31
37A
GL
U2
Nov
embe
r15
,20
29K
C4,
444,
444
16.6
6666
5416
7SK
22,2
22,2
22(3
)C
ombi
nati
on17
1FK
$22
,222
,222
11/1
2M
K$
24,2
42,4
2410
0%SE
Q6.
5%FI
X31
37A
GM
F4
Nov
embe
r15
,20
29K
C2,
020,
202
1/12
SK22
,222
,222
(3)
Com
bina
tion
181
FK$
22,2
22,2
2210
0%K
W$
22,2
22,2
2210
0%SE
Q7.
0%FI
X31
37A
GL
J7
Nov
embe
r15
,20
29SK
22,2
22,2
22(3
)C
ombi
nati
on19
2B
F$
420,
407
0.60
4123
6038
%B
G$
69,5
89,5
6710
0%PA
C1.
25%
FIX
3137
AG
H4
5O
ctob
er15
,20
26B
S42
0,40
7(3
)B
X9,
669,
334
13.8
9480
4087
5JA
57,0
20,6
6781
.938
5282
279
JF2,
479,
159
3.56
2544
0808
JS2,
479,
159
(3)
Com
bina
tion
202
BF
$87
9,03
01.
2082
4333
61%
BK
$72
,752
,729
100%
PAC
1.5%
FIX
3137
AG
H5
2O
ctob
er15
,20
26B
S87
9,03
0(3
)B
X9,
669,
334
13.2
9068
2195
6JA
57,0
20,6
6778
.375
9836
693
JF5,
183,
698
7.12
5090
7990
JS5,
183,
698
(3)
Com
bina
tion
212
BF
$1,
381,
333
1.81
2365
1837
%B
L$
76,2
17,1
4510
0%PA
C1.
75%
FIX
3137
AG
H6
0O
ctob
er15
,20
26B
S1,
381,
333
(3)
BX
9,66
9,33
412
.686
5602
221
JA57
,020
,667
74.8
1343
8629
9JF
8,14
5,81
110
.687
6359
643
JS8,
145,
811
(3)
Com
bina
tion
222
BF
$1,
933,
867
2.41
6487
8584
%B
M$
80,0
28,0
0410
0%PA
C2.
0%FI
X31
37A
GH
78
Oct
ober
15,
2026
BS
1,93
3,86
7(3
)B
X9,
669,
334
12.0
8243
8042
6JA
57,0
20,6
6771
.250
8923
751
JF11
,404
,136
14.2
5018
1723
9JS
11,4
04,1
36(3
)
A-2
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
232
BF
$2,
544,
562
3.02
0610
0897
%B
N$
84,2
40,0
0210
0%PA
C2.
25%
FIX
3137
AG
H8
6O
ctob
er15
,20
26B
S2,
544,
562
(3)
BX
9,66
9,33
411
.478
3164
416
JA57
,020
,667
67.6
8834
9532
6JF
15,0
05,4
3917
.812
7239
361
JS15
,005
,439
(3)
Com
bina
tion
242
BF
$3,
223,
112
3.62
4732
2621
%B
Q$
88,9
20,0
0210
0%PA
C2.
5%FI
X31
37A
GH
94
Oct
ober
15,
2026
BS
3,22
3,11
2(3
)B
X9,
669,
334
10.8
7419
4537
2JA
57,0
20,6
6764
.125
8049
005
JF19
,006
,889
21.3
7526
8300
2JS
19,0
06,8
89(3
)C
ombi
nati
on25
2B
F$
3,98
1,49
14.
2288
5400
93%
BT
$94
,150
,590
100%
PAC
2.75
%FI
X31
37A
GH
B9
Oct
ober
15,
2026
BS
3,98
1,49
1(3
)B
X9,
669,
334
10.2
7007
2657
0JA
57,0
20,6
6760
.563
2604
108
JF23
,479
,098
24.9
3781
2922
9JS
23,4
79,0
98(3
)C
ombi
nati
on26
2B
F$
4,83
4,66
64.
8329
7445
90%
BU
$100
,035
,000
100%
PAC
3.0%
FIX
3137
AG
HC
7O
ctob
er15
,20
26B
S4,
834,
666
(3)
BX
9,66
9,33
49.
6659
5091
72JA
57,0
20,6
6757
.000
7167
491
JF28
,510
,333
28.5
0035
7874
7JS
28,5
10,3
33(3
)C
ombi
nati
on27
2B
F$
4,83
4,66
67.
2494
6190
58%
DE
$66
,689
,998
100%
PAC
4.0%
FIX
3137
AG
HR
4O
ctob
er15
,20
26B
S4,
834,
666
(3)
BX
4,83
4,66
67.
2494
6190
58JA
28,5
10,3
3342
.750
5380
942
JF28
,510
,333
42.7
5053
8094
2JS
28,5
10,3
33(3
)C
ombi
nati
on28
2B
F$
4,83
4,66
68.
4577
0606
41%
DH
$57
,162
,852
100%
PAC
4.5%
FIX
3137
AG
HS
2O
ctob
er15
,20
26B
S4,
834,
666
(3)
BX
3,45
3,33
36.
0412
1886
71JA
20,3
64,5
2035
.625
4443
008
JF28
,510
,333
49.8
7563
0768
0JS
28,5
10,3
33(3
)C
ombi
nati
on29
2B
F$
4,83
4,66
69.
6659
4969
09%
DK
$50
,017
,496
100%
PAC
5.0%
FIX
3137
AG
HU
7O
ctob
er15
,20
26B
S4,
834,
666
(3)
BX
2,41
7,33
34.
8329
7484
55JA
14,2
55,1
6428
.500
3551
557
JF28
,510
,333
57.0
0072
0307
9JS
28,5
10,3
33(3
)
A-3
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
302
BF
$4,
834,
666
10.8
7419
3021
8%D
M$
44,4
59,9
9810
0%PA
C5.
5%FI
X31
37A
GH
V5
Oct
ober
15,
2026
BS
4,83
4,66
6(3
)B
X1,
611,
555
3.62
4730
2575
JA9,
503,
444
21.3
7526
8617
9JF
28,5
10,3
3364
.125
8081
028
JS28
,510
,333
(3)
Com
bina
tion
312
BF
$4,
834,
666
12.0
8243
6751
3%B
W$
40,0
13,9
9810
0%PA
C6.
0%FI
X31
37A
GH
D5
Oct
ober
15,
2026
BS
4,83
4,66
6(3
)B
X96
6,93
32.
4164
8685
03JA
5,70
2,06
614
.250
1781
502
JF28
,510
,333
71.2
5089
8248
2JS
28,5
10,3
33(3
)C
ombi
nati
on32
2B
F$
4,83
4,66
613
.290
6803
600%
DT
$36
,376
,362
100%
PAC
6.5%
FIX
3137
AG
HW
3O
ctob
er15
,20
26B
S4,
834,
666
(3)
BX
439,
515
1.20
8243
4192
JA2,
591,
848
7.12
5088
5396
JF28
,510
,333
78.3
7598
7681
2JS
28,5
10,3
33(3
)C
ombi
nati
on33
2B
F$
4,83
4,66
614
.498
9238
116%
DW
$33
,344
,999
100%
PAC
7.0%
FIX
3137
AG
HX
1O
ctob
er15
,20
26B
S4,
834,
666
(3)
JF28
,510
,333
85.5
0107
6188
4JS
28,5
10,3
33(3
)C
ombi
nati
on34
2B
F$
4,83
4,66
614
.498
9238
116%
FB$
33,3
44,9
9910
0%PA
C(4
)FL
T31
37A
GJ
H4
Oct
ober
15,
2026
JF28
,510
,333
85.5
0107
6188
4C
ombi
nati
on35
2B
S$
4,83
4,66
614
.498
9238
116%
SB$
33,3
44,9
9910
0%N
TL
(PA
C)
(4)
INV
/IO
3137
AG
NM
8O
ctob
er15
,20
26JS
28,5
10,3
3385
.501
0761
884
Com
bina
tion
362
BF
$4,
834,
666
33.3
3332
8736
9%JL
$14
,504
,000
100%
PAC
3.0%
FIX
3137
AG
KY
5O
ctob
er15
,20
26B
S4,
834,
666
(3)
BX
9,66
9,33
466
.666
6712
631
Com
bina
tion
372
BF
$4,
834,
666
6.04
1218
3002
%D
B$
80,0
27,9
9710
0%PA
C3.
5%FI
X31
37A
GH
Q6
Oct
ober
15,
2026
BS
4,83
4,66
6(3
)B
X6,
768,
533
8.45
7706
3699
JA39
,914
,465
49.8
7562
6651
0JF
28,5
10,3
3335
.625
4486
789
JS28
,510
,333
(3)
Com
bina
tion
382
JA$
57,0
20,6
6795
.833
3324
230%
JB$
59,4
99,8
2710
0%PA
C1.
25%
FIX
3137
AG
KQ
2A
pril
15,
2025
JF2,
479,
160
4.16
6667
5770
JS2,
479,
160
(3)
Com
bina
tion
392
JA$
57,0
20,6
6711
/12
JC$
62,2
04,3
6410
0%PA
C1.
5%FI
X31
37A
GK
R0
Apr
il15
,20
25JF
5,18
3,69
71/
12JS
5,18
3,69
7(3
)
A-4
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
402
JA$
57,0
20,6
6787
.499
9994
246%
JD$
65,1
66,4
7710
0%PA
C1.
75%
FIX
3137
AG
KS
8A
pril
15,
2025
JF8,
145,
810
12.5
0000
0575
4JS
8,14
5,81
0(3
)C
ombi
nati
on41
2JA
$57
,020
,667
83.3
3333
2602
6%JE
$68
,424
,801
100%
PAC
2.0%
FIX
3137
AG
KT
6A
pril
15,
2025
JF11
,404
,134
16.6
6666
7397
4JS
11,4
04,1
34(3
)C
ombi
nati
on42
2JA
$57
,020
,667
79.1
6666
6319
6%JG
$72
,026
,106
100%
PAC
2.25
%FI
X31
37A
GK
V1
Apr
il15
,20
25JF
15,0
05,4
3920
.833
3336
804
JS15
,005
,439
(3)
Com
bina
tion
432
JA$
57,0
20,6
6775
%JH
$76
,027
,556
100%
PAC
2.5%
FIX
3137
AG
KW
9A
pril
15,
2025
JF19
,006
,889
25JS
19,0
06,8
89(3
)C
ombi
nati
on44
2JA
$57
,020
,667
70.8
3333
2608
7%JP
$80
,499
,766
100%
PAC
2.75
%FI
X31
37A
GL
24
Apr
il15
,20
25JF
23,4
79,0
9929
.166
6673
913
JS23
,479
,099
(3)
Com
bina
tion
452
JA$
57,0
20,6
6766
.666
6670
564%
JM$
85,5
31,0
0010
0%PA
C3.
0%FI
X31
37A
GK
Z2
Apr
il15
,20
25JF
28,5
10,3
3333
.333
3329
436
JS28
,510
,333
(3)
Com
bina
tion
462
JA$
39,9
14,4
6658
.333
3332
115%
AJ
$68
,424
,799
100%
PAC
3.5%
FIX
3137
AG
GW
4A
pril
15,
2025
JF28
,510
,333
41.6
6666
6788
5JS
28,5
10,3
33(3
)C
ombi
nati
on47
2JA
$28
,510
,333
50%
CJ
$57
,020
,666
100%
PAC
4.0%
FIX
3137
AG
HK
9A
pril
15,
2025
JF28
,510
,333
50JS
28,5
10,3
33(3
)C
ombi
nati
on48
2JA
$20
,364
,523
41.6
6666
5984
7%D
J$
48,8
74,8
5610
0%PA
C4.
5%FI
X31
37A
GH
T0
Apr
il15
,20
25JF
28,5
10,3
3358
.333
3340
153
JS28
,510
,333
(3)
Com
bina
tion
492
JA$
14,2
55,1
6633
.333
3325
539%
EJ
$42
,765
,499
100%
PAC
5.0%
FIX
3137
AG
J6
8A
pril
15,
2025
JF28
,510
,333
66.6
6666
7446
1JS
28,5
10,3
33(3
)C
ombi
nati
on50
2JA
$9,
503,
444
24.9
9999
9342
3%G
J$
38,0
13,7
7710
0%PA
C5.
5%FI
X31
37A
GJ
Y7
Apr
il15
,20
25JF
28,5
10,3
3375
.000
0006
577
JS28
,510
,333
(3)
Com
bina
tion
512
JA$
5,70
2,06
616
.666
6652
052%
QJ
$34
,212
,399
100%
PAC
6.0%
FIX
3137
AG
NF
3A
pril
15,
2025
JF28
,510
,333
83.3
3333
4794
8JS
28,5
10,3
33(3
)C
ombi
nati
on52
2JA
$2,
591,
848
8.33
3331
9937
%L
J$
31,1
02,1
8110
0%PA
C6.
5%FI
X31
37A
GL
T5
Apr
il15
,20
25JF
28,5
10,3
3391
.666
6680
063
JS28
,510
,333
(3)
A-5
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
532
JF$
28,5
10,3
3310
0%JW
$28
,510
,333
100%
PAC
7.0%
FIX
3137
AG
L4
0A
pril
15,
2025
JS28
,510
,333
(3)
Com
bina
tion
543
FL$
2,01
7,04
84.
1666
6838
81%
LB
$48
,409
,132
100%
PAC
I1.
25%
FIX
3137
AG
LL
2A
pril
15,
2041
LA
46,3
92,0
8495
.833
3316
119
SL2,
017,
048
(3)
Com
bina
tion
553
FL$
4,21
7,46
38.
3333
3481
53%
LC
$50
,609
,547
100%
PAC
I1.
5%FI
X31
37A
GL
M0
Apr
il15
,20
41L
A46
,392
,084
91.6
6666
5184
7SL
4,21
7,46
3(3
)C
ombi
nati
on56
3FL
$6,
627,
441
12.5
0000
0707
3%L
D$
53,0
19,5
2510
0%PA
CI
1.75
%FI
X31
37A
GL
N8
Apr
il15
,20
41L
A46
,392
,084
87.4
9999
9292
7SL
6,62
7,44
1(3
)C
ombi
nati
on57
3FL
$9,
278,
417
16.6
6666
6966
0%L
E$
55,6
70,5
0110
0%PA
CI
2.0%
FIX
3137
AG
LP
3A
pril
15,
2041
LA
46,3
92,0
8483
.333
3330
340
SL9,
278,
417
(3)
Com
bina
tion
583
FL$
12,2
08,4
4420
.833
3344
710%
LG
$58
,600
,528
100%
PAC
I2.
25%
FIX
3137
AG
LR
9A
pril
15,
2041
LA
46,3
92,0
8479
.166
6655
290
SL12
,208
,444
(3)
Com
bina
tion
593
FL$
15,4
64,0
2825
%L
H$
61,8
56,1
1210
0%PA
CI
2.5%
FIX
3137
AG
LS
7A
pril
15,
2041
LA
46,3
92,0
8475
SL15
,464
,028
(3)
Com
bina
tion
603
FL$
19,1
02,6
2329
.166
6668
575%
LT$
65,4
94,7
0710
0%PA
CI
2.75
%FI
X31
37A
GM
23
Apr
il15
,20
41L
A46
,392
,084
70.8
3333
3142
5SL
19,1
02,6
23(3
)C
ombi
nati
on61
3FL
$23
,196
,042
1/3
HL
$69
,588
,126
100%
PAC
I3.
0%FI
X31
37A
GK
F6
Apr
il15
,20
41L
A46
,392
,084
2/3
SL23
,196
,042
(3)
Com
bina
tion
623
FL$
27,8
35,2
5137
.500
0005
052%
LM
$74
,227
,335
100%
PAC
I3.
25%
FIX
3137
AG
LV
0A
pril
15,
2041
LA
46,3
92,0
8462
.499
9994
948
SL27
,835
,251
(3)
Com
bina
tion
633
FL$
33,1
37,2
0341
.666
6667
714%
LN
$79
,529
,287
100%
PAC
I3.
5%FI
X31
37A
GL
W8
Apr
il15
,20
41L
A46
,392
,084
58.3
3333
3228
6SL
33,1
37,2
03(3
)C
ombi
nati
on64
3FL
$39
,254
,841
45.8
3333
3771
2%L
P$
85,6
46,9
2510
0%PA
CI
3.75
%FI
X31
37A
GL
X6
Apr
il15
,20
41L
A46
,392
,084
54.1
6666
6228
8SL
39,2
54,8
41(3
)C
ombi
nati
on65
3FL
$46
,392
,084
50%
LQ
$92
,784
,168
100%
PAC
I4.
0%FI
X31
37A
GL
Y4
Apr
il15
,20
41L
A46
,392
,084
50SL
46,3
92,0
84(3
)
A-6
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
663
FL$
54,8
27,0
0954
.166
6669
548%
LU
$101
,219
,093
100%
PAC
I4.
25%
FIX
3137
AG
M3
1A
pril
15,
2041
LA
46,3
92,0
8445
.833
3330
452
SL54
,827
,009
(3)
Com
bina
tion
673
FL$
64,9
48,9
1658
.333
3327
346%
LX
$111
,341
,000
100%
PAC
I4.
5%FI
X31
37A
GM
56
Apr
il15
,20
41L
A46
,392
,084
41.6
6666
7265
4SL
64,9
48,9
16(3
)C
ombi
nati
on68
3FL
$64
,948
,916
2/3
AL
$97
,423
,374
100%
PAC
I5.
0%FI
X31
37A
GG
X2
Apr
il15
,20
41L
A32
,474
,458
1/3
SL64
,948
,916
(3)
Com
bina
tion
693
FL$
64,9
48,9
1675
.000
0005
774%
CL
$86
,598
,554
100%
PAC
I5.
5%FI
X31
37A
GH
M5
Apr
il15
,20
41L
A21
,649
,638
24.9
9999
9422
6SL
64,9
48,9
16(3
)C
ombi
nati
on70
3FL
$64
,948
,916
83.3
3333
3547
2%E
L$
77,9
38,6
9910
0%PA
CI
6.0%
FIX
3137
AG
J8
4A
pril
15,
2041
LA
12,9
89,7
8316
.666
6664
528
SL64
,948
,916
(3)
Com
bina
tion
713
FL$
64,9
48,9
1691
.666
6678
428%
GL
$70
,853
,362
100%
PAC
I6.
5%FI
X31
37A
GK
25
Apr
il15
,20
41L
A5,
904,
446
8.33
3332
1572
SL64
,948
,916
(3)
Com
bina
tion
723
FL$
64,9
48,9
1610
0%LW
$64
,948
,916
100%
PAC
I7.
0%FI
X31
37A
GM
49
Apr
il15
,20
41SL
64,9
48,9
16(3
)C
ombi
nati
on73
3T
W$
9,43
9,67
3(3
)SU
$48
,059
,169
100%
SUP
(4)
INV
/S31
37A
GN
W6
Oct
ober
15,
2041
4T
Y38
,619
,496
(3)
3W
S9,
439,
673
19.6
4177
3248
3%4
YS
38,6
19,4
9680
.358
2267
517
Com
bina
tion
743
TW
$9,
439,
673
19.6
4177
3248
3%T
U$
48,0
59,1
6910
0%N
TL
(SU
P)(4
)IN
V/I
O31
37A
GP
61
Oct
ober
15,
2041
4T
Y38
,619
,496
80.3
5822
6751
7C
ombi
nati
on75
3FW
$5,
000,
000
2.50
0000
0%H
F$2
00,0
00,0
0010
0%TA
C/S
UP
(4)
FLT
3137
AG
KD
1O
ctob
er15
,20
415
FY28
,944
,555
14.4
7227
756
LF
19,3
41,3
749.
6706
870
3U
F28
,319
,017
14.1
5950
853
WF
3,00
0,00
01.
5000
000
4Y
F11
5,39
5,05
457
.697
5270
Com
bina
tion
763
YA
$8,
284,
000
19.1
2810
5661
8%PM
$43
,308
,000
100%
PAC
II4.
0%FI
X31
37A
GN
C0
Oct
ober
15,
2041
4Y
B24
,715
,000
57.0
6797
8202
65
YC
6,18
0,00
014
.269
8808
534
6Y
D4,
129,
000
9.53
4035
2822
Com
bina
tion
776
LS
$6,
447,
125
10.0
4937
6287
6%Q
S$
64,1
54,4
7910
0%SU
P(4
)IN
V/S
3137
AG
NJ
5O
ctob
er15
,20
415
SY9,
648,
185
15.0
3898
8937
93
WS
9,43
9,67
314
.713
9734
390
4Y
S38
,619
,496
60.1
9766
1335
5
A-7
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
786
LS
$6,
447,
125
10.0
4937
6287
6%SM
$64
,154
,479
100%
SUP
(4)
INV
/S31
37A
GN
T3
Oct
ober
15,
2041
5SY
9,64
8,18
515
.038
9889
379
6T
L6,
447,
125
(3)
5T
S9,
648,
185
(3)
3T
W9,
439,
673
(3)
4T
Y38
,619
,496
(3)
3W
S9,
439,
673
14.7
1397
3439
04
YS
38,6
19,4
9660
.197
6613
355
Com
bina
tion
796
LS
$6,
447,
125
10.0
4937
6287
6%M
S$
64,1
54,4
7910
0%SU
P(4
)IN
V/S
3137
AG
TN
0O
ctob
er15
,20
415
SY9,
648,
185
15.0
3898
8937
96
TL
3,22
3,56
3(3
)5
TS
4,82
4,09
3(3
)3
TW
4,71
9,83
7(3
)4
TY
19,3
09,7
48(3
)3
WS
9,43
9,67
314
.713
9734
390
4Y
S38
,619
,496
60.1
9766
1335
5C
ombi
nati
on80
5E
Y$
4,81
5,00
018
.643
5314
961%
MY
$25
,826
,652
100%
PAC
I4.
5%FI
X31
37A
GM
R8
Oct
ober
15,
2041
3LY
5,11
3,00
019
.797
3783
052
4M
L13
,346
,652
51.6
7782
4907
46
MN
2,55
2,00
09.
8812
6529
13C
ombi
nati
on81
4FG
$5,
325,
363
3.66
6463
5412
%N
A$1
45,2
45,2
1910
0%PA
CI
1.25
%FI
X31
37A
GM
S6
May
15,
2041
GA
122,
483,
334
84.3
2865
1120
7N
F72
6,52
20.
5002
0372
79N
S72
6,52
2(3
)N
X16
,710
,000
11.5
0468
1610
2SG
5,32
5,36
3(3
)C
ombi
nati
on82
4FG
$11
,134
,848
7.33
2925
8450
%N
B$1
51,8
47,2
7410
0%PA
CI
1.5%
FIX
3137
AG
MT
4M
ay15
,20
41G
A12
2,48
3,33
480
.662
1882
458
NF
1,51
9,09
21.
0004
0781
76N
S1,
519,
092
(3)
NX
16,7
10,0
0011
.004
4780
916
SG11
,134
,848
(3)
Com
bina
tion
834
FG$
17,4
97,6
1910
.999
3892
560%
NC
$159
,078
,096
100%
PAC
I1.
75%
FIX
3137
AG
MU
1M
ay15
,20
41G
A12
2,48
3,33
476
.995
7254
203
NF
2,38
7,14
31.
5006
1074
40N
S2,
387,
143
(3)
NX
16,7
10,0
0010
.504
2745
797
SG17
,497
,619
(3)
Com
bina
tion
844
FG$
24,4
96,6
6714
.665
8525
632%
ND
$167
,032
,001
100%
PAC
I2.
0%FI
X31
37A
GM
V9
May
15,
2041
GA
122,
483,
334
73.3
2926
2217
2N
F3,
342,
000
2.00
0814
2033
NS
3,34
2,00
0(3
)N
X16
,710
,000
10.0
0407
1016
3SG
24,4
96,6
67(3
)
A-8
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
854
FG$
32,2
32,4
5618
.332
3153
692%
NE
$175
,823
,159
100%
PAC
I2.
25%
FIX
3137
AG
MW
7M
ay15
,20
41G
A12
2,48
3,33
469
.662
7990
855
NF
4,39
7,36
92.
5010
1808
27N
S4,
397,
369
(3)
NX
16,7
10,0
009.
5038
6746
26SG
32,2
32,4
56(3
)C
ombi
nati
on86
4FG
$40
,827
,778
21.9
9877
8691
5%N
G$1
85,5
91,1
1210
0%PA
CI
2.5%
FIX
3137
AG
MY
3M
ay15
,20
41G
A12
2,48
3,33
465
.996
3360
745
NF
5,57
0,00
03.
0012
2130
85N
S5,
570,
000
(3)
NX
16,7
10,0
009.
0036
6392
55SG
40,8
27,7
78(3
)C
ombi
nati
on87
4FG
$50
,434
,314
25.6
6524
1706
9%N
H$1
96,5
08,2
3710
0%PA
CI
2.75
%FI
X31
37A
GM
Z0
May
15,
2041
GA
122,
483,
334
62.3
2987
2716
7N
F6,
880,
589
3.50
1425
2354
NS
6,88
0,58
9(3
)N
X16
,710
,000
8.50
3460
3410
SG50
,434
,314
(3)
Com
bina
tion
884
FG$
61,2
41,6
6629
.331
7044
431%
NJ
$208
,790
,001
100%
PAC
I3.
0%FI
X31
37A
GN
22
May
15,
2041
GA
122,
483,
334
58.6
6340
9844
0N
F8,
355,
001
4.00
1628
8903
NS
8,35
5,00
1(3
)N
X16
,710
,000
8.00
3256
8226
SG61
,241
,666
(3)
Com
bina
tion
894
FG$
73,4
90,0
0032
.998
1677
688%
NK
$222
,709
,335
100%
PAC
I3.
25%
FIX
3137
AG
N3
0M
ay15
,20
41G
A12
2,48
3,33
454
.996
9465
806
NF
10,0
26,0
014.
5018
3239
96N
S10
,026
,001
(3)
NX
16,7
10,0
007.
5030
5325
10SG
73,4
90,0
00(3
)C
ombi
nati
on90
4FG
$87
,488
,095
36.6
6463
0699
5%N
L$2
38,6
17,1
4510
0%PA
CI
3.5%
FIX
3137
AG
N4
8M
ay15
,20
41G
A12
2,48
3,33
451
.330
4833
984
NF
11,9
35,7
165.
0020
3621
16N
S11
,935
,716
(3)
NX
16,7
10,0
007.
0028
4969
05SG
87,4
88,0
95(3
)C
ombi
nati
on91
4FG
$103
,639
,745
40.3
3109
4428
0%N
M$2
56,9
72,3
1010
0%PA
CI
3.75
%FI
X31
37A
GN
55
May
15,
2041
GA
122,
483,
334
47.6
6402
0298
5N
F14
,139
,231
5.50
2239
1324
NS
14,1
39,2
31(3
)N
X16
,710
,000
6.50
2646
1411
SG10
3,63
9,74
5(3
)
A-9
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
924
FG$1
22,4
83,3
3443
.997
5573
830%
NQ
$278
,386
,668
100%
PAC
I4.
0%FI
X31
37A
GN
63
May
15,
2041
GA
122,
483,
334
43.9
9755
7383
0N
F16
,710
,000
6.00
2442
6170
NS
16,7
10,0
00(3
)N
X16
,710
,000
6.00
2442
6170
SG12
2,48
3,33
4(3
)C
ombi
nati
on93
4FG
$144
,753
,031
47.6
6402
0454
1%N
T$3
03,6
94,5
4710
0%PA
CI
4.25
%FI
X31
37A
GN
89
May
15,
2041
GA
122,
483,
334
40.3
3109
4255
7N
F19
,748
,182
6.50
2646
2263
NS
19,7
48,1
82(3
)N
X16
,710
,000
5.50
2239
0639
SG14
4,75
3,03
1(3
)C
ombi
nati
on94
4FG
$171
,476
,666
51.3
3048
3380
4%N
U$3
34,0
64,0
0010
0%PA
CI
4.5%
FIX
3137
AG
N9
7M
ay15
,20
41G
A12
2,48
3,33
436
.664
6313
281
NF
23,3
94,0
007.
0028
4975
33N
S23
,394
,000
(3)
NX
16,7
10,0
005.
0020
3553
82SG
171,
476,
666
(3)
Com
bina
tion
954
FG$1
71,4
76,6
6658
.663
4097
783%
AN
$292
,305
,999
100%
PAC
I5.
0%FI
X31
37A
GG
Z7
May
15,
2041
GA
85,7
38,3
3329
.331
7048
892
NF
23,3
94,0
008.
0032
5688
83N
S23
,394
,000
(3)
NX
11,6
97,0
004.
0016
2844
42SG
171,
476,
666
(3)
Com
bina
tion
964
FG$1
71,4
76,6
6665
.996
3361
700%
EN
$259
,827
,554
100%
PAC
I5.
5%FI
X31
37A
GJ
A9
May
15,
2041
GA
57,1
58,8
8921
.998
7788
516
NF
23,3
94,0
009.
0036
6402
25N
S23
,394
,000
(3)
NX
7,79
7,99
93.
0012
2095
59SG
171,
476,
666
(3)
Com
bina
tion
974
FG$1
71,4
76,6
6673
.329
2622
856%
GN
$233
,844
,799
100%
PAC
I6.
0%FI
X31
37A
GK
41
May
15,
2041
GA
34,2
95,3
3414
.665
8527
992
NF
23,3
94,0
0010
.004
0711
190
NS
23,3
94,0
00(3
)N
X4,
678,
799
2.00
0813
7962
SG17
1,47
6,66
6(3
)C
ombi
nati
on98
4FG
$171
,476
,666
80.6
6218
8479
7%H
N$2
12,5
86,1
8110
0%PA
CI
6.5%
FIX
3137
AG
KH
2M
ay15
,20
41G
A15
,588
,788
7.33
2926
3110
NF
23,3
94,0
0011
.004
4782
262
NS
23,3
94,0
00(3
)N
X2,
126,
727
1.00
0406
9831
SG17
1,47
6,66
6(3
)
A-10
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
994
FG$1
71,4
76,6
6687
.995
1146
675%
NW
$194
,870
,666
100%
PAC
I7.
0%FI
X31
37A
GN
A4
May
15,
2041
NF
23,3
94,0
0012
.004
8853
325
NS
23,3
94,0
00(3
)SG
171,
476,
666
(3)
Com
bina
tion
100
4FG
$5,
325,
363
4.16
6667
1557
%G
B$1
27,8
08,6
9710
0%PA
CI
1.25
%FI
X31
37A
GJ
T8
Oct
ober
15,
2039
GA
122,
483,
334
95.8
3333
2844
3SG
5,32
5,36
3(3
)C
ombi
nati
on10
14
FG$
11,1
34,8
498.
3333
3364
52%
GC
$133
,618
,183
100%
PAC
I1.
5%FI
X31
37A
GJ
U5
Oct
ober
15,
2039
GA
122,
483,
334
91.6
6666
6354
8SG
11,1
34,8
49(3
)C
ombi
nati
on10
24
FG$
17,4
97,6
2012
.500
0005
358%
GD
$139
,980
,954
100%
PAC
I1.
75%
FIX
3137
AG
JV
3O
ctob
er15
,20
39G
A12
2,48
3,33
487
.499
9994
642
SG17
,497
,620
(3)
Com
bina
tion
103
4FG
$24
,496
,667
16.6
6666
6780
1%G
E$1
46,9
80,0
0110
0%PA
CI
2.0%
FIX
3137
AG
JW1
Oct
ober
15,
2039
GA
122,
483,
334
83.3
3333
3219
9SG
24,4
96,6
67(3
)C
ombi
nati
on10
44
FG$
32,2
32,4
5720
.833
3336
834%
GH
$154
,715
,791
100%
PAC
I2.
25%
FIX
3137
AG
JX
9O
ctob
er15
,20
39G
A12
2,48
3,33
479
.166
6663
166
SG32
,232
,457
(3)
Com
bina
tion
105
4FG
$40
,827
,778
25%
GX
$163
,311
,112
100%
PAC
I2.
5%FI
X31
37A
GK
A7
Oct
ober
15,
2039
GA
122,
483,
334
75SG
40,8
27,7
78(3
)C
ombi
nati
on10
64
FG$
50,4
34,3
1429
.166
6666
667%
GM
$172
,917
,648
100%
PAC
I2.
75%
FIX
3137
AG
K3
3O
ctob
er15
,20
39G
A12
2,48
3,33
470
.833
3333
333
SG50
,434
,314
(3)
Com
bina
tion
107
4FG
$61
,241
,667
1/3
GP
$183
,725
,001
100%
PAC
I3.
0%FI
X31
37A
GK
58
Oct
ober
15,
2039
GA
122,
483,
334
2/3
SG61
,241
,667
(3)
Com
bina
tion
108
4FG
$73
,490
,001
37.5
0000
0191
4%G
Q$1
95,9
73,3
3510
0%PA
CI
3.25
%FI
X31
37A
GK
66
Oct
ober
15,
2039
GA
122,
483,
334
62.4
9999
9808
6SG
73,4
90,0
01(3
)C
ombi
nati
on10
94
FG$
87,4
88,0
9641
.666
6667
460%
GT
$209
,971
,430
100%
PAC
I3.
5%FI
X31
37A
GK
74
Oct
ober
15,
2039
GA
122,
483,
334
58.3
3333
3254
0SG
87,4
88,0
96(3
)C
ombi
nati
on11
04
FG$1
03,6
39,7
4545
.833
3335
360%
GU
$226
,123
,079
100%
PAC
I3.
75%
FIX
3137
AG
K8
2O
ctob
er15
,20
39G
A12
2,48
3,33
454
.166
6664
640
SG10
3,63
9,74
5(3
)C
ombi
nati
on11
14
FG$1
22,4
83,3
3450
%A
G$2
44,9
66,6
6810
0%PA
CI
4.0%
FIX
3137
AG
GU
8O
ctob
er15
,20
39G
A12
2,48
3,33
450
SG12
2,48
3,33
4(3
)
A-11
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
112
4FG
$144
,753
,032
54.1
6666
6822
6%C
G$2
67,2
36,3
6610
0%PA
CI
4.25
%FI
X31
37A
GH
J2
Oct
ober
15,
2039
GA
122,
483,
334
45.8
3333
3177
4SG
144,
753,
032
(3)
Com
bina
tion
113
4FG
$171
,476
,666
58.3
3333
3106
5%E
G$2
93,9
60,0
0010
0%PA
CI
4.5%
FIX
3137
AG
J4
3O
ctob
er15
,20
39G
A12
2,48
3,33
441
.666
6668
935
SG17
1,47
6,66
6(3
)C
ombi
nati
on11
44
FG$1
71,4
76,6
662/
3H
G$2
57,2
14,9
9910
0%PA
CI
5.0%
FIX
3137
AG
KE
9O
ctob
er15
,20
39G
A85
,738
,333
1/3
SG17
1,47
6,66
6(3
)C
ombi
nati
on11
54
FG$1
71,4
76,6
6675
.000
0002
187%
QG
$228
,635
,554
100%
PAC
I5.
5%FI
X31
37A
GN
E6
Oct
ober
15,
2039
GA
57,1
58,8
8824
.999
9997
813
SG17
1,47
6,66
6(3
)C
ombi
nati
on11
64
FG$1
71,4
76,6
6683
.333
3334
143%
UG
$205
,771
,999
100%
PAC
I6.
0%FI
X31
37A
GP
A2
Oct
ober
15,
2039
GA
34,2
95,3
3316
.666
6665
857
SG17
1,47
6,66
6(3
)C
ombi
nati
on11
74
FG$1
71,4
76,6
6691
.666
6670
676%
WG
$187
,065
,453
100%
PAC
I6.
5%FI
X31
37A
GP
F1
Oct
ober
15,
2039
GA
15,5
88,7
878.
3333
3293
24SG
171,
476,
666
(3)
Com
bina
tion
118
4FG
$171
,476
,666
100%
GW
$171
,476
,666
100%
PAC
I7.
0%FI
X31
37A
GK
90
Oct
ober
15,
2039
SG17
1,47
6,66
6(3
)C
ombi
nati
on11
94
FG$1
71,4
76,6
6687
.995
1146
675%
FN$1
94,8
70,6
6610
0%PA
CI
(4)
FLT
3137
AG
JP
6M
ay15
,20
41N
F23
,394
,000
12.0
0488
5332
5C
ombi
nati
on12
04
NS
$23
,394
,000
12.0
0488
5332
5%SN
$194
,870
,666
100%
NT
L(P
AC
I)(4
)IN
V/I
O31
37A
GN
U0
May
15,
2041
SG17
1,47
6,66
687
.995
1146
675
Com
bina
tion
121
4N
F$
23,3
94,0
007/
12Q
L$
40,1
04,0
0010
0%PA
CI
4.5%
FIX
3137
AG
NG
1M
ay15
,20
41N
S23
,394
,000
(3)
NX
16,7
10,0
005/
12C
ombi
nati
on12
26
LS
$6,
447,
125
11.7
8314
5132
6%SQ
$54
,714
,806
100%
SUP
(4)
INV
/S31
37A
GN
V8
Oct
ober
15,
2041
5SY
9,64
8,18
517
.633
5908
054
4Y
S38
,619
,496
70.5
8326
4062
0C
ombi
nati
on12
35
EA
$34
,301
,667
95.8
3333
2867
7%E
B$
35,7
93,0
4410
0%PA
CI
1.25
%FI
X31
37A
GH
Z6
Febr
uary
15,
2041
FE1,
491,
377
4.16
6667
1323
SE1,
491,
377
(3)
Com
bina
tion
124
5E
A$
34,3
01,6
6791
.666
6651
078%
EC
$37
,420
,001
100%
PAC
I1.
5%FI
X31
37A
GJ
27
Febr
uary
15,
2041
FE3,
118,
334
8.33
3334
8922
SE3,
118,
334
(3)
Com
bina
tion
125
5E
A$
34,3
01,6
6787
.499
9980
868%
ED
$39
,201
,906
100%
PAC
I1.
75%
FIX
3137
AG
J3
5Fe
brua
ry15
,20
41FE
4,90
0,23
912
.500
0019
132
SE4,
900,
239
(3)
A-12
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
126
5E
A$
34,3
01,6
6783
.333
3321
186%
EH
$41
,162
,001
100%
PAC
I2.
0%FI
X31
37A
GJ
50
Febr
uary
15,
2041
FE6,
860,
334
16.6
6666
7881
4SE
6,86
0,33
4(3
)C
ombi
nati
on12
75
EA
$34
,301
,667
79.1
6666
5705
0%E
X$
43,3
28,4
2210
0%PA
CI
2.25
%FI
X31
37A
GJ
F8
Febr
uary
15,
2041
FE9,
026,
755
20.8
3333
4295
0SE
9,02
6,75
5(3
)C
ombi
nati
on12
85
EA
$34
,301
,667
75%
EM
$45
,735
,556
100%
PAC
I2.
5%FI
X31
37A
GJ
92
Febr
uary
15,
2041
FE11
,433
,889
25SE
11,4
33,8
89(3
)C
ombi
nati
on12
95
EA
$34
,301
,667
70.8
3333
3075
2%E
P$
48,4
25,8
8310
0%PA
CI
2.75
%FI
X31
37A
GJ
B7
Febr
uary
15,
2041
FE14
,124
,216
29.1
6666
6924
8SE
14,1
24,2
16(3
)C
ombi
nati
on13
05
EA
$34
,301
,667
66.6
6666
6018
8%E
Q$
51,4
52,5
0110
0%PA
CI
3.0%
FIX
3137
AG
JC
5Fe
brua
ry15
,20
41FE
17,1
50,8
3433
.333
3339
812
SE17
,150
,834
(3)
Com
bina
tion
131
5E
A$
34,3
01,6
6762
.499
9990
890%
ET
$54
,882
,668
100%
PAC
I3.
25%
FIX
3137
AG
JD
3Fe
brua
ry15
,20
41FE
20,5
81,0
0137
.500
0009
110
SE20
,581
,001
(3)
Com
bina
tion
132
5E
A$
34,3
01,6
6758
.333
3330
499%
EU
$58
,802
,858
100%
PAC
I3.
5%FI
X31
37A
GJ
E1
Febr
uary
15,
2041
FE24
,501
,191
41.6
6666
6950
1SE
24,5
01,1
91(3
)C
ombi
nati
on13
35
EA
$34
,301
,667
54.1
6666
6206
1%A
E$
63,3
26,1
5510
0%PA
CI
3.75
%FI
X31
37A
GG
T1
Febr
uary
15,
2041
FE29
,024
,488
45.8
3333
3793
9SE
29,0
24,4
88(3
)C
ombi
nati
on13
45
EA
$34
,301
,667
50%
CE
$68
,603
,334
100%
PAC
I4.
0%FI
X31
37A
GH
H6
Febr
uary
15,
2041
FE34
,301
,667
50SE
34,3
01,6
67(3
)C
ombi
nati
on13
55
EA
$34
,301
,667
45.8
3333
3166
3%H
E$
74,8
40,0
0110
0%PA
CI
4.25
%FI
X31
37A
GK
C3
Febr
uary
15,
2041
FE40
,538
,334
54.1
6666
6833
7SE
40,5
38,3
34(3
)C
ombi
nati
on13
65
EA
$34
,301
,667
41.6
6666
7071
6%M
E$
82,3
24,0
0010
0%PA
CI
4.5%
FIX
3137
AG
MB
3Fe
brua
ry15
,20
41FE
48,0
22,3
3358
.333
3329
284
SE48
,022
,333
(3)
Com
bina
tion
137
5E
A$
24,0
11,1
6633
.333
3328
706%
QE
$72
,033
,499
100%
PAC
I5.
0%FI
X31
37A
GN
D8
Febr
uary
15,
2041
FE48
,022
,333
66.6
6666
7129
4SE
48,0
22,3
33(3
)C
ombi
nati
on13
85
EA
$16
,007
,444
24.9
9999
9609
6%T
E$
64,0
29,7
7710
0%PA
CI
5.5%
FIX
3137
AG
NZ
9Fe
brua
ry15
,20
41FE
48,0
22,3
3375
.000
0003
904
SE48
,022
,333
(3)
A-13
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
139
5E
A$
9,60
4,46
616
.666
6657
990%
XE
$57
,626
,799
100%
PAC
I6.
0%FI
X31
37A
GP
K0
Febr
uary
15,
2041
FE48
,022
,333
83.3
3333
4201
0SE
48,0
22,3
33(3
)C
ombi
nati
on14
05
EA
$4,
365,
666
8.33
3332
2198
%Y
E$
52,3
87,9
9910
0%PA
CI
6.5%
FIX
3137
AG
PQ
7Fe
brua
ry15
,20
41FE
48,0
22,3
3391
.666
6677
802
SE48
,022
,333
(3)
Com
bina
tion
141
5FE
$48
,022
,333
100%
WE
$48
,022
,333
100%
PAC
I7.
0%FI
X31
37A
GP
D6
Febr
uary
15,
2041
SE48
,022
,333
(3)
Com
bina
tion
142
6T
L$
6,44
7,12
540
.055
9231
229%
TQ
$16
,095
,310
100%
NT
L(S
UP)
(4)
INV
/IO
3137
AG
P4
6O
ctob
er15
,20
415
TS
9,64
8,18
559
.944
0768
771
Com
bina
tion
143
6L
S$
6,44
7,12
540
.055
9231
229%
US
$16
,095
,310
100%
SUP
(4)
INV
/S31
37A
GP
C8
Oct
ober
15,
2041
5SY
9,64
8,18
559
.944
0768
771
6T
L6,
447,
125
(3)
5T
S9,
648,
185
(3)
Com
bina
tion
144
6FD
$1,
004,
620
4.16
6668
3948
%M
B$
24,1
10,8
7010
0%PA
CI
1.25
%FI
X31
37A
GM
80
Apr
il15
,20
41M
A23
,106
,250
95.8
3333
1605
2SD
1,00
4,62
0(3
)C
ombi
nati
on14
56
FD$
2,10
0,56
98.
3333
3630
87%
MC
$25
,206
,819
100%
PAC
I1.
5%FI
X31
37A
GM
98
Apr
il15
,20
41M
A23
,106
,250
91.6
6666
3691
3SD
2,10
0,56
9(3
)C
ombi
nati
on14
66
FD$
3,30
0,89
312
.500
0004
734%
MD
$26
,407
,143
100%
PAC
I1.
75%
FIX
3137
AG
MA
5A
pril
15,
2041
MA
23,1
06,2
5087
.499
9995
266
SD3,
300,
893
(3)
Com
bina
tion
147
6FD
$4,
621,
250
1/6
MG
$27
,727
,500
100%
PAC
I2.
0%FI
X31
37A
GM
C1
Apr
il15
,20
41M
A23
,106
,250
5/6
SD4,
621,
250
(3)
Com
bina
tion
148
6FD
$6,
080,
593
20.8
3333
5760
2%M
H$
29,1
86,8
4310
0%PA
CI
2.25
%FI
X31
37A
GM
D9
Apr
il15
,20
41M
A23
,106
,250
79.1
6666
4239
8SD
6,08
0,59
3(3
)C
ombi
nati
on14
96
FD$
7,70
2,08
425
.000
0016
229%
MJ
$30
,808
,334
100%
PAC
I2.
5%FI
X31
37A
GM
E7
Apr
il15
,20
41M
A23
,106
,250
74.9
9999
8377
1SD
7,70
2,08
4(3
)C
ombi
nati
on15
06
FD$
9,51
4,33
929
.166
6683
272%
MP
$32
,620
,589
100%
PAC
I2.
75%
FIX
3137
AG
MJ
6A
pril
15,
2041
MA
23,1
06,2
5070
.833
3316
728
SD9,
514,
339
(3)
Com
bina
tion
151
6FD
$11
,553
,125
1/3
MQ
$34
,659
,375
100%
PAC
I3.
0%FI
X31
37A
GM
K3
Apr
il15
,20
41M
A23
,106
,250
2/3
SD11
,553
,125
(3)
A-14
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
152
6FD
$13
,863
,750
37.5
%M
T$
36,9
70,0
0010
0%PA
CI
3.25
%FI
X31
37A
GM
M9
Apr
il15
,20
41M
A23
,106
,250
62.5
SD13
,863
,750
(3)
Com
bina
tion
153
6FD
$16
,504
,465
41.6
6666
7718
6%M
U$
39,6
10,7
1510
0%PA
CI
3.5%
FIX
3137
AG
MN
7A
pril
15,
2041
MA
23,1
06,2
5058
.333
3322
814
SD16
,504
,465
(3)
Com
bina
tion
154
6FD
$19
,551
,443
45.8
3333
4212
4%M
X$
42,6
57,6
9310
0%PA
CI
3.75
%FI
X31
37A
GM
Q0
Apr
il15
,20
41M
A23
,106
,250
54.1
6666
5787
6SD
19,5
51,4
43(3
)C
ombi
nati
on15
56
FD$
23,1
06,2
5050
%A
M$
46,2
12,5
0010
0%PA
CI
4.0%
FIX
3137
AG
GY
0A
pril
15,
2041
MA
23,1
06,2
5050
SD23
,106
,250
(3)
Com
bina
tion
156
6FD
$27
,307
,387
54.1
6666
7245
2%C
M$
50,4
13,6
3710
0%PA
CI
4.25
%FI
X31
37A
GH
N3
Apr
il15
,20
41M
A23
,106
,250
45.8
3333
2754
8SD
27,3
07,3
87(3
)C
ombi
nati
on15
76
FD$
32,3
48,7
507/
12H
M$
55,4
55,0
0010
0%PA
CI
4.5%
FIX
3137
AG
KG
4A
pril
15,
2041
MA
23,1
06,2
505/
12SD
32,3
48,7
50(3
)C
ombi
nati
on15
86
FD$
32,3
48,7
502/
3Q
M$
48,5
23,1
2510
0%PA
CI
5.0%
FIX
3137
AG
NH
9A
pril
15,
2041
MA
16,1
74,3
751/
3SD
32,3
48,7
50(3
)C
ombi
nati
on15
96
FD$
32,3
48,7
5075
.000
0011
592%
UM
$43
,131
,666
100%
PAC
I5.
5%FI
X31
37A
GP
B0
Apr
il15
,20
41M
A10
,782
,916
24.9
9999
8840
8SD
32,3
48,7
50(3
)C
ombi
nati
on16
06
FD$
32,3
48,7
505/
6W
M$
38,8
18,5
0010
0%PA
CI
6.0%
FIX
3137
AG
PH
7A
pril
15,
2041
MA
6,46
9,75
01/
6SD
32,3
48,7
50(3
)C
ombi
nati
on16
16
FD$
32,3
48,7
5091
.666
6678
474%
YM
$35
,289
,545
100%
PAC
I6.
5%FI
X31
37A
GP
T1
Apr
il15
,20
41M
A2,
940,
795
8.33
3332
1526
SD32
,348
,750
(3)
A-15
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
162
6FD
$32
,348
,750
100%
MW
$32
,348
,750
100%
PAC
I7.
0%FI
X31
37A
GM
P2
Apr
il15
,20
41SD
32,3
48,7
50(3
)
(1)
Exc
hang
epr
opor
tions
are
cons
tant
prop
ortio
nsof
the
orig
inal
bala
nces
ofth
eR
EM
ICC
lass
esor
MA
CR
Cla
sses
,as
appl
icab
le.
Inac
cord
ance
with
the
exch
ange
prop
ortio
ns,y
oum
ayex
chan
geR
EM
ICC
ertif
icat
esfo
rM
AC
RC
ertif
icat
es,
and
vice
vers
a.(2
)Se
eA
ppen
dix
IIto
the
Off
erin
gC
ircu
lar.
(3)
The
orig
inal
bala
nce
ofea
chN
otio
nal
Cla
ssbe
ing
exch
ange
deq
uals
the
appl
icab
lem
ultip
lier
times
the
orig
inal
bala
nce
ofth
ere
late
dC
lass
bein
gex
chan
ged.
Com
bina
tion
(s)
Not
iona
lC
lass
Mul
tipl
ier
Rel
ated
Cla
ss
2th
roug
h18
SK1.
0FK
19th
roug
h33
,36
and
37B
S1.
0B
F19
thro
ugh
33an
d37
thro
ugh
53JS
1.0
JF54
thro
ugh
72SL
1.0
FL73
and
78T
W1.
0W
S73
and
78T
Y1.
0Y
S78
and
143
TL
1.0
LS
78an
d14
3T
S1.
0SY
79T
L1/
2L
S79
TS
1/2
SY79
TW
1/2
WS
79T
Y1/
2Y
S81
thro
ugh
99an
d12
1N
S1.
0N
F81
thro
ugh
118
SG1.
0FG
123
thro
ugh
141
SE1.
0FE
144
thro
ugh
162
SD1.
0FD
(4)
See
Term
sSh
eet—
Inte
rest
.
A-16
Appendix B
Balances Schedules
Payment Date
Group 2PAC
(Aggregate)
Group 2HATAC
Group 3PAC I
(Aggregate)
Group 3YA
PAC II
Initial . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $100,287,000.00 $25,000,000.00 $116,454,000.00 $8,284,000.00November 15, 2011 . . . . . . . . . . . . . . . . . . . . 99,697,948.79 24,977,790.03 116,052,932.65 8,249,241.41December 15, 2011 . . . . . . . . . . . . . . . . . . . . 99,084,719.80 24,945,860.65 115,621,908.38 8,207,712.60January 15, 2012 . . . . . . . . . . . . . . . . . . . . . . 98,448,388.08 24,903,533.49 115,161,094.84 8,160,384.45February 15, 2012 . . . . . . . . . . . . . . . . . . . . . 97,789,238.55 24,850,948.29 114,670,664.12 8,107,306.44March 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . 97,107,569.23 24,788,259.26 114,150,803.72 8,048,534.68April 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . 96,403,690.98 24,715,634.90 113,601,716.46 7,984,131.89May 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . 95,677,927.34 24,633,257.69 113,023,620.39 7,914,167.24June 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . 94,930,614.22 24,541,323.84 112,416,748.60 7,838,716.41July 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . 94,162,099.73 24,440,042.96 111,781,349.14 7,757,861.37August 15, 2012 . . . . . . . . . . . . . . . . . . . . . . 93,372,743.84 24,329,637.78 111,117,684.80 7,671,690.44September 15, 2012 . . . . . . . . . . . . . . . . . . . . 92,562,918.18 24,210,343.72 110,426,032.97 7,580,298.07October 15, 2012. . . . . . . . . . . . . . . . . . . . . . 91,733,005.68 24,082,408.59 109,706,685.49 7,483,784.77November 15, 2012 . . . . . . . . . . . . . . . . . . . . 90,883,400.33 23,946,092.12 108,959,948.37 7,382,257.02December 15, 2012 . . . . . . . . . . . . . . . . . . . . 90,014,506.87 23,801,665.58 108,186,141.65 7,275,827.14January 15, 2013 . . . . . . . . . . . . . . . . . . . . . . 89,126,740.44 23,649,411.30 107,385,599.15 7,164,613.11February 15, 2013 . . . . . . . . . . . . . . . . . . . . . 88,220,526.25 23,489,622.29 106,558,668.25 7,048,738.47March 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . 87,296,299.31 23,322,601.59 105,705,709.62 6,928,332.17April 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . 86,354,503.98 23,148,661.95 104,827,096.99 6,803,528.38May 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . 85,395,593.72 22,968,125.17 103,923,216.85 6,674,466.37June 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . 84,420,030.63 22,781,321.64 102,994,468.21 6,541,290.29July 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . 83,428,285.14 22,588,589.75 102,041,262.28 6,404,148.98August 15, 2013 . . . . . . . . . . . . . . . . . . . . . . 82,420,835.61 22,390,275.31 101,064,022.15 6,263,195.86September 15, 2013 . . . . . . . . . . . . . . . . . . . . 81,398,167.94 22,186,730.98 100,063,182.53 6,118,588.64October 15, 2013. . . . . . . . . . . . . . . . . . . . . . 80,360,775.17 21,978,315.71 99,039,189.39 5,970,489.19November 15, 2013 . . . . . . . . . . . . . . . . . . . . 79,309,157.09 21,765,394.06 97,992,499.62 5,819,063.27December 15, 2013 . . . . . . . . . . . . . . . . . . . . 78,243,819.81 21,548,335.64 96,951,443.75 5,669,928.21January 15, 2014 . . . . . . . . . . . . . . . . . . . . . . 77,165,275.38 21,327,514.45 95,915,992.53 5,523,063.01February 15, 2014 . . . . . . . . . . . . . . . . . . . . . 76,074,041.34 21,103,308.26 94,886,116.85 5,378,446.83March 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . 74,970,640.32 20,876,097.97 93,861,787.77 5,236,059.01April 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . 73,874,468.71 20,655,047.39 92,842,976.48 5,095,879.03May 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 72,785,484.63 20,440,076.93 91,829,654.34 4,957,886.53June 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 71,703,646.37 20,231,107.88 90,821,792.84 4,822,061.32July 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 70,628,912.50 20,028,062.28 89,819,363.61 4,688,383.39August 15, 2014 . . . . . . . . . . . . . . . . . . . . . . 69,561,241.80 19,830,863.00 88,822,338.46 4,556,832.82September 15, 2014 . . . . . . . . . . . . . . . . . . . . 68,500,593.28 19,639,433.69 87,830,689.31 4,427,389.92October 15, 2014. . . . . . . . . . . . . . . . . . . . . . 67,446,926.17 19,453,698.80 86,844,388.25 4,300,035.09November 15, 2014 . . . . . . . . . . . . . . . . . . . . 66,400,199.95 19,273,583.54 85,863,407.49 4,174,748.94December 15, 2014 . . . . . . . . . . . . . . . . . . . . 65,360,374.30 19,099,013.91 84,887,719.40 4,051,512.19January 15, 2015 . . . . . . . . . . . . . . . . . . . . . . 64,327,409.12 18,929,916.67 83,917,296.50 3,930,305.73February 15, 2015 . . . . . . . . . . . . . . . . . . . . . 63,301,264.57 18,766,219.31 82,952,111.42 3,811,110.60March 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . 62,281,900.98 18,607,850.12 81,992,136.96 3,693,907.99April 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . 61,269,278.95 18,454,738.09 81,037,346.05 3,578,679.22May 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 60,263,359.25 18,306,812.97 80,087,711.77 3,465,405.77June 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 59,264,102.90 18,164,005.24 79,143,207.32 3,354,069.28July 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 58,271,471.14 18,026,246.07 78,203,806.04 3,244,651.51August 15, 2015 . . . . . . . . . . . . . . . . . . . . . . 57,285,425.40 17,893,467.39 77,269,481.43 3,137,134.36September 15, 2015 . . . . . . . . . . . . . . . . . . . . 56,305,927.33 17,765,601.83 76,340,207.10 3,031,499.91October 15, 2015. . . . . . . . . . . . . . . . . . . . . . 55,332,938.81 17,642,582.69 75,415,956.82 2,927,730.34November 15, 2015 . . . . . . . . . . . . . . . . . . . . 54,366,421.93 17,524,343.99 74,496,704.47 2,825,807.99December 15, 2015 . . . . . . . . . . . . . . . . . . . . 53,406,338.96 17,410,820.46 73,582,424.09 2,725,715.34January 15, 2016 . . . . . . . . . . . . . . . . . . . . . . 52,452,652.42 17,301,947.47 72,673,089.83 2,627,435.00February 15, 2016 . . . . . . . . . . . . . . . . . . . . . 51,505,325.00 17,197,661.11 71,768,675.98 2,530,949.73March 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . 50,564,319.64 17,097,898.10 70,869,156.98 2,436,242.41April 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . 49,629,599.44 17,002,595.85 69,974,507.39 2,343,296.07May 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 48,701,127.73 16,911,692.44 69,084,701.89 2,252,093.86June 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 47,778,868.06 16,825,126.55 68,199,715.30 2,162,619.07July 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 46,862,784.14 16,742,837.57 67,319,522.57 2,074,855.15August 15, 2016 . . . . . . . . . . . . . . . . . . . . . . 45,952,839.91 16,664,765.49 66,444,098.79 1,988,785.62September 15, 2016 . . . . . . . . . . . . . . . . . . . . 45,048,999.51 16,590,850.94 65,573,419.16 1,904,394.18October 15, 2016. . . . . . . . . . . . . . . . . . . . . . 44,151,227.28 16,521,035.18 64,707,459.01 1,821,664.65November 15, 2016 . . . . . . . . . . . . . . . . . . . . 43,259,487.74 16,455,260.10 63,846,193.81 1,740,580.97
B-1
Payment Date
Group 2PAC
(Aggregate)continued
Group 2HATAC
continued
Group 3PAC I
(Aggregate)continued
Group 3YA
PAC IIcontinued
December 15, 2016 . . . . . . . . . . . . . . . . . . . . $ 42,373,745.62 $16,393,468.20 $ 62,989,599.15 $1,661,127.20January 15, 2017 . . . . . . . . . . . . . . . . . . . . . . 41,493,965.86 16,335,602.58 62,137,650.74 1,583,287.56February 15, 2017 . . . . . . . . . . . . . . . . . . . . . 40,620,113.56 16,281,606.97 61,290,324.42 1,507,046.36March 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . 39,752,154.05 16,231,425.67 60,447,596.16 1,432,388.04April 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . 38,890,052.83 16,185,003.60 59,609,442.05 1,359,297.19May 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 38,033,775.60 16,142,286.25 58,775,838.29 1,287,758.50June 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 37,183,288.25 16,103,219.70 57,946,761.23 1,217,756.78July 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 36,338,556.87 16,067,750.59 57,122,187.31 1,149,276.99August 15, 2017 . . . . . . . . . . . . . . . . . . . . . . 35,499,547.71 16,035,826.17 56,302,093.12 1,082,304.16September 15, 2017 . . . . . . . . . . . . . . . . . . . . 34,670,484.85 16,003,136.60 55,486,455.35 1,016,823.49October 15, 2017. . . . . . . . . . . . . . . . . . . . . . 33,857,905.42 15,963,059.74 54,675,250.82 952,820.27November 15, 2017 . . . . . . . . . . . . . . . . . . . . 33,061,506.40 15,915,814.36 53,868,456.48 890,279.92December 15, 2017 . . . . . . . . . . . . . . . . . . . . 32,280,990.10 15,861,614.62 53,066,049.38 829,187.95January 15, 2018 . . . . . . . . . . . . . . . . . . . . . . 31,516,064.06 15,800,670.17 52,268,006.68 769,530.05February 15, 2018 . . . . . . . . . . . . . . . . . . . . . 30,766,440.96 15,733,186.26 51,474,305.70 711,291.94March 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . 30,031,838.52 15,659,363.80 50,684,923.83 654,459.53April 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . 29,311,979.45 15,579,399.43 49,899,838.61 599,018.79May 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 28,606,591.34 15,493,485.62 49,119,027.67 544,955.83June 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 27,915,406.56 15,401,810.74 48,342,468.77 492,256.87July 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 27,238,162.20 15,304,559.15 47,570,139.79 440,908.24August 15, 2018 . . . . . . . . . . . . . . . . . . . . . . 26,574,600.02 15,201,911.21 46,802,018.72 390,896.35September 15, 2018 . . . . . . . . . . . . . . . . . . . . 25,924,466.29 15,094,043.47 46,038,083.64 342,207.78October 15, 2018. . . . . . . . . . . . . . . . . . . . . . 25,287,511.78 14,981,128.65 45,278,312.78 294,829.17November 15, 2018 . . . . . . . . . . . . . . . . . . . . 24,663,491.68 14,863,335.70 44,522,684.46 248,747.28December 15, 2018 . . . . . . . . . . . . . . . . . . . . 24,052,165.49 14,740,829.95 43,771,177.12 203,948.98January 15, 2019 . . . . . . . . . . . . . . . . . . . . . . 23,453,296.94 14,613,773.13 43,023,769.30 160,421.25February 15, 2019 . . . . . . . . . . . . . . . . . . . . . 22,866,653.99 14,482,323.43 42,280,439.67 118,151.17March 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . 22,292,008.67 14,346,635.58 41,541,166.99 77,125.92April 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . 21,729,137.07 14,206,860.92 40,805,930.14 43,564.74May 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 21,177,819.22 14,063,147.46 40,074,708.11 19,667.17June 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 20,637,839.09 13,915,639.91 39,347,480.00 5,216.50July 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 20,108,984.46 13,764,479.82 38,624,225.00 0.01August 15, 2019 . . . . . . . . . . . . . . . . . . . . . . 19,591,046.88 13,609,805.55 37,908,731.23 0.00September 15, 2019 . . . . . . . . . . . . . . . . . . . . 19,083,821.60 13,451,752.39 37,205,989.57 0.00October 15, 2019. . . . . . . . . . . . . . . . . . . . . . 18,587,107.53 13,290,452.60 36,515,778.24 0.00November 15, 2019 . . . . . . . . . . . . . . . . . . . . 18,100,707.12 13,126,035.48 35,837,879.29 0.00December 15, 2019 . . . . . . . . . . . . . . . . . . . . 17,624,426.38 12,958,627.38 35,172,078.46 0.00January 15, 2020 . . . . . . . . . . . . . . . . . . . . . . 17,158,074.75 12,788,351.80 34,518,165.17 0.00February 15, 2020 . . . . . . . . . . . . . . . . . . . . . 16,701,465.05 12,615,329.47 33,875,932.47 0.00March 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . 16,254,413.48 12,439,678.31 33,245,176.92 0.00April 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . 15,816,739.49 12,261,513.57 32,625,698.57 0.00May 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 15,388,265.75 12,080,947.86 32,017,300.90 0.00June 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 14,968,818.11 11,898,091.19 31,419,790.77 0.00July 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 14,558,225.53 11,713,050.99 30,832,978.33 0.00August 15, 2020 . . . . . . . . . . . . . . . . . . . . . . 14,156,320.03 11,525,932.22 30,256,676.98 0.00September 15, 2020 . . . . . . . . . . . . . . . . . . . . 13,762,936.64 11,336,837.38 29,690,703.34 0.00October 15, 2020. . . . . . . . . . . . . . . . . . . . . . 13,377,913.34 11,145,866.56 29,134,877.16 0.00November 15, 2020 . . . . . . . . . . . . . . . . . . . . 13,001,091.01 10,953,117.51 28,589,021.28 0.00December 15, 2020 . . . . . . . . . . . . . . . . . . . . 12,632,313.39 10,758,685.64 28,052,961.58 0.00January 15, 2021 . . . . . . . . . . . . . . . . . . . . . . 12,271,427.02 10,562,664.13 27,526,526.93 0.00February 15, 2021 . . . . . . . . . . . . . . . . . . . . . 11,918,281.20 10,365,143.89 27,009,549.14 0.00March 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . 11,572,727.93 10,166,213.70 26,501,862.90 0.00April 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . 11,234,621.88 9,965,960.15 26,003,305.74 0.00May 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 10,903,820.33 9,764,467.78 25,513,717.98 0.00June 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 10,580,183.13 9,561,819.04 25,032,942.68 0.00July 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 10,263,572.65 9,358,094.38 24,560,825.60 0.00August 15, 2021 . . . . . . . . . . . . . . . . . . . . . . 9,953,853.77 9,153,372.27 24,097,215.15 0.00September 15, 2021 . . . . . . . . . . . . . . . . . . . . 9,650,893.76 8,947,729.25 23,641,962.34 0.00October 15, 2021. . . . . . . . . . . . . . . . . . . . . . 9,354,562.33 8,741,239.94 23,194,920.75 0.00November 15, 2021 . . . . . . . . . . . . . . . . . . . . 9,064,731.51 8,533,977.14 22,755,946.46 0.00December 15, 2021 . . . . . . . . . . . . . . . . . . . . 8,781,275.67 8,326,011.78 22,324,898.05 0.00January 15, 2022 . . . . . . . . . . . . . . . . . . . . . . 8,504,071.44 8,117,413.03 21,901,636.52 0.00February 15, 2022 . . . . . . . . . . . . . . . . . . . . . 8,232,997.69 7,908,248.28 21,486,025.25 0.00March 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . 7,967,935.48 7,698,583.22 21,077,929.98 0.00April 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . 7,708,768.02 7,488,481.86 20,677,218.78 0.00May 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 7,455,380.66 7,278,006.54 20,283,761.96 0.00June 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 7,207,660.81 7,067,218.01 19,897,432.08 0.00
B-2
Payment Date
Group 2PAC
(Aggregate)continued
Group 2HATAC
continued
Group 3PAC I
(Aggregate)continued
Group 3YA
PAC IIcontinued
July 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . $ 6,965,497.94 $ 6,856,175.39 $ 19,518,103.90 $ 0.00August 15, 2022 . . . . . . . . . . . . . . . . . . . . . . 6,728,783.53 6,644,936.29 19,145,654.32 0.00September 15, 2022 . . . . . . . . . . . . . . . . . . . . 6,497,411.02 6,433,556.78 18,779,962.38 0.00October 15, 2022. . . . . . . . . . . . . . . . . . . . . . 6,271,275.82 6,222,091.41 18,420,909.19 0.00November 15, 2022 . . . . . . . . . . . . . . . . . . . . 6,050,275.21 6,010,593.33 18,068,377.92 0.00December 15, 2022 . . . . . . . . . . . . . . . . . . . . 5,834,308.37 5,799,114.19 17,722,253.76 0.00January 15, 2023 . . . . . . . . . . . . . . . . . . . . . . 5,623,276.31 5,587,704.30 17,382,423.86 0.00February 15, 2023 . . . . . . . . . . . . . . . . . . . . . 5,417,081.86 5,376,412.53 17,048,777.34 0.00March 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . 5,215,629.61 5,165,286.44 16,721,205.21 0.00April 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . 5,018,825.92 4,954,372.27 16,399,600.38 0.00May 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 4,826,578.83 4,743,714.96 16,083,857.60 0.00June 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 4,638,798.09 4,533,358.19 15,773,873.44 0.00July 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 4,455,395.11 4,323,344.39 15,469,546.27 0.00August 15, 2023 . . . . . . . . . . . . . . . . . . . . . . 4,276,282.91 4,113,714.77 15,170,776.18 0.00September 15, 2023 . . . . . . . . . . . . . . . . . . . . 4,101,376.12 3,904,509.36 14,877,465.04 0.00October 15, 2023. . . . . . . . . . . . . . . . . . . . . . 3,930,590.93 3,695,767.03 14,589,516.36 0.00November 15, 2023 . . . . . . . . . . . . . . . . . . . . 3,763,845.08 3,487,525.50 14,306,835.35 0.00December 15, 2023 . . . . . . . . . . . . . . . . . . . . 3,601,057.83 3,279,821.36 14,029,328.87 0.00January 15, 2024 . . . . . . . . . . . . . . . . . . . . . . 3,442,149.92 3,072,690.13 13,756,905.37 0.00February 15, 2024 . . . . . . . . . . . . . . . . . . . . . 3,287,043.56 2,866,166.24 13,489,474.88 0.00March 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . 3,135,662.38 2,660,283.09 13,226,949.00 0.00April 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . 2,987,931.44 2,455,073.03 12,969,240.87 0.00May 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 2,843,777.18 2,250,567.41 12,716,265.12 0.00June 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 2,703,127.40 2,046,796.60 12,467,937.85 0.00July 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 2,565,911.24 1,843,790.02 12,224,176.63 0.00August 15, 2024 . . . . . . . . . . . . . . . . . . . . . . 2,432,059.16 1,641,576.12 11,984,900.47 0.00September 15, 2024 . . . . . . . . . . . . . . . . . . . . 2,301,502.90 1,440,182.45 11,750,029.75 0.00October 15, 2024. . . . . . . . . . . . . . . . . . . . . . 2,174,175.48 1,239,635.63 11,519,486.25 0.00November 15, 2024 . . . . . . . . . . . . . . . . . . . . 2,050,011.16 1,039,961.41 11,293,193.12 0.00December 15, 2024 . . . . . . . . . . . . . . . . . . . . 1,928,945.42 841,184.70 11,071,074.82 0.00January 15, 2025 . . . . . . . . . . . . . . . . . . . . . . 1,810,914.96 643,329.50 10,853,057.14 0.00February 15, 2025 . . . . . . . . . . . . . . . . . . . . . 1,695,857.63 446,419.06 10,639,067.13 0.00March 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . 1,583,712.47 250,475.76 10,429,033.15 0.00April 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . 1,474,419.65 55,521.20 10,222,884.76 0.00May 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 1,367,920.45 0.00 10,020,552.77 0.00June 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 1,264,157.26 0.00 9,821,969.20 0.00July 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 1,163,073.55 0.00 9,627,067.23 0.00August 15, 2025 . . . . . . . . . . . . . . . . . . . . . . 1,064,613.84 0.00 9,435,781.21 0.00September 15, 2025 . . . . . . . . . . . . . . . . . . . . 968,723.71 0.00 9,248,046.63 0.00October 15, 2025. . . . . . . . . . . . . . . . . . . . . . 875,349.74 0.00 9,063,800.12 0.00November 15, 2025 . . . . . . . . . . . . . . . . . . . . 784,439.54 0.00 8,882,979.38 0.00December 15, 2025 . . . . . . . . . . . . . . . . . . . . 695,941.69 0.00 8,705,523.23 0.00January 15, 2026 . . . . . . . . . . . . . . . . . . . . . . 609,805.75 0.00 8,531,371.53 0.00February 15, 2026 . . . . . . . . . . . . . . . . . . . . . 525,982.22 0.00 8,360,465.20 0.00March 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . 444,422.55 0.00 8,192,746.18 0.00April 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . 365,079.10 0.00 8,028,157.44 0.00May 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 287,905.12 0.00 7,866,642.93 0.00June 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 212,854.78 0.00 7,708,147.58 0.00July 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 139,883.09 0.00 7,552,617.27 0.00August 15, 2026 . . . . . . . . . . . . . . . . . . . . . . 68,945.93 0.00 7,399,998.85 0.00September 15, 2026 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 7,250,240.08 0.00October 15, 2026. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 7,103,289.64 0.00November 15, 2026 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,959,097.10 0.00December 15, 2026 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,817,612.91 0.00January 15, 2027 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,678,788.39 0.00February 15, 2027 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,542,575.72 0.00March 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,408,927.91 0.00April 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,277,798.78 0.00May 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,149,142.97 0.00June 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,022,915.92 0.00July 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 5,899,073.84 0.00August 15, 2027 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 5,777,573.70 0.00September 15, 2027 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 5,658,373.26 0.00October 15, 2027. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 5,541,430.97 0.00November 15, 2027 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 5,426,706.05 0.00December 15, 2027 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 5,314,158.41 0.00January 15, 2028 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 5,203,748.68 0.00
B-3
Payment Date
Group 2PAC
(Aggregate)continued
Group 2HATAC
continued
Group 3PAC I
(Aggregate)continued
Group 3YA
PAC IIcontinued
February 15, 2028 . . . . . . . . . . . . . . . . . . . . . $ 0.00 $ 0.00 $ 5,095,438.16 $ 0.00March 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,989,188.87 0.00April 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,884,963.45 0.00May 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,782,725.22 0.00June 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,682,438.15 0.00July 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,584,066.84 0.00August 15, 2028 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,487,576.49 0.00September 15, 2028 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,392,932.95 0.00October 15, 2028. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,300,102.64 0.00November 15, 2028 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,209,052.60 0.00December 15, 2028 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,119,750.42 0.00January 15, 2029 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 4,032,164.28 0.00February 15, 2029 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,946,262.92 0.00March 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,862,015.63 0.00April 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,779,392.23 0.00May 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,698,363.10 0.00June 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,618,899.11 0.00July 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,540,971.67 0.00August 15, 2029 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,464,552.68 0.00September 15, 2029 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,389,614.55 0.00October 15, 2029. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,316,130.17 0.00November 15, 2029 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,244,072.90 0.00December 15, 2029 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,173,416.59 0.00January 15, 2030 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,104,135.54 0.00February 15, 2030 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,036,204.52 0.00March 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,969,598.73 0.00April 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,904,293.81 0.00May 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,840,265.85 0.00June 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,777,491.35 0.00July 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,715,947.23 0.00August 15, 2030 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,655,610.82 0.00September 15, 2030 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,596,459.85 0.00October 15, 2030. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,538,472.45 0.00November 15, 2030 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,481,627.13 0.00December 15, 2030 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,425,902.81 0.00January 15, 2031 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,371,278.74 0.00February 15, 2031 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,317,734.58 0.00March 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,265,250.32 0.00April 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,213,806.34 0.00May 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,163,383.35 0.00June 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,113,962.40 0.00July 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,065,524.88 0.00August 15, 2031 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 2,018,052.53 0.00September 15, 2031 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,971,527.39 0.00October 15, 2031. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,925,931.84 0.00November 15, 2031 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,881,248.56 0.00December 15, 2031 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,837,460.56 0.00January 15, 2032 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,794,551.14 0.00February 15, 2032 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,752,503.90 0.00March 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,711,302.73 0.00April 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,670,931.81 0.00May 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,631,375.62 0.00June 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,592,618.89 0.00July 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,554,646.65 0.00August 15, 2032 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,517,444.19 0.00September 15, 2032 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,480,997.04 0.00October 15, 2032. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,445,291.04 0.00November 15, 2032 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,410,312.24 0.00December 15, 2032 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,376,046.96 0.00January 15, 2033 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,342,481.76 0.00February 15, 2033 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,309,603.45 0.00March 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,277,399.07 0.00April 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,245,855.90 0.00May 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,214,961.45 0.00June 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,184,703.44 0.00July 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,155,069.82 0.00August 15, 2033 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,126,048.77 0.00
B-4
Payment Date
Group 2PAC
(Aggregate)continued
Group 2HATAC
continued
Group 3PAC I
(Aggregate)continued
Group 3YA
PAC IIcontinued
September 15, 2033 . . . . . . . . . . . . . . . . . . . . $ 0.00 $ 0.00 $ 1,097,628.68 $ 0.00October 15, 2033. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,069,798.12 0.00November 15, 2033 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,042,545.91 0.00December 15, 2033 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 1,015,861.05 0.00January 15, 2034 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 989,732.74 0.00February 15, 2034 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 964,150.38 0.00March 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 939,103.55 0.00April 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 914,582.03 0.00May 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 890,575.80 0.00June 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 867,074.99 0.00July 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 844,069.93 0.00August 15, 2034 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 821,551.12 0.00September 15, 2034 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 799,509.23 0.00October 15, 2034. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 777,935.11 0.00November 15, 2034 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 756,819.78 0.00December 15, 2034 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 736,154.39 0.00January 15, 2035 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 715,930.29 0.00February 15, 2035 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 696,138.97 0.00March 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 676,772.08 0.00April 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 657,821.43 0.00May 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 639,278.95 0.00June 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 621,136.74 0.00July 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 603,387.06 0.00August 15, 2035 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 586,022.28 0.00September 15, 2035 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 569,034.94 0.00October 15, 2035. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 552,417.68 0.00November 15, 2035 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 536,163.30 0.00December 15, 2035 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 520,264.74 0.00January 15, 2036 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 504,715.05 0.00February 15, 2036 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 489,507.42 0.00March 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 474,635.15 0.00April 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 460,091.68 0.00May 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 445,870.56 0.00June 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 431,965.48 0.00July 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 418,370.21 0.00August 15, 2036 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 405,078.67 0.00September 15, 2036 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 392,084.86 0.00October 15, 2036. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 379,382.92 0.00November 15, 2036 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 366,967.09 0.00December 15, 2036 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 354,831.70 0.00January 15, 2037 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 342,971.21 0.00February 15, 2037 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 331,380.17 0.00March 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 320,053.22 0.00April 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 308,985.11 0.00May 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 298,170.71 0.00June 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 287,604.94 0.00July 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 277,282.85 0.00August 15, 2037 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 267,199.58 0.00September 15, 2037 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 257,350.33 0.00October 15, 2037. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 247,730.42 0.00November 15, 2037 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 238,335.24 0.00December 15, 2037 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 229,160.29 0.00January 15, 2038 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 220,201.13 0.00February 15, 2038 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 211,453.41 0.00March 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 202,912.86 0.00April 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 194,575.29 0.00May 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 186,436.60 0.00June 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 178,492.75 0.00July 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 170,739.79 0.00August 15, 2038 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 163,173.83 0.00September 15, 2038 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 155,791.07 0.00October 15, 2038. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 148,587.76 0.00November 15, 2038 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 141,560.24 0.00December 15, 2038 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 134,704.91 0.00January 15, 2039 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 128,018.25 0.00February 15, 2039 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 121,496.78 0.00March 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 115,137.11 0.00
B-5
Payment Date
Group 2PAC
(Aggregate)continued
Group 2HATAC
continued
Group 3PAC I
(Aggregate)continued
Group 3YA
PAC IIcontinued
April 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . $ 0.00 $ 0.00 $ 108,935.91 $ 0.00May 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 102,889.90 0.00June 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 96,995.88 0.00July 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 91,250.69 0.00August 15, 2039 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 85,651.26 0.00September 15, 2039 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 80,194.54 0.00October 15, 2039. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 74,877.58 0.00November 15, 2039 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 69,697.45 0.00December 15, 2039 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 64,651.29 0.00January 15, 2040 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 59,736.30 0.00February 15, 2040 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 54,949.73 0.00March 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 50,288.88 0.00April 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 45,751.09 0.00May 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 41,333.78 0.00June 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 37,034.40 0.00July 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 32,850.45 0.00August 15, 2040 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 28,779.47 0.00September 15, 2040 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 24,819.07 0.00October 15, 2040. . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 20,966.89 0.00November 15, 2040 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 17,220.61 0.00December 15, 2040 . . . . . . . . . . . . . . . . . . . . 0.00 0.00 13,577.97 0.00January 15, 2041 . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 10,036.75 0.00February 15, 2041 . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 6,594.77 0.00March 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 3,249.89 0.00April 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 0.01 0.00May 15, 2041
and after . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 0.00 0.00
B-6
Payment Date
Group 4PAC I
(Aggregate)
Group 4YB
PAC II
Group 4YF
TAC
Initial . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $347,410,652.00 $24,715,000.00 $115,395,054.00November 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . 346,118,403.54 24,590,643.25 114,302,726.59December 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . 344,736,752.16 24,448,805.97 113,059,204.23January 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . 343,266,546.04 24,289,754.97 111,666,221.38February 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . 341,708,347.79 24,113,658.58 110,126,220.96March 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 340,062,765.83 23,920,704.78 108,442,013.45April 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 338,330,454.04 23,711,101.05 106,616,772.15May 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 336,512,111.34 23,485,074.15 104,654,027.32June 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 334,608,481.30 23,242,869.85 102,557,659.00July 15, 2012. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 332,620,351.63 22,984,752.70 100,331,888.74August 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . 330,548,553.66 22,711,005.73 97,981,270.03September 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . 328,393,961.83 22,421,930.10 95,510,677.61October 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . 326,157,493.05 22,117,844.80 92,925,295.62November 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . 323,840,106.10 21,799,086.22 90,230,604.69December 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . 321,442,800.97 21,466,007.77 87,432,367.85January 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . 318,966,618.13 21,118,979.48 84,536,615.48February 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . 316,412,637.83 20,758,387.49 81,549,629.25March 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 313,781,979.29 20,384,633.63 78,477,925.12April 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 311,075,799.92 19,998,134.89 75,328,235.45May 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 308,295,294.47 19,599,322.91 72,107,490.29June 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 305,441,694.15 19,188,643.43 68,822,797.95July 15, 2013. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 302,516,265.75 18,766,555.70 65,481,424.80August 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . 299,520,310.65 18,333,531.96 62,090,774.57September 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . 296,455,163.94 17,890,056.75 58,658,366.98October 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . 293,322,193.34 17,436,626.35 55,191,816.04November 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . 290,206,106.22 16,990,056.89 51,833,697.92December 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . 287,106,814.90 16,550,285.41 48,581,569.30January 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . 284,024,232.11 16,117,249.48 45,433,037.44February 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . 280,958,271.08 15,690,887.11 42,385,759.13March 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 277,908,845.44 15,271,136.83 39,437,439.78April 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 274,875,869.31 14,857,937.61 36,585,832.33May 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 271,859,257.21 14,451,228.95 33,828,736.38June 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 268,858,924.13 14,050,950.78 31,163,997.22July 15, 2014. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 265,874,785.49 13,657,043.52 28,589,504.87August 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . 262,906,757.15 13,269,448.03 26,103,193.28September 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 259,954,755.38 12,888,105.67 23,703,039.33October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . 257,018,696.92 12,512,958.24 21,387,062.04November 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 254,098,498.91 12,143,947.98 19,153,321.70December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 251,194,078.92 11,781,017.62 16,999,919.02January 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . 248,305,354.97 11,424,110.30 14,924,994.35February 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . 245,432,245.46 11,073,169.65 12,926,726.84March 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 242,574,669.26 10,728,139.69 11,003,333.69April 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 239,732,545.61 10,388,964.92 9,153,069.38May 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 236,905,794.20 10,055,590.27 7,374,224.87June 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 234,094,335.12 9,727,961.08 5,665,126.95July 15, 2015. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 231,298,088.88 9,406,023.15 4,024,137.42August 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . 228,516,976.40 9,089,722.68 2,449,652.45September 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 225,750,918.98 8,779,006.34 940,101.85October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . 222,999,838.37 8,473,821.15 0.00November 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 220,263,656.69 8,174,114.61 0.00December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 217,542,296.47 7,879,834.61 0.00January 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . 214,835,680.66 7,590,929.45 0.00February 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . 212,143,732.57 7,307,347.84 0.00March 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 209,466,375.93 7,029,038.90 0.00April 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 206,803,534.87 6,755,952.14 0.00May 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 204,155,133.88 6,488,037.51 0.00June 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 201,521,097.88 6,225,245.29 0.00July 15, 2016. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 198,901,352.13 5,967,526.22 0.00August 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . 196,295,822.33 5,714,831.38 0.00September 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 193,704,434.51 5,467,112.28 0.00October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . 191,127,115.11 5,224,320.80 0.00November 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 188,563,790.95 4,986,409.19 0.00December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 186,014,389.23 4,753,330.07 0.00January 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . 183,478,837.50 4,525,036.49 0.00February 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . 180,957,063.71 4,301,481.82 0.00March 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 178,448,996.17 4,082,619.84 0.00April 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 175,954,563.56 3,868,404.66 0.00May 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 173,473,694.94 3,658,790.79 0.00
B-7
Payment Date
Group 4PAC I
(Aggregate)continued
Group 4YB
PAC IIcontinued
Group 4YF
TACcontinued
June 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $171,006,319.71 $ 3,453,733.09 $ 0.00July 15, 2017. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 168,552,367.66 3,253,186.78 0.00August 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . 166,111,768.93 3,057,107.44 0.00September 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 163,684,454.02 2,865,451.01 0.00October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . 161,270,353.79 2,678,173.77 0.00November 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 158,869,399.45 2,495,232.38 0.00December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 156,481,522.58 2,316,583.81 0.00January 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . 154,106,655.11 2,142,185.39 0.00February 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . 151,744,729.30 1,971,994.81 0.00March 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 149,395,677.78 1,805,970.08 0.00April 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 147,059,433.52 1,644,069.55 0.00May 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 144,735,929.84 1,486,251.91 0.00June 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 142,425,100.41 1,332,476.18 0.00July 15, 2018. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 140,126,879.22 1,182,701.72 0.00August 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . 137,841,200.62 1,036,888.20 0.00September 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 135,567,999.28 894,995.64 0.00October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . 133,307,210.24 756,984.35 0.00November 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 131,058,768.84 622,815.00 0.00December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 128,822,610.77 492,448.55 0.00January 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . 126,598,672.05 365,846.27 0.00February 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . 124,386,889.04 242,969.77 0.00March 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 122,187,198.39 139,423.46 0.00April 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 119,999,537.13 64,844.24 0.00May 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 117,823,842.58 18,582.39 0.00June 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 115,660,052.40 0.01 0.00July 15, 2019. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 113,516,575.40 0.00 0.00August 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . 111,411,317.50 0.00 0.00September 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 109,343,613.77 0.00 0.00October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . 107,312,810.70 0.00 0.00November 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 105,318,265.92 0.00 0.00December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 103,359,348.10 0.00 0.00January 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . 101,435,436.69 0.00 0.00February 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . 99,545,921.77 0.00 0.00March 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97,690,203.90 0.00 0.00April 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 95,867,693.87 0.00 0.00May 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94,077,812.59 0.00 0.00June 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 92,319,990.88 0.00 0.00July 15, 2020. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,593,669.35 0.00 0.00August 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . 88,898,298.16 0.00 0.00September 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 87,233,336.92 0.00 0.00October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . 85,598,254.53 0.00 0.00November 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 83,992,528.96 0.00 0.00December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 82,415,647.19 0.00 0.00January 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . 80,867,104.95 0.00 0.00February 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . 79,346,406.68 0.00 0.00March 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77,853,065.29 0.00 0.00April 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76,386,602.09 0.00 0.00May 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74,946,546.59 0.00 0.00June 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73,532,436.40 0.00 0.00July 15, 2021. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72,143,817.06 0.00 0.00August 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . 70,780,241.94 0.00 0.00September 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 69,441,272.09 0.00 0.00October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . 68,126,476.09 0.00 0.00November 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 66,835,429.97 0.00 0.00December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 65,567,717.04 0.00 0.00January 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . 64,322,927.77 0.00 0.00February 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . 63,100,659.71 0.00 0.00March 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61,900,517.31 0.00 0.00April 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60,722,111.85 0.00 0.00May 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59,565,061.30 0.00 0.00June 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58,428,990.23 0.00 0.00July 15, 2022. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57,313,529.65 0.00 0.00August 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . 56,218,316.95 0.00 0.00September 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 55,142,995.78 0.00 0.00October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . 54,087,215.91 0.00 0.00November 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 53,050,633.17 0.00 0.00December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 52,032,909.34 0.00 0.00
B-8
Payment Date
Group 4PAC I
(Aggregate)continued
Group 4YB
PAC IIcontinued
Group 4YF
TACcontinued
January 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 51,033,712.02 $ 0.00 $ 0.00February 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . 50,052,714.55 0.00 0.00March 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49,089,595.92 0.00 0.00April 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,144,040.64 0.00 0.00May 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47,215,738.72 0.00 0.00June 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46,304,385.47 0.00 0.00July 15, 2023. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45,409,681.51 0.00 0.00August 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . 44,531,332.62 0.00 0.00September 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 43,669,049.66 0.00 0.00October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . 42,822,548.51 0.00 0.00November 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 41,991,549.95 0.00 0.00December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 41,175,779.59 0.00 0.00January 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . 40,374,967.82 0.00 0.00February 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . 39,588,849.67 0.00 0.00March 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38,817,164.77 0.00 0.00April 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38,059,657.26 0.00 0.00May 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37,316,075.71 0.00 0.00June 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 36,586,173.05 0.00 0.00July 15, 2024. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35,869,706.50 0.00 0.00August 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . 35,166,437.49 0.00 0.00September 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 34,476,131.59 0.00 0.00October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . 33,798,558.43 0.00 0.00November 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 33,133,491.64 0.00 0.00December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 32,480,708.80 0.00 0.00January 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . 31,839,991.32 0.00 0.00February 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . 31,211,124.43 0.00 0.00March 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,593,897.09 0.00 0.00April 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29,988,101.94 0.00 0.00May 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29,393,535.19 0.00 0.00June 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28,809,996.63 0.00 0.00July 15, 2025. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28,237,289.51 0.00 0.00August 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . 27,675,220.52 0.00 0.00September 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 27,123,599.72 0.00 0.00October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,582,240.45 0.00 0.00November 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 26,050,959.33 0.00 0.00December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 25,529,576.15 0.00 0.00January 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . 25,017,913.87 0.00 0.00February 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . 24,515,798.51 0.00 0.00March 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24,023,059.14 0.00 0.00April 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23,539,527.80 0.00 0.00May 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23,065,039.48 0.00 0.00June 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22,599,432.03 0.00 0.00July 15, 2026. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22,142,546.14 0.00 0.00August 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . 21,694,225.28 0.00 0.00September 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 21,254,315.66 0.00 0.00October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,822,666.17 0.00 0.00November 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 20,399,128.35 0.00 0.00December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 19,983,556.34 0.00 0.00January 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,575,806.81 0.00 0.00February 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . 19,175,738.97 0.00 0.00March 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,783,214.46 0.00 0.00April 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,398,097.37 0.00 0.00May 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,020,254.15 0.00 0.00June 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,649,553.62 0.00 0.00July 15, 2027. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,285,866.86 0.00 0.00August 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . 16,929,067.24 0.00 0.00September 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 16,579,030.34 0.00 0.00October 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . 16,235,633.93 0.00 0.00November 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 15,898,757.92 0.00 0.00December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 15,568,284.32 0.00 0.00January 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,244,097.23 0.00 0.00February 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . 14,926,082.77 0.00 0.00March 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,614,129.07 0.00 0.00April 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,308,126.23 0.00 0.00May 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,007,966.28 0.00 0.00June 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13,713,543.15 0.00 0.00July 15, 2028. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13,424,752.62 0.00 0.00
B-9
Payment Date
Group 4PAC I
(Aggregate)continued
Group 4YB
PAC IIcontinued
Group 4YF
TACcontinued
August 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 13,141,492.35 $ 0.00 $ 0.00September 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . 12,863,661.74 0.00 0.00October 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,591,162.02 0.00 0.00November 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . 12,323,896.13 0.00 0.00December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . 12,061,768.72 0.00 0.00January 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,804,686.14 0.00 0.00February 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . 11,552,556.38 0.00 0.00March 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,305,289.06 0.00 0.00April 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,062,795.39 0.00 0.00May 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,824,988.15 0.00 0.00June 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,591,781.67 0.00 0.00July 15, 2029. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,363,091.77 0.00 0.00August 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,138,835.80 0.00 0.00September 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . 9,918,932.53 0.00 0.00October 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,703,302.20 0.00 0.00November 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . 9,491,866.44 0.00 0.00December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . 9,284,548.29 0.00 0.00January 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,081,272.12 0.00 0.00February 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . 8,881,963.68 0.00 0.00March 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,686,550.01 0.00 0.00April 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,494,959.46 0.00 0.00May 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,307,121.64 0.00 0.00June 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,122,967.41 0.00 0.00July 15, 2030. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,942,428.87 0.00 0.00August 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,765,439.33 0.00 0.00September 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . 7,591,933.26 0.00 0.00October 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,421,846.31 0.00 0.00November 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . 7,255,115.29 0.00 0.00December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . 7,091,678.11 0.00 0.00January 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,931,473.80 0.00 0.00February 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . 6,774,442.48 0.00 0.00March 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,620,525.33 0.00 0.00April 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,469,664.57 0.00 0.00May 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,321,803.46 0.00 0.00June 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,176,886.29 0.00 0.00July 15, 2031. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,034,858.32 0.00 0.00August 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,895,665.79 0.00 0.00September 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . 5,759,255.91 0.00 0.00October 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,625,576.83 0.00 0.00November 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . 5,494,577.64 0.00 0.00December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . 5,366,208.32 0.00 0.00January 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,240,419.75 0.00 0.00February 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . 5,117,163.71 0.00 0.00March 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,996,392.82 0.00 0.00April 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,878,060.56 0.00 0.00May 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,762,121.24 0.00 0.00June 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,648,530.01 0.00 0.00July 15, 2032. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,537,242.79 0.00 0.00August 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,428,216.32 0.00 0.00September 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . 4,321,408.12 0.00 0.00October 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,216,776.44 0.00 0.00November 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . 4,114,280.32 0.00 0.00December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . 4,013,879.52 0.00 0.00January 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,915,534.52 0.00 0.00February 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . 3,819,206.53 0.00 0.00March 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,724,857.43 0.00 0.00April 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,632,449.82 0.00 0.00May 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,541,946.96 0.00 0.00June 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,453,312.77 0.00 0.00July 15, 2033. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,366,511.82 0.00 0.00August 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,281,509.33 0.00 0.00September 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . 3,198,271.15 0.00 0.00October 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,116,763.74 0.00 0.00November 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . 3,036,954.18 0.00 0.00December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . 2,958,810.11 0.00 0.00January 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,882,299.81 0.00 0.00February 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . 2,807,392.10 0.00 0.00
B-10
Payment Date
Group 4PAC I
(Aggregate)continued
Group 4YB
PAC IIcontinued
Group 4YF
TACcontinued
March 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,734,056.37 $ 0.00 $ 0.00April 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,662,262.58 0.00 0.00May 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,591,981.22 0.00 0.00June 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,523,183.31 0.00 0.00July 15, 2034. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,455,840.43 0.00 0.00August 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,389,924.65 0.00 0.00September 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . 2,325,408.55 0.00 0.00October 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,262,265.22 0.00 0.00November 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . 2,200,468.23 0.00 0.00December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . 2,139,991.64 0.00 0.00January 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,080,809.98 0.00 0.00February 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . 2,022,898.24 0.00 0.00March 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,966,231.89 0.00 0.00April 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,910,786.81 0.00 0.00May 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,856,539.36 0.00 0.00June 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,803,466.30 0.00 0.00July 15, 2035. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,751,544.84 0.00 0.00August 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,700,752.60 0.00 0.00September 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . 1,651,067.61 0.00 0.00October 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,602,468.29 0.00 0.00November 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . 1,554,933.49 0.00 0.00December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . 1,508,442.41 0.00 0.00January 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,462,974.65 0.00 0.00February 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . 1,418,510.19 0.00 0.00March 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,375,029.38 0.00 0.00April 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,332,512.92 0.00 0.00May 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,290,941.87 0.00 0.00June 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,250,297.64 0.00 0.00July 15, 2036. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,210,561.99 0.00 0.00August 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,171,717.00 0.00 0.00September 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . 1,133,745.11 0.00 0.00October 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,096,629.06 0.00 0.00November 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . 1,060,351.91 0.00 0.00December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . 1,024,897.05 0.00 0.00January 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . 990,248.17 0.00 0.00February 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . 956,389.25 0.00 0.00March 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 923,304.59 0.00 0.00April 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 890,978.76 0.00 0.00May 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 859,396.64 0.00 0.00June 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 828,543.37 0.00 0.00July 15, 2037. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 798,404.38 0.00 0.00August 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . 768,965.36 0.00 0.00September 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . 740,212.29 0.00 0.00October 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . 712,131.38 0.00 0.00November 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . 684,709.12 0.00 0.00December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . 657,932.24 0.00 0.00January 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . 631,787.73 0.00 0.00February 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . 606,262.81 0.00 0.00March 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 581,344.96 0.00 0.00April 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 557,021.87 0.00 0.00May 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 533,281.48 0.00 0.00June 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 510,111.95 0.00 0.00July 15, 2038. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 487,501.65 0.00 0.00August 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . 465,439.20 0.00 0.00September 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . 443,913.40 0.00 0.00October 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . 422,913.28 0.00 0.00November 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . 402,428.07 0.00 0.00December 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . 382,447.21 0.00 0.00January 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . 362,960.34 0.00 0.00February 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . 343,957.28 0.00 0.00March 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 325,428.07 0.00 0.00April 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 307,362.91 0.00 0.00May 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 289,752.20 0.00 0.00June 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 272,586.53 0.00 0.00July 15, 2039. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 255,856.65 0.00 0.00August 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . 239,553.50 0.00 0.00September 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . 223,668.19 0.00 0.00
B-11
Payment Date
Group 4PAC I
(Aggregate)continued
Group 4YB
PAC IIcontinued
Group 4YF
TACcontinued
October 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 208,192.00 $ 0.00 $ 0.00November 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . 193,116.36 0.00 0.00December 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . 178,432.89 0.00 0.00January 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . 164,133.35 0.00 0.00February 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . 150,209.67 0.00 0.00March 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 136,653.93 0.00 0.00April 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 123,458.35 0.00 0.00May 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110,615.33 0.00 0.00June 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 98,117.37 0.00 0.00July 15, 2040. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85,957.16 0.00 0.00August 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . 74,127.51 0.00 0.00September 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . 62,621.36 0.00 0.00October 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . 51,431.80 0.00 0.00November 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . 40,552.04 0.00 0.00December 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . 29,975.45 0.00 0.00January 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,695.48 0.00 0.00February 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . 9,705.76 0.00 0.00March 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.01 0.00 0.00April 15, 2041
and after . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 0.00
B-12
Payment Date
Group 5PAC I
(Aggregate)
Group 5YC
PAC II
Group 6PAC I
(Aggregate)
Group 6YD
PAC II
Initial . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $87,139,000.00 $6,180,000.00 $58,007,000.00 $4,129,000.00November 15, 2011 . . . . . . . . . . . . . . . . . . . . . . 86,885,695.61 6,161,853.73 57,807,986.97 4,110,755.38December 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . 86,609,233.99 6,139,755.32 57,593,256.24 4,090,067.18January 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . 86,310,376.96 6,113,289.42 57,363,688.31 4,066,489.95February 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . 85,989,229.61 6,082,482.92 57,119,368.92 4,040,048.35March 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . 85,645,908.63 6,047,367.68 56,860,391.50 4,010,770.32April 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . 85,280,542.29 6,007,980.50 56,586,857.09 3,978,687.10May 15, 2012. . . . . . . . . . . . . . . . . . . . . . . . . . . 84,893,270.30 5,964,363.15 56,298,874.32 3,943,833.16June 15, 2012. . . . . . . . . . . . . . . . . . . . . . . . . . . 84,484,243.80 5,916,562.28 55,996,559.31 3,906,246.18July 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . 84,053,625.26 5,864,629.33 55,680,035.64 3,865,966.99August 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . 83,601,588.34 5,808,620.60 55,349,434.21 3,823,039.60September 15, 2012 . . . . . . . . . . . . . . . . . . . . . . 83,128,317.82 5,748,597.07 55,004,893.21 3,777,511.03October 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . 82,634,009.49 5,684,624.42 54,646,558.00 3,729,431.38November 15, 2012 . . . . . . . . . . . . . . . . . . . . . . 82,118,869.98 5,616,772.89 54,274,581.03 3,678,853.66December 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . 81,583,116.65 5,545,117.27 53,889,121.71 3,625,833.81January 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . 81,026,977.47 5,469,736.72 53,490,346.33 3,570,430.62February 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . 80,450,690.79 5,390,714.80 53,078,427.91 3,512,705.61March 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . 79,854,505.25 5,308,139.24 52,653,546.10 3,452,723.02April 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . 79,238,679.58 5,222,101.92 52,215,887.06 3,390,549.67May 15, 2013. . . . . . . . . . . . . . . . . . . . . . . . . . . 78,603,482.39 5,132,698.74 51,765,643.31 3,326,254.92June 15, 2013. . . . . . . . . . . . . . . . . . . . . . . . . . . 77,949,192.00 5,040,029.50 51,303,013.57 3,259,910.59July 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . 77,276,096.25 4,944,197.74 50,828,202.66 3,191,590.81August 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . 76,584,492.29 4,845,310.67 50,341,421.32 3,121,372.00September 15, 2013 . . . . . . . . . . . . . . . . . . . . . . 75,874,686.33 4,743,478.99 49,842,886.07 3,049,332.70October 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . 75,146,993.45 4,638,816.78 49,332,819.02 2,975,553.55November 15, 2013 . . . . . . . . . . . . . . . . . . . . . . 74,401,737.36 4,531,441.31 48,811,447.75 2,900,117.11December 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . 73,639,250.14 4,421,472.96 48,292,885.58 2,825,821.74January 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 72,859,872.02 4,309,034.99 47,777,117.93 2,752,656.97February 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . 72,084,690.62 4,198,300.95 47,264,130.28 2,680,612.43March 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 71,313,684.15 4,089,255.23 46,753,908.19 2,609,677.80April 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . 70,546,830.93 3,981,882.31 46,246,437.30 2,539,842.84May 15, 2014. . . . . . . . . . . . . . . . . . . . . . . . . . . 69,784,109.40 3,876,166.80 45,741,703.30 2,471,097.45June 15, 2014. . . . . . . . . . . . . . . . . . . . . . . . . . . 69,025,498.09 3,772,093.44 45,239,691.99 2,403,431.52July 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . 68,270,975.66 3,669,647.08 44,740,389.22 2,336,835.07August 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 67,520,520.88 3,568,812.68 44,243,780.92 2,271,298.20September 15, 2014 . . . . . . . . . . . . . . . . . . . . . . 66,774,112.62 3,469,575.33 43,749,853.08 2,206,811.08October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 66,031,729.85 3,371,920.26 43,258,591.78 2,143,363.95November 15, 2014 . . . . . . . . . . . . . . . . . . . . . . 65,293,351.68 3,275,832.75 42,769,983.16 2,080,947.13December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . 64,558,957.29 3,181,298.26 42,284,013.45 2,019,551.01January 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 63,828,526.00 3,088,302.32 41,800,668.92 1,959,166.07February 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . 63,102,037.21 2,996,830.62 41,319,935.93 1,899,782.86March 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 62,379,470.45 2,906,868.90 40,841,800.91 1,841,392.00April 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . 61,660,805.33 2,818,403.08 40,366,250.36 1,783,984.18May 15, 2015. . . . . . . . . . . . . . . . . . . . . . . . . . . 60,946,021.59 2,731,419.13 39,893,270.85 1,727,550.16June 15, 2015. . . . . . . . . . . . . . . . . . . . . . . . . . . 60,235,099.06 2,645,903.17 39,422,849.01 1,672,080.80July 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . 59,528,017.67 2,561,841.42 38,954,971.55 1,617,566.99August 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 58,824,757.47 2,479,220.19 38,489,625.24 1,563,999.74September 15, 2015 . . . . . . . . . . . . . . . . . . . . . . 58,125,298.60 2,398,025.91 38,026,796.92 1,511,370.09October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 57,429,621.31 2,318,245.13 37,566,473.51 1,459,669.16November 15, 2015 . . . . . . . . . . . . . . . . . . . . . . 56,737,705.94 2,239,864.49 37,108,641.98 1,408,888.15December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . 56,049,532.94 2,162,870.74 36,653,289.37 1,359,018.33January 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 55,365,082.87 2,087,250.73 36,200,402.81 1,310,051.03February 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . 54,684,336.37 2,012,991.42 35,749,969.46 1,261,977.65March 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 54,007,274.19 1,940,079.88 35,301,976.56 1,214,789.67April 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . 53,333,877.18 1,868,503.26 34,856,411.44 1,168,478.62May 15, 2016. . . . . . . . . . . . . . . . . . . . . . . . . . . 52,664,126.29 1,798,248.83 34,413,261.46 1,123,036.10June 15, 2016. . . . . . . . . . . . . . . . . . . . . . . . . . . 51,998,002.56 1,729,303.96 33,972,514.07 1,078,453.79July 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . 51,335,487.15 1,661,656.10 33,534,156.76 1,034,723.43August 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 50,676,561.28 1,595,292.83 33,098,177.11 991,836.82September 15, 2016 . . . . . . . . . . . . . . . . . . . . . . 50,021,206.29 1,530,201.81 32,664,562.76 949,785.82October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 49,369,403.63 1,466,370.80 32,233,301.39 908,562.37November 15, 2016 . . . . . . . . . . . . . . . . . . . . . . 48,721,134.81 1,403,787.65 31,804,380.78 868,158.46December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . 48,076,381.47 1,342,440.33 31,377,788.73 828,566.17January 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 47,435,125.32 1,282,316.87 30,953,513.15 789,777.60February 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . 46,797,348.18 1,223,405.43 30,531,541.98 751,784.94March 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 46,163,031.95 1,165,694.25 30,111,863.22 714,580.46April 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . 45,532,158.64 1,109,171.66 29,694,464.96 678,156.44May 15, 2017. . . . . . . . . . . . . . . . . . . . . . . . . . . 44,904,710.33 1,053,826.08 29,279,335.33 642,505.27
B-13
Payment Date
Group 5PAC I
(Aggregate)continued
Group 5YC
PAC IIcontinued
Group 6PAC I
(Aggregate)continued
Group 6YD
PAC IIcontinued
June 15, 2017. . . . . . . . . . . . . . . . . . . . . . . . . . . $44,280,669.22 $ 999,646.04 $28,866,462.52 $ 607,619.38July 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . 43,660,017.58 946,620.14 28,455,834.79 573,491.26August 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 43,042,737.78 894,737.08 28,047,440.46 540,113.46September 15, 2017 . . . . . . . . . . . . . . . . . . . . . . 42,428,812.28 843,985.66 27,641,267.89 507,478.61October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 41,818,223.62 794,354.76 27,237,305.55 475,579.36November 15, 2017 . . . . . . . . . . . . . . . . . . . . . . 41,210,954.46 745,833.35 26,835,541.90 444,408.46December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . 40,606,987.52 698,410.47 26,435,965.53 413,958.67January 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 40,006,305.61 652,075.30 26,038,565.03 384,222.87February 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . 39,408,891.66 606,817.04 25,643,329.08 355,193.96March 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 38,814,728.64 562,625.02 25,250,246.42 326,864.87April 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . 38,223,799.64 519,488.67 24,859,305.83 299,228.65May 15, 2018. . . . . . . . . . . . . . . . . . . . . . . . . . . 37,636,087.85 477,397.43 24,470,496.17 272,278.36June 15, 2018. . . . . . . . . . . . . . . . . . . . . . . . . . . 37,051,576.50 436,340.91 24,083,806.33 246,007.14July 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . 36,470,248.95 396,308.76 23,699,225.29 220,408.16August 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 35,892,088.62 357,290.73 23,316,742.06 195,474.67September 15, 2018 . . . . . . . . . . . . . . . . . . . . . . 35,317,079.03 319,276.63 22,936,345.72 171,199.95October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 34,745,203.78 282,256.37 22,558,025.40 147,577.37November 15, 2018 . . . . . . . . . . . . . . . . . . . . . . 34,176,446.55 246,219.95 22,181,770.28 124,600.33December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . 33,610,791.12 211,157.42 21,807,569.62 102,262.27January 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 33,048,221.33 177,058.93 21,435,412.72 80,556.71February 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . 32,488,721.11 143,914.73 21,065,288.92 59,477.21March 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 31,932,274.50 111,715.10 20,697,187.65 39,017.37April 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . 31,378,865.58 80,450.45 20,331,098.35 22,152.51May 15, 2019. . . . . . . . . . . . . . . . . . . . . . . . . . . 30,828,478.55 50,111.22 19,967,010.56 10,099.62June 15, 2019. . . . . . . . . . . . . . . . . . . . . . . . . . . 30,281,097.65 27,001.85 19,604,913.85 2,750.77July 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . 29,736,707.25 11,053.56 19,244,797.83 0.01August 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 29,195,291.77 2,105.55 18,888,395.47 0.00September 15, 2019 . . . . . . . . . . . . . . . . . . . . . . 28,656,835.70 0.01 18,538,345.13 0.00October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 28,125,905.56 0.00 18,194,536.33 0.00November 15, 2019 . . . . . . . . . . . . . . . . . . . . . . 27,604,439.43 0.00 17,856,860.48 0.00December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . 27,092,272.71 0.00 17,525,210.87 0.00January 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 26,589,243.60 0.00 17,199,482.58 0.00February 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . 26,095,193.08 0.00 16,879,572.52 0.00March 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 25,609,964.86 0.00 16,565,379.34 0.00April 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . 25,133,405.31 0.00 16,256,803.44 0.00May 15, 2020. . . . . . . . . . . . . . . . . . . . . . . . . . . 24,665,363.44 0.00 15,953,746.92 0.00June 15, 2020. . . . . . . . . . . . . . . . . . . . . . . . . . . 24,205,690.84 0.00 15,656,113.56 0.00July 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . 23,754,241.64 0.00 15,363,808.79 0.00August 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 23,310,872.49 0.00 15,076,739.65 0.00September 15, 2020 . . . . . . . . . . . . . . . . . . . . . . 22,875,442.47 0.00 14,794,814.79 0.00October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 22,447,813.09 0.00 14,517,944.42 0.00November 15, 2020 . . . . . . . . . . . . . . . . . . . . . . 22,027,848.23 0.00 14,246,040.29 0.00December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . 21,615,414.10 0.00 13,979,015.66 0.00January 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 21,210,379.21 0.00 13,716,785.28 0.00February 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . 20,812,614.33 0.00 13,459,265.36 0.00March 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 20,421,992.44 0.00 13,206,373.57 0.00April 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . 20,038,388.70 0.00 12,958,028.96 0.00May 15, 2021. . . . . . . . . . . . . . . . . . . . . . . . . . . 19,661,680.42 0.00 12,714,152.00 0.00June 15, 2021. . . . . . . . . . . . . . . . . . . . . . . . . . . 19,291,747.00 0.00 12,474,664.49 0.00July 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,928,469.92 0.00 12,239,489.63 0.00August 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 18,571,732.72 0.00 12,008,551.87 0.00September 15, 2021 . . . . . . . . . . . . . . . . . . . . . . 18,221,420.90 0.00 11,781,777.02 0.00October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 17,877,421.95 0.00 11,559,092.13 0.00November 15, 2021 . . . . . . . . . . . . . . . . . . . . . . 17,539,625.29 0.00 11,340,425.52 0.00December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . 17,207,922.25 0.00 11,125,706.72 0.00January 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 16,882,206.01 0.00 10,914,866.51 0.00February 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . 16,562,371.59 0.00 10,707,836.84 0.00March 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 16,248,315.84 0.00 10,504,550.82 0.00April 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . 15,939,937.36 0.00 10,304,942.72 0.00May 15, 2022. . . . . . . . . . . . . . . . . . . . . . . . . . . 15,637,136.51 0.00 10,108,947.96 0.00June 15, 2022. . . . . . . . . . . . . . . . . . . . . . . . . . . 15,339,815.34 0.00 9,916,503.05 0.00July 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,047,877.62 0.00 9,727,545.60 0.00August 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 14,761,228.76 0.00 9,542,014.31 0.00September 15, 2022 . . . . . . . . . . . . . . . . . . . . . . 14,479,775.79 0.00 9,359,848.90 0.00October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 14,203,427.38 0.00 9,180,990.16 0.00November 15, 2022 . . . . . . . . . . . . . . . . . . . . . . 13,932,093.72 0.00 9,005,379.91 0.00December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . 13,665,686.59 0.00 8,832,960.93 0.00
B-14
Payment Date
Group 5PAC I
(Aggregate)continued
Group 5YC
PAC IIcontinued
Group 6PAC I
(Aggregate)continued
Group 6YD
PAC IIcontinued
January 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . $13,404,119.28 $ 0.00 $ 8,663,677.03 $ 0.00February 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . 13,147,306.56 0.00 8,497,472.97 0.00March 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 12,895,164.69 0.00 8,334,294.47 0.00April 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . 12,647,611.38 0.00 8,174,088.18 0.00May 15, 2023. . . . . . . . . . . . . . . . . . . . . . . . . . . 12,404,565.73 0.00 8,016,801.67 0.00June 15, 2023. . . . . . . . . . . . . . . . . . . . . . . . . . . 12,165,948.26 0.00 7,862,383.43 0.00July 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,931,680.86 0.00 7,710,782.83 0.00August 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 11,701,686.77 0.00 7,561,950.10 0.00September 15, 2023 . . . . . . . . . . . . . . . . . . . . . . 11,475,890.55 0.00 7,415,836.37 0.00October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 11,254,218.07 0.00 7,272,393.57 0.00November 15, 2023 . . . . . . . . . . . . . . . . . . . . . . 11,036,596.47 0.00 7,131,574.50 0.00December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . 10,822,954.16 0.00 6,993,332.74 0.00January 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 10,613,220.79 0.00 6,857,622.71 0.00February 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . 10,407,327.22 0.00 6,724,399.59 0.00March 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 10,205,205.51 0.00 6,593,619.35 0.00April 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . 10,006,788.90 0.00 6,465,238.72 0.00May 15, 2024. . . . . . . . . . . . . . . . . . . . . . . . . . . 9,812,011.77 0.00 6,339,215.18 0.00June 15, 2024. . . . . . . . . . . . . . . . . . . . . . . . . . . 9,620,809.65 0.00 6,215,506.94 0.00July 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,433,119.20 0.00 6,094,072.94 0.00August 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 9,248,878.14 0.00 5,974,872.84 0.00September 15, 2024 . . . . . . . . . . . . . . . . . . . . . . 9,068,025.30 0.00 5,857,866.98 0.00October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 8,890,500.56 0.00 5,743,016.41 0.00November 15, 2024 . . . . . . . . . . . . . . . . . . . . . . 8,716,244.85 0.00 5,630,282.84 0.00December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . 8,545,200.11 0.00 5,519,628.65 0.00January 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 8,377,309.30 0.00 5,411,016.86 0.00February 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . 8,212,516.36 0.00 5,304,411.16 0.00March 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 8,050,766.21 0.00 5,199,775.86 0.00April 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . 7,892,004.73 0.00 5,097,075.87 0.00May 15, 2025. . . . . . . . . . . . . . . . . . . . . . . . . . . 7,736,178.73 0.00 4,996,276.72 0.00June 15, 2025. . . . . . . . . . . . . . . . . . . . . . . . . . . 7,583,235.96 0.00 4,897,344.57 0.00July 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,433,125.05 0.00 4,800,246.12 0.00August 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 7,285,795.55 0.00 4,704,948.67 0.00September 15, 2025 . . . . . . . . . . . . . . . . . . . . . . 7,141,197.88 0.00 4,611,420.11 0.00October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 6,999,283.31 0.00 4,519,628.86 0.00November 15, 2025 . . . . . . . . . . . . . . . . . . . . . . 6,860,003.98 0.00 4,429,543.89 0.00December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . 6,723,312.84 0.00 4,341,134.73 0.00January 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 6,589,163.67 0.00 4,254,371.43 0.00February 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . 6,457,511.06 0.00 4,169,224.56 0.00March 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 6,328,310.39 0.00 4,085,665.20 0.00April 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . 6,201,517.80 0.00 4,003,664.95 0.00May 15, 2026. . . . . . . . . . . . . . . . . . . . . . . . . . . 6,077,090.22 0.00 3,923,195.89 0.00June 15, 2026. . . . . . . . . . . . . . . . . . . . . . . . . . . 5,954,985.30 0.00 3,844,230.58 0.00July 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,835,161.47 0.00 3,766,742.09 0.00August 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 5,717,577.84 0.00 3,690,703.93 0.00September 15, 2026 . . . . . . . . . . . . . . . . . . . . . . 5,602,194.27 0.00 3,616,090.08 0.00October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 5,488,971.31 0.00 3,542,874.99 0.00November 15, 2026 . . . . . . . . . . . . . . . . . . . . . . 5,377,870.18 0.00 3,471,033.53 0.00December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . 5,268,852.80 0.00 3,400,541.03 0.00January 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 5,161,881.76 0.00 3,331,373.24 0.00February 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . 5,056,920.27 0.00 3,263,506.35 0.00March 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 4,953,932.21 0.00 3,196,916.94 0.00April 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . 4,852,882.10 0.00 3,131,582.03 0.00May 15, 2027. . . . . . . . . . . . . . . . . . . . . . . . . . . 4,753,735.05 0.00 3,067,479.01 0.00June 15, 2027. . . . . . . . . . . . . . . . . . . . . . . . . . . 4,656,456.81 0.00 3,004,585.70 0.00July 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,561,013.72 0.00 2,942,880.28 0.00August 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 4,467,372.70 0.00 2,882,341.33 0.00September 15, 2027 . . . . . . . . . . . . . . . . . . . . . . 4,375,501.25 0.00 2,822,947.79 0.00October 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 4,285,367.46 0.00 2,764,678.99 0.00November 15, 2027 . . . . . . . . . . . . . . . . . . . . . . 4,196,939.95 0.00 2,707,514.61 0.00December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . 4,110,187.92 0.00 2,651,434.69 0.00January 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 4,025,081.09 0.00 2,596,419.60 0.00February 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . 3,941,589.71 0.00 2,542,450.10 0.00March 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . 3,859,684.57 0.00 2,489,507.24 0.00April 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . 3,779,336.96 0.00 2,437,572.43 0.00May 15, 2028. . . . . . . . . . . . . . . . . . . . . . . . . . . 3,700,518.67 0.00 2,386,627.40 0.00June 15, 2028. . . . . . . . . . . . . . . . . . . . . . . . . . . 3,623,202.00 0.00 2,336,654.20 0.00July 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,547,359.73 0.00 2,287,635.20 0.00
B-15
Payment Date
Group 5PAC I
(Aggregate)continued
Group 5YC
PAC IIcontinued
Group 6PAC I
(Aggregate)continued
Group 6YD
PAC IIcontinued
August 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . $ 3,472,965.11 $ 0.00 $ 2,239,553.08 $ 0.00September 15, 2028 . . . . . . . . . . . . . . . . . . . . . . 3,399,991.87 0.00 2,192,390.82 0.00October 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 3,328,414.20 0.00 2,146,131.70 0.00November 15, 2028 . . . . . . . . . . . . . . . . . . . . . . 3,258,206.74 0.00 2,100,759.30 0.00December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . 3,189,344.60 0.00 2,056,257.48 0.00January 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 3,121,803.29 0.00 2,012,610.40 0.00February 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . 3,055,558.78 0.00 1,969,802.48 0.00March 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . 2,990,587.45 0.00 1,927,818.43 0.00April 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . 2,926,866.11 0.00 1,886,643.22 0.00May 15, 2029. . . . . . . . . . . . . . . . . . . . . . . . . . . 2,864,371.96 0.00 1,846,262.10 0.00June 15, 2029. . . . . . . . . . . . . . . . . . . . . . . . . . . 2,803,082.62 0.00 1,806,660.56 0.00July 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,742,976.10 0.00 1,767,824.36 0.00August 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . 2,684,030.79 0.00 1,729,739.50 0.00September 15, 2029 . . . . . . . . . . . . . . . . . . . . . . 2,626,225.47 0.00 1,692,392.25 0.00October 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 2,569,539.29 0.00 1,655,769.10 0.00November 15, 2029 . . . . . . . . . . . . . . . . . . . . . . 2,513,951.77 0.00 1,619,856.79 0.00December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . 2,459,442.80 0.00 1,584,642.29 0.00January 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 2,405,992.63 0.00 1,550,112.80 0.00February 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . 2,353,581.83 0.00 1,516,255.76 0.00March 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . 2,302,191.34 0.00 1,483,058.81 0.00April 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . 2,251,802.43 0.00 1,450,509.83 0.00May 15, 2030. . . . . . . . . . . . . . . . . . . . . . . . . . . 2,202,396.71 0.00 1,418,596.90 0.00June 15, 2030. . . . . . . . . . . . . . . . . . . . . . . . . . . 2,153,956.10 0.00 1,387,308.33 0.00July 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,106,462.86 0.00 1,356,632.61 0.00August 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . 2,059,899.54 0.00 1,326,558.46 0.00September 15, 2030 . . . . . . . . . . . . . . . . . . . . . . 2,014,249.03 0.00 1,297,074.79 0.00October 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 1,969,494.51 0.00 1,268,170.70 0.00November 15, 2030 . . . . . . . . . . . . . . . . . . . . . . 1,925,619.44 0.00 1,239,835.49 0.00December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . 1,882,607.60 0.00 1,212,058.66 0.00January 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 1,840,443.05 0.00 1,184,829.89 0.00February 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . 1,799,110.13 0.00 1,158,139.03 0.00March 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . 1,758,593.47 0.00 1,131,976.13 0.00April 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . 1,718,877.95 0.00 1,106,331.41 0.00May 15, 2031. . . . . . . . . . . . . . . . . . . . . . . . . . . 1,679,948.75 0.00 1,081,195.27 0.00June 15, 2031. . . . . . . . . . . . . . . . . . . . . . . . . . . 1,641,791.30 0.00 1,056,558.26 0.00July 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,604,391.27 0.00 1,032,411.12 0.00August 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . 1,567,734.63 0.00 1,008,744.76 0.00September 15, 2031 . . . . . . . . . . . . . . . . . . . . . . 1,531,807.55 0.00 985,550.23 0.00October 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 1,496,596.48 0.00 962,818.75 0.00November 15, 2031 . . . . . . . . . . . . . . . . . . . . . . 1,462,088.11 0.00 940,541.71 0.00December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . 1,428,269.35 0.00 918,710.64 0.00January 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 1,395,127.37 0.00 897,317.21 0.00February 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . 1,362,649.54 0.00 876,353.27 0.00March 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . 1,330,823.48 0.00 855,810.79 0.00April 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . 1,299,637.02 0.00 835,681.90 0.00May 15, 2032. . . . . . . . . . . . . . . . . . . . . . . . . . . 1,269,078.21 0.00 815,958.85 0.00June 15, 2032. . . . . . . . . . . . . . . . . . . . . . . . . . . 1,239,135.31 0.00 796,634.06 0.00July 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,209,796.79 0.00 777,700.06 0.00August 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . 1,181,051.35 0.00 759,149.52 0.00September 15, 2032 . . . . . . . . . . . . . . . . . . . . . . 1,152,887.86 0.00 740,975.25 0.00October 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 1,125,295.41 0.00 723,170.19 0.00November 15, 2032 . . . . . . . . . . . . . . . . . . . . . . 1,098,263.27 0.00 705,727.38 0.00December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . 1,071,780.93 0.00 688,640.03 0.00January 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 1,045,838.04 0.00 671,901.43 0.00February 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . 1,020,424.45 0.00 655,505.01 0.00March 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . 995,530.18 0.00 639,444.33 0.00April 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . 971,145.46 0.00 623,713.05 0.00May 15, 2033. . . . . . . . . . . . . . . . . . . . . . . . . . . 947,260.67 0.00 608,304.94 0.00June 15, 2033. . . . . . . . . . . . . . . . . . . . . . . . . . . 923,866.36 0.00 593,213.89 0.00July 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . 900,953.27 0.00 578,433.90 0.00August 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . 878,512.30 0.00 563,959.09 0.00September 15, 2033 . . . . . . . . . . . . . . . . . . . . . . 856,534.50 0.00 549,783.66 0.00October 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 835,011.09 0.00 535,901.94 0.00November 15, 2033 . . . . . . . . . . . . . . . . . . . . . . 813,933.47 0.00 522,308.35 0.00December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . 793,293.16 0.00 508,997.41 0.00January 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 773,081.87 0.00 495,963.74 0.00February 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . 753,291.42 0.00 483,202.06 0.00
B-16
Payment Date
Group 5PAC I
(Aggregate)continued
Group 5YC
PAC IIcontinued
Group 6PAC I
(Aggregate)continued
Group 6YD
PAC IIcontinued
March 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . $ 733,913.80 $ 0.00 $ 470,707.20 $ 0.00April 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . 714,941.16 0.00 458,474.05 0.00May 15, 2034. . . . . . . . . . . . . . . . . . . . . . . . . . . 696,365.76 0.00 446,497.62 0.00June 15, 2034. . . . . . . . . . . . . . . . . . . . . . . . . . . 678,180.03 0.00 434,773.01 0.00July 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . 660,376.52 0.00 423,295.39 0.00August 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . 642,947.91 0.00 412,060.03 0.00September 15, 2034 . . . . . . . . . . . . . . . . . . . . . . 625,887.03 0.00 401,062.29 0.00October 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 609,186.84 0.00 390,297.61 0.00November 15, 2034 . . . . . . . . . . . . . . . . . . . . . . 592,840.40 0.00 379,761.52 0.00December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . 576,840.94 0.00 369,449.60 0.00January 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 561,181.77 0.00 359,357.56 0.00February 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . 545,856.36 0.00 349,481.16 0.00March 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . 530,858.27 0.00 339,816.22 0.00April 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . 516,181.19 0.00 330,358.68 0.00May 15, 2035. . . . . . . . . . . . . . . . . . . . . . . . . . . 501,818.93 0.00 321,104.52 0.00June 15, 2035. . . . . . . . . . . . . . . . . . . . . . . . . . . 487,765.40 0.00 312,049.81 0.00July 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . 474,014.64 0.00 303,190.68 0.00August 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . 460,560.77 0.00 294,523.34 0.00September 15, 2035 . . . . . . . . . . . . . . . . . . . . . . 447,398.04 0.00 286,044.07 0.00October 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 434,520.81 0.00 277,749.21 0.00November 15, 2035 . . . . . . . . . . . . . . . . . . . . . . 421,923.53 0.00 269,635.17 0.00December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . 409,600.75 0.00 261,698.44 0.00January 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 397,547.12 0.00 253,935.55 0.00February 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . 385,757.41 0.00 246,343.11 0.00March 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . 374,226.46 0.00 238,917.79 0.00April 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . 362,949.21 0.00 231,656.32 0.00May 15, 2036. . . . . . . . . . . . . . . . . . . . . . . . . . . 351,920.71 0.00 224,555.49 0.00June 15, 2036. . . . . . . . . . . . . . . . . . . . . . . . . . . 341,136.08 0.00 217,612.14 0.00July 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . 330,590.54 0.00 210,823.19 0.00August 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . 320,279.40 0.00 204,185.60 0.00September 15, 2036 . . . . . . . . . . . . . . . . . . . . . . 310,198.04 0.00 197,696.38 0.00October 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 300,341.96 0.00 191,352.62 0.00November 15, 2036 . . . . . . . . . . . . . . . . . . . . . . 290,706.70 0.00 185,151.45 0.00December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . 281,287.92 0.00 179,090.04 0.00January 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 272,081.33 0.00 173,165.64 0.00February 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . 263,082.75 0.00 167,375.52 0.00March 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . 254,288.04 0.00 161,717.02 0.00April 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . 245,693.18 0.00 156,187.54 0.00May 15, 2037. . . . . . . . . . . . . . . . . . . . . . . . . . . 237,294.19 0.00 150,784.50 0.00June 15, 2037. . . . . . . . . . . . . . . . . . . . . . . . . . . 229,087.18 0.00 145,505.38 0.00July 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . 221,068.32 0.00 140,347.71 0.00August 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . 213,233.87 0.00 135,309.08 0.00September 15, 2037 . . . . . . . . . . . . . . . . . . . . . . 205,580.15 0.00 130,387.09 0.00October 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 198,103.54 0.00 125,579.42 0.00November 15, 2037 . . . . . . . . . . . . . . . . . . . . . . 190,800.49 0.00 120,883.77 0.00December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . 183,667.54 0.00 116,297.89 0.00January 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . 176,701.26 0.00 111,819.57 0.00February 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . 169,898.30 0.00 107,446.65 0.00March 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . 163,255.38 0.00 103,177.00 0.00April 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . 156,769.27 0.00 99,008.53 0.00May 15, 2038. . . . . . . . . . . . . . . . . . . . . . . . . . . 150,436.81 0.00 94,939.21 0.00June 15, 2038. . . . . . . . . . . . . . . . . . . . . . . . . . . 144,254.88 0.00 90,967.02 0.00July 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . 138,220.45 0.00 87,089.98 0.00August 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . 132,330.51 0.00 83,306.18 0.00September 15, 2038 . . . . . . . . . . . . . . . . . . . . . . 126,582.13 0.00 79,613.70 0.00October 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . 120,972.45 0.00 76,010.69 0.00November 15, 2038 . . . . . . . . . . . . . . . . . . . . . . 115,498.61 0.00 72,495.32 0.00December 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . 110,157.87 0.00 69,065.80 0.00January 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . 104,947.49 0.00 65,720.37 0.00February 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . 99,864.81 0.00 62,457.30 0.00March 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . 94,907.20 0.00 59,274.91 0.00April 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . 90,072.11 0.00 56,171.53 0.00May 15, 2039. . . . . . . . . . . . . . . . . . . . . . . . . . . 85,357.00 0.00 53,145.53 0.00June 15, 2039. . . . . . . . . . . . . . . . . . . . . . . . . . . 80,759.41 0.00 50,195.31 0.00July 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . 76,276.91 0.00 47,319.32 0.00August 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . 71,907.11 0.00 44,516.00 0.00September 15, 2039 . . . . . . . . . . . . . . . . . . . . . . 67,647.69 0.00 41,783.85 0.00
B-17
Payment Date
Group 5PAC I
(Aggregate)continued
Group 5YC
PAC IIcontinued
Group 6PAC I
(Aggregate)continued
Group 6YD
PAC IIcontinued
October 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . $ 63,496.36 $ 0.00 $ 39,121.39 $ 0.00November 15, 2039 . . . . . . . . . . . . . . . . . . . . . . 59,450.86 0.00 36,527.16 0.00December 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . 55,509.00 0.00 33,999.75 0.00January 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . 51,668.60 0.00 31,537.76 0.00February 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . 47,927.55 0.00 29,139.81 0.00March 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . 44,283.77 0.00 26,804.55 0.00April 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . 40,735.22 0.00 24,530.68 0.00May 15, 2040. . . . . . . . . . . . . . . . . . . . . . . . . . . 37,279.90 0.00 22,316.90 0.00June 15, 2040. . . . . . . . . . . . . . . . . . . . . . . . . . . 33,915.83 0.00 20,161.94 0.00July 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,641.10 0.00 18,064.55 0.00August 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . 27,453.82 0.00 16,023.51 0.00September 15, 2040 . . . . . . . . . . . . . . . . . . . . . . 24,352.13 0.00 14,037.63 0.00October 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . 21,334.22 0.00 12,105.74 0.00November 15, 2040 . . . . . . . . . . . . . . . . . . . . . . 18,398.30 0.00 10,226.67 0.00December 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . 15,542.62 0.00 8,399.31 0.00January 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . 12,765.48 0.00 6,622.54 0.00February 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . 10,065.18 0.00 4,895.28 0.00March 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . 7,440.09 0.00 3,216.47 0.00April 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . 4,888.58 0.00 1,585.05 0.00May 15, 2041. . . . . . . . . . . . . . . . . . . . . . . . . . . 2,409.07 0.00 0.01 0.00June 15, 2041
and after . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 0.00 0.00
B-18
If you intend to purchase Certificates, you shouldrely only on the information in this Supplementand the Offering Circular, including the informa-tion in the Incorporated Documents. We have notauthorized anyone to provide you with differentinformation.
This Supplement, the Offering Circular and theIncorporated Documents may not be correct aftertheir dates.
We are not offering the Certificates in any juris-diction that prohibits their offer.
TABLE OF CONTENTSDescription Page
Offering Circular Supplement
Certain Risk Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2Terms Sheet . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3Available Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-12General Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-12
The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-12Form of Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-12Denominations of Certificates . . . . . . . . . . . . . . . . . . . . . . . . S-13Structure of Transaction . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13The Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13Payment Dates; Record Dates . . . . . . . . . . . . . . . . . . . . . . . . S-13Method of Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14Categories of Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14Principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-15Class Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-15Guarantees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-151% Clean-up Call . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-15Residual Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-16
Prepayment and Yield Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . S-16General . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-16Prepayment and Weighted Average Life Considerations . . . . . . . . . . S-17Declining Balances Table . . . . . . . . . . . . . . . . . . . . . . . . . . . S-20Yield Tables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-31
Final Payment Dates. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-38Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . . . . . S-38
General . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-38Regular Classes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-38Residual Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-38MACR Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-39
ERISA Considerations. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-39Accounting Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-39Legal Investment Considerations . . . . . . . . . . . . . . . . . . . . . . . . . S-39Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-40Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-40Appendix A — Available Combinations — Series 3946 . . . . . . . . . . . . A-1Appendix B — Balances Schedules . . . . . . . . . . . . . . . . . . . . . . . . B-1
Offering CircularFreddie Mac . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3Additional Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8Risk Factors. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13Application of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20Description of Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20MACR Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33Prepayment, Yield and Suitability Considerations . . . . . . . . . . . . . . . 33The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . . . . . 44ERISA Considerations. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60Accounting Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61Legal Investment Considerations . . . . . . . . . . . . . . . . . . . . . . . . . 61Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61Increase in Size . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62Appendix I — Index of Terms . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1Appendix II — Standard Definitions and Abbreviations for Classes . . . . . II-1Appendix III — MACR Certificate Exchanges . . . . . . . . . . . . . . . . . III-1Appendix IV — Retail Class Principal Payments . . . . . . . . . . . . . . . . IV-1Appendix V — Interest Rate Indices . . . . . . . . . . . . . . . . . . . . . . . V-1
$1,408,882,904
Freddie Mac
Multiclass Certificates,Series 3946
Deutsche Bank Securities
October 3, 2011