Académique Documents
Professionnel Documents
Culture Documents
Please see the last page of this publication for important disclosures.
July 8 2011
2.
4.76
4.95
4.84
4.84
4.64
4.09
4.22
4.08
4.06
3.82
3.72
3.82
3.67
3.66
3.44
0.67
0.73
0.76
0.78
0.82
1.04
1.13
1.17
1.18
1.20
30 Year @ 4.64%
15 Year @ 3.82%
Difference
216,541
216,541
1,115
1,582
467
28
15
(89,880)
-13
Source: RBS, Bloomberg
201001
201002
201003
201004
201101
Old Product
1-Year ARM
ARM - Hybrid
Balloon
FRM 15yr
FRM 20yr
FRM 30yr
1-Year ARM
ARM - Hybrid
Balloon
FRM 15yr
FRM 20yr
FRM 30yr
1-Year ARM
ARM - Hybrid
Balloon
FRM 15yr
FRM 20yr
FRM 30yr
1-Year ARM
ARM - Hybrid
Balloon
FRM 15yr
FRM 20yr
FRM 30yr
1-Year ARM
ARM - Hybrid
Balloon
FRM 15yr
FRM 20yr
FRM 30yr
New Product
1-Year ARM ARM - Hybrid Balloon FRM 15yr
0%
0%
0%
0%
0%
0%
3%
0%
1%
0%
0%
0%
2%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
7%
12%
9%
1%
0%
1%
3%
16%
12%
1%
1%
1%
6%
20%
12%
1%
1%
1%
14%
26%
11%
1%
1%
1%
11%
16%
4%
2%
1%
1%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
FRM 20yr
17%
8%
24%
71%
58%
16%
24%
6%
24%
71%
57%
18%
29%
6%
25%
83%
65%
18%
27%
6%
20%
86%
67%
19%
22%
6%
21%
84%
63%
22%
4%
3%
7%
2%
9%
12%
3%
2%
9%
3%
9%
12%
5%
3%
10%
2%
12%
14%
9%
5%
8%
1%
10%
12%
5%
4%
11%
2%
8%
12%
FRM 30yr
72%
78%
60%
26%
33%
72%
67%
76%
54%
25%
33%
69%
59%
72%
53%
13%
23%
68%
51%
64%
62%
12%
22%
68%
62%
74%
64%
13%
28%
65%
3.
GNMA Prepayments
GN1 increased 16% from 9 CPR to 10.4 CPR, and GN2 were up 16%
to 9.1 CPR from 7.8 CPR in the prior month. GN1 speeds were faster
across-the-board, except for the 6.5s. Specifically, GN1 speeds were
up 36%, 17%, 11% and 3% from coupon 4.5s to 6s, respectively.
Similarly, GN2 accelerated 29%, 24%, 14% and 9% for coupon 4.5s
through 6s, respectively. However, GN1 and GN2 exhibited a slightly
different prepay pattern on 6.5s: GN1 were down 3% to 16.1 CPR while
GN2 were up 10% to 18.8 CPR.
Year
CurBal (MM)
WALA
11-Aug
3.5
3.5
11-Sep
11-Oct
2011
2,214
2.6
2.8
3.0
2010
39,006
3.5
3.7
3.9
Act 1M
Proj 1M
Err 1M
2.2
2.2
0.0
2.8
3.2
0.4
2011
15,109
3.2
3.1
3.4
2.1
2.5
0.4
2010
162,451
4.9
4.7
4.8
4.1
4.1
0.0
2009
123,985
26
7.7
7.3
7.2
6.8
7.1
0.3
4.5
2010
150,902
12
8.5
7.8
7.8
6.8
7.0
0.2
4.5
2009
271,414
24
12.3
11.3
11.3
10.5
11.0
0.5
4.5
2008
20,100
31
17.4
16.0
15.8
14.7
15.5
0.8
4.5
2005
5,677
71
20.2
19.1
19.0
18.2
18.8
0.6
4.5
2004
4,087
80
18.8
17.7
17.5
17.0
17.4
0.4
4.5
2003
15,870
94
16.6
15.4
15.2
15.0
15.5
0.5
2010
64,713
13
10.1
9.7
9.9
8.5
8.6
0.1
2009
90,697
22
14.1
13.4
13.4
12.3
12.9
0.6
2008
47,197
37
24.7
23.9
23.7
22.6
23.4
0.8
2007
13,480
47
20.7
20.3
20.1
19.7
20.0
0.3
2006
6,355
59
21.4
21.0
20.9
20.1
20.6
0.5
2005
55,964
72
19.7
19.2
19.1
18.7
18.8
0.1
2004
32,700
83
21.5
20.6
20.4
19.6
20.5
0.9
2003
72,929
94
22.4
21.3
21.0
20.7
21.6
0.9
5.5
2009
9,854
22
13.6
13.6
13.6
12.9
13.1
0.2
5.5
2008
70,806
37
25.8
25.6
25.4
24.4
25.3
0.9
5.5
2007
70,230
48
24.1
24.0
23.8
23.0
23.8
0.8
5.5
2006
38,025
57
23.8
23.8
23.7
23.4
23.4
0.0
5.5
2005
57,387
71
19.7
19.6
19.6
19.0
19.0
0.0
5.5
2004
48,076
81
19.7
19.4
19.2
18.6
19.0
0.4
5.5
2003
72,562
96
21.3
20.8
20.5
20.7
21.1
0.4
2009
1,127
25
21.7
21.9
22.0
20.9
21.5
0.6
2008
35,602
37
25.1
25.4
25.2
24.9
25.1
0.2
2007
87,899
47
23.6
23.8
23.7
23.8
23.8
0.0
2006
52,649
59
24.6
24.8
24.6
23.9
24.6
0.7
2005
17,620
69
19.8
20.0
20.0
19.5
19.6
0.1
2004
13,551
82
18.5
18.4
18.2
18.2
18.3
0.1
2003
14,430
95
19.8
19.5
19.3
19.1
19.9
0.8
6.5
2008
8,033
37
24.5
24.9
24.8
24.0
24.7
0.7
6.5
2007
22,126
47
22.8
23.2
23.0
22.4
23.3
0.9
6.5
2006
19,471
60
21.8
22.0
21.9
21.7
21.9
0.2
6.5
2005
3,561
66
17.7
17.9
17.9
17.4
17.7
0.3
6.5
2004
1,812
82
17.3
17.4
17.3
16.6
17.3
0.7
6.5
2003
1,303
93
16.9
16.8
16.6
16.5
17.2
0.7
2008
2,708
36
24.2
24.6
24.6
23.9
24.6
0.7
2007
7,151
47
22.9
23.2
23.0
22.6
23.4
0.8
2006
2,923
59
21.0
21.2
21.1
20.7
21.2
0.5
Source: RBS
5
Year
CurBal (MM)
WALA
11-Aug
11-Sep
11-Oct
Act 1M
Proj 1M
Err 1M
2011
3,534
4.5
3.9
4.0
2.6
2.7
0.1
2010
7,025
4.9
4.2
4.3
3.1
3.2
0.1
3.5
2011
17,418
5.0
4.5
4.8
3.2
3.2
0.0
3.5
2010
51,439
10.0
9.1
9.2
6.9
6.9
0.0
3.5
2009
1,045
17
13.9
13.0
12.9
11.1
11.2
0.1
2011
18,417
10.5
11.6
12.0
6.2
6.3
0.0
2010
43,753
13
16.5
15.6
15.4
12.6
12.7
0.1
2009
53,914
23
20.0
18.8
18.3
16.2
16.4
0.2
2008
2,972
33
26.8
25.6
25.0
22.3
22.4
0.1
2005
895
72
24.9
23.9
23.4
20.6
20.8
0.2
2004
2,190
86
22.1
21.3
20.7
18.5
18.8
0.3
2003
9,565
94
22.5
21.7
21.3
19.0
19.2
0.2
4.5
2010
9,164
14
15.1
14.5
14.3
12.1
12.0
-0.1
4.5
2009
18,063
23
22.3
21.2
20.6
18.4
18.6
0.2
4.5
2008
10,950
37
33.5
32.1
31.0
27.9
28.0
0.1
4.5
2007
1,215
43
31.2
29.9
28.8
25.8
26.0
0.2
4.5
2005
3,905
72
25.3
24.6
23.8
21.2
21.3
0.1
4.5
2004
8,518
85
21.0
20.2
19.7
18.2
17.8
-0.4
4.5
2003
29,688
96
21.3
20.6
20.1
17.9
18.0
0.1
4.5
2002
1,138
100
21.7
21.7
20.8
17.8
18.5
0.7
2009
1,264
23
18.9
18.9
18.2
16.2
16.4
0.2
2008
8,670
37
31.9
30.9
29.9
27.0
27.2
0.2
2007
3,029
48
29.1
29.3
27.6
24.8
24.8
0.0
2006
1,753
59
26.8
27.0
25.5
22.9
22.8
-0.1
2005
5,991
71
22.5
22.8
21.5
19.0
19.0
0.0
2004
7,488
82
20.5
19.9
19.3
17.4
17.5
0.1
2003
19,896
97
19.8
20.0
19.2
17.1
17.1
0.0
2002
9,312
104
22.9
23.2
22.1
19.3
19.5
0.2
5.5
2008
2,920
36
30.2
30.7
29.0
26.2
26.3
0.1
5.5
2007
6,027
46
28.6
29.0
27.4
24.5
24.6
0.1
5.5
2006
5,479
58
27.3
27.9
26.3
22.8
23.4
0.6
5.5
2005
3,104
69
21.8
22.3
21.1
18.7
18.8
0.1
5.5
2004
2,634
82
19.5
19.8
18.9
16.7
17.2
0.5
5.5
2003
2,943
96
16.5
16.9
16.2
14.6
14.6
0.0
5.5
2002
4,089
106
20.2
20.7
19.8
17.4
17.7
0.3
5.5
2001
2,174
114
18.8
19.2
18.4
16.2
16.6
0.4
2008
810
35
22.0
22.8
21.7
19.6
19.7
0.1
2007
3,160
46
23.5
24.5
23.1
20.6
20.8
0.2
2006
3,653
58
24.5
25.6
24.2
21.2
21.5
0.3
2002
1,851
109
17.2
17.9
17.2
15.2
15.5
0.3
2001
1,784
117
17.0
17.7
17.0
15.3
15.4
0.1
Source: RBS
Year
CurBal (MM)
WALA
11-Aug
11-Sep
11-Oct
Act 1M
Proj 1M
Err 1M
3.5
2011
3,289
3.0
3.1
3.3
2.3
2.6
0.3
3.5
2010
5,164
3.6
3.7
3.8
3.1
3.1
0.0
2010
74,336
5.1
4.8
4.9
4.3
4.3
0.0
2009
56,841
26
8.5
7.8
7.8
7.6
7.6
0.0
4.5
2010
98,523
13
10.2
9.2
9.3
8.2
8.4
0.2
4.5
2009
170,383
25
12.3
11.1
11.1
10.7
10.8
0.1
4.5
2008
1,463
38
20.1
18.1
18.0
17.5
17.6
0.1
4.5
2005
6,541
72
17.9
16.7
16.6
15.7
16.4
0.7
4.5
2004
1,654
85
14.1
12.9
12.8
11.9
12.8
0.9
4.5
2003
8,351
95
16.1
14.6
14.3
14.6
14.6
0.0
2010
43,682
15
11.2
10.6
10.8
9.4
9.6
0.2
2009
58,311
23
16.2
15.0
15.0
14.4
14.6
0.2
2008
30,968
39
24.1
22.9
22.7
22.3
22.4
0.1
2007
8,534
50
20.7
20.0
19.8
19.3
19.6
0.3
2006
4,427
61
20.1
19.4
19.3
18.5
19.0
0.5
2005
44,446
72
19.1
18.3
18.2
17.4
17.8
0.4
2004
23,131
85
19.2
18.1
17.8
17.8
18.0
0.2
2003
36,427
95
19.5
18.2
17.9
18.0
18.3
0.3
5.5
2009
5,446
24
19.5
19.1
19.1
18.2
18.6
0.4
5.5
2008
39,482
38
24.0
23.4
23.2
22.9
23.1
0.2
5.5
2007
37,017
50
22.2
21.7
21.6
21.5
21.6
0.1
5.5
2006
21,833
60
22.1
21.6
21.5
21.1
21.3
0.2
5.5
2005
37,393
72
18.6
18.2
18.1
17.5
17.6
0.1
5.5
2004
26,632
84
19.0
18.4
18.1
17.5
18.3
0.8
5.5
2003
28,851
97
19.9
19.0
18.7
17.6
19.4
1.8
2009
950
26
19.9
19.9
19.9
18.5
19.4
0.9
2008
20,966
37
24.1
23.9
23.8
23.0
23.7
0.7
2007
41,043
48
22.3
22.1
22.0
21.5
22.1
0.6
2006
36,405
60
23.4
23.1
23.0
22.4
23.0
0.6
2005
6,621
70
19.4
19.2
19.1
18.0
18.7
0.7
2004
5,953
84
19.7
19.2
19.0
18.3
19.1
0.8
2003
4,579
96
17.3
16.8
16.4
16.6
17.0
0.4
6.5
2008
5,497
37
22.5
22.4
22.3
21.7
22.2
0.5
6.5
2007
12,052
47
20.4
20.3
20.1
20.0
20.3
0.3
6.5
2006
9,059
60
22.0
21.9
21.8
21.5
21.8
0.3
2008
1,098
37
25.3
25.2
25.1
24.5
25.0
0.5
2007
1,473
46
23.8
23.6
23.4
23.7
23.8
0.1
2006
777
59
20.1
20.0
19.9
19.7
20.0
0.3
Source: RBS
Year
CurBal (MM)
WALA
11-Aug
11-Sep
2010
2009
11-Oct
Act 1M
35,550
5.3
14,291
25
7.5
Proj 1M
Err 1M
5.7
6.2
4.2
4.2
0.0
6.7
6.7
6.0
6.5
0.5
4.5
2010
58,113
14
8.2
7.9
8.2
7.1
7.3
0.2
4.5
2009
108,245
24
8.9
8.5
8.6
8.0
8.1
0.1
4.5
2003
1,981
95
13.8
13.0
12.7
12.8
12.8
0.0
2010
15,081
15
11.1
10.7
11.2
10.0
10.0
0.0
2009
72,480
24
11.5
11.2
11.2
10.5
10.8
0.3
2008
10,849
37
16.1
15.1
15.1
14.5
14.9
0.4
2005
4,731
72
15.8
14.7
14.4
14.7
15.0
0.3
2004
2,888
85
14.5
13.6
13.5
13.2
13.5
0.3
2003
8,997
96
13.9
13.1
13.0
13.0
13.0
0.0
5.5
2009
7,879
26
16.5
16.0
16.2
15.3
15.5
0.2
5.5
2008
23,079
36
18.6
17.8
17.8
17.4
17.8
0.4
5.5
2007
3,234
49
21.3
20.3
19.9
20.2
20.7
0.5
5.5
2006
2,867
62
19.1
18.2
17.9
18.1
18.6
0.5
5.5
2005
4,918
72
16.0
15.3
14.9
15.2
15.7
0.5
5.5
2004
4,900
85
15.8
15.3
15.2
14.9
15.1
0.2
5.5
2003
10,184
97
14.9
14.5
14.4
13.8
14.3
0.5
5.5
2002
1,876
104
16.7
16.3
16.2
15.7
16.1
0.4
2009
1,722
28
23.3
22.9
23.1
21.7
22.3
0.6
2008
16,150
35
20.1
19.5
19.4
18.8
19.6
0.8
2007
5,231
48
20.0
19.4
19.0
19.8
19.8
0.0
4,820
60
20.6
19.9
19.6
19.8
20.2
0.4
2006
2005
1,163
72
14.9
14.5
14.2
14.4
14.8
0.4
2004
2,057
84
14.0
13.7
13.7
13.5
13.6
0.1
2003
2,730
96
13.4
13.1
13.0
12.9
13.0
0.1
2002
2,540
107
15.6
15.3
15.3
14.8
15.2
0.4
2001
1,070
117
16.6
16.4
16.4
15.8
16.3
0.5
6.5
2008
2,712
34
20.5
20.1
19.9
19.8
20.2
0.4
6.5
2007
1,589
47
19.8
19.4
19.0
19.5
20.1
0.6
6.5
2006
1,462
59
17.3
17.0
16.7
17.3
17.5
0.2
6.5
2002
1,371
109
14.1
13.9
13.9
13.5
13.8
0.3
6.5
2001
1,221
119
12.8
12.8
12.8
12.3
12.6
0.3
Source: RBS
Year
CurBal (MM)
WALA
11-Aug
11-Sep
11-Oct
Act 1M
2010
2009
Proj 1M
Err 1M
34,514
5.2
5.3
5.9
2,539
24
5.9
5.1
5.1
3.6
4.1
0.5
4.7
5.0
0.3
4.5
2010
81,977
13
7.1
7.0
7.3
6.3
6.4
0.1
4.5
2009
46,799
24
7.4
7.1
7.4
6.5
6.7
0.2
4.5
2003
557
96
15.9
14.9
14.7
14.6
14.9
0.3
2010
64,377
15
11.1
10.6
11.1
9.6
9.9
0.3
2009
52,167
22
10.2
9.8
10.2
9.0
9.1
0.1
2008
4,335
36
16.8
16.0
16.0
15.4
15.4
0.0
2005
5,108
72
16.7
15.6
15.2
15.2
15.9
0.7
2004
2,015
84
15.2
14.2
14.1
13.7
14.2
0.5
2003
3,862
96
14.1
13.2
13.1
13.1
13.2
0.1
5.5
2009
6,090
23
16.5
15.9
16.1
14.9
15.1
0.2
5.5
2008
19,432
36
19.1
18.4
18.4
17.4
17.7
0.3
5.5
2007
4,165
49
18.4
17.7
17.3
17.9
17.9
0.0
5.5
2006
3,260
61
20.4
19.6
19.4
18.6
19.4
0.8
5.5
2005
6,214
70
15.2
14.4
14.1
14.6
14.6
0.0
5.5
2004
5,595
85
15.4
14.7
14.7
14.2
14.6
0.4
5.5
2003
4,585
96
13.2
12.8
12.7
12.7
12.7
0.0
5.5
2002
922
104
16.5
16.2
16.1
15.6
16.1
0.5
2009
309
28
18.1
17.8
18.2
16.6
16.9
0.3
2008
13,008
36
21.0
20.6
20.4
19.7
20.0
0.3
2007
7,775
48
21.1
20.6
20.3
20.4
21.0
0.6
4,956
60
21.9
21.4
21.2
21.1
21.2
0.1
2006
2005
1,337
71
20.0
19.2
18.7
19.3
19.9
0.6
2004
2,658
84
15.1
14.7
14.7
14.6
14.7
0.1
2003
806
95
13.0
12.8
12.7
12.4
12.7
0.3
2002
1,133
107
13.5
13.3
13.3
13.3
13.3
0.0
2001
799
118
14.6
14.4
14.4
14.3
14.4
0.1
6.5
2008
4,084
36
21.0
20.7
20.6
20.4
20.5
0.1
6.5
2007
3,082
47
19.2
19.0
18.5
18.7
19.4
0.7
6.5
2006
1,624
59
22.1
21.8
21.5
21.3
21.7
0.4
6.5
2002
403
109
13.0
12.8
12.8
12.4
12.9
0.5
6.5
2001
552
120
17.2
17.0
17.0
16.5
16.9
0.4
Source: RBS
Factor Date
1-mo Change
Orig Yr
WAC WAM WALA Jul-11 Jun-11
%
CPR
348
9
4.4
2.7
61
1.7
2010 121,260 4.5
26
7.2
5.3
36
1.9
2009 103,046 4.58 328
13
7.0
4.5
55
2.5
2010 122,986 4.94 343
25
11.3
7.1
59
4.2
2009 229,462 4.94 329
6,241
5.18 316
38
17.4
12.7
37
4.7
2008
5,451
5.27 278
73
18.3
13.4
36
4.9
2005
3,549
5.13 264
85
16.0
11.0
45
5.0
2004
16,584 5.06 253
95
15.7
11.0
42
4.7
2003
58,248 5.36 342
14
8.7
6.0
44
2.7
2010
57,512 5.43 331
23
14.6
9.8
49
4.8
2009
41,324 5.65 316
38
23.4
18.3
27
5.1
2008
9,671
5.75 303
51
19.0
18.2
5
0.8
2007
5,760
5.77 291
61
19.5
17.4
12
2.1
2006
55,375 5.63 280
72
18.7
16.0
17
2.7
2005
29,582 5.53 264
86
19.6
15.2
29
4.4
2004
70,689 5.49 252
95
20.6
15.6
32
5.0
2003
7,481
5.95 331
24
14.3
12.0
19
2.3
2009
61,699 6.03 317
38
24.0
22.4
7
1.6
2008
55,922 6.13 305
49
23.6
23.4
1
0.2
2007
25,206 6.15 293
60
23.2
22.6
3
0.6
2006
49,629 5.98 280
72
18.4
17.1
7
1.3
2005
39,052 5.93 265
84
18.6
16.9
10
1.7
2004
68,045 5.93 250
97
21.1
19.7
7
1.4
2003
1,271
6.47 329
26
20.3
14.0
45
6.3
2009
30,865 6.52 318
37
24.3
24.0
1
0.3
2008
66,401 6.56 307
47
23.6
23.4
1
0.2
2007
49,401 6.55 293
60
23.6
23.9
-1
-0.3
2006
12,502 6.49 282
71
18.2
17.9
2
0.3
2005
14,820 6.43 265
84
18.1
18.6
-3
-0.5
2004
12,142 6.47 252
97
19.8
18.8
5
1.0
2003
8,240
6.98 318
37
23.4
24.2
-3
-0.8
2008
17,343 7.05 308
47
21.9
22.9
-4
-1.0
2007
19,496 7.01 293
60
21.4
23.2
-8
-1.8
2006
2,025
6.97 282
70
16.1
14.7
10
1.4
2005
1,860
6.98 266
84
16.3
18.0
-9
-1.7
2004
1,070
7.06 254
96
17.5
18.4
-5
-0.9
2003
2,843
7.49 318
36
23.3
23.7
-2
-0.4
2008
4,990
7.64 307
47
22.3
22.2
1
0.1
2007
3,385
7.61 293
60
20.8
21.2
-2
-0.4
2006
767
8.16 308
47
20.9
25.3
-17
-4.4
2007
Cbal
($MM)
FH-FN
Factor Date
1-mo Change CPR
Orig Yr
WAC WAM WALA Jul-11 Jun-11
%
CPR Jul-11
74,199 4.49 348
9
4.3
3.0
42
1.3
-0.1
2010
56,824
4.6
327
26
7.6
5.1
49
2.5
0.4
2009
98,517 4.95 342
13
8.2
5.0
65
3.2
1.2
2010
25
10.7
7.2
49
3.5
-0.6
2009 170,370 4.93 329
1,247
5.12 314
40
17.4
9.4
84
8.0
0.0
2008
6,535
5.27 279
72
15.7
11.9
32
3.8
-2.6
2005
1,674
5.1
263
85
12.0
10.1
20
1.9
-4.0
2004
8,334
5.03 253
95
14.6
10.3
41
4.3
-1.1
2003
43,726 5.37 342
15
9.4
6.8
38
2.6
0.7
2010
58,270 5.41 332
23
14.4
9.5
52
4.9
-0.2
2009
31,110 5.63 315
39
22.2
17.7
26
4.5
-1.2
2008
8,383
5.73 303
51
19.4
16.9
15
2.5
0.4
2007
4,377
5.74 291
61
18.4
16.2
13
2.2
-1.1
2006
44,532 5.63 280
72
17.4
14.7
18
2.7
-1.3
2005
22,916 5.52 264
85
17.8
14.0
27
3.8
-1.8
2004
36,559 5.47 252
95
17.9
14.1
28
3.8
-2.7
2003
5,411
5.95 330
24
18.5
14.2
31
4.3
4.2
2009
39,587 6.03 316
38
22.9
20.3
12
2.6
-1.1
2008
36,928
6.1
304
50
21.5
20.2
7
1.3
-2.1
2007
21,544 6.13 292
60
21.1
21.2
-1
-0.1
-2.1
2006
38,021 5.94 279
72
17.5
16.4
7
1.1
-0.9
2005
25,699 5.91 264
84
17.6
16.5
7
1.1
-1.0
2004
29,095 5.93 250
97
17.5
16.9
4
0.6
-3.6
2003
926
6.46 328
26
18.9
16.9
11
2.0
-1.4
2009
21,019
6.5
318
37
23.0
24.0
-4
-1.0
-1.3
2008
41,013 6.53 306
48
21.5
21.6
-1
-0.1
-2.1
2007
36,526
6.5
292
60
22.4
21.7
3
0.7
-1.2
2006
6,550
6.41 281
70
18.1
18.1
0
0.0
-0.1
2005
5,962
6.38 265
84
18.2
18.6
-2
-0.4
0.1
2004
4,601
6.43 252
96
16.6
17.1
-3
-0.5
-3.2
2003
5,450
6.94 318
36
21.7
21.8
-1
-0.1
-1.7
2008
12,094 7.02 307
47
20.1
20.7
-3
-0.6
-1.8
2007
9,092
6.95 293
60
21.3
21.2
1
0.1
-0.1
2006
556
6.91 280
70
18.1
13.6
34
4.5
2.0
2005
715
6.9
265
84
17.7
14.6
22
3.1
1.4
2004
548
6.96 255
95
15.0
13.0
15
2.0
-2.5
2003
1,113
7.42 316
37
24.8
22.4
11
2.4
1.5
2008
1,448
7.59 308
46
23.3
25.3
-8
-2.0
1.0
2007
786
7.49 293
59
19.9
22.8
-13
-2.9
-0.9
2006
151
8.21 307
46
22.7
18.6
22
4.1
1.8
2007
Cbal
($MM)
FH-FN
CPR
Jun-11
0.3
-0.2
0.5
0.1
-3.3
-1.5
-0.9
-0.7
0.8
-0.3
-0.6
-1.3
-1.2
-1.3
-1.2
-1.5
2.2
-2.1
-3.2
-1.4
-0.7
-0.4
-2.8
2.9
0.0
-1.8
-2.2
0.2
0.0
-1.7
-2.4
-2.2
-2.0
-1.1
-3.4
-5.4
-1.3
3.1
1.6
-6.7
FH-FN
CPR
Chg
-0.4
0.6
0.7
-0.7
3.3
-1.1
-3.1
-0.4
-0.1
0.1
-0.6
1.7
0.1
0.0
-0.6
-1.2
2.0
1.0
1.1
-0.7
-0.2
-0.6
-0.8
-4.3
-1.3
-0.3
1.0
-0.3
0.1
-1.5
0.7
0.4
1.9
3.1
4.8
2.9
2.8
-2.1
-2.5
8.5
10
1-mo Change
Orig
Yr
Cbal
($MM)
3.5 2010
43,877
3.93
169
4 2010
39,923
4.41
164
4 2009
39,356
4.49
151
24
17.0
10.5
4 2008
1,238
4.59
137
37
20.3
15.4
4 2005
801
4.76
102
72
21.1
15.6
35
Cpn
Factor Date
Jul-11
Jun-11
CPR
Cpn
Orig
Yr
Cbal
($MM)
7.3
4.2
73
3.1
3.5 2010
29,189
3.97
169
13
12.9
7.4
74
5.5
4 2010
27,357
4.42
63
6.5
4 2009
25,477
32
4.9
4 2008
224
5.5
4 2005
1-mo Change
FH-FN
FH-FN
FH-FN
CPR
CPR
CPR
Chg
Jul-11
Jun-11
CPR
Jul-11
Jun-11
8.2
4.4
84
3.8
0.9
0.2
0.7
163
13
14.1
7.8
81
6.3
1.2
0.4
0.8
4.47
151
24
16.2
10.5
55
5.7
-0.8
0.0
-0.8
4.55
135
39
19.2
12.7
52
6.5
-1.1
-2.7
1.6
510
4.78
102
72
19.6
15.9
23
3.7
-1.5
0.3
-1.8
4 2004
2,268
4.58
89
86
17.8
15.6
14
2.2
4 2004
2,494
4.58
88
86
17.7
14.2
24
3.5
-0.1
-1.4
1.3
4 2003
8,509
4.55
80
95
18.9
16.8
13
2.1
4 2003
7,717
4.58
79
95
16.0
14.1
14
1.9
-2.9
-2.7
-0.2
4.5 2010
8,754
4.84
162
15
12.3
8.8
41
3.5
4.5 2010
6,233
4.84
161
15
11.3
9.4
20
1.9
-1.0
0.6
-1.6
4.5 2009
16,725
4.89
151
24
18.8
12.9
45
5.9
4.5 2009
12,175
4.85
151
24
17.6
13.7
29
3.9
-1.2
0.8
-2.0
4.5 2008
8,622
5.05
136
39
29.4
25.1
17
4.3
4.5 2008
3,284
5.07
135
39
26.5
21.5
23
5.0
-2.9
-3.6
0.7
4.5 2004
7,954
4.96
88
86
17.8
16.8
1.0
4.5 2004
7,083
4.94
88
86
17.5
14.8
18
2.7
-0.3
-2.0
1.7
4.5 2003
28,258
4.96
78
96
17.9
17.3
0.6
4.5 2003
23,315
4.96
77
96
16.0
14.9
1.1
-1.9
-2.4
0.5
5 2009
1,073
5.48
151
24
18.8
16.9
11
1.9
5 2009
792
5.46
150
25
19.6
14.8
32
4.8
0.8
-2.1
2.9
-1.3
5 2008
6,802
5.56
137
37
27.0
25.2
1.8
5 2008
3,923
5.55
137
37
24.6
24.1
0.5
-2.4
-1.1
5 2007
2,268
5.71
125
49
24.6
27.9
-12
-3.3
5 2007
1,457
5.73
125
49
20.7
26.0
-20
-5.3
-3.9
-1.9
-2.0
5 2006
1,333
5.67
112
62
23.1
21.2
1.9
5 2006
807
5.65
111
62
20.4
22.5
-9
-2.1
-2.7
1.3
-4.0
2.4
5 2005
5,807
5.49
102
72
18.0
19.2
-6
-1.2
5 2005
5,204
5.46
101
72
19.2
18.0
1.2
1.2
-1.2
5 2003
18,062
5.44
76
98
16.9
17.3
-2
-0.4
5 2003
11,992
5.43
75
98
16.4
16.2
0.2
-0.5
-1.1
0.6
5 2002
7,531
5.5
70
105
19.6
19.2
0.4
5 2002
5,659
5.52
69
104
17.1
17.0
0.1
-2.5
-2.2
-0.3
5.5 2008
2,729
6.01
138
36
26.0
25.0
1.0
5.5 2008
1,419
138
36
23.5
24.2
-3
-0.7
-2.5
-0.8
-1.7
5.5 2007
3,683
6.07
126
49
23.8
22.3
1.5
5.5 2007
2,260
6.05
125
49
23.3
22.9
0.4
-0.5
0.6
-1.1
5.5 2006
3,364
6.01
113
61
22.6
21.9
0.7
5.5 2006
2,262
6.01
112
61
23.3
21.7
1.6
0.7
-0.2
0.9
5.5 2005
2,071
5.91
103
71
16.4
17.0
-4
-0.6
5.5 2005
1,353
5.87
103
71
16.3
17.5
-7
-1.2
-0.1
0.5
-0.6
5.5 2001
1,133
57
117
17.0
18.6
-9
-1.6
5.5 2001
1,085
5.98
58
117
16.1
16.3
-1
-0.2
-0.9
-2.3
1.4
6 2006
2,547
6.47
114
60
20.5
20.7
-1
-0.2
6 2006
1,256
6.46
114
60
19.7
20.7
-5
-1.0
-0.8
0.0
-0.8
11
Factor Date
1-mo Change
CPR
Cpn
Cbal
($MM)
CPR
CPR
Orig
Yr
CPR
CPR
July 11
June 11
Chg
3.0
41
1.3
2010
34,449
4.38
349
3.6
2.8
29
0.8
0.7
0.2
0.5
6.1
5.0
20
1.1
2009
2,535
4.47
333
24
4.7
4.0
20
0.7
1.4
1.0
0.4
14
7.1
5.1
39
2.0
4.5 2010
81,878
4.87
345
13
6.3
4.7
35
1.6
0.8
0.4
0.4
332
24
8.0
5.8
38
2.2
4.5 2009
46,789
4.92
333
24
6.5
5.1
27
1.4
1.5
0.7
0.8
251
95
12.7
9.3
37
3.4
4.5 2003
552
5.11
252
95
14.8
7.5
96
7.3
-2.1
1.8
-3.9
Orig
Yr
Cbal
($MM)
4 2010
34,580
4.5
349
4.3
4 2009
14,269
4.5
331
25
4.5 2010
58,645
344
4.5 2009
107,914
4.5 2003
2,012
Cpn
Factor Date
WAC WAM WALA July 11 June 11
5 2010
15,490
5.5
343
15
9.9
8.0
25
1.9
2010
58,689
5.29
344
14
9.8
7.4
33
2.4
0.1
0.6
-0.5
5 2009
72,085
5.5
333
24
10.5
9.1
16
1.4
2009
61,992
5.35
335
22
8.8
7.3
21
1.5
1.7
1.8
-0.1
-1.9
5 2008
10,835
5.5
319
37
14.4
13.4
1.0
2008
3,398
5.51
318
38
16.0
13.1
22
2.9
-1.6
0.3
5 2005
4,818
5.5
278
72
14.6
11.3
29
3.3
2005
5,077
5.60
280
72
15.1
12.3
23
2.8
-0.5
-1.0
0.5
5 2004
2,939
5.5
262
85
13.2
11.7
13
1.5
2004
1,998
5.59
265
84
13.7
11.6
18
2.1
-0.5
0.1
-0.6
5 2003
8,940
5.5
251
96
13.0
11.1
18
1.9
2003
3,861
5.55
252
96
13.1
11.4
14
1.7
-0.1
-0.3
0.2
509
344
14
34.9
23.7
48
11.2
5.5 2010
5.5 2009
8,533
330
26
15.7
13.4
17
2.3
5.5 2009
6,279
5.85
333
23
14.9
11.8
26
3.1
0.8
1.6
-0.8
5.5 2008
22,454
320
36
17.3
15.7
10
1.6
5.5 2008
19,740
5.94
320
36
17.5
14.7
19
2.8
-0.2
1.0
-1.2
5.5 2007
3,336
305
49
20.0
17.7
13
2.3
5.5 2007
4,001
6.02
305
50
18.0
18.0
2.0
-0.3
2.3
5.5 2006
2,911
292
62
18.0
16.5
10
1.5
5.5 2006
3,124
6.06
292
61
18.7
16.5
13
2.2
-0.7
0.0
-0.7
5.5 2005
5,037
279
72
15.1
13.2
15
1.9
5.5 2005
5,514
5.97
280
72
14.8
14.9
-1
-0.1
0.3
-1.7
2.0
5.5 2004
4,992
264
85
14.8
12.0
24
2.8
5.5 2004
5,578
5.93
265
85
14.3
13.2
1.1
0.5
-1.2
1.7
5.5 2003
10,217
249
97
13.8
13.8
0.0
5.5 2003
4,544
6.01
252
96
12.8
11.7
1.1
1.0
2.1
-1.1
5.5 2010
6 2009
1,892
6.5
329
28
20.9
18.6
12
2.3
2009
285
6.43
323
28
20.6
12.7
62
7.9
0.3
5.9
-5.6
6 2008
16,071
6.5
321
35
18.9
19.5
-3
-0.6
2008
12,959
6.43
321
36
19.7
17.9
10
1.8
-0.8
1.6
-2.4
6 2007
5,280
6.5
307
48
19.7
18.3
1.4
2007
7,703
6.46
307
48
20.5
19.1
1.4
-0.8
-0.8
0.0
6 2006
4,773
6.5
293
60
19.6
17.2
14
2.4
2006
4,876
6.47
293
60
21.5
20.7
0.8
-1.9
-3.5
1.6
6 2005
1,158
6.5
277
72
14.7
14.0
0.7
2005
1,390
6.40
279
71
18.6
14.0
33
4.6
-3.9
0.0
-3.9
6 2004
2,056
6.5
263
84
13.8
12.8
1.0
2004
2,538
6.37
265
84
14.6
13.4
10
1.2
-0.8
-0.6
-0.2
6 2003
2,770
6.5
250
96
13.0
11.2
16
1.8
2003
852
6.46
253
96
13.1
13.0
0.1
-0.1
-1.8
1.7
6.5 2008
2,684
321
34
20.0
19.8
0.2
6.5 2008
4,017
6.87
320
36
20.4
17.9
14
2.5
-0.4
1.9
-2.3
6.5 2007
1,591
308
47
19.7
22.2
-11
-2.5
6.5 2007
3,075
6.89
308
47
18.9
16.9
11
0.8
5.3
-4.5
6.5 2006
1,445
295
59
17.7
17.8
-1
-0.1
6.5 2006
1,629
6.88
294
59
21.2
18.8
13
2.4
-3.5
-1.0
-2.5
12
Copyright 2011 RBS Securities Inc. All rights reserved. RBS Securities Inc. member FINRA/SIPC, is a subsidiary of The Royal Bank of Scotland plc. RBS is the marketing name for the securities business of RBS Securities Inc.
The author of this material is an economist, desk strategist, salesperson or trader and will be compensated based in part on the authors own performance, the firms performance and the performance of the sales or trading desk for
which the author works. This material is informational only, and is not intended as an offer or a solicitation to buy or sell any securities or other financial instruments. It is not considered research and is not a product of any research
department. RBS Securities Inc. is not, by making this material available, providing investment, legal, tax, financial, accounting or other advice to you or any other party. RBS Securities Inc. is not acting as an advisor or fiduciary in
any respect in connection with providing this information, and no information or material contained herein is to be construed as either projections or predictions. Past performance is not indicative of future results. RBS Securities
Inc. transacts business with counterparties on an arms length basis and on the basis that each counterparty is sophisticated and capable of independently evaluating the merits and risks of each transaction and that each counterparty
is making an independent decision regarding any transaction. Counterparties must make their own independent decisions regarding any securities, financial instruments or strategies mentioned herein. This material is intended for
institutional investors only and should not be forwarded to third parties.
RBS Securities Inc., its affiliates, and/or any of their respective employees, clients and officers, including persons involved in the preparation or issuance of this material, act as a market maker for or deal as principal in the financial
instruments mentioned and may have a long or short position in, or engaged in transactions in, these financial instruments. As part of the sales or trading desk, the author may have consulted with the trading desk while preparing this
material and the trading desk may have accumulated positions in the financial instruments or related derivatives products that are the subject of this material. Accordingly, information included in or excluded from this material is not
independent from the proprietary interests of RBS Securities Inc., which may conflict with your interests.
Except as to securities issued by the U.S. government and debentures issued by government-sponsored enterprises, RBS Securities Inc. does not permit the author of this material to hold, or engage in transactions in, the securities or
other financial instruments discussed herein in any personal account of the author or a member of the authors household.
Certain transactions, including those involving futures, options, derivatives and high yield securities, give rise to substantial risk and are not suitable for all investors. Foreign currency denominated securities are subject to
fluctuations in exchange rates that could have an adverse effect on the value or price of or income derived from any investments discussed herein. Unless otherwise specifically stated, all statements contained herein (including any
views, opinions or forecasts) are as of the date indicated only, and are subject to change without notice. Changes to assumptions made in the preparation of such material may have a material impact on returns. RBS Securities Inc.
does not undertake a duty to update this material or to notify you when or whether the analysis has changed. While the information contained in this material is believed to be reliable, no representation or warranty, whether express or
implied, is made and no liability or responsibility is accepted by RBS Securities Inc. or its affiliates as to the accuracy or completeness thereof, except with respect to any disclosures relative to RBS Securities Inc. and/or its affiliates
and the authors involvement with an issuer that is the subject of this material.
RBS Securities Inc. makes no representations that this material or any information contained herein are appropriate for use in all locations or that transactions, securities, products, instruments or services discussed herein are
available or appropriate for sale or use in all jurisdictions, or by all investors or counterparties. Investors who receive this material may not necessarily be able to deal directly with RBS Securities Inc. and should contact the RBS
Securities Inc. entity or affiliate in their home jurisdiction unless governing law permits otherwise. Those who utilize this information do so on their own initiative and are responsible for compliance with applicable local laws or
regulations.
This material is made available in the European Economic Area ("EEA") by The Royal Bank of Scotland plc, which is authorized and regulated by the Financial Services Authority (FSA). RBS Securities Inc. distributes this material in
the U.S. With respect to the execution of interest rate derivatives, credit derivatives and foreign exchange transactions, RBS Securities Inc. generally acts as agent for RBS which will be the principal in such transactions.
This website and its contents have not been reviewed by any regulatory authority in Hong Kong. RBS Securities Inc. does not conduct, nor holds itself out as conducting a business in investment advisory or dealing services in Hong
Kong, nor any other regulated activity. It holds no Hong Kong regulatory licenses.
This material is distributed in Singapore by The Royal Bank of Scotland plc (Singapore branch), Level 26, One Raffles Quay, south Tower, Singapore 048583, which is regulated by the Monetary Authority of Singapore. In Singapore,
this material is intended solely for distribution to institutional investors, accredited investors, and expert investors as defined under the (Singapore) Financial Advisers Act, Chapter 110. Persons receiving this material in Singapore
should contact The Royal Bank of Scotland plc (Singapore branch) in respect of any matters in connection with the material.)
Both RBS Tokyo and RBSSJ are regulated by Japanese Financial Services Agency. This Material is provided for information only and it does not constitute an offer or a solicitation to deal in any specific products or to enter into any
legal relations, nor an advice or a recommendation with respect to such products. Clients should independently evaluate particular investments before dealing in any products herein referred to. Persons obtaining this information
through RBSM website are limited to Professional Investors (as defined in Article 2-31 of Financial Instruments and Exchange Law) only. The access to the website is provided by RBS Tokyo Branch (RBS Tokyo) or RBS Securities
Japan Limited (RBSSJ) to their respective Clients in Japan who are classified as Professional Investors. However some Material is intended to be provided only to Qualified Institutional Investors (as defined in Article 10 of Cabinet
Office Ordinance concerning Definitions provided in Article 2 of Financial Instruments and Exchange Law).
RBS Securities Inc. is exempt from the requirement to hold an Australian Financial Services License under the Corporations Act 2001 of Australia in respect of these financial services, and that RBS is regulated by the SEC under US
laws, which differ from Australian laws.
The views expressed in this publication accurately reflect the authors personal views about the subject financial instruments and issuers, and no part of the authors compensation was, is, or will be directly or indirectly related to the
specific recommendations or views contained herein.
13