offering circular supplement $478,498,805 freddie macoffering circular supplement (to offering...
TRANSCRIPT
Offering Circular Supplement(To Offering CircularDated June 1, 2010)
$478,498,805
Freddie MacMulticlass Certificates, Series 4287
Offered Classes: REMIC Classes shown below and MACR Classes shown on Appendix AOffering Terms: The underwriter named below is offering the Classes in negotiated transactions at varying
prices; we have agreed to purchase $159,816,551 of AIClosing Date: December 30, 2013
REMICClasses
OriginalBalance
PrincipalType(1)
ClassCoupon
InterestType(1)
CUSIPNumber Final Payment Date
Group 1A . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $217,931,661 GMC/PT 1.75% FIX 3137B6ZG9 December 15, 2026AI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 167,080,940 NTL(GMC/PT) 7.5 FIX/IO 3137B6ZH7 December 15, 2026AX(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 217,931,661 PT 7.5 FIX 3137B6XK2 December 15, 2043
Group 2B . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44,541,474 PAC 1.75 FIX 3137B6XL0 February 15, 2033BF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25,982,526 PAC (3) FLT 3137B6XR7 February 15, 2033BS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25,982,526 NTL(PAC) (3) INV/IO 3137B6XX4 February 15, 2033BY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 774,000 PAC 3.5 FIX 3137B6XY2 December 15, 2033BZ . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 990,000 SUP 3.5 FIX/Z 3137B6XZ9 December 15, 2033EF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,783,526 PAC (3) FLT 3137B6YE5 November 15, 2033ES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,783,526 NTL(PAC) (3) INV/IO 3137B6YK1 November 15, 2033GU . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,057,474 PAC 1.75 FIX 3137B6 Y P 0 November 15, 2033TB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21,871,000 TAC 3.5 FIX 3137B6 Z 6 1 December 15, 2033
Group 3C . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,213,000 SC/PAC 3.5 FIX 3137B6 Y 2 1 July 15, 2041CB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,756,000 SC/PAC 2.5 FIX 3137B6 Y 4 7 July 15, 2041CI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,945,777 SC/NTL(PAC) 4.5 FIX/IO 3137B6 Y 7 0 July 15, 2041TC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,190,000 SC/TAC 3.5 FIX 3137B6 Z 7 9 July 15, 2041ZC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,247,504 SC/SUP 3.5 FIX/Z 3137B6 Z E 4 July 15, 2041
Group 4V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,635,000 SC/SEQ/PAC 4.5 FIX 3137B6 Z 8 7 October 15, 2026Z . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,025,640 SC/SEQ/PAC 4.5 FIX/Z 3137B6ZD6 May 15, 2041
Group 5GB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38,780,000 SEQ 2.5 FIX 3137B6YM7 July 15, 2035GI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,463,333 NTL(SEQ) 3.0 FIX/IO 3137B6YN5 July 15, 2035GY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,220,000 SEQ 3.0 FIX 3137B6YQ8 December 15, 2043
Group 6KA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,254,000 SEQ 2.0 FIX 3137B6YR6 February 15, 2028KG . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28,514,000 SEQ 2.5 FIX 3137B6YW5 February 15, 2028KI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,503,666 NTL(SEQ) 3.0 FIX/IO 3137B6YX3 February 15, 2028KY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,732,000 SEQ 3.0 FIX 3137B6YY1 December 15, 2028
ResidualR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 NPR 0.0 NPR 3137B6YZ8 December 15, 2043RA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 NPR 0.0 NPR 3137B6 Z J 3 December 15, 2026RB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 NPR 0.0 NPR 3137B6 Z 2 0 December 15, 2028RS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 NPR 0.0 NPR 3137B6 Z 3 8 December 15, 2043RT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 NPR 0.0 NPR 3137B6 Z 4 6 December 15, 2028
(1) See Appendix II to the Offering Circular.(2) This Class backs the Guaranteed Maturity Classes and will not be offered initially. See General Information — Structure of Transaction.(3) See Terms Sheet — Interest.
The Certificates may not be suitable investments for you. You should not purchase Certificates unless you havecarefully considered and are able to bear the associated prepayment, interest rate, yield and market risks ofinvesting 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 OfferingCircular and the documents identified under Available Information.
We guarantee principal and interest payments on the Certificates. These payments are not guaranteed by, andare not debts or obligations of, the United States or any federal agency or instrumentality other than FreddieMac. The Certificates are not tax-exempt. Because of applicable securities law exemptions, we have notregistered the Certificates with any federal or state securities commission. No securities commission hasreviewed this Supplement.
Deutsche Bank SecuritiesDecember 3, 2013
CERTAIN RISK CONSIDERATIONS
Although we guarantee the payments on the Certificates, and so bear the associated credit risk, asan investor you will bear the other risks of owning mortgage securities. This section highlights some ofthese risks. You should also read Risk Factors and Prepayment, Yield and Suitability Considerations inthe Offering 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 theassociated prepayment, interest rate, yield and market risks.
In particular, the Interest Only, Inverse Floating Rate, Accrual, Support 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 principalpayments are faster than you expect.
• You buy your Certificates at a discount to their principal amount and principal paymentsare slower than you expect.
If you buy an Interest Only Class or any other Class at a significant premium 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 Inverse Floating Rate Class, you may not even recover your investment if LIBOR levelsare high or prepayments are fast.
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 changesin prevailing interest rates. If you sell your Certificates when their market value is low, you mayexperience significant losses. The underwriter named on the front cover (the “Underwriter”) intendsto make a market for the purchase and sale of the Certificates after they are issued, but has noobligation to do so. A secondary market may not develop. Even if one does develop, it may not beliquid enough to allow you to sell 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” refersto the R Class of this Series.
Payment Dates
We make payments of principal and interest on the Certificates on each monthly Payment Datebeginning in January 2014.
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 andAppendix A.
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 FormulaClass Coupon Subject to
Minimum Rate Maximum Rate
BF . . . . . . . . . . . . . . . . . . . . . . . . . . 0.42% LIBOR + 0.25% 0.25% 6.5%BS . . . . . . . . . . . . . . . . . . . . . . . . . . 6.08 6.25% � LIBOR 0 6.25EF . . . . . . . . . . . . . . . . . . . . . . . . . . 0.42 LIBOR + 0.25% 0.25 6.5ES . . . . . . . . . . . . . . . . . . . . . . . . . . 6.08 6.25% � LIBOR 0 6.25FB* . . . . . . . . . . . . . . . . . . . . . . . . . 0.42 LIBOR + 0.25% 0.25 6.5SB* . . . . . . . . . . . . . . . . . . . . . . . . . 6.08 6.25% � LIBOR 0 6.25
* MACR Class.
See Appendix V to the Offering Circular and Payments — Interest.
S-3
Notional Classes
ClassOriginal NotionalPrincipal Amount Reduces Proportionately With
Group 1AI $167,080,940 A (GMC/PT)
Group 2BS $ 25,982,526 BF (PAC)ES 1,783,526 EF (PAC)SB* 27,766,052 BF and EF, as a whole (PAC)
Group 3CI $ 5,945,777 CB (SC/PAC)
Group 4VI* $ 3,878,333 V (SC/SEQ/PAC)
Group 5GI $ 6,463,333 GB (SEQ)
Group 6KI $ 9,503,666 KG (SEQ)
* MACR Class.
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.
Principal
REMIC Classes
On each Payment Date, we pay:
Group 1
Pass-Through ⎧⎨⎩• The Group 1 Asset Principal Amount to AX, until retired
GMC/Pass-Through
⎧⎨⎩•• On each Payment Date, principal payments allocated to AX, as described above, will be
distributed to A, while outstanding
Group 2
TAC andAccrual ⎧⎨⎩• The BZ Accrual Amount to TB, until reduced to its Targeted Balance, and then to BZ
S-4
• The Group 2 Asset Principal Amount in the following order of priority:
PAC
⎧⎪⎪⎪⎨⎪⎪⎪⎩
1. To the PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedas follows:
a. To B and BF, pro rata, while outstanding
b. To EF and GU, pro rata, while outstanding
c. To BY, while outstanding
TAC ⎧⎨⎩ 2. To TB, until reduced to its Targeted Balance
Support ⎧⎨⎩ 3. To BZ, until retired
TAC ⎧⎨⎩ 4. To TB, until retired
PAC ⎧⎨⎩5. To the PAC Classes, as described in step 1 above, but without regard to their
Aggregate Targeted Balance, until retired
Group 3
SC/TACand Accrual ⎧⎨⎩• The ZC Accrual Amount to TC, until reduced to its Targeted Balance, and then to ZC
• The Group 3 Asset Principal Amount in the following order of priority:
SC/PAC ⎧⎨⎩ 1. To C and CB, in that order, until reduced to their Aggregate Targeted Balance
SC/TAC ⎧⎨⎩ 2. To TC, until reduced to its Targeted Balance
SC/Support ⎧⎨⎩ 3. To ZC, until retired
SC/TAC ⎧⎨⎩ 4. To TC, until retired
SC/PAC ⎧⎨⎩ 5. To C and CB, in that order, until retired
Group 4
SC/SequentialPay/PAC
⎧⎨⎩• The Z Accrual Amount and the Group 4 Asset Principal Amount to V and Z, in that
order, until retired
Group 5
SequentialPay ⎧⎨⎩• The Group 5 Asset Principal Amount to GB and GY, in that order, until retired
S-5
Group 6
SequentialPay
⎧⎪⎪⎨⎪⎪⎩
• The Group 6 Asset Principal Amount in the following order of priority:
1. To KA and KG, pro rata, until retired
2. To KY, until retired
The “Aggregate Targeted Balances” and “Targeted Balances” are in Appendix B. They werecalculated using the following Structuring Ranges and Rates.
Structuring Range or Rate
Group 2PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 250% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110% PSA
Group 3PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 115% PSA - 250% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 126% PSA
See Payments — Principal and Prepayment and Yield Analysis.
MACR Classes
On each Payment Date when any outstanding MACR Certificates are entitled to principalpayments, we allocate such payments from the applicable REMIC Certificates to those MACRCertificates, as described under MACR Certificates in the Offering Circular.
REMIC Status
We will form two Upper-Tier REMIC Pools, two Lower-Tier REMIC Pools and a GuaranteedMaturity REMIC Pool for this Series. We will elect to treat each REMIC Pool as a REMIC under theCode. R, RA, RB, RS and RT will be “Residual Classes” and the other Classes shown on the frontcover will be “Regular Classes.” The Residual Classes will be subject to transfer restrictions. SeeCertain Federal Income Tax Consequences in this Supplement and the Offering Circular.
S-6
Weighted Average Lives (in years)*
Group 1PSA Prepayment Assumption
0% 100% 307% 500% 700%
A, AB, AC, AD, AE, AG, AI and AU . . . . . . . . . . . . 12.2 5.8 3.5 2.4 1.7AX and Group 1 Assets . . . . . . . . . . . . . . . . . . . . . . . 21.6 5.8 3.5 2.4 1.7
Group 2PSA Prepayment Assumption
0% 100% 150% 250% 400%
B, BA, BC, BD, BE, BF, BG, BK, BM,BP and BS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.4 4.6 4.6 4.6 3.3
BL, EF, ES and GU . . . . . . . . . . . . . . . . . . . . . . . . . . 16.6 13.9 13.9 13.9 10.5BY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17.2 17.1 17.1 17.1 15.1BZ . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 17.5 0.2 0.1 0.0EA, EB, EC, ED, EG, EJ, EK, EP, FB and SB . . . . . . . 9.9 5.2 5.2 5.2 3.7TB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18.1 12.3 8.7 1.8 0.7Group 2 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.9 7.0 6.0 4.5 3.1
Group 3PSA Prepayment Assumption
0% 115% 150% 250% 400%
C . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.3 0.3 0.3 0.3 0.3CA, CB, CD, CE, CI and CP . . . . . . . . . . . . . . . . . . . 12.7 5.8 5.8 5.8 3.9CN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16.1 10.7 9.7 1.8 0.7TC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20.1 13.5 12.3 2.2 0.8ZC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23.6 20.1 1.3 0.2 0.1Group 3 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14.4 7.9 6.7 4.5 2.9
Group 4PSA Prepayment Assumption
0% 100% 200% 300% 400%
V, VB, VC, VD and VI . . . . . . . . . . . . . . . . . . . . . . . 7.0 6.9 6.3 6.2 5.3Z . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.0 13.4 11.5 11.2 8.6Group 4 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.0 13.3 11.1 10.8 8.2
Group 5PSA Prepayment Assumption
0% 100% 158% 300% 400%
GB and GI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12.2 5.7 4.4 2.8 2.2GY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26.1 17.1 14.8 10.3 8.2Group 5 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15.3 8.2 6.7 4.4 3.5
Group 6PSA Prepayment Assumption
0% 100% 208% 350% 500%
KA, KB, KC, KD, KE, KG and KI . . . . . . . . . . . . . . . 8.0 5.4 4.1 3.1 2.4KY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14.6 13.3 12.3 10.4 8.4Group 6 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8.5 6.1 4.8 3.7 2.9
* 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.
S-7
The Assets
The Group 1, 2, 5 and 6 Assets (the “PC Assets”) consist of Freddie Mac PCs with the followingcharacteristics:
Group Principal BalanceOriginal Term
(in years) Interest Rate
1 $217,931,661 30 7.5%2 99,000,000 20 3.55 50,000,000 20 and 30 3.06* 46,500,000 15 3.0
* Backed by High LTV Mortgages. See General Information — The Mortgages.
The Group 3 and 4 Assets (the “Multiclass Assets”) consist of:
Group Class
Percentage ofClass in
This SeriesBalance inThis Series
Class Factorfor Month ofClosing Date
ClassCoupon
Principal /Interest Type
Final PaymentDate
3 3954-PL(1) 18.8823419254% $38,406,504 0.68018250 3.5% PAC/FIX(2) July 15, 20414 3946-QL(1) 66.4787552364 26,660,640 1.00000000 4.5 PAC I/FIX May 15, 2041
(1) MACR Class.(2) This Class now behaves as a Sequential Pay Class.
We have agreed to sell the Group 1 Assets to the Underwriter for inclusion in this Series.
See General Information — Structure of Transaction and Exhibits I and II.
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.
Mortgage Characteristics (as of December 1, 2013)
PC Assets — Assumed Mortgage Characteristics
GroupPrincipalBalance
Remaining Termto Maturity(in months)
Loan Age(in months)
Per AnnumInterest Rate
Per AnnumInterest Rate
of Related PCs
1 $217,931,661 155 189 8.014% 7.5%2 99,000,000 215 23 4.019 3.5
5⎧⎪⎨⎪⎩
$ 25,595,541 228 11 3.642 3.024,404,459 299 14 3.715 3.0
$ 50,000,000 263* 12* 3.678*
6 $ 46,500,000 172 7 3.488 3.0
* Weighted average by principal balance.
Multiclass Assets — Mortgage Characteristics
Group Series
Weighted AverageRemaining Term
to Maturity(in months)
Weighted AverageLoan Age
(in months)
Weighted AveragePer Annum
Interest Rate
Per AnnumInterest Rate
of Related PCs
3 3954 297 53 4.915% 4.5%4 3946 323 31 4.858 4.5
The actual characteristics of the Mortgages differ from those shown, in some cases significantly.
See General Information — The Mortgages.
S-8
AVAILABLE INFORMATION
We incorporate by reference in this Supplement the Incorporated Documents listed underAdditional Information in the Offering Circular. For purposes of this Supplement, the “IncorporatedDocuments” also include, if you are investing in a Group 3 or 4 Class, our Offering CircularSupplement for the related Multiclass Assets (each, a “Multiclass Asset Offering Circular”), thefront covers, Terms Sheets and MACR tables from which are in Exhibits I and II.
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.Information that we incorporate by reference will automatically update information in this Supplement.We will also 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. You shouldrely only on the most current information provided or incorporated by reference in this Supplement andany applicable 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.govthat contains reports, proxy and information statements, and other information regarding companiesthat file electronically 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 securitieswe issue, from our Investor Inquiry Department or our internet website as described on page 7 of theOffering Circular. 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.
S-9
Form of Certificates
The Regular and MACR Classes are issued, held and transferable on the Fed System. TheResidual Classes are issued and held in certificated form and are transferable at the office of theRegistrar.
Only a Fed Participant can be a Holder of a Regular or MACR Class. As an investor inCertificates, you are not necessarily the Holder.
See Description of Certificates — Form, Holders and Payment Procedures in the OfferingCircular.
Denominations of Certificates
See Description of Certificates — Form, Holders and Payment Procedures in the OfferingCircular for the minimum denominations of the Classes.
Structure of Transaction
General
This Series has five REMIC Pools, structured as follows:REMIC Pool Classes Issued from REMIC Pool REMIC Pool Assets
Upper-Tier REMIC Pool A Group 1, 2, 3, 4 and 5Regular Classes
(other than A and AI) and R
All Lower-Tier REMIC Pool Aregular interests
Lower-Tier REMIC Pool A RS Group 1, 2, 3, 4 and 5 AssetsUpper-Tier REMIC Pool B Group 6 Regular Classes
and RBAll Lower-Tier REMIC Pool B
regular interestsLower-Tier REMIC Pool B RT Group 6 AssetsGuaranteed Maturity A, AI and RA AX*
* Underlying REMIC Class. See Description of Certificates — Payments — Final Payment Dates — Guaranteed MaturityClasses in the Offering Circular.
See Description of Certificates — REMIC Pool Structures in the Offering Circular.
The PC Assets
The PC Assets are Gold PCs and/or Gold Giant PCs.
The Multiclass Assets
The Multiclass Assets consist of previously issued Freddie Mac MACR Certificates, whichrepresent interests in their underlying PCs.
For additional information about the Multiclass Assets, see the Multiclass Asset OfferingCirculars and other related information on our internet website. We have attached the front covers,Terms Sheets and MACR tables from the Multiclass Asset Offering Circulars as Exhibits to thisSupplement.
There may have been material changes since we prepared the Multiclass Asset Offering Circulars,including changes in prepayment rates, prevailing interest rates and other economic factors. Thesechanges may limit the usefulness of, and be inconsistent with the assumptions used in preparing, theMulticlass Asset Offering Circulars.
S-10
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 Mortgagesunderlying the PC Assets, as shown under Terms Sheet — Mortgage Characteristics. The weightedaverage remaining terms to maturity, weighted average loan ages and weighted average interest ratesof the Mortgages underlying the Multiclass Assets, as of December 1, 2013, are shown under TermsSheet — Mortgage Characteristics. However, the actual characteristics of most of the Mortgages differfrom those assumed or shown, perhaps significantly. This is the case even if the weighted averagecharacteristics of the Mortgages are the same as those of mortgages having the characteristics assumedor shown.
The Group 6 Assets are backed by High LTV Mortgages. A “High LTV Mortgage” is aMortgage that has a loan-to-value ratio at origination of greater than 105% and equal to or lower than125% and may be a fixed-rate Relief Refinance Mortgage originated under our Home AffordableRefinance Program. We pool High LTV Mortgages separately from our other Mortgages.
We will furnish some 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 Mortgagecharacteristics for 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, beginningin the month following the Closing Date. A “Payment Date” is the 15th of each month or, if the 15this not a Business Day, the next Business Day.
On each Payment Date, any payment on a Certificate is made to the Holder of record as of the endof the preceding calendar month.
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 Classes receive payments as described below. We calculate eachinterest payment on the outstanding balance of the Class immediately before the Payment Date and onthe basis of a 360-day year of twelve 30-day months.
S-11
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 precedingmonth to 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 andAppendix 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 Classes
BZ, Z and ZC are Accrual Classes. The Accrual Classes do not receive interest payments; rather,interest accrued on an Accrual Class during each Accrual Period is added to its principal amount on therelated Payment Date. We pay principal on each Accrual Class, including accrued interest that hasbeen added to its principal amount, as described under Terms Sheet — Principal.
Principal
We pay principal on each Payment Date to the Holders of the Classes on which principal is thendue. 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 each Accrual Class during the related Accrual Periodand not payable as interest on that Payment Date (the “BZ Accrual Amount,” the“Z Accrual Amount” and the “ZC Accrual Amount”).
• The amount of principal required to be paid in the same month on the Assets of eachGroup (the “Group 1 Asset Principal Amount,” the “Group 2 Asset PrincipalAmount” and so forth).
S-12
Allocation of Payments
On each Payment Date, we pay the Accrual Amounts and the Asset Principal Amounts for thatPayment Date as described under Terms Sheet — Principal. Principal allocable to the Classes receivingpayments from a particular Asset Group will be allocated only to those Classes and will not beavailable for 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 theClosing Date. 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 an 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 an Accrual Class, added to the principal balanceof) a Certificate 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 Couponand the payment of its principal amount as described in this Supplement. See Description ofCertificates — Payments — Guarantees in the Offering Circular.
1% Clean-up Call
We have a separate 1% Clean-up Call Right as to each Lower-Tier REMIC Pool. If we exerciseeither such right, all of the related Classes then outstanding will be paid in full and will retire. TheMulticlass Assets may become subject to the similar 1% Clean-up Call Rights in their Series. SeeDescription of Certificates — Payments — 1% Clean-up Call in the Offering Circular.
Residual Proceeds
Upon surrender of their Certificates to the Registrar, the Holders of each Residual Class willreceive the proceeds of any remaining assets of the related REMIC Pool after all required principal andinterest payments on the Classes have been made. Any remaining assets are likely to be insignificant.See Description 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 subjectto prepayment at any time without penalty. Mortgage prepayment rates fluctuate continuously and, in
S-13
some market conditions, substantially. See Prepayment, Yield and Suitability Considerations —Prepayments in the Offering Circular for a discussion of Mortgage prepayment considerations andrisks.
High LTV Mortgages may have different prepayment and default characteristics than othermortgages. High loan-to-value ratios are frequently associated with a lower likelihood of voluntaryprepayment and a greater risk of default. However, at this time, we do not have sufficient informationto determine whether or how the prepayment and default characteristics of High LTV Mortgages willcompare with those of other mortgages over an extended period of time.
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 relatedPayment Date.
• If you own a Group 3 or 4 Class, the payment characteristics of the related MulticlassAssets in their own Series, as described in the Terms Sheet of the related Multiclass AssetOffering Circular.
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 underlying the PC Assets have the characteristics shown under TermsSheet — Mortgage Characteristics.
• As of December 1, 2013, each Mortgage underlying the Multiclass Assets has a remainingterm to maturity equal to the weighted average remaining term to maturity, a loan ageequal to the weighted average loan age and an interest rate equal to the weighted averageinterest rate, of all the Mortgages underlying the same PC.
• As of the Closing Date, the Assets have the balances shown under Terms Sheet — TheAssets.
• The Multiclass Assets receive payments as described in the Multiclass Asset OfferingCirculars.
S-14
• The Classes and Assets always receive payments on the 15th of the month, whether or nota Business Day.
• 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 mayexercise our 1% Clean-up Call Right. Moreover, Mortgage prepayment rates will differ from thepercentages of PSA shown in the tables. These differences will affect the actual payment behavior,weighted average lives and yields of the Classes, perhaps significantly.
See Prepayment, Yield and Suitability Considerations — Tabular Information in Supplements inthe Offering Circular for descriptions of weighted average life and yield calculations and the PSAprepayment model.
Prepayment and Weighted Average Life Considerations
PAC and TAC Classes
The following discussion relates to the Group 2 and 3 PAC and TAC Classes. We have classifiedthe Group 4 Classes as PAC Classes because their underlying Assets consist of a PAC Class with acurrent Effective Range consistent with that classification. See The Multiclass Assets below.
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 constantMortgage prepayment rates (an “Effective Range”) or a single constant Mortgage prepayment rate (an“Effective Rate”) at which it would receive scheduled payments. The Effective Range or Rate at anytime depends on the actual or assumed characteristics of the underlying Mortgages at that time. Basedon the Modeling Assumptions, each PAC or TAC Class would receive scheduled payments untilretirement if the underlying Mortgages were to prepay at any constant percentage of PSA within itsinitial Effective Range, or at its initial Effective Rate, shown in the following table.
Initial Effective Ranges and RatesClass Range or Rate
Group 2PAC
B, BA, BC, BD, BE, BF, BG, BK, BM, BP, EA, EB, EC, ED, EG,EJ, EK, EP and FB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 250% PSA
BL, EF and GU . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46% PSA - 250% PSABY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0% PSA - 250% PSA
TACTB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110% PSA
Group 3PAC
C . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 115% PSA - 717% PSACA, CB, CD, CE and CP . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 115% PSA - 250% PSA
TACTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 126% PSA
TAC/PACCN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 126% PSA
S-15
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,that Class might not receive scheduled payments. Moreover, there may not be any constant prepaymentrate, based on the actual characteristics of the Mortgages, at which a TAC Class would receivescheduled payments.
Non-constant prepayment rates can cause any Class not to receive scheduled payments, even ifsuch rates remain within its initial Effective Range, if any, shown above. The Effective Ranges cannarrow or “drift” upward or downward over time. Under many scenarios the Classes shown in thetable, especially the TAC Classes, would not receive scheduled payments.
The following discussion relates to the REMIC Classes that are PAC, TAC and Support Classes.The principal payment behavior of the MACR Classes reflects the principal payment behavior oftheir related REMIC Classes. See MACR Classes below.
Other Classes support the principal payment stability of the PAC and TAC Classes, as shownbelow. When its supporting Classes all retire, any outstanding PAC or TAC Class will become moresensitive to Mortgage prepayments and its Effective Range, if any, will no longer exist. If a 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 3PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . TAC and SupportTAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Support
If the underlying Mortgages prepay at rates that are generally below the Effective Range or Ratefor any Class, the available principal may be insufficient to produce scheduled payments on that Classand its weighted average life may extend, perhaps significantly. If the underlying Mortgages prepay atrates that are generally above the Effective Range of Rate for any Class, its weighted average life mayshorten, perhaps significantly. However, the weighted average life of any PAC or TAC Class couldextend (or shorten) under some scenarios, including “whipsaw” scenarios, involving Mortgageprepayments at rates that, 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 Classeswill receive scheduled payments will not benefit from averaging high and low principal payments indifferent months.
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 rates may vary widely from month to month.
S-16
Relatively fast Mortgage prepayments may significantly shorten, and relatively slow Mortgageprepayments may significantly extend, the weighted average lives of the Support Classes.
Sequential Pay Classes
The Sequential Pay Classes receive principal payments from their related Assets in a prescribedsequence.
Pass-Through Classes
Each Pass-Through Class receives all of the principal payments made on the Group 1 Assets. Thesensitivity of each Pass-Through Class to prepayments on the underlying Mortgages is the same as thatof the Group 1 Assets.
The Multiclass Assets
The Group 3 Multiclass Assets consist of a PAC Class that now behaves as a Sequential PayClass. This Class receives principal payments from its related Assets in a prescribed sequence withother Classes in its Series.
The Group 4 Assets consist of a PAC Class. This Class was structured to receive principalpayments in accordance with a schedule. Based on the Modeling Assumptions for this Series, theGroup 4 Assets currently have an Effective Range of 161% PSA through 246% PSA. We cannotpredict whether or for how long this Class might receive scheduled payments.
See Prepayment and Yield Analysis in the Multiclass Asset Offering Circulars.
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.
• Corresponding weighted average lives.
We have prepared this table using the Modeling Assumptions. However, for 0% PSA we haveassumed that each Mortgage underlying the PC Assets has (a) an interest rate 2.5% higher than that ofthe related PCs and (b) a remaining term to maturity of 180, 240 or 360 months, as applicable, and aloan age of 0 months. We have calculated weighted average lives for each Notional Class assumingthat a reduction in its notional principal amount is a reduction in principal balance.
S-17
Percentages of Original Balances Outstanding* and Weighted Average Lives
Group 1
A, AB, AC, AD, AE, AG, AI and AU AX and Group 1 AssetsPSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 100% 307% 500% 700% 0% 100% 307% 500% 700%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 99 90 78 67 55 99 90 78 67 55December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 99 80 60 44 30 99 80 60 44 30December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 98 71 46 29 17 98 71 46 29 17December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97 62 35 19 9 97 62 35 19 9December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97 53 26 12 5 97 53 26 12 5December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96 45 19 8 3 96 45 19 8 3December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 95 38 14 5 1 95 38 14 5 1December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94 31 10 3 1 94 31 10 3 1December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 92 24 7 2 0 92 24 7 2 0December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91 17 4 1 0 91 17 4 1 0December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 89 11 2 0 0 89 11 2 0 0December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 88 5 1 0 0 88 5 1 0 0December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 86 0 0 0 0December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 84 0 0 0 0December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 82 0 0 0 0December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 79 0 0 0 0December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 76 0 0 0 0December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 73 0 0 0 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 70 0 0 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 66 0 0 0 0December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 62 0 0 0 0December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 58 0 0 0 0December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 53 0 0 0 0December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 47 0 0 0 0December 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 41 0 0 0 0December 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 35 0 0 0 0December 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 27 0 0 0 0December 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 19 0 0 0 0December 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 10 0 0 0 0December 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12.2 5.8 3.5 2.4 1.7 21.6 5.8 3.5 2.4 1.7
Group 2
B, BA, BC, BD, BE, BF, BG, BK,BM, BP and BS BL, EF, ES and GU BY
PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 100% 150% 250% 400% 0% 100% 150% 250% 400% 0% 100% 150% 250% 400%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 96 87 87 87 87 100 100 100 100 100 100 100 100 100 100December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 92 74 74 74 68 100 100 100 100 100 100 100 100 100 100December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 88 62 62 62 47 100 100 100 100 100 100 100 100 100 100December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 84 51 51 51 32 100 100 100 100 100 100 100 100 100 100December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 79 41 41 41 21 100 100 100 100 100 100 100 100 100 100December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 74 32 32 32 12 100 100 100 100 100 100 100 100 100 100December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 68 23 23 23 7 100 100 100 100 100 100 100 100 100 100December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 63 17 17 17 2 100 100 100 100 100 100 100 100 100 100December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 57 11 11 11 0 100 100 100 100 87 100 100 100 100 100December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 50 7 7 7 0 100 100 100 100 55 100 100 100 100 100December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 43 3 3 3 0 100 100 100 100 32 100 100 100 100 100December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 36 0 0 0 0 100 100 100 100 16 100 100 100 100 100December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 28 0 0 0 0 100 71 71 71 5 100 100 100 100 100December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 20 0 0 0 0 100 44 44 44 0 100 100 100 100 79December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 12 0 0 0 0 100 23 23 23 0 100 100 100 100 46December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 2 0 0 0 0 100 6 6 6 0 100 100 100 100 23December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 59 57 57 57 9December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.4 4.6 4.6 4.6 3.3 16.6 13.9 13.9 13.9 10.5 17.2 17.1 17.1 17.1 15.1
* Rounded to nearest whole percentage.
S-18
BZEA, EB, EC, ED, EG, EJ, EK, EP,
FB and SB TBPSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 100% 150% 250% 400% 0% 100% 150% 250% 400% 0% 100% 150% 250% 400%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 104 104 0 0 0 96 88 88 88 88 100 100 92 68 31December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 107 107 0 0 0 93 76 76 76 70 100 100 82 39 0December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 111 111 0 0 0 89 65 65 65 51 99 99 74 20 0December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 115 115 0 0 0 85 55 55 55 36 99 99 69 8 0December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 119 119 0 0 0 80 45 45 45 26 99 99 66 2 0December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 123 123 0 0 0 75 36 36 36 18 99 99 64 0 0December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 128 128 0 0 0 70 28 28 28 13 99 97 61 0 0December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 132 132 0 0 0 65 22 22 22 9 99 92 57 0 0December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 137 137 0 0 0 59 17 17 17 6 98 84 52 0 0December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 142 142 0 0 0 53 13 13 13 4 98 76 46 0 0December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 147 147 0 0 0 47 9 9 9 2 98 66 40 0 0December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 152 152 0 0 0 40 7 7 7 1 98 55 34 0 0December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 158 158 0 0 0 33 5 5 5 0 97 45 27 0 0December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 163 163 0 0 0 25 3 3 3 0 97 33 21 0 0December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 169 169 0 0 0 17 1 1 1 0 97 22 15 0 0December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 175 175 0 0 0 9 0 0 0 0 97 12 10 0 0December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 181 181 0 0 0 0 0 0 0 0 96 1 4 0 0December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 188 0 0 0 0 0 0 0 0 0 65 0 0 0 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 194 0 0 0 0 0 0 0 0 0 29 0 0 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 17.5 0.2 0.1 0.0 9.9 5.2 5.2 5.2 3.7 18.1 12.3 8.7 1.8 0.7
Group 2 AssetsPSA Prepayment Assumption
Date 0% 100% 150% 250% 400%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97 91 88 83 74December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94 82 77 67 54December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91 73 67 54 39December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 88 65 58 44 28December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85 58 50 35 20December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81 51 42 28 15December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77 45 36 22 10December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73 39 30 18 7December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 69 34 25 14 5December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65 29 21 11 3December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60 24 17 8 2December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55 20 13 6 2December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49 16 10 4 1December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43 12 8 3 1December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37 9 5 2 0December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31 5 3 1 0December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24 2 1 0 0December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16 0 0 0 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8 0 0 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.9 7.0 6.0 4.5 3.1
S-19
Group 3
C CA, CB, CD, CE, CI and CP CNPSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 115% 150% 250% 400% 0% 115% 150% 250% 400% 0% 115% 150% 250% 400%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 62 0 0 0 0 100 95 95 95 95 91 78 76 60 26December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 21 0 0 0 0 100 83 83 83 77 82 78 73 38 0December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 98 71 71 71 55 77 77 71 22 0December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 95 61 61 61 39 77 77 68 11 0December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 91 51 51 51 28 76 76 65 4 0December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 87 42 42 42 19 76 76 63 1 0December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 82 34 34 34 12 75 75 62 0 0December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 78 27 27 27 7 75 73 60 0 0December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 73 21 21 21 4 74 70 58 0 0December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 68 16 16 16 1 74 65 54 0 0December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 63 12 12 12 0 73 60 50 0 0December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 58 8 8 8 0 72 53 46 0 0December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 52 5 5 5 0 72 47 41 0 0December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 46 3 3 3 0 71 40 37 0 0December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 39 1 1 1 0 70 33 32 0 0December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 33 0 0 0 0 70 25 27 0 0December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 26 0 0 0 0 69 14 20 0 0December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 19 0 0 0 0 68 5 13 0 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 11 0 0 0 0 67 0 7 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 3 0 0 0 0 67 0 2 0 0December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 51 0 0 0 0December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 27 0 0 0 0December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0December 15, 2038 and after . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.3 0.3 0.3 0.3 0.3 12.7 5.8 5.8 5.8 3.9 16.1 10.7 9.7 1.8 0.7
TC ZC Group 3 AssetsPSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 115% 150% 250% 400% 0% 115% 150% 250% 400% 0% 115% 150% 250% 400%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 99 99 96 77 34 104 104 58 0 0 98 91 89 83 73December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 99 99 93 48 0 107 107 26 0 0 95 82 78 68 53December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 98 98 91 27 0 111 111 2 0 0 93 74 69 56 39December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 98 98 86 14 0 115 115 0 0 0 90 67 61 45 27December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 97 97 83 5 0 119 119 0 0 0 88 60 53 37 19December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 96 96 80 1 0 123 123 0 0 0 85 54 46 30 13December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 96 96 79 0 0 128 128 0 0 0 82 48 40 24 9December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 95 93 77 0 0 132 132 0 0 0 79 43 35 19 5December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 94 89 73 0 0 137 137 0 0 0 76 38 30 14 3December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 94 83 69 0 0 142 142 0 0 0 72 33 26 11 1December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 93 76 64 0 0 147 147 0 0 0 68 29 22 8 0December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 92 68 58 0 0 152 152 0 0 0 65 25 18 6 0December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 91 59 52 0 0 158 158 0 0 0 61 22 15 4 0December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 90 50 47 0 0 163 163 0 0 0 56 18 12 2 0December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 90 41 41 0 0 169 169 0 0 0 52 15 10 1 0December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 89 31 34 0 0 175 175 0 0 0 47 12 7 0 0December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 88 18 25 0 0 181 181 0 0 0 43 10 5 0 0December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 87 6 17 0 0 188 188 0 0 0 37 7 4 0 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 86 0 9 0 0 194 162 0 0 0 32 5 2 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 85 0 3 0 0 201 101 0 0 0 26 3 1 0 0December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 65 0 0 0 0 208 45 0 0 0 21 1 0 0 0December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 35 0 0 0 0 216 0 0 0 0 14 0 0 0 0December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 3 0 0 0 0 223 0 0 0 0 8 0 0 0 0December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 31 0 0 0 0 1 0 0 0 0December 15, 2038 and after . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . 20.1 13.5 12.3 2.2 0.8 23.6 20.1 1.3 0.2 0.1 14.4 7.9 6.7 4.5 2.9
S-20
Group 4
V, VB, VC, VD and VI Z Group 4 AssetsPSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 100% 200% 300% 400% 0% 100% 200% 300% 400% 0% 100% 200% 300% 400%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 94 94 94 94 94 105 105 105 105 105 100 100 100 100 100December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 88 88 88 88 88 109 109 109 109 109 100 100 100 100 100December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 81 81 81 81 81 114 114 114 114 114 100 100 100 100 100December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 75 75 75 75 75 120 120 120 120 120 100 100 100 100 100December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 67 67 67 67 67 125 125 125 125 125 100 100 100 100 100December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 60 60 60 60 60 131 131 131 131 131 100 100 100 100 100December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 52 52 52 52 1 137 137 137 137 137 100 100 100 100 78December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 44 44 44 44 0 143 143 143 143 86 100 100 100 100 49December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 36 36 28 3 0 150 150 150 150 48 100 100 96 86 27December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 27 27 0 0 0 157 157 123 108 19 100 100 69 61 11December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 17 17 0 0 0 164 164 85 73 0 100 100 48 41 0December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 8 0 0 0 0 171 160 54 44 0 100 90 30 25 0December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 104 29 22 0 100 59 17 12 0December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 52 10 4 0 100 30 6 2 0December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 4 0 0 0 100 2 0 0 0December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 0 0 0 0 100 0 0 0 0December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 0 0 0 0 100 0 0 0 0December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 0 0 0 0 100 0 0 0 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 0 0 0 0 100 0 0 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 177 0 0 0 0 100 0 0 0 0December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 167 0 0 0 0 94 0 0 0 0December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 85 0 0 0 0 48 0 0 0 0December 15, 2036 and after . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.0 6.9 6.3 6.2 5.3 22.0 13.4 11.5 11.2 8.6 22.0 13.3 11.1 10.8 8.2
Group 5
GB and GI GY Group 5 AssetsPSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 100% 158% 300% 400% 0% 100% 158% 300% 400% 0% 100% 158% 300% 400%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 97 91 88 82 77 100 100 100 100 100 98 93 91 86 82December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 94 81 74 59 50 100 100 100 100 100 96 85 80 69 61December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 91 70 61 41 29 100 100 100 100 100 93 77 70 54 45December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 88 61 49 26 13 100 100 100 100 100 91 70 61 43 33December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 85 52 39 14 2 100 100 100 100 100 88 63 53 34 24December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 81 44 30 5 0 100 100 100 100 77 85 56 46 26 17December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 77 36 22 0 0 100 100 100 91 56 83 50 39 21 12December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 73 29 14 0 0 100 100 100 71 40 79 45 34 16 9December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 69 22 8 0 0 100 100 100 55 29 76 40 29 12 6December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 65 16 2 0 0 100 100 100 42 20 73 35 24 9 5December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 60 10 0 0 0 100 100 91 32 14 69 30 20 7 3December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 55 5 0 0 0 100 100 76 24 10 65 26 17 5 2December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 50 0 0 0 0 100 100 62 18 7 61 22 14 4 2December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 44 0 0 0 0 100 85 51 13 5 57 19 11 3 1December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 39 0 0 0 0 100 70 40 10 3 52 16 9 2 1December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 32 0 0 0 0 100 57 31 7 2 48 13 7 2 0December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 26 0 0 0 0 100 44 24 5 1 42 10 5 1 0December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 19 0 0 0 0 100 33 17 3 1 37 7 4 1 0December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . 12 0 0 0 0 100 22 11 2 0 32 5 2 0 0December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . 4 0 0 0 0 100 18 8 1 0 26 4 2 0 0December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . 1 0 0 0 0 100 14 6 1 0 24 3 1 0 0December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 96 10 4 1 0 21 2 1 0 0December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 86 6 3 0 0 19 1 1 0 0December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 76 3 1 0 0 17 1 0 0 0December 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 65 0 0 0 0 15 0 0 0 0December 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 53 0 0 0 0 12 0 0 0 0December 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 41 0 0 0 0 9 0 0 0 0December 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 28 0 0 0 0 6 0 0 0 0December 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 14 0 0 0 0 3 0 0 0 0December 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . 12.2 5.7 4.4 2.8 2.2 26.1 17.1 14.8 10.3 8.2 15.3 8.2 6.7 4.4 3.5
S-21
Group 6
KA, KB, KC, KD, KE,KG and KI KY Group 6 Assets
PSA Prepayment Assumption PSA Prepayment Assumption PSA Prepayment Assumption
Date 0% 100% 208% 350% 500% 0% 100% 208% 350% 500% 0% 100% 208% 350% 500%
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 95 91 88 84 80 100 100 100 100 100 96 92 89 86 82December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 90 80 73 63 53 100 100 100 100 100 91 82 75 66 57December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 85 70 58 44 32 100 100 100 100 100 86 72 61 49 37December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 79 60 45 30 18 100 100 100 100 100 81 63 50 36 24December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 73 50 35 19 8 100 100 100 100 100 75 54 40 26 16December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 67 42 26 11 2 100 100 100 100 100 69 46 32 19 10December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 60 34 18 6 0 100 100 100 100 77 63 39 25 13 6December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 53 26 12 1 0 100 100 100 100 48 57 32 19 9 4December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 46 19 7 0 0 100 100 100 77 29 50 26 14 6 2December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 38 13 3 0 0 100 100 100 50 16 43 20 10 4 1December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 29 7 0 0 0 100 100 88 31 9 35 15 7 2 1December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 21 2 0 0 0 100 100 55 17 5 27 10 4 1 0December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 11 0 0 0 0 100 67 28 8 2 19 5 2 1 0December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 2 0 0 0 0 100 16 6 2 0 10 1 1 0 0December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Weighted AverageLife (Years) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8.0 5.4 4.1 3.1 2.4 14.6 13.3 12.3 10.4 8.4 8.5 6.1 4.8 3.7 2.9
S-22
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 thesetables using the Modeling Assumptions and the assumed prices in the table captions, plus accruedinterest. Actual sales will not necessarily occur at the assumed prices.
Pre-Tax YieldsGroup 1
AI Class(Assumed Price: 23.640625%)
100% PSA 307% PSA 351% PSA 500% PSA 700% PSA
18.0% 3.3% 0.0% (11.5)% (28.2)%
Group 2
BS Class(Assumed Price: 17.375%)
LIBOR 50% PSA
100% PSAthrough
250% PSA 400% PSA
0.1666% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.9% 16.9% 5.9%1.1666 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15.8 9.8 (2.0)3.7083 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (4.1) (10.1) (24.6)6.2500 and Higher . . . . . . . . . . . . . . . . . . . . . . . . * * *
ES Class(Assumed Price: 28.0625%)
LIBOR 25% PSA
46% PSAthrough
250% PSA 400% PSA
0.1666% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21.3% 21.2% 19.1%1.1666 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16.8 16.7 14.13.7083 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.7 3.5 (0.9)6.2500 and Higher . . . . . . . . . . . . . . . . . . . . . . . . . . * * *
SB Class(Assumed Price: 18.0625%)
LIBOR 50% PSA
100% PSAthrough
250% PSA 400% PSA
0.1666% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.7% 17.6% 8.7%1.1666 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15.9 11.1 1.73.7083 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (2.7) (6.8) (17.5)6.2500 and Higher . . . . . . . . . . . . . . . . . . . . . . . . . * * *
* Less than (99.9)%.
S-23
Group 3
CI Class(Assumed Price: 21.0%)
50% PSA
115% PSAthrough
250% PSA 327% PSA 400% PSA
13.3% 5.4% 0.0% (6.6)%
Group 4
VI Class(Assumed Price: 24.5%)
100% PSA
161% PSAthrough
246% PSA 300% PSA 376% PSA 400% PSA
5.7% 3.9% 3.4% 0.0% (1.3)%
Group 5
GI Class(Assumed Price: 11.265625%)
100% PSA 158% PSA 196% PSA 300% PSA 400% PSA
11.5% 4.8% 0.0% (14.2)% (28.6)%
Group 6
KI Class(Assumed Price: 11.875%)
100% PSA 208% PSA 223% PSA 350% PSA 500% PSA
8.9% 1.1% 0.0% (10.4)% (23.6)%
S-24
FINAL PAYMENT DATES
The Final Payment Date for each Class is the latest date by which it will be paid in full and willretire. Except in the case of the Guaranteed Maturity Classes, we calculate Final Payment Dates usinghighly conservative assumptions. The actual retirement of each Class may occur earlier than its FinalPayment Date.
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
General
Any discussion of tax matters herein and in the Offering Circular was not intended or written tobe used, and cannot be used, by any person for the purpose of avoiding tax penalties that may beimposed on such person. Such discussion was written to support the promotion and marketing of theCertificates. Investors should consult their own independent tax advisors regarding the Certificates andeach investor’s particular circumstances.
Subject to the assumptions described under Certain Federal Income Tax Consequences — REMICElection in the Offering Circular, the REMIC Pools will each qualify as a REMIC for federal incometax purposes.
Regular Classes
The Regular Classes are “regular interests” in the related Upper-Tier REMIC Pool or theGuaranteed Maturity REMIC Pool, as applicable. See General Information — Structure ofTransaction. They are treated as debt instruments for federal income tax purposes and may be issuedwith original issue discount (“OID”) or at a premium. Based in part on (a) the level of LIBOR as ofthe date of this Supplement and (b) information provided by the Underwriter regarding the initialprices at which it would have expected to sell or will sell substantial portions of the Regular Classes,we expect to report income to the Internal Revenue Service and to Holders of the Regular Classes(other than the Underlying REMIC Class) assuming they are issued as follows:
• OID: AI, B, BS, BY, BZ, CI, ES, GI, GU, GY, KA, KI, KY, Z and ZC.
• De Minimis OID: A, CB, EF, TB and TC.
• Premium: C, GB, KG and V.
OID generally results in recognition of taxable income in advance of the receipt of cashattributable to that income. The Pricing Speeds used for OID and premium calculations are:
• Group 1 — 307% PSA
• Groups 2 and 3 — 150% PSA
• Group 4 — 200% PSA
• Group 5 — 158% PSA
• Group 6 — 208% PSA
For purposes of OID and premium calculations with respect to the Guaranteed Maturity Classes,however, we will also take into account the mandatory retirement of those Classes on their Final
S-25
Payment Date. See Certain Federal Income Tax Consequences — Taxation of Regular Classes —Original Issue Discount and — Premium in the Offering Circular. Mortgage prepayment rates willdiffer, perhaps significantly, from the Pricing Speeds shown above.
The Group 6 Assets are backed by High LTV Mortgages. Special tax considerations may apply toa real estate investment trust (“REIT”) that holds Regular Classes backed by High LTV Mortgagesand we may be obligated to provide additional information, pursuant to regulations under Code Section6049, on such Regular Classes. See Certain Federal Income Tax Consequences — Status of REMICCertificates in the Offering Circular.
Residual Classes
Each Residual Class is the “residual interest” in its related REMIC Pool. See GeneralInformation — Structure of Transaction. Special tax considerations apply to the Residual Classes. Thetaxation of the Residual Classes can produce a significantly less favorable after-tax return than if(a) the Residual Classes were taxable as debt instruments or (b) no portion of the taxable income on theResidual Classes were treated as “excess inclusions.” In certain periods, taxable income and theresulting tax liability on a Residual Class may exceed any payments on that Class. See Certain FederalIncome Tax Consequences — 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 TaxConsequences — Transfers of Interests in a Residual Class — Disqualified Organizations in theOffering Circular. You should not purchase a Residual Class before consulting your tax advisor.
We will report with respect to the Guaranteed Maturity REMIC Pool assuming that such REMICPool owns an undivided interest in the Underlying REMIC Class and that the basis of such REMICPool in the Underlying REMIC Class includes any value associated with Freddie Mac’s obligation tomake a contribution to that REMIC Pool on the Final Payment Date for the Guaranteed MaturityClasses pursuant to Freddie Mac’s guarantee. We do not expect the Holders of RA to have anymaterial adverse tax consequences as a result of this treatment, but investors should consult their taxadvisors regarding this matter.
We intend to report accruals of OID and market discount and to amortize premium with respect tothe Multiclass Assets using the applicable Pricing Speeds shown above, regardless of the PricingSpeeds used in their Series.
Certain Transfers of Residual Classes
The REMIC Regulations disregard:
1. A transfer of a “noneconomic residual interest” unless no significant purpose of the transfer isto impede 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 —Additional Transfer Restrictions in the Offering Circular. In the case of a transfer that is disregarded,
S-26
the transferor would continue to be treated as the owner of the residual interest and thus wouldcontinue to be subject 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 beclassified as a grantor trust under subpart E, part I of subchapter J of the Code. The interests in theRegular Classes that have been exchanged for the MACR Classes, including any exchanges effectiveon the Closing Date, will be the assets of the MACR Pool and the MACR Classes will representbeneficial ownership of these assets.
The Group 6 Assets are backed by High LTV Mortgages. Special tax considerations may apply toa REIT that holds MACR Classes where the related REMIC Pool is backed by High LTV Mortgages.See Certain Federal Income Tax Consequences — Taxation of MACR Classes — Tax Status in theOffering Circular.
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.
Foreign Account Tax Compliance Act
Investors should be aware that under legislation enacted in 2010 and related administrativeguidance (commonly known as “FATCA”), certain payments in respect of Regular and MACRClasses after June 30, 2014 and payments of the gross proceeds from the sale or other disposition ofsuch Classes after December 31, 2016 received by a non-U.S. entity may be subject to withholding ofU.S. federal income tax at a rate of 30 percent if such non-U.S. entity fails to take the required steps toprovide certain information regarding its “United States accounts” or its direct or indirect “substantialU.S. owners.” The required steps and the information to be provided will depend on whether the non-U.S. entity is considered a “foreign financial institution” for this purpose, and if an intergovernmentalagreement exists between the United States and an applicable foreign country that may modify theapplicable requirements.
FATCA applies to debt instruments that are treated, for U.S. federal income tax purposes, asissued after June 30, 2014. For example, MACR Classes that are treated as stripped bonds or couponsunder Code Section 1286 may be considered newly issued when purchased by an investor. Investorsshould consult their tax advisors regarding the potential application and impact of the FATCAwithholding rules based on their particular circumstances, including the applicability of anyintergovernmental agreement modifying these rules and the grandfathering rules for debt instruments.
ERISA CONSIDERATIONS
Fiduciaries of employee benefit plans should review ERISA Considerations in the OfferingCircular.
ACCOUNTING CONSIDERATIONS
You should consult your accountant for advice on the appropriate accounting treatment for yourCertificates. See Accounting Considerations in the Offering Circular.
S-27
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.
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. We have agreed to buy $159,816,551 of AI from theUnderwriter.
The Underwriter intends to:
• Redeliver the Underlying REMIC Class to us for inclusion in the Guaranteed MaturityREMIC Pool.
• Offer the other REMIC and MACR Classes to the public in negotiated transactions atvarying prices to be determined at the time of sale, plus accrued interest on each interest-bearing Class from the first day of its initial Accrual Period.
The Underwriter is offering the Certificates subject to their issuance by us and subject to theUnderwriter’s right to reject any order. The Underwriter may make sales to or through securitiesdealers. The dealers may receive compensation in the form of discounts, concessions or commissionsfrom 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 thelegality of the Certificates. Bingham McCutchen LLP is representing the Underwriter on legal mattersconcerning the Certificates.
S-28
App
endi
xA
Ava
ilabl
eC
ombi
nati
ons
—Se
ries
4287
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Gro
upR
EM
ICC
lass
Ori
gina
lBal
ance
Exc
hang
eP
ropo
rtio
ns(1
)M
AC
RC
lass
Max
imum
Ori
gina
lBal
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
Com
bina
tion
11
A$2
17,9
31,6
6110
0%A
B$2
17,9
31,6
6110
0%G
MC
/PT
2.0%
FIX
3137
B6X
D8
Dec
embe
r15
,202
6A
I7,
264,
389
(3)
Com
bina
tion
21
A$2
17,9
31,6
6110
0%A
C$2
17,9
31,6
6110
0%G
MC
/PT
2.25
%FI
X31
37B
6XE
6D
ecem
ber
15,2
026
AI
14,5
28,7
78(3
)C
ombi
nati
on3
1A
$217
,931
,661
100%
AD
$217
,931
,661
100%
GM
C/P
T2.
5%FI
X31
37B
6X
F3
Dec
embe
r15
,202
6A
I21
,793
,167
(3)
Com
bina
tion
41
A$2
17,9
31,6
6110
0%A
E$2
17,9
31,6
6110
0%G
MC
/PT
2.75
%FI
X31
37B
6XG
1D
ecem
ber
15,2
026
AI
29,0
57,5
55(3
)C
ombi
nati
on5
1A
$217
,931
,661
100%
AG
$217
,931
,661
100%
GM
C/P
T3.
0%FI
X31
37B
6XH
9D
ecem
ber
15,2
026
AI
36,3
21,9
44(3
)C
ombi
nati
on6
1A
$217
,931
,661
100%
AU
$217
,931
,661
100%
GM
C/P
T7.
5%FI
X31
37B
6X
J5D
ecem
ber
15,2
026
AI
167,
080,
940
(3)
Com
bina
tion
72
BF
$25
,982
,526
93.5
7659
4900
9%FB
$27
,766
,052
100%
PAC
(4)
FLT
3137
B6Y
L9
Nov
embe
r15
,203
3E
F1,
783,
526
6.42
3405
0991
Com
bina
tion
82
BS
$25
,982
,526
93.5
7659
4900
9%SB
$27
,766
,052
100%
NT
L(P
AC
)(4
)IN
V/I
O31
37B
6Z
53
Nov
embe
r15
,203
3E
S1,
783,
526
6.42
3405
0991
Com
bina
tion
92
EF
$1,
783,
526
36.8
4209
8739
9%B
L$
4,84
1,00
010
0%PA
C3.
5%FI
X31
37B
6XU
0N
ovem
ber
15,2
033
ES
1,78
3,52
6(3
)G
U3,
057,
474
63.1
5790
1260
1C
ombi
nati
on10
2B
$44
,541
,474
89.4
7368
3153
3%B
C$
49,7
81,6
4810
0%PA
C2.
25%
FIX
3137
B6X
N6
Febr
uary
15,2
033
BF
5,24
0,17
410
.526
3168
467
BS
5,24
0,17
4(3
)C
ombi
nati
on11
2B
$44
,541
,474
84.2
1052
5320
7%B
D$
52,8
93,0
0110
0%PA
C2.
5%FI
X31
37B
6X
P1
Febr
uary
15,2
033
BF
8,35
1,52
715
.789
4746
793
BS
8,35
1,52
7(3
)C
ombi
nati
on12
2B
$44
,541
,474
78.9
4736
7581
5%B
E$
56,4
19,2
0110
0%PA
C2.
75%
FIX
3137
B6X
Q9
Febr
uary
15,2
033
BF
11,8
77,7
2721
.052
6324
185
BS
11,8
77,7
27(3
)
A-1
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nalB
alan
ceE
xcha
nge
Pro
port
ions
(1)
Pri
ncip
alT
ype(
2)C
lass
Cou
pon
Inte
rest
Typ
e(2)
CU
SIP
Num
ber
Fin
alP
aym
ent
Dat
e
Com
bina
tion
132
B$4
4,54
1,47
473
.684
2096
556%
BG
$60,
449,
144
100%
PAC
3.0%
FIX
3137
B6
XS
5Fe
brua
ry15
,203
3B
F15
,907
,670
26.3
1579
0344
4B
S15
,907
,670
(3)
Com
bina
tion
142
B$4
4,54
1,47
468
.421
0519
848%
BK
$65,
099,
078
100%
PAC
3.25
%FI
X31
37B
6X
T3
Febr
uary
15,2
033
BF
20,5
57,6
0431
.578
9480
152
BS
20,5
57,6
04(3
)C
ombi
nati
on15
2B
$44,
541,
474
63.1
5789
5184
6%B
M$7
0,52
4,00
010
0%PA
C3.
5%FI
X31
37B
6X
V8
Febr
uary
15,2
033
BF
25,9
82,5
2636
.842
1048
154
BS
25,9
82,5
26(3
)C
ombi
nati
on16
2B
$28,
869,
473
52.6
3157
8659
5%B
P$5
4,85
1,99
910
0%PA
C4.
0%FI
X31
37B
6XW
6Fe
brua
ry15
,203
3B
F25
,982
,526
47.3
6842
1340
5B
S25
,982
,526
(3)
Com
bina
tion
172
B$4
4,54
1,47
483
.726
4244
088%
EB
$53,
198,
825
100%
PAC
2.25
%FI
X31
37B
6Y
B1
Nov
embe
r15
,203
3B
F5,
240,
174
9.85
0168
6832
BS
5,24
0,17
4(3
)E
F35
9,70
30.
6761
4839
24E
S35
9,70
3(3
)G
U3,
057,
474
5.74
7258
5156
Com
bina
tion
182
B$4
4,54
1,47
478
.801
3400
101%
EC
$56,
523,
752
100%
PAC
2.5%
FIX
3137
B6
YC
9N
ovem
ber
15,2
033
BF
8,35
1,52
714
.775
2523
576
BS
8,35
1,52
7(3
)E
F57
3,27
71.
0142
2318
89E
S57
3,27
7(3
)G
U3,
057,
474
5.40
9184
4434
Com
bina
tion
192
B$4
4,54
1,47
473
.876
2564
229%
ED
$60,
292,
002
100%
PAC
2.75
%FI
X31
37B
6Y
D7
Nov
embe
r15
,203
3B
F11
,877
,727
19.7
0033
6041
2B
S11
,877
,727
(3)
EF
815,
327
1.35
2297
1090
ES
815,
327
(3)
GU
3,05
7,47
45.
0711
1042
69C
ombi
nati
on20
2B
$44,
541,
474
68.9
5117
3271
3%E
G$6
4,59
8,57
310
0%PA
C3.
0%FI
X31
37B
6Y
F2
Nov
embe
r15
,203
3B
F15
,907
,670
24.6
2542
0131
2B
S15
,907
,670
(3)
EF
1,09
1,95
51.
6903
7015
72E
S1,
091,
955
(3)
GU
3,05
7,47
44.
7330
3644
03
A-2
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nalB
alan
ceE
xcha
nge
Pro
port
ions
(1)
Pri
ncip
alT
ype(
2)C
lass
Cou
pon
Inte
rest
Typ
e(2)
CU
SIP
Num
ber
Fin
alP
aym
ent
Dat
e
Com
bina
tion
212
B$4
4,54
1,47
464
.026
0894
662%
EJ
$69,
567,
694
100%
PAC
3.25
%FI
X31
37B
6Y
G0
Nov
embe
r15
,203
3B
F20
,557
,604
29.5
5050
3715
1B
S20
,557
,604
(3)
EF
1,41
1,14
22.
0284
4440
98E
S1,
411,
142
(3)
GU
3,05
7,47
44.
3949
6240
89C
ombi
nati
on22
2B
$44,
541,
474
59.1
0100
7098
8%E
K$7
5,36
5,00
010
0%PA
C3.
5%FI
X31
37B
6Y
H8
Nov
embe
r15
,203
3B
F25
,982
,526
34.4
7558
6810
9B
S25
,982
,526
(3)
EF
1,78
3,52
62.
3665
1761
42E
S1,
783,
526
(3)
GU
3,05
7,47
44.
0568
8847
61C
ombi
nati
on23
2B
$28,
869,
473
49.2
5083
9599
7%E
P$5
8,61
7,22
010
0%PA
C4.
0%FI
X31
37B
6Y
J4N
ovem
ber
15,2
033
BF
25,9
82,5
2644
.325
7561
515
BS
25,9
82,5
26(3
)E
F1,
783,
526
3.04
2665
6194
ES
1,78
3,52
6(3
)G
U1,
981,
695
3.38
0738
6294
Com
bina
tion
242
B$4
4,54
1,47
494
.736
8407
619%
BA
$47,
016,
001
100%
PAC
2.0%
FIX
3137
B6X
M8
Febr
uary
15,2
033
BF
2,47
4,52
75.
2631
5923
81B
S2,
474,
527
(3)
Com
bina
tion
252
B$4
4,54
1,47
488
.651
5077
074%
EA
$50,
243,
335
100%
PAC
2.0%
FIX
3137
B6
YA
3N
ovem
ber
15,2
033
BF
2,47
4,52
74.
9250
8508
84B
S2,
474,
527
(3)
EF
169,
860
0.33
8074
6919
ES
169,
860
(3)
GU
3,05
7,47
46.
0853
3251
23C
ombi
nati
on26
3C
$2,
213,
000
21.2
7270
9795
3%C
N$1
0,40
3,00
010
0%SC
/TA
C/P
AC
3.5%
FIX
3137
B6
Y8
8Ju
ly15
,204
1T
C8,
190,
000
78.7
2729
0204
7C
ombi
nati
on27
3C
B$2
6,75
6,00
010
0%C
E$2
6,75
6,00
010
0%SC
/PA
C2.
75%
FIX
3137
B6
Y6
2Ju
ly15
,204
1C
I1,
486,
445
(3)
Com
bina
tion
283
CB
$26,
756,
000
100%
CA
$26,
756,
000
100%
SC/P
AC
3.0%
FIX
3137
B6
Y3
9Ju
ly15
,204
1C
I2,
972,
889
(3)
Com
bina
tion
293
CB
$26,
756,
000
100%
CD
$26,
756,
000
100%
SC/P
AC
3.5%
FIX
3137
B6
Y5
4Ju
ly15
,204
1C
I5,
945,
777
(3)
Com
bina
tion
303
CB
$13,
377,
998
100%
CP
$13,
377,
998
100%
SC/P
AC
4.5%
FIX
3137
B6
Y9
6Ju
ly15
,204
1C
I5,
945,
777
(3)
A-3
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nalB
alan
ceE
xcha
nge
Pro
port
ions
(1)
Pri
ncip
alT
ype(
2)C
lass
Cou
pon
Inte
rest
Typ
e(2)
CU
SIP
Num
ber
Fin
alP
aym
ent
Dat
e
Com
bina
tion
314
V$1
1,63
5,00
010
0%V
B$1
1,63
5,00
0N
/ASC
/SE
Q/P
AC
4.0%
FIX
3137
B6
Z9
5O
ctob
er15
,202
6V
C11
,635
,000
N/A
SC/S
EQ
/PA
C3.
5FI
X31
37B
6ZA
2O
ctob
er15
,202
6V
D11
,635
,000
N/A
SC/S
EQ
/PA
C3.
0FI
X31
37B
6Z
B0
Oct
ober
15,2
026
VI
3,87
8,33
3N
/ASC
/NT
L(S
EQ
/PA
C)
4.5
FIX
/IO
3137
B6
ZC
8O
ctob
er15
,202
6C
ombi
nati
on32
6K
A$1
4,25
4,00
010
0%K
B$1
4,25
4,00
010
0%SE
Q2.
25%
FIX
3137
B6
YS
4Fe
brua
ry15
,202
8K
I1,
187,
834
(3)
Com
bina
tion
336
KA
$14,
254,
000
100%
KC
$14,
254,
000
100%
SEQ
2.5%
FIX
3137
B6Y
T2
Febr
uary
15,2
028
KI
2,37
5,66
7(3
)C
ombi
nati
on34
6K
A$1
4,25
4,00
010
0%K
D$1
4,25
4,00
010
0%SE
Q2.
75%
FIX
3137
B6Y
U9
Febr
uary
15,2
028
KI
3,56
3,50
0(3
)C
ombi
nati
on35
6K
A$1
4,25
4,00
010
0%K
E$1
4,25
4,00
010
0%SE
Q3.
0%FI
X31
37B
6YV
7Fe
brua
ry15
,202
8K
I4,
751,
334
(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,
you
may
exch
ange
RE
MIC
Cer
tific
ates
for
MA
CR
Cer
tific
ates
,and
vice
vers
a.T
heex
chan
gepr
opor
tions
are
nota
pplic
able
toth
eM
AC
RC
lass
esde
sign
ated
by“N
/A.”
See
App
endi
xII
Ito
the
Off
erin
gC
ircu
lar
for
ade
scri
ptio
nof
“rat
io-s
trip
ping
”M
AC
RC
lass
esof
this
type
.(2
)Se
eA
ppen
dix
IIto
the
Off
erin
gC
ircu
lar.
(3)
The
orig
inal
bala
nce
ofea
chN
otio
nalC
lass
bein
gex
chan
ged
equa
lsth
eap
plic
able
mul
tiplie
rtim
esth
eor
igin
alba
lanc
eof
the
rela
ted
Cla
ssbe
ing
exch
ange
d.
Com
bina
tion
(s)
Not
iona
lCla
ssM
ulti
plie
rR
elat
edC
lass
1A
I1/
30A
2A
I1/
15A
3A
I1/
10A
4A
I2/
15A
5A
I1/
6A
6A
I23
/30
A9,
17th
roug
h23
,and
25E
S1.
0E
F10
thro
ugh
25B
S1.
0B
F27
CI
1/18
CB
28C
I1/
9C
B29
CI
2/9
CB
30C
I4/
9C
B32
KI
1/12
KA
33K
I1/
6K
A34
KI
1/4
KA
35K
I1/
3K
A
(4)
See
Ter
ms
Shee
t—In
tere
st.
A-4
Appendix B
Balances Schedules
Payment Date
Group 2PAC
(Aggregate)
Group 2TB
TAC
Group 3PAC
(Aggregate)
Group 3TC
TAC
Initial . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $76,139,000.00 $21,871,000.00 $28,969,000.00 $8,190,000.00January 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . 75,420,763.80 21,826,112.88 28,663,468.20 8,162,106.15February 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . 74,687,998.78 21,780,655.68 28,359,128.82 8,135,332.10March 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . 73,941,648.77 21,734,071.71 28,056,725.87 8,108,918.22April 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73,182,054.66 21,686,414.64 27,756,247.62 8,082,860.73May 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72,409,563.33 21,637,739.26 27,457,682.39 8,057,155.91June 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71,624,527.46 21,588,101.26 27,161,018.57 8,031,800.05July 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 70,827,305.23 21,537,557.27 26,866,244.65 8,006,789.45August 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . 70,034,746.89 21,487,861.24 26,573,349.14 7,982,120.50September 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . 69,246,827.42 21,439,005.15 26,282,320.65 7,957,789.58October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . 68,463,521.95 21,390,981.02 25,993,147.86 7,933,793.10November 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 67,684,805.73 21,343,780.91 25,705,819.51 7,910,127.51December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . 66,910,654.15 21,297,396.96 25,420,324.40 7,886,789.29January 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . 66,141,042.71 21,251,821.37 25,136,651.40 7,863,774.95February 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . 65,375,947.05 21,207,046.41 24,854,789.45 7,841,081.03March 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . 64,615,342.94 21,163,064.39 24,574,727.57 7,818,704.09April 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 63,859,206.27 21,119,867.67 24,296,454.82 7,796,640.74May 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 63,107,513.06 21,077,448.69 24,019,960.35 7,774,887.58June 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62,360,239.45 21,035,799.94 23,745,233.34 7,753,441.30July 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61,617,361.70 20,994,913.98 23,472,263.08 7,732,298.56August 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . 60,878,856.21 20,954,783.40 23,201,038.89 7,711,456.07September 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . 60,144,699.50 20,915,400.85 22,931,550.17 7,690,910.57October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . 59,414,868.19 20,876,759.07 22,663,786.37 7,670,658.84November 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 58,689,339.06 20,838,850.80 22,397,737.02 7,650,697.66December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . 57,968,088.97 20,801,668.90 22,133,391.70 7,631,023.86January 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . 57,251,094.93 20,765,206.23 21,870,740.05 7,611,634.29February 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . 56,538,334.07 20,729,455.73 21,609,771.80 7,592,525.81March 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . 55,829,783.61 20,694,410.40 21,350,476.69 7,573,695.34April 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55,125,420.93 20,660,063.26 21,092,844.58 7,555,139.80May 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 54,425,223.49 20,626,407.44 20,836,865.35 7,536,856.14June 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53,729,168.90 20,593,436.06 20,582,528.94 7,518,841.37July 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53,037,234.87 20,561,142.32 20,329,825.39 7,501,092.45August 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . 52,349,399.21 20,529,519.51 20,078,744.74 7,483,606.46September 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . 51,665,639.89 20,498,560.91 19,829,277.15 7,466,380.42October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . 50,985,934.96 20,468,259.87 19,581,412.80 7,449,411.44November 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 50,310,262.59 20,438,609.82 19,335,141.93 7,432,696.61December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . 49,638,601.07 20,409,604.20 19,090,454.86 7,416,233.08January 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,970,928.80 20,381,236.54 18,847,341.96 7,400,017.99February 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . 48,307,224.30 20,353,500.39 18,605,793.64 7,384,048.53March 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . 47,647,466.19 20,326,389.36 18,365,800.39 7,368,321.91April 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46,991,633.22 20,299,897.09 18,127,352.74 7,352,835.36May 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46,339,704.22 20,274,017.33 17,890,441.29 7,337,586.14June 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45,691,658.17 20,248,743.80 17,655,056.69 7,322,571.51July 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45,047,474.13 20,224,070.32 17,421,189.65 7,307,788.78August 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . 44,407,131.28 20,199,990.74 17,188,830.93 7,293,235.28September 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . 43,770,608.92 20,176,498.96 16,957,971.34 7,278,908.35October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . 43,137,886.42 20,153,588.93 16,728,601.76 7,264,805.38November 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 42,508,943.31 20,131,254.64 16,500,713.12 7,250,923.73December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . 41,883,759.19 20,109,490.14 16,274,296.40 7,237,260.84January 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . 41,262,313.78 20,088,289.50 16,049,342.63 7,223,814.14February 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . 40,644,586.90 20,067,646.88 15,825,842.90 7,210,581.10March 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . 40,030,558.48 20,047,556.44 15,603,788.35 7,197,559.20April 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39,420,208.56 20,028,012.42 15,383,170.19 7,184,745.93May 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38,813,517.28 20,009,009.06 15,163,979.65 7,172,138.84June 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38,210,464.87 19,990,540.71 14,946,208.05 7,159,735.44July 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37,611,031.69 19,972,601.71 14,729,846.72 7,147,533.35August 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . 37,015,198.18 19,955,186.46 14,514,887.08 7,135,530.12September 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . 36,422,944.89 19,938,289.42 14,301,320.58 7,123,723.37October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . 35,834,252.48 19,921,905.07 14,089,138.74 7,112,110.73November 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 35,249,101.70 19,906,027.94 13,878,333.10 7,100,689.87December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . 34,667,473.41 19,890,652.61 13,668,895.27 7,089,458.45
B-1
Payment Date
Group 2PAC
(Aggregate)continued
Group 2TB
TACcontinued
Group 3PAC
(Aggregate)continued
Group 3TC
TACcontinued
January 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . $34,089,348.55 $19,875,773.71 $13,460,816.92 $7,078,414.16February 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . 33,514,708.19 19,861,385.89 13,254,089.76 7,067,554.70March 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,943,533.47 19,847,483.85 13,048,705.53 7,056,877.84April 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,375,805.65 19,834,062.35 12,844,656.06 7,046,381.30May 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31,811,506.09 19,821,116.14 12,641,933.19 7,036,062.87June 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31,250,616.21 19,808,640.10 12,440,528.83 7,025,920.33July 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,693,117.58 19,796,629.05 12,240,434.94 7,015,951.50August 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,138,991.83 19,785,077.93 12,041,643.51 7,006,154.22September 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . 29,588,220.71 19,773,981.66 11,844,146.61 6,996,526.31October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . 29,040,786.03 19,763,335.26 11,647,936.32 6,987,065.67November 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 28,496,669.74 19,753,133.73 11,453,004.79 6,977,770.16December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . 27,961,090.63 19,738,135.37 11,259,344.22 6,968,637.70January 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . 27,434,261.05 19,718,105.06 11,066,946.83 6,959,666.22February 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . 26,916,047.61 19,693,153.54 10,875,804.93 6,950,853.65March 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,406,318.90 19,663,389.71 10,685,910.83 6,942,197.95April 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25,904,945.41 19,628,920.69 10,497,256.92 6,933,697.11May 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25,411,799.55 19,589,851.84 10,309,835.63 6,925,349.11June 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24,926,755.59 19,546,286.74 10,123,639.41 6,917,151.97July 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24,449,689.64 19,498,327.30 9,938,660.78 6,909,103.74August 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . 23,980,479.64 19,446,073.71 9,754,892.31 6,901,202.43September 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . 23,519,005.31 19,389,624.52 9,572,326.59 6,893,446.14October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . 23,065,148.15 19,329,076.61 9,390,956.27 6,885,832.94November 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 22,618,791.38 19,264,525.27 9,212,287.08 6,876,847.89December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . 22,179,819.95 19,196,064.20 9,036,317.90 6,866,482.97January 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . 21,748,120.50 19,123,785.52 8,863,009.59 6,854,768.23February 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . 21,323,581.34 19,047,779.79 8,692,323.62 6,841,733.17March 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,906,092.41 18,968,136.10 8,524,221.95 6,827,406.86April 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,495,545.29 18,884,941.99 8,358,667.13 6,811,817.84May 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,091,833.14 18,798,283.56 8,195,622.19 6,794,994.23June 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,694,850.70 18,708,245.44 8,035,050.72 6,776,963.65July 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,304,494.26 18,614,910.83 7,876,916.80 6,757,753.28August 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,920,661.64 18,518,361.53 7,721,185.04 6,737,389.84September 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . 18,543,252.16 18,418,677.94 7,567,820.53 6,715,899.61October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . 18,172,166.64 18,315,939.10 7,416,788.86 6,693,308.45November 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 17,807,307.35 18,210,222.71 7,268,056.12 6,669,641.75December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . 17,448,578.02 18,101,605.11 7,121,588.86 6,644,924.51January 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,095,883.77 17,990,161.39 6,977,354.12 6,619,181.30February 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . 16,749,131.16 17,875,965.31 6,835,319.39 6,592,436.29March 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . 16,408,228.11 17,759,089.37 6,695,452.65 6,564,713.22April 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16,073,083.90 17,639,604.83 6,557,722.30 6,536,035.44May 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,743,609.17 17,517,581.71 6,422,097.20 6,506,425.93June 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,419,715.86 17,393,088.85 6,288,546.67 6,475,907.24July 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,101,317.23 17,266,193.86 6,157,040.43 6,444,501.58August 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,788,327.83 17,136,963.19 6,027,548.66 6,412,230.76September 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . 14,480,663.45 17,005,462.15 5,900,041.95 6,379,116.22October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . 14,178,241.15 16,871,754.89 5,774,491.30 6,345,179.05November 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 13,880,979.23 16,735,904.44 5,650,868.14 6,310,439.96December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . 13,588,797.18 16,597,972.74 5,529,144.30 6,274,919.32January 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . 13,301,615.70 16,458,020.63 5,409,292.00 6,238,637.15February 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . 13,019,356.65 16,316,107.90 5,291,283.86 6,201,613.12March 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,741,943.08 16,172,293.26 5,175,092.89 6,163,866.56April 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,469,299.16 16,026,634.38 5,060,692.49 6,125,416.49May 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,201,350.19 15,879,187.96 4,948,056.42 6,086,281.57June 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,938,022.61 15,730,009.60 4,837,158.83 6,046,480.16July 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,679,243.91 15,579,154.01 4,727,974.24 6,006,030.28August 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,424,942.70 15,426,674.85 4,620,477.52 5,964,949.66September 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . 11,175,048.62 15,272,624.86 4,514,643.90 5,923,255.70October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . 10,929,492.40 15,117,055.81 4,410,448.96 5,880,965.53November 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 10,688,205.76 14,960,018.56 4,307,868.65 5,838,095.92December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . 10,451,121.47 14,801,563.04 4,206,879.23 5,794,663.42January 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,218,173.29 14,641,738.27 4,107,457.32 5,750,684.22February 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . 9,989,295.98 14,480,592.38 4,009,579.87 5,706,174.26March 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,764,425.25 14,318,172.67 3,913,224.15 5,661,149.21April 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,543,497.80 14,154,525.51 3,818,367.76 5,615,624.43May 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,326,451.27 13,989,696.47 3,724,988.62 5,569,615.04June 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,113,224.23 13,823,730.25 3,633,064.97 5,523,135.84July 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,903,756.16 13,656,670.77 3,542,575.35 5,476,201.43
B-2
Payment Date
Group 2PAC
(Aggregate)continued
Group 2TB
TACcontinued
Group 3PAC
(Aggregate)continued
Group 3TC
TACcontinued
August 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 8,697,987.46 $13,488,561.10 $ 3,453,498.61 $5,428,826.10September 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . 8,495,859.43 13,319,443.52 3,365,813.91 5,381,023.90October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . 8,297,314.22 13,149,359.57 3,279,500.68 5,332,808.65November 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 8,102,294.88 12,978,349.95 3,194,538.69 5,284,193.86December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . 7,910,745.31 12,806,454.64 3,110,907.96 5,235,192.86January 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,722,610.24 12,633,712.86 3,028,588.82 5,185,818.70February 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . 7,537,835.23 12,460,163.11 2,947,561.86 5,136,084.21March 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,356,366.67 12,285,843.14 2,867,807.95 5,086,001.99April 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,178,151.75 12,110,790.01 2,789,308.27 5,035,584.36May 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,003,138.47 11,935,040.03 2,712,044.21 4,984,843.49June 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,831,275.58 11,758,628.89 2,635,997.48 4,933,791.26July 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,662,512.63 11,581,591.54 2,561,150.03 4,882,439.37August 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,496,799.93 11,403,962.29 2,487,484.05 4,830,799.30September 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . 6,334,088.52 11,225,774.78 2,414,982.01 4,778,882.30October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . 6,174,330.20 11,047,061.99 2,343,626.64 4,726,699.40November 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 6,017,477.49 10,867,856.29 2,273,400.89 4,674,261.46December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . 5,863,483.62 10,688,189.40 2,204,287.96 4,621,579.12January 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,712,302.54 10,508,092.42 2,136,271.31 4,568,662.80February 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . 5,563,888.89 10,327,595.84 2,069,334.62 4,515,522.75March 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,418,197.99 10,146,729.57 2,003,461.81 4,462,169.01April 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,275,185.84 9,965,522.91 1,938,637.03 4,408,611.44May 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,134,809.13 9,784,004.58 1,874,844.67 4,354,859.69June 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,997,025.16 9,602,202.75 1,812,069.31 4,300,923.27July 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,861,791.93 9,420,144.99 1,750,295.79 4,246,811.45August 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,729,068.03 9,237,858.35 1,689,509.15 4,192,533.35September 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . 4,598,812.72 9,055,369.32 1,629,694.65 4,138,097.91October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . 4,470,985.85 8,872,703.86 1,570,837.75 4,083,513.92November 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 4,345,547.89 8,689,887.39 1,512,924.13 4,028,789.96December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . 4,222,459.91 8,506,944.84 1,455,939.69 3,973,934.44January 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,101,683.57 8,323,900.60 1,399,870.50 3,918,955.65February 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . 3,983,181.14 8,140,778.56 1,344,702.85 3,863,861.69March 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,866,915.42 7,957,602.14 1,290,423.24 3,808,660.47April 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,752,849.81 7,774,394.24 1,237,018.34 3,753,359.78May 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,640,948.25 7,591,177.33 1,184,475.02 3,697,967.26June 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,531,175.26 7,407,973.34 1,132,780.36 3,642,490.36July 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,423,495.86 7,224,803.80 1,081,921.59 3,586,936.41August 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,317,875.64 7,041,689.75 1,031,886.15 3,531,312.58September 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . 3,214,280.70 6,858,651.79 982,661.66 3,475,625.89October 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . 3,112,677.66 6,675,710.08 934,235.91 3,419,883.22November 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 3,013,033.66 6,492,884.35 886,596.87 3,364,091.32December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . 2,915,316.32 6,310,193.91 839,732.68 3,308,256.78January 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,819,493.79 6,127,657.62 793,631.66 3,252,386.08February 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . 2,725,534.69 5,945,293.96 748,282.29 3,196,485.54March 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,633,408.12 5,763,120.98 703,673.23 3,140,561.35April 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,543,083.65 5,581,156.36 659,793.29 3,084,619.57May 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,454,531.34 5,399,417.35 616,631.44 3,028,666.17June 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,367,721.70 5,217,920.84 574,176.83 2,972,706.93July 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,282,625.68 5,036,683.32 532,418.76 2,916,747.54August 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,199,214.69 4,855,720.94 491,346.66 2,860,793.58September 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . 2,117,460.59 4,675,049.44 450,950.14 2,804,850.49October 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . 2,037,335.66 4,494,684.22 411,218.96 2,748,923.59November 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . 1,958,812.60 4,314,640.34 372,143.02 2,693,018.09December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . 1,881,864.56 4,134,932.47 333,712.37 2,637,139.09January 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,806,465.09 3,955,574.96 295,917.20 2,581,291.57February 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . 1,732,588.13 3,776,581.84 258,747.84 2,525,480.41March 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,660,208.06 3,597,966.77 222,194.79 2,469,710.35April 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,589,299.63 3,419,743.11 186,248.64 2,413,986.07May 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,519,837.99 3,241,923.89 150,900.15 2,358,312.11June 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,451,798.68 3,064,521.81 116,140.21 2,302,692.92July 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,385,157.61 2,887,549.28 81,959.84 2,247,132.83August 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,319,891.07 2,711,018.40 48,350.19 2,191,636.10September 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . 1,255,975.72 2,534,940.97 15,302.53 2,136,206.87October 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . 1,193,388.59 2,359,328.47 0.01 2,063,657.44November 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . 1,132,107.04 2,184,192.13 0.00 1,976,425.95December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . 1,072,108.83 2,009,542.86 0.00 1,889,810.38January 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,013,372.01 1,835,391.32 0.00 1,803,806.31February 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . 955,875.02 1,661,747.86 0.00 1,718,409.30
B-3
Payment Date
Group 2PAC
(Aggregate)continued
Group 2TB
TACcontinued
Group 3PAC
(Aggregate)continued
Group 3TC
TACcontinued
March 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 899,596.61 $ 1,488,622.58 $ 0.00 $1,633,614.94April 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 844,515.87 1,316,025.33 0.00 1,549,418.88May 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 790,612.23 1,143,965.64 0.00 1,465,816.77June 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 737,865.42 972,452.85 0.00 1,382,804.30July 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 686,255.49 801,496.02 0.00 1,300,377.18August 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . 635,762.82 631,103.94 0.00 1,218,531.15September 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . 586,368.09 461,285.18 0.00 1,137,261.99October 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . 538,052.28 292,048.07 0.00 1,056,565.50November 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . 490,796.67 123,400.68 0.00 976,437.50December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . 444,582.83 0.00 0.00 896,873.84January 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . 399,392.62 0.00 0.00 817,870.41February 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . 355,208.21 0.00 0.00 739,423.12March 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . 312,012.02 0.00 0.00 661,527.90April 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 269,786.76 0.00 0.00 584,180.71May 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 228,515.42 0.00 0.00 507,377.54June 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 188,181.24 0.00 0.00 431,114.40July 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 148,767.75 0.00 0.00 355,387.33August 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . 110,258.72 0.00 0.00 280,192.41September 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . 72,638.18 0.00 0.00 205,525.72October 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . 35,890.43 0.00 0.00 131,383.38November 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 0.00 57,761.53December 15, 2031
and after . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 0.00 0.00 0.00
B-4
Offering Circular Supplement(To Offering Circular
Dated June 1, 2010)
$1,220,029,731
Freddie MacMulticlass Certificates, Series 3954
Offered Classes: REMIC Classes shown below and MACR Classes shown on Appendix AOffering Terms: The underwriter named below is offering the Classes in negotiated transactions at varying
pricesClosing Date: November 30, 2011
REMICClasses
OriginalBalance
PrincipalType(1)
ClassCoupon
InterestType(1)
CUSIPNumber
Final PaymentDate
Group 1FL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 73,517,393 PT (2) FLT 3137AHYS1 November 15, 2041FM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,809,146 SUP (2) FLT 3137AHYT9 November 15, 2041LA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,405,000 TAC 3.5% FIX 3137AJ 2 B 9 November 15, 2041LB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,605,000 PAC II 3.5 FIX 3137AJ 2 C 7 November 15, 2041MA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50,427,000 PAC I 3.5 FIX 3137AJ 2 W 3 July 15, 2040MY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,979,000 PAC I 3.5 FIX 3137AJ 2 X 1 November 15, 2041SL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73,517,393 NTL(PT) (2) INV/IO 3137AJ 4 M 3 November 15, 2041SM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,292,248 SUP (2) INV/S 3137AJ 4 N 1 November 15, 2041Group 2AA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,500,000 SUP/RTL 3.5 FIX 3137AHXT0 July 15, 2041EA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,349,511 SUP 3.5 FIX 3137AHYH5 July 15, 2041EB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,180,000 SUP 3.5 FIX 3137AH Y J 1 October 15, 2041EC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 881,000 SUP 3.5 FIX 3137AHYK8 November 15, 2041ED . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,094,000 PAC II 3.5 FIX 3137AHYL6 November 15, 2041GF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72,643,511 PT (2) FLT 3137AHYZ5 November 15, 2041GS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72,643,511 NTL(PT) (2) INV/IO 3137AH Z 7 6 November 15, 2041NA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49,137,000 PAC I 3.5 FIX 3137AJ 2 Y 9 June 15, 2040NY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,502,000 PAC I 3.5 FIX 3137AJ 3 Q 5 November 15, 2041Group 3BA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86,866,000 PAC 3.0 FIX 3137AHXU7 November 15, 2026BG . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,000,000 SCH 3.0 FIX 3137AHXZ6 November 15, 2026BT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,819,000 SUP 3.0 FIX 3137AHY85 November 15, 2026Group 4CA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,000,000 SEQ 2.25 FIX 3137AHYB8 December 15, 2029CT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,357,143 SEQ 7.0 FIX 3137AHYD4 December 15, 2029CW. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,794,572 SEQ 3.5 FIX 3137AHYE2 November 15, 2031HE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,000,000 SEQ 2.25 FIX 3137AH Z 9 2 May 15, 2029HG . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,000,000 SEQ 2.5 FIX 3137AHZA9 May 15, 2029HK . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,000,000 SEQ 3.0 FIX 3137AHZB7 May 15, 2029HT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,285,714 SEQ 7.0 FIX 3137AHZC5 May 15, 2029HU . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50,000,000 SEQ 4.0 FIX 3137AHZD3 May 15, 2029HY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,571,428 SEQ 3.5 FIX 3137AHZ F8 November 15, 2031JI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 117,390,143 NTL(SEQ) 3.5 FIX/IO 3137AHZR2 August 15, 2029JO . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 117,390,143 SEQ 0.0 PO 3137AHZW1 August 15, 2029JY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,623,922 SEQ 3.5 FIX 3137AJ 2 A 1 November 15, 2031Group 5BF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 83,305,200 PAC (2) FLT 3137AHXY9 November 15, 2041BS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 83,305,200 NTL(PAC) (2) INV/IO 3137AHY77 November 15, 2041FI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 184,022,153 NTL(PAC) (2) FLT/IO 3137AHYR3 July 15, 2041GA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,344,000 PAC 4.0 FIX 3137AHYV4 September 15, 2020GJ . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,000,000 PAC 4.0 FIX 3137AH Z 4 3 July 15, 2040GY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,639,800 PAC 4.0 FIX 3137AH Z 8 4 November 15, 2041PO . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 299,036,000 PAC 0.0 PO 3137AJ 4 F 8 July 15, 2041PS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 184,022,153 NTL(PAC) (2) INV/IO 3137AJ 4 G 6 July 15, 2041PY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,201,000 PAC 4.0 FIX 3137AJ 4 J 0 November 15, 2041ZA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 83,474,000 SUP 4.5 FIX/Z 3137AJ 5 H 3 November 15, 2041ResidualR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 NPR 0.0 NPR 3137AJ 4 K 7 November 15, 2041RS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 NPR 0.0 NPR 3137AJ 4 L 5 November 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 havecarefully considered and are able to bear the associated prepayment, interest rate, yield and market risks ofinvesting 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 OfferingCircular and the documents identified under Available Information.We guarantee principal and interest payments on the Certificates. These payments are not guaranteed by, and arenot debts or obligations of, the United States or any federal agency or instrumentality other than Freddie Mac. TheCertificates are not tax-exempt. Because of applicable securities law exemptions, we have not registered theCertificates with any federal or state securities commission. No securities commission has reviewed thisSupplement.
BofA Merrill LynchOctober 19, 2011
I-1
Exhibit I ─ Series 3954 Front Cover, Terms Sheet and MACR Table
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 December 2011.
Form of Classes
Regular (non-Retail) and MACR Classes: Book-entry on Fed System
Retail Class: Book-entry on DTC System; issued and paid in $1,000 Retail Class Units
Residual Classes: Certificated
Interest
The Fixed Rate Classes bear interest at the Class Coupons shown on the front cover and Appendix A.
The following Classes are Principal Only Classes and do not bear interest:Group Class
2 LO*, ON* and UO*3 OB*4 JO5 OG* and PO
* MACR Class.
I-2
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 1FL. . . . . . . . . . . 0.748% LIBOR + 0.5% 0.5% 6.5%FM . . . . . . . . . . 1.348 LIBOR + 1.1% 1.1 6.0SL. . . . . . . . . . . 5.752 6.0% � LIBOR 0 6.0SM . . . . . . . . . . 6.512798 6.85999777% � (LIBOR � 1.39999907) 0 6.85999777Group 2GF . . . . . . . . . . 0.748 LIBOR + 0.5% 0.5 6.5GS . . . . . . . . . . 5.752 6.0% � LIBOR 0 6.0Group 4FW* . . . . . . . . . 0.59 LIBOR + 0.35% 0.35 7.0JF* . . . . . . . . . . 0.59 LIBOR + 0.35% 0.35 7.0JS* . . . . . . . . . . 6.41 6.65% � LIBOR 0 6.65SW* . . . . . . . . . 6.41 6.65% � LIBOR 0 6.65Group 5BF . . . . . . . . . . 0.74 LIBOR + 0.5% 0.5 6.5BS . . . . . . . . . . 5.76 6.0% � LIBOR 0 6.0CS* . . . . . . . . . 5.76 6.0% � LIBOR 0 6.0FI . . . . . . . . . . . 0.74 LIBOR + 0.5% 0.5 6.5PF* . . . . . . . . . . 0.74 LIBOR + 0.5% 0.5 6.5PS. . . . . . . . . . . 5.76 6.0% � LIBOR 0 6.0
* MACR Class.
See Appendix V to the Offering Circular and Payments — Interest.
Notional Classes
ClassOriginal NotionalPrincipal Amount Reduces Proportionately With
Group 1SL $ 73,517,393 FL (PT)
Group 2GS $ 72,643,511 GF (PT)LI* 38,947,300 NA and NY, as a whole (PAC I)NI* 34,395,900 NA (PAC I)UI* 4,551,400 NY (PAC I)
Group 3IB* $ 86,866,000 BA (PAC)
Group 4FW* $ 58,695,071 JO (SEQ)JI 117,390,143 JO (SEQ)JS* 58,695,071 JO (SEQ)SW* 58,695,071 JO (SEQ)
Group 5BS $ 83,305,200 BF (PAC)CS* 175,714,571 BF and PO, as a whole (PAC)FI 184,022,153 PO (PAC)GI* 17,777,777 GJ (PAC)PS 184,022,153 PO (PAC)
* MACR Class.
See Payments — Interest — Notional Classes.
I-3
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.
Principal
REMIC Classes
On each Payment Date, we pay:
Group 1
• 50.0000003401% of the Group 1 Asset Principal Amount in the following order of priority:
1. To MA and MY, in that order, until reduced their Aggregate Targeted BalanceType I PAC
2. To LB, until reduced to its Targeted BalanceType II PAC
3. To LA, until reduced to its Targeted BalanceTAC
4. To FM and SM, pro rata, until retiredSupport
5. To LA, until retiredTAC
6. To LB, until retiredType II PAC
7. To MA and MY, in that order, until retiredType I PAC
• 49.9999996599% of the Group 1 Asset Principal Amount to FL, until retiredPass-Through
Group 2
• 50% of the Group 2 Asset Principal Amount in the following order of priority:
1. To NA and NY, in that order, until reduced to their Aggregate Targeted BalanceType I PAC
2. To ED, until reduced to its Targeted BalanceType II PAC
3. To AA and EA, pro rata, until retired
4. To EB and EC, in that order, until retiredSupport
5. To ED, until retiredType II PAC
6. To NA and NY, in that order, until retiredType I PAC
• 50% of the Group 2 Asset Principal Amount to GF, until retiredPass-Through
Group 3
• The Group 3 Asset Principal Amount in the following order of priority:
1. To BA, until reduced to its Targeted BalancePAC
2. To BG, until reduced to its Targeted BalanceScheduled
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.
Principal
REMIC Classes
On each Payment Date, we pay:
Group 1
• 50.0000003401% of the Group 1 Asset Principal Amount in the following order of priority:
1. To MA and MY, in that order, until reduced their Aggregate Targeted Balance�����Type I PAC
2. To LB, until reduced to its Targeted Balance�����Type II PAC
3. To LA, until reduced to its Targeted Balance�����TAC
4. To FM and SM, pro rata, until retired�����Support
5. To LA, until retired�����TAC
6. To LB, until retired�����Type II PAC
7. To MA and MY, in that order, until retired�����Type I PAC
• 49.9999996599% of the Group 1 Asset Principal Amount to FL, until retired�����
Pass-Through
Group 2
• 50% of the Group 2 Asset Principal Amount in the following order of priority:
1. To NA and NY, in that order, until reduced to their Aggregate Targeted Balance�����Type I PAC
2. To ED, until reduced to its Targeted Balance�����Type II PAC
3. To AA and EA, pro rata, until retired
4. To EB and EC, in that order, until retired
���������������
Support
5. To ED, until retired�����Type II PAC
6. To NA and NY, in that order, until retired�����Type I PAC
• 50% of the Group 2 Asset Principal Amount to GF, until retired�����
Pass-Through
Group 3
• The Group 3 Asset Principal Amount in the following order of priority:
1. To BA, until reduced to its Targeted Balance�����PAC
2. To BG, until reduced to its Targeted Balance�����Scheduled
I-4
3. To BT, until retiredSupport
4. To BG, until retiredScheduled
5. To BA, until retiredPAC
Group 4
• 47.6156472091% of the Group 4 Asset Principal Amount in the following order of priority:
1. To HE, HG, HK, HT and HU, pro rata, until retired
2. To HY, until retired
• 7.5233615250% of the Group 4 Asset Principal Amount in the following order of priority:
1. To CA and CT, pro rata, until retired
2. To CW, until retired
• 44.8609912659% of the Group 4 Asset Principal Amount to JO and JY, in that order, untilretired
SequentialPay
Group 5
• The Accrual Amount and the Group 5 Asset Principal Amount in the following order ofpriority:
1. To the PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedconcurrently:
a. 73.7617819776% to PO and PY, in that order, while outstanding
b. 6.2382180224% to GA, GJ and GY, in that order, while outstanding
c. 20% to BF, while outstanding
PAC
2. To ZA, until retiredSupport
3. To the PAC Classes, as described in step 1 above, but without regard to their AggregateTargeted Balance, until retired
PAC
The “Targeted Balances” and “Aggregate Targeted Balances” are in Appendix B. They werecalculated using the following Structuring Ranges and Rate.
Structuring Range or Rate
Group 1Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 250% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 130% PSA - 250% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 275% PSA
Group 2Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 250% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 140% PSA - 250% PSA
Group 3PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 250% PSAScheduled . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 163% PSA - 200% PSA
Group 5PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 150% PSA - 250% PSA
See Payments — Principal and Prepayment and Yield Analysis.
3. To BT, until retired�����Support
4. To BG, until retired�����Scheduled
5. To BA, until retired�����PAC
Group 4
• 47.6156472091% of the Group 4 Asset Principal Amount in the following order of priority:
1. To HE, HG, HK, HT and HU, pro rata, until retired
2. To HY, until retired
• 7.5233615250% of the Group 4 Asset Principal Amount in the following order of priority:
1. To CA and CT, pro rata, until retired
2. To CW, until retired
• 44.8609912659% of the Group 4 Asset Principal Amount to JO and JY, in that order, untilretired
�����������������������������������������������������������������
SequentialPay
Group 5
• The Accrual Amount and the Group 5 Asset Principal Amount in the following order ofpriority:
1. To the PAC Classes, until reduced to their Aggregate Targeted Balance, allocatedconcurrently:
a. 73.7617819776% to PO and PY, in that order, while outstanding
b. 6.2382180224% to GA, GJ and GY, in that order, while outstanding
c. 20% to BF, while outstanding
�������������������������������������
PAC
2. To ZA, until retired�����Support
3. To the PAC Classes, as described in step 1 above, but without regard to their AggregateTargeted Balance, until retired
�����������
PAC
The “Targeted Balances” and “Aggregate Targeted Balances” are in Appendix B. They werecalculated using the following Structuring Ranges and Rate.
Structuring Range or Rate
Group 1Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 250% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 130% PSA - 250% PSATAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 275% PSA
Group 2Type I PAC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120% PSA - 250% PSAType II PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 140% PSA - 250% PSA
Group 3PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100% PSA - 250% PSAScheduled . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 163% PSA - 200% PSA
Group 5PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 150% PSA - 250% PSA
See Payments — Principal and Prepayment and Yield Analysis.
I-5
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.
Retail Class
AA is a Retail Class. If you own the Retail Class, you will receive principal payments in $1,000Retail Class Units, as described in Appendix IV to the Offering Circular.
See Prepayment and Yield Analysis — Prepayment and Weighted Average Life Considerations —Retail Class.
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.
Weighted Average Lives (in years)(1)
Group 1
0% 120% 200% 250% 400% 500%PSA Prepayment Assumption
CY(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26.2 17.8 17.8 17.8 12.2 9.8FL, SL and Group 1 Assets . . . . . . . . . . . . . 20.2 9.5 6.9 5.9 4.0 3.3FM and SM . . . . . . . . . . . . . . . . . . . . . . . . . 29.7 26.0 20.0 5.2 0.6 0.4LA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28.4 17.4 4.5 2.0 1.4 1.1LB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27.0 10.0 3.0 3.0 1.9 1.5MA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16.6 5.6 5.6 5.6 3.9 3.3MY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26.3 17.9 17.9 17.9 12.3 9.9
Group 2
0% 120% 200% 250% 400% 500%PSA Prepayment Assumption
AA(3) and EA . . . . . . . . . . . . . . . . . . . . . . . 28.6 19.0 5.9 2.2 1.1 0.8EB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29.8 26.6 20.0 5.0 1.9 1.5EC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29.9 28.2 25.3 6.4 2.1 1.6ED . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27.2 11.1 3.0 3.0 1.9 1.6GF, GS and Group 2 Assets . . . . . . . . . . . . . 20.2 9.7 7.1 6.0 4.1 3.3LC, LD, LE, LG, LH, LI, LJ, LK, LM, LN,
LO, LP, LQ, LT, LU, LW and LY . . . . . . 17.7 7.0 7.0 7.0 4.9 4.0NA, NB, NC, ND, NE, NG, NH, NI, NJ,
NK, NL, NM, NP, NT, NU,NW and ON . . . . . . . . . . . . . . . . . . . . . . . 16.5 5.5 5.5 5.5 3.9 3.3
NY, UA, UB, UC, UD, UE, UG, UH, UI,UJ, UK, UL, UM, UN, UO,UP and UT . . . . . . . . . . . . . . . . . . . . . . . . 26.2 17.8 17.8 17.8 12.1 9.7
(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 1 and 2.(3) The weighted average lives for the Retail Class apply to that Class as a whole. The weighted average lives of Retail Class Units
will vary among different investors.
I-6
Group 3
0% 100% 175% 250% 400% 500%PSA Prepayment Assumption
BA, BC, BD, BE, BH, BK, BL, BN, BP,BU, BW, EM, EN, EP, EU, IB and OB . . 7.3 5.2 5.2 5.2 4.2 3.7
BG . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13.6 10.4 5.7 2.9 1.7 1.5BT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14.8 13.7 8.1 1.3 0.7 0.6Group 3 Assets. . . . . . . . . . . . . . . . . . . . . . . 8.5 6.3 5.4 4.7 3.7 3.2
Group 4
0% 100% 300% 450% 600%PSA Prepayment Assumption
CA and CT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.6 6.4 3.6 2.8 2.3CW . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.0 17.0 11.7 8.8 6.9FW, JA, JB, JC, JD, JE, JF, JG, JH, JI, JK, JL, JM,
JN, JO, JP, JS, JT and SW . . . . . . . . . . . . . . . . . . 10.4 6.2 3.5 2.7 2.3HE, HG, HK, HT and HU . . . . . . . . . . . . . . . . . . . . 10.2 6.0 3.4 2.6 2.2HW . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18.8 16.4 11.0 8.3 6.5HY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18.8 16.3 10.9 8.2 6.4JY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18.9 16.5 11.1 8.4 6.6TN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.4 6.2 3.5 2.7 2.3Group 4 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.9 8.1 4.9 3.7 3.1
Group 5
0% 150% 200% 250% 400%PSA Prepayment Assumption
BF and BS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13.8 5.9 5.9 5.9 3.9CS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13.7 5.7 5.7 5.7 3.8DY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.8 20.4 20.4 20.4 14.4FI, PA, PD, PE, PF, PG, PH, PJ, PK, PL, PM, PN,
PO, PS and PT . . . . . . . . . . . . . . . . . . . . . . . . . . . 13.6 5.5 5.5 5.5 3.6GA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.8 0.5 0.5 0.5 0.5GC, GD, GE, GH, GI, GJ, GL, GM and OG . . . . . . 14.6 5.4 5.4 5.4 3.5GY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.1 16.9 16.9 16.9 11.4PY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23.0 21.5 21.5 21.5 15.4ZA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26.6 16.3 8.0 1.9 0.5Group 5 Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19.9 7.7 6.3 5.2 3.4
The Assets
The “Assets” consist of Freddie Mac PCs with the following characteristics:
Group Principal BalanceOriginal Term
(in years) Interest Rate
1 $147,034,787 30 5.0%2 145,287,022 30 5.03 106,685,000 15 3.04 321,022,922 20 3.55 500,000,000 30 4.5
The assets of this Series also include a $999.99 Retail Rounding Account, which we will use forprincipal payments on the Retail Class as described in Appendix IV to the Offering Circular.
See General Information — Structure of Transaction.
I-7
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 November 1, 2011)
Group Principal Balance
Remaining Termto Maturity(in months)
Loan Age(in months)
Per AnnumInterest Rate
Per AnnumInterest Rate
of Related PCs
1 $147,034,787 340 8 5.363% 5.0%2 145,287,022 348 7 5.354 5.03 106,685,000 177 1 3.390 3.04 321,022,922 239 1 3.950 3.55 500,000,000 323 29 4.950 4.5
The actual characteristics of the Mortgages differ from those shown, in some cases significantly.
See General Information — The Mortgages.
I-8
App
endi
xA
Ava
ilabl
eC
ombi
nati
ons
—Se
ries
3954
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
MY
$5,
979,
000
47.9
0481
5319
3%C
Y$
12,4
81,0
0010
0%PA
CI
3.5%
FIX
3137
AH
YF
9N
ovem
ber
15,
2041
2N
Y6,
502,
000
52.0
9518
4680
7C
ombi
nati
on2
2N
A$
49,1
37,0
0010
0%N
B$
49,1
37,0
00N
/APA
CI
1.5%
FIX
3137
AJ
2Z
6Ju
ne15
,20
40N
C49
,137
,000
N/A
PAC
I1.
75FI
X31
37A
J3
A0
June
15,
2040
ND
49,1
37,0
00N
/APA
CI
2.0
FIX
3137
AJ
3B
8Ju
ne15
,20
40N
E49
,137
,000
N/A
PAC
I2.
25FI
X31
37A
J3
C6
June
15,
2040
NG
49,1
37,0
00N
/APA
CI
2.5
FIX
3137
AJ
3D
4Ju
ne15
,20
40N
H49
,137
,000
N/A
PAC
I2.
75FI
X31
37A
J3
E2
June
15,
2040
NI
34,3
95,9
00N
/AN
TL
(PA
CI)
5.0
FIX
/IO
3137
AJ
3F
9Ju
ne15
,20
40N
J49
,137
,000
N/A
PAC
I3.
0FI
X31
37A
J3
G7
June
15,
2040
NK
49,1
37,0
00N
/APA
CI
3.25
FIX
3137
AJ
3H
5Ju
ne15
,20
40N
L45
,861
,200
N/A
PAC
I3.
75FI
X31
37A
J3
J1
June
15,
2040
NM
42,9
94,8
75N
/APA
CI
4.0
FIX
3137
AJ
3K
8Ju
ne15
,20
40N
P40
,465
,764
N/A
PAC
I4.
25FI
X31
37A
J3
L6
June
15,
2040
NT
38,2
17,6
66N
/APA
CI
4.5
FIX
3137
AJ
3M
4Ju
ne15
,20
40N
U36
,206
,210
N/A
PAC
I4.
75FI
X31
37A
J3
N2
June
15,
2040
NW
34,3
95,9
00N
/APA
CI
5.0
FIX
3137
AJ
3P
7Ju
ne15
,20
40O
N49
,137
,000
N/A
PAC
I0.
0PO
3137
AJ
3T
9Ju
ne15
,20
40C
ombi
nati
on3
2N
Y$
6,50
2,00
010
0%U
A$
6,50
2,00
0N
/APA
CI
1.5%
FIX
3137
AJ
4R
2N
ovem
ber
15,
2041
UB
6,50
2,00
0N
/APA
CI
1.75
FIX
3137
AJ
4S
0N
ovem
ber
15,
2041
UC
6,50
2,00
0N
/APA
CI
2.0
FIX
3137
AJ
4T
8N
ovem
ber
15,
2041
UD
6,50
2,00
0N
/APA
CI
2.25
FIX
3137
AJ
4U
5N
ovem
ber
15,
2041
UE
6,50
2,00
0N
/APA
CI
2.5
FIX
3137
AJ
4V
3N
ovem
ber
15,
2041
UG
6,50
2,00
0N
/APA
CI
2.75
FIX
3137
AJ
4W
1N
ovem
ber
15,
2041
UH
6,50
2,00
0N
/APA
CI
3.0
FIX
3137
AJ
4X
9N
ovem
ber
15,
2041
UI
4,55
1,40
0N
/AN
TL
(PA
CI)
5.0
FIX
/IO
3137
AJ
4Y
7N
ovem
ber
15,
2041
UJ
6,50
2,00
0N
/APA
CI
3.25
FIX
3137
AJ
4Z
4N
ovem
ber
15,
2041
UK
6,06
8,53
3N
/APA
CI
3.75
FIX
3137
AJ
5A
8N
ovem
ber
15,
2041
UL
5,68
9,25
0N
/APA
CI
4.0
FIX
3137
AJ
5B
6N
ovem
ber
15,
2041
UM
5,35
4,58
8N
/APA
CI
4.25
FIX
3137
AJ
5C
4N
ovem
ber
15,
2041
UN
5,05
7,11
1N
/APA
CI
4.5
FIX
3137
AJ
5D
2N
ovem
ber
15,
2041
UO
6,50
2,00
0N
/APA
CI
0.0
PO31
37A
J5
E0
Nov
embe
r15
,20
41U
P4,
790,
947
N/A
PAC
I4.
75FI
X31
37A
J5
F7
Nov
embe
r15
,20
41U
T4,
551,
400
N/A
PAC
I5.
0FI
X31
37A
J5
G5
Nov
embe
r15
,20
41
I-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
42
NA
$49
,137
,000
88.3
1395
2443
4%L
C$
55,6
39,0
00N
/APA
CI
1.5%
FIX
3137
AJ
2D
5N
ovem
ber
15,
2041
NY
6,50
2,00
011
.686
0475
566
LD
55,6
39,0
00N
/APA
CI
1.75
FIX
3137
AJ
2E
3N
ovem
ber
15,
2041
LE
55,6
39,0
00N
/APA
CI
2.0
FIX
3137
AJ
2F
0N
ovem
ber
15,
2041
LG
55,6
39,0
00N
/APA
CI
2.25
FIX
3137
AJ
2G
8N
ovem
ber
15,
2041
LH
55,6
39,0
00N
/APA
CI
2.5
FIX
3137
AJ
2H
6N
ovem
ber
15,
2041
LI
38,9
47,3
00N
/AN
TL
(PA
CI)
5.0
FIX
/IO
3137
AJ
2J
2N
ovem
ber
15,
2041
LJ
55,6
39,0
00N
/APA
CI
2.75
FIX
3137
AJ
2K
9N
ovem
ber
15,
2041
LK
55,6
39,0
00N
/APA
CI
3.0
FIX
3137
AJ
2L
7N
ovem
ber
15,
2041
LM
55,6
39,0
00N
/APA
CI
3.25
FIX
3137
AJ
2M
5N
ovem
ber
15,
2041
LN
55,6
39,0
00N
/APA
CI
3.5
FIX
3137
AJ
2N
3N
ovem
ber
15,
2041
LO
55,6
39,0
00N
/APA
CI
0.0
PO31
37A
J2
P8
Nov
embe
r15
,20
41L
P51
,929
,733
N/A
PAC
I3.
75FI
X31
37A
J2
Q6
Nov
embe
r15
,20
41L
Q48
,684
,125
N/A
PAC
I4.
0FI
X31
37A
J2
R4
Nov
embe
r15
,20
41LT
45,8
20,3
52N
/APA
CI
4.25
FIX
3137
AJ
2S
2N
ovem
ber
15,
2041
LU
43,2
74,7
77N
/APA
CI
4.5
FIX
3137
AJ
2T
0N
ovem
ber
15,
2041
LW40
,997
,157
N/A
PAC
I4.
75FI
X31
37A
J2
U7
Nov
embe
r15
,20
41LY
38,9
47,3
00N
/APA
CI
5.0
FIX
3137
AJ
2V
5N
ovem
ber
15,
2041
Com
bina
tion
53
BA
$86
,866
,000
100%
BC
$86
,866
,000
N/A
PAC
1.5%
FIX
3137
AH
XV
5N
ovem
ber
15,
2026
BD
86,8
66,0
00N
/APA
C1.
75FI
X31
37A
HX
W3
Nov
embe
r15
,20
26B
E86
,866
,000
N/A
PAC
2.0
FIX
3137
AH
XX
1N
ovem
ber
15,
2026
BH
86,8
66,0
00N
/APA
C2.
25FI
X31
37A
HY
28
Nov
embe
r15
,20
26B
K86
,866
,000
N/A
PAC
2.5
FIX
3137
AH
Y3
6N
ovem
ber
15,
2026
BL
86,8
66,0
00N
/APA
C2.
75FI
X31
37A
HY
44
Nov
embe
r15
,20
26B
N80
,184
,000
N/A
PAC
3.25
FIX
3137
AH
Y5
1N
ovem
ber
15,
2026
BP
74,4
56,5
71N
/APA
C3.
5FI
X31
37A
HY
69
Nov
embe
r15
,20
26B
U69
,492
,800
N/A
PAC
3.75
FIX
3137
AH
Y9
3N
ovem
ber
15,
2026
BW
65,1
49,5
00N
/APA
C4.
0FI
X31
37A
HY
A0
Nov
embe
r15
,20
26E
M61
,317
,176
N/A
PAC
4.25
FIX
3137
AH
YM
4N
ovem
ber
15,
2026
EN
57,9
10,6
66N
/APA
C4.
5FI
X31
37A
HY
N2
Nov
embe
r15
,20
26E
P54
,862
,736
N/A
PAC
4.75
FIX
3137
AH
YP
7N
ovem
ber
15,
2026
EU
52,1
19,6
00N
/APA
C5.
0FI
X31
37A
HY
Q5
Nov
embe
r15
,20
26IB
86,8
66,0
00N
/AN
TL
(PA
C)
3.0
FIX
/IO
3137
AH
ZG
6N
ovem
ber
15,
2026
OB
86,8
66,0
00N
/APA
C0.
0PO
3137
AJ
3R
3N
ovem
ber
15,
2026
Com
bina
tion
64
CW
$3,
794,
572
6.22
1637
7323
%H
W$
60,9
89,9
2210
0%SE
Q3.
5%FI
X31
37A
HZ
E1
Nov
embe
r15
,20
31H
Y30
,571
,428
50.1
2537
6451
5JY
26,6
23,9
2243
.652
9858
162
Com
bina
tion
74
CT
$5,
357,
143
21.4
2857
20%
TN
$25
,000
,000
100%
SEQ
7.0%
FIX
3137
AJ
4Q
4D
ecem
ber
15,
2029
HT
10,2
85,7
1441
.142
8560
JI18
,714
,286
(3)
JO9,
357,
143
37.4
2857
20C
ombi
nati
on8
4JI
$67
,080
,082
(3)
JA$1
17,3
90,1
4310
0%SE
Q2.
0%FI
X31
37A
HZ
H4
Aug
ust
15,
2029
JO11
7,39
0,14
310
0%C
ombi
nati
on9
4JI
$75
,465
,092
(3)
JB$1
17,3
90,1
4310
0%SE
Q2.
25%
FIX
3137
AH
ZJ
0A
ugus
t15
,20
29JO
117,
390,
143
100%
Com
bina
tion
104
JI$
83,8
50,1
03(3
)JC
$117
,390
,143
100%
SEQ
2.5%
FIX
3137
AH
ZK
7A
ugus
t15
,20
29JO
117,
390,
143
100%
I-10
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
114
JI$
92,2
35,1
13(3
)JD
$117
,390
,143
100%
SEQ
2.75
%FI
X31
37A
HZ
L5
Aug
ust
15,
2029
JO11
7,39
0,14
310
0%C
ombi
nati
on12
4JI
$100
,620
,123
(3)
JL$1
17,3
90,1
4310
0%SE
Q3.
0%FI
X31
37A
HZ
T8
Aug
ust
15,
2029
JO11
7,39
0,14
310
0%C
ombi
nati
on13
4JI
$117
,390
,143
(3)
JG$1
17,3
90,1
4310
0%SE
Q3.
5%FI
X31
37A
HZ
P6
Aug
ust
15,
2029
JO11
7,39
0,14
310
0%C
ombi
nati
on14
4JI
$117
,390
,143
(3)
JH$1
02,7
16,3
7510
0%SE
Q4.
0%FI
X31
37A
HZ
Q4
Aug
ust
15,
2029
JO10
2,71
6,37
510
0%C
ombi
nati
on15
4JI
$117
,390
,143
(3)
JK$
91,3
03,4
4410
0%SE
Q4.
5%FI
X31
37A
HZ
S0
Aug
ust
15,
2029
JO91
,303
,444
100%
Com
bina
tion
164
JI$1
17,3
90,1
43(3
)JE
$82
,173
,100
100%
SEQ
5.0%
FIX
3137
AH
ZM
3A
ugus
t15
,20
29JO
82,1
73,1
0010
0%C
ombi
nati
on17
4JI
$117
,390
,143
(3)
JM$
74,7
02,8
1810
0%SE
Q5.
5%FI
X31
37A
HZ
U5
Aug
ust
15,
2029
JO74
,702
,818
100%
Com
bina
tion
184
JI$1
17,3
90,1
43(3
)JN
$68
,477
,583
100%
SEQ
6.0%
FIX
3137
AH
ZV
3A
ugus
t15
,20
29JO
68,4
77,5
8310
0%C
ombi
nati
on19
4JI
$117
,390
,143
(3)
JP$
63,2
10,0
7710
0%SE
Q6.
5%FI
X31
37A
HZ
X9
Aug
ust
15,
2029
JO63
,210
,077
100%
Com
bina
tion
204
JI$1
17,3
90,1
43(3
)JT
$58
,695
,071
100%
SEQ
7.0%
FIX
3137
AH
ZZ
4A
ugus
t15
,20
29JO
58,6
95,0
7110
0%C
ombi
nati
on21
4JI
$117
,390
,143
(3)
JF$
58,6
95,0
7110
0%SE
Q(4
)FL
T31
37A
HZ
N1
Aug
ust
15,
2029
JO58
,695
,071
100%
JS58
,695
,071
(3)
NT
L(S
EQ
)(4
)IN
V/I
O31
37A
HZ
Y7
Aug
ust
15,
2029
Com
bina
tion
224
JI$1
17,3
90,1
4310
0%FW
$58
,695
,071
50%
NT
L(S
EQ
)(4
)FL
T/I
O31
37A
HY
U6
Aug
ust
15,
2029
SW58
,695
,071
50N
TL
(SE
Q)
(4)
INV
/IO
3137
AJ
4P
6A
ugus
t15
,20
29C
ombi
nati
on23
5G
Y$
2,63
9,80
024
.350
6014
316%
DY
$10
,840
,800
100%
PAC
4.0%
FIX
3137
AH
YG
7N
ovem
ber
15,
2041
PY8,
201,
000
75.6
4939
8568
4C
ombi
nati
on24
5G
J$
20,0
00,0
0010
0%G
C$
20,0
00,0
00N
/APA
C2.
0%FI
X31
37A
HY
W2
July
15,
2040
GD
20,0
00,0
00N
/APA
C2.
5FI
X31
37A
HY
X0
July
15,
2040
GE
20,0
00,0
00N
/APA
C3.
0FI
X31
37A
HY
Y8
July
15,
2040
GH
20,0
00,0
00N
/APA
C3.
5FI
X31
37A
HZ
27
July
15,
2040
GI
17,7
77,7
77N
/AN
TL
(PA
C)
4.5
FIX
/IO
3137
AH
Z3
5Ju
ly15
,20
40G
L17
,777
,777
N/A
PAC
4.5
FIX
3137
AH
Z5
0Ju
ly15
,20
40G
M16
,000
,000
N/A
PAC
5.0
FIX
3137
AH
Z6
8Ju
ly15
,20
40O
G20
,000
,000
N/A
PAC
0.0
PO31
37A
J3
S1
July
15,
2040
Com
bina
tion
255
FI$1
84,0
22,1
53(3
)PF
$184
,022
,153
100%
PAC
(4)
FLT
3137
AJ
3X
0Ju
ly15
,20
41PO
184,
022,
153
100%
I-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
265
BS
$83
,305
,200
47.4
0938
6441
8%C
S$1
75,7
14,5
7110
0%N
TL
(PA
C)
(4)
INV
/IO
3137
AH
YC
6N
ovem
ber
15,
2041
PS92
,409
,371
52.5
9061
3558
2C
ombi
nati
on27
5FI
$92
,011
,077
(3)
PD$2
99,0
36,0
0010
0%PA
C2.
0%FI
X31
37A
J3
V4
July
15,
2041
PO29
9,03
6,00
010
0%PS
92,0
11,0
77(3
)C
ombi
nati
on28
5FI
$103
,512
,462
(3)
PE$2
99,0
36,0
0010
0%PA
C2.
25%
FIX
3137
AJ
3W
2Ju
ly15
,20
41PO
299,
036,
000
100%
PS10
3,51
2,46
2(3
)C
ombi
nati
on29
5FI
$115
,013
,847
(3)
PG$2
99,0
36,0
0010
0%PA
C2.
5%FI
X31
37A
J3
Y8
July
15,
2041
PO29
9,03
6,00
010
0%PS
115,
013,
847
(3)
Com
bina
tion
305
FI$1
26,5
15,2
31(3
)PH
$299
,036
,000
100%
PAC
2.75
%FI
X31
37A
J3
Z5
July
15,
2041
PO29
9,03
6,00
010
0%PS
126,
515,
231
(3)
Com
bina
tion
315
FI$1
38,0
16,6
16(3
)PJ
$299
,036
,000
100%
PAC
3.0%
FIX
3137
AJ
4A
9Ju
ly15
,20
41PO
299,
036,
000
100%
PS13
8,01
6,61
6(3
)C
ombi
nati
on32
5FI
$149
,518
,000
(3)
PK$2
99,0
36,0
0010
0%PA
C3.
25%
FIX
3137
AJ
4B
7Ju
ly15
,20
41PO
299,
036,
000
100%
PS14
9,51
8,00
0(3
)C
ombi
nati
on33
5FI
$161
,019
,385
(3)
PL$2
99,0
36,0
0010
0%PA
C3.
5%FI
X31
37A
J4
C5
July
15,
2041
PO29
9,03
6,00
010
0%PS
161,
019,
385
(3)
Com
bina
tion
345
FI$1
72,5
20,7
70(3
)PM
$299
,036
,000
100%
PAC
3.75
%FI
X31
37A
J4
D3
July
15,
2041
PO29
9,03
6,00
010
0%PS
172,
520,
770
(3)
Com
bina
tion
355
FI$1
84,0
22,1
53(3
)PN
$299
,036
,000
100%
PAC
4.0%
FIX
3137
AJ
4E
1Ju
ly15
,20
41PO
299,
036,
000
100%
PS18
4,02
2,15
3(3
)C
ombi
nati
on36
5FI
$184
,022
,153
(3)
PT$2
81,4
45,6
4510
0%PA
C4.
25%
FIX
3137
AJ
4H
4Ju
ly15
,20
41PO
281,
445,
645
100%
PS18
4,02
2,15
3(3
)
I-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
375
FI$1
84,0
22,1
53(3
)PA
$265
,809
,776
100%
PAC
4.5%
FIX
3137
AJ
3U
6Ju
ly15
,20
41PO
265,
809,
776
100%
PS18
4,02
2,15
3(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.T
heex
chan
gepr
opor
tions
are
not
appl
icab
leto
MA
CR
Cla
sses
desi
gnat
edby
“N/A
.”Se
eA
ppen
dix
III
toth
eO
ffer
ing
Cir
cula
rfo
ra
desc
ript
ion
of“r
atio
-str
ippi
ng”
MA
CR
Cla
sses
ofth
isty
pe.
(2)
See
App
endi
xII
toth
eO
ffer
ing
Cir
cula
r.(3
)T
heor
igin
alba
lanc
eof
each
Not
iona
lC
lass
bein
gex
chan
ged
equa
lsth
eap
plic
able
mul
tiplie
rtim
esth
eor
igin
alba
lanc
eof
the
rela
ted
Cla
ssbe
ing
exch
ange
d.
Com
bina
tion
Not
iona
lC
lass
(es)
Mul
tipl
ier
Rel
ated
Cla
ss
7JI
2.0
JO8
JI4/
7JO
9JI
9/14
JO10
JI5/
7JO
11JI
11/1
4JO
12JI
6/7
JO13
JI1.
0JO
14JI
8/7
JO15
JI9/
7JO
16JI
10/7
JO17
JI11
/7JO
18JI
12/7
JO19
JI13
/7JO
20JI
2.0
JO21
JS1.
0JF
21JI
2.0
JO25
FI1.
0PO
27FI
and
PS4/
13PO
28FI
and
PS9/
26PO
29FI
and
PS5/
13PO
30FI
and
PS11
/26
PO31
FIan
dPS
6/13
PO32
FIan
dPS
1/2
PO33
FIan
dPS
7/13
PO34
FIan
dPS
15/2
6PO
35FI
and
PS8/
13PO
36FI
and
PS17
/26
PO37
FIan
dPS
9/13
PO(4
)Se
eTe
rms
Shee
t—In
tere
st.
I-13
Offering Circular Supplement(To Offering Circular
Dated 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
II-1
Exhibit II ─ Series 3946 Front Cover, Terms Sheet and MACR Table
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.
II-2
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.
II-3
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.
II-4
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
II-5
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
II-6
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.
II-7
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.
II-8
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.
II-9
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.
II-10
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
)
II-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
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
)
II-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
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
)
II-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
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
)
II-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
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)
II-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
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
$92
,784
,168
100%
PAC
I4.
0%FI
X31
37A
GL
Y4
Apr
il15
,20
41L
A46
,392
,084
50SL
46,3
92,0
84(3
)
II-16
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
663
FL$
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
II-17
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
$167
,032
,001
100%
PAC
I2.
0%FI
X31
37A
GM
V9
May
15,
2041
GA
122,
483,
334
73.3
2926
2217
2N
F3,
342,
000
2.00
0814
2033
NS
3,34
2,00
0(3
)N
X16
,710
,000
10.0
0407
1016
3SG
24,4
96,6
67(3
)
II-18
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
854
FG$
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
)
II-19
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
)
II-20
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
)
II-21
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
$39
,201
,906
100%
PAC
I1.
75%
FIX
3137
AG
J3
5Fe
brua
ry15
,20
41FE
4,90
0,23
912
.500
0019
132
SE4,
900,
239
(3)
II-22
Gro
upR
EM
ICC
lass
Ori
gina
lB
alan
ceE
xcha
nge
Pro
port
ions
(1)
MA
CR
Cla
ssM
axim
umO
rigi
nal
Bal
ance
Exc
hang
eP
ropo
rtio
ns(1
)P
rinc
ipal
Typ
e(2)
Cla
ssC
oupo
nIn
tere
stT
ype(
2)C
USI
PN
umbe
rF
inal
Pay
men
tD
ate
RE
MIC
Cer
tifi
cate
sM
AC
RC
erti
fica
tes
Com
bina
tion
126
5E
A$
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)
II-23
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)
II-24
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)
II-25
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
.
II-26
If you intend to purchase Certificates, you shouldrely only on the information in this Supplementand the Offering Circular, including theinformation in the Incorporated Documents. Wehave not authorized anyone to provide you withdifferent information.
This Supplement, the Offering Circular and theIncorporated Documents may not be correctafter their dates.
We are not offering the Certificates in anyjurisdiction that prohibits their offer.
TABLE OF CONTENTSDescription Page
Offering Circular SupplementCertain Risk Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2Terms Sheet . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3Available Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9General Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9Form of Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-10Denominations of Certificates . . . . . . . . . . . . . . . . . . . . . . . . . S-10Structure of Transaction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-10The Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11
Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11Payment Dates; Record Dates . . . . . . . . . . . . . . . . . . . . . . . . . S-11Method of Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11Categories of Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11Principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-12Class Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13Guarantees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-131% Clean-up Call . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13Residual Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
Prepayment and Yield Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13General . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13Prepayment and Weighted Average Life Considerations . . . . . . S-15Declining Balances Table . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-17Yield Tables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-23
Final Payment Dates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-25Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . . . . . S-25
General . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-25Regular Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-25Residual Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-26MACR Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-27Foreign Account Tax Compliance Act . . . . . . . . . . . . . . . . . . . S-27
ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-27Accounting Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-27Legal Investment Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . S-28Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-28Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-28Appendix A — Available Combinations — Series 4287 . . . . . . . . . A-1Appendix B — Balances Schedules . . . . . . . . . . . . . . . . . . . . . . . . B-1Exhibit I — Series 3954 Front Cover, Terms Sheet and MACR
Table . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1Exhibit II — Series 3946 Front Cover, Terms Sheet and MACR
Table . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . II-1Offering Circular
Freddie 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
$478,498,805
Freddie Mac
Multiclass Certificates,Series 4287
Deutsche Bank Securities
December 3, 2013