download zip copy


File Id                       :VT130805

File Name                     :45 Day Remic Factors per Tranche







                                CLASS                      FINAL PAY       ORIGINAL      MPO         PC YIELD     UNSCHEDLD    FACTOR            FOOTNOTE

SERIES  CLASS      CUSIP        FACTOR            COUPON  YYYY MM DD            UPB  YYYY MM DD    MAINT PREM     PRINCIPAL  YYYY MM DD             CODES

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

  4233  AC     3137B3AM0    0.95323729       3.500000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  AD     3137B3DA3    0.97525848       1.500000000  2024 11 15    21978848.00                0.00000000    0.00000000  2013 08 01  

  4233  AI     3137B3EA2    0.97525848       3.500000000  2024 11 15    12559341.00                0.00000000    0.00000000  2013 08 01  

  4233  GI     3137B3DD7    0.95854204       3.500000000  2025 03 15    52136641.00                0.00000000    0.00000000  2013 08 01  

  4233  MA     3137B3AN8    0.95323729       1.000000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  MB     3137B3AP3    0.95323729       1.250000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  MC     3137B3AQ1    0.95323729       1.500000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  MD     3137B3AR9    0.95323729       1.750000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  ME     3137B3AS7    0.95323729       2.000000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  MG     3137B3AT5    0.95323729       2.250000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  MH     3137B3AU2    0.95323729       2.500000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  MI     3137B3AV0    0.95323729       3.500000000  2025 03 15    39577300.00                0.00000000    0.00000000  2013 08 01  

  4233  MJ     3137B3AW8    0.95323729       2.750000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  MK     3137B3AX6    0.95323729       3.000000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  ML     3137B3AY4    0.95323729       3.250000000  2025 03 15    55408221.00                0.00000000    0.00000000  2013 08 01  

  4233  R      3137B3AZ1    1.00000000       0.000120000  2025 03 15           0.00                0.00000000    0.00000000  2013 08 01