EXHIBIT 99
Deal Summary Report
sb_CMLT06AR3_G2_TS3
Assumptions
Collateral
Settlement
31-May-06
Prepay
25 CPB
Balance
WAC
WAM
Age
WAL
Dur
1st Pay Date
25-Jun-06
LIBOR_6MO
5.27875
$640,774,971.16
6.566
357
2.42194
2.125
LIBOR_1YR
5.40563
CMT_1YR
5.0015
Tranche
Balance
Coupon
Principal
Avg
Cpn
Yield
Spread
Bench
Price
$@1bp
Accrued
NetNet
Dated
Notes
Name
Window
Life
Roll
Int(M)
(MM)
Date
100
6.2547
06/06 - 06/06
0.06944
1-May-06
WAC
2-A1A
84,244,000.00
5.7
06/06 - 05/09
1.79345
1-May-06
FIX
2-A2A
48,822,000.00
5.7
06/06 - 05/09
1.83647
1-May-06
FIX
2-1AB2
11,284,000.00
5.7
06/06 - 05/09
1.80923
1-May-06
WAC
2-1AX
144,350,000.00
0.5032
06/06 - 02/09
1.80923
1-May-06
CPT_IO
2-A3A
250,457,000.00
5.9
06/06 - 05/11
2.47336
1-May-06
FIX
2-A4A
164,338,000.00
5.9
06/06 - 05/11
2.45931
1-May-06
FIX
2-3AB4
35,173,000.00
5.9
06/06 - 05/11
2.46779
1-May-06
WAC
2-2AX
449,968,000.00
0.42594
06/06 - 02/11
2.46779
1-May-06
CPT_IO
15,700,000.00
6.29613
06/06 - 05/11
3.88165
1-May-06
WAC
10,252,000.00
6.29613
06/06 - 05/11
3.88165
1-May-06
WAC
6,408,000.00
6.29613
06/06 - 05/11
3.88165
1-May-06
WAC
7,689,000.00
6.29613
06/06 - 05/36
6.09576
1-May-06
WAC
3,524,000.00
6.29613
06/06 - 05/36
6.09576
1-May-06
WAC
2,883,871.16
6.29613
06/06 - 05/36
6.09576
1-May-06
WAC
Principal Distribution Rules SNR_1:
-----------------------------
To AR, until retired
To 2-A1A, 2-1AB2, allocated as follows:
Concurrently,
92.1827811091% to 2-A1A, until retired
7.8172188909% as follows:
To a component of 2-1AB2
-----------------------------
Principal Distribution Rules SNR_2:
-----------------------------
Concurrently,
92.1830746573% to 2-A2A, until retired
7.8169253427% as follows:
To a component of 2-1AB2
-----------------------------
Principal Distribution Rules SNR_3:
-----------------------------
Concurrently,
92.183146543% to 2-A3A, until retired
7.816853457% as follows:
To a component of 2-3AB4
Principal Distribution Rules SNR_4:
-----------------------------
Concurrently,
92.1833367924% to 2-A4A, until retired
7.8166632076% as follows:
To a component of 2-3AB4
To a component of B1, B2, B3, B4, B5, B6, allocated as follows:
CMLT06AR3_G2_PROSUP2 - Dec - 2-A4A
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	84	73	62	46
25-May-08	100	70	53	38	21
25-May-09	100	58	38	24	9
25-May-10	99	48	29	15	5
25-May-11	99	40	21	10	2
25-May-12	98	34	16	6	1
25-May-13	97	29	12	4	1
25-May-14	97	24	9	3	*
25-May-15	96	20	7	2	*
25-May-16	94	17	5	1	*
25-May-17	92	14	4	1	*
25-May-18	90	12	3	*	*
25-May-19	87	10	2	*	*
25-May-20	85	8	1	*	*
25-May-21	82	7	1	*	*
25-May-22	79	5	1	*	*
25-May-23	75	4	1	*	*
25-May-24	72	4	*	*	*
25-May-25	68	3	*	*	*
25-May-26	64	2	*	*	*
25-May-27	59	2	*	*	*
25-May-28	54	1	*	*	*
25-May-29	49	1	*	*	*
25-May-30	43	1	*	*	*
25-May-31	37	1	*	*	*
25-May-32	30	*	*	*	*
25-May-33	23	*	*	*	*
25-May-34	15	*	*	*	*
25-May-35	6	*	*	*	*
25-May-36	0	0	0	0	0

WAL	21.40222	5.51466	3.24574	2.16176	1.33268
WAL To Call	21.34993	5.1082	2.95182	1.96404	1.22152
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-Dec35

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - 2-3AB4
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	84	73	62	46
25-May-08	100	70	53	38	21
25-May-09	100	58	38	24	9
25-May-10	99	48	29	15	5
25-May-11	99	40	21	10	2
25-May-12	98	34	16	6	1
25-May-13	98	29	12	4	1
25-May-14	97	24	9	3	*
25-May-15	96	20	7	2	*
25-May-16	95	17	5	1	*
25-May-17	93	14	4	1	*
25-May-18	91	12	3	*	*
25-May-19	88	10	2	*	*
25-May-20	85	8	1	*	*
25-May-21	83	7	1	*	*
25-May-22	79	5	1	*	*
25-May-23	76	4	1	*	*
25-May-24	72	4	*	*	*
25-May-25	68	3	*	*	*
25-May-26	64	2	*	*	*
25-May-27	60	2	*	*	*
25-May-28	55	1	*	*	*
25-May-29	49	1	*	*	*
25-May-30	43	1	*	*	*
25-May-31	37	1	*	*	*
25-May-32	30	*	*	*	*
25-May-33	23	*	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	0
25-May-36	0	0	0	0	0

WAL	21.53735	5.52492	3.24765	2.16188	1.33249
WAL To Call	21.48137	5.11452	2.95163	1.96353	1.22133
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-Nov35

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - 2-2AX
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	84	73	62	46
25-May-08	100	70	53	38	21
25-May-09	100	58	38	24	9
25-May-10	99	48	29	15	5
25-May-11	99	40	21	10	2
25-May-12	98	34	16	6	1
25-May-13	98	29	12	4	1
25-May-14	97	24	9	3	*
25-May-15	96	20	7	2	*
25-May-16	95	17	5	1	*
25-May-17	93	14	4	1	*
25-May-18	91	12	3	*	*
25-May-19	88	10	2	*	*
25-May-20	85	8	1	*	*
25-May-21	83	7	1	*	*
25-May-22	79	5	1	*	*
25-May-23	76	4	1	*	*
25-May-24	72	4	*	*	*
25-May-25	68	3	*	*	*
25-May-26	64	2	*	*	*
25-May-27	60	2	*	*	*
25-May-28	55	1	*	*	*
25-May-29	49	1	*	*	*
25-May-30	43	1	*	*	*
25-May-31	37	1	*	*	*
25-May-32	30	*	*	*	*
25-May-33	23	*	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	*
25-May-36	0	0	0	0	0

WAL	21.53735	5.52492	3.24765	2.16188	1.33249
WAL To Call	21.48136	5.11452	2.95163	1.96353	1.22133
Principal Window

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - B1
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	100	100	100	100
25-May-08	100	100	100	93	71
25-May-09	100	100	92	75	50
25-May-10	99	99	69	49	25
25-May-11	99	89	51	31	13
25-May-12	98	75	38	20	6
25-May-13	98	63	28	13	3
25-May-14	97	53	21	8	2
25-May-15	96	45	16	5	1
25-May-16	95	38	12	4	*
25-May-17	93	31	9	2	*
25-May-18	91	26	6	1	*
25-May-19	88	22	5	1	*
25-May-20	86	18	3	1	*
25-May-21	83	15	2	*	*
25-May-22	80	12	2	*	*
25-May-23	76	10	1	*	*
25-May-24	73	8	1	*	*
25-May-25	69	6	1	*	*
25-May-26	64	5	*	*	*
25-May-27	60	4	*	*	*
25-May-28	55	3	*	*	*
25-May-29	49	2	*	*	*
25-May-30	44	2	*	*	*
25-May-31	37	1	*	*	*
25-May-32	31	1	*	*	*
25-May-33	23	1	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	*
25-May-36	0	0	0	0	0

WAL	21.56885	9.82502	6.09576	4.56772	3.19495
WAL To Call	21.51011	8.92112	5.38361	3.93868	2.60604
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-Feb36

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - B2
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	100	100	100	100
25-May-08	100	100	100	93	71
25-May-09	100	100	92	75	50
25-May-10	99	99	69	49	25
25-May-11	99	89	51	31	13
25-May-12	98	75	38	20	6
25-May-13	98	63	28	13	3
25-May-14	97	53	21	8	2
25-May-15	96	45	16	5	1
25-May-16	95	38	12	4	*
25-May-17	93	31	9	2	*
25-May-18	91	26	6	1	*
25-May-19	88	22	5	1	*
25-May-20	86	18	3	1	*
25-May-21	83	15	2	*	*
25-May-22	80	12	2	*	*
25-May-23	76	10	1	*	*
25-May-24	73	8	1	*	*
25-May-25	69	6	1	*	*
25-May-26	64	5	*	*	*
25-May-27	60	4	*	*	*
25-May-28	55	3	*	*	*
25-May-29	49	2	*	*	*
25-May-30	44	2	*	*	*
25-May-31	37	1	*	*	*
25-May-32	31	1	*	*	*
25-May-33	23	1	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	0
25-May-36	0	0	0	0	0

WAL	21.56885	9.82502	6.09576	4.56772	3.19495
WAL To Call	21.51011	8.92112	5.38361	3.93868	2.60604
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-Feb36

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - B3
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	100	100	100	100
25-May-08	100	100	100	93	71
25-May-09	100	100	92	75	50
25-May-10	99	99	69	49	25
25-May-11	99	89	51	31	13
25-May-12	98	75	38	20	6
25-May-13	98	63	28	13	3
25-May-14	97	53	21	8	2
25-May-15	96	45	16	5	1
25-May-16	95	38	12	4	*
25-May-17	93	31	9	2	*
25-May-18	91	26	6	1	*
25-May-19	88	22	5	1	*
25-May-20	86	18	3	1	*
25-May-21	83	15	2	*	*
25-May-22	80	12	2	*	*
25-May-23	76	10	1	*	*
25-May-24	73	8	1	*	*
25-May-25	69	6	1	*	*
25-May-26	64	5	*	*	*
25-May-27	60	4	*	*	*
25-May-28	55	3	*	*	*
25-May-29	49	2	*	*	*
25-May-30	44	2	*	*	*
25-May-31	37	1	*	*	*
25-May-32	31	1	*	*	*
25-May-33	23	1	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	0
25-May-36	0	0	0	0	0

WAL	21.56885	9.82502	6.09576	4.56772	3.19495
WAL To Call	21.51011	8.92112	5.38361	3.93868	2.60604
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06~Feb36

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - B4
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	100	100	100	100
25-May-08	100	100	100	93	71
25-May-09	100	100	92	75	50
25-May-10	99	99	69	49	25
25-May-11	99	89	51	31	13
25-May-12	98	75	38	20	6
25-May-13	98	63	28	13	3
25-May-14	97	53	21	8	2
25-May-15	96	45	16	5	1
25-May-16	95	38	12	4	*
25-May-17	93	31	9	2	*
25-May-18	91	26	6	1	*
25-May-19	88	22	5	1	*
25-May-20	86	18	3	1	*
25-May-21	83	15	2	*	*
25-May-22	80	12	2	*	*
25-May-23	76	10	1	*	*
25-May-24	73	8	1	*	*
25-May-25	69	6	1	*	*
25-May-26	64	5	*	*	*
25-May-27	60	4	*	*	*
25-May-28	55	3	*	*	*
25-May-29	49	2	*	*	*
25-May-30	44	2	*	*	*
25-May-31	37	1	*	*	*
25-May-32	31	1	*	*	*
25-May-33	23	1	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	0
25-May-36	0	0	0	0	0

WAL	21.56885	9.82502	6.09576	4.56772	3.19495
WAL To Call	21.51011	8.92112	5.38361	3.93868	2.60604
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06~Feb36

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - B5
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	100	100	100	100
25-May-08	100	100	100	93	71
25-May-09	100	100	92	75	50
25-May-10	99	99	69	49	25
25-May-11	99	89	51	31	13
25-May-12	98	75	38	20	6
25-May-13	98	63	28	13	3
25-May-14	97	53	21	8	2
25-May-15	96	45	16	5	1
25-May-16	95	38	12	4	*
25-May-17	93	31	9	2	*
25-May-18	91	26	6	1	*
25-May-19	88	22	5	1	*
25-May-20	86	18	3	1	*
25-May-21	83	15	2	*	*
25-May-22	80	12	2	*	*
25-May-23	76	10	1	*	*
25-May-24	73	8	1	*	*
25-May-25	69	6	1	*	*
25-May-26	64	5	*	*	*
25-May-27	60	4	*	*	*
25-May-28	55	3	*	*	*
25-May-29	49	2	*	*	*
25-May-30	44	2	*	*	*
25-May-31	37	1	*	*	*
25-May-32	31	1	*	*	*
25-May-33	23	1	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	0
25-May-36	0	0	0	0	0

WAL	21.56885	9.82502	6.09576	4.56772	3.19495
WAL To Call	21.51011	8.92112	5.38361	3.93868	2.60604
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06~Feb36

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Dec - B6
Date	1	2	3	4	5
31-May-06	100	100	100	100	100
25-May-07	100	100	100	100	100
25-May-08	100	100	100	93	71
25-May-09	100	100	92	75	50
25-May-10	99	99	69	49	25
25-May-11	99	89	51	31	13
25-May-12	98	75	38	20	6
25-May-13	98	63	28	13	3
25-May-14	97	53	21	8	2
25-May-15	96	45	16	5	1
25-May-16	95	38	12	4	*
25-May-17	93	31	9	2	*
25-May-18	91	26	6	1	*
25-May-19	88	22	5	1	*
25-May-20	86	18	3	1	*
25-May-21	83	15	2	*	*
25-May-22	80	12	2	*	*
25-May-23	76	10	1	*	*
25-May-24	73	8	1	*	*
25-May-25	69	6	1	*	*
25-May-26	64	5	*	*	*
25-May-27	60	4	*	*	*
25-May-28	55	3	*	*	*
25-May-29	49	2	*	*	*
25-May-30	44	2	*	*	*
25-May-31	37	1	*	*	*
25-May-32	31	1	*	*	*
25-May-33	23	1	*	*	*
25-May-34	15	*	*	*	*
25-May-35	7	*	*	*	0
25-May-36	0	0	0	0	0

WAL	21.56885	9.82502	6.09576	4.56772	3.19495
WAL To Call	21.51011	8.92112	5.38361	3.93868	2.60604
Principal Window	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-May36	Jun06-Sep35

LIBOR_6MO	5.27875	5.27875	5.27875	5.27875	5.27875
LIBOR_1YR	5.40563	5.40563	5.40563	5.40563	5.40563
CMT_1YR	5.0015	5.0015	5.0015	5.0015	5.0015
Prepay	0 CPR	15 CPR	25 CPR	35 CPR	50 CPR
CMLT06AR3_G2_PROSUP2 - Deal Cashflow Report
                                Collateral
                                COLLAT
                                Principal              Interest                 Int on Cash        Reinv Princ       Balance
               Total               640,774,971.16         1,001,010,947.99                  0                 0
Period         Date
---------------------------------------------------------------------------------------------------------------------------------------
        0        31-May-06                      0                        0                  0                 0         640,774,971.16
        1        25-Jun-06              62,074.12             3,362,002.44                  0                 0         640,712,897.04
        2        25-Jul-06              62,420.37             3,361,980.28                  0                 0         640,650,476.66
        3        25-Aug-06              62,768.58             3,362,261.91                  0                 0         640,587,708.08
        4        25-Sep-06              63,229.24             3,363,193.52                  0                 0         640,524,478.85
        5        25-Oct-06              63,582.10             3,362,854.92                  0                 0         640,460,896.75
        6        25-Nov-06              63,936.96             3,363,426.27                  0                 0         640,396,959.78
        7        25-Dec-06              64,293.82             3,364,429.68                  0                 0         640,332,665.96
        8        25-Jan-07              64,652.69             3,364,085.32                  0                 0         640,268,013.27
        9        25-Feb-07              65,013.59             3,363,739.02                  0                 0         640,202,999.68
       10        25-Mar-07              65,376.52             3,363,390.77                  0                 0         640,137,623.16
       11        25-Apr-07              65,741.50             3,363,040.55                  0                 0         640,071,881.66
       12        25-May-07              66,108.53             3,362,688.35                  0                 0         640,005,773.13
       13        25-Jun-07              66,649.71             3,362,654.35                  0                 0         639,939,123.42
       14        25-Jul-07              67,022.05             3,362,636.73                  0                 0         639,872,101.36
       15        25-Aug-07              67,315.39             3,363,954.14                  0                 0         639,804,785.97
       16        25-Sep-07              67,940.88             3,364,681.58                  0                 0         639,736,845.09
       17        25-Oct-07              68,468.76             3,364,766.33                  0                 0         639,668,376.33
       18        25-Nov-07              68,852.12             3,364,398.42                  0                 0         639,599,524.21
       19        25-Dec-07              69,325.70             3,364,178.34                  0                 0         639,530,198.51
       20        25-Jan-08              69,713.98             3,363,805.70                  0                 0         639,460,484.54
       21        25-Feb-08              70,599.75             3,364,904.83                  0                 0         639,389,884.78
       22        25-Mar-08              70,995.54             3,365,547.81                  0                 0         639,318,889.24
       23        25-Apr-08              71,937.26             3,366,125.45                  0                 0         639,246,951.98
       24        25-May-08              72,487.05             3,368,195.31                  0                 0         639,174,464.93
       25        25-Jun-08              72,893.97             3,369,914.33                  0                 0         639,101,570.96
       26        25-Jul-08              73,170.60             3,371,551.72                  0                 0         639,028,400.36
       27        25-Aug-08              73,634.36             3,374,165.03                  0                 0         638,954,766.00
       28        25-Sep-08              73,592.46             3,381,096.62                  0                 0         638,881,173.54
       29        25-Oct-08              73,813.82             3,386,159.23                  0                 0         638,807,359.72
       30        25-Nov-08              74,573.45             3,389,086.07                  0                 0         638,732,786.26
       31        25-Dec-08              74,888.17             3,396,078.40                  0                 0         638,657,898.09
       32        25-Jan-09              75,315.76             3,396,002.75                  0                 0         638,582,582.34
       33        25-Feb-09              75,909.70             3,397,106.93                  0                 0         638,506,672.64
       34        25-Mar-09              83,157.09             3,407,982.24                  0                 0         638,423,515.55
       35        25-Apr-09              91,391.62             3,418,646.07                  0                 0         638,332,123.93
       36        25-May-09             114,942.00             3,472,195.00                  0                 0         638,217,181.93
       37        25-Jun-09             115,593.54             3,500,935.29                  0                 0         638,101,588.39
       38        25-Jul-09             116,284.91             3,500,270.49                  0                 0         637,985,303.48
       39        25-Aug-09             117,087.72             3,499,916.09                  0                 0         637,868,215.76
       40        25-Sep-09             117,788.23             3,499,993.61                  0                 0         637,750,427.53
       41        25-Oct-09             118,641.95             3,499,570.02                  0                 0         637,631,785.58
       42        25-Nov-09             119,351.94             3,498,887.30                  0                 0         637,512,433.64
       43        25-Dec-09             120,066.22             3,498,276.97                  0                 0         637,392,367.43
       44        25-Jan-10             121,157.54             3,498,705.92                  0                 0         637,271,209.89
       45        25-Feb-10             122,012.15             3,498,352.44                  0                 0         637,149,197.74
       46        25-Mar-10             122,970.19             3,497,987.48                  0                 0         637,026,227.55
       47        25-Apr-10             124,716.94             3,498,873.83                  0                 0         636,901,510.60
       48        25-May-10             125,454.26             3,498,205.00                  0                 0         636,776,056.34
       49        25-Jun-10             126,560.66             3,498,041.38                  0                 0         636,649,495.68
       50        25-Jul-10             127,319.83             3,499,405.32                  0                 0         636,522,175.85
       51        25-Aug-10             128,634.31             3,504,501.36                  0                 0         636,393,541.54
       52        25-Sep-10             133,257.29             3,522,124.47                  0                 0         636,260,284.26
       53        25-Oct-10             134,516.55             3,534,778.87                  0                 0         636,125,767.71
       54        25-Nov-10             136,210.23             3,543,282.55                  0                 0         635,989,557.48
       55        25-Dec-10             171,789.85             3,609,920.28                  0                 0         635,817,767.63
       56        25-Jan-11             193,164.93             3,639,213.25                  0                 0         635,624,602.70
       57        25-Feb-11             219,754.27             3,706,799.39                  0                 0         635,404,848.43
       58        25-Mar-11             254,481.18             3,762,524.96                  0                 0         635,150,367.25
       59        25-Apr-11             311,554.88             3,935,192.01                  0                 0         634,838,812.36
       60        25-May-11             313,462.99             3,938,558.25                  0                 0         634,525,349.37
       61        25-Jun-11             315,429.09             3,944,675.64                  0                 0         634,209,920.28
       62        25-Jul-11             317,453.12             3,942,729.31                  0                 0         633,892,467.17
       63        25-Aug-11             319,490.14             3,940,770.48                  0                 0         633,572,977.03
       64        25-Sep-11             321,540.24             3,938,799.07                  0                 0         633,251,436.79
       65        25-Oct-11             323,603.51             3,936,815.01                  0                 0         632,927,833.28
       66        25-Nov-11             325,680.02             3,934,818.20                  0                 0         632,602,153.26
       67        25-Dec-11             327,769.87             3,933,024.36                  0                 0         632,274,383.38
       68        25-Jan-12             329,873.14             3,931,001.82                  0                 0         631,944,510.24
       69        25-Feb-12             331,989.92             3,928,966.29                  0                 0         631,612,520.32
       70        25-Mar-12             334,120.29             3,926,917.70                  0                 0         631,278,400.03
       71        25-Apr-12             336,264.34             3,924,855.94                  0                 0         630,942,135.69
       72        25-May-12             338,422.16             3,922,780.95                  0                 0         630,603,713.53
       73        25-Jun-12             340,593.83             3,920,692.63                  0                 0         630,263,119.70
       74        25-Jul-12             342,779.45             3,918,590.90                  0                 0         629,920,340.25
       75        25-Aug-12             344,979.10             3,916,475.67                  0                 0         629,575,361.15
       76        25-Sep-12             347,192.89             3,914,346.86                  0                 0         629,228,168.26
       77        25-Oct-12             349,420.88             3,912,204.38                  0                 0         628,878,747.38
       78        25-Nov-12             351,663.19             3,910,048.13                  0                 0         628,527,084.19
       79        25-Dec-12             353,919.89             3,907,878.04                  0                 0         628,173,164.30
       80        25-Jan-13             356,191.09             3,905,694.02                  0                 0         627,816,973.21
       81        25-Feb-13             358,476.87             3,903,495.96                  0                 0         627,458,496.34
       82        25-Mar-13             360,777.33             3,901,283.79                  0                 0         627,097,719.01
       83        25-Apr-13             363,092.56             3,899,057.41                  0                 0         626,734,626.45
       84        25-May-13             365,422.67             3,896,816.74                  0                 0         626,369,203.78
       85        25-Jun-13             367,767.73             3,894,561.67                  0                 0         626,001,436.05
       86        25-Jul-13             370,127.86             3,892,292.12                  0                 0         625,631,308.19
       87        25-Aug-13             372,503.14             3,890,007.99                  0                 0         625,258,805.05
       88        25-Sep-13             374,893.68             3,887,709.19                  0                 0         624,883,911.36
       89        25-Oct-13             377,299.57             3,885,395.63                  0                 0         624,506,611.79
       90        25-Nov-13             379,720.91             3,883,067.21                  0                 0         624,126,890.88
       91        25-Dec-13             382,157.81             3,880,723.84                  0                 0         623,744,733.07
       92        25-Jan-14             384,610.35             3,878,365.41                  0                 0         623,360,122.72
       93        25-Feb-14             387,078.64             3,875,991.84                  0                 0         622,973,044.08
       94        25-Mar-14             389,562.79             3,873,603.02                  0                 0         622,583,481.30
       95        25-Apr-14             392,062.89             3,871,198.86                  0                 0         622,191,418.41
       96        25-May-14             394,579.04             3,868,779.26                  0                 0         621,796,839.36
       97        25-Jun-14             397,111.36             3,866,344.12                  0                 0         621,399,728.01
       98        25-Jul-14             399,659.94             3,863,893.34                  0                 0         621,000,068.07
       99        25-Aug-14             402,224.89             3,861,426.81                  0                 0         620,597,843.18
      100        25-Sep-14             405,055.65             3,858,944.44                  0                 0         620,192,787.52
      101        25-Oct-14             407,655.06             3,856,444.78                  0                 0         619,785,132.46
      102        25-Nov-14             410,730.63             3,853,929.05                  0                 0         619,374,401.83
      103        25-Dec-14             413,699.03             3,851,394.20                  0                 0         618,960,702.80
      104        25-Jan-15             416,354.16             3,848,840.90                  0                 0         618,544,348.64
      105        25-Feb-15             419,026.35             3,846,271.21                  0                 0         618,125,322.30
      106        25-Mar-15             421,715.70             3,843,685.00                  0                 0         617,703,606.60
      107        25-Apr-15             424,422.32             3,841,082.19                  0                 0         617,279,184.28
      108        25-May-15             427,146.33             3,838,462.66                  0                 0         616,852,037.95
      109        25-Jun-15             429,887.83             3,835,826.30                  0                 0         616,422,150.12
      110        25-Jul-15             435,790.92             3,833,173.01                  0                 0         615,986,359.20
      111        25-Aug-15             445,135.67             3,830,482.29                  0                 0         615,541,223.54
      112        25-Sep-15             463,768.45             3,827,731.85                  0                 0         615,077,455.09
      113        25-Oct-15             477,798.29             3,824,862.83                  0                 0         614,599,656.80
      114        25-Nov-15             490,452.25             3,821,904.95                  0                 0         614,109,204.55
      115        25-Dec-15             508,408.74             3,818,865.93                  0                 0         613,600,795.81
      116        25-Jan-16             517,258.37             3,815,712.26                  0                 0         613,083,537.44
      117        25-Feb-16             581,277.49             3,812,503.53                  0                 0         612,502,259.95
      118        25-Mar-16             640,324.04             3,808,895.76                  0                 0         611,861,935.91
      119        25-Apr-16             922,685.81             3,804,916.91                  0                 0         610,939,250.10
      120        25-May-16           1,003,182.29             3,799,162.91                  0                 0         609,936,067.80
      121        25-Jun-16           1,098,500.00             3,792,918.81                  0                 0         608,837,567.81
      122        25-Jul-16           1,105,570.28             3,786,094.93                  0                 0         607,731,997.53
      123        25-Aug-16           1,112,686.12             3,779,227.08                  0                 0         606,619,311.40
      124        25-Sep-16           1,119,847.82             3,772,314.97                  0                 0         605,499,463.59
      125        25-Oct-16           1,127,055.66             3,765,358.32                  0                 0         604,372,407.92
      126        25-Nov-16           1,134,309.95             3,758,356.83                  0                 0         603,238,097.97
      127        25-Dec-16           1,141,610.99             3,751,310.23                  0                 0         602,096,486.99
      128        25-Jan-17           1,148,959.07             3,744,218.22                  0                 0         600,947,527.92
      129        25-Feb-17           1,156,354.50             3,737,080.50                  0                 0         599,791,173.42
      130        25-Mar-17           1,163,797.59             3,729,896.78                  0                 0         598,627,375.83
      131        25-Apr-17           1,171,288.64             3,722,666.77                  0                 0         597,456,087.19
      132        25-May-17           1,178,827.97             3,715,390.17                  0                 0         596,277,259.22
      133        25-Jun-17           1,186,415.88             3,708,066.67                  0                 0         595,090,843.34
      134        25-Jul-17           1,194,052.69             3,700,695.97                  0                 0         593,896,790.65
      135        25-Aug-17           1,201,738.71             3,693,277.77                  0                 0         592,695,051.94
      136        25-Sep-17           1,209,474.27             3,685,811.76                  0                 0         591,485,577.67
      137        25-Oct-17           1,217,259.67             3,678,297.64                  0                 0         590,268,318.00
      138        25-Nov-17           1,225,095.25             3,670,735.08                  0                 0         589,043,222.75
      139        25-Dec-17           1,232,981.33             3,663,123.79                  0                 0         587,810,241.42
      140        25-Jan-18           1,240,918.23             3,655,463.44                  0                 0         586,569,323.20
      141        25-Feb-18           1,248,906.27             3,647,753.72                  0                 0         585,320,416.92
      142        25-Mar-18           1,256,945.80             3,639,994.32                  0                 0         584,063,471.12
      143        25-Apr-18           1,265,037.14             3,632,184.90                  0                 0         582,798,433.98
      144        25-May-18           1,273,180.63             3,624,325.14                  0                 0         581,525,253.34
      145        25-Jun-18           1,281,376.61             3,616,414.73                  0                 0         580,243,876.74
      146        25-Jul-18           1,289,625.40             3,608,453.33                  0                 0         578,954,251.34
      147        25-Aug-18           1,297,927.36             3,600,440.62                  0                 0         577,656,323.98
      148        25-Sep-18           1,306,282.82             3,592,376.27                  0                 0         576,350,041.16
      149        25-Oct-18           1,314,692.14             3,584,259.93                  0                 0         575,035,349.02
      150        25-Nov-18           1,323,155.65             3,576,091.28                  0                 0         573,712,193.36
      151        25-Dec-18           1,331,673.72             3,567,869.98                  0                 0         572,380,519.64
      152        25-Jan-19           1,340,246.69             3,559,595.69                  0                 0         571,040,272.96
      153        25-Feb-19           1,348,874.91             3,551,268.06                  0                 0         569,691,398.05
      154        25-Mar-19           1,357,558.74             3,542,886.75                  0                 0         568,333,839.31
      155        25-Apr-19           1,366,298.54             3,534,451.42                  0                 0         566,967,540.77
      156        25-May-19           1,375,094.68             3,525,961.72                  0                 0         565,592,446.09
      157        25-Jun-19           1,383,947.51             3,517,417.29                  0                 0         564,208,498.57
      158        25-Jul-19           1,392,857.41             3,508,817.78                  0                 0         562,815,641.16
      159        25-Aug-19           1,401,824.73             3,500,162.84                  0                 0         561,413,816.43
      160        25-Sep-19           1,410,849.86             3,491,452.11                  0                 0         560,002,966.57
      161        25-Oct-19           1,419,933.16             3,482,685.23                  0                 0         558,583,033.41
      162        25-Nov-19           1,429,075.01             3,473,861.84                  0                 0         557,153,958.40
      163        25-Dec-19           1,438,275.78             3,464,981.57                  0                 0         555,715,682.62
      164        25-Jan-20           1,447,535.87             3,456,044.05                  0                 0         554,268,146.75
      165        25-Feb-20           1,456,855.64             3,447,048.91                  0                 0         552,811,291.11
      166        25-Mar-20           1,466,235.49             3,437,995.79                  0                 0         551,345,055.61
      167        25-Apr-20           1,475,675.81             3,428,884.31                  0                 0         549,869,379.80
      168        25-May-20           1,485,176.98             3,419,714.09                  0                 0         548,384,202.82
      169        25-Jun-20           1,494,739.39             3,410,484.75                  0                 0         546,889,463.43
      170        25-Jul-20           1,504,363.45             3,401,195.91                  0                 0         545,385,099.98
      171        25-Aug-20           1,514,049.55             3,391,847.19                  0                 0         543,871,050.43
      172        25-Sep-20           1,523,798.09             3,382,438.21                  0                 0         542,347,252.34
      173        25-Oct-20           1,533,609.47             3,372,968.56                  0                 0         540,813,642.87
      174        25-Nov-20           1,543,484.10             3,363,437.86                  0                 0         539,270,158.77
      175        25-Dec-20           1,553,422.39             3,353,845.71                  0                 0         537,716,736.38
      176        25-Jan-21           1,563,424.75             3,344,191.73                  0                 0         536,153,311.64
      177        25-Feb-21           1,573,491.59             3,334,475.50                  0                 0         534,579,820.05
      178        25-Mar-21           1,583,623.33             3,324,696.64                  0                 0         532,996,196.72
      179        25-Apr-21           1,593,820.38             3,314,854.72                  0                 0         531,402,376.34
      180        25-May-21           1,604,083.18             3,304,949.35                  0                 0         529,798,293.16
      181        25-Jun-21           1,614,412.14             3,294,980.12                  0                 0         528,183,881.02
      182        25-Jul-21           1,624,807.69             3,284,946.61                  0                 0         526,559,073.33
      183        25-Aug-21           1,635,270.26             3,274,848.41                  0                 0         524,923,803.07
      184        25-Sep-21           1,645,800.28             3,264,685.10                  0                 0         523,278,002.78
      185        25-Oct-21           1,656,398.20             3,254,456.27                  0                 0         521,621,604.59
      186        25-Nov-21           1,667,064.44             3,244,161.48                  0                 0         519,954,540.15
      187        25-Dec-21           1,677,799.45             3,233,800.31                  0                 0         518,276,740.70
      188        25-Jan-22           1,688,603.67             3,223,372.33                  0                 0         516,588,137.03
      189        25-Feb-22           1,699,477.55             3,212,877.12                  0                 0         514,888,659.48
      190        25-Mar-22           1,710,421.54             3,202,314.24                  0                 0         513,178,237.93
      191        25-Apr-22           1,721,436.09             3,191,683.24                  0                 0         511,456,801.84
      192        25-May-22           1,732,521.66             3,180,983.70                  0                 0         509,724,280.17
      193        25-Jun-22           1,743,678.71             3,170,215.17                  0                 0         507,980,601.46
      194        25-Jul-22           1,754,907.69             3,159,377.19                  0                 0         506,225,693.77
      195        25-Aug-22           1,766,209.08             3,148,469.34                  0                 0         504,459,484.69
      196        25-Sep-22           1,777,583.33             3,137,491.14                  0                 0         502,681,901.36
      197        25-Oct-22           1,789,030.93             3,126,442.16                  0                 0         500,892,870.43
      198        25-Nov-22           1,800,552.34             3,115,321.92                  0                 0         499,092,318.09
      199        25-Dec-22           1,812,148.04             3,104,129.98                  0                 0         497,280,170.05
      200        25-Jan-23           1,823,818.51             3,092,865.87                  0                 0         495,456,351.55
      201        25-Feb-23           1,835,564.23             3,081,529.12                  0                 0         493,620,787.32
      202        25-Mar-23           1,847,385.69             3,070,119.26                  0                 0         491,773,401.63
      203        25-Apr-23           1,859,283.38             3,058,635.82                  0                 0         489,914,118.25
      204        25-May-23           1,871,257.79             3,047,078.33                  0                 0         488,042,860.47
      205        25-Jun-23           1,883,309.41             3,035,446.31                  0                 0         486,159,551.06
      206        25-Jul-23           1,895,438.75             3,023,739.27                  0                 0         484,264,112.31
      207        25-Aug-23           1,907,646.30             3,011,956.73                  0                 0         482,356,466.00
      208        25-Sep-23           1,919,932.58             3,000,098.21                  0                 0         480,436,533.42
      209        25-Oct-23           1,932,298.09             2,988,163.22                  0                 0         478,504,235.33
      210        25-Nov-23           1,944,743.33             2,976,151.25                  0                 0         476,559,492.00
      211        25-Dec-23           1,957,268.84             2,964,061.81                  0                 0         474,602,223.16
      212        25-Jan-24           1,969,875.12             2,951,894.41                  0                 0         472,632,348.05
      213        25-Feb-24           1,982,562.69             2,939,648.54                  0                 0         470,649,785.36
      214        25-Mar-24           1,995,332.09             2,927,323.68                  0                 0         468,654,453.27
      215        25-Apr-24           2,008,183.83             2,914,919.34                  0                 0         466,646,269.44
      216        25-May-24           2,021,118.46             2,902,435.00                  0                 0         464,625,150.98
      217        25-Jun-24           2,034,136.50             2,889,870.14                  0                 0         462,591,014.47
      218        25-Jul-24           2,047,238.51             2,877,224.24                  0                 0         460,543,775.97
      219        25-Aug-24           2,060,425.00             2,864,496.77                  0                 0         458,483,350.96
      220        25-Sep-24           2,073,696.55             2,851,687.22                  0                 0         456,409,654.42
      221        25-Oct-24           2,087,053.68             2,838,795.05                  0                 0         454,322,600.73
      222        25-Nov-24           2,100,496.96             2,825,819.72                  0                 0         452,222,103.77
      223        25-Dec-24           2,114,026.95             2,812,760.71                  0                 0         450,108,076.82
      224        25-Jan-25           2,127,644.19             2,799,617.47                  0                 0         447,980,432.63
      225        25-Feb-25           2,141,349.27             2,786,389.44                  0                 0         445,839,083.36
      226        25-Mar-25           2,155,142.73             2,773,076.10                  0                 0         443,683,940.63
      227        25-Apr-25           2,169,025.16             2,759,676.89                  0                 0         441,514,915.47
      228        25-May-25           2,182,997.13             2,746,191.24                  0                 0         439,331,918.34
      229        25-Jun-25           2,197,059.22             2,732,618.61                  0                 0         437,134,859.12
      230        25-Jul-25           2,211,212.00             2,718,958.43                  0                 0         434,923,647.12
      231        25-Aug-25           2,225,456.08             2,705,210.13                  0                 0         432,698,191.04
      232        25-Sep-25           2,239,792.02             2,691,373.16                  0                 0         430,458,399.02
      233        25-Oct-25           2,254,220.44             2,677,446.92                  0                 0         428,204,178.58
      234        25-Nov-25           2,268,741.92             2,663,430.85                  0                 0         425,935,436.66
      235        25-Dec-25           2,283,357.07             2,649,324.37                  0                 0         423,652,079.60
      236        25-Jan-26           2,298,066.49             2,635,126.89                  0                 0         421,354,013.11
      237        25-Feb-26           2,312,870.79             2,620,837.83                  0                 0         419,041,142.32
      238        25-Mar-26           2,327,770.59             2,606,456.59                  0                 0         416,713,371.73
      239        25-Apr-26           2,342,766.49             2,591,982.57                  0                 0         414,370,605.24
      240        25-May-26           2,357,859.13             2,577,415.18                  0                 0         412,012,746.10
      241        25-Jun-26           2,373,049.13             2,562,753.82                  0                 0         409,639,696.97
      242        25-Jul-26           2,388,337.11             2,547,997.88                  0                 0         407,251,359.86
      243        25-Aug-26           2,403,723.72             2,533,146.74                  0                 0         404,847,636.14
      244        25-Sep-26           2,419,209.57             2,518,199.79                  0                 0         402,428,426.56
      245        25-Oct-26           2,434,795.33             2,503,156.41                  0                 0         399,993,631.23
      246        25-Nov-26           2,450,481.63             2,488,015.98                  0                 0         397,543,149.60
      247        25-Dec-26           2,466,269.12             2,472,777.88                  0                 0         395,076,880.48
      248        25-Jan-27           2,482,158.46             2,457,441.46                  0                 0         392,594,722.02
      249        25-Feb-27           2,498,150.30             2,442,006.11                  0                 0         390,096,571.72
      250        25-Mar-27           2,514,245.31             2,426,471.16                  0                 0         387,582,326.41
      251        25-Apr-27           2,530,444.15             2,410,835.99                  0                 0         385,051,882.26
      252        25-May-27           2,546,747.50             2,395,099.95                  0                 0         382,505,134.77
      253        25-Jun-27           2,563,156.02             2,379,262.38                  0                 0         379,941,978.74
      254        25-Jul-27           2,579,670.41             2,363,322.62                  0                 0         377,362,308.33
      255        25-Aug-27           2,596,291.34             2,347,280.02                  0                 0         374,766,017.00
      256        25-Sep-27           2,613,019.50             2,331,133.92                  0                 0         372,152,997.50
      257        25-Oct-27           2,629,855.58             2,314,883.63                  0                 0         369,523,141.92
      258        25-Nov-27           2,646,800.29             2,298,528.50                  0                 0         366,876,341.63
      259        25-Dec-27           2,663,854.32             2,282,067.84                  0                 0         364,212,487.32
      260        25-Jan-28           2,681,018.38             2,265,500.97                  0                 0         361,531,468.94
      261        25-Feb-28           2,698,293.18             2,248,827.20                  0                 0         358,833,175.77
      262        25-Mar-28           2,715,679.43             2,232,045.85                  0                 0         356,117,496.33
      263        25-Apr-28           2,733,177.87             2,215,156.22                  0                 0         353,384,318.46
      264        25-May-28           2,750,789.21             2,198,157.60                  0                 0         350,633,529.26
      265        25-Jun-28           2,768,514.17             2,181,049.30                  0                 0         347,865,015.08
      266        25-Jul-28           2,786,353.51             2,163,830.60                  0                 0         345,078,661.58
      267        25-Aug-28           2,804,307.95             2,146,500.79                  0                 0         342,274,353.63
      268        25-Sep-28           2,822,378.24             2,129,059.16                  0                 0         339,451,975.39
      269        25-Oct-28           2,840,565.12             2,111,504.98                  0                 0         336,611,410.27
      270        25-Nov-28           2,858,869.36             2,093,837.52                  0                 0         333,752,540.91
      271        25-Dec-28           2,877,291.71             2,076,056.05                  0                 0         330,875,249.20
      272        25-Jan-29           2,895,832.93             2,058,159.83                  0                 0         327,979,416.28
      273        25-Feb-29           2,914,493.79             2,040,148.13                  0                 0         325,064,922.49
      274        25-Mar-29           2,933,275.06             2,022,020.19                  0                 0         322,131,647.43
      275        25-Apr-29           2,952,177.53             2,003,775.27                  0                 0         319,179,469.90
      276        25-May-29           2,971,201.97             1,985,412.61                  0                 0         316,208,267.93
      277        25-Jun-29           2,990,349.18             1,966,931.44                  0                 0         313,217,918.75
      278        25-Jul-29           3,009,619.95             1,948,331.01                  0                 0         310,208,298.80
      279        25-Aug-29           3,029,015.07             1,929,610.53                  0                 0         307,179,283.73
      280        25-Sep-29           3,048,535.35             1,910,769.24                  0                 0         304,130,748.37
      281        25-Oct-29           3,068,181.61             1,891,806.36                  0                 0         301,062,566.77
      282        25-Nov-29           3,087,954.64             1,872,721.09                  0                 0         297,974,612.13
      283        25-Dec-29           3,107,855.28             1,853,512.64                  0                 0         294,866,756.85
      284        25-Jan-30           3,127,884.35             1,834,180.23                  0                 0         291,738,872.50
      285        25-Feb-30           3,148,042.67             1,814,723.05                  0                 0         288,590,829.83
      286        25-Mar-30           3,168,331.09             1,795,140.29                  0                 0         285,422,498.74
      287        25-Apr-30           3,188,750.44             1,775,431.13                  0                 0         282,233,748.30
      288        25-May-30           3,209,301.57             1,755,594.78                  0                 0         279,024,446.73
      289        25-Jun-30           3,229,985.34             1,735,630.39                  0                 0         275,794,461.39
      290        25-Jul-30           3,250,802.59             1,715,537.14                  0                 0         272,543,658.79
      291        25-Aug-30           3,271,754.20             1,695,314.21                  0                 0         269,271,904.59
      292        25-Sep-30           3,292,841.03             1,674,960.75                  0                 0         265,979,063.56
      293        25-Oct-30           3,314,063.96             1,654,475.91                  0                 0         262,664,999.60
      294        25-Nov-30           3,335,423.86             1,633,858.85                  0                 0         259,329,575.74
      295        25-Dec-30           3,356,921.62             1,613,108.72                  0                 0         255,972,654.12
      296        25-Jan-31           3,378,558.14             1,592,224.65                  0                 0         252,594,095.98
      297        25-Feb-31           3,400,334.30             1,571,205.78                  0                 0         249,193,761.68
      298        25-Mar-31           3,422,251.02             1,550,051.23                  0                 0         245,771,510.66
      299        25-Apr-31           3,444,309.19             1,528,760.13                  0                 0         242,327,201.47
      300        25-May-31           3,466,509.74             1,507,331.59                  0                 0         238,860,691.73
      301        25-Jun-31           3,488,853.59             1,485,764.74                  0                 0         235,371,838.13
      302        25-Jul-31           3,511,341.66             1,464,058.66                  0                 0         231,860,496.47
      303        25-Aug-31           3,533,974.89             1,442,212.47                  0                 0         228,326,521.58
      304        25-Sep-31           3,556,754.21             1,420,225.25                  0                 0         224,769,767.38
      305        25-Oct-31           3,579,680.56             1,398,096.10                  0                 0         221,190,086.82
      306        25-Nov-31           3,602,754.91             1,375,824.09                  0                 0         217,587,331.91
      307        25-Dec-31           3,625,978.20             1,353,408.31                  0                 0         213,961,353.71
      308        25-Jan-32           3,649,351.39             1,330,847.82                  0                 0         210,312,002.32
      309        25-Feb-32           3,672,875.47             1,308,141.69                  0                 0         206,639,126.85
      310        25-Mar-32           3,696,551.40             1,285,288.97                  0                 0         202,942,575.45
      311        25-Apr-32           3,720,380.16             1,262,288.72                  0                 0         199,222,195.28
      312        25-May-32           3,744,362.75             1,239,139.98                  0                 0         195,477,832.53
      313        25-Jun-32           3,768,500.16             1,215,841.80                  0                 0         191,709,332.37
      314        25-Jul-32           3,792,793.39             1,192,393.21                  0                 0         187,916,538.99
      315        25-Aug-32           3,817,243.44             1,168,793.22                  0                 0         184,099,295.55
      316        25-Sep-32           3,841,851.33             1,145,040.88                  0                 0         180,257,444.22
      317        25-Oct-32           3,866,618.09             1,121,135.18                  0                 0         176,390,826.13
      318        25-Nov-32           3,891,544.73             1,097,075.14                  0                 0         172,499,281.40
      319        25-Dec-32           3,916,632.30             1,072,859.76                  0                 0         168,582,649.10
      320        25-Jan-33           3,941,881.83             1,048,488.03                  0                 0         164,640,767.27
      321        25-Feb-33           3,967,294.37             1,023,958.95                  0                 0         160,673,472.90
      322        25-Mar-33           3,992,870.98               999,271.50                  0                 0         156,680,601.92
      323        25-Apr-33           4,018,612.71               974,424.65                  0                 0         152,661,989.21
      324        25-May-33           4,044,520.64               949,417.36                  0                 0         148,617,468.57
      325        25-Jun-33           4,070,595.84               924,248.62                  0                 0         144,546,872.73
      326        25-Jul-33           4,096,839.38               898,917.36                  0                 0         140,450,033.35
      327        25-Aug-33           4,123,252.37               873,422.54                  0                 0         136,326,780.98
      328        25-Sep-33           4,149,835.89               847,763.09                  0                 0         132,176,945.09
      329        25-Oct-33           4,176,591.05               821,937.97                  0                 0         128,000,354.04
      330        25-Nov-33           4,202,497.36               795,946.08                  0                 0         123,797,856.68
      331        25-Dec-33           4,229,591.98               769,793.31                  0                 0         119,568,264.70
      332        25-Jan-34           4,256,861.54               743,471.66                  0                 0         115,311,403.15
      333        25-Feb-34           4,284,307.17               716,980.04                  0                 0         111,027,095.98
      334        25-Mar-34           4,311,930.02               690,317.37                  0                 0         106,715,165.96
      335        25-Apr-34           4,339,731.22               663,482.52                  0                 0         102,375,434.75
      336        25-May-34           4,367,711.93               636,474.38                  0                 0          98,007,722.82
      337        25-Jun-34           4,395,873.31               609,291.85                  0                 0          93,611,849.51
      338        25-Jul-34           4,424,216.53               581,933.77                  0                 0          89,187,632.98
      339        25-Aug-34           4,451,894.62               554,399.03                  0                 0          84,735,738.36
      340        25-Sep-34           4,478,633.09               526,691.63                  0                 0          80,257,105.27
      341        25-Oct-34           4,505,276.69               498,816.93                  0                 0          75,751,828.59
      342        25-Nov-34           4,532,050.67               470,776.02                  0                 0          71,219,777.92
      343        25-Dec-34           4,558,935.77               442,568.78                  0                 0          66,660,842.15
      344        25-Jan-35           4,584,623.65               414,194.31                  0                 0          62,076,218.49
      345        25-Feb-35           4,609,450.70               385,664.34                  0                 0          57,466,767.80
      346        25-Mar-35           4,637,687.74               356,978.84                  0                 0          52,829,080.06
      347        25-Apr-35           4,656,630.88               328,117.10                  0                 0          48,172,449.19
      348        25-May-35           4,685,509.54               299,136.27                  0                 0          43,486,939.64
      349        25-Jun-35           4,711,792.22               269,975.37                  0                 0          38,775,147.42
      350        25-Jul-35           4,723,745.10               240,650.67                  0                 0          34,051,402.32
      351        25-Aug-35           4,708,392.70               211,256.04                  0                 0          29,343,009.63
      352        25-Sep-35           4,614,258.00               181,967.20                  0                 0          24,728,751.63
      353        25-Oct-35           4,553,513.33               153,290.51                  0                 0          20,175,238.29
      354        25-Nov-35           4,521,105.77               125,008.94                  0                 0          15,654,132.53
      355        25-Dec-35           4,194,911.75                96,943.02                  0                 0          11,459,220.78
      356        25-Jan-36           3,895,111.78                70,929.59                  0                 0           7,564,108.99
      357        25-Feb-36           3,411,099.01                46,771.28                  0                 0           4,153,009.99
      358        25-Mar-36           2,805,909.96                25,618.61                  0                 0           1,347,100.02
      359        25-Apr-36             945,524.00                 8,212.99                  0                 0             401,576.02
      360        25-May-36             401,576.02                 2,438.45                  0                 0                      0



               Tranches
               AR                                                             2-A1A
               Principal       Interest      Cash Flow         Balance        Principal             Interest
                      100          0.52            100.52                        84,244,000.00         129,796,595.57
Period
----------------------------------------------------------------------------------------------------------------------
        0               0             0                 0            100                     0                      0
        1             100          0.52            100.52              0              8,160.83             400,159.00
        2                                                                             8,298.24             400,120.24
        3                                                                             8,343.73             400,080.82
        4                                                                             8,483.93             400,041.19
        5                                                                             8,530.54             400,000.89
        6                                                                             8,577.41             399,960.37
        7                                                                             8,624.53             399,919.63
        8                                                                             8,671.92             399,878.66
        9                                                                             8,719.58             399,837.47
       10                                                                             8,767.49             399,796.05
       11                                                                             8,815.68             399,754.40
       12                                                                             8,864.13             399,712.53
       13                                                                             9,059.97             399,670.42
       14                                                                             9,109.94             399,627.39
       15                                                                             9,090.85             399,584.12
       16                                                                             9,354.22             399,540.94
       17                                                                             9,532.59             399,496.50
       18                                                                             9,585.86             399,451.22
       19                                                                             9,714.71             399,405.69
       20                                                                             9,769.07             399,359.55
       21                                                                             9,823.73             399,313.14
       22                                                                             9,878.71             399,266.48
       23                                                                            10,398.83             399,219.56
       24                                                                            10,582.26             399,170.16
       25                                                                            10,641.90             399,119.90
       26                                                                            10,588.50             399,069.35
       27                                                                            10,693.47             399,019.05
       28                                                                            10,473.96             398,968.26
       29                                                                            10,368.48             398,918.51
       30                                                                            10,613.90             398,869.26
       31                                                                            10,584.13             398,818.84
       32                                                                            10,649.17             398,768.57
       33                                                                            10,854.73             398,717.98
       34                                                                            13,546.47             465,610.00
       35                                                                            18,384.85             472,226.50
       36                                                                            38,173.42             508,264.79
       37                                                                            38,388.57             517,397.91
       38                                                                            38,635.79             517,159.30
       39                                                                            38,865.25             517,022.48
       40                                                                            39,115.63             516,780.82
       41                                                                            39,359.18             516,577.41
       42                                                                            39,612.79             516,332.64
       43                                                                            39,868.03             516,086.28
       44                                                                            40,124.92             515,838.33
       45                                                                            40,366.20             515,670.13
       46                                                                            40,626.39             515,419.00
       47                                                                            40,888.25             515,214.80
       48                                                                            41,142.78             515,003.53
       49                                                                            41,408.02             514,747.51
       50                                                                            41,674.98             514,489.85
       51                                                                            41,943.65             514,230.52
       52                                                                            42,545.14             513,969.53
       53                                                                            42,819.50             513,704.70
       54                                                                            43,095.64             513,438.16
       55                                                                            43,373.55             513,169.91
       56                                                                            43,653.26             512,899.92
       57                                                                            43,934.78             512,628.19
       58                                                                            44,218.10             512,354.71
       59                                                                            44,503.26             512,079.47
       60                                                                            44,790.26             511,802.45
       61                                                                            45,079.10             511,523.64
       62                                                                            45,369.81             511,243.04
       63                                                                            45,662.40             510,960.62
       64                                                                            45,956.87             510,676.38
       65                                                                            46,253.24             510,390.31
       66                                                                            46,551.53             510,102.40
       67                                                                            46,851.74             509,812.62
       68                                                                            47,153.88             509,520.98
       69                                                                            47,457.98             509,227.46
       70                                                                            47,764.03             508,932.04
       71                                                                            48,072.06             508,634.71
       72                                                                            48,382.08             508,335.47
       73                                                                            48,694.10             508,034.30
       74                                                                            49,008.13             507,731.18
       75                                                                            49,324.18             507,426.11
       76                                                                            49,642.28             507,119.07
       77                                                                            49,962.42             506,810.05
       78                                                                            50,284.63             506,499.04
       79                                                                            50,608.92             506,186.02
       80                                                                            50,935.31             505,870.98
       81                                                                            51,263.79             505,553.91
       82                                                                            51,594.40             505,234.79
       83                                                                            51,927.14             504,913.62
       84                                                                            52,262.03             504,590.37
       85                                                                            52,599.07             504,265.04
       86                                                                            52,938.29             503,937.61
       87                                                                            53,279.70             503,608.06
       88                                                                            53,623.32             503,276.39
       89                                                                            53,969.14             502,942.58
       90                                                                            54,317.20             502,606.62
       91                                                                            54,667.51             502,268.49
       92                                                                            55,020.07             501,928.18
       93                                                                            55,374.91             501,585.67
       94                                                                            55,732.04             501,240.95
       95                                                                            56,091.47             500,894.01
       96                                                                            56,453.22             500,544.83
       97                                                                            56,817.31             500,193.40
       98                                                                            57,183.74             499,839.70
       99                                                                            57,552.54             499,483.72
      100                                                                            58,136.90             499,125.44
      101                                                                            58,511.67             498,763.69
      102                                                                            59,281.71             498,399.61
      103                                                                            59,948.17             498,030.64
      104                                                                            60,334.79             497,657.44
      105                                                                            60,723.90             497,281.83
      106                                                                            61,115.53             496,903.80
      107                                                                            61,509.68             496,523.33
      108                                                                            61,906.37             496,140.41
      109                                                                            62,305.63             495,755.01
      110                                                                            63,821.31             495,367.13
      111                                                                            65,540.13             494,969.53
      112                                                                            68,292.60             494,560.89
      113                                                                            69,701.01             494,135.05
      114                                                                            70,151.04             493,700.53
      115                                                                            71,189.04             493,263.21
      116                                                                            72,332.66             492,819.26
      117                                                                            74,446.25             492,368.24
      118                                                                            78,946.02             491,903.79
      119                                                                            86,986.85             491,411.36
      120                                                                           118,188.93             490,869.85
      121                                                                           143,187.31             490,138.47
      122                                                                           144,101.57             489,255.09
      123                                                                           145,021.67             488,366.06
      124                                                                           145,947.64             487,471.36
      125                                                                           146,879.53             486,570.94
      126                                                                           147,817.38             485,664.77
      127                                                                           148,761.21             484,752.81
      128                                                                           149,711.08             483,835.02
      129                                                                           150,667.01             482,911.37
      130                                                                           151,629.05             481,981.82
      131                                                                           152,597.24             481,046.33
      132                                                                           153,571.61             480,104.87
      133                                                                           154,552.20             479,157.39
      134                                                                           155,539.06             478,203.85
      135                                                                           156,532.23             477,244.23
      136                                                                           157,531.74             476,278.47
      137                                                                           158,537.63             475,306.55
      138                                                                           159,549.95             474,328.41
      139                                                                           160,568.74             473,344.03
      140                                                                           161,594.04             472,353.35
      141                                                                           162,625.89             471,356.35
      142                                                                           163,664.33             470,352.98
      143                                                                           164,709.40             469,343.20
      144                                                                           165,761.15             468,326.96
      145                                                                           166,819.62             467,304.24
      146                                                                           167,884.85             466,274.98
      147                                                                           168,956.89             465,239.14
      148                                                                           170,035.78             464,196.69
      149                                                                           171,121.56             463,147.57
      150                                                                           172,214.28             462,091.76
      151                                                                           173,313.97             461,029.19
      152                                                                           174,420.70             459,959.84
      153                                                                           175,534.49             458,883.66
      154                                                                           176,655.40             457,800.60
      155                                                                           177,783.48             456,710.62
      156                                                                           178,918.75             455,613.68
      157                                                                           180,061.29             454,509.73
      158                                                                           181,211.12             453,398.72
      159                                                                           182,368.30             452,280.62
      160                                                                           183,532.87             451,155.37
      161                                                                           184,704.88             450,022.94
      162                                                                           185,884.38             448,883.26
      163                                                                           187,071.42             447,736.31
      164                                                                           188,266.04             446,582.03
      165                                                                           189,468.29             445,420.37
      166                                                                           190,678.23             444,251.30
      167                                                                           191,895.89             443,074.75
      168                                                                           193,121.34             441,890.68
      169                                                                           194,354.61             440,699.05
      170                                                                           195,595.77             439,499.81
      171                                                                           196,844.85             438,292.90
      172                                                                           198,101.92             437,078.28
      173                                                                           199,367.02             435,855.90
      174                                                                           200,640.20             434,625.71
      175                                                                           201,921.51             433,387.66
      176                                                                           203,211.01             432,141.70
      177                                                                           204,508.75             430,887.78
      178                                                                           205,814.79             429,625.85
      179                                                                           207,129.17             428,355.85
      180                                                                           208,451.94             427,077.74
      181                                                                           209,783.17             425,791.46
      182                                                                           211,122.90             424,496.96
      183                                                                           212,471.20             423,194.19
      184                                                                           213,828.11             421,883.10
      185                                                                           215,193.69             420,563.63
      186                                                                           216,567.99             419,235.73
      187                                                                           217,951.08             417,899.34
      188                                                                           219,343.00             416,554.42
      189                                                                           220,743.82             415,200.90
      190                                                                           222,153.59             413,838.73
      191                                                                           223,572.37             412,467.86
      192                                                                           225,000.21             411,088.23
      193                                                                           226,437.17             409,699.78
      194                                                                           227,883.32             408,302.46
      195                                                                           229,338.71             406,896.21
      196                                                                           230,803.40             405,480.98
      197                                                                           232,277.45             404,056.70
      198                                                                           233,760.91             402,623.32
      199                                                                           235,253.86             401,180.78
      200                                                                           236,756.34             399,729.03
      201                                                                           238,268.43             398,267.99
      202                                                                           239,790.18             396,797.63
      203                                                                           241,321.65             395,317.86
      204                                                                           242,862.91             393,828.64
      205                                                                           244,414.02             392,329.90
      206                                                                           245,975.03             390,821.59
      207                                                                           247,546.03             389,303.64
      208                                                                           249,127.06             387,775.99
      209                                                                           250,718.20             386,238.57
      210                                                                           252,319.50             384,691.33
      211                                                                           253,931.04             383,134.21
      212                                                                           255,552.87             381,567.13
      213                                                                           257,185.07             379,990.04
      214                                                                           258,827.69             378,402.87
      215                                                                           260,480.82             376,805.56
      216                                                                           262,144.51             375,198.04
      217                                                                           263,818.83             373,580.25
      218                                                                           265,503.85             371,952.12
      219                                                                           267,199.63             370,313.59
      220                                                                           268,906.26             368,664.58
      221                                                                           270,623.79             367,005.04
      222                                                                           272,352.29             365,334.89
      223                                                                           274,091.84             363,654.07
      224                                                                           275,842.51             361,962.50
      225                                                                           277,604.37             360,260.13
      226                                                                           279,377.48             358,546.88
      227                                                                           281,161.93             356,822.68
      228                                                                           282,957.78             355,087.46
      229                                                                           284,765.10             353,341.15
      230                                                                           286,583.98             351,583.68
      231                                                                           288,414.48             349,814.98
      232                                                                           290,256.67             348,034.98
      233                                                                           292,110.64             346,243.60
      234                                                                           293,976.46             344,440.77
      235                                                                           295,854.20             342,626.42
      236                                                                           297,743.95             340,800.48
      237                                                                           299,645.76             338,962.86
      238                                                                           301,559.74             337,113.50
      239                                                                           303,485.94             335,252.33
      240                                                                           305,424.46             333,379.26
      241                                                                           307,375.36             331,494.21
      242                                                                           309,338.73             329,597.13
      243                                                                           311,314.65             327,687.91
      244                                                                           313,303.20             325,766.50
      245                                                                           315,304.45             323,832.80
      246                                                                           317,318.50             321,886.75
      247                                                                           319,345.41             319,928.26
      248                                                                           321,385.29             317,957.25
      249                                                                           323,438.19             315,973.65
      250                                                                           325,504.22             313,977.37
      251                                                                           327,583.45             311,968.33
      252                                                                           329,675.97             309,946.45
      253                                                                           331,781.87             307,911.64
      254                                                                           333,901.22             305,863.84
      255                                                                           336,034.12             303,802.94
      256                                                                           338,180.65             301,728.87
      257                                                                           340,340.89             299,641.55
      258                                                                           342,514.95             297,540.89
      259                                                                           344,702.90             295,426.80
      260                                                                           346,904.83             293,299.20
      261                                                                           349,120.84             291,158.00
      262                                                                           351,351.01             289,003.11
      263                                                                           353,595.43             286,834.45
      264                                                                           355,854.20             284,651.94
      265                                                                           358,127.40             282,455.47
      266                                                                           360,415.14             280,244.96
      267                                                                           362,717.49             278,020.33
      268                                                                           365,034.56             275,781.47
      269                                                                           367,366.44             273,528.31
      270                                                                           369,713.23             271,260.74
      271                                                                           372,075.01             268,978.69
      272                                                                           374,451.89             266,682.04
      273                                                                           376,843.96             264,370.72
      274                                                                           379,251.32             262,044.62
      275                                                                           381,674.06             259,703.66
      276                                                                           384,112.29             257,347.73
      277                                                                           386,566.11             254,976.74
      278                                                                           389,035.61             252,590.60
      279                                                                           391,520.89             250,189.21
      280                                                                           394,022.06             247,772.47
      281                                                                           396,539.22             245,340.28
      282                                                                           399,072.46             242,892.55
      283                                                                           401,621.90             240,429.17
      284                                                                           404,187.63             237,950.04
      285                                                                           406,769.76             235,455.07
      286                                                                           409,368.40             232,944.15
      287                                                                           411,983.64             230,417.18
      288                                                                           414,615.60             227,874.06
      289                                                                           417,264.39             225,314.69
      290                                                                           419,930.10             222,738.95
      291                                                                           422,612.86             220,146.75
      292                                                                           425,312.76             217,537.98
      293                                                                           428,029.92             214,912.53
      294                                                                           430,764.45             212,270.31
      295                                                                           433,516.46             209,611.19
      296                                                                           436,286.06             206,935.08
      297                                                                           439,073.36             204,241.86
      298                                                                           441,878.48             201,531.42
      299                                                                           444,701.52             198,803.66
      300                                                                           447,542.62             196,058.46
      301                                                                           450,401.87             193,295.71
      302                                                                           453,279.40             190,515.31
      303                                                                           456,175.33             187,717.13
      304                                                                           459,089.77             184,901.06
      305                                                                           462,022.83             182,067.00
      306                                                                           464,974.65             179,214.81
      307                                                                           467,945.33             176,344.40
      308                                                                           470,935.00             173,455.63
      309                                                                           473,943.79             170,548.40
      310                                                                           476,971.81             167,622.59
      311                                                                           480,019.18             164,678.07
      312                                                                           483,086.03             161,714.73
      313                                                                           486,172.49             158,732.44
      314                                                                           489,278.68             155,731.09
      315                                                                           492,404.72             152,710.56
      316                                                                           495,550.75             149,670.71
      317                                                                           498,716.89             146,611.44
      318                                                                           501,903.27             143,532.60
      319                                                                           505,110.01             140,434.09
      320                                                                           508,337.26             137,315.77
      321                                                                           511,585.13             134,177.51
      322                                                                           514,853.77             131,019.19
      323                                                                           518,143.31             127,840.68
      324                                                                           521,453.87             124,641.85
      325                                                                           524,785.59             121,422.57
      326                                                                           528,138.62             118,182.71
      327                                                                           531,513.08             114,922.14
      328                                                                           534,909.11             111,640.73
      329                                                                           538,326.85             108,338.34
      330                                                                           541,766.44             105,014.83
      331                                                                           545,228.02             101,670.08
      332                                                                           548,711.73              98,303.95
      333                                                                           552,217.71              94,916.29
      334                                                                           555,746.10              91,506.98
      335                                                                           559,297.05              88,075.88
      336                                                                           562,870.70              84,622.83
      337                                                                           566,467.19              81,147.72
      338                                                                           570,086.68              77,650.38
      339                                                                           573,729.31              74,130.69
      340                                                                           575,713.76              70,588.50
      341                                                                           578,368.85              67,033.61
      342                                                                           580,118.25              63,462.42
      343                                                                           581,825.90              59,881.01
      344                                                                           585,542.95              56,289.48
      345                                                                           589,283.75              52,675.00
      346                                                                           593,048.46              49,037.41
      347                                                                           593,310.54              45,376.56
      348                                                                           596,121.43              41,713.72
      349                                                                           598,547.54              38,033.50
      350                                                                           594,415.74              34,338.71
      351                                                                           588,890.35              30,671.89
      352                                                                           571,646.31              27,042.67
      353                                                                           563,115.00              23,523.30
      354                                                                           562,947.65              20,058.48
      355                                                                           557,056.67              16,595.02
      356                                                                           557,458.07              13,170.45
      357                                                                           548,929.45               9,743.51
      358                                                                           504,208.61               6,371.74
      359                                                                           423,770.86               3,277.95
      360                                                                           111,130.50                 675.46




                                                           2-A2A
               Cash Flow              Balance              Principal             Interest             Cash Flow
                  214,040,595.57                              48,822,000.00        76,991,376.09          125,813,376.09
Period
-------------------------------------------------------------------------------------------------------------------------
        0                      0        84,244,000.00                     0                    0                       0
        1             408,319.83        84,235,839.17                679.37           231,904.50              232,583.87
        2             408,418.48        84,227,540.93                683.28           231,901.27              232,584.55
        3             408,424.54        84,219,197.21                687.21           231,898.03              232,585.23
        4             408,525.11        84,210,713.28                691.16           231,894.76              232,585.92
        5             408,531.43        84,202,182.74                695.14           231,891.48              232,586.62
        6             408,537.77        84,193,605.34                699.14           231,888.18              232,587.31
        7             408,544.16        84,184,980.80                703.16           231,884.86              232,588.02
        8             408,550.58        84,176,308.88                 707.2           231,881.52              232,588.72
        9             408,557.04        84,167,589.30                711.27           231,878.16              232,589.43
       10             408,563.54        84,158,821.81                715.37           231,874.78              232,590.15
       11             408,570.08        84,150,006.13                719.48           231,871.38              232,590.87
       12             408,576.65        84,141,142.01                723.62           231,867.96              232,591.59
       13             408,730.39        84,132,082.04                727.79           231,864.53              232,592.32
       14             408,737.33        84,122,972.10                731.98           231,861.07              232,593.05
       15             408,674.97        84,113,881.26                736.19           231,857.59              232,593.78
       16             408,895.15        84,104,527.04                740.43           231,854.10              232,594.53
       17             409,029.09        84,094,994.45                744.69           231,850.58              232,595.27
       18             409,037.08        84,085,408.59                748.98           231,847.04              232,596.02
       19             409,120.40        84,075,693.88                753.29           231,843.48              232,596.78
       20             409,128.61        84,065,924.81                757.63           231,839.91              232,597.54
       21             409,136.88        84,056,101.08              1,185.47           231,836.31              233,021.78
       22             409,145.19        84,046,222.37              1,192.52           231,830.68              233,023.19
       23             409,618.39        84,035,823.54              1,199.60           231,825.01              233,024.61
       24             409,752.42        84,025,241.28              1,206.73           231,819.31              233,026.05
       25             409,761.79        84,014,599.38              1,213.90           231,813.58              233,027.49
       26             409,657.85        84,004,010.88              1,221.12           231,807.82              233,028.93
       27             409,712.52        83,993,317.41              1,228.38           231,802.02              233,030.39
       28             409,442.22        83,982,843.44              1,126.17           231,796.18              232,922.35
       29             409,286.99        83,972,474.96              1,133.39           231,790.83              232,924.22
       30             409,483.16        83,961,861.06              1,140.66           231,785.45              232,926.10
       31             409,402.97        83,951,276.93              1,147.97           231,780.03              232,928.00
       32             409,417.73        83,940,627.76              1,155.33           231,774.58              232,929.91
       33             409,572.71        83,929,773.03              1,162.74           231,769.09              232,931.83
       34             479,156.46        83,916,226.57              4,370.96           269,872.60              274,243.55
       35             490,611.34        83,897,841.72              6,274.84           272,659.76              278,934.60
       36             546,438.22        83,859,668.30              6,321.81           282,693.23              289,015.04
       37             555,786.48        83,821,279.73              6,362.14           298,422.27              304,784.41
       38             555,795.09        83,782,643.94              6,402.74           298,383.54              304,786.28
       39             555,887.74        83,743,778.68              6,443.59           298,344.56              304,788.15
       40             555,896.45        83,704,663.05              6,484.71           298,947.54              305,432.24
       41             555,936.60        83,665,303.87              6,526.09           298,908.06              305,434.14
       42             555,945.42        83,625,691.08              6,567.73           298,868.33              305,436.05
       43             555,954.31        83,585,823.05              6,609.63           298,893.77              305,503.40
       44             555,963.25        83,545,698.14              6,651.81           298,853.53              305,505.34
       45             556,036.33        83,505,331.94              6,694.25           298,813.03              305,507.28
       46             556,045.39        83,464,705.55              6,736.97           298,772.28              305,509.24
       47             556,103.05        83,423,817.30              6,779.95           298,731.27              305,511.22
       48             556,146.31        83,382,674.51              6,823.21           298,689.99              305,513.20
       49             556,155.54        83,341,266.49              6,866.75           298,648.45              305,515.20
       50             556,164.82        83,299,591.51              6,910.57           298,606.65              305,517.21
       51             556,174.17        83,257,647.86              6,954.66           298,564.57              305,519.24
       52             556,514.67        83,215,102.72              6,999.04           298,522.24              305,521.27
       53             556,524.20        83,172,283.22              7,043.70           298,479.63              305,523.32
       54             556,533.80        83,129,187.58              7,088.64           298,436.74              305,525.39
       55             556,543.46        83,085,814.03              7,133.87           298,393.59              305,527.46
       56             556,553.18        83,042,160.76              7,179.39           298,350.16              305,529.55
       57             556,562.97        82,998,225.99              7,225.20           298,306.45              305,531.65
       58             556,572.82        82,954,007.88              7,271.31           298,262.46              305,533.77
       59             556,582.73        82,909,504.62              7,317.70           298,218.20              305,535.90
       60             556,592.71        82,864,714.37              7,364.40           298,173.65              305,538.04
       61             556,602.75        82,819,635.27              7,411.39           298,128.81              305,540.20
       62             556,612.85        82,774,265.45              7,458.68           298,083.69              305,542.37
       63             556,623.02        82,728,603.06              7,506.27           298,038.28              305,544.55
       64             556,633.26        82,682,646.18              7,554.17           297,992.58              305,546.75
       65             556,643.56        82,636,392.94              7,602.37           297,946.59              305,548.96
       66             556,653.92        82,589,841.41              7,650.88           297,900.31              305,551.19
       67             556,664.36        82,542,989.68              7,699.70           297,853.73              305,553.43
       68             556,674.86        82,495,835.80              7,748.83           297,806.86              305,555.69
       69             556,685.43        82,448,377.82              7,798.27           297,759.68              305,557.95
       70             556,696.07        82,400,613.79              7,848.03           297,712.20              305,560.24
       71             556,706.77        82,352,541.73              7,898.11           297,664.42              305,562.54
       72             556,717.55        82,304,159.65              7,948.51           297,616.34              305,564.85
       73             556,728.39        82,255,465.56              7,999.23           297,567.95              305,567.18
       74             556,739.31        82,206,457.43              8,050.27           297,519.25              305,569.52
       75             556,750.29        82,157,133.25              8,101.64           297,470.24              305,571.88
       76             556,761.35        82,107,490.97              8,153.34           297,420.91              305,574.25
       77             556,772.48        82,057,528.55              8,205.36           297,371.28              305,576.64
       78             556,783.67        82,007,243.92              8,257.72           297,321.32              305,579.04
       79             556,794.94        81,956,634.99              8,310.41           297,271.05              305,581.46
       80             556,806.29        81,905,699.69              8,363.44           297,220.45              305,583.89
       81             556,817.70        81,854,435.89              8,416.81           297,169.53              305,586.34
       82             556,829.19        81,802,841.49              8,470.51           297,118.29              305,588.81
       83             556,840.76        81,750,914.35              8,524.57           297,066.72              305,591.29
       84             556,852.40        81,698,652.32              8,578.96           297,014.82              305,593.78
       85             556,864.11        81,646,053.25              8,633.70           296,962.59              305,596.30
       86             556,875.90        81,593,114.96              8,688.79           296,910.03              305,598.82
       87             556,887.77        81,539,835.25              8,744.24           296,857.13              305,601.37
       88             556,899.71        81,486,211.94              8,800.03           296,803.90              305,603.93
       89             556,911.73        81,432,242.79              8,856.19           296,750.32              305,606.51
       90             556,923.82        81,377,925.59              8,912.70           296,696.40              305,609.10
       91             556,936.00        81,323,258.08              8,969.57           296,642.14              305,611.71
       92             556,948.25        81,268,238.01              9,026.81           296,587.53              305,614.34
       93             556,960.58        81,212,863.10              9,084.41           296,532.57              305,616.98
       94             556,972.99        81,157,131.06              9,142.38           296,477.27              305,619.64
       95             556,985.48        81,101,039.59              9,200.71           296,421.60              305,622.32
       96             556,998.05        81,044,586.37              9,259.42           296,365.59              305,625.01
       97             557,010.71        80,987,769.07              9,318.51           296,309.21              305,627.72
       98             557,023.44        80,930,585.33              9,377.97           296,252.48              305,630.45
       99             557,036.26        80,873,032.79              9,437.81           296,195.39              305,633.20
      100             557,262.34        80,814,895.89              9,498.04           296,137.93              305,635.96
      101             557,275.37        80,756,384.22              9,558.65           296,080.10              305,638.75
      102             557,681.32        80,697,102.51              9,619.64           296,021.90              305,641.54
      103             557,978.81        80,637,154.34              9,681.02           295,963.34              305,644.36
      104             557,992.23        80,576,819.55              9,742.80           295,904.40              305,647.20
      105             558,005.73        80,516,095.64              9,804.97           295,845.08              305,650.05
      106             558,019.33        80,454,980.11              9,867.54           295,785.38              305,652.92
      107             558,033.01        80,393,470.43              9,930.50           295,725.31              305,655.81
      108             558,046.78        80,331,564.06              9,993.87           295,664.85              305,658.72
      109             558,060.64        80,269,258.43             10,057.64           295,604.00              305,661.65
      110             559,188.44        80,205,437.12             10,121.82           295,542.77              305,664.59
      111             560,509.66        80,139,896.99             11,761.51           295,481.14              307,242.65
      112             562,853.49        80,071,604.39             14,698.97           295,408.91              310,107.89
      113             563,836.06        80,001,903.38             17,704.21           295,318.29              313,022.50
      114             563,851.57        79,931,752.34             19,988.32           295,208.50              315,196.82
      115             564,452.25        79,860,563.31             25,386.98           295,083.94              320,470.93
      116             565,151.92        79,788,230.65             25,551.72           294,925.38              320,477.10
      117             566,814.49        79,713,784.40             25,717.52           294,765.79              320,483.31
      118             570,849.82        79,634,838.37             27,395.86           294,605.16              322,001.02
      119             578,398.21        79,547,851.53             29,090.70           294,433.70              323,524.39
      120             609,058.78        79,429,662.60             51,635.35           294,251.91              345,887.26
      121             633,325.78        79,286,475.28             86,800.59           293,933.19              380,733.78
      122             633,356.66        79,142,373.71             87,351.83           293,400.95              380,752.78
      123             633,387.73        78,997,352.04             87,906.58           292,865.32              380,771.90
      124             633,419.01        78,851,404.40             88,464.86           292,326.29              380,791.15
      125             633,450.48        78,704,524.86             89,026.68           291,783.83              380,810.51
      126             633,482.15        78,556,707.48             89,592.07           291,237.93              380,830.00
      127             633,514.02        78,407,946.27             90,161.05           290,688.56              380,849.61
      128             633,546.10        78,258,235.19             90,733.65           290,135.70              380,869.35
      129             633,578.38        78,107,568.18             91,309.89           289,579.32              380,889.21
      130             633,610.87        77,955,939.13             91,889.79           289,019.41              380,909.20
      131             633,643.57        77,803,341.90             92,473.38           288,455.94              380,929.31
      132             633,676.47        77,649,770.29             93,060.67           287,888.89              380,949.56
      133             633,709.59        77,495,218.09             93,651.70           287,318.23              380,969.93
      134             633,742.92        77,339,679.02             94,246.48           286,743.95              380,990.43
      135             633,776.46        77,183,146.79             94,845.04           286,166.02              381,011.06
      136             633,810.21        77,025,615.06             95,447.41           285,584.41              381,031.82
      137             633,844.18        76,867,077.42             96,053.60           284,999.11              381,052.72
      138             633,878.37        76,707,527.47             96,663.65           284,410.09              381,073.74
      139             633,912.77        76,546,958.73             97,277.58           283,817.33              381,094.90
      140             633,947.39        76,385,364.69             97,895.40           283,220.80              381,116.20
      141             633,982.24        76,222,738.80             98,517.15           282,620.47              381,137.63
      142             634,017.31        76,059,074.47             99,142.86           282,016.34              381,159.19
      143             634,052.60        75,894,365.07             99,772.54           281,408.36              381,180.90
      144             634,088.12        75,728,603.92            100,406.22           280,796.52              381,202.74
      145             634,123.86        75,561,784.30            101,043.93           280,180.79              381,224.72
      146             634,159.83        75,393,899.44            101,685.69           279,561.15              381,246.84
      147             634,196.03        75,224,942.55            102,331.53           278,937.57              381,269.10
      148             634,232.47        75,054,906.77            102,981.47           278,310.02              381,291.50
      149             634,269.13        74,883,785.21            103,635.55           277,678.49              381,314.04
      150             634,306.03        74,711,570.93            104,293.78           277,042.95              381,336.73
      151             634,343.17        74,538,256.96            104,956.20           276,403.36              381,359.56
      152             634,380.54        74,363,836.26            105,622.83           275,759.71              381,382.54
      153             634,418.15        74,188,301.77            106,293.69           275,111.97              381,405.66
      154             634,456.00        74,011,646.36            106,968.81           274,460.11              381,428.93
      155             634,494.10        73,833,862.89            107,648.23           273,804.11              381,452.35
      156             634,532.43        73,654,944.13            108,331.97           273,143.94              381,475.91
      157             634,571.01        73,474,882.84            109,020.05           272,479.58              381,499.63
      158             634,609.84        73,293,671.73            109,712.50           271,810.99              381,523.49
      159             634,648.92        73,111,303.43            110,409.36           271,138.15              381,547.51
      160             634,688.24        72,927,770.56            111,110.64           270,461.04              381,571.68
      161             634,727.82        72,743,065.68            111,816.38           269,779.62              381,596.00
      162             634,767.65        72,557,181.29            112,526.61           269,093.87              381,620.48
      163             634,807.73        72,370,109.87            113,241.35           268,403.77              381,645.12
      164             634,848.07        72,181,843.83            113,960.63           267,709.27              381,669.91
      165             634,888.67        71,992,375.54            114,684.49           267,010.37              381,694.85
      166             634,929.52        71,801,697.31            115,412.94           266,307.02              381,719.96
      167             634,970.64        71,609,801.42            116,146.03           265,599.20              381,745.23
      168             635,012.02        71,416,680.08            116,883.78           264,886.88              381,770.65
      169             635,053.66        71,222,325.47            117,626.21           264,170.03              381,796.24
      170             635,095.57        71,026,729.70            118,373.36           263,448.63              381,821.99
      171             635,137.75        70,829,884.85            119,125.27           262,722.64              381,847.90
      172             635,180.20        70,631,782.93            119,881.95           261,992.04              381,873.98
      173             635,222.92        70,432,415.92            120,643.44           261,256.79              381,900.23
      174             635,265.91        70,231,775.72            121,409.77           260,516.87              381,926.64
      175             635,309.17        70,029,854.21            122,180.97           259,772.25              381,953.22
      176             635,352.71        69,826,643.20            122,957.07           259,022.89              381,979.97
      177             635,396.53        69,622,134.44            123,738.11           258,268.77              382,006.88
      178             635,440.63        69,416,319.65            124,524.11           257,509.86              382,033.97
      179             635,485.01        69,209,190.49            125,315.11           256,746.13              382,061.23
      180             635,529.68        69,000,738.55            126,111.13           255,977.53              382,088.67
      181             635,574.63        68,790,955.38            126,912.22           255,204.06              382,116.27
      182             635,619.87        68,579,832.47            127,718.39           254,425.67              382,144.06
      183             635,665.39        68,367,361.27            128,529.69           253,642.33              382,172.02
      184             635,711.21        68,153,533.16            129,346.15           252,854.01              382,200.16
      185             635,757.32        67,938,339.48            130,167.80           252,060.68              382,228.47
      186             635,803.72        67,721,771.48            130,994.67           251,262.30              382,256.97
      187             635,850.42        67,503,820.40            131,826.79           250,458.85              382,285.65
      188             635,897.42        67,284,477.40            132,664.21           249,650.30              382,314.51
      189             635,944.72        67,063,733.58            133,506.95           248,836.60              382,343.55
      190             635,992.32        66,841,579.99            134,355.04           248,017.74              382,372.78
      191             636,040.22        66,618,007.62            135,208.53           247,193.67              382,402.19
      192             636,088.43        66,393,007.42            136,067.44           246,364.36              382,431.79
      193             636,136.95        66,166,570.24            136,931.81           245,529.77              382,461.58
      194             636,185.78        65,938,686.92            137,801.67           244,689.89              382,491.56
      195             636,234.92        65,709,348.21            138,677.07           243,844.66              382,521.73
      196             636,284.38        65,478,544.81            139,558.03           242,994.06              382,552.09
      197             636,334.15        65,246,267.36            140,444.58           242,138.05              382,582.64
      198             636,384.23        65,012,506.45            141,336.78           241,276.61              382,613.39
      199             636,434.64        64,777,252.59            142,234.64           240,409.68              382,644.33
      200             636,485.37        64,540,496.25            143,138.22           239,537.25              382,675.47
      201             636,536.42        64,302,227.82            144,047.54           238,659.27              382,706.80
      202             636,587.80        64,062,437.64            144,962.63           237,775.71              382,738.34
      203             636,639.51        63,821,115.99            145,883.55           236,886.53              382,770.08
      204             636,691.55        63,578,253.08            146,810.32           235,991.70              382,802.01
      205             636,743.92        63,333,839.06            147,742.98           235,091.18              382,834.15
      206             636,796.62        63,087,864.03            148,681.56           234,184.93              382,866.50
      207             636,849.67        62,840,318.00            149,626.12           233,272.93              382,899.05
      208             636,903.05        62,591,190.94            150,576.68           232,355.13              382,931.81
      209             636,956.77        62,340,472.74            151,533.28           231,431.49              382,964.77
      210             637,010.83        62,088,153.25            152,495.97           230,501.98              382,997.95
      211             637,065.24        61,834,222.21            153,464.77           229,566.56              383,031.33
      212             637,120.00        61,578,669.34            154,439.73           228,625.20              383,064.93
      213             637,175.11        61,321,484.28            155,420.89           227,677.85              383,098.74
      214             637,230.56        61,062,656.58            156,408.29           226,724.48              383,132.77
      215             637,286.38        60,802,175.76            157,401.96           225,765.05              383,167.01
      216             637,342.55        60,540,031.26            158,401.95           224,799.52              383,201.47
      217             637,399.08        60,276,212.43            159,408.30           223,827.85              383,236.15
      218             637,455.97        60,010,708.58            160,421.05           222,850.00              383,271.05
      219             637,513.22        59,743,508.95            161,440.23           221,865.94              383,306.17
      220             637,570.84        59,474,602.69            162,465.90           220,875.62              383,341.52
      221             637,628.82        59,203,978.91            163,498.08           219,879.00              383,377.08
      222             637,687.18        58,931,626.62            164,536.82           218,876.05              383,412.88
      223             637,745.91        58,657,534.77            165,582.17           217,866.73              383,448.90
      224             637,805.02        58,381,692.26            166,634.17           216,850.98              383,485.15
      225             637,864.50        58,104,087.90            167,692.85           215,828.78              383,521.63
      226             637,924.36        57,824,710.41            168,758.27           214,800.08              383,558.35
      227             637,984.60        57,543,548.49            169,830.45           213,764.84              383,595.29
      228             638,045.23        57,260,590.71            170,909.45           212,723.02              383,632.48
      229             638,106.25        56,975,825.61            171,995.32           211,674.58              383,669.89
      230             638,167.66        56,689,241.63            173,088.08           210,619.47              383,707.55
      231             638,229.46        56,400,827.16            174,187.80           209,557.65              383,745.44
      232             638,291.65        56,110,570.48            175,294.50           208,489.08              383,783.58
      233             638,354.24        55,818,459.84            176,408.24           207,413.72              383,821.96
      234             638,417.23        55,524,483.38            177,529.06           206,331.52              383,860.58
      235             638,480.62        55,228,629.18            178,657.01           205,242.44              383,899.45
      236             638,544.42        54,930,885.23            179,792.13           204,146.43              383,938.56
      237             638,608.63        54,631,239.47            180,934.46           203,043.46              383,977.93
      238             638,673.24        54,329,679.73            182,084.06           201,933.48              384,017.54
      239             638,738.27        54,026,193.79            183,240.97           200,816.43              384,057.40
      240             638,803.71        53,720,769.33            184,405.23           199,692.29              384,097.52
      241             638,869.57        53,413,393.97            185,576.89           198,561.00              384,137.89
      242             638,935.86        53,104,055.24            186,756.01           197,422.52              384,178.52
      243             639,002.56        52,792,740.59            187,942.62           196,276.79              384,219.41
      244             639,069.69        52,479,437.39            189,136.77           195,123.79              384,260.56
      245             639,137.25        52,164,132.94            190,338.52           193,963.45              384,301.97
      246             639,205.25        51,846,814.44            191,547.91           192,795.74              384,343.64
      247             639,273.67        51,527,469.03            192,764.98           191,620.60              384,385.58
      248             639,342.54        51,206,083.74            193,989.80           190,437.99              384,427.78
      249             639,411.84        50,882,645.55            195,222.40           189,247.86              384,470.26
      250             639,481.59        50,557,141.33            196,462.84           188,050.16              384,513.00
      251             639,551.78        50,229,557.88            197,711.16           186,844.85              384,556.01
      252             639,622.42        49,899,881.90            198,967.42           185,631.87              384,599.30
      253             639,693.51        49,568,100.04            200,231.67           184,411.19              384,642.86
      254             639,765.05        49,234,198.82            201,503.96           183,182.74              384,686.70
      255             639,837.06        48,898,164.70            202,784.34           181,946.48              384,730.82
      256             639,909.52        48,559,984.06            204,072.86           180,702.36              384,775.21
      257             639,982.44        48,219,643.16            205,369.57           179,450.33              384,819.89
      258             640,055.84        47,877,128.21            206,674.52           178,190.33              384,864.86
      259             640,129.70        47,532,425.32            207,987.78           176,922.33              384,910.11
      260             640,204.03        47,185,520.48            209,309.38           175,646.26              384,955.64
      261             640,278.83        46,836,399.65            210,639.39           174,362.08              385,001.47
      262             640,354.12        46,485,048.64            211,977.85           173,069.74              385,047.59
      263             640,429.88        46,131,453.21            213,324.82           171,769.18              385,094.00
      264             640,506.13        45,775,599.01            214,680.36           170,460.35              385,140.71
      265             640,582.87        45,417,471.61            216,044.52           169,143.19              385,187.71
      266             640,660.10        45,057,056.47            217,417.35           167,817.66              385,235.01
      267             640,737.82        44,694,338.98            218,798.91           166,483.71              385,282.61
      268             640,816.03        44,329,304.42            220,189.25           165,141.27              385,330.52
      269             640,894.75        43,961,937.97            221,588.44           163,790.29              385,378.73
      270             640,973.97        43,592,224.75            222,996.52           162,430.72              385,427.24
      271             641,053.69        43,220,149.74            224,413.55           161,062.51              385,476.07
      272             641,133.93        42,845,697.85            225,839.60           159,685.60              385,525.20
      273             641,214.68        42,468,853.90            227,274.71           158,299.94              385,574.65
      274             641,295.94        42,089,602.58            228,718.95           156,905.46              385,624.41
      275             641,377.72        41,707,928.52            230,172.37           155,502.11              385,674.49
      276             641,460.02        41,323,816.22            231,635.04           154,089.84              385,724.88
      277             641,542.85        40,937,250.11            233,107.00           152,668.60              385,775.60
      278             641,626.21        40,548,214.50            234,588.33           151,238.31              385,826.64
      279             641,710.11        40,156,693.61            236,079.07           149,798.93              385,878.00
      280             641,794.53        39,762,671.55            237,579.29           148,350.39              385,929.69
      281             641,879.50        39,366,132.33            239,089.06           146,892.65              385,981.70
      282             641,965.01        38,967,059.87            240,608.42           145,425.63              386,034.05
      283             642,051.07        38,565,437.97            242,137.44           143,949.29              386,086.73
      284             642,137.67        38,161,250.34            243,676.19           142,463.56              386,139.75
      285             642,224.83        37,754,480.58            245,224.72           140,968.38              386,193.10
      286             642,312.55        37,345,112.18            246,783.10           139,463.69              386,246.79
      287             642,400.83        36,933,128.54            248,351.39           137,949.44              386,300.83
      288             642,489.67        36,518,512.94            249,929.65           136,425.55              386,355.20
      289             642,579.07        36,101,248.55            251,517.95           134,891.97              386,409.93
      290             642,669.05        35,681,318.45            253,116.35           133,348.65              386,465.00
      291             642,759.61        35,258,705.59            254,724.91           131,795.50              386,520.42
      292             642,850.74        34,833,392.83            256,343.70           130,232.48              386,576.19
      293             642,942.46        34,405,362.91            257,972.79           128,659.53              386,632.31
      294             643,034.76        33,974,598.46            259,612.23           127,076.56              386,688.80
      295             643,127.65        33,541,082.00            261,262.10           125,483.54              386,745.64
      296             643,221.13        33,104,795.95            262,922.47           123,880.38              386,802.84
      297             643,315.21        32,665,722.59            264,593.39           122,267.02              386,860.41
      298             643,409.90        32,223,844.11            266,274.94           120,643.41              386,918.34
      299             643,505.18        31,779,142.59            267,967.18           119,009.47              386,976.65
      300             643,601.08        31,331,599.97            269,670.18           117,365.14              387,035.32
      301             643,697.59        30,881,198.10            271,384.01           115,710.35              387,094.36
      302             643,794.71        30,427,918.69            273,108.74           114,045.04              387,153.78
      303             643,892.46        29,971,743.36            274,844.44           112,369.14              387,213.58
      304             643,990.83        29,512,653.60            276,591.18           110,682.58              387,273.76
      305             644,089.83        29,050,630.77            278,349.02           108,985.30              387,334.32
      306             644,189.46        28,585,656.12            280,118.05           107,277.22              387,395.27
      307             644,289.73        28,117,710.79            281,898.32           105,558.28              387,456.60
      308             644,390.64        27,646,775.78            283,689.92           103,828.41              387,518.32
      309             644,492.19        27,172,832.00            285,492.91           102,087.53              387,580.44
      310             644,594.39        26,695,860.19            287,307.36           100,335.59              387,642.95
      311             644,697.25        26,215,841.01            289,133.36            98,572.50              387,705.86
      312             644,800.76        25,732,754.98            290,970.97            96,798.20              387,769.16
      313             644,904.93        25,246,582.49            292,820.26            95,012.61              387,832.87
      314             645,009.77        24,757,303.81            294,681.32            93,215.67              387,896.99
      315             645,115.28        24,264,899.09            296,554.21            91,407.30              387,961.51
      316             645,221.46        23,769,348.34            298,439.01            89,587.43              388,026.44
      317             645,328.32        23,270,631.45            300,335.80            87,755.99              388,091.79
      318             645,435.87        22,768,728.18            302,244.65            85,912.90              388,157.55
      319             645,544.10        22,263,618.17            304,165.65            84,058.08              388,223.73
      320             645,653.02        21,755,280.91            306,098.86            82,191.47              388,290.33
      321             645,762.64        21,243,695.78            308,044.36            80,312.99              388,357.35
      322             645,872.96        20,728,842.01            310,002.24            78,422.56              388,424.80
      323             645,983.99        20,210,698.70            311,972.57            76,520.11              388,492.68
      324             646,095.72        19,689,244.83            313,955.43            74,605.56              388,560.99
      325             646,208.17        19,164,459.24            315,950.90            72,678.83              388,629.73
      326             646,321.33        18,636,320.62            317,959.06            70,739.85              388,698.91
      327             646,435.22        18,104,807.54            319,980.00            68,788.53              388,768.53
      328             646,549.84        17,569,898.43            322,013.79            66,824.81              388,838.59
      329             646,665.19        17,031,571.58            324,060.51            64,848.59              388,909.10
      330             646,781.27        16,489,805.13            326,120.25            62,859.81              388,980.06
      331             646,898.10        15,944,577.11            328,193.09            60,858.37              389,051.47
      332             647,015.68        15,395,865.38            330,279.12            58,844.21              389,123.33
      333             647,134.00        14,843,647.68            332,378.41            56,817.24              389,195.65
      334             647,253.08        14,287,901.58            334,491.05            54,777.37              389,268.42
      335             647,372.92        13,728,604.53            336,617.13            52,724.53              389,341.66
      336             647,493.53        13,165,733.83            338,756.74            50,658.63              389,415.37
      337             647,614.91        12,599,266.63            340,909.95            48,579.60              389,489.55
      338             647,737.07        12,029,179.95            343,076.86            46,487.34              389,564.19
      339             647,860.00        11,455,450.64            345,257.55            44,381.77              389,639.31
      340             646,302.25        10,879,736.89            347,452.11            42,262.81              389,714.91
      341             645,402.46        10,301,368.04            349,660.62            40,130.37              389,790.99
      342             643,580.67         9,721,249.79            351,883.19            37,984.37              389,867.55
      343             641,706.91         9,139,423.89            354,119.89            35,824.72              389,944.60
      344             641,832.43         8,553,880.94            356,370.82            33,651.33              390,022.14
      345             641,958.74         7,964,597.19            355,423.20            31,464.12              386,887.32
      346             642,085.87         7,371,548.73            357,682.70            29,282.48              386,965.18
      347             638,687.11         6,778,238.19            359,956.57            27,086.97              387,043.53
      348             637,835.15         6,182,116.76            362,244.90            24,877.49              387,122.39
      349             636,581.04         5,583,569.21            364,547.79            22,653.95              387,201.74
      350             628,754.45         4,989,153.47            366,865.33            20,416.27              387,281.60
      351             619,562.24         4,400,263.12            361,392.97            18,164.35              379,557.32
      352             598,688.98         3,828,616.81            347,606.22            15,948.70              363,554.92
      353             586,638.30         3,265,501.82            335,726.02            13,820.30              349,546.32
      354             583,006.12         2,702,554.17            327,100.75            11,768.31              338,869.06
      355             573,651.69         2,145,497.50            304,078.62             9,773.01              313,851.63
      356             570,628.52         1,588,039.43            305,995.13             7,923.92              313,919.04
      357             558,672.97         1,039,109.98            307,923.71             6,063.17              313,986.88
      358             510,580.35           534,901.36            277,250.66             4,190.69              281,441.35
      359             427,048.81           111,130.50            257,463.02             2,507.40              259,970.42
      360             111,805.96                    0            155,510.38               944.14              156,454.52




                                    2-1AB2
               Balance              Principal             Interest             Cash Flow             Balance
                                       11,284,000.00        17,535,621.10         28,819,621.10
Period
---------------------------------------------------------------------------------------------------------------------
        0        48,822,000.00                     0                    0                     0        11,284,000.00
        1        48,821,320.63                749.66            53,599.00             54,348.66        11,283,250.34
        2        48,820,637.35                761.64            53,595.44             54,357.08        11,282,488.70
        3        48,819,950.15                765.83            53,591.82             54,357.65        11,281,722.87
        4        48,819,258.99                778.06            53,588.18             54,366.24        11,280,944.81
        5        48,818,563.85                782.35            53,584.49             54,366.83        11,280,162.46
        6        48,817,864.72                786.66            53,580.77             54,367.43        11,279,375.80
        7        48,817,161.56                   791            53,577.04             54,368.03        11,278,584.81
        8        48,816,454.35                795.36            53,573.28             54,368.64        11,277,789.45
        9        48,815,743.08                799.75            53,569.50             54,369.25        11,276,989.70
       10        48,815,027.71                804.16            53,565.70             54,369.86        11,276,185.54
       11        48,814,308.23                808.59            53,561.88             54,370.47        11,275,376.95
       12        48,813,584.60                813.05            53,558.04             54,371.09        11,274,563.90
       13        48,812,856.81                830.01            53,554.18             54,384.19        11,273,733.89
       14        48,812,124.84                 834.6            53,550.24             54,384.84        11,272,899.29
       15        48,811,388.64                833.34            53,546.27             54,379.61        11,272,065.94
       16        48,810,648.21                856.04            53,542.31             54,398.35        11,271,209.91
       17        48,809,903.52                871.52            53,538.25             54,409.77        11,270,338.38
       18        48,809,154.54                876.41            53,534.11             54,410.51        11,269,461.98
       19        48,808,401.25                 887.7            53,529.94             54,417.64        11,268,574.28
       20        48,807,643.62                892.67            53,525.73             54,418.40        11,267,681.60
       21        48,806,458.15                933.59            53,521.49             54,455.08        11,266,748.01
       22        48,805,265.64                938.85            53,517.05             54,455.90        11,265,809.16
       23        48,804,066.03                983.56            53,512.59             54,496.15        11,264,825.61
       24        48,802,859.30                999.72            53,507.92             54,507.64        11,263,825.89
       25        48,801,645.40              1,005.38            53,503.17             54,508.56        11,262,820.51
       26        48,800,424.28              1,001.47            53,498.40             54,499.86        11,261,819.04
       27        48,799,195.90              1,010.98            53,493.64             54,504.62        11,260,808.05
       28        48,798,069.74                 983.7            53,488.84             54,472.54        11,259,824.35
       29        48,796,936.35                975.37            53,484.17             54,459.54        11,258,848.98
       30        48,795,795.69                 996.8            53,479.53             54,476.33        11,257,852.18
       31        48,794,647.72                994.89            53,474.80             54,469.69        11,256,857.29
       32        48,793,492.39              1,001.03            53,470.07             54,471.10        11,255,856.26
       33        48,792,329.65              1,019.09            53,465.32             54,484.41        11,254,837.17
       34        48,787,958.69              1,519.41            62,368.94             63,888.35        11,253,317.76
       35        48,781,683.85              2,091.15            63,166.37             65,257.53        11,251,226.61
       36        48,775,362.04              3,773.23            67,073.29             70,846.52        11,247,453.38
       37        48,768,999.90              3,794.90            69,181.57             72,976.47        11,243,658.48
       38        48,762,597.16              3,819.30            69,158.05             72,977.36        11,239,839.18
       39        48,756,153.57              3,842.23            69,143.15             72,985.37        11,235,996.95
       40        48,749,668.86              3,866.95            69,173.79             73,040.73        11,232,130.01
       41        48,743,142.77              3,891.11            69,153.19             73,044.30        11,228,238.90
       42        48,736,575.05              3,916.14            69,129.06             73,045.21        11,224,322.75
       43        48,729,965.41              3,941.34            69,110.33             73,051.67        11,220,381.41
       44        48,723,313.61              3,966.70            69,085.89             73,052.59        11,216,414.71
       45        48,716,619.35              3,990.76            69,068.19             73,058.96        11,212,423.94
       46        48,709,882.39              4,016.45            69,043.44             73,059.89        11,208,407.49
       47        48,703,102.44              4,042.30            69,022.65             73,064.95        11,204,365.19
       48        48,696,279.22              4,067.55            69,001.23             73,068.78        11,200,297.64
       49        48,689,412.47              4,093.74            68,976.00             73,069.74        11,196,203.90
       50        48,682,501.91              4,120.09            68,950.60             73,070.69        11,192,083.80
       51        48,675,547.24              4,146.62            68,925.04             73,071.66        11,187,937.19
       52        48,668,548.21              4,201.39            68,899.32             73,100.71        11,183,735.80
       53        48,661,504.51              4,228.44            68,873.25             73,101.69        11,179,507.36
       54        48,654,415.87              4,255.67            68,847.01             73,102.68        11,175,251.70
       55        48,647,282.00              4,283.07            68,820.60             73,103.67        11,170,968.62
       56        48,640,102.60              4,310.65            68,794.02             73,104.67        11,166,657.97
       57        48,632,877.40              4,338.41            68,767.27             73,105.68        11,162,319.57
       58        48,625,606.09              4,366.34            68,740.35             73,106.70        11,157,953.22
       59        48,618,288.39              4,394.46            68,713.26             73,107.72        11,153,558.76
       60        48,610,923.99              4,422.76            68,685.99             73,108.75        11,149,136.01
       61        48,603,512.61              4,451.24            68,658.54             73,109.78        11,144,684.77
       62        48,596,053.93              4,479.90            68,630.92             73,110.82        11,140,204.87
       63        48,588,547.66              4,508.75            68,603.12             73,111.87        11,135,696.13
       64        48,580,993.49              4,537.78            68,575.14             73,112.92        11,131,158.35
       65        48,573,391.12              4,567.00            68,546.98             73,113.98        11,126,591.35
       66        48,565,740.24              4,596.41            68,518.64             73,115.05        11,121,994.94
       67        48,558,040.54              4,626.01            68,490.12             73,116.13        11,117,368.94
       68        48,550,291.71              4,655.79            68,461.41             73,117.21        11,112,713.14
       69        48,542,493.44              4,685.77            68,432.52             73,118.30        11,108,027.37
       70        48,534,645.40              4,715.95            68,403.44             73,119.39        11,103,311.42
       71        48,526,747.29              4,746.32            68,374.18             73,120.50        11,098,565.10
       72        48,518,798.78              4,776.88            68,344.73             73,121.61        11,093,788.23
       73        48,510,799.55              4,807.64            68,315.08             73,122.72        11,088,980.59
       74        48,502,749.28              4,838.60            68,285.25             73,123.85        11,084,141.99
       75        48,494,647.64              4,869.76            68,255.22             73,124.98        11,079,272.23
       76        48,486,494.31              4,901.11            68,225.00             73,126.12        11,074,371.12
       77        48,478,288.94              4,932.67            68,194.59             73,127.26        11,069,438.44
       78        48,470,031.22              4,964.44            68,163.98             73,128.42        11,064,474.00
       79        48,461,720.81              4,996.41            68,133.17             73,129.58        11,059,477.60
       80        48,453,357.37              5,028.58            68,102.16             73,130.75        11,054,449.02
       81        48,444,940.57              5,060.96            68,070.96             73,131.92        11,049,388.05
       82        48,436,470.05              5,093.55            68,039.55             73,133.10        11,044,294.50
       83        48,427,945.49              5,126.35            68,007.94             73,134.30        11,039,168.15
       84        48,419,366.53              5,159.36            67,976.13             73,135.49        11,034,008.78
       85        48,410,732.82              5,192.59            67,944.11             73,136.70        11,028,816.19
       86        48,402,044.03              5,226.03            67,911.89             73,137.91        11,023,590.17
       87        48,393,299.79              5,259.68            67,879.46             73,139.14        11,018,330.49
       88        48,384,499.76              5,293.55            67,846.82             73,140.37        11,013,036.94
       89        48,375,643.57              5,327.64            67,813.97             73,141.60        11,007,709.30
       90        48,366,730.87              5,361.95            67,780.90             73,142.85        11,002,347.35
       91        48,357,761.30              5,396.48            67,747.63             73,144.10        10,996,950.88
       92        48,348,734.49              5,431.23            67,714.14             73,145.37        10,991,519.65
       93        48,339,650.08              5,466.20            67,680.43             73,146.64        10,986,053.45
       94        48,330,507.70              5,501.40            67,646.51             73,147.91        10,980,552.04
       95        48,321,306.99              5,536.83            67,612.37             73,149.20        10,975,015.21
       96        48,312,047.56              5,572.49            67,578.01             73,150.49        10,969,442.73
       97        48,302,729.05              5,608.37            67,543.43             73,151.80        10,963,834.36
       98        48,293,351.08              5,644.49            67,508.62             73,153.11        10,958,189.87
       99        48,283,913.27              5,680.84            67,473.59             73,154.43        10,952,509.04
      100        48,274,415.23              5,735.50            67,438.34             73,173.83        10,946,773.54
      101        48,264,856.58              5,772.42            67,402.76             73,175.18        10,941,001.12
      102        48,255,236.94              5,842.89            67,366.95             73,209.84        10,935,158.23
      103        48,245,555.92              5,904.61            67,330.69             73,235.30        10,929,253.62
      104        48,235,813.12              5,942.64            67,294.05             73,236.68        10,923,310.98
      105        48,226,008.15              5,980.91            67,257.16             73,238.07        10,917,330.08
      106        48,216,140.61              6,019.42            67,220.04             73,239.47        10,911,310.65
      107        48,206,210.11              6,058.19            67,182.69             73,240.87        10,905,252.47
      108        48,196,216.24              6,097.20            67,145.09             73,242.29        10,899,155.27
      109        48,186,158.59              6,136.46            67,107.25             73,243.71        10,893,018.81
      110        48,176,036.77              6,270.44            67,069.16             73,339.60        10,886,748.37
      111        48,164,275.26              6,555.24            67,030.22             73,585.46        10,880,193.13
      112        48,149,576.28              7,037.74            66,989.44             74,027.18        10,873,155.39
      113        48,131,872.07              7,412.01            66,945.64             74,357.66        10,865,743.37
      114        48,111,883.76              7,643.86            66,899.49             74,543.35        10,858,099.51
      115        48,086,496.77              8,189.68            66,851.84             75,041.52        10,849,909.82
      116        48,060,945.06              8,300.63            66,800.74             75,101.38        10,841,609.19
      117        48,035,227.54              8,493.93            66,748.96             75,242.89        10,833,115.26
      118        48,007,831.68              9,017.83            66,695.96             75,713.79        10,824,097.43
      119        47,978,740.99              9,843.42            66,639.66             76,483.08        10,814,254.00
      120        47,927,105.63             14,401.14            66,578.32             80,979.46        10,799,852.86
      121        47,840,305.05             19,502.97            66,489.27             85,992.25        10,780,349.89
      122        47,752,953.21             19,627.25            66,369.23             85,996.48        10,760,722.65
      123        47,665,046.63             19,752.31            66,248.42             86,000.73        10,740,970.33
      124        47,576,581.77             19,878.18            66,126.84             86,005.02        10,721,092.16
      125        47,487,555.10             20,004.84            66,004.48             86,009.33        10,701,087.31
      126        47,397,963.03             20,132.32            65,881.35             86,013.66        10,680,954.99
      127        47,307,801.98             20,260.61            65,757.43             86,018.03        10,660,694.39
      128        47,217,068.33             20,389.71            65,632.71             86,022.42        10,640,304.68
      129        47,125,758.44             20,519.64            65,507.21             86,026.85        10,619,785.04
      130        47,033,868.65             20,650.39            65,380.90             86,031.30        10,599,134.65
      131        46,941,395.27             20,781.99            65,253.79             86,035.77        10,578,352.66
      132        46,848,334.60             20,914.41            65,125.87             86,040.28        10,557,438.25
      133        46,754,682.90             21,047.69            64,997.13             86,044.82        10,536,390.56
      134        46,660,436.42             21,181.81            64,867.57             86,049.38        10,515,208.75
      135        46,565,591.38             21,316.79            64,737.19             86,053.98        10,493,891.96
      136        46,470,143.97             21,452.63            64,605.97             86,058.60        10,472,439.33
      137        46,374,090.37             21,589.33            64,473.92             86,063.25        10,450,850.00
      138        46,277,426.71             21,726.91            64,341.02             86,067.93        10,429,123.09
      139        46,180,149.14             21,865.36            64,207.28             86,072.65        10,407,257.72
      140        46,082,253.74             22,004.70            64,072.69             86,077.39        10,385,253.02
      141        45,983,736.58             22,144.93            63,937.23             86,082.16        10,363,108.09
      142        45,884,593.73             22,286.05            63,800.92             86,086.96        10,340,822.05
      143        45,784,821.19             22,428.07            63,663.73             86,091.79        10,318,393.98
      144        45,684,414.97             22,570.99            63,525.67             86,096.66        10,295,822.99
      145        45,583,371.04             22,714.83            63,386.73             86,101.55        10,273,108.16
      146        45,481,685.36             22,859.58            63,246.90             86,106.48        10,250,248.59
      147        45,379,353.83             23,005.26            63,106.18             86,111.44        10,227,243.33
      148        45,276,372.35             23,151.86            62,964.57             86,116.43        10,204,091.47
      149        45,172,736.80             23,299.40            62,822.05             86,121.45        10,180,792.07
      150        45,068,443.02             23,447.88            62,678.62             86,126.50        10,157,344.19
      151        44,963,486.82             23,597.31            62,534.28             86,131.59        10,133,746.88
      152        44,857,863.99             23,747.69            62,389.02             86,136.70        10,109,999.20
      153        44,751,570.30             23,899.03            62,242.83             86,141.85        10,086,100.17
      154        44,644,601.49             24,051.33            62,095.71             86,147.04        10,062,048.84
      155        44,536,953.26             24,204.61            61,947.65             86,152.25        10,037,844.23
      156        44,428,621.29             24,358.86            61,798.64             86,157.50        10,013,485.37
      157        44,319,601.24             24,514.09            61,648.69             86,162.78         9,988,971.28
      158        44,209,888.74             24,670.32            61,497.78             86,168.10         9,964,300.96
      159        44,099,479.38             24,827.54            61,345.91             86,173.45         9,939,473.42
      160        43,988,368.74             24,985.77            61,193.07             86,178.84         9,914,487.65
      161        43,876,552.36             25,145.00            61,039.25             86,184.25         9,889,342.65
      162        43,764,025.75             25,305.25            60,884.46             86,189.71         9,864,037.40
      163        43,650,784.40             25,466.52            60,728.68             86,195.20         9,838,570.88
      164        43,536,823.77             25,628.82            60,571.90             86,200.72         9,812,942.07
      165        43,422,139.28             25,792.15            60,414.12             86,206.28         9,787,149.91
      166        43,306,726.33             25,956.53            60,255.34             86,211.87         9,761,193.39
      167        43,190,580.30             26,121.95            60,095.55             86,217.50         9,735,071.43
      168        43,073,696.53             26,288.43            59,934.73             86,223.17         9,708,783.00
      169        42,956,070.32             26,455.97            59,772.90             86,228.87         9,682,327.03
      170        42,837,696.95             26,624.58            59,610.02             86,234.60         9,655,702.45
      171        42,718,571.69             26,794.26            59,446.12             86,240.38         9,628,908.19
      172        42,598,689.74             26,965.03            59,281.16             86,246.19         9,601,943.16
      173        42,478,046.31             27,136.88            59,115.15             86,252.04         9,574,806.28
      174        42,356,636.54             27,309.83            58,948.09             86,257.92         9,547,496.45
      175        42,234,455.57             27,483.89            58,779.96             86,263.85         9,520,012.56
      176        42,111,498.49             27,659.05            58,610.76             86,269.81         9,492,353.51
      177        41,987,760.38             27,835.33            58,440.47             86,275.80         9,464,518.18
      178        41,863,236.27             28,012.74            58,269.11             86,281.84         9,436,505.44
      179        41,737,921.17             28,191.27            58,096.65             86,287.92         9,408,314.17
      180        41,611,810.03             28,370.95            57,923.08             86,294.03         9,379,943.23
      181        41,484,897.82             28,551.77            57,748.42             86,300.18         9,351,391.46
      182        41,357,179.43             28,733.74            57,572.64             86,306.38         9,322,657.72
      183        41,228,649.73             28,916.87            57,395.73             86,312.61         9,293,740.85
      184        41,099,303.58             29,101.17            57,217.70             86,318.88         9,264,639.68
      185        40,969,135.79             29,286.65            57,038.54             86,325.19         9,235,353.03
      186        40,838,141.12             29,473.31            56,858.23             86,331.54         9,205,879.72
      187        40,706,314.33             29,661.16            56,676.77             86,337.93         9,176,218.56
      188        40,573,650.12             29,850.21            56,494.16             86,344.37         9,146,368.35
      189        40,440,143.17             30,040.46            56,310.38             86,350.84         9,116,327.89
      190        40,305,788.13             30,231.93            56,125.43             86,357.35         9,086,095.96
      191        40,170,579.61             30,424.62            55,939.30             86,363.91         9,055,671.35
      192        40,034,512.17             30,618.53            55,751.98             86,370.51         9,025,052.81
      193        39,897,580.36             30,813.69            55,563.46             86,377.15         8,994,239.13
      194        39,759,778.69             31,010.08            55,373.75             86,383.83         8,963,229.04
      195        39,621,101.62             31,207.73            55,182.82             86,390.56         8,932,021.31
      196        39,481,543.60             31,406.65            54,990.68             86,397.33         8,900,614.66
      197        39,341,099.01             31,606.82            54,797.31             86,404.14         8,869,007.84
      198        39,199,762.23             31,808.28            54,602.71             86,410.99         8,837,199.56
      199        39,057,527.59             32,011.02            54,406.87             86,417.89         8,805,188.54
      200        38,914,389.37             32,215.06            54,209.78             86,424.83         8,772,973.48
      201        38,770,341.83             32,420.39            54,011.43             86,431.82         8,740,553.09
      202        38,625,379.20             32,627.03            53,811.82             86,438.85         8,707,926.06
      203        38,479,495.65             32,835.00            53,610.93             86,445.93         8,675,091.06
      204        38,332,685.34             33,044.29            53,408.76             86,453.05         8,642,046.78
      205        38,184,942.36             33,254.91            53,205.31             86,460.21         8,608,791.87
      206        38,036,260.80             33,466.88            53,000.55             86,467.43         8,575,324.99
      207        37,886,634.68             33,680.19            52,794.49             86,474.69         8,541,644.80
      208        37,736,058.00             33,894.87            52,587.12             86,481.99         8,507,749.92
      209        37,584,524.71             34,110.92            52,378.42             86,489.34         8,473,639.00
      210        37,432,028.75             34,328.35            52,168.39             86,496.74         8,439,310.66
      211        37,278,563.98             34,547.16            51,957.02             86,504.18         8,404,763.49
      212        37,124,124.25             34,767.37            51,744.31             86,511.68         8,369,996.13
      213        36,968,703.36             34,988.98            51,530.24             86,519.22         8,335,007.15
      214        36,812,295.07             35,212.01            51,314.80             86,526.80         8,299,795.14
      215        36,654,893.10             35,436.46            51,097.99             86,534.44         8,264,358.68
      216        36,496,491.15             35,662.34            50,879.79             86,542.13         8,228,696.35
      217        36,337,082.85             35,889.66            50,660.20             86,549.86         8,192,806.69
      218        36,176,661.80             36,118.43            50,439.22             86,557.65         8,156,688.26
      219        36,015,221.57             36,348.66            50,216.82             86,565.48         8,120,339.61
      220        35,852,755.67             36,580.35            49,993.01             86,573.36         8,083,759.25
      221        35,689,257.59             36,813.53            49,767.77             86,581.30         8,046,945.72
      222        35,524,720.77             37,048.19            49,541.09             86,589.28         8,009,897.53
      223        35,359,138.59             37,284.35            49,312.96             86,597.31         7,972,613.18
      224        35,192,504.42             37,522.02            49,083.38             86,605.40         7,935,091.16
      225        35,024,811.57             37,761.20            48,852.34             86,613.54         7,897,329.96
      226        34,856,053.31             38,001.91            48,619.82             86,621.73         7,859,328.05
      227        34,686,222.86             38,244.15            48,385.82             86,629.97         7,821,083.90
      228        34,515,313.40             38,487.94            48,150.33             86,638.26         7,782,595.96
      229        34,343,318.08             38,733.28            47,913.33             86,646.61         7,743,862.69
      230        34,170,230.00             38,980.19            47,674.83             86,655.01         7,704,882.50
      231        33,996,042.20             39,228.67            47,434.80             86,663.47         7,665,653.83
      232        33,820,747.70             39,478.74            47,193.24             86,671.97         7,626,175.10
      233        33,644,339.46             39,730.40            46,950.14             86,680.54         7,586,444.70
      234        33,466,810.40             39,983.66            46,705.49             86,689.15         7,546,461.03
      235        33,288,153.38             40,238.55            46,459.28             86,697.82         7,506,222.49
      236        33,108,361.26             40,495.05            46,211.50             86,706.55         7,465,727.43
      237        32,927,426.79             40,753.20            45,962.13             86,715.33         7,424,974.23
      238        32,745,342.73             41,012.99            45,711.18             86,724.17         7,383,961.24
      239        32,562,101.76             41,274.44            45,458.63             86,733.07         7,342,686.81
      240        32,377,696.53             41,537.55            45,204.47             86,742.02         7,301,149.25
      241        32,192,119.63             41,802.35            44,948.68             86,751.03         7,259,346.91
      242        32,005,363.63             42,068.83            44,691.26             86,760.09         7,217,278.08
      243        31,817,421.01             42,337.01            44,432.21             86,769.22         7,174,941.06
      244        31,628,284.24             42,606.90            44,171.49             86,778.40         7,132,334.16
      245        31,437,945.72             42,878.52            43,909.12             86,787.64         7,089,455.64
      246        31,246,397.81             43,151.87            43,645.07             86,796.94         7,046,303.77
      247        31,053,632.83             43,426.96            43,379.34             86,806.30         7,002,876.82
      248        30,859,643.04             43,703.80            43,111.91             86,815.72         6,959,173.01
      249        30,664,420.64             43,982.41            42,842.78             86,825.20         6,915,190.60
      250        30,467,957.80             44,262.80            42,571.93             86,834.73         6,870,927.80
      251        30,270,246.64             44,544.98            42,299.36             86,844.33         6,826,382.82
      252        30,071,279.22             44,828.96            42,025.04             86,854.00         6,781,553.87
      253        29,871,047.54             45,114.74            41,748.97             86,863.72         6,736,439.12
      254        29,669,543.58             45,402.35            41,471.15             86,873.50         6,691,036.77
      255        29,466,759.24             45,691.80            41,191.55             86,883.35         6,645,344.97
      256        29,262,686.38             45,983.09            40,910.17             86,893.26         6,599,361.87
      257        29,057,316.81             46,276.24            40,626.99             86,903.23         6,553,085.63
      258        28,850,642.29             46,571.26            40,342.01             86,913.27         6,506,514.37
      259        28,642,654.51             46,868.16            40,055.20             86,923.37         6,459,646.20
      260        28,433,345.13             47,166.96            39,766.57             86,933.53         6,412,479.24
      261        28,222,705.75             47,467.66            39,476.10             86,943.76         6,365,011.58
      262        28,010,727.90             47,770.28            39,183.78             86,954.06         6,317,241.30
      263        27,797,403.07             48,074.83            38,889.59             86,964.42         6,269,166.47
      264        27,582,722.71             48,381.33            38,593.52             86,974.85         6,220,785.14
      265        27,366,678.20             48,689.77            38,295.57             86,985.34         6,172,095.37
      266        27,149,260.85             49,000.19            37,995.71             86,995.90         6,123,095.18
      267        26,930,461.94             49,312.59            37,693.94             87,006.53         6,073,782.59
      268        26,710,272.69             49,626.97            37,390.25             87,017.22         6,024,155.62
      269        26,488,684.25             49,943.37            37,084.62             87,027.99         5,974,212.25
      270        26,265,687.73             50,261.78            36,777.04             87,038.82         5,923,950.47
      271        26,041,274.18             50,582.23            36,467.49             87,049.72         5,873,368.24
      272        25,815,434.58             50,904.71            36,155.98             87,060.69         5,822,463.53
      273        25,588,159.86             51,229.26            35,842.47             87,071.73         5,771,234.27
      274        25,359,440.91             51,555.87            35,526.97             87,082.84         5,719,678.39
      275        25,129,268.54             51,884.57            35,209.45             87,094.02         5,667,793.82
      276        24,897,633.50             52,215.37            34,889.91             87,105.27         5,615,578.45
      277        24,664,526.50             52,548.27            34,568.32             87,116.60         5,563,030.18
      278        24,429,938.17             52,883.30            34,244.69             87,128.00         5,510,146.87
      279        24,193,859.10             53,220.47            33,918.99             87,139.47         5,456,926.40
      280        23,956,279.81             53,559.79            33,591.22             87,151.01         5,403,366.61
      281        23,717,190.75             53,901.27            33,261.35             87,162.62         5,349,465.34
      282        23,476,582.34             54,244.93            32,929.38             87,174.31         5,295,220.41
      283        23,234,444.89             54,590.79            32,595.29             87,186.08         5,240,629.62
      284        22,990,768.70             54,938.85            32,259.07             87,197.92         5,185,690.77
      285        22,745,543.98             55,289.13            31,920.71             87,209.84         5,130,401.64
      286        22,498,760.88             55,641.64            31,580.18             87,221.83         5,074,760.00
      287        22,250,409.48             55,996.41            31,237.49             87,233.89         5,018,763.60
      288        22,000,479.83             56,353.43            30,892.61             87,246.04         4,962,410.16
      289        21,748,961.88             56,712.74            30,545.52             87,258.26         4,905,697.43
      290        21,495,845.53             57,074.33            30,196.23             87,270.56         4,848,623.09
      291        21,241,120.62             57,438.24            29,844.70             87,282.94         4,791,184.85
      292        20,984,776.92             57,804.46            29,490.93             87,295.40         4,733,380.39
      293        20,726,804.13             58,173.02            29,134.91             87,307.93         4,675,207.37
      294        20,467,191.89             58,543.94            28,776.61             87,320.55         4,616,663.43
      295        20,205,929.79             58,917.22            28,416.03             87,333.25         4,557,746.21
      296        19,943,007.32             59,292.88            28,053.15             87,346.03         4,498,453.34
      297        19,678,413.93             59,670.93            27,687.95             87,358.89         4,438,782.40
      298        19,412,139.00             60,051.40            27,320.42             87,371.83         4,378,731.00
      299        19,144,171.82             60,434.30            26,950.55             87,384.85         4,318,296.70
      300        18,874,501.64             60,819.64            26,578.32             87,397.96         4,257,477.06
      301        18,603,117.63             61,207.44            26,203.71             87,411.15         4,196,269.62
      302        18,330,008.89             61,597.71            25,826.72             87,424.43         4,134,671.91
      303        18,055,164.45             61,990.47            25,447.32             87,437.79         4,072,681.44
      304        17,778,573.28             62,385.74            25,065.49             87,451.23         4,010,295.70
      305        17,500,224.25             62,783.53            24,681.23             87,464.76         3,947,512.17
      306        17,220,106.21             63,183.86            24,294.52             87,478.38         3,884,328.32
      307        16,938,207.89             63,586.74            23,905.35             87,492.08         3,820,741.58
      308        16,654,517.97             63,992.19            23,513.69             87,505.87         3,756,749.39
      309        16,369,025.06             64,400.23            23,119.53             87,519.75         3,692,349.17
      310        16,081,717.70             64,810.87            22,722.85             87,533.72         3,627,538.30
      311        15,792,584.34             65,224.13            22,323.65             87,547.78         3,562,314.17
      312        15,501,613.37             65,640.03            21,921.90             87,561.92         3,496,674.14
      313        15,208,793.11             66,058.58            21,517.58             87,576.16         3,430,615.56
      314        14,914,111.79             66,479.80            21,110.69             87,590.49         3,364,135.76
      315        14,617,557.58             66,903.71            20,701.19             87,604.91         3,297,232.05
      316        14,319,118.57             67,330.33            20,289.09             87,619.42         3,229,901.72
      317        14,018,782.77             67,759.66            19,874.36             87,634.02         3,162,142.06
      318        13,716,538.11             68,191.74            19,456.98             87,648.72         3,093,950.32
      319        13,412,372.47             68,626.57            19,036.94             87,663.51         3,025,323.75
      320        13,106,273.61             69,064.18            18,614.21             87,678.39         2,956,259.57
      321        12,798,229.25             69,504.58            18,188.79             87,693.37         2,886,755.00
      322        12,488,227.01             69,947.78            17,760.66             87,708.44         2,816,807.21
      323        12,176,254.44             70,393.82            17,329.79             87,723.62         2,746,413.39
      324        11,862,299.01             70,842.70            16,896.18             87,738.88         2,675,570.69
      325        11,546,348.11             71,294.45            16,459.80             87,754.25         2,604,276.24
      326        11,228,389.05             71,749.08            16,020.63             87,769.71         2,532,527.16
      327        10,908,409.05             72,206.61            15,578.66             87,785.27         2,460,320.55
      328        10,586,395.26             72,667.06            15,133.88             87,800.93         2,387,653.50
      329        10,262,334.75             73,130.44            14,686.25             87,816.69         2,314,523.06
      330         9,936,214.49             73,596.79            14,235.77             87,832.55         2,240,926.27
      331         9,608,021.40             74,066.10            13,782.41             87,848.52         2,166,860.16
      332         9,277,742.28             74,538.42            13,326.16             87,864.58         2,092,321.75
      333         8,945,363.87             75,013.75            12,867.00             87,880.75         2,017,308.00
      334         8,610,872.82             75,492.10            12,404.91             87,897.02         1,941,815.90
      335         8,274,255.68             75,973.52            11,939.87             87,913.39         1,865,842.38
      336         7,935,498.95             76,458.00            11,471.87             87,929.87         1,789,384.38
      337         7,594,589.00             76,945.58            11,000.88             87,946.45         1,712,438.80
      338         7,251,512.14             77,436.26            10,526.88             87,963.14         1,635,002.54
      339         6,906,254.59             77,930.08            10,049.86             87,979.94         1,557,072.46
      340         6,558,802.49             78,284.46             9,569.79             87,854.25         1,478,788.00
      341         6,209,141.87             78,696.89             9,087.51             87,784.39         1,400,091.11
      342         5,857,258.68             79,033.71             8,602.69             87,636.40         1,321,057.40
      343         5,503,138.79             79,368.19             8,115.85             87,484.03         1,241,689.22
      344         5,146,767.98             79,874.27             7,626.98             87,501.25         1,161,814.94
      345         4,791,344.77             80,111.14             7,135.00             87,246.14         1,081,703.80
      346         4,433,662.07             80,621.99             6,641.53             87,263.52         1,001,081.81
      347         4,073,705.50             80,837.04             6,144.91             86,981.95           920,244.77
      348         3,711,460.60             81,269.45             5,646.93             86,916.39           838,975.32
      349         3,346,912.81             81,670.47             5,146.30             86,816.76           757,304.85
      350         2,980,047.48             81,516.61             4,643.22             86,159.83           675,788.24
      351         2,618,654.51             80,584.00             4,141.31             84,725.32           595,204.23
      352         2,271,048.29             77,952.60             3,645.67             81,598.27           517,251.63
      353         1,935,322.26             76,221.72             3,166.74             79,388.46           441,029.91
      354         1,608,221.52             75,476.12             2,698.91             78,175.04           365,553.79
      355         1,304,142.89             73,024.34             2,236.01             75,260.34           292,529.46
      356           998,147.77             73,220.89             1,788.80             75,009.69           219,308.57
      357           690,224.06             72,661.19             1,340.41             74,001.60           146,647.38
      358           412,973.40             66,267.80               895.69             67,163.49            80,379.58
      359           155,510.38             57,768.62                490.6             58,259.22            22,610.95
      360                    0             22,610.95               137.34             22,748.29                    0




               2-1AX                                                                          2-A3A
               Principal      Interest             Cash Flow           Balance                Principal
                       0         2,397,059.90        2,397,059.90                                250,457,000.00
Period
----------------------------------------------------------------------------------------------------------------
        0              0                    0                   0         144,350,000.00                      0
        1              0            60,530.75           60,530.75         144,340,410.15              28,601.57
        2              0            60,813.26           60,813.26         144,330,666.99              28,768.40
        3              0            61,379.21           61,379.21         144,320,870.22              28,936.20
        4              0            62,549.71           62,549.71         144,310,917.08              29,104.98
        5              0            62,544.33           62,544.33         144,300,909.06              29,274.76
        6              0            63,384.65           63,384.65         144,290,845.85              29,445.52
        7              0            64,627.45           64,627.45         144,280,727.16              29,617.29
        8              0            64,621.97           64,621.97         144,270,552.68              29,790.07
        9              0            64,616.45           64,616.45         144,260,322.08              29,963.85
       10              0            64,610.90           64,610.90         144,250,035.06              30,138.66
       11              0            64,605.32           64,605.32         144,239,691.31              30,314.49
       12              0            64,599.70           64,599.70         144,229,290.51              30,491.34
       13              0            64,891.01           64,891.01         144,218,672.75              30,669.24
       14              0            65,200.10           65,200.10         144,207,996.22              30,848.18
       15              0            66,749.26           66,749.26         144,197,335.84              31,028.16
       16              0            67,752.72           67,752.72         144,186,385.16              31,209.20
       17              0            68,163.03           68,163.03         144,175,236.35              31,391.30
       18              0            68,156.01           68,156.01         144,164,025.11              31,574.47
       19              0            68,288.01           68,288.01         144,152,669.41              31,758.71
       20              0            68,280.80           68,280.80         144,141,250.03              31,944.04
       21              0            69,640.55           69,640.55         144,129,307.24              32,130.44
       22              0            70,581.33           70,581.33         144,117,297.17              32,317.94
       23              0            71,463.46           71,463.46         144,104,715.17              32,506.54
       24              0            73,733.99           73,733.99         144,091,926.47              32,696.25
       25              0            75,681.73           75,681.73         144,079,065.28              32,887.06
       26              0            77,555.75           77,555.75         144,066,254.20              33,078.99
       27              0            80,336.37           80,336.37         144,053,321.36              33,272.05
       28              0            87,124.43           87,124.43         144,040,737.53              33,466.24
       29              0            92,179.05           92,179.05         144,028,260.29              33,661.57
       30              0            94,966.88           94,966.88         144,015,508.94              33,965.69
       31              0           101,816.29          101,816.29         144,002,781.94              34,164.07
       32              0           102,111.77          102,111.77         143,989,976.41              34,363.61
       33              0           103,503.66          103,503.66         143,976,939.85              34,564.32
       34              0                    0                   0         143,957,503.02              34,766.21
       35              0                    0                   0         143,930,752.18              34,969.29
       36              0                    0                   0         143,882,483.72              35,173.55
       37              0                    0                   0         143,833,938.11              35,379.02
       38              0                    0                   0         143,785,080.28              35,585.69
       39              0                    0                   0         143,735,929.20              35,904.63
       40              0                    0                   0         143,686,461.91              36,114.43
       41              0                    0                   0         143,636,685.54              36,461.28
       42              0                    0                   0         143,586,588.88              36,674.40
       43              0                    0                   0         143,536,169.88              36,888.77
       44              0                    0                   0         143,485,426.45              37,423.08
       45              0                    0                   0         143,434,375.23              37,769.81
       46              0                    0                   0         143,382,995.43              38,185.28
       47              0                    0                   0         143,331,284.92              39,272.61
       48              0                    0                   0         143,279,251.37              39,503.41
       49              0                    0                   0         143,226,882.86              40,038.26
       50              0                    0                   0         143,174,177.22              40,273.69
       51              0                    0                   0         143,121,132.30              40,790.51
       52              0                    0                   0         143,067,386.73              42,787.42
       53              0                    0                   0         143,013,295.09              43,645.65
       54              0                    0                   0         142,958,855.14              44,653.10
       55              0                    0                   0         142,904,064.65              54,361.34
       56              0                    0                   0         142,848,921.34              60,091.77
       57              0                    0                   0         142,793,422.95              66,375.91
       58              0                    0                   0         142,737,567.20              82,668.93
       59              0                    0                   0         142,681,351.78             111,708.82
       60              0                    0                   0         142,624,774.37             112,348.04
       61              0                    0                   0         142,567,832.65             113,030.48
       62              0                    0                   0         142,510,524.26             113,756.04
       63              0                    0                   0         142,452,846.84             114,486.27
       64              0                    0                   0         142,394,798.02             115,221.19
       65              0                    0                   0         142,336,375.41             115,960.83
       66              0                    0                   0         142,277,576.60             116,705.23
       67              0                    0                   0         142,218,399.16             117,454.42
       68              0                    0                   0         142,158,840.65             118,208.42
       69              0                    0                   0         142,098,898.63             118,967.27
       70              0                    0                   0         142,038,570.61             119,730.99
       71              0                    0                   0         141,977,854.12             120,499.63
       72              0                    0                   0         141,916,746.66             121,273.21
       73              0                    0                   0         141,855,245.69             122,051.76
       74              0                    0                   0         141,793,348.70             122,835.32
       75              0                    0                   0         141,731,053.12             123,623.91
       76              0                    0                   0         141,668,356.40             124,417.58
       77              0                    0                   0         141,605,255.94             125,216.35
       78              0                    0                   0         141,541,749.15             126,020.25
       79              0                    0                   0         141,477,833.40             126,829.32
       80              0                    0                   0         141,413,506.08             127,643.60
       81              0                    0                   0         141,348,764.51             128,463.11
       82              0                    0                   0         141,283,606.04             129,287.89
       83              0                    0                   0         141,218,027.98             130,117.97
       84              0                    0                   0         141,152,027.63             130,953.39
       85              0                    0                   0         141,085,602.27             131,794.18
       86              0                    0                   0         141,018,749.15             132,640.38
       87              0                    0                   0         140,951,465.53             133,492.02
       88              0                    0                   0         140,883,748.63             134,349.13
       89              0                    0                   0         140,815,595.66             135,211.76
       90              0                    0                   0         140,747,003.81             136,079.94
       91              0                    0                   0         140,677,970.25             136,953.69
       92              0                    0                   0         140,608,492.15             137,833.07
       93              0                    0                   0         140,538,566.63             138,718.10
       94              0                    0                   0         140,468,190.81             139,608.82
       95              0                    0                   0         140,397,361.80             140,505.27
       96              0                    0                   0         140,326,076.66             141,407.49
       97              0                    0                   0         140,254,332.48             142,315.50
       98              0                    0                   0         140,182,126.28             143,229.36
       99              0                    0                   0         140,109,455.09             144,149.10
      100              0                    0                   0         140,036,084.66             145,074.74
      101              0                    0                   0         139,962,241.92             146,006.35
      102              0                    0                   0         139,887,497.69             146,943.94
      103              0                    0                   0         139,811,963.88             147,887.56
      104              0                    0                   0         139,735,943.65             148,837.26
      105              0                    0                   0         139,659,433.87             149,793.06
      106              0                    0                   0         139,582,431.38             150,755.00
      107              0                    0                   0         139,504,933.01             151,723.14
      108              0                    0                   0         139,426,935.56             152,697.50
      109              0                    0                   0         139,348,435.83             153,678.13
      110              0                    0                   0         139,268,222.26             155,055.59
      111              0                    0                   0         139,184,365.38             158,766.99
      112              0                    0                   0         139,094,336.06             166,621.46
      113              0                    0                   0         138,999,518.83             170,300.15
      114              0                    0                   0         138,901,735.61             172,445.57
      115              0                    0                   0         138,796,969.90             173,959.56
      116              0                    0                   0         138,690,784.90             178,313.49
      117              0                    0                   0         138,582,127.20             198,682.89
      118              0                    0                   0         138,466,767.49             224,771.88
      119              0                    0                   0         138,340,846.52             409,661.83
      120              0                    0                   0         138,156,621.09             418,472.59
      121              0                    0                   0         137,907,130.22             428,843.28
      122              0                    0                   0         137,656,049.57             431,617.18
      123              0                    0                   0         137,403,369.00             434,409.06
      124              0                    0                   0         137,149,078.33             437,219.01
      125              0                    0                   0         136,893,167.27             440,047.18
      126              0                    0                   0         136,635,625.51             442,893.66
      127              0                    0                   0         136,376,442.64             445,758.59
      128              0                    0                   0         136,115,608.20             448,642.07
      129              0                    0                   0         135,853,111.66             451,544.24
      130              0                    0                   0         135,588,942.43             454,465.20
      131              0                    0                   0         135,323,089.83             457,405.09
      132              0                    0                   0         135,055,543.14             460,364.03
      133              0                    0                   0         134,786,291.55             463,342.14
      134              0                    0                   0         134,515,324.19             466,339.54
      135              0                    0                   0         134,242,630.13             469,356.37
      136              0                    0                   0         133,968,198.36             472,392.73
      137              0                    0                   0         133,692,017.79             475,448.78
      138              0                    0                   0         133,414,077.27             478,524.62
      139              0                    0                   0         133,134,365.59             481,620.39
      140              0                    0                   0         132,852,871.44             484,736.22
      141              0                    0                   0         132,569,583.48             487,872.24
      142              0                    0                   0         132,284,490.25             491,028.58
      143              0                    0                   0         131,997,580.24             494,205.36
      144              0                    0                   0         131,708,841.88             497,402.74
      145              0                    0                   0         131,418,263.51             500,620.83
      146              0                    0                   0         131,125,833.38             503,859.78
      147              0                    0                   0         130,831,539.70             507,119.71
      148              0                    0                   0         130,535,370.59             510,400.77
      149              0                    0                   0         130,237,314.08             513,703.08
      150              0                    0                   0         129,937,358.14             517,026.80
      151              0                    0                   0         129,635,490.66             520,372.06
      152              0                    0                   0         129,331,699.45             523,738.99
      153              0                    0                   0         129,025,972.24             527,127.74
      154              0                    0                   0         128,718,296.69             530,538.46
      155              0                    0                   0         128,408,660.38             533,971.27
      156              0                    0                   0         128,097,050.80             537,426.34
      157              0                    0                   0         127,783,455.37             540,903.79
      158              0                    0                   0         127,467,861.43             544,403.78
      159              0                    0                   0         127,150,256.23             547,926.45
      160              0                    0                   0         126,830,626.95             551,471.96
      161              0                    0                   0         126,508,960.69             555,040.44
      162              0                    0                   0         126,185,244.45             558,632.05
      163              0                    0                   0         125,859,465.16             562,246.93
      164              0                    0                   0         125,531,609.67             565,885.25
      165              0                    0                   0         125,201,664.73             569,547.14
      166              0                    0                   0         124,869,617.03             573,232.77
      167              0                    0                   0         124,535,453.16             576,942.29
      168              0                    0                   0         124,199,159.61             580,675.85
      169              0                    0                   0         123,860,722.82             584,433.62
      170              0                    0                   0         123,520,129.11             588,215.73
      171              0                    0                   0         123,177,364.73             592,022.37
      172              0                    0                   0         122,832,415.84             595,853.67
      173              0                    0                   0         122,485,268.50             599,709.81
      174              0                    0                   0         122,135,908.70             603,590.95
      175              0                    0                   0         121,784,322.34             607,497.24
      176              0                    0                   0         121,430,495.20             611,428.86
      177              0                    0                   0         121,074,413.01             615,385.96
      178              0                    0                   0         120,716,061.37             619,368.71
      179              0                    0                   0         120,355,425.83             623,377.28
      180              0                    0                   0         119,992,491.81             627,411.84
      181              0                    0                   0         119,627,244.66             631,472.55
      182              0                    0                   0         119,259,669.62             635,559.58
      183              0                    0                   0         118,889,751.86             639,673.11
      184              0                    0                   0         118,517,476.43             643,813.31
      185              0                    0                   0         118,142,828.29             647,980.34
      186              0                    0                   0         117,765,792.32             652,174.40
      187              0                    0                   0         117,386,353.29             656,395.64
      188              0                    0                   0         117,004,495.87             660,644.25
      189              0                    0                   0         116,620,204.64             664,920.40
      190              0                    0                   0         116,233,464.08             669,224.28
      191              0                    0                   0         115,844,258.58             673,556.06
      192              0                    0                   0         115,452,572.40             677,915.93
      193              0                    0                   0         115,058,389.73             682,304.06
      194              0                    0                   0         114,661,694.65             686,720.64
      195              0                    0                   0         114,262,471.14             691,165.86
      196              0                    0                   0         113,860,703.07             695,639.91
      197              0                    0                   0         113,456,374.21             700,142.96
      198              0                    0                   0         113,049,468.24             704,675.21
      199              0                    0                   0         112,639,968.72             709,236.85
      200              0                    0                   0         112,227,859.10             713,828.06
      201              0                    0                   0         111,813,122.74             718,449.05
      202              0                    0                   0         111,395,742.90             723,100.00
      203              0                    0                   0         110,975,702.70             727,781.10
      204              0                    0                   0         110,552,985.19             732,492.57
      205              0                    0                   0         110,127,573.29             737,234.58
      206              0                    0                   0         109,699,449.82             742,007.35
      207              0                    0                   0         109,268,597.48             746,811.06
      208              0                    0                   0         108,834,998.86             751,645.93
      209              0                    0                   0         108,398,636.46             756,512.15
      210              0                    0                   0         107,959,492.65             761,409.93
      211              0                    0                   0         107,517,549.68             766,339.47
      212              0                    0                   0         107,072,789.72             771,300.97
      213              0                    0                   0         106,625,194.78             776,294.66
      214              0                    0                   0         106,174,746.79             781,320.73
      215              0                    0                   0         105,721,427.55             786,379.40
      216              0                    0                   0         105,265,218.75             791,470.87
      217              0                    0                   0         104,806,101.97             796,595.37
      218              0                    0                   0         104,344,058.65             801,753.10
      219              0                    0                   0         103,879,070.12             806,944.29
      220              0                    0                   0         103,411,117.62             812,169.14
      221              0                    0                   0         102,940,182.22             817,427.88
      222              0                    0                   0         102,466,244.91             822,720.73
      223              0                    0                   0         101,989,286.54             828,047.91
      224              0                    0                   0         101,509,287.84             833,409.64
      225              0                    0                   0         101,026,229.43             838,806.15
      226              0                    0                   0         100,540,091.77             844,237.67
      227              0                    0                   0         100,050,855.24             849,704.42
      228              0                    0                   0          99,558,500.08             855,206.62
      229              0                    0                   0          99,063,006.38             860,744.52
      230              0                    0                   0          98,564,354.13             866,318.34
      231              0                    0                   0          98,062,523.19             871,928.31
      232              0                    0                   0          97,557,493.28             877,574.68
      233              0                    0                   0          97,049,244.00             883,257.68
      234              0                    0                   0          96,537,754.81             888,977.54
      235              0                    0                   0          96,023,005.05             894,734.50
      236              0                    0                   0          95,504,973.92             900,528.82
      237              0                    0                   0          94,983,640.49             906,360.72
      238              0                    0                   0          94,458,983.70             912,230.46
      239              0                    0                   0          93,930,982.35             918,138.28
      240              0                    0                   0          93,399,615.11             924,084.42
      241              0                    0                   0          92,864,860.51             930,069.15
      242              0                    0                   0          92,326,696.94             936,092.69
      243              0                    0                   0          91,785,102.66             942,155.32
      244              0                    0                   0          91,240,055.79             948,257.29
      245              0                    0                   0          90,691,534.30             954,398.84
      246              0                    0                   0          90,139,516.03             960,580.24
      247              0                    0                   0          89,583,978.68             966,801.75
      248              0                    0                   0          89,024,899.79             973,063.62
      249              0                    0                   0          88,462,256.79             979,366.13
      250              0                    0                   0          87,896,026.93             985,709.53
      251              0                    0                   0          87,326,187.34             992,094.08
      252              0                    0                   0          86,752,714.99             998,520.07
      253              0                    0                   0          86,175,586.70           1,004,987.75
      254              0                    0                   0          85,594,779.17           1,011,497.40
      255              0                    0                   0          85,010,268.91           1,018,049.29
      256              0                    0                   0          84,422,032.31           1,024,643.70
      257              0                    0                   0          83,830,045.61           1,031,280.90
      258              0                    0                   0          83,234,284.87           1,037,961.16
      259              0                    0                   0          82,634,726.03           1,044,684.78
      260              0                    0                   0          82,031,344.86           1,051,452.03
      261              0                    0                   0          81,424,116.97           1,058,263.20
      262              0                    0                   0          80,813,017.83           1,065,118.57
      263              0                    0                   0          80,198,022.75           1,072,018.43
      264              0                    0                   0          79,579,106.86           1,078,963.07
      265              0                    0                   0          78,956,245.17           1,085,952.77
      266              0                    0                   0          78,329,412.49           1,092,987.84
      267              0                    0                   0          77,698,583.51           1,100,068.57
      268              0                    0                   0          77,063,732.72           1,107,195.25
      269              0                    0                   0          76,424,834.47           1,114,368.19
      270              0                    0                   0          75,781,862.95           1,121,587.68
      271              0                    0                   0          75,134,792.16           1,128,854.03
      272              0                    0                   0          74,483,595.96           1,136,167.54
      273              0                    0                   0          73,828,248.03           1,143,528.52
      274              0                    0                   0          73,168,721.89           1,150,937.28
      275              0                    0                   0          72,504,990.88           1,158,394.13
      276              0                    0                   0          71,837,028.17           1,165,899.38
      277              0                    0                   0          71,164,806.79           1,173,453.34
      278              0                    0                   0          70,488,299.55           1,181,056.34
      279              0                    0                   0          69,807,479.11           1,188,708.69
      280              0                    0                   0          69,122,317.97           1,196,410.72
      281              0                    0                   0          68,432,788.42           1,204,162.74
      282              0                    0                   0          67,738,862.61           1,211,965.08
      283              0                    0                   0          67,040,512.48           1,219,818.08
      284              0                    0                   0          66,337,709.81           1,227,722.05
      285              0                    0                   0          65,630,426.20           1,235,677.33
      286              0                    0                   0          64,918,633.06           1,243,684.26
      287              0                    0                   0          64,202,301.62           1,251,743.17
      288              0                    0                   0          63,481,402.93           1,259,854.39
      289              0                    0                   0          62,755,907.86           1,268,018.28
      290              0                    0                   0          62,025,787.07           1,276,235.17
      291              0                    0                   0          61,291,011.06           1,284,505.40
      292              0                    0                   0          60,551,550.14           1,292,829.33
      293              0                    0                   0          59,807,374.40           1,301,207.30
      294              0                    0                   0          59,058,453.78           1,309,639.66
      295              0                    0                   0          58,304,758.00           1,318,126.78
      296              0                    0                   0          57,546,256.60           1,326,669.00
      297              0                    0                   0          56,782,918.92           1,335,266.68
      298              0                    0                   0          56,014,714.11           1,343,920.19
      299              0                    0                   0          55,241,611.11           1,352,629.89
      300              0                    0                   0          54,463,578.67           1,361,396.14
      301              0                    0                   0          53,680,585.35           1,370,219.31
      302              0                    0                   0          52,892,599.50           1,379,099.77
      303              0                    0                   0          52,099,589.26           1,388,037.90
      304              0                    0                   0          51,301,522.58           1,397,034.07
      305              0                    0                   0          50,498,367.19           1,406,088.66
      306              0                    0                   0          49,690,090.64           1,415,202.05
      307              0                    0                   0          48,876,660.25           1,424,374.62
      308              0                    0                   0          48,058,043.14           1,433,606.75
      309              0                    0                   0          47,234,206.22           1,442,898.84
      310              0                    0                   0          46,405,116.18           1,452,251.27
      311              0                    0                   0          45,570,739.52           1,461,664.44
      312              0                    0                   0          44,731,042.49           1,471,138.74
      313              0                    0                   0          43,885,991.15           1,480,674.58
      314              0                    0                   0          43,035,551.35           1,490,272.34
      315              0                    0                   0          42,179,688.71           1,499,932.44
      316              0                    0                   0          41,318,368.62           1,509,655.28
      317              0                    0                   0          40,451,556.27           1,519,441.27
      318              0                    0                   0          39,579,216.61           1,529,290.81
      319              0                    0                   0          38,701,314.39           1,539,204.34
      320              0                    0                   0          37,817,814.09           1,549,182.25
      321              0                    0                   0          36,928,680.02           1,559,224.97
      322              0                    0                   0          36,033,876.23           1,569,332.92
      323              0                    0                   0          35,133,366.53           1,579,506.52
      324              0                    0                   0          34,227,114.53           1,589,746.21
      325              0                    0                   0          33,315,083.59           1,600,052.42
      326              0                    0                   0          32,397,236.82           1,610,425.57
      327              0                    0                   0          31,473,537.14           1,620,866.10
      328              0                    0                   0          30,543,947.18           1,631,374.46
      329              0                    0                   0          29,608,429.38           1,641,951.07
      330              0                    0                   0          28,666,945.90           1,651,722.93
      331              0                    0                   0          27,719,458.68           1,662,431.29
      332              0                    0                   0          26,765,929.41           1,673,209.22
      333              0                    0                   0          25,806,319.55           1,684,057.16
      334              0                    0                   0          24,840,590.29           1,694,975.57
      335              0                    0                   0          23,868,702.59           1,705,964.92
      336              0                    0                   0          22,890,617.15           1,717,025.65
      337              0                    0                   0          21,906,294.43           1,728,158.24
      338              0                    0                   0          20,915,694.63           1,739,363.16
      339              0                    0                   0          19,918,777.70           1,749,915.71
      340              0                    0                   0          18,917,327.38           1,761,262.14
      341              0                    0                   0          17,910,601.02           1,771,795.49
      342              0                    0                   0          16,899,565.87           1,783,284.27
      343              0                    0                   0          15,884,251.90           1,794,847.71
      344              0                    0                   0          14,862,463.86           1,803,315.61
      345              0                    0                   0          13,837,645.77           1,814,173.68
      346              0                    0                   0          12,806,292.61           1,824,667.33
      347              0                    0                   0          11,772,188.46           1,830,653.77
      348              0                    0                   0          10,732,552.67           1,842,522.22
      349              0                    0                   0           9,687,786.87           1,852,491.46
      350              0                    0                   0           8,644,989.19           1,862,567.16
      351              0                    0                   0           7,614,121.87           1,858,318.26
      352              0                    0                   0           6,616,916.73           1,820,273.56
      353              0                    0                   0           5,641,854.00           1,810,852.85
      354              0                    0                   0           4,676,329.48           1,808,948.90
      355              0                    0                   0           3,742,169.84           1,744,291.66
      356              0                    0                   0           2,805,495.76           1,568,421.21
      357              0                    0                   0           1,875,981.41           1,435,071.69
      358              0                    0                   0           1,028,254.34           1,187,150.96
      359              0                    0                   0             289,251.84              65,937.24
      360              0                    0                   0                      0              35,574.52




                                                                                    2-A4A
               Interest               Cash Flow              Balance                Principal              Interest
                  387,522,209.45         637,979,209.45                                164,338,000.00         250,559,012.97
Period
-----------------------------------------------------------------------------------------------------------------------------
        0                      0                      0         250,457,000.00                      0                      0
        1           1,231,413.58           1,260,015.15         250,428,398.43              15,539.30             807,995.17
        2           1,231,272.96           1,260,041.35         250,399,630.03              15,619.38             807,918.77
        3           1,231,131.51           1,260,067.71         250,370,693.84              15,699.88             807,841.97
        4           1,230,989.24           1,260,094.23         250,341,588.85              15,780.80             807,764.78
        5           1,230,846.15           1,260,120.90         250,312,314.10              15,862.14             807,687.19
        6           1,230,702.21           1,260,147.73         250,282,868.58              15,943.91             807,609.20
        7           1,230,557.44           1,260,174.73         250,253,251.29              16,026.10             807,530.81
        8           1,230,411.82           1,260,201.88         250,223,461.22              16,108.73             807,452.02
        9           1,230,265.35           1,260,229.20         250,193,497.37              16,191.78             807,372.81
       10           1,230,118.03           1,260,256.69         250,163,358.71              16,275.27             807,293.20
       11           1,229,969.85           1,260,284.33         250,133,044.23              16,359.20             807,213.18
       12           1,229,820.80           1,260,312.15         250,102,552.88              16,443.57             807,132.75
       13           1,229,670.88           1,260,340.12         250,071,883.64              16,528.37             807,051.90
       14           1,229,520.09           1,260,368.27         250,041,035.46              16,613.62             806,970.64
       15           1,229,368.42           1,260,396.59         250,010,007.30              16,699.32             806,888.96
       16           1,229,215.87           1,260,425.07         249,978,798.10              16,785.46             806,806.85
       17           1,229,062.42           1,260,453.73         249,947,406.79              16,872.06             806,724.32
       18           1,228,908.08           1,260,482.56         249,915,832.32              16,959.11             806,641.37
       19           1,228,752.84           1,260,511.56         249,884,073.60              17,046.61             806,557.99
       20           1,228,596.70           1,260,540.73         249,852,129.57              17,134.57             806,474.17
       21           1,228,439.64           1,260,570.08         249,819,999.12              17,222.99             806,389.93
       22           1,228,281.66           1,260,599.61         249,787,681.18              17,311.88             806,305.25
       23           1,228,122.77           1,260,629.31         249,755,174.64              17,401.22             806,220.13
       24           1,227,962.94           1,260,659.19         249,722,478.39              17,491.04             806,134.58
       25           1,227,802.19           1,260,689.25         249,689,591.33              17,581.33             806,048.58
       26           1,227,640.49           1,260,719.49         249,656,512.34              17,672.08             805,962.14
       27           1,227,477.85           1,260,749.91         249,623,240.29              17,763.32             805,875.25
       28           1,227,314.26           1,260,780.51         249,589,774.04              17,855.03             805,787.91
       29           1,227,149.72           1,260,811.29         249,556,112.47              17,947.22             805,700.13
       30           1,226,984.22           1,260,949.91         249,522,146.78              18,039.89             805,611.88
       31           1,226,817.22           1,260,981.29         249,487,982.71              18,133.05             805,523.19
       32           1,226,649.25           1,261,012.86         249,453,619.10              18,226.70             805,434.03
       33           1,226,480.29           1,261,044.62         249,419,054.78              18,320.84             805,344.42
       34           1,226,310.35           1,261,076.57         249,384,288.56              18,415.47             805,254.34
       35           1,226,139.42           1,261,108.71         249,349,319.27              18,510.59             805,163.80
       36           1,225,967.49           1,261,141.04         249,314,145.72              18,606.22             805,072.79
       37           1,225,794.55           1,261,173.57         249,278,766.70              18,702.34             804,981.31
       38           1,225,620.60           1,261,206.29         249,243,181.01              18,798.97             804,889.36
       39           1,225,445.64           1,261,350.27         249,207,276.38              18,896.11             804,796.93
       40           1,225,269.11           1,261,383.54         249,171,161.95              18,993.75             804,704.02
       41           1,225,091.55           1,261,552.82         249,134,700.67              19,091.90             804,610.64
       42           1,224,912.28           1,261,586.68         249,098,026.27              19,190.57             804,516.77
       43           1,224,731.96           1,261,620.73         249,061,137.51              19,289.76             804,422.41
       44           1,224,550.59           1,261,973.67         249,023,714.42              19,389.47             804,327.57
       45           1,224,366.60           1,262,136.41         248,985,944.61              19,489.69             804,232.24
       46           1,224,180.89           1,262,366.17         248,947,759.34              19,590.45             804,136.42
       47           1,223,993.15           1,263,265.76         248,908,486.72              19,691.73             804,040.10
       48           1,223,800.06           1,263,303.47         248,868,983.31              19,793.54             803,943.28
       49           1,223,605.83           1,263,644.09         248,828,945.06              19,895.89             803,845.96
       50           1,223,408.98           1,263,682.67         248,788,671.37              19,998.77             803,748.14
       51           1,223,210.97           1,264,001.47         248,747,880.86              20,293.07             803,649.81
       52           1,223,010.41           1,265,797.83         248,705,093.44              21,602.92             803,550.04
       53           1,222,800.04           1,266,445.70         248,661,447.79              21,502.33             803,443.82
       54           1,222,585.45           1,267,238.55         248,616,794.69              21,621.90             803,338.10
       55           1,222,365.91           1,276,727.24         248,562,433.35              42,011.10             803,231.80
       56           1,222,098.63           1,282,190.40         248,502,341.59              54,231.14             803,025.24
       57           1,221,803.18           1,288,179.09         248,435,965.68              70,353.57             943,730.43
       58           1,437,702.88           1,520,371.82         248,353,296.74              83,422.60             968,629.81
       59           1,545,991.18           1,657,700.00         248,241,587.93             102,849.12           1,008,291.08
       60           1,547,732.89           1,660,080.93         248,129,239.88             103,507.64           1,009,749.08
       61           1,550,580.07           1,663,610.55         248,016,209.40             104,170.37           1,012,455.91
       62           1,549,883.31           1,663,639.35         247,902,453.35             104,837.35           1,011,814.29
       63           1,549,182.07           1,663,668.34         247,787,967.08             105,508.59           1,011,168.56
       64           1,548,476.32           1,663,697.51         247,672,745.89             106,184.14           1,010,518.69
       65           1,547,766.03           1,663,726.87         247,556,785.06             106,864.01           1,009,864.66
       66           1,547,051.18           1,663,756.41         247,440,079.83             107,548.23           1,009,206.45
       67           1,546,331.73           1,663,786.15         247,322,625.41             108,236.84           1,008,728.52
       68           1,545,607.66           1,663,816.07         247,204,416.99             108,929.86           1,008,061.85
       69           1,544,878.93           1,663,846.19         247,085,449.73             109,627.31           1,007,390.91
       70           1,544,145.51           1,663,876.50         246,965,718.73             110,329.23           1,006,715.67
       71           1,543,407.38           1,663,907.01         246,845,219.10             111,035.64           1,006,036.11
       72           1,542,664.50           1,663,937.71         246,723,945.89             111,746.58           1,005,352.20
       73           1,541,916.85           1,663,968.61         246,601,894.13             112,462.07           1,004,663.90
       74           1,541,164.39           1,663,999.71         246,479,058.82             113,182.14           1,003,971.20
       75           1,540,407.09           1,664,031.00         246,355,434.90             113,906.82           1,003,274.07
       76           1,539,644.92           1,664,062.50         246,231,017.33             114,636.15           1,002,572.47
       77           1,538,877.85           1,664,094.20         246,105,800.98             115,370.14           1,001,866.37
       78           1,538,105.85           1,664,126.10         245,979,780.73             116,108.83           1,001,155.76
       79           1,537,328.89           1,664,158.21         245,852,951.41             116,852.26           1,000,440.60
       80           1,536,546.92           1,664,190.52         245,725,307.81             117,600.44             999,720.85
       81           1,535,759.93           1,664,223.04         245,596,844.71             118,353.41             998,996.50
       82           1,534,967.88           1,664,255.77         245,467,556.82             119,111.21             998,267.51
       83           1,534,170.74           1,664,288.71         245,337,438.85             119,873.86             997,533.85
       84           1,533,368.47           1,664,321.86         245,206,485.46             120,641.39             996,795.49
       85           1,532,561.04           1,664,355.22         245,074,691.28             121,413.84             996,052.40
       86           1,531,748.41           1,664,388.79         244,942,050.90             122,191.23             995,304.56
       87           1,530,930.57           1,664,422.58         244,808,558.88             122,973.60             994,551.93
       88           1,530,107.46           1,664,456.59         244,674,209.75             123,760.98             993,794.47
       89           1,529,279.06           1,664,490.82         244,538,997.99             124,553.41             993,032.17
       90           1,528,445.33           1,664,525.26         244,402,918.05             125,350.91             992,264.98
       91           1,527,606.24           1,664,559.93         244,265,964.36             126,153.51             991,492.89
       92           1,526,761.75           1,664,594.82         244,128,131.29             126,961.25             990,715.84
       93           1,525,911.83           1,664,629.93         243,989,413.19             127,774.17             989,933.83
       94           1,525,056.45           1,664,665.27         243,849,804.37             128,592.29             989,146.80
       95           1,524,195.56           1,664,700.84         243,709,299.09             129,415.65             988,354.73
       96           1,523,329.14           1,664,736.63         243,567,891.61             130,244.29             987,557.60
       97           1,522,457.15           1,664,772.65         243,425,576.10             131,078.23             986,755.35
       98           1,521,579.54           1,664,808.90         243,282,346.74             131,917.51             985,947.97
       99           1,520,696.29           1,664,845.39         243,138,197.65             132,762.16             985,135.43
      100           1,519,807.36           1,664,882.11         242,993,122.90             133,612.22             984,317.67
      101           1,518,912.72           1,664,919.06         242,847,116.56             134,467.73             983,494.68
      102           1,518,012.32           1,664,956.26         242,700,172.62             135,328.71             982,666.42
      103           1,517,106.12           1,664,993.69         242,552,285.05             136,195.21             981,832.86
      104           1,516,194.10           1,665,031.36         242,403,447.80             137,067.26             980,993.96
      105           1,515,276.22           1,665,069.27         242,253,654.74             137,944.89             980,149.68
      106           1,514,352.42           1,665,107.43         242,102,899.74             138,828.14             979,300.00
      107           1,513,422.69           1,665,145.83         241,951,176.60             139,717.04             978,444.88
      108           1,512,486.98           1,665,184.47         241,798,479.10             140,611.64             977,584.28
      109           1,511,545.24           1,665,223.37         241,644,800.97             141,511.97             976,718.17
      110           1,510,597.45           1,665,653.04         241,489,745.39             143,601.78             975,846.52
      111           1,509,641.03           1,668,408.02         241,330,978.40             144,521.59             974,961.61
      112           1,508,660.85           1,675,282.31         241,164,356.94             146,908.15             974,071.03
      113           1,507,630.07           1,677,930.22         240,994,056.79             150,811.29             973,165.28
      114           1,506,576.15           1,679,021.72         240,821,611.22             156,750.84             972,234.52
      115           1,505,508.63           1,679,468.19         240,647,651.67             164,152.95             971,265.56
      116           1,504,431.32           1,682,744.81         240,469,338.18             166,057.07             970,248.99
      117           1,503,326.82           1,702,009.71         240,270,655.29             198,144.62             969,220.65
      118           1,502,094.47           1,726,866.35         240,045,883.41             216,362.23             967,993.44
      119           1,500,697.08           1,910,358.91         239,636,221.58             263,155.34             966,652.82
      120           1,498,137.58           1,916,610.18         239,217,748.98             269,421.88             965,015.96
      121           1,495,524.13           1,924,367.41         238,788,905.71             280,383.71             963,340.81
      122           1,492,847.27           1,924,464.45         238,357,288.52             282,189.38             961,598.91
      123           1,490,153.06           1,924,562.11         237,922,879.47             284,006.69             959,845.77
      124           1,487,441.39           1,924,660.41         237,485,660.45             285,835.71             958,081.33
      125           1,484,712.16           1,924,759.33         237,045,613.27             287,676.53             956,305.51
      126           1,481,965.24           1,924,858.90         236,602,719.61             289,529.21             954,518.25
      127           1,479,200.53           1,924,959.11         236,156,961.03             291,393.83             952,719.47
      128           1,476,417.90           1,925,059.97         235,708,318.96             293,270.48             950,909.09
      129           1,473,617.25           1,925,161.48         235,256,774.72             295,159.22             949,087.04
      130           1,470,798.45           1,925,263.65         234,802,309.52             297,060.13             947,253.24
      131           1,467,961.38           1,925,366.48         234,344,904.42             298,973.30             945,407.63
      132           1,465,105.94           1,925,469.97         233,884,540.39             300,898.81             943,550.11
      133           1,462,231.99           1,925,574.13         233,421,198.25             302,836.72             941,680.62
      134           1,459,339.42           1,925,678.96         232,954,858.71             304,787.13             939,799.07
      135           1,456,428.11           1,925,784.47         232,485,502.34             306,750.11             937,905.40
      136           1,453,497.93           1,925,890.67         232,013,109.61             308,725.75             935,999.52
      137           1,450,548.77           1,925,997.54         231,537,660.83             310,714.12             934,081.35
      138           1,447,580.50           1,926,105.11         231,059,136.22             312,715.31             932,150.81
      139           1,444,592.99           1,926,213.38         230,577,515.83             314,729.40             930,207.83
      140           1,441,586.12           1,926,322.34         230,092,779.61             316,756.48             928,252.32
      141           1,438,559.77           1,926,432.01         229,604,907.37             318,796.62             926,284.20
      142           1,435,513.81           1,926,542.39         229,113,878.80             320,849.92             924,303.39
      143           1,432,448.11           1,926,653.48         228,619,673.43             322,916.46             922,309.82
      144           1,429,362.55           1,926,765.29         228,122,270.69             324,996.31             920,303.39
      145           1,426,256.99           1,926,877.82         227,621,649.86             327,089.58             918,284.02
      146           1,423,131.30           1,926,991.08         227,117,790.08             329,196.34             916,251.63
      147           1,419,985.36           1,927,105.07         226,610,670.38             331,316.68             914,206.14
      148           1,416,819.03           1,927,219.79         226,100,269.61             333,450.70             912,147.46
      149           1,413,632.18           1,927,335.26         225,586,566.53             335,598.47             910,075.51
      150           1,410,424.68           1,927,451.48         225,069,539.72             337,760.09             907,990.20
      151           1,407,196.39           1,927,568.44         224,549,167.67             339,935.64             905,891.44
      152           1,403,947.17           1,927,686.17         224,025,428.68             342,125.22             903,779.16
      153           1,400,676.90           1,927,804.65         223,498,300.93             344,328.92             901,653.25
      154           1,397,385.44           1,927,923.90         222,967,762.48             346,546.83             899,513.63
      155           1,394,072.64           1,928,043.92         222,433,791.20             348,779.04             897,360.22
      156           1,390,738.38           1,928,164.71         221,896,364.87             351,025.64             895,192.92
      157           1,387,382.50           1,928,286.29         221,355,461.08             353,286.72             893,011.65
      158           1,384,004.87           1,928,408.65         220,811,057.30             355,562.38             890,816.32
      159           1,380,605.35           1,928,531.80         220,263,130.84             357,852.72             888,606.83
      160           1,377,183.79           1,928,655.75         219,711,658.89             360,157.82             886,383.09
      161           1,373,740.06           1,928,780.50         219,156,618.45             362,477.78             884,145.01
      162           1,370,274.01           1,928,906.06         218,597,986.40             364,812.71             881,892.50
      163           1,366,785.49           1,929,032.42         218,035,739.47             367,162.69             879,625.47
      164           1,363,274.36           1,929,159.61         217,469,854.22             369,527.82             877,343.82
      165           1,359,740.47           1,929,287.61         216,900,307.08             371,908.20             875,047.45
      166           1,356,183.67           1,929,416.45         216,327,074.31             374,303.93             872,736.28
      167           1,352,603.82           1,929,546.11         215,750,132.01             376,715.10             870,410.20
      168           1,349,000.76           1,929,676.62         215,169,456.16             379,141.83             868,069.13
      169           1,345,374.35           1,929,807.97         214,585,022.54             381,584.20             865,712.96
      170           1,341,724.43           1,929,940.16         213,996,806.81             384,042.32             863,341.59
      171           1,338,050.85           1,930,073.22         213,404,784.44             386,516.29             860,954.93
      172           1,334,353.46           1,930,207.13         212,808,930.77             389,006.22             858,552.88
      173           1,330,632.09           1,930,341.91         212,209,220.96             391,512.20             856,135.34
      174           1,326,886.61           1,930,477.56         211,605,630.01             394,034.34             853,702.22
      175           1,323,116.84           1,930,614.08         210,998,132.77             396,572.74             851,253.40
      176           1,319,322.63           1,930,751.49         210,386,703.91             399,127.51             848,788.79
      177           1,315,503.83           1,930,889.79         209,771,317.95             401,698.76             846,308.28
      178           1,311,660.27           1,931,028.98         209,151,949.24             404,286.58             843,811.78
      179           1,307,791.79           1,931,169.07         208,528,571.95             406,891.10             841,299.18
      180           1,303,898.23           1,931,310.07         207,901,160.12             409,512.41             838,770.37
      181           1,299,979.43           1,931,451.97         207,269,687.57             412,150.62             836,225.26
      182           1,296,035.22           1,931,594.80         206,634,127.99             414,805.85             833,663.73
      183           1,292,065.44           1,931,738.55         205,994,454.88             417,478.20             831,085.68
      184           1,288,069.92           1,931,883.23         205,350,641.57             420,167.78             828,491.01
      185           1,284,048.50           1,932,028.84         204,702,661.22             422,874.71             825,879.60
      186           1,280,001.00           1,932,175.40         204,050,486.83             425,599.09             823,251.35
      187           1,275,927.26           1,932,322.90         203,394,091.19             428,341.05             820,606.15
      188           1,271,827.11           1,932,471.35         202,733,446.94             431,100.68             817,943.89
      189           1,267,700.37           1,932,620.77         202,068,526.54             433,878.12             815,264.46
      190           1,263,546.87           1,932,771.15         201,399,302.26             436,673.46             812,567.75
      191           1,259,366.45           1,932,922.51         200,725,746.20             439,486.83             809,853.65
      192           1,255,158.91           1,933,074.84         200,047,830.28             442,318.35             807,122.04
      193           1,250,924.10           1,933,228.16         199,365,526.22             445,168.13             804,372.81
      194           1,246,661.82           1,933,382.47         198,678,805.57             448,036.28             801,605.85
      195           1,242,371.91           1,933,537.77         197,987,639.71             450,922.94             798,821.05
      196           1,238,054.18           1,933,694.08         197,291,999.80             453,828.21             796,018.28
      197           1,233,708.45           1,933,851.41         196,591,856.84             456,752.22             793,197.44
      198           1,229,334.54           1,934,009.75         195,887,181.63             459,695.09             790,358.40
      199           1,224,932.26           1,934,169.11         195,177,944.79             462,656.93             787,501.05
      200           1,220,501.44           1,934,329.50         194,464,116.73             465,637.88             784,625.28
      201           1,216,041.89           1,934,490.93         193,745,667.68             468,638.06             781,730.95
      202           1,211,553.41           1,934,653.41         193,022,567.68             471,657.58             778,817.95
      203           1,207,035.83           1,934,816.93         192,294,786.58             474,696.58             775,886.17
      204           1,202,488.95           1,934,981.51         191,562,294.01             477,755.19             772,935.47
      205           1,197,912.58           1,935,147.16         190,825,059.43             480,833.51             769,965.74
      206           1,193,306.53           1,935,313.88         190,083,052.08             483,931.70             766,976.86
      207           1,188,670.61           1,935,481.67         189,336,241.02             487,049.87             763,968.69
      208           1,184,004.63           1,935,650.56         188,584,595.09             490,188.14             760,941.13
      209           1,179,308.38           1,935,820.53         187,828,082.94             493,346.66             757,894.03
      210           1,174,581.68           1,935,991.60         187,066,673.02             496,525.56             754,827.28
      211           1,169,824.31           1,936,163.78         186,300,333.55             499,724.95             751,740.74
      212           1,165,036.10           1,936,337.07         185,529,032.58             502,944.99             748,634.30
      213           1,160,216.82           1,936,511.48         184,752,737.92             506,185.79             745,507.82
      214           1,155,366.29           1,936,687.03         183,971,417.19             509,447.50             742,361.17
      215           1,150,484.30           1,936,863.70         183,185,037.79             512,730.25             739,194.22
      216           1,145,570.65           1,937,041.52         182,393,566.92             516,034.17             736,006.84
      217           1,140,625.12           1,937,220.49         181,596,971.55             519,359.40             732,798.90
      218           1,135,647.51           1,937,400.61         180,795,218.45             522,706.08             729,570.27
      219           1,130,637.62           1,937,581.91         179,988,274.16             526,074.35             726,320.81
      220           1,125,595.23           1,937,764.37         179,176,105.02             529,464.35             723,050.39
      221           1,120,520.13           1,937,948.01         178,358,677.14             532,876.21             719,758.87
      222           1,115,412.11           1,938,132.84         177,535,956.41             536,310.09             716,446.11
      223           1,110,270.96           1,938,318.87         176,707,908.50             539,766.11             713,111.99
      224           1,105,096.46           1,938,506.10         175,874,498.85             543,244.43             709,756.36
      225           1,099,888.39           1,938,694.54         175,035,692.70             546,745.18             706,379.07
      226           1,094,646.53           1,938,884.20         174,191,455.03             550,268.52             702,980.00
      227           1,089,370.67           1,939,075.09         173,341,750.61             553,814.59             699,559.01
      228           1,084,060.59           1,939,267.21         172,486,543.99             557,383.53             696,115.94
      229           1,078,716.05           1,939,460.57         171,625,799.47             560,975.50             692,650.66
      230           1,073,336.85           1,939,655.18         170,759,481.13             564,590.64             689,163.02
      231           1,067,922.74           1,939,851.06         169,887,552.82             568,229.09             685,652.88
      232           1,062,473.52           1,940,048.20         169,009,978.14             571,891.03             682,120.10
      233           1,056,988.94           1,940,246.61         168,126,720.46             575,576.58             678,564.52
      234           1,051,468.77           1,940,446.31         167,237,742.92             579,285.91             674,986.01
      235           1,045,912.80           1,940,647.30         166,343,008.42             583,019.17             671,384.40
      236           1,040,320.77           1,940,849.59         165,442,479.60             586,776.52             667,759.57
      237           1,034,692.47           1,941,053.19         164,536,118.88             590,558.11             664,111.34
      238           1,029,027.65           1,941,258.11         163,623,888.42             594,364.09             660,439.57
      239           1,023,326.07           1,941,464.35         162,705,750.14             598,194.63             656,744.12
      240           1,017,587.50           1,941,671.92         161,781,665.72             602,049.87             653,024.82
      241           1,011,811.70           1,941,880.84         160,851,596.57             605,930.00             649,281.53
      242           1,005,998.42           1,942,091.11         159,915,503.88             609,835.15             645,514.08
      243           1,000,147.42           1,942,302.74         158,973,348.55             613,765.50             641,722.33
      244             994,258.45           1,942,515.74         158,025,091.26             617,721.21             637,906.11
      245             988,331.28           1,942,730.12         157,070,692.42             621,702.44             634,065.27
      246             982,365.64           1,942,945.88         156,110,112.18             625,709.35             630,199.64
      247             976,361.29           1,943,163.04         155,143,310.43             629,742.12             626,309.07
      248             970,317.98           1,943,381.61         154,170,246.81             633,800.91             622,393.40
      249             964,235.46           1,943,601.59         153,190,880.68             637,885.88             618,452.47
      250             958,113.46           1,943,822.99         152,205,171.15             641,997.21             614,486.10
      251             951,951.74           1,944,045.82         151,213,077.07             646,135.07             610,494.14
      252             945,750.03           1,944,270.10         150,214,557.00             650,299.63             606,476.43
      253             939,508.07           1,944,495.82         149,209,569.25             654,491.05             602,432.79
      254             933,225.61           1,944,723.01         148,198,071.84             658,709.52             598,363.05
      255             926,902.38           1,944,951.67         147,180,022.55             662,955.21             594,267.06
      256             920,538.11           1,945,181.80         146,155,378.85             667,228.29             590,144.63
      257             914,132.53           1,945,413.43         145,124,097.96             671,528.95             585,995.60
      258             907,685.39           1,945,646.55         144,086,136.79             675,857.35             581,819.80
      259             901,196.40           1,945,881.19         143,041,452.01             680,213.69             577,617.06
      260             894,665.30           1,946,117.34         141,989,999.98             684,598.13             573,387.19
      261             888,091.81           1,946,355.02         140,931,736.78             689,010.86             569,130.03
      262             881,475.66           1,946,594.23         139,866,618.20             693,452.07             564,845.39
      263             874,816.57           1,946,835.00         138,794,599.78             697,921.94             560,533.11
      264             868,114.25           1,947,077.32         137,715,636.71             702,420.65             556,193.00
      265             861,368.43           1,947,321.21         136,629,683.94             706,948.38             551,824.88
      266             854,578.83           1,947,566.68         135,536,696.09             711,505.34             547,428.57
      267             847,745.16           1,947,813.73         134,436,627.52             716,091.70             543,003.89
      268             840,867.13           1,948,062.39         133,329,432.27             720,707.66             538,550.65
      269             833,944.46           1,948,312.65         132,215,064.08             725,353.40             534,068.68
      270             826,976.85           1,948,564.53         131,093,476.40             730,029.12             529,557.78
      271             819,964.02           1,948,818.05         129,964,622.37             734,735.02             525,017.77
      272             812,905.66           1,949,073.20         128,828,454.83             739,471.28             520,448.47
      273             805,801.48           1,949,330.01         127,684,926.31             744,238.11             515,849.67
      274             798,651.19           1,949,588.47         126,533,989.03             749,035.70             511,221.19
      275             791,454.48           1,949,848.61         125,375,594.90             753,864.25             506,562.84
      276             784,211.06           1,950,110.44         124,209,695.52             758,723.96             501,874.43
      277             776,920.61           1,950,373.95         123,036,242.18             763,615.03             497,155.76
      278             769,582.83           1,950,639.17         121,855,185.84             768,537.67             492,406.63
      279             762,197.42           1,950,906.11         120,666,477.14             773,492.08             487,626.86
      280             754,764.06           1,951,174.78         119,470,066.42             778,478.45             482,816.23
      281             747,282.44           1,951,445.19         118,265,903.68             783,497.01             477,974.56
      282             739,752.26           1,951,717.34         117,053,938.60             788,547.96             473,101.64
      283             732,173.18           1,951,991.26         115,834,120.52             793,631.51             468,197.26
      284             724,544.90           1,952,266.95         114,606,398.47             798,747.86             463,261.24
      285             716,867.09           1,952,544.42         113,370,721.14             803,897.24             458,293.35
      286             709,139.43           1,952,823.69         112,127,036.88             809,079.84             453,293.40
      287             701,361.60           1,953,104.77         110,875,293.72             814,295.90             448,261.18
      288             693,533.27           1,953,387.66         109,615,439.33             819,545.62             443,196.47
      289             685,654.11           1,953,672.39         108,347,421.05             824,829.22             438,099.08
      290             677,723.79           1,953,958.96         107,071,185.88             830,146.93             432,968.79
      291             669,741.98           1,954,247.38         105,786,680.48             835,498.95             427,805.38
      292             661,708.35           1,954,537.67         104,493,851.16             840,885.52             422,608.64
      293             653,622.55           1,954,829.84         103,192,643.86             846,306.85             417,378.36
      294             645,484.24           1,955,123.90         101,883,004.20             851,763.18             412,114.32
      295             637,293.09           1,955,419.87         100,564,877.42             857,254.72             406,816.30
      296             629,048.75           1,955,717.75          99,238,208.42             862,781.71             401,484.08
      297             620,750.88           1,956,017.56          97,902,941.74             868,344.37             396,117.44
      298             612,399.12           1,956,319.31          96,559,021.55             873,942.94             390,716.16
      299             603,993.12           1,956,623.01          95,206,391.66             879,577.64             385,280.01
      300             595,532.54           1,956,928.68          93,844,995.52             885,248.72             379,808.78
      301             587,017.02           1,957,236.32          92,474,776.21             890,956.40             374,302.22
      302             578,446.19           1,957,545.96          91,095,676.44             896,700.92             368,760.12
      303             569,819.70           1,957,857.61          89,707,638.54             902,482.52             363,182.25
      304             561,137.19           1,958,171.27          88,310,604.47             908,301.44             357,568.36
      305             552,398.30           1,958,486.96          86,904,515.80             914,157.92             351,918.24
      306             543,602.64           1,958,804.69          85,489,313.76             920,052.20             346,231.64
      307             534,749.87           1,959,124.48          84,064,939.14             925,984.53             340,508.33
      308             525,839.59           1,959,446.34          82,631,332.39             931,955.16             334,748.08
      309             516,871.45           1,959,770.29          81,188,433.55             937,964.33             328,950.64
      310             507,845.06           1,960,096.33          79,736,182.28             944,012.28             323,115.77
      311             498,760.04           1,960,424.48          78,274,517.84             950,099.28             317,243.23
      312             489,616.02           1,960,754.76          76,803,379.09             956,225.57             311,332.79
      313             480,412.60           1,961,087.18          75,322,704.51             962,391.41             305,384.18
      314             471,149.40           1,961,421.74          73,832,432.17             968,597.06             299,397.17
      315             461,826.03           1,961,758.48          72,332,499.73             974,842.76             293,371.51
      316             452,442.11           1,962,097.39          70,822,844.45             981,128.78             287,306.95
      317             442,997.23           1,962,438.50          69,303,403.18             987,455.39             281,203.24
      318             433,491.00           1,962,781.81          67,774,112.37             993,822.83             275,060.12
      319             423,923.02           1,963,127.35          66,234,908.03           1,000,231.38             268,877.33
      320             414,292.88           1,963,475.13          64,685,725.79           1,006,681.31             262,654.63
      321             404,600.19           1,963,825.16          63,126,500.82           1,013,172.87             256,391.76
      322             394,844.54           1,964,177.45          61,557,167.90           1,019,706.34             250,088.45
      323             385,025.50           1,964,532.03          59,977,661.38           1,026,281.99             243,744.44
      324             375,142.69           1,964,888.90          58,387,915.17           1,032,900.10             237,359.47
      325             365,195.66           1,965,248.08          56,787,862.75           1,039,560.93             230,933.28
      326             355,184.02           1,965,609.59          55,177,437.18           1,046,264.76             224,465.60
      327             345,107.34           1,965,973.44          53,556,571.08           1,053,011.87             217,956.15
      328             334,965.19           1,966,339.64          51,925,196.63           1,059,802.55             211,404.68
      329             324,757.14           1,966,708.22          50,283,245.55           1,066,637.06             204,810.91
      330             314,482.78           1,966,205.71          48,631,522.62           1,073,515.71             198,174.56
      331             304,147.60           1,966,578.90          46,969,091.33           1,080,438.76             191,495.36
      332             293,745.27           1,966,954.49          45,295,882.11           1,087,406.51             184,773.04
      333             283,275.36           1,967,332.53          43,611,824.95           1,094,419.25             178,007.31
      334             272,737.43           1,967,713.00          41,916,849.37           1,101,477.27             171,197.89
      335             262,131.03           1,968,095.95          40,210,884.45           1,108,580.86             164,344.50
      336             251,455.72           1,968,481.37          38,493,858.80           1,115,730.31             157,446.87
      337             240,711.04           1,968,869.29          36,765,700.56           1,122,925.93             150,504.69
      338             229,896.56           1,969,259.72          35,026,337.40           1,130,168.00             143,517.68
      339             219,011.80           1,968,927.51          33,276,421.69           1,137,456.84             136,485.56
      340             208,060.72           1,969,322.86          31,515,159.55           1,144,792.74             129,408.03
      341             197,038.48           1,968,833.96          29,743,364.06           1,152,176.01             122,284.79
      342             185,950.00           1,969,234.27          27,960,079.79           1,159,606.95             115,115.56
      343             174,789.46           1,969,637.17          26,165,232.08           1,167,085.87             107,900.03
      344             163,556.39           1,966,872.00          24,361,916.47           1,174,613.08             100,637.91
      345             152,274.05           1,966,447.73          22,547,742.79           1,182,188.90              93,328.89
      346             140,923.46           1,965,590.79          20,723,075.46           1,189,813.64              85,972.67
      347             129,506.82           1,960,160.59          18,892,421.68           1,197,487.61              78,568.95
      348             118,052.15           1,960,574.37          17,049,899.46           1,205,211.14              71,117.41
      349             106,523.06           1,959,014.51          15,197,408.01           1,212,984.54              63,617.75
      350              94,931.05           1,957,498.21          13,334,840.85           1,214,942.79              56,069.67
      351              83,276.27           1,941,594.53          11,476,522.58           1,217,063.24              48,510.85
      352              71,650.72           1,891,924.28           9,656,249.02           1,205,653.92              40,939.39
      353              60,279.34           1,871,132.18           7,845,396.18           1,183,549.60              33,440.02
      354              48,972.46           1,857,921.37           6,036,447.27           1,166,537.75              26,083.04
      355              37,679.66           1,781,971.32           4,292,155.61             981,212.24              18,838.31
      356              26,797.55           1,595,218.75           2,723,734.41             898,436.21              12,752.65
      357              17,002.14           1,452,073.83           1,288,662.72             624,554.70               7,180.45
      358               8,040.04           1,195,191.00             101,511.76             430,433.67               3,301.33
      359                 615.73              66,552.97              35,574.52              61,246.47                 620.98
      360                 215.78              35,790.30                      0              41,129.87                 249.48




                                                             2-3AB4
               Cash Flow              Balance                Principal            Interest              Cash Flow
                  414,897,012.97                               35,173,000.00         54,106,806.78         89,279,806.78
Period
-------------------------------------------------------------------------------------------------------------------------
        0                      0         164,338,000.00                    0                     0                     0
        1             823,534.47         164,322,460.70             3,742.98            172,933.92            176,676.89
        2             823,538.14         164,306,841.32             3,763.91            172,915.51            176,679.43
        3             823,541.85         164,291,141.44             3,784.97            172,897.01            176,681.98
        4             823,545.58         164,275,360.64             3,806.14            172,878.40            176,684.54
        5             823,549.33         164,259,498.50             3,827.44            172,859.68            176,687.12
        6             823,553.11         164,243,554.60             3,848.85            172,840.87            176,689.72
        7             823,556.91         164,227,528.49             3,870.39            172,821.94            176,692.33
        8             823,560.74         164,211,419.76             3,892.04            172,802.91            176,694.96
        9             823,564.60         164,195,227.98             3,913.82            172,783.78            176,697.60
       10             823,568.48         164,178,952.71             3,935.73            172,764.53            176,700.26
       11             823,572.39         164,162,593.50             3,957.75            172,745.18            176,702.94
       12             823,576.32         164,146,149.94             3,979.90            172,725.73            176,705.63
       13             823,580.28         164,129,621.56             4,002.18            172,706.16            176,708.34
       14             823,584.26         164,113,007.94             4,024.58            172,686.48            176,711.06
       15             823,588.28         164,096,308.62             4,047.11            172,666.69            176,713.80
       16             823,592.32         164,079,523.15             4,069.77            172,646.79            176,716.56
       17             823,596.38         164,062,651.09             4,092.55            172,626.78            176,719.33
       18             823,600.48         164,045,691.99             4,115.46            172,606.66            176,722.13
       19             823,604.60         164,028,645.38             4,138.51            172,586.43            176,724.93
       20             823,608.74         164,011,510.81             4,161.68            172,566.08            176,727.76
       21             823,612.92         163,994,287.81             4,184.98            172,545.62            176,730.60
       22             823,617.12         163,976,975.94             4,208.42            172,525.04            176,733.46
       23             823,621.36         163,959,574.71             4,231.99            172,504.35            176,736.34
       24             823,625.62         163,942,083.67             4,255.69            172,483.54            176,739.24
       25             823,629.90         163,924,502.35             4,279.53            172,462.62            176,742.15
       26             823,634.22         163,906,830.26             4,303.50            172,441.58            176,745.08
       27             823,638.57         163,889,066.95             4,327.61            172,420.42            176,748.03
       28             823,642.94         163,871,211.92             4,351.85            172,399.14            176,750.99
       29             823,647.35         163,853,264.69             4,376.23            172,377.75            176,753.98
       30             823,651.78         163,835,224.80             4,409.88            172,356.23            176,766.11
       31             823,656.24         163,817,091.75             4,434.60            172,334.55            176,769.15
       32             823,660.74         163,798,865.05             4,459.46            172,312.74            176,772.20
       33             823,665.26         163,780,544.21             4,484.46            172,290.82            176,775.28
       34             823,669.81         163,762,128.74             4,509.61            172,268.77            176,778.38
       35             823,674.39         163,743,618.15             4,534.89            172,246.60            176,781.49
       36             823,679.01         163,725,011.93             4,560.32            172,224.30            176,784.62
       37             823,683.65         163,706,309.59             4,585.89            172,201.88            176,787.77
       38             823,688.33         163,687,510.61             4,611.61            172,179.33            176,790.95
       39             823,693.03         163,668,614.51             4,646.90            172,156.66            176,803.55
       40             823,697.77         163,649,620.76             4,672.97            172,133.81            176,806.78
       41             823,702.54         163,630,528.86             4,710.70            172,110.84            176,821.54
       42             823,707.34         163,611,338.28             4,737.14            172,087.68            176,824.81
       43             823,712.17         163,592,048.52             4,763.73            172,064.38            176,828.11
       44             823,717.04         163,572,659.06             4,817.49            172,040.96            176,858.45
       45             823,721.93         163,553,169.37             4,855.39            172,017.28            176,872.67
       46             823,726.86         163,533,578.92             4,899.16            171,993.40            176,892.57
       47             823,731.83         163,513,887.19             4,999.95            171,969.32            176,969.27
       48             823,736.82         163,494,093.64             5,028.16            171,944.73            176,972.89
       49             823,741.85         163,474,197.75             5,082.19            171,920.01            177,002.20
       50             823,746.91         163,454,198.98             5,110.88            171,895.02            177,005.90
       51             823,942.88         163,433,905.91             5,179.66            171,869.90            177,049.55
       52             825,152.96         163,412,302.99             5,460.06            171,844.43            177,304.49
       53             824,946.15         163,390,800.67             5,524.30            171,817.58            177,341.89
       54             824,960.00         163,369,178.77             5,619.87            171,790.42            177,410.29
       55             845,242.89         163,327,167.67             8,172.00            171,762.79            179,934.79
       56             857,256.38         163,272,936.53             9,694.12            171,722.61            181,416.73
       57           1,014,084.00         163,202,582.96            11,594.09            183,628.62            195,222.71
       58           1,052,052.41         163,119,160.36            14,083.88            204,047.60            218,131.48
       59           1,111,140.20         163,016,311.24            18,193.64            216,593.19            234,786.83
       60           1,113,256.72         162,912,803.60            18,303.68            216,864.52            235,168.20
       61           1,116,626.28         162,808,633.23            18,417.75            217,335.47            235,753.22
       62           1,116,651.63         162,703,795.88            18,535.83            217,221.98            235,757.81
       63           1,116,677.15         162,598,287.29            18,654.67            217,107.77            235,762.43
       64           1,116,702.83         162,492,103.15            18,774.27            216,992.81            235,767.08
       65           1,116,728.67         162,385,239.14            18,894.64            216,877.13            235,771.76
       66           1,116,754.68         162,277,690.90            19,015.78            216,760.70            235,776.47
       67           1,116,965.36         162,169,454.06            19,137.70            216,659.16            235,796.86
       68           1,116,991.70         162,060,524.21            19,260.40            216,541.23            235,801.63
       69           1,117,018.22         161,950,896.90            19,383.89            216,422.55            235,806.43
       70           1,117,044.90         161,840,567.67            19,508.17            216,303.10            235,811.27
       71           1,117,071.75         161,729,532.03            19,633.25            216,182.88            235,816.13
       72           1,117,098.78         161,617,785.45            19,759.13            216,061.90            235,821.03
       73           1,117,125.97         161,505,323.38            19,885.82            215,940.14            235,825.95
       74           1,117,153.34         161,392,141.23            20,013.32            215,817.59            235,830.91
       75           1,117,180.89         161,278,234.41            20,141.64            215,694.26            235,835.90
       76           1,117,208.61         161,163,598.27            20,270.78            215,570.14            235,840.92
       77           1,117,236.51         161,048,228.13            20,400.75            215,445.22            235,845.97
       78           1,117,264.59         160,932,119.29            20,531.56            215,319.50            235,851.06
       79           1,117,292.85         160,815,267.04            20,663.20            215,192.98            235,856.18
       80           1,117,321.29         160,697,666.60            20,795.69            215,065.64            235,861.33
       81           1,117,349.91         160,579,313.19            20,929.03            214,937.48            235,866.52
       82           1,117,378.72         160,460,201.98            21,063.23            214,808.50            235,871.73
       83           1,117,407.71         160,340,328.12            21,198.29            214,678.70            235,876.98
       84           1,117,436.88         160,219,686.73            21,334.21            214,548.06            235,882.27
       85           1,117,466.24         160,098,272.89            21,471.01            214,416.58            235,887.59
       86           1,117,495.79         159,976,081.66            21,608.68            214,284.26            235,892.94
       87           1,117,525.53         159,853,108.05            21,747.24            214,151.09            235,898.33
       88           1,117,555.46         159,729,347.07            21,886.68            214,017.06            235,903.75
       89           1,117,585.58         159,604,793.66            22,027.03            213,882.18            235,909.21
       90           1,117,615.89         159,479,442.75            22,168.27            213,746.43            235,914.70
       91           1,117,646.40         159,353,289.24            22,310.42            213,609.81            235,920.22
       92           1,117,677.10         159,226,327.99            22,453.48            213,472.31            235,925.78
       93           1,117,708.00         159,098,553.82            22,597.46            213,333.93            235,931.38
       94           1,117,739.09         158,969,961.52            22,742.36            213,194.66            235,937.02
       95           1,117,770.39         158,840,545.87            22,888.19            213,054.49            235,942.69
       96           1,117,801.88         158,710,301.58            23,034.96            212,913.43            235,948.39
       97           1,117,833.58         158,579,223.36            23,182.67            212,771.46            235,954.13
       98           1,117,865.48         158,447,305.85            23,331.33            212,628.58            235,959.91
       99           1,117,897.58         158,314,543.69            23,480.94            212,484.78            235,965.73
      100           1,117,929.89         158,180,931.47            23,631.52            212,340.06            235,971.58
      101           1,117,962.41         158,046,463.74            23,783.06            212,194.42            235,977.47
      102           1,117,995.13         157,911,135.03            23,935.57            212,047.83            235,983.40
      103           1,118,028.07         157,774,939.82            24,089.06            211,900.31            235,989.37
      104           1,118,061.21         157,637,872.56            24,243.54            211,751.84            235,995.37
      105           1,118,094.57         157,499,927.67            24,399.00            211,602.41            236,001.42
      106           1,118,128.14         157,361,099.54            24,555.47            211,452.03            236,007.50
      107           1,118,161.92         157,221,382.49            24,712.94            211,300.68            236,013.62
      108           1,118,195.93         157,080,770.85            24,871.42            211,148.36            236,019.78
      109           1,118,230.14         156,939,258.88            25,030.92            210,995.06            236,025.98
      110           1,119,448.30         156,795,657.10            25,324.92            210,840.78            236,165.71
      111           1,119,483.20         156,651,135.51            25,717.64            210,684.65            236,402.28
      112           1,120,979.18         156,504,227.36            26,586.04            210,526.01            237,112.05
      113           1,123,976.57         156,353,416.07            27,228.95            210,361.80            237,590.75
      114           1,128,985.36         156,196,665.23            27,914.51            210,193.51            238,108.02
      115           1,135,418.51         156,032,512.27            28,670.56            210,020.82            238,691.38
      116           1,136,306.06         155,866,455.20            29,201.22            209,843.27            239,044.49
      117           1,167,365.27         155,668,310.58            33,649.34            209,662.42            243,311.75
      118           1,184,355.66         155,451,948.35            37,406.36            209,453.85            246,860.22
      119           1,229,808.16         155,188,793.01            57,052.28            209,221.68            266,273.97
      120           1,234,437.84         154,919,371.13            58,330.78            208,865.85            267,196.63
      121           1,243,724.52         154,638,987.42            60,139.69            208,502.19            268,641.88
      122           1,243,788.28         154,356,798.04            60,528.02            208,127.50            268,655.51
      123           1,243,852.46         154,072,791.35            60,918.86            207,750.38            268,669.24
      124           1,243,917.04         153,786,955.64            61,312.23            207,370.82            268,683.05
      125           1,243,982.04         153,499,279.11            61,708.14            206,988.81            268,696.95
      126           1,244,047.46         153,209,749.90            62,106.61            206,604.33            268,710.94
      127           1,244,113.30         152,918,356.06            62,507.65            206,217.37            268,725.02
      128           1,244,179.57         152,625,085.59            62,911.30            205,827.90            268,739.19
      129           1,244,246.26         152,329,926.37            63,317.55            205,435.91            268,753.45
      130           1,244,313.38         152,032,866.24            63,726.42            205,041.39            268,767.81
      131           1,244,380.93         151,733,892.93            64,137.94            204,644.31            268,782.26
      132           1,244,448.92         151,432,994.13            64,552.12            204,244.67            268,796.80
      133           1,244,517.34         151,130,157.40            64,968.98            203,842.45            268,811.43
      134           1,244,586.20         150,825,370.27            65,388.54            203,437.62            268,826.16
      135           1,244,655.51         150,518,620.16            65,810.81            203,030.18            268,840.98
      136           1,244,725.26         150,209,894.41            66,235.81            202,620.10            268,855.90
      137           1,244,795.47         149,899,180.29            66,663.55            202,207.37            268,870.92
      138           1,244,866.12         149,586,464.98            67,094.07            201,791.97            268,886.03
      139           1,244,937.23         149,271,735.57            67,527.36            201,373.88            268,901.24
      140           1,245,008.80         148,954,979.09            67,963.46            200,953.09            268,916.55
      141           1,245,080.82         148,636,182.47            68,402.38            200,529.58            268,931.96
      142           1,245,153.31         148,315,332.55            68,844.14            200,103.33            268,947.46
      143           1,245,226.27         147,992,416.09            69,288.75            199,674.32            268,963.07
      144           1,245,299.70         147,667,419.78            69,736.24            199,242.54            268,978.78
      145           1,245,373.60         147,340,330.20            70,186.62            198,807.97            268,994.59
      146           1,245,447.97         147,011,133.86            70,639.91            198,370.58            269,010.50
      147           1,245,522.82         146,679,817.18            71,096.14            197,930.37            269,026.51
      148           1,245,598.16         146,346,366.48            71,555.32            197,487.31            269,042.63
      149           1,245,673.98         146,010,768.02            72,017.46            197,041.38            269,058.85
      150           1,245,750.29         145,673,007.93            72,482.60            196,592.57            269,075.17
      151           1,245,827.09         145,333,072.29            72,950.74            196,140.86            269,091.60
      152           1,245,904.38         144,990,947.06            73,421.91            195,686.23            269,108.14
      153           1,245,982.17         144,646,618.14            73,896.13            195,228.65            269,124.78
      154           1,246,060.46         144,300,071.31            74,373.42            194,768.12            269,141.53
      155           1,246,139.26         143,951,292.27            74,853.79            194,304.60            269,158.39
      156           1,246,218.56         143,600,266.64            75,337.27            193,838.09            269,175.36
      157           1,246,298.37         143,246,979.92            75,823.87            193,368.56            269,192.44
      158           1,246,378.70         142,891,417.54            76,313.63            192,896.00            269,209.62
      159           1,246,459.54         142,533,564.82            76,806.55            192,420.38            269,226.92
      160           1,246,540.91         142,173,407.00            77,302.66            191,941.68            269,244.33
      161           1,246,622.79         141,810,929.22            77,801.97            191,459.88            269,261.85
      162           1,246,705.21         141,446,116.51            78,304.52            190,974.97            269,279.49
      163           1,246,788.15         141,078,953.82            78,810.32            190,486.92            269,297.24
      164           1,246,871.63         140,709,426.01            79,319.39            189,995.72            269,315.10
      165           1,246,955.65         140,337,517.81            79,831.75            189,501.33            269,333.08
      166           1,247,040.21         139,963,213.88            80,347.42            189,003.75            269,351.17
      167           1,247,125.31         139,586,498.78            80,866.43            188,502.95            269,369.39
      168           1,247,210.96         139,207,356.95            81,388.80            187,998.91            269,387.72
      169           1,247,297.16         138,825,772.75            81,914.55            187,491.61            269,406.16
      170           1,247,383.91         138,441,730.42            82,443.70            186,981.03            269,424.73
      171           1,247,471.23         138,055,214.13            82,976.27            186,467.15            269,443.41
      172           1,247,559.10         137,666,207.91            83,512.28            185,949.94            269,462.22
      173           1,247,647.54         137,274,695.71            84,051.77            185,429.38            269,481.15
      174           1,247,736.55         136,880,661.38            84,594.74            184,905.46            269,500.20
      175           1,247,826.14         136,484,088.64            85,141.23            184,378.15            269,519.37
      176           1,247,916.30         136,084,961.13            85,691.25            183,847.42            269,538.67
      177           1,248,007.04         135,683,262.37            86,244.82            183,313.27            269,558.09
      178           1,248,098.36         135,278,975.79            86,801.98            182,775.65            269,577.64
      179           1,248,190.27         134,872,084.69            87,362.75            182,234.56            269,597.31
      180           1,248,282.78         134,462,572.28            87,927.14            181,689.97            269,617.11
      181           1,248,375.88         134,050,421.66            88,495.18            181,141.86            269,637.04
      182           1,248,469.58         133,635,615.81            89,066.90            180,590.20            269,657.10
      183           1,248,563.88         133,218,137.62            89,642.32            180,034.97            269,677.28
      184           1,248,658.79         132,797,969.84            90,221.45            179,476.14            269,697.60
      185           1,248,754.31         132,375,095.13            90,804.34            178,913.70            269,718.04
      186           1,248,850.44         131,949,496.04            91,391.00            178,347.63            269,738.62
      187           1,248,947.20         131,521,154.99            91,981.45            177,777.89            269,759.34
      188           1,249,044.57         131,090,054.31            92,575.72            177,204.46            269,780.18
      189           1,249,142.58         130,656,176.19            93,173.84            176,627.32            269,801.16
      190           1,249,241.21         130,219,502.73            93,775.82            176,046.45            269,822.28
      191           1,249,340.48         129,780,015.90            94,381.70            175,461.82            269,843.53
      192           1,249,440.39         129,337,697.55            94,991.51            174,873.41            269,864.92
      193           1,249,540.94         128,892,529.42            95,605.25            174,281.19            269,886.45
      194           1,249,642.14         128,444,493.14            96,222.97            173,685.14            269,908.11
      195           1,249,743.99         127,993,570.20            96,844.68            173,085.23            269,929.92
      196           1,249,846.49         127,539,741.99            97,470.42            172,481.44            269,951.86
      197           1,249,949.66         127,082,989.77            98,100.21            171,873.74            269,973.95
      198           1,250,053.49         126,623,294.69            98,734.07            171,262.11            269,996.18
      199           1,250,157.99         126,160,637.75            99,372.03            170,646.53            270,018.56
      200           1,250,263.16         125,694,999.87           100,014.12            170,026.96            270,041.08
      201           1,250,369.01         125,226,361.81           100,660.37            169,403.38            270,063.74
      202           1,250,475.54         124,754,704.23           101,310.79            168,775.76            270,086.55
      203           1,250,582.75         124,280,007.64           101,965.43            168,144.08            270,109.51
      204           1,250,690.66         123,802,252.46           102,624.30            167,508.32            270,132.61
      205           1,250,799.26         123,321,418.94           103,287.43            166,868.44            270,155.87
      206           1,250,908.56         122,837,487.24           103,954.86            166,224.42            270,179.27
      207           1,251,018.56         122,350,437.38           104,626.60            165,576.23            270,202.83
      208           1,251,129.27         121,860,249.24           105,302.70            164,923.84            270,226.54
      209           1,251,240.69         121,366,902.57           105,983.16            164,267.24            270,250.40
      210           1,251,352.84         120,870,377.01           106,668.03            163,606.38            270,274.42
      211           1,251,465.70         120,370,652.06           107,357.33            162,941.25            270,298.59
      212           1,251,579.29         119,867,707.07           108,051.10            162,271.82            270,322.91
      213           1,251,693.61         119,361,521.28           108,749.35            161,598.05            270,347.40
      214           1,251,808.67         118,852,073.78           109,452.12            160,919.92            270,372.04
      215           1,251,924.47         118,339,343.53           110,159.44            160,237.40            270,396.84
      216           1,252,041.01         117,823,309.37           110,871.34            159,550.46            270,421.80
      217           1,252,158.30         117,303,949.97           111,587.84            158,859.08            270,446.92
      218           1,252,276.35         116,781,243.88           112,308.98            158,163.22            270,472.21
      219           1,252,395.16         116,255,169.53           113,034.79            157,462.86            270,497.65
      220           1,252,514.74         115,725,705.18           113,765.30            156,757.97            270,523.26
      221           1,252,635.08         115,192,828.97           114,500.53            156,048.51            270,549.04
      222           1,252,756.20         114,656,518.88           115,240.52            155,334.46            270,574.99
      223           1,252,878.10         114,116,752.77           115,985.30            154,615.79            270,601.10
      224           1,253,000.78         113,573,508.34           116,734.91            153,892.47            270,627.38
      225           1,253,124.26         113,026,763.16           117,489.36            153,164.46            270,653.82
      226           1,253,248.53         112,476,494.64           118,248.70            152,431.75            270,680.44
      227           1,253,373.60         111,922,680.05           119,012.95            151,694.29            270,707.24
      228           1,253,499.47         111,365,296.52           119,782.15            150,952.05            270,734.20
      229           1,253,626.15         110,804,321.02           120,556.32            150,205.02            270,761.34
      230           1,253,753.66         110,239,730.38           121,335.51            149,453.14            270,788.65
      231           1,253,881.98         109,671,501.29           122,119.74            148,696.40            270,816.14
      232           1,254,011.12         109,099,610.26           122,909.05            147,934.76            270,843.81
      233           1,254,141.10         108,524,033.68           123,703.47            147,168.19            270,871.66
      234           1,254,271.92         107,944,747.77           124,503.03            146,396.66            270,899.69
      235           1,254,403.58         107,361,728.60           125,307.76            145,620.13            270,927.89
      236           1,254,536.08         106,774,952.08           126,117.70            144,838.58            270,956.28
      237           1,254,669.44         106,184,393.97           126,932.89            144,051.96            270,984.85
      238           1,254,803.66         105,590,029.88           127,753.35            143,260.26            271,013.61
      239           1,254,938.75         104,991,835.26           128,579.13            142,463.43            271,042.56
      240           1,255,074.70         104,389,785.38           129,410.25            141,661.44            271,071.68
      241           1,255,211.53         103,783,855.38           130,246.75            140,854.25            271,101.00
      242           1,255,349.23         103,174,020.23           131,088.66            140,041.85            271,130.51
      243           1,255,487.83         102,560,254.73           131,936.03            139,224.18            271,160.21
      244           1,255,627.32         101,942,533.52           132,788.88            138,401.22            271,190.10
      245           1,255,767.71         101,320,831.08           133,647.25            137,572.93            271,220.18
      246           1,255,909.00         100,695,121.72           134,511.18            136,739.27            271,250.46
      247           1,256,051.20         100,065,379.60           135,380.71            135,900.22            271,280.93
      248           1,256,194.31          99,431,578.69           136,255.86            135,055.74            271,311.60
      249           1,256,338.35          98,793,692.81           137,136.68            134,205.79            271,342.47
      250           1,256,483.32          98,151,695.60           138,023.20            133,350.34            271,373.53
      251           1,256,629.21          97,505,560.53           138,915.46            132,489.34            271,404.80
      252           1,256,776.05          96,855,260.90           139,813.49            131,622.78            271,436.27
      253           1,256,923.84          96,200,769.85           140,717.34            130,750.60            271,467.94
      254           1,257,072.57          95,542,060.33           141,627.05            129,872.77            271,499.82
      255           1,257,222.27          94,879,105.12           142,542.64            128,989.26            271,531.90
      256           1,257,372.92          94,211,876.83           143,464.16            128,100.03            271,564.19
      257           1,257,524.55          93,540,347.88           144,391.65            127,205.04            271,596.69
      258           1,257,677.16          92,864,490.53           145,325.14            126,304.26            271,629.40
      259           1,257,830.74          92,184,276.84           146,264.68            125,397.64            271,662.32
      260           1,257,985.32          91,499,678.71           147,210.30            124,485.15            271,695.45
      261           1,258,140.89          90,810,667.85           148,162.04            123,566.75            271,728.79
      262           1,258,297.46          90,117,215.78           149,119.95            122,642.41            271,762.36
      263           1,258,455.05          89,419,293.84           150,084.05            121,712.08            271,796.13
      264           1,258,613.64          88,716,873.19           151,054.41            120,775.72            271,830.13
      265           1,258,773.26          88,009,924.81           152,031.04            119,833.31            271,864.35
      266           1,258,933.91          87,298,419.47           153,014.00            118,884.78            271,898.78
      267           1,259,095.59          86,582,327.77           154,003.32            117,930.12            271,933.44
      268           1,259,258.31          85,861,620.11           154,999.05            116,969.27            271,968.33
      269           1,259,422.08          85,136,266.71           156,001.23            116,002.20            272,003.43
      270           1,259,586.91          84,406,237.59           157,009.90            115,028.87            272,038.77
      271           1,259,752.79          83,671,502.57           158,025.10            114,049.23            272,074.33
      272           1,259,919.75          82,932,031.29           159,046.87            113,063.25            272,110.13
      273           1,260,087.78          82,187,793.18           160,075.26            112,070.89            272,146.15
      274           1,260,256.89          81,438,757.48           161,110.31            111,072.09            272,182.41
      275           1,260,427.09          80,684,893.23           162,152.07            110,066.83            272,218.90
      276           1,260,598.39          79,926,169.26           163,200.57            109,055.06            272,255.63
      277           1,260,770.79          79,162,554.23           164,255.86            108,036.73            272,292.59
      278           1,260,944.30          78,394,016.56           165,317.99            107,011.81            272,329.79
      279           1,261,118.93          77,620,524.49           166,386.99            105,980.25            272,367.24
      280           1,261,294.69          76,842,046.03           167,462.92            104,942.00            272,404.92
      281           1,261,471.57          76,058,549.02           168,545.81            103,897.04            272,442.85
      282           1,261,649.60          75,270,001.05           169,635.72            102,845.30            272,481.02
      283           1,261,828.77          74,476,369.55           170,732.69            101,786.75            272,519.44
      284           1,262,009.10          73,677,621.69           171,836.76            100,721.35            272,558.11
      285           1,262,190.59          72,873,724.45           172,947.99             99,649.04            272,597.03
      286           1,262,373.24          72,064,644.61           174,066.41             98,569.79            272,636.20
      287           1,262,557.08          71,250,348.71           175,192.07             97,483.55            272,675.62
      288           1,262,742.09          70,430,803.09           176,325.03             96,390.27            272,715.30
      289           1,262,928.30          69,605,973.87           177,465.32             95,289.91            272,755.23
      290           1,263,115.71          68,775,826.94           178,613.00             94,182.42            272,795.42
      291           1,263,304.33          67,940,327.99           179,768.12             93,067.76            272,835.88
      292           1,263,494.16          67,099,442.47           180,930.72             91,945.87            272,876.59
      293           1,263,685.21          66,253,135.62           182,100.84             90,816.72            272,917.56
      294           1,263,877.50          65,401,372.44           183,278.55             89,680.25            272,958.80
      295           1,264,071.02          64,544,117.72           184,463.89             88,536.42            273,000.31
      296           1,264,265.79          63,681,336.00           185,656.90             87,385.18            273,042.09
      297           1,264,461.81          62,812,991.63           186,857.64             86,226.49            273,084.13
      298           1,264,659.10          61,939,048.69           188,066.16             85,060.28            273,126.45
      299           1,264,857.66          61,059,471.05           189,282.51             83,886.52            273,169.04
      300           1,265,057.50          60,174,222.33           190,506.74             82,705.16            273,211.90
      301           1,265,258.62          59,283,265.93           191,738.90             81,516.14            273,255.04
      302           1,265,461.04          58,386,565.02           192,979.04             80,319.42            273,298.46
      303           1,265,664.76          57,484,082.50           194,227.22             79,114.94            273,342.16
      304           1,265,869.80          56,575,781.07           195,483.48             77,902.67            273,386.15
      305           1,266,076.16          55,661,623.15           196,747.88             76,682.53            273,430.42
      306           1,266,283.84          54,741,570.95           198,020.47             75,454.49            273,474.97
      307           1,266,492.87          53,815,586.42           199,301.31             74,218.50            273,519.81
      308           1,266,703.24          52,883,631.26           200,590.45             72,974.50            273,564.94
      309           1,266,914.96          51,945,666.93           201,887.93             71,722.43            273,610.36
      310           1,267,128.05          51,001,654.65           203,193.83             70,462.25            273,656.08
      311           1,267,342.52          50,051,555.36           204,508.18             69,193.91            273,702.09
      312           1,267,558.36          49,095,329.79           205,831.05             67,917.35            273,748.40
      313           1,267,775.60          48,132,938.38           207,162.49             66,632.52            273,795.01
      314           1,267,994.23          47,164,341.32           208,502.56             65,339.36            273,841.92
      315           1,268,214.27          46,189,498.56           209,851.31             64,037.82            273,889.13
      316           1,268,435.74          45,208,369.77           211,208.80             62,727.85            273,936.65
      317           1,268,658.62          44,220,914.39           212,575.08             61,409.39            273,984.47
      318           1,268,882.95          43,227,091.56           213,950.22             60,082.39            274,032.61
      319           1,269,108.72          42,226,860.17           215,334.27             58,746.78            274,081.05
      320           1,269,335.94          41,220,178.87           216,727.29             57,402.52            274,129.81
      321           1,269,564.63          40,207,006.00           218,129.33             56,049.55            274,178.88
      322           1,269,794.79          39,187,299.66           219,540.46             54,687.82            274,228.27
      323           1,270,026.43          38,161,017.67           220,960.73             53,317.25            274,277.98
      324           1,270,259.57          37,128,117.57           222,390.20             51,937.81            274,328.01
      325           1,270,494.21          36,088,556.64           223,828.94             50,549.42            274,378.37
      326           1,270,730.36          35,042,291.89           225,277.00             49,152.04            274,429.04
      327           1,270,968.03          33,989,280.01           226,734.45             47,745.60            274,480.05
      328           1,271,207.23          32,929,477.47           228,201.34             46,330.05            274,531.39
      329           1,271,447.97          31,862,840.40           229,677.74             44,905.32            274,583.06
      330           1,271,690.27          30,789,324.69           231,089.63             43,471.36            274,560.99
      331           1,271,934.12          29,708,885.93           232,584.71             42,028.60            274,613.31
      332           1,272,179.55          28,621,479.42           234,089.47             40,576.50            274,665.97
      333           1,272,426.56          27,527,060.16           235,603.99             39,114.98            274,718.97
      334           1,272,675.16          26,425,582.89           237,128.32             37,644.00            274,772.32
      335           1,272,925.36          25,317,002.03           238,662.53             36,163.47            274,826.01
      336           1,273,177.18          24,201,271.72           240,206.68             34,673.36            274,880.04
      337           1,273,430.61          23,078,345.79           241,760.85             33,173.58            274,934.43
      338           1,273,685.68          21,948,177.79           243,325.08             31,664.08            274,989.16
      339           1,273,942.40          20,810,720.95           244,837.96             30,144.80            274,982.76
      340           1,274,200.77          19,665,928.21           246,422.15             28,616.04            275,038.19
      341           1,274,460.80          18,513,752.21           247,941.41             27,077.38            275,018.78
      342           1,274,722.51          17,354,145.26           249,545.72             25,529.20            275,074.92
      343           1,274,985.90          16,187,059.39           251,160.44             23,970.98            275,131.42
      344           1,275,250.99          15,012,446.31           252,516.76             22,402.66            274,919.42
      345           1,275,517.79          13,830,257.40           254,079.88             20,826.18            274,906.07
      346           1,275,786.31          12,640,443.76           255,616.25             19,239.92            274,856.17
      347           1,276,056.56          11,442,956.15           256,774.60             17,644.02            274,418.62
      348           1,276,328.55          10,237,745.01           258,435.92             16,040.85            274,476.77
      349           1,276,602.29           9,024,760.47           259,940.43             14,427.29            274,367.71
      350           1,271,012.46           7,809,817.67           260,960.86             12,804.28            273,765.14
      351           1,265,574.09           6,592,754.43           260,780.37             11,175.04            271,955.42
      352           1,246,593.31           5,387,100.51           256,586.85              9,547.21            266,134.06
      353           1,216,989.62           4,203,550.91           253,913.67              7,947.04            261,860.71
      354           1,192,620.79           3,037,013.16           252,309.70              6,364.42            258,674.13
      355           1,000,050.55           2,055,800.92           231,112.33              4,792.51            235,904.84
      356             911,188.86           1,157,364.71           209,180.08              3,353.71            212,533.78
      357             631,735.15             532,810.01           174,648.72              2,050.60            176,699.32
      358             433,735.00             102,376.34           137,165.35                961.71            138,127.05
      359              61,867.44              41,129.87            10,784.66                104.87             10,889.53
      360              41,379.35                      0             6,504.21                 39.45              6,543.66




                                    2-2AX                                                                          B1
               Balance              Principal       Interest            Cash Flow           Balance                Principal
                                             0        9,527,875.74        9,527,875.74                                15,700,000.00
Period
------------------------------------------------------------------------------------------------------------------------------------
        0        35,173,000.00               0                   0                   0         449,968,000.00                     0
        1        35,169,257.02               0          159,717.17          159,717.17         449,920,116.15              1,520.91
        2        35,165,493.11               0          159,695.60          159,695.60         449,871,964.46              1,529.39
        3        35,161,708.14               0          159,673.89          159,673.89         449,823,543.42              1,537.92
        4        35,157,901.99               0          159,652.05          159,652.05         449,774,851.49              1,549.21
        5        35,154,074.56               0          159,630.07          159,630.07         449,725,887.16              1,557.86
        6        35,150,225.70               0          159,607.95          159,607.95         449,676,648.88              1,566.55
        7        35,146,355.32               0          159,585.69          159,585.69         449,627,135.09              1,575.29
        8        35,142,463.27               0          159,563.29          159,563.29         449,577,344.26              1,584.09
        9        35,138,549.45               0          159,540.75          159,540.75         449,527,274.80              1,592.93
       10        35,134,613.73               0          159,518.07          159,518.07         449,476,925.14              1,601.82
       11        35,130,655.97               0          159,495.24          159,495.24         449,426,293.70              1,610.76
       12        35,126,676.07               0          159,472.27          159,472.27         449,375,378.89              1,619.76
       13        35,122,673.89               0          159,449.15          159,449.15         449,324,179.10              1,633.02
       14        35,118,649.31               0          159,425.89          159,425.89         449,272,692.71              1,642.14
       15        35,114,602.20               0          159,402.48          159,402.48         449,220,918.12              1,649.33
       16        35,110,532.44               0          159,378.92          159,378.92         449,168,853.69              1,664.65
       17        35,106,439.89               0          159,355.21          159,355.21         449,116,497.77              1,677.59
       18        35,102,324.42               0          159,331.36          159,331.36         449,063,848.73              1,686.98
       19        35,098,185.92               0          159,307.35          159,307.35         449,010,904.90              1,698.58
       20        35,094,024.24               0          159,283.19          159,283.19         448,957,664.61              1,708.10
       21        35,089,839.25               0          159,258.88          159,258.88         448,904,126.19              1,729.80
       22        35,085,630.83               0          159,234.41          159,234.41         448,850,287.95              1,739.50
       23        35,081,398.84               0          159,209.79          159,209.79         448,796,148.20              1,762.57
       24        35,077,143.15               0          159,185.02          159,185.02         448,741,705.22              1,776.04
       25        35,072,863.62               0          159,160.09          159,160.09         448,686,957.31              1,786.01
       26        35,068,560.12               0          159,135.00          159,135.00         448,631,902.73              1,792.79
       27        35,064,232.52               0          159,109.75          159,109.75         448,576,539.75              1,804.15
       28        35,059,880.67               0          159,084.35          159,084.35         448,520,866.63              1,803.12
       29        35,055,504.44               0          159,058.78          159,058.78         448,464,881.60              1,808.55
       30        35,051,094.56               0          159,320.10          159,320.10         448,408,466.14              1,827.16
       31        35,046,659.96               0          159,293.99          159,293.99         448,351,734.42              1,834.87
       32        35,042,200.50               0          159,267.72          159,267.72         448,294,684.65              1,845.35
       33        35,037,716.04               0          159,241.28          159,241.28         448,237,315.02              1,859.90
       34        35,033,206.44               0          159,214.67          159,214.67         448,179,623.74              2,037.48
       35        35,028,671.55               0          159,187.89          159,187.89         448,121,608.96              2,239.24
       36        35,024,111.22               0          159,160.95          159,160.95         448,063,268.87              2,816.27
       37        35,019,525.33               0          159,133.83          159,133.83         448,004,601.61              2,832.23
       38        35,014,913.72               0          159,106.54          159,106.54         447,945,605.34              2,849.17
       39        35,010,266.82               0          159,258.60          159,258.60         447,886,157.71              2,868.84
       40        35,005,593.86               0          159,230.83          159,230.83         447,826,376.57              2,886.01
       41        35,000,883.16               0          159,395.36          159,395.36         447,766,112.68              2,906.92
       42        34,996,146.02               0          159,367.07          159,367.07         447,705,510.57              2,924.32
       43        34,991,382.29               0          159,338.60          159,338.60         447,644,568.32              2,941.82
       44        34,986,564.80               0          160,348.70          160,348.70         447,582,938.28              2,968.56
       45        34,981,709.41               0          160,550.25          160,550.25         447,520,823.39              2,989.50
       46        34,976,810.25               0          160,833.80          160,833.80         447,458,148.50              3,012.97
       47        34,971,810.29               0          162,230.04          162,230.04         447,394,184.20              3,055.77
       48        34,966,782.13               0          162,198.16          162,198.16         447,329,859.09              3,073.84
       49        34,961,699.94               0          162,685.45          162,685.45         447,264,842.75              3,100.95
       50        34,956,589.06               0          164,595.04          164,595.04         447,199,459.41              3,119.55
       51        34,951,409.41               0          169,970.03          169,970.03         447,133,196.18              3,151.75
       52        34,945,949.35               0          186,970.31          186,970.31         447,063,345.78              3,265.02
       53        34,940,425.04               0          199,384.21          199,384.21         446,992,673.50              3,295.88
       54        34,934,805.17               0          207,954.50          207,954.50         446,920,778.63              3,337.38
       55        34,926,633.17               0          270,452.35          270,452.35         446,816,234.20              4,209.11
       56        34,916,939.05               0          298,475.60          298,475.60         446,692,217.17              4,732.82
       57        34,905,344.96               0          209,188.21          209,188.21         446,543,893.60              5,384.29
       58        34,891,261.09               0                   0                   0         446,363,718.19              6,235.14
       59        34,873,067.45               0                   0                   0         446,130,966.61              7,633.53
       60        34,854,763.77               0                   0                   0         445,896,807.25              7,680.28
       61        34,836,346.02               0                   0                   0         445,661,188.65              7,728.45
       62        34,817,810.20               0                   0                   0         445,424,059.43              7,778.04
       63        34,799,155.53               0                   0                   0         445,185,409.90              7,827.95
       64        34,780,381.26               0                   0                   0         444,945,230.31              7,878.18
       65        34,761,486.63               0                   0                   0         444,703,510.83              7,928.73
       66        34,742,470.85               0                   0                   0         444,460,241.58              7,979.61
       67        34,723,333.15               0                   0                   0         444,215,412.62              8,030.82
       68        34,704,072.75               0                   0                   0         443,969,013.95              8,082.35
       69        34,684,688.87               0                   0                   0         443,721,035.49              8,134.21
       70        34,665,180.70               0                   0                   0         443,471,467.10              8,186.41
       71        34,645,547.45               0                   0                   0         443,220,298.58              8,238.94
       72        34,625,788.32               0                   0                   0         442,967,519.67              8,291.81
       73        34,605,902.51               0                   0                   0         442,713,120.02              8,345.02
       74        34,585,889.19               0                   0                   0         442,457,089.24              8,398.57
       75        34,565,747.56               0                   0                   0         442,199,416.87              8,452.47
       76        34,545,476.78               0                   0                   0         441,940,092.37              8,506.71
       77        34,525,076.02               0                   0                   0         441,679,105.13              8,561.30
       78        34,504,544.47               0                   0                   0         441,416,444.49              8,616.24
       79        34,483,881.26               0                   0                   0         441,152,099.71              8,671.53
       80        34,463,085.57               0                   0                   0         440,886,059.98              8,727.18
       81        34,442,156.54               0                   0                   0         440,618,314.43              8,783.18
       82        34,421,093.31               0                   0                   0         440,348,852.10              8,839.55
       83        34,399,895.02               0                   0                   0         440,077,661.99              8,896.27
       84        34,378,560.81               0                   0                   0         439,804,733.00              8,953.36
       85        34,357,089.81               0                   0                   0         439,530,053.97              9,010.82
       86        34,335,481.12               0                   0                   0         439,253,613.68              9,068.65
       87        34,313,733.89               0                   0                   0         438,975,400.82              9,126.84
       88        34,291,847.20               0                   0                   0         438,695,404.02              9,185.42
       89        34,269,820.18               0                   0                   0         438,413,611.82              9,244.36
       90        34,247,651.91               0                   0                   0         438,130,012.71              9,303.69
       91        34,225,341.49               0                   0                   0         437,844,595.09              9,363.40
       92        34,202,888.01               0                   0                   0         437,557,347.29              9,423.49
       93        34,180,290.56               0                   0                   0         437,268,257.56              9,483.96
       94        34,157,548.20               0                   0                   0         436,977,314.09              9,544.83
       95        34,134,660.01               0                   0                   0         436,684,504.97              9,606.08
       96        34,111,625.04               0                   0                   0         436,389,818.23              9,667.73
       97        34,088,442.37               0                   0                   0         436,093,241.83              9,729.78
       98        34,065,111.04               0                   0                   0         435,794,763.63              9,792.22
       99        34,041,630.10               0                   0                   0         435,494,371.43              9,855.07
      100        34,017,998.58               0                   0                   0         435,192,052.95              9,924.43
      101        33,994,215.52               0                   0                   0         434,887,795.82              9,988.11
      102        33,970,279.95               0                   0                   0         434,581,587.60             10,063.47
      103        33,946,190.89               0                   0                   0         434,273,415.77             10,136.20
      104        33,921,947.36               0                   0                   0         433,963,267.72             10,201.25
      105        33,897,548.36               0                   0                   0         433,651,130.77             10,266.73
      106        33,872,992.89               0                   0                   0         433,336,992.16             10,332.62
      107        33,848,279.95               0                   0                   0         433,020,839.05             10,398.94
      108        33,823,408.53               0                   0                   0         432,702,658.49             10,465.68
      109        33,798,377.62               0                   0                   0         432,382,437.47             10,532.85
      110        33,773,052.69               0                   0                   0         432,058,455.18             10,677.48
      111        33,747,335.06               0                   0                   0         431,729,448.97             10,906.45
      112        33,720,749.02               0                   0                   0         431,389,333.32             11,362.99
      113        33,693,520.07               0                   0                   0         431,040,992.93             11,706.74
      114        33,665,605.56               0                   0                   0         430,683,882.01             12,016.78
      115        33,636,935.00               0                   0                   0         430,317,098.94             12,456.75
      116        33,607,733.79               0                   0                   0         429,943,527.16             12,673.58
      117        33,574,084.45               0                   0                   0         429,513,050.32             14,242.12
      118        33,536,678.09               0                   0                   0         429,034,509.85             15,688.84
      119        33,479,625.81               0                   0                   0         428,304,640.40             22,607.15
      120        33,421,295.03               0                   0                   0         427,558,415.14             24,579.49
      121        33,361,155.34               0                   0                   0         426,789,048.47             26,914.99
      122        33,300,627.33               0                   0                   0         426,014,713.89             27,088.23
      123        33,239,708.47               0                   0                   0         425,235,379.29             27,262.58
      124        33,178,396.24               0                   0                   0         424,451,012.33             27,438.05
      125        33,116,688.11               0                   0                   0         423,661,580.49             27,614.65
      126        33,054,581.50               0                   0                   0         422,867,051.01             27,792.40
      127        32,992,073.84               0                   0                   0         422,067,390.94             27,971.28
      128        32,929,162.55               0                   0                   0         421,262,567.09             28,151.32
      129        32,865,845.00               0                   0                   0         420,452,546.09             28,332.52
      130        32,802,118.58               0                   0                   0         419,637,294.33             28,514.89
      131        32,737,980.64               0                   0                   0         418,816,777.99             28,698.43
      132        32,673,428.51               0                   0                   0         417,990,963.03             28,883.16
      133        32,608,459.53               0                   0                   0         417,159,815.18             29,069.07
      134        32,543,070.99               0                   0                   0         416,323,299.97             29,256.19
      135        32,477,260.18               0                   0                   0         415,481,382.68             29,444.51
      136        32,411,024.38               0                   0                   0         414,634,028.40             29,634.04
      137        32,344,360.82               0                   0                   0         413,781,201.95             29,824.79
      138        32,277,266.76               0                   0                   0         412,922,867.95             30,016.78
      139        32,209,739.40               0                   0                   0         412,058,990.80             30,210.00
      140        32,141,775.94               0                   0                   0         411,189,534.64             30,404.47
      141        32,073,373.56               0                   0                   0         410,314,463.40             30,600.19
      142        32,004,529.42               0                   0                   0         409,433,740.77             30,797.17
      143        31,935,240.67               0                   0                   0         408,547,330.20             30,995.42
      144        31,865,504.44               0                   0                   0         407,655,194.91             31,194.95
      145        31,795,317.82               0                   0                   0         406,757,297.88             31,395.76
      146        31,724,677.90               0                   0                   0         405,853,601.85             31,597.87
      147        31,653,581.76               0                   0                   0         404,944,069.32             31,801.28
      148        31,582,026.44               0                   0                   0         404,028,662.54             32,006.00
      149        31,510,008.98               0                   0                   0         403,107,343.52             32,212.04
      150        31,437,526.38               0                   0                   0         402,180,074.03             32,419.41
      151        31,364,575.63               0                   0                   0         401,246,815.59             32,628.12
      152        31,291,153.72               0                   0                   0         400,307,529.46             32,838.17
      153        31,217,257.59               0                   0                   0         399,362,176.66             33,049.58
      154        31,142,884.17               0                   0                   0         398,410,717.96             33,262.34
      155        31,068,030.38               0                   0                   0         397,453,113.86             33,476.48
      156        30,992,693.11               0                   0                   0         396,489,324.62             33,692.00
      157        30,916,869.24               0                   0                   0         395,519,310.23             33,908.91
      158        30,840,555.61               0                   0                   0         394,543,030.45             34,127.22
      159        30,763,749.07               0                   0                   0         393,560,444.73             34,346.93
      160        30,686,446.41               0                   0                   0         392,571,512.30             34,568.06
      161        30,608,644.44               0                   0                   0         391,576,192.10             34,790.62
      162        30,530,339.92               0                   0                   0         390,574,442.83             35,014.61
      163        30,451,529.60               0                   0                   0         389,566,222.89             35,240.04
      164        30,372,210.21               0                   0                   0         388,551,490.44             35,466.93
      165        30,292,378.47               0                   0                   0         387,530,203.35             35,695.28
      166        30,212,031.04               0                   0                   0         386,502,319.23             35,925.10
      167        30,131,164.61               0                   0                   0         385,467,795.40             36,156.40
      168        30,049,775.81               0                   0                   0         384,426,588.91             36,389.19
      169        29,967,861.26               0                   0                   0         383,378,656.55             36,623.49
      170        29,885,417.56               0                   0                   0         382,323,954.79             36,859.29
      171        29,802,441.29               0                   0                   0         381,262,439.86             37,096.62
      172        29,718,929.01               0                   0                   0         380,194,067.69             37,335.47
      173        29,634,877.24               0                   0                   0         379,118,793.91             37,575.87
      174        29,550,282.50               0                   0                   0         378,036,573.88             37,817.81
      175        29,465,141.27               0                   0                   0         376,947,362.68             38,061.31
      176        29,379,450.03               0                   0                   0         375,851,115.06             38,306.39
      177        29,293,205.20               0                   0                   0         374,747,785.52             38,553.04
      178        29,206,403.22               0                   0                   0         373,637,328.24             38,801.29
      179        29,119,040.47               0                   0                   0         372,519,697.11             39,051.13
      180        29,031,113.33               0                   0                   0         371,394,845.73             39,302.58
      181        28,942,618.15               0                   0                   0         370,262,727.38             39,555.66
      182        28,853,551.25               0                   0                   0         369,123,295.05             39,810.37
      183        28,763,908.93               0                   0                   0         367,976,501.43             40,066.72
      184        28,673,687.48               0                   0                   0         366,822,298.89             40,324.72
      185        28,582,883.14               0                   0                   0         365,660,639.49             40,584.38
      186        28,491,492.15               0                   0                   0         364,491,475.01             40,845.72
      187        28,399,510.70               0                   0                   0         363,314,756.88             41,108.75
      188        28,306,934.98               0                   0                   0         362,130,436.23             41,373.47
      189        28,213,761.14               0                   0                   0         360,938,463.88             41,639.90
      190        28,119,985.32               0                   0                   0         359,738,790.31             41,908.04
      191        28,025,603.61               0                   0                   0         358,531,365.72             42,177.92
      192        27,930,612.11               0                   0                   0         357,316,139.94             42,449.53
      193        27,835,006.86               0                   0                   0         356,093,062.50             42,722.90
      194        27,738,783.89               0                   0                   0         354,862,082.60             42,998.02
      195        27,641,939.20               0                   0                   0         353,623,149.11             43,274.93
      196        27,544,468.78               0                   0                   0         352,376,210.57             43,553.61
      197        27,446,368.57               0                   0                   0         351,121,215.19             43,834.10
      198        27,347,634.50               0                   0                   0         349,858,110.82             44,116.39
      199        27,248,262.47               0                   0                   0         348,586,845.01             44,400.50
      200        27,148,248.35               0                   0                   0         347,307,364.95             44,686.45
      201        27,047,587.99               0                   0                   0         346,019,617.48             44,974.24
      202        26,946,277.19               0                   0                   0         344,723,549.11             45,263.88
      203        26,844,311.77               0                   0                   0         343,419,105.99             45,555.39
      204        26,741,687.47               0                   0                   0         342,106,233.94             45,848.79
      205        26,638,400.04               0                   0                   0         340,784,878.41             46,144.07
      206        26,534,445.18               0                   0                   0         339,454,984.51             46,441.26
      207        26,429,818.57               0                   0                   0         338,116,496.97             46,740.36
      208        26,324,515.88               0                   0                   0         336,769,360.21             47,041.40
      209        26,218,532.72               0                   0                   0         335,413,518.23             47,344.37
      210        26,111,864.68               0                   0                   0         334,048,914.72             47,649.30
      211        26,004,507.35               0                   0                   0         332,675,492.96             47,956.19
      212        25,896,456.25               0                   0                   0         331,293,195.90             48,265.07
      213        25,787,706.90               0                   0                   0         329,901,966.10             48,575.93
      214        25,678,254.78               0                   0                   0         328,501,745.75             48,888.80
      215        25,568,095.34               0                   0                   0         327,092,476.66             49,203.69
      216        25,457,224.00               0                   0                   0         325,674,100.28             49,520.61
      217        25,345,636.16               0                   0                   0         324,246,557.67             49,839.57
      218        25,233,327.18               0                   0                   0         322,809,789.50             50,160.59
      219        25,120,292.38               0                   0                   0         321,363,736.07             50,483.68
      220        25,006,527.09               0                   0                   0         319,908,337.29             50,808.86
      221        24,892,026.55               0                   0                   0         318,443,532.66             51,136.13
      222        24,776,786.03               0                   0                   0         316,969,261.32             51,465.51
      223        24,660,800.73               0                   0                   0         315,485,461.99             51,797.01
      224        24,544,065.82               0                   0                   0         313,992,073.01             52,130.66
      225        24,426,576.46               0                   0                   0         312,489,032.32             52,466.45
      226        24,308,327.76               0                   0                   0         310,976,277.43             52,804.42
      227        24,189,314.81               0                   0                   0         309,453,745.47             53,144.56
      228        24,069,532.67               0                   0                   0         307,921,373.17             53,486.89
      229        23,948,976.34               0                   0                   0         306,379,096.83             53,831.44
      230        23,827,640.83               0                   0                   0         304,826,852.35             54,178.20
      231        23,705,521.09               0                   0                   0         303,264,575.20             54,527.20
      232        23,582,612.04               0                   0                   0         301,692,200.44             54,878.46
      233        23,458,908.57               0                   0                   0         300,109,662.72             55,231.98
      234        23,334,405.55               0                   0                   0         298,516,896.24             55,587.78
      235        23,209,097.79               0                   0                   0         296,913,834.80             55,945.87
      236        23,082,980.08               0                   0                   0         295,300,411.76             56,306.28
      237        22,956,047.19               0                   0                   0         293,676,560.04             56,669.00
      238        22,828,293.84               0                   0                   0         292,042,212.14             57,034.07
      239        22,699,714.71               0                   0                   0         290,397,300.11             57,401.50
      240        22,570,304.46               0                   0                   0         288,741,755.56             57,771.29
      241        22,440,057.71               0                   0                   0         287,075,509.67             58,143.47
      242        22,308,969.05               0                   0                   0         285,398,493.16             58,518.05
      243        22,177,033.02               0                   0                   0         283,710,636.30             58,895.04
      244        22,044,244.13               0                   0                   0         282,011,868.92             59,274.47
      245        21,910,596.88               0                   0                   0         280,302,120.38             59,656.35
      246        21,776,085.70               0                   0                   0         278,581,319.60             60,040.69
      247        21,640,704.99               0                   0                   0         276,849,395.02             60,427.51
      248        21,504,449.13               0                   0                   0         275,106,274.63             60,816.82
      249        21,367,312.45               0                   0                   0         273,351,885.94             61,208.65
      250        21,229,289.26               0                   0                   0         271,586,156.00             61,603.00
      251        21,090,373.80               0                   0                   0         269,809,011.39             61,999.90
      252        20,950,560.31               0                   0                   0         268,020,378.21             62,399.35
      253        20,809,842.96               0                   0                   0         266,220,182.06             62,801.39
      254        20,668,215.92               0                   0                   0         264,408,348.09             63,206.02
      255        20,525,673.28               0                   0                   0         262,584,800.95             63,613.26
      256        20,382,209.12               0                   0                   0         260,749,464.80             64,023.12
      257        20,237,817.47               0                   0                   0         258,902,263.31             64,435.63
      258        20,092,492.33               0                   0                   0         257,043,119.65             64,850.81
      259        19,946,227.65               0                   0                   0         255,171,956.51             65,268.66
      260        19,799,017.35               0                   0                   0         253,288,696.04             65,689.20
      261        19,650,855.31               0                   0                   0         251,393,259.94             66,112.46
      262        19,501,735.37               0                   0                   0         249,485,569.35             66,538.45
      263        19,351,651.31               0                   0                   0         247,565,544.93             66,967.19
      264        19,200,596.91               0                   0                   0         245,633,106.81             67,398.70
      265        19,048,565.87               0                   0                   0         243,688,174.61             67,832.99
      266        18,895,551.87               0                   0                   0         241,730,667.43             68,270.08
      267        18,741,548.54               0                   0                   0         239,760,503.84             68,709.99
      268        18,586,549.49               0                   0                   0         237,777,601.87             69,152.74
      269        18,430,548.26               0                   0                   0         235,781,879.05             69,598.35
      270        18,273,538.36               0                   0                   0         233,773,252.35             70,046.83
      271        18,115,513.26               0                   0                   0         231,751,638.20             70,498.21
      272        17,956,466.39               0                   0                   0         229,716,952.50             70,952.50
      273        17,796,391.12               0                   0                   0         227,669,110.61             71,409.72
      274        17,635,280.81               0                   0                   0         225,608,027.31             71,869.89
      275        17,473,128.74               0                   0                   0         223,533,616.86             72,333.03
      276        17,309,928.17               0                   0                   0         221,445,792.95             72,799.16
      277        17,145,672.31               0                   0                   0         219,344,468.72             73,268.30
      278        16,980,354.32               0                   0                   0         217,229,556.72             73,740.46
      279        16,813,967.33               0                   0                   0         215,100,968.96             74,215.67
      280        16,646,504.42               0                   0                   0         212,958,616.87             74,693.95
      281        16,477,958.60               0                   0                   0         210,802,411.31             75,175.32
      282        16,308,322.88               0                   0                   0         208,632,262.54             75,659.79
      283        16,137,590.19               0                   0                   0         206,448,080.26             76,147.38
      284        15,965,753.43               0                   0                   0         204,249,773.59             76,638.13
      285        15,792,805.44               0                   0                   0         202,037,251.04             77,132.04
      286        15,618,739.04               0                   0                   0         199,810,420.53             77,629.14
      287        15,443,546.96               0                   0                   0         197,569,189.39             78,129.44
      288        15,267,221.93               0                   0                   0         195,313,464.35             78,632.98
      289        15,089,756.61               0                   0                   0         193,043,151.53             79,139.76
      290        14,911,143.60               0                   0                   0         190,758,156.43             79,649.82
      291        14,731,375.49               0                   0                   0         188,458,383.96             80,163.17
      292        14,550,444.77               0                   0                   0         186,143,738.40             80,679.83
      293        14,368,343.93               0                   0                   0         183,814,123.40             81,199.82
      294        14,185,065.37               0                   0                   0         181,469,442.01             81,723.17
      295        14,000,601.49               0                   0                   0         179,109,596.62             82,249.90
      296        13,814,944.59               0                   0                   0         176,734,489.01             82,780.03
      297        13,628,086.94               0                   0                   0         174,344,020.31             83,313.58
      298        13,440,020.78               0                   0                   0         171,938,091.02             83,850.58
      299        13,250,738.27               0                   0                   0         169,516,600.98             84,391.04
      300        13,060,231.53               0                   0                   0         167,079,449.38             84,934.99
      301        12,868,492.62               0                   0                   0         164,626,534.77             85,482.45
      302        12,675,513.58               0                   0                   0         162,157,755.04             86,033.44
      303        12,481,286.36               0                   0                   0         159,673,007.40             86,587.99
      304        12,285,802.88               0                   0                   0         157,172,188.41             87,146.12
      305        12,089,055.00               0                   0                   0         154,655,193.95             87,707.85
      306        11,891,034.53               0                   0                   0         152,121,919.23             88,273.21
      307        11,691,733.21               0                   0                   0         149,572,258.77             88,842.22
      308        11,491,142.77               0                   0                   0         147,006,106.42             89,414.90
      309        11,289,254.84               0                   0                   0         144,423,355.32             89,991.27
      310        11,086,061.01               0                   0                   0         141,823,897.94             90,571.37
      311        10,881,552.83               0                   0                   0         139,207,626.03             91,155.21
      312        10,675,721.78               0                   0                   0         136,574,430.66             91,742.82
      313        10,468,559.29               0                   0                   0         133,924,202.18             92,334.23
      314        10,260,056.73               0                   0                   0         131,256,830.22             92,929.45
      315        10,050,205.42               0                   0                   0         128,572,203.71             93,528.52
      316         9,838,996.63               0                   0                   0         125,870,210.85             94,131.45
      317         9,626,421.54               0                   0                   0         123,150,739.11             94,738.27
      318         9,412,471.32               0                   0                   0         120,413,675.25             95,349.02
      319         9,197,137.05               0                   0                   0         117,658,905.26             95,963.70
      320         8,980,409.77               0                   0                   0         114,886,314.42             96,582.35
      321         8,762,280.44               0                   0                   0         112,095,787.26             97,205.00
      322         8,542,739.99               0                   0                   0         109,287,207.55             97,831.67
      323         8,321,779.26               0                   0                   0         106,460,458.30             98,462.38
      324         8,099,389.05               0                   0                   0         103,615,421.79             99,097.17
      325         7,875,560.11               0                   0                   0         100,751,979.51             99,736.05
      326         7,650,283.11               0                   0                   0          97,870,012.18            100,379.06
      327         7,423,548.66               0                   0                   0          94,969,399.75            101,026.22
      328         7,195,347.32               0                   0                   0          92,050,021.41            101,677.56
      329         6,965,669.58               0                   0                   0          89,111,755.54            102,333.10
      330         6,734,579.95               0                   0                   0          86,155,427.26            102,967.85
      331         6,501,995.24               0                   0                   0          83,179,972.50            103,631.71
      332         6,267,905.77               0                   0                   0          80,185,267.29            104,299.86
      333         6,032,301.78               0                   0                   0          77,171,186.89            104,972.32
      334         5,795,173.46               0                   0                   0          74,137,605.72            105,649.12
      335         5,556,510.93               0                   0                   0          71,084,397.42            106,330.29
      336         5,316,304.24               0                   0                   0          68,011,434.77            107,015.87
      337         5,074,543.40               0                   0                   0          64,918,589.75            107,705.86
      338         4,831,218.32               0                   0                   0          61,805,733.51            108,400.32
      339         4,586,380.36               0                   0                   0          58,673,523.00            109,078.48
      340         4,339,958.21               0                   0                   0          55,521,045.97            109,733.61
      341         4,092,016.81               0                   0                   0          52,349,133.08            110,386.42
      342         3,842,471.09               0                   0                   0          49,156,696.13            111,042.42
      343         3,591,310.64               0                   0                   0          45,943,602.11            111,701.15
      344         3,338,793.88               0                   0                   0          42,713,156.66            112,330.54
      345         3,084,714.00               0                   0                   0          39,462,714.19            112,938.84
      346         2,829,097.74               0                   0                   0          36,192,616.96            113,630.69
      347         2,572,323.15               0                   0                   0          32,907,700.98            114,094.83
      348         2,313,887.22               0                   0                   0          29,601,531.69            114,802.40
      349         2,053,946.80               0                   0                   0          26,276,115.27            115,446.37
      350         1,792,985.94               0                   0                   0          22,937,644.46            115,739.23
      351         1,532,205.56               0                   0                   0          19,601,482.58            115,363.06
      352         1,275,618.72               0                   0                   0          16,318,968.25            113,056.58
      353         1,021,705.05               0                   0                   0          13,070,652.14            111,568.24
      354           769,395.34               0                   0                   0           9,842,855.78            110,774.20
      355           538,283.01               0                   0                   0           6,886,239.54            102,782.07
      356           329,102.94               0                   0                   0           4,210,202.05             95,436.54
      357           154,454.21               0                   0                   0           1,975,926.94             83,577.73
      358            17,288.87               0                   0                   0             221,176.96             68,749.72
      359             6,504.21               0                   0                   0              83,208.60             23,167.38
      360                    0               0                   0                   0                      0              9,839.55




                                                                               B2
               Interest             Cash Flow             Balance              Principal             Interest
                 24,526,359.45         40,226,359.45                              10,252,000.00        16,015,556.50
Period
---------------------------------------------------------------------------------------------------------------------
        0                    0                     0        15,700,000.00                     0                    0
        1            82,374.40             83,895.31        15,698,479.09                993.14            53,789.96
        2            82,373.85             83,903.25        15,696,949.70                998.68            53,789.60
        3            82,380.76             83,918.68        15,695,411.78              1,004.25            53,794.11
        4            82,403.58             83,952.79        15,693,862.57              1,011.62            53,809.01
        5            82,395.29             83,953.14        15,692,304.71              1,017.27            53,803.60
        6            82,409.28             83,975.83        15,690,738.16              1,022.95            53,812.74
        7            82,433.87             84,009.16        15,689,162.87              1,028.66            53,828.79
        8            82,425.43             84,009.52        15,687,578.79              1,034.40            53,823.28
        9            82,416.95             84,009.88        15,685,985.86              1,040.17            53,817.74
       10            82,408.42             84,010.24        15,684,384.04              1,045.98            53,812.17
       11            82,399.84             84,010.60        15,682,773.27              1,051.82            53,806.57
       12            82,391.21             84,010.96        15,681,153.52              1,057.69            53,800.93
       13            82,390.37             84,023.39        15,679,520.50              1,066.35            53,800.39
       14            82,389.94             84,032.08        15,677,878.36              1,072.31            53,800.11
       15            82,422.22             84,071.55        15,676,229.03              1,077.00            53,821.18
       16            82,440.04             84,104.70        15,674,564.38              1,087.01            53,832.82
       17            82,442.12             84,119.71        15,672,886.80              1,095.45            53,834.18
       18            82,433.11             84,120.08        15,671,199.82              1,101.59            53,828.29
       19            82,427.71             84,126.30        15,669,501.24              1,109.16            53,824.77
       20            82,418.58             84,126.68        15,667,793.14              1,115.38            53,818.81
       21            82,445.52             84,175.31        15,666,063.34              1,129.55            53,836.40
       22            82,461.27             84,200.77        15,664,323.85              1,135.88            53,846.68
       23            82,475.42             84,237.99        15,662,561.28              1,150.95            53,855.93
       24            82,526.14             84,302.18        15,660,785.23              1,159.74            53,889.04
       25            82,568.26             84,354.27        15,658,999.22              1,166.25            53,916.55
       26            82,608.38             84,401.17        15,657,206.43              1,170.68            53,942.75
       27            82,672.41             84,476.57        15,655,402.28              1,178.10            53,984.56
       28            82,842.26             84,645.38        15,653,599.16              1,177.43            54,095.47
       29            82,966.30             84,774.85        15,651,790.61              1,180.97            54,176.47
       30            83,038.02             84,865.18        15,649,963.45              1,193.12            54,223.30
       31            83,209.35             85,044.22        15,648,128.58              1,198.16            54,335.18
       32            83,207.50             85,052.85        15,646,283.23              1,205.00            54,333.97
       33            83,234.55             85,094.45        15,644,423.33              1,214.50            54,351.63
       34            83,501.03             85,538.51        15,642,385.85              1,330.46            54,525.64
       35            83,762.31             86,001.56        15,640,146.60              1,462.21            54,696.26
       36            85,074.37             87,890.64        15,637,330.33              1,839.01            55,553.02
       37            85,778.59             88,610.82        15,634,498.10              1,849.43            56,012.87
       38            85,762.30             88,611.47        15,631,648.93              1,860.49            56,002.24
       39            85,753.62             88,622.46        15,628,780.09              1,873.34            55,996.57
       40            85,755.52             88,641.52        15,625,894.08              1,884.54            55,997.81
       41            85,745.14             88,652.06        15,622,987.16              1,898.20            55,991.03
       42            85,728.41             88,652.73        15,620,062.84              1,909.56            55,980.11
       43            85,713.46             88,655.28        15,617,121.02              1,920.99            55,970.34
       44            85,723.97             88,692.53        15,614,152.46              1,938.45            55,977.20
       45            85,715.31             88,704.81        15,611,162.96              1,952.12            55,971.55
       46            85,706.36             88,719.34        15,608,149.98              1,967.45            55,965.71
       47            85,728.08             88,783.85        15,605,094.21              1,995.40            55,979.89
       48            85,711.69             88,785.53        15,602,020.37              2,007.20            55,969.19
       49            85,707.69             88,808.63        15,598,919.43              2,024.90            55,966.57
       50            85,741.10             88,860.65        15,595,799.88              2,037.04            55,988.39
       51            85,865.96             89,017.72        15,592,648.13              2,058.07            56,069.93
       52            86,297.76             89,562.78        15,589,383.11              2,132.04            56,351.88
       53            86,607.80             89,903.68        15,586,087.23              2,152.19            56,554.34
       54            86,816.15             90,153.53        15,582,749.85              2,179.28            56,690.39
       55            88,448.84             92,657.95        15,578,540.74              2,748.52            57,756.53
       56            89,166.55             93,899.37        15,573,807.91              3,090.50            58,225.19
       57            90,822.48             96,206.77        15,568,423.62              3,515.91            59,306.50
       58            92,187.83             98,422.97        15,562,188.48              4,071.51            60,198.06
       59            96,418.43            104,051.95        15,554,554.95              4,984.64            62,960.62
       60            96,500.90            104,181.18        15,546,874.67              5,015.17            63,014.47
       61            96,650.79            104,379.24        15,539,146.22              5,046.63            63,112.35
       62            96,603.10            104,381.14        15,531,368.18              5,079.01            63,081.21
       63            96,555.10            104,383.06        15,523,540.23              5,111.60            63,049.87
       64            96,506.80            104,384.98        15,515,662.05              5,144.40            63,018.33
       65            96,458.19            104,386.92        15,507,733.31              5,177.41            62,986.58
       66            96,409.26            104,388.88        15,499,753.70              5,210.64            62,954.64
       67            96,365.31            104,396.13        15,491,722.89              5,244.07            62,925.94
       68            96,315.76            104,398.11        15,483,640.54              5,277.72            62,893.58
       69            96,265.88            104,400.10        15,475,506.32              5,311.59            62,861.01
       70            96,215.69            104,402.10        15,467,319.91              5,345.67            62,828.23
       71            96,165.18            104,404.12        15,459,080.97              5,379.98            62,795.25
       72            96,114.34            104,406.15        15,450,789.16              5,414.50            62,762.05
       73            96,063.17            104,408.19        15,442,444.14              5,449.25            62,728.64
       74            96,011.67            104,410.25        15,434,045.56              5,484.21            62,695.01
       75            95,959.85            104,412.31        15,425,593.10              5,519.41            62,661.17
       76            95,907.69            104,414.40        15,417,086.39              5,554.83            62,627.11
       77            95,855.19            104,416.49        15,408,525.09              5,590.47            62,592.83
       78            95,802.36            104,418.60        15,399,908.86              5,626.35            62,558.33
       79            95,749.19            104,420.72        15,391,237.33              5,662.45            62,523.61
       80            95,695.68            104,422.86        15,382,510.15              5,698.79            62,488.67
       81            95,641.83            104,425.01        15,373,726.97              5,735.36            62,453.50
       82            95,587.63            104,427.17        15,364,887.43              5,772.17            62,418.11
       83            95,533.08            104,429.35        15,355,991.16              5,809.21            62,382.49
       84            95,478.18            104,431.54        15,347,037.79              5,846.49            62,346.64
       85            95,422.92            104,433.74        15,338,026.98              5,884.01            62,310.56
       86            95,367.32            104,435.96        15,328,958.33              5,921.77            62,274.25
       87            95,311.35            104,438.20        15,319,831.49              5,959.77            62,237.71
       88            95,255.03            104,440.44        15,310,646.07              5,998.02            62,200.93
       89            95,198.34            104,442.71        15,301,401.71              6,036.51            62,163.91
       90            95,141.29            104,444.98        15,292,098.02              6,075.25            62,126.66
       91            95,083.88            104,447.27        15,282,734.62              6,114.24            62,089.17
       92            95,026.09            104,449.58        15,273,311.13              6,153.48            62,051.43
       93            94,967.94            104,451.90        15,263,827.17              6,192.97            62,013.46
       94            94,909.41            104,454.24        15,254,282.34              6,232.71            61,975.24
       95            94,850.50            104,456.59        15,244,676.26              6,272.71            61,936.77
       96            94,791.22            104,458.95        15,235,008.52              6,312.97            61,898.06
       97            94,731.55            104,461.33        15,225,278.74              6,353.48            61,859.10
       98            94,671.51            104,463.73        15,215,486.52              6,394.26            61,819.89
       99            94,611.07            104,466.14        15,205,631.45              6,435.30            61,780.43
      100            94,550.25            104,474.68        15,195,707.03              6,480.59            61,740.71
      101            94,489.01            104,477.12        15,185,718.91              6,522.18            61,700.72
      102            94,427.37            104,490.84        15,175,655.44              6,571.38            61,660.47
      103            94,365.26            104,501.46        15,165,519.24              6,618.87            61,619.91
      104            94,302.70            104,503.96        15,155,317.99              6,661.35            61,579.06
      105            94,239.74            104,506.47        15,145,051.26              6,704.11            61,537.95
      106            94,176.37            104,508.99        15,134,718.64              6,747.13            61,496.57
      107            94,112.60            104,511.54        15,124,319.71              6,790.44            61,454.93
      108            94,048.42            104,514.10        15,113,854.03              6,834.02            61,413.02
      109            93,983.83            104,516.67        15,103,321.18              6,877.88            61,370.84
      110            93,918.82            104,596.30        15,092,643.70              6,972.33            61,328.39
      111            93,852.89            104,759.34        15,081,737.25              7,121.84            61,285.34
      112            93,785.50            105,148.49        15,070,374.27              7,419.96            61,241.33
      113            93,715.21            105,421.95        15,058,667.52              7,644.43            61,195.43
      114            93,642.73            105,659.52        15,046,650.74              7,846.88            61,148.11
      115            93,568.27            106,025.02        15,034,193.99              8,134.18            61,099.49
      116            93,491.00            106,164.58        15,021,520.41              8,275.77            61,049.03
      117            93,412.38            107,654.50        15,007,278.29              9,300.01            60,997.69
      118            93,323.99            109,012.83        14,991,589.45             10,244.72            60,939.97
      119            93,226.50            115,833.66        14,968,982.30             14,762.33            60,876.31
      120            93,085.52            117,665.01        14,944,402.80             16,050.25            60,784.25
      121            92,932.53            119,847.52        14,917,487.81             17,575.32            60,684.35
      122            92,765.33            119,853.56        14,890,399.58             17,688.44            60,575.17
      123            92,597.06            119,859.64        14,863,137.00             17,802.29            60,465.29
      124            92,427.70            119,865.75        14,835,698.95             17,916.87            60,354.70
      125            92,257.25            119,871.91        14,808,084.30             18,032.19            60,243.40
      126            92,085.71            119,878.10        14,780,291.91             18,148.26            60,131.38
      127            91,913.05            119,884.34        14,752,320.62             18,265.07            60,018.64
      128            91,739.29            119,890.61        14,724,169.30             18,382.63            59,905.17
      129            91,564.40            119,896.92        14,695,836.78             18,500.96            59,790.97
      130            91,388.39            119,903.28        14,667,321.89             18,620.04            59,676.04
      131            91,211.24            119,909.68        14,638,623.46             18,739.89            59,560.36
      132            91,032.96            119,916.11        14,609,740.30             18,860.52            59,443.94
      133            90,853.52            119,922.59        14,580,671.23             18,981.92            59,326.77
      134            90,672.92            119,929.11        14,551,415.04             19,104.10            59,208.84
      135            90,491.17            119,935.67        14,521,970.54             19,227.08            59,090.16
      136            90,308.24            119,942.28        14,492,336.50             19,350.84            58,970.70
      137            90,124.13            119,948.92        14,462,511.70             19,475.40            58,850.48
      138            89,938.84            119,955.61        14,432,494.92             19,600.77            58,729.49
      139            89,752.35            119,962.35        14,402,284.92             19,726.94            58,607.71
      140            89,564.66            119,969.12        14,371,880.46             19,853.92            58,485.15
      141            89,375.76            119,975.94        14,341,280.27             19,981.73            58,361.80
      142            89,185.64            119,982.81        14,310,483.10             20,110.35            58,237.65
      143            88,994.29            119,989.71        14,279,487.68             20,239.81            58,112.71
      144            88,801.72            119,996.67        14,248,292.74             20,370.10            57,986.96
      145            88,607.90            120,003.66        14,216,896.97             20,501.23            57,860.39
      146            88,412.83            120,010.70        14,185,299.10             20,633.21            57,733.02
      147            88,216.51            120,017.79        14,153,497.82             20,766.03            57,604.82
      148            88,018.92            120,024.92        14,121,491.82             20,899.72            57,475.79
      149            87,820.06            120,032.10        14,089,279.78             21,034.26            57,345.94
      150            87,619.91            120,039.33        14,056,860.36             21,169.67            57,215.24
      151            87,418.48            120,046.60        14,024,232.24             21,305.95            57,083.71
      152            87,215.74            120,053.92        13,991,394.07             21,443.12            56,951.33
      153            87,011.70            120,061.28        13,958,344.49             21,581.16            56,818.09
      154            86,806.35            120,068.69        13,925,082.15             21,720.10            56,683.99
      155            86,599.67            120,076.15        13,891,605.66             21,859.93            56,549.03
      156            86,391.66            120,083.66        13,857,913.66             22,000.66            56,413.20
      157            86,182.31            120,091.22        13,824,004.75             22,142.30            56,276.50
      158            85,971.60            120,098.82        13,789,877.53             22,284.86            56,138.91
      159            85,759.54            120,106.48        13,755,530.60             22,428.33            56,000.44
      160            85,546.12            120,114.18        13,720,962.54             22,572.72            55,861.07
      161            85,331.32            120,121.93        13,686,171.92             22,718.05            55,720.81
      162            85,115.13            120,129.74        13,651,157.32             22,864.31            55,579.64
      163            84,897.55            120,137.59        13,615,917.28             23,011.52            55,437.56
      164            84,678.56            120,145.49        13,580,450.35             23,159.68            55,294.56
      165            84,458.17            120,153.45        13,544,755.07             23,308.79            55,150.65
      166            84,236.35            120,161.45        13,508,829.98             23,458.86            55,005.80
      167            84,013.11            120,169.51        13,472,673.58             23,609.90            54,860.02
      168            83,788.42            120,177.62        13,436,284.38             23,761.91            54,713.31
      169            83,562.29            120,185.78        13,399,660.90             23,914.90            54,565.64
      170            83,334.70            120,193.99        13,362,801.60             24,068.88            54,417.03
      171            83,105.64            120,202.26        13,325,704.99             24,223.85            54,267.45
      172            82,875.10            120,210.58        13,288,369.51             24,379.83            54,116.92
      173            82,643.08            120,218.95        13,250,793.65             24,536.80            53,965.41
      174            82,409.57            120,227.38        13,212,975.84             24,694.79            53,812.92
      175            82,174.54            120,235.86        13,174,914.52             24,853.80            53,659.45
      176            81,938.01            120,244.39        13,136,608.13             25,013.83            53,505.00
      177            81,699.94            120,252.98        13,098,055.09             25,174.89            53,349.54
      178            81,460.34            120,261.63        13,059,253.81             25,336.99            53,193.09
      179            81,219.20            120,270.33        13,020,202.68             25,500.14            53,035.62
      180            80,976.50            120,279.09        12,980,900.09             25,664.34            52,877.14
      181            80,732.24            120,287.90        12,941,344.43             25,829.59            52,717.64
      182            80,486.41            120,296.77        12,901,534.07             25,995.92            52,557.11
      183            80,238.98            120,305.70        12,861,467.35             26,163.31            52,395.55
      184            79,989.97            120,314.69        12,821,142.63             26,331.78            52,232.94
      185            79,739.34            120,323.73        12,780,558.25             26,501.34            52,069.28
      186            79,487.11            120,332.83        12,739,712.52             26,672.00            51,904.57
      187            79,233.24            120,341.99        12,698,603.77             26,843.75            51,738.80
      188            78,977.74            120,351.21        12,657,230.30             27,016.61            51,571.96
      189            78,720.59            120,360.49        12,615,590.40             27,190.59            51,404.04
      190            78,461.78            120,369.82        12,573,682.36             27,365.68            51,235.04
      191            78,201.31            120,379.22        12,531,504.44             27,541.91            51,064.95
      192            77,939.15            120,388.68        12,489,054.91             27,719.27            50,893.77
      193            77,675.30            120,398.20        12,446,332.02             27,897.78            50,721.48
      194            77,409.76            120,407.78        12,403,333.99             28,077.44            50,548.08
      195            77,142.50            120,417.42        12,360,059.07             28,258.25            50,373.56
      196            76,873.51            120,427.13        12,316,505.46             28,440.23            50,197.91
      197            76,602.80            120,436.89        12,272,671.36             28,623.39            50,021.14
      198            76,330.33            120,446.72        12,228,554.97             28,807.72            49,843.22
      199            76,056.11            120,456.61        12,184,154.47             28,993.25            49,664.16
      200            75,780.12            120,466.57        12,139,468.02             29,179.97            49,483.94
      201            75,502.35            120,476.59        12,094,493.78             29,367.89            49,302.56
      202            75,222.80            120,486.68        12,049,229.90             29,557.03            49,120.01
      203            74,941.43            120,496.83        12,003,674.51             29,747.38            48,936.28
      204            74,658.26            120,507.04        11,957,825.72             29,938.96            48,751.37
      205            74,373.25            120,517.32        11,911,681.65             30,131.78            48,565.26
      206            74,086.41            120,527.67        11,865,240.40             30,325.85            48,377.96
      207            73,797.72            120,538.08        11,818,500.03             30,521.16            48,189.44
      208            73,507.17            120,548.56        11,771,458.64             30,717.73            47,999.71
      209            73,214.74            120,559.11        11,724,114.27             30,915.57            47,808.76
      210            72,920.43            120,569.73        11,676,464.97             31,114.69            47,616.58
      211            72,624.22            120,580.41        11,628,508.78             31,315.09            47,423.15
      212            72,326.10            120,591.17        11,580,243.71             31,516.78            47,228.48
      213            72,026.06            120,601.99        11,531,667.78             31,719.77            47,032.56
      214            71,724.08            120,612.88        11,482,778.98             31,924.08            46,835.37
      215            71,420.15            120,623.84        11,433,575.29             32,129.70            46,636.90
      216            71,114.27            120,634.87        11,384,054.68             32,336.64            46,437.16
      217            70,806.41            120,645.98        11,334,215.11             32,544.92            46,236.13
      218            70,496.56            120,657.15        11,284,054.51             32,754.55            46,033.81
      219            70,184.72            120,668.40        11,233,570.83             32,965.52            45,830.17
      220            69,870.86            120,679.72        11,182,761.98             33,177.86            45,625.23
      221            69,554.99            120,691.11        11,131,625.85             33,391.57            45,418.96
      222            69,237.07            120,702.58        11,080,160.34             33,606.65            45,211.37
      223            68,917.10            120,714.12        11,028,363.33             33,823.12            45,002.43
      224            68,595.07            120,725.73        10,976,232.67             34,040.99            44,792.15
      225            68,270.97            120,737.42        10,923,766.21             34,260.26            44,580.51
      226            67,944.77            120,749.18        10,870,961.80             34,480.95            44,367.50
      227            67,616.47            120,761.02        10,817,817.24             34,703.06            44,153.12
      228            67,286.05            120,772.94        10,764,330.34             34,926.60            43,937.36
      229            66,953.49            120,784.93        10,710,498.91             35,151.59            43,720.21
      230            66,618.80            120,797.00        10,656,320.70             35,378.02            43,501.65
      231            66,281.94            120,809.15        10,601,793.50             35,605.92            43,281.69
      232            65,942.92            120,821.37        10,546,915.04             35,835.28            43,060.30
      233            65,601.70            120,833.68        10,491,683.06             36,066.13            42,837.49
      234            65,258.28            120,846.06        10,436,095.29             36,298.46            42,613.24
      235            64,912.65            120,858.52        10,380,149.42             36,532.30            42,387.55
      236            64,564.79            120,871.07        10,323,843.14             36,767.64            42,160.40
      237            64,214.69            120,883.69        10,267,174.14             37,004.50            41,931.78
      238            63,862.32            120,896.40        10,210,140.07             37,242.89            41,701.69
      239            63,507.69            120,909.18        10,152,738.57             37,482.81            41,470.12
      240            63,150.76            120,922.05        10,094,967.28             37,724.28            41,237.05
      241            62,791.54            120,935.01        10,036,823.81             37,967.31            41,002.47
      242            62,429.99            120,948.04         9,978,305.76             38,211.91            40,766.39
      243            62,066.12            120,961.16         9,919,410.72             38,458.09            40,528.78
      244            61,699.89            120,974.37         9,860,136.25             38,705.85            40,289.64
      245            61,331.31            120,987.66         9,800,479.90             38,955.22            40,048.95
      246            60,960.34            121,001.03         9,740,439.21             39,206.19            39,806.72
      247            60,586.98            121,014.49         9,680,011.70             39,458.78            39,562.92
      248            60,211.22            121,028.04         9,619,194.88             39,713.00            39,317.54
      249            59,833.03            121,041.67         9,557,986.24             39,968.86            39,070.59
      250            59,452.40            121,055.40         9,496,383.24             40,226.37            38,822.04
      251            59,069.31            121,069.21         9,434,383.34             40,485.54            38,571.88
      252            58,683.75            121,083.11         9,371,983.99             40,746.38            38,320.12
      253            58,295.71            121,097.10         9,309,182.60             41,008.91            38,066.73
      254            57,905.16            121,111.17         9,245,976.58             41,273.13            37,811.70
      255            57,512.09            121,125.34         9,182,363.33             41,539.05            37,555.03
      256            57,116.48            121,139.61         9,118,340.20             41,806.69            37,296.70
      257            56,718.33            121,153.96         9,053,904.57             42,076.06            37,036.71
      258            56,317.60            121,168.40         8,989,053.77             42,347.16            36,775.03
      259            55,914.29            121,182.94         8,923,785.11             42,620.02            36,511.67
      260            55,508.37            121,197.58         8,858,095.91             42,894.63            36,246.61
      261            55,099.84            121,212.30         8,791,983.44             43,171.02            35,979.84
      262            54,688.67            121,227.12         8,725,444.99             43,449.19            35,711.35
      263            54,274.85            121,242.04         8,658,477.80             43,729.15            35,441.13
      264            53,858.35            121,257.05         8,591,079.10             44,010.92            35,169.16
      265            53,439.17            121,272.16         8,523,246.11             44,294.51            34,895.44
      266            53,017.29            121,287.37         8,454,976.03             44,579.93            34,619.95
      267            52,592.68            121,302.67         8,386,266.03             44,867.19            34,342.68
      268            52,165.33            121,318.08         8,317,113.29             45,156.30            34,063.63
      269            51,735.23            121,333.58         8,247,514.94             45,447.28            33,782.77
      270            51,302.35            121,349.18         8,177,468.11             45,740.14            33,500.10
      271            50,866.67            121,364.88         8,106,969.90             46,034.88            33,215.61
      272            50,428.19            121,380.69         8,036,017.40             46,331.53            32,929.28
      273            49,986.87            121,396.59         7,964,607.68             46,630.09            32,641.11
      274            49,542.71            121,412.60         7,892,737.78             46,930.58            32,351.07
      275            49,095.68            121,428.71         7,820,404.75             47,233.01            32,059.16
      276            48,645.76            121,444.92         7,747,605.59             47,537.39            31,765.37
      277            48,192.95            121,461.24         7,674,337.29             47,843.73            31,469.69
      278            47,737.21            121,477.67         7,600,596.83             48,152.05            31,172.09
      279            47,278.52            121,494.20         7,526,381.16             48,462.36            30,872.58
      280            46,816.88            121,510.83         7,451,687.21             48,774.67            30,571.13
      281            46,352.26            121,527.58         7,376,511.89             49,089.00            30,267.73
      282            45,884.64            121,544.43         7,300,852.10             49,405.36            29,962.38
      283            45,414.01            121,561.39         7,224,704.72             49,723.76            29,655.06
      284            44,940.33            121,578.46         7,148,066.59             50,044.21            29,345.75
      285            44,463.60            121,595.64         7,070,934.56             50,366.73            29,034.45
      286            43,983.79            121,612.93         6,993,305.42             50,691.33            28,721.13
      287            43,500.88            121,630.33         6,915,175.98             51,018.03            28,405.80
      288            43,014.86            121,647.84         6,836,543.00             51,346.83            28,088.43
      289            42,525.70            121,665.47         6,757,403.24             51,677.76            27,769.01
      290            42,033.39            121,683.21         6,677,753.42             52,010.82            27,447.53
      291            41,537.89            121,701.06         6,597,590.25             52,346.04            27,123.98
      292            41,039.20            121,719.03         6,516,910.42             52,683.41            26,798.34
      293            40,537.29            121,737.11         6,435,710.60             53,022.97            26,470.59
      294            40,032.14            121,755.31         6,353,987.43             53,364.71            26,140.73
      295            39,523.73            121,773.63         6,271,737.52             53,708.66            25,808.74
      296            39,012.04            121,792.07         6,188,957.49             54,054.83            25,474.61
      297            38,497.04            121,810.62         6,105,643.91             54,403.24            25,138.32
      298            37,978.72            121,829.30         6,021,793.33             54,753.89            24,799.86
      299            37,457.05            121,848.09         5,937,402.29             55,106.81            24,459.22
      300            36,932.02            121,867.01         5,852,467.31             55,462.00            24,116.37
      301            36,403.60            121,886.04         5,766,984.86             55,819.49            23,771.32
      302            35,871.77            121,905.20         5,680,951.42             56,179.29            23,424.03
      303            35,336.50            121,924.49         5,594,363.43             56,541.41            23,074.51
      304            34,797.78            121,943.90         5,507,217.32             56,905.86            22,722.73
      305            34,255.58            121,963.43         5,419,509.47             57,272.67            22,368.67
      306            33,709.88            121,983.09         5,331,236.26             57,641.84            22,012.34
      307            33,160.66            122,002.87         5,242,394.04             58,013.40            21,653.70
      308            32,607.89            122,022.79         5,152,979.15             58,387.36            21,292.74
      309            32,051.55            122,042.83         5,062,987.87             58,763.73            20,929.46
      310            31,491.63            122,063.00         4,972,416.50             59,142.53            20,563.83
      311            30,928.08            122,083.30         4,881,261.29             59,523.77            20,195.84
      312            30,360.90            122,103.73         4,789,518.47             59,907.48            19,825.48
      313            29,790.06            122,124.29         4,697,184.24             60,293.66            19,452.72
      314            29,215.53            122,144.98         4,604,254.78             60,682.34            19,077.56
      315            28,637.29            122,165.81         4,510,726.27             61,073.53            18,699.97
      316            28,055.32            122,186.77         4,416,594.82             61,467.24            18,319.95
      317            27,469.60            122,207.87         4,321,856.54             61,863.49            17,937.47
      318            26,880.09            122,229.10         4,226,507.53             62,262.30            17,552.53
      319            26,286.77            122,250.47         4,130,543.83             62,663.69            17,165.10
      320            25,689.63            122,271.98         4,033,961.47             63,067.66            16,775.16
      321            25,088.63            122,293.63         3,936,756.47             63,474.25            16,382.71
      322            24,483.74            122,315.41         3,838,924.80             63,883.46            15,987.73
      323            23,874.96            122,337.34         3,740,462.42             64,295.31            15,590.19
      324            23,262.24            122,359.41         3,641,365.25             64,709.82            15,190.09
      325            22,645.56            122,381.62         3,541,629.20             65,127.01            14,787.41
      326            22,024.91            122,403.97         3,441,250.14             65,546.89            14,382.13
      327            21,400.25            122,426.47         3,340,223.92             65,969.48            13,974.22
      328            20,771.55            122,449.11         3,238,546.36             66,394.80            13,563.69
      329            20,138.79            122,471.89         3,136,213.26             66,822.86            13,150.50
      330            19,501.95            122,469.80         3,033,245.41             67,237.35            12,734.65
      331            18,861.17            122,492.87         2,929,613.70             67,670.85            12,316.22
      332            18,216.24            122,516.10         2,825,313.84             68,107.14            11,895.09
      333            17,567.16            122,539.47         2,720,341.53             68,546.25            11,471.24
      334            16,913.88            122,563.00         2,614,692.41             68,988.20            11,044.66
      335            16,256.38            122,586.68         2,508,362.11             69,433.01            10,615.31
      336            15,594.64            122,610.51         2,401,346.24             69,880.68            10,183.20
      337            14,928.63            122,634.49         2,293,640.38             70,331.24             9,748.30
      338            14,258.31            122,658.63         2,185,240.06             70,784.72             9,310.58
      339            13,583.66            122,662.14         2,076,161.59             71,227.55             8,870.05
      340            12,904.79            122,638.40         1,966,427.98             71,655.35             8,426.74
      341            12,221.81            122,608.23         1,856,041.56             72,081.63             7,980.77
      342            11,534.77            122,577.19         1,744,999.13             72,510.00             7,532.13
      343            10,843.65            122,544.80         1,633,297.98             72,940.14             7,080.83
      344            10,148.43            122,478.97         1,520,967.44             73,351.13             6,626.86
      345             9,449.40            122,388.24         1,408,028.60             73,748.34             6,170.40
      346             8,746.56            122,377.25         1,294,397.91             74,200.12             5,711.45
      347             8,039.40            122,134.22         1,180,303.08             74,503.19             5,249.68
      348             7,329.32            122,131.72         1,065,500.68             74,965.24             4,786.00
      349             6,614.83            122,061.20           950,054.31             75,385.74             4,319.44
      350             5,896.33            121,635.57           834,315.08             75,576.98             3,850.27
      351             5,176.12            120,539.18           718,952.02             75,331.34             3,379.97
      352             4,458.50            117,515.08           605,895.44             73,825.23             2,911.37
      353             3,755.87            115,324.11           494,327.20             72,853.35             2,452.56
      354             3,062.93            113,837.13           383,553.00             72,334.85             2,000.07
      355             2,375.27            105,157.34           280,770.93             67,116.04             1,551.04
      356             1,737.90             97,174.44           185,334.38             62,319.46             1,134.84
      357             1,145.98             84,723.71           101,756.65             54,575.73               748.32
      358                627.7             69,377.42            33,006.94             44,893.13               409.89
      359               201.24             23,368.62             9,839.55             15,128.15               131.41
      360                59.75              9,899.30                    0              6,425.16                39.01




                                                          B3
               Cash Flow            Balance               Principal           Interest              Cash Flow
                 26,267,556.50                              6,408,000.00         10,010,503.91        16,418,503.91
Period
--------------------------------------------------------------------------------------------------------------------
        0                    0         10,252,000.00                   0                     0                    0
        1            54,783.10         10,251,006.86              620.76             33,621.35            34,242.11
        2            54,788.29         10,250,008.17              624.23             33,621.13            34,245.35
        3            54,798.36         10,249,003.92              627.71             33,623.94            34,251.65
        4            54,820.64         10,247,992.30              632.31             33,633.26            34,265.57
        5            54,820.87         10,246,975.03              635.84             33,629.87            34,265.71
        6            54,835.68         10,245,952.08              639.39             33,635.59            34,274.98
        7            54,857.45         10,244,923.42              642.96             33,645.62            34,288.58
        8            54,857.68         10,243,889.03              646.55             33,642.18            34,288.73
        9            54,857.91         10,242,848.85              650.16             33,638.71            34,288.87
       10            54,858.15         10,241,802.87              653.79             33,635.23            34,289.02
       11            54,858.39         10,240,751.06              657.44             33,631.73            34,289.17
       12            54,858.62         10,239,693.37              661.11             33,628.21            34,289.32
       13            54,866.74         10,238,627.02              666.52             33,627.87            34,294.39
       14            54,872.41         10,237,554.71              670.24             33,627.69            34,297.93
       15            54,898.18         10,236,477.71              673.18             33,640.87            34,314.04
       16            54,919.83         10,235,390.70              679.43             33,648.14            34,327.57
       17            54,929.63         10,234,295.25              684.71             33,648.99            34,333.70
       18            54,929.88         10,233,193.66              688.55             33,645.31            34,333.85
       19            54,933.94         10,232,084.50              693.28             33,643.11            34,336.39
       20            54,934.19         10,230,969.13              697.16             33,639.38            34,336.55
       21            54,965.94         10,229,839.58              706.02             33,650.37            34,356.40
       22            54,982.56         10,228,703.70              709.98             33,656.80            34,366.78
       23            55,006.87         10,227,552.75               719.4             33,662.58            34,381.98
       24            55,048.79         10,226,393.01               724.9             33,683.28            34,408.18
       25            55,082.80         10,225,226.75              728.97             33,700.47            34,429.44
       26            55,113.42         10,224,056.07              731.73             33,716.85            34,448.58
       27            55,162.66         10,222,877.97              736.37             33,742.98            34,479.35
       28            55,272.89         10,221,700.55              735.95             33,812.30            34,548.25
       29            55,357.44         10,220,519.57              738.16             33,862.93            34,601.10
       30            55,416.42         10,219,326.45              745.76             33,892.21            34,637.97
       31            55,533.34         10,218,128.29              748.91             33,962.14            34,711.04
       32            55,538.97         10,216,923.29              753.18             33,961.38            34,714.56
       33            55,566.14         10,215,708.79              759.12             33,972.42            34,731.55
       34            55,856.10         10,214,378.33               831.6             34,081.18            34,912.79
       35            56,158.47         10,212,916.11              913.95             34,187.83            35,101.78
       36            57,392.03         10,211,077.11            1,149.47             34,723.35            35,872.82
       37            57,862.30         10,209,227.68            1,155.98             35,010.78            36,166.76
       38            57,862.73         10,207,367.19            1,162.90             35,004.13            36,167.03
       39            57,869.90         10,205,493.85            1,170.93             35,000.58            36,171.51
       40            57,882.35         10,203,609.31            1,177.93             35,001.36            36,179.29
       41            57,889.23         10,201,711.10            1,186.47             34,997.12            36,183.59
       42            57,889.67         10,199,801.54            1,193.57             34,990.30            36,183.87
       43            57,891.33         10,197,880.55            1,200.71             34,984.19            36,184.91
       44            57,915.66         10,195,942.10            1,211.63             34,988.48            36,200.11
       45            57,923.67         10,193,989.98            1,220.17             34,984.95            36,205.12
       46            57,933.16         10,192,022.52            1,229.75             34,981.30            36,211.05
       47            57,975.29         10,190,027.12            1,247.22             34,990.16            36,237.38
       48            57,976.39         10,188,019.93            1,254.60             34,983.47            36,238.07
       49            57,991.47         10,185,995.03            1,265.66             34,981.84            36,247.50
       50            58,025.44         10,183,957.99            1,273.25             34,995.48            36,268.73
       51            58,128.00         10,181,899.91            1,286.40             35,046.44            36,332.84
       52            58,483.92         10,179,767.87            1,332.63             35,222.68            36,555.30
       53            58,706.53         10,177,615.69            1,345.22             35,349.22            36,694.44
       54            58,869.68         10,175,436.40            1,362.16             35,434.26            36,796.42
       55            60,505.05         10,172,687.88            1,717.96             36,100.65            37,818.61
       56            61,315.69         10,169,597.37            1,931.72             36,393.58            38,325.30
       57            62,822.41         10,166,081.46            2,197.61             37,069.46            39,267.07
       58            64,269.57         10,162,009.95            2,544.89             37,626.73            40,171.62
       59            67,945.26         10,157,025.31            3,115.65             39,353.46            42,469.10
       60            68,029.65         10,152,010.14            3,134.73             39,387.12            42,521.85
       61            68,158.98         10,146,963.51            3,154.39             39,448.30            42,602.68
       62            68,160.22         10,141,884.50            3,174.63             39,428.83            42,603.46
       63            68,161.47         10,136,772.89            3,195.00             39,409.24            42,604.24
       64            68,162.73         10,131,628.49            3,215.50             39,389.53            42,605.03
       65            68,164.00         10,126,451.08            3,236.14             39,369.69            42,605.82
       66            68,165.27         10,121,240.44            3,256.90             39,349.72            42,606.62
       67            68,170.01         10,115,996.37            3,277.80             39,331.78            42,609.58
       68            68,171.30         10,110,718.65            3,298.83             39,311.55            42,610.39
       69            68,172.60         10,105,407.06            3,320.00             39,291.20            42,611.20
       70            68,173.91         10,100,061.38            3,341.31             39,270.71            42,612.02
       71            68,175.22         10,094,681.41            3,362.75             39,250.09            42,612.84
       72            68,176.55         10,089,266.91            3,384.33             39,229.34            42,613.67
       73            68,177.88         10,083,817.66            3,406.04             39,208.46            42,614.50
       74            68,179.23         10,078,333.45            3,427.90             39,187.44            42,615.34
       75            68,180.58         10,072,814.04            3,449.90             39,166.29            42,616.19
       76            68,181.94         10,067,259.21            3,472.04             39,145.00            42,617.03
       77            68,183.30         10,061,668.74            3,494.32             39,123.57            42,617.89
       78            68,184.68         10,056,042.40            3,516.74             39,102.01            42,618.75
       79            68,186.07         10,050,379.94            3,539.31             39,080.31            42,619.62
       80            68,187.46         10,044,681.15            3,562.02             39,058.47            42,620.49
       81            68,188.86         10,038,945.79            3,584.88             39,036.49            42,621.37
       82            68,190.28         10,033,173.63            3,607.89             39,014.36            42,622.25
       83            68,191.70         10,027,364.42            3,631.04             38,992.10            42,623.14
       84            68,193.13         10,021,517.93            3,654.34             38,969.69            42,624.03
       85            68,194.57         10,015,633.92            3,677.79             38,947.14            42,624.93
       86            68,196.02         10,009,712.15            3,701.39             38,924.44            42,625.84
       87            68,197.48         10,003,752.38            3,725.15             38,901.60            42,626.75
       88            68,198.94          9,997,754.36            3,749.05             38,878.61            42,627.67
       89            68,200.42          9,991,717.85            3,773.11             38,855.48            42,628.59
       90            68,201.91          9,985,642.60            3,797.33             38,832.19            42,629.52
       91            68,203.40          9,979,528.37            3,821.70             38,808.76            42,630.45
       92            68,204.91          9,973,374.89            3,846.22             38,785.17            42,631.40
       93            68,206.43          9,967,181.92            3,870.91             38,761.44            42,632.34
       94            68,207.95          9,960,949.21            3,895.75             38,737.55            42,633.30
       95            68,209.49          9,954,676.50            3,920.75             38,713.50            42,634.26
       96            68,211.03          9,948,363.53            3,945.91             38,689.31            42,635.22
       97            68,212.59          9,942,010.04            3,971.24             38,664.96            42,636.19
       98            68,214.15          9,935,615.78            3,996.72             38,640.45            42,637.17
       99            68,215.73          9,929,180.49            4,022.37             38,615.78            42,638.16
      100            68,221.30          9,922,699.90            4,050.68             38,590.96            42,641.64
      101            68,222.89          9,916,177.73            4,076.68             38,565.96            42,642.64
      102            68,231.85          9,909,606.34            4,107.43             38,540.80            42,648.24
      103            68,238.79          9,902,987.47            4,137.12             38,515.45            42,652.57
      104            68,240.42          9,896,326.12            4,163.67             38,489.92            42,653.59
      105            68,242.06          9,889,622.01            4,190.39             38,464.22            42,654.61
      106            68,243.71          9,882,874.87            4,217.29             38,438.36            42,655.65
      107            68,245.37          9,876,084.43            4,244.36             38,412.33            42,656.68
      108            68,247.04          9,869,250.41            4,271.60             38,386.13            42,657.73
      109            68,248.72          9,862,372.53            4,299.01             38,359.77            42,658.78
      110            68,300.72          9,855,400.20            4,358.04             38,333.23            42,691.28
      111            68,407.18          9,848,278.36            4,451.50             38,306.33            42,757.82
      112            68,661.29          9,840,858.41            4,637.84             38,278.82            42,916.66
      113            68,839.86          9,833,213.98            4,778.14             38,250.13            43,028.27
      114            68,994.99          9,825,367.10            4,904.68             38,220.55            43,125.23
      115            69,233.66          9,817,232.92            5,084.26             38,190.16            43,274.42
      116            69,324.80          9,808,957.15            5,172.76             38,158.62            43,331.38
      117            70,297.71          9,799,657.14            5,812.96             38,126.53            43,939.49
      118            71,184.69          9,789,412.42            6,403.45             38,090.45            44,493.90
      119            75,638.64          9,774,650.10            9,227.17             38,050.66            47,277.84
      120            76,834.50          9,758,599.84           10,032.19             37,993.12            48,025.31
      121            78,259.67          9,741,024.52           10,985.43             37,930.68            48,916.11
      122            78,263.61          9,723,336.08           11,056.14             37,862.44            48,918.57
      123            78,267.58          9,705,533.79           11,127.30             37,793.76            48,921.05
      124            78,271.57          9,687,616.92           11,198.92             37,724.63            48,923.55
      125            78,275.59          9,669,584.73           11,271.00             37,655.06            48,926.06
      126            78,279.64          9,651,436.47           11,343.55             37,585.05            48,928.59
      127            78,283.71          9,633,171.40           11,416.56             37,514.58            48,931.14
      128            78,287.80          9,614,788.77           11,490.04             37,443.65            48,933.70
      129            78,291.93          9,596,287.81           11,564.00             37,372.27            48,936.27
      130            78,296.08          9,577,667.77           11,638.43             37,300.43            48,938.87
      131            78,300.25          9,558,927.88           11,713.35             37,228.13            48,941.48
      132            78,304.46          9,540,067.36           11,788.74             37,155.36            48,944.11
      133            78,308.69          9,521,085.44           11,864.63             37,082.12            48,946.75
      134            78,312.95          9,501,981.34           11,941.00             37,008.41            48,949.41
      135            78,317.23          9,482,754.26           12,017.86             36,934.23            48,952.09
      136            78,321.54          9,463,403.42           12,095.22             36,859.57            48,954.78
      137            78,325.88          9,443,928.02           12,173.08             36,784.42            48,957.50
      138            78,330.25          9,424,327.26           12,251.43             36,708.79            48,960.23
      139            78,334.65          9,404,600.32           12,330.30             36,632.68            48,962.98
      140            78,339.07          9,384,746.40           12,409.67             36,556.07            48,965.74
      141            78,343.53          9,364,764.67           12,489.55             36,478.97            48,968.52
      142            78,348.01          9,344,654.32           12,569.95             36,401.37            48,971.33
      143            78,352.52          9,324,414.50           12,650.87             36,323.28            48,974.15
      144            78,357.06          9,304,044.40           12,732.31             36,244.68            48,976.98
      145            78,361.63          9,283,543.17           12,814.27             36,165.57            48,979.84
      146            78,366.23          9,262,909.96           12,896.76             36,085.95            48,982.71
      147            78,370.85          9,242,143.93           12,979.78             36,005.82            48,985.61
      148            78,375.51          9,221,244.21           13,063.34             35,925.17            48,988.52
      149            78,380.20          9,200,209.95           13,147.44             35,844.01            48,991.45
      150            78,384.92          9,179,040.28           13,232.08             35,762.32            48,994.40
      151            78,389.66          9,157,734.33           13,317.26             35,680.10            48,997.36
      152            78,394.44          9,136,291.21           13,402.99             35,597.36            49,000.35
      153            78,399.25          9,114,710.05           13,489.28             35,514.08            49,003.36
      154            78,404.09          9,092,989.95           13,576.12             35,430.26            49,006.38
      155            78,408.96          9,071,130.02           13,663.52             35,345.90            49,009.43
      156            78,413.87          9,049,129.35           13,751.49             35,261.00            49,012.49
      157            78,418.80          9,026,987.05           13,840.02             35,175.56            49,015.57
      158            78,423.77          9,004,702.20           13,929.12             35,089.56            49,018.68
      159            78,428.76          8,982,273.87           14,018.80             35,003.00            49,021.80
      160            78,433.79          8,959,701.14           14,109.05             34,915.89            49,024.95
      161            78,438.86          8,936,983.09           14,199.89             34,828.22            49,028.11
      162            78,443.95          8,914,118.78           14,291.31             34,739.98            49,031.30
      163            78,449.08          8,891,107.26           14,383.32             34,651.18            49,034.50
      164            78,454.24          8,867,947.58           14,475.93             34,561.80            49,037.73
      165            78,459.43          8,844,638.79           14,569.13             34,471.84            49,040.97
      166            78,464.66          8,821,179.93           14,662.93             34,381.31            49,044.24
      167            78,469.92          8,797,570.03           14,757.34             34,290.19            49,047.53
      168            78,475.22          8,773,808.12           14,852.35             34,198.48            49,050.84
      169            78,480.55          8,749,893.22           14,947.98             34,106.19            49,054.17
      170            78,485.91          8,725,824.33           15,044.23             34,013.30            49,057.52
      171            78,491.31          8,701,600.48           15,141.09             33,919.81            49,060.90
      172            78,496.74          8,677,220.65           15,238.58             33,825.71            49,064.29
      173            78,502.21          8,652,683.85           15,336.70             33,731.01            49,067.71
      174            78,507.71          8,627,989.06           15,435.45             33,635.70            49,071.15
      175            78,513.25          8,603,135.27           15,534.83             33,539.78            49,074.61
      176            78,518.82          8,578,121.44           15,634.86             33,443.23            49,078.09
      177            78,524.43          8,552,946.55           15,735.53             33,346.07            49,081.60
      178            78,530.08          8,527,609.56           15,836.86             33,248.27            49,085.13
      179            78,535.76          8,502,109.42           15,938.83             33,149.85            49,088.68
      180            78,541.48          8,476,445.08           16,041.46             33,050.79            49,092.25
      181            78,547.23          8,450,615.49           16,144.76             32,951.10            49,095.85
      182            78,553.03          8,424,619.57           16,248.72             32,850.76            49,099.47
      183            78,558.86          8,398,456.26           16,353.35             32,749.77            49,103.12
      184            78,564.72          8,372,124.47           16,458.65             32,648.13            49,106.78
      185            78,570.63          8,345,623.13           16,564.63             32,545.84            49,110.47
      186            78,576.57          8,318,951.13           16,671.30             32,442.89            49,114.19
      187            78,582.55          8,292,107.38           16,778.65             32,339.27            49,117.93
      188            78,588.57          8,265,090.77           16,886.70             32,234.99            49,121.69
      189            78,594.63          8,237,900.18           16,995.44             32,130.03            49,125.48
      190            78,600.73          8,210,534.49           17,104.89             32,024.40            49,129.29
      191            78,606.87          8,182,992.58           17,215.04             31,918.09            49,133.12
      192            78,613.04          8,155,273.31           17,325.90             31,811.09            49,136.98
      193            78,619.26          8,127,375.53           17,437.47             31,703.40            49,140.87
      194            78,625.51          8,099,298.10           17,549.77             31,595.01            49,144.78
      195            78,631.81          8,071,039.85           17,662.78             31,485.93            49,148.72
      196            78,638.15          8,042,599.61           17,776.53             31,376.14            49,152.68
      197            78,644.52          8,013,976.23           17,891.01             31,265.65            49,156.66
      198            78,650.94          7,985,168.51           18,006.23             31,154.44            49,160.67
      199            78,657.40          7,956,175.26           18,122.19             31,042.52            49,164.71
      200            78,663.90          7,926,995.29           18,238.90             30,929.87            49,168.78
      201            78,670.45          7,897,627.40           18,356.36             30,816.50            49,172.87
      202            78,677.03          7,868,070.38           18,474.58             30,702.40            49,176.98
      203            78,683.66          7,838,323.00           18,593.56             30,587.56            49,181.13
      204            78,690.33          7,808,384.03           18,713.31             30,471.98            49,185.29
      205            78,697.04          7,778,252.25           18,833.83             30,355.66            49,189.49
      206            78,703.80          7,747,926.40           18,955.13             30,238.58            49,193.71
      207            78,710.60          7,717,405.24           19,077.21             30,120.75            49,197.96
      208            78,717.44          7,686,687.51           19,200.08             30,002.16            49,202.24
      209            78,724.33          7,655,771.94           19,323.74             29,882.81            49,206.55
      210            78,731.26          7,624,657.25           19,448.20             29,762.68            49,210.88
      211            78,738.24          7,593,342.17           19,573.46             29,641.78            49,215.24
      212            78,745.26          7,561,825.38           19,699.53             29,520.10            49,219.63
      213            78,752.33          7,530,105.61           19,826.41             29,397.64            49,224.05
      214            78,759.44          7,498,181.53           19,954.10             29,274.39            49,228.49
      215            78,766.60          7,466,051.84           20,082.63             29,150.34            49,232.97
      216            78,773.80          7,433,715.19           20,211.98             29,025.49            49,237.47
      217            78,781.06          7,401,170.27           20,342.16             28,899.84            49,242.00
      218            78,788.35          7,368,415.72           20,473.19             28,773.37            49,246.56
      219            78,795.70          7,335,450.20           20,605.06             28,646.09            49,251.15
      220            78,803.09          7,302,272.34           20,737.78             28,517.99            49,255.77
      221            78,810.53          7,268,880.78           20,871.36             28,389.07            49,260.42
      222            78,818.01          7,235,274.13           21,005.79             28,259.31            49,265.10
      223            78,825.55          7,201,451.01           21,141.10             28,128.71            49,269.81
      224            78,833.13          7,167,410.02           21,277.28             27,997.28            49,274.55
      225            78,840.77          7,133,149.76           21,414.33             27,864.99            49,279.32
      226            78,848.45          7,098,668.81           21,552.27             27,731.85            49,284.13
      227            78,856.18          7,063,965.75           21,691.10             27,597.85            49,288.96
      228            78,863.96          7,029,039.15           21,830.83             27,462.99            49,293.82
      229            78,871.79          6,993,887.57           21,971.46             27,327.26            49,298.72
      230            78,879.67          6,958,509.55           22,112.99             27,190.65            49,303.64
      231            78,887.60          6,922,903.63           22,255.43             27,053.17            49,308.60
      232            78,895.59          6,887,068.34           22,398.80             26,914.79            49,313.59
      233            78,903.62          6,851,002.21           22,543.09             26,775.52            49,318.61
      234            78,911.71          6,814,703.75           22,688.31             26,635.36            49,323.67
      235            78,919.85          6,778,171.45           22,834.47             26,494.29            49,328.75
      236            78,928.04          6,741,403.81           22,981.57             26,352.31            49,333.87
      237            78,936.28          6,704,399.32           23,129.62             26,209.41            49,339.03
      238            78,944.58          6,667,156.43           23,278.62             26,065.59            49,344.21
      239            78,952.93          6,629,673.62           23,428.59             25,920.85            49,349.43
      240            78,961.33          6,591,949.33           23,579.52             25,775.17            49,354.68
      241            78,969.79          6,553,982.02           23,731.42             25,628.55            49,359.97
      242            78,978.30          6,515,770.11           23,884.31             25,480.98            49,365.29
      243            78,986.87          6,477,312.02           24,038.18             25,332.46            49,370.64
      244            78,995.49          6,438,606.16           24,193.05             25,182.99            49,376.03
      245            79,004.17          6,399,650.95           24,348.91             25,032.55            49,381.46
      246            79,012.90          6,360,444.76           24,505.78             24,881.14            49,386.92
      247            79,021.69          6,320,985.99           24,663.66             24,728.75            49,392.41
      248            79,030.54          6,281,272.99           24,822.56             24,575.38            49,397.94
      249            79,039.44          6,241,304.13           24,982.48             24,421.02            49,403.51
      250            79,048.40          6,201,077.77           25,143.44             24,265.67            49,409.11
      251            79,057.42          6,160,592.23           25,305.44             24,109.31            49,414.74
      252            79,066.50          6,119,845.85           25,468.48             23,951.94            49,420.42
      253            79,075.63          6,078,836.94           25,632.57             23,793.56            49,426.13
      254            79,084.83          6,037,563.82           25,797.72             23,634.16            49,431.87
      255            79,094.08          5,996,024.77           25,963.93             23,473.72            49,437.66
      256            79,103.39          5,954,218.07           26,131.22             23,312.26            49,443.48
      257            79,112.76          5,912,142.02           26,299.59             23,149.75            49,449.34
      258            79,122.20          5,869,794.85           26,469.04             22,986.19            49,455.23
      259            79,131.69          5,827,174.84           26,639.59             22,821.58            49,461.17
      260            79,141.24          5,784,280.21           26,811.24             22,655.90            49,467.14
      261            79,150.86          5,741,109.19           26,983.99             22,489.16            49,473.15
      262            79,160.54          5,697,660.00           27,157.86             22,321.34            49,479.20
      263            79,170.28          5,653,930.85           27,332.85             22,152.43            49,485.29
      264            79,180.08          5,609,919.93           27,508.97             21,982.44            49,491.41
      265            79,189.95          5,565,625.42           27,686.23             21,811.35            49,497.58
      266            79,199.88          5,521,045.49           27,864.63             21,639.16            49,503.79
      267            79,209.87          5,476,178.30           28,044.18             21,465.85            49,510.03
      268            79,219.93          5,431,022.00           28,224.89             21,291.43            49,516.32
      269            79,230.05          5,385,574.72           28,406.77             21,115.88            49,522.65
      270            79,240.24          5,339,834.59           28,589.82             20,939.20            49,529.02
      271            79,250.49          5,293,799.70           28,774.05             20,761.38            49,535.42
      272            79,260.81          5,247,468.17           28,959.47             20,582.41            49,541.87
      273            79,271.20          5,200,838.08           29,146.08             20,402.28            49,548.37
      274            79,281.65          5,153,907.50           29,333.90             20,221.00            49,554.90
      275            79,292.17          5,106,674.49           29,522.93             20,038.54            49,561.48
      276            79,302.76          5,059,137.10           29,713.19             19,854.91            49,568.09
      277            79,313.42          5,011,293.37           29,904.67             19,670.09            49,574.75
      278            79,324.14          4,963,141.32           30,097.38             19,484.08            49,581.46
      279            79,334.94          4,914,678.96           30,291.34             19,296.87            49,588.20
      280            79,345.80          4,865,904.28           30,486.55             19,108.44            49,595.00
      281            79,356.73          4,816,815.28           30,683.02             18,918.81            49,601.83
      282            79,367.74          4,767,409.92           30,880.76             18,727.95            49,608.71
      283            79,378.81          4,717,686.17           31,079.77             18,535.86            49,615.63
      284            79,389.96          4,667,641.96           31,280.07             18,342.52            49,622.60
      285            79,401.18          4,617,275.23           31,481.66             18,147.95            49,629.61
      286            79,412.47          4,566,583.90           31,684.55             17,952.11            49,636.66
      287            79,423.83          4,515,565.87           31,888.76             17,755.01            49,643.77
      288            79,435.27          4,464,219.03           32,094.28             17,556.64            49,650.91
      289            79,446.77          4,412,541.27           32,301.12             17,356.99            49,658.11
      290            79,458.36          4,360,530.45           32,509.30             17,156.05            49,665.35
      291            79,470.02          4,308,184.41           32,718.83             16,953.81            49,672.64
      292            79,481.75          4,255,501.00           32,929.70             16,750.27            49,679.97
      293            79,493.56          4,202,478.03           33,141.94             16,545.41            49,687.35
      294            79,505.44          4,149,113.32           33,355.55             16,339.23            49,694.78
      295            79,517.41          4,095,404.65           33,570.53             16,131.72            49,702.26
      296            79,529.44          4,041,349.82           33,786.91             15,922.87            49,709.78
      297            79,541.56          3,986,946.58           34,004.68             15,712.68            49,717.35
      298            79,553.75          3,932,192.69           34,223.85             15,501.12            49,724.98
      299            79,566.03          3,877,085.88           34,444.44             15,288.20            49,732.65
      300            79,578.38          3,821,623.88           34,666.46             15,073.91            49,740.37
      301            79,590.81          3,765,804.38           34,889.91             14,858.23            49,748.14
      302            79,603.32          3,709,625.10           35,114.79             14,641.16            49,755.96
      303            79,615.91          3,653,083.69           35,341.14             14,422.69            49,763.83
      304            79,628.59          3,596,177.83           35,568.94             14,202.81            49,771.75
      305            79,641.34          3,538,905.16           35,798.21             13,981.51            49,779.72
      306            79,654.18          3,481,263.32           36,028.96             13,758.78            49,787.75
      307            79,667.10          3,423,249.92           36,261.20             13,534.62            49,795.82
      308            79,680.10          3,364,862.56           36,494.95             13,309.00            49,803.95
      309            79,693.19          3,306,098.83           36,730.20             13,081.93            49,812.13
      310            79,706.36          3,246,956.31           36,966.96             12,853.40            49,820.36
      311            79,719.61          3,187,432.53           37,205.26             12,623.39            49,828.65
      312            79,732.96          3,127,525.05           37,445.10             12,391.89            49,836.99
      313            79,746.38          3,067,231.39           37,686.48             12,158.90            49,845.38
      314            79,759.90          3,006,549.05           37,929.42             11,924.40            49,853.83
      315            79,773.50          2,945,475.52           38,173.93             11,688.39            49,862.33
      316            79,787.19          2,884,008.29           38,420.02             11,450.86            49,870.88
      317            79,800.96          2,822,144.80           38,667.70             11,211.79            49,879.49
      318            79,814.83          2,759,882.50           38,916.97             10,971.19            49,888.16
      319            79,828.78          2,697,218.81           39,167.86             10,729.02            49,896.88
      320            79,842.83          2,634,151.15           39,420.36             10,485.29            49,905.66
      321            79,856.96          2,570,676.90           39,674.50             10,239.99            49,914.49
      322            79,871.19          2,506,793.44           39,930.28              9,993.11            49,923.39
      323            79,885.50          2,442,498.13           40,187.70              9,744.63            49,932.34
      324            79,899.91          2,377,788.31           40,446.79              9,494.55            49,941.34
      325            79,914.42          2,312,661.31           40,707.56              9,242.85            49,950.41
      326            79,929.01          2,247,114.42           40,970.00              8,989.53            49,959.53
      327            79,943.70          2,181,144.94           41,234.14              8,734.57            49,968.71
      328            79,958.49          2,114,750.14           41,499.99              8,477.97            49,977.95
      329            79,973.37          2,047,927.28           41,767.55              8,219.71            49,987.25
      330            79,972.00          1,980,689.93           42,026.62              7,959.78            49,986.40
      331            79,987.07          1,913,019.09           42,297.58              7,698.24            49,995.82
      332            80,002.23          1,844,911.94           42,570.29              7,435.01            50,005.30
      333            80,017.50          1,776,365.69           42,844.75              7,170.09            50,014.84
      334            80,032.86          1,707,377.49           43,120.99              6,903.45            50,024.44
      335            80,048.32          1,637,944.48           43,399.01              6,635.09            50,034.10
      336            80,063.88          1,568,063.80           43,678.83              6,365.00            50,043.83
      337            80,079.54          1,497,732.56           43,960.46              6,093.16            50,053.62
      338            80,095.30          1,426,947.84           44,243.90              5,819.57            50,063.47
      339            80,097.60          1,355,720.29           44,520.69              5,544.21            50,064.90
      340            80,082.09          1,284,064.94           44,788.09              5,267.13            50,055.21
      341            80,062.40          1,211,983.31           45,054.53              4,988.37            50,042.90
      342            80,042.13          1,139,473.32           45,322.28              4,707.95            50,030.23
      343            80,020.97          1,066,533.18           45,591.15              4,425.87            50,017.01
      344            79,977.99            993,182.05           45,848.03              4,142.11            49,990.14
      345            79,918.74            919,433.71           46,096.31              3,856.80            49,953.11
      346            79,911.56            845,233.59           46,378.69              3,569.93            49,948.62
      347            79,752.87            770,730.39           46,568.13              3,281.30            49,849.43
      348            79,751.24            695,765.16           46,856.93              2,991.48            49,848.41
      349            79,705.19            620,379.42           47,119.76              2,699.86            49,819.63
      350            79,427.25            544,802.43           47,239.30              2,406.61            49,645.91
      351            78,711.32            469,471.09           47,085.76              2,112.65            49,198.41
      352            76,736.60            395,645.86           46,144.37              1,819.75            47,964.12
      353            75,305.91            322,792.51           45,536.90              1,532.97            47,069.87
      354            74,334.92            250,457.66           45,212.81              1,250.14            46,462.95
      355            68,667.07            183,341.63           41,950.80                969.47            42,920.27
      356            63,454.29            121,022.17           38,952.70                709.33            39,662.03
      357            55,324.04             66,446.45           34,112.49                467.74            34,580.23
      358            45,303.02             21,553.32           28,060.39                 256.2            28,316.59
      359            15,259.56              6,425.16            9,455.83                 82.14             9,537.97
      360             6,464.18                     0            4,016.04                 24.39             4,040.43




                                   B4
               Balance             Principal           Interest              Cash Flow            Balance
                                     7,689,000.00         12,011,667.38        19,700,667.38
Period
-----------------------------------------------------------------------------------------------------------------
        0        6,408,000.00                   0                     0                    0        7,689,000.00
        1        6,407,379.24              744.86             40,342.47            41,087.32        7,688,255.14
        2        6,406,755.01              749.01             40,342.20            41,091.21        7,687,506.13
        3        6,406,127.30              753.19             40,345.58            41,098.77        7,686,752.94
        4        6,405,494.99              758.72             40,356.76            41,115.48        7,685,994.22
        5        6,404,859.15              762.95             40,352.70            41,115.65        7,685,231.27
        6        6,404,219.76              767.21             40,359.55            41,126.76        7,684,464.06
        7        6,403,576.80              771.49             40,371.59            41,143.09        7,683,692.57
        8        6,402,930.25               775.8             40,367.46            41,143.26        7,682,916.77
        9        6,402,280.09              780.13             40,363.31            41,143.44        7,682,136.64
       10        6,401,626.30              784.48             40,359.13            41,143.61        7,681,352.16
       11        6,400,968.86              788.86             40,354.93            41,143.79        7,680,563.29
       12        6,400,307.75              793.27             40,350.70            41,143.97        7,679,770.02
       13        6,399,641.23              799.76             40,350.29            41,150.05        7,678,970.26
       14        6,398,970.99              804.23             40,350.08            41,154.31        7,678,166.03
       15        6,398,297.81              807.75             40,365.89            41,173.64        7,677,358.28
       16        6,397,618.38              815.26             40,374.62            41,189.87        7,676,543.03
       17        6,396,933.67              821.59             40,375.63            41,197.22        7,675,721.44
       18        6,396,245.12              826.19             40,371.22            41,197.41        7,674,895.25
       19        6,395,551.84              831.87             40,368.58            41,200.45        7,674,063.38
       20        6,394,854.68              836.53             40,364.11            41,200.64        7,673,226.84
       21        6,394,148.66              847.16             40,377.30            41,224.46        7,672,379.68
       22        6,393,438.68              851.91             40,385.01            41,236.92        7,671,527.77
       23        6,392,719.28              863.21             40,391.94            41,255.15        7,670,664.56
       24        6,391,994.38              869.81             40,416.78            41,286.59        7,669,794.76
       25        6,391,265.42              874.69             40,437.41            41,312.10        7,668,920.07
       26        6,390,533.68              878.01             40,457.06            41,335.07        7,668,042.06
       27        6,389,797.31              883.57             40,488.42            41,371.99        7,667,158.48
       28        6,389,061.36              883.07             40,571.60            41,454.67        7,666,275.41
       29        6,388,323.20              885.73             40,632.35            41,518.08        7,665,389.68
       30        6,387,577.44              894.84             40,667.47            41,562.32        7,664,494.84
       31        6,386,828.53              898.62             40,751.38            41,650.00        7,663,596.22
       32        6,386,075.35              903.75             40,750.48            41,654.23        7,662,692.47
       33        6,385,316.22              910.88             40,763.72            41,674.60        7,661,781.59
       34        6,384,484.62              997.85             40,894.23            41,892.07        7,660,783.74
       35        6,383,570.66            1,096.66             41,022.19            42,118.85        7,659,687.08
       36        6,382,421.20            1,379.25             41,664.77            43,044.02        7,658,307.83
       37        6,381,265.21            1,387.07             42,009.65            43,396.73        7,656,920.76
       38        6,380,102.31            1,395.37             42,001.68            43,397.05        7,655,525.39
       39        6,378,931.39            1,405.00             41,997.42            43,402.43        7,654,120.39
       40        6,377,753.46            1,413.41             41,998.36            43,411.76        7,652,706.98
       41        6,376,566.99            1,423.65             41,993.27            43,416.92        7,651,283.33
       42        6,375,373.42            1,432.17             41,985.08            43,417.25        7,649,851.16
       43        6,374,172.71            1,440.74             41,977.76            43,418.50        7,648,410.41
       44        6,372,961.08            1,453.84             41,982.90            43,436.74        7,646,956.58
       45        6,371,740.91            1,464.09             41,978.66            43,442.76        7,645,492.48
       46        6,370,511.15            1,475.59             41,974.28            43,449.87        7,644,016.89
       47        6,369,263.93            1,496.55             41,984.92            43,481.47        7,642,520.34
       48        6,368,009.34            1,505.40             41,976.89            43,482.29        7,641,014.95
       49        6,366,743.68            1,518.67             41,974.93            43,493.60        7,639,496.27
       50        6,365,470.42            1,527.78             41,991.30            43,519.08        7,637,968.49
       51        6,364,184.03            1,543.56             42,052.45            43,596.00        7,636,424.93
       52        6,362,851.40            1,599.03             42,263.91            43,862.94        7,634,825.90
       53        6,361,506.18            1,614.14             42,415.76            44,029.90        7,633,211.76
       54        6,360,144.02            1,634.46             42,517.80            44,152.26        7,631,577.30
       55        6,358,426.05            2,061.39             43,317.40            45,378.79        7,629,515.91
       56        6,356,494.34            2,317.88             43,668.89            45,986.77        7,627,198.03
       57        6,354,296.72            2,636.93             44,479.88            47,116.81        7,624,561.10
       58        6,351,751.83            3,053.63             45,148.55            48,202.18        7,621,507.47
       59        6,348,636.19            3,738.48             47,220.46            50,958.95        7,617,768.98
       60        6,345,501.46            3,761.38             47,260.86            51,022.24        7,614,007.60
       61        6,342,347.07            3,784.97             47,334.26            51,119.23        7,610,222.63
       62        6,339,172.44            3,809.26             47,310.91            51,120.16        7,606,413.37
       63        6,335,977.44            3,833.70             47,287.40            51,121.10        7,602,579.67
       64        6,332,761.94            3,858.30             47,263.75            51,122.05        7,598,721.37
       65        6,329,525.80            3,883.06             47,239.94            51,123.00        7,594,838.31
       66        6,326,268.90            3,907.98             47,215.98            51,123.95        7,590,930.33
       67        6,322,991.10            3,933.05             47,194.45            51,127.51        7,586,997.28
       68        6,319,692.26            3,958.29             47,170.18            51,128.47        7,583,038.99
       69        6,316,372.26            3,983.69             47,145.76            51,129.45        7,579,055.29
       70        6,313,030.96            4,009.26             47,121.18            51,130.43        7,575,046.04
       71        6,309,668.21            4,034.98             47,096.44            51,131.42        7,571,011.06
       72        6,306,283.88            4,060.88             47,071.54            51,132.41        7,566,950.18
       73        6,302,877.84            4,086.93             47,046.48            51,133.41        7,562,863.25
       74        6,299,449.93            4,113.16             47,021.26            51,134.42        7,558,750.09
       75        6,296,000.04            4,139.56             46,995.88            51,135.43        7,554,610.53
       76        6,292,528.00            4,166.12             46,970.33            51,136.45        7,550,444.41
       77        6,289,033.68            4,192.85             46,944.62            51,137.48        7,546,251.56
       78        6,285,516.94            4,219.76             46,918.75            51,138.51        7,542,031.80
       79        6,281,977.63            4,246.84             46,892.71            51,139.55        7,537,784.96
       80        6,278,415.61            4,274.09             46,866.50            51,140.60        7,533,510.86
       81        6,274,830.73            4,301.52             46,840.13            51,141.65        7,529,209.34
       82        6,271,222.84            4,329.12             46,813.58            51,142.71        7,524,880.22
       83        6,267,591.80            4,356.91             46,786.87            51,143.77        7,520,523.31
       84        6,263,937.46            4,384.87             46,759.98            51,144.85        7,516,138.45
       85        6,260,259.67            4,413.01             46,732.92            51,145.93        7,511,725.44
       86        6,256,558.28            4,441.33             46,705.69            51,147.01        7,507,284.11
       87        6,252,833.13            4,469.83             46,678.28            51,148.11        7,502,814.29
       88        6,249,084.08            4,498.51             46,650.70            51,149.21        7,498,315.77
       89        6,245,310.96            4,527.38             46,622.93            51,150.32        7,493,788.39
       90        6,241,513.64            4,556.44             46,594.99            51,151.43        7,489,231.95
       91        6,237,691.94            4,585.68             46,566.87            51,152.55        7,484,646.27
       92        6,233,845.72            4,615.11             46,538.58            51,153.68        7,480,031.17
       93        6,229,974.81            4,644.73             46,510.09            51,154.82        7,475,386.44
       94        6,226,079.06            4,674.53             46,481.43            51,155.96        7,470,711.91
       95        6,222,158.31            4,704.53             46,452.58            51,157.11        7,466,007.37
       96        6,218,212.40            4,734.73             46,423.55            51,158.27        7,461,272.65
       97        6,214,241.16            4,765.11             46,394.33            51,159.44        7,456,507.53
       98        6,210,244.44            4,795.69             46,364.92            51,160.61        7,451,711.84
       99        6,206,222.06            4,826.47             46,335.32            51,161.79        7,446,885.37
      100        6,202,171.38            4,860.44             46,305.53            51,165.97        7,442,024.93
      101        6,198,094.70            4,891.63             46,275.54            51,167.17        7,437,133.29
      102        6,193,987.27            4,928.54             46,245.35            51,173.89        7,432,204.76
      103        6,189,850.15            4,964.16             46,214.94            51,179.09        7,427,240.60
      104        6,185,686.48            4,996.02             46,184.30            51,180.31        7,422,244.59
      105        6,181,496.08            5,028.08             46,153.46            51,181.54        7,417,216.51
      106        6,177,278.79            5,060.35             46,122.43            51,182.78        7,412,156.16
      107        6,173,034.44            5,092.83             46,091.20            51,184.03        7,407,063.33
      108        6,168,762.84            5,125.52             46,059.76            51,185.28        7,401,937.81
      109        6,164,463.83            5,158.41             46,028.13            51,186.54        7,396,779.40
      110        6,160,105.78            5,229.25             45,996.29            51,225.54        7,391,550.15
      111        6,155,654.29            5,341.38             45,964.00            51,305.38        7,386,208.77
      112        6,151,016.45            5,564.97             45,931.00            51,495.97        7,380,643.80
      113        6,146,238.31            5,733.32             45,896.57            51,629.89        7,374,910.48
      114        6,141,333.63            5,885.16             45,861.08            51,746.24        7,369,025.32
      115        6,136,249.37            6,100.63             45,824.61            51,925.25        7,362,924.69
      116        6,131,076.61            6,206.82             45,786.77            51,993.60        7,356,717.86
      117        6,125,263.65            6,975.01             45,748.27            52,723.28        7,349,742.85
      118        6,118,860.20            7,683.54             45,704.98            53,388.51        7,342,059.32
      119        6,109,633.03           11,071.75             45,657.23            56,728.98        7,330,987.57
      120        6,099,600.84           12,037.69             45,588.19            57,625.88        7,318,949.88
      121        6,088,615.41           13,181.49             45,513.26            58,694.75        7,305,768.39
      122        6,077,559.27           13,266.33             45,431.38            58,697.71        7,292,502.06
      123        6,066,431.97           13,351.72             45,348.97            58,700.69        7,279,150.35
      124        6,055,233.05           13,437.65             45,266.03            58,703.68        7,265,712.69
      125        6,043,962.05           13,524.14             45,182.55            58,706.69        7,252,188.55
      126        6,032,618.51           13,611.19             45,098.54            58,709.73        7,238,577.35
      127        6,021,201.95           13,698.80             45,013.98            58,712.78        7,224,878.55
      128        6,009,711.90           13,786.98             44,928.88            58,715.85        7,211,091.58
      129        5,998,147.90           13,875.72             44,843.23            58,718.95        7,197,215.86
      130        5,986,509.47           13,965.03             44,757.03            58,722.06        7,183,250.83
      131        5,974,796.12           14,054.92             44,670.27            58,725.19        7,169,195.91
      132        5,963,007.38           14,145.39             44,582.96            58,728.34        7,155,050.52
      133        5,951,142.75           14,236.44             44,495.08            58,731.52        7,140,814.08
      134        5,939,201.76           14,328.08             44,406.63            58,734.71        7,126,486.00
      135        5,927,183.90           14,420.31             44,317.62            58,737.92        7,112,065.70
      136        5,915,088.68           14,513.13             44,228.03            58,741.16        7,097,552.57
      137        5,902,915.60           14,606.55             44,137.86            58,744.41        7,082,946.02
      138        5,890,664.17           14,700.57             44,047.11            58,747.69        7,068,245.44
      139        5,878,333.87           14,795.20             43,955.78            58,750.99        7,053,450.24
      140        5,865,924.20           14,890.44             43,863.86            58,754.30        7,038,559.80
      141        5,853,434.65           14,986.30             43,771.35            58,757.64        7,023,573.50
      142        5,840,864.70           15,082.77             43,678.24            58,761.01        7,008,490.74
      143        5,828,213.83           15,179.86             43,584.53            58,764.39        6,993,310.88
      144        5,815,481.52           15,277.58             43,490.22            58,767.79        6,978,033.30
      145        5,802,667.25           15,375.92             43,395.30            58,771.22        6,962,657.38
      146        5,789,770.49           15,474.91             43,299.76            58,774.67        6,947,182.47
      147        5,776,790.70           15,574.53             43,203.61            58,778.14        6,931,607.95
      148        5,763,727.36           15,674.79             43,106.85            58,781.63        6,915,933.16
      149        5,750,579.92           15,775.70             43,009.45            58,785.15        6,900,157.46
      150        5,737,347.85           15,877.25             42,911.43            58,788.69        6,884,280.21
      151        5,724,030.59           15,979.47             42,812.78            58,792.25        6,868,300.75
      152        5,710,627.59           16,082.34             42,713.49            58,795.83        6,852,218.41
      153        5,697,138.31           16,185.87             42,613.57            58,799.44        6,836,032.54
      154        5,683,562.19           16,290.07             42,512.99            58,803.07        6,819,742.46
      155        5,669,898.67           16,394.95             42,411.77            58,806.72        6,803,347.51
      156        5,656,147.18           16,500.50             42,309.90            58,810.40        6,786,847.02
      157        5,642,307.16           16,606.73             42,207.37            58,814.10        6,770,240.29
      158        5,628,378.04           16,713.64             42,104.18            58,817.82        6,753,526.65
      159        5,614,359.24           16,821.25             42,000.33            58,821.57        6,736,705.40
      160        5,600,250.19           16,929.54             41,895.80            58,825.35        6,719,775.86
      161        5,586,050.30           17,038.54             41,790.60            58,829.14        6,702,737.32
      162        5,571,758.99           17,148.24             41,684.73            58,832.96        6,685,589.08
      163        5,557,375.66           17,258.64             41,578.17            58,836.81        6,668,330.44
      164        5,542,899.74           17,369.76             41,470.92            58,840.68        6,650,960.68
      165        5,528,330.61           17,481.59             41,362.99            58,844.58        6,633,479.09
      166        5,513,667.67           17,594.14             41,254.35            58,848.50        6,615,884.95
      167        5,498,910.34           17,707.42             41,145.02            58,852.44        6,598,177.52
      168        5,484,057.98           17,821.43             41,034.98            58,856.41        6,580,356.09
      169        5,469,110.00           17,936.18             40,924.23            58,860.41        6,562,419.91
      170        5,454,065.78           18,051.66             40,812.77            58,864.43        6,544,368.25
      171        5,438,924.68           18,167.89             40,700.59            58,868.48        6,526,200.36
      172        5,423,686.10           18,284.87             40,587.69            58,872.56        6,507,915.49
      173        5,408,349.41           18,402.60             40,474.06            58,876.66        6,489,512.89
      174        5,392,913.96           18,521.09             40,359.69            58,880.78        6,470,991.80
      175        5,377,379.12           18,640.35             40,244.59            58,884.94        6,452,351.45
      176        5,361,744.26           18,760.37             40,128.75            58,889.12        6,433,591.08
      177        5,346,008.73           18,881.17             40,012.16            58,893.32        6,414,709.91
      178        5,330,171.87           19,002.74             39,894.81            58,897.56        6,395,707.17
      179        5,314,233.04           19,125.10             39,776.72            58,901.82        6,376,582.06
      180        5,298,191.58           19,248.25             39,657.86            58,906.11        6,357,333.81
      181        5,282,046.82           19,372.20             39,538.23            58,910.43        6,337,961.61
      182        5,265,798.11           19,496.94             39,417.83            58,914.77        6,318,464.68
      183        5,249,444.76           19,622.48             39,296.66            58,919.14        6,298,842.19
      184        5,232,986.11           19,748.84             39,174.70            58,923.54        6,279,093.36
      185        5,216,421.48           19,876.01             39,051.96            58,927.97        6,259,217.35
      186        5,199,750.18           20,004.00             38,928.43            58,932.43        6,239,213.35
      187        5,182,971.53           20,132.81             38,804.10            58,936.91        6,219,080.53
      188        5,166,084.83           20,262.46             38,678.97            58,941.43        6,198,818.08
      189        5,149,089.38           20,392.94             38,553.03            58,945.97        6,178,425.13
      190        5,131,984.50           20,524.26             38,426.28            58,950.55        6,157,900.87
      191        5,114,769.46           20,656.43             38,298.72            58,955.15        6,137,244.44
      192        5,097,443.56           20,789.45             38,170.33            58,959.78        6,116,454.98
      193        5,080,006.09           20,923.33             38,041.11            58,964.44        6,095,531.65
      194        5,062,456.32           21,058.08             37,911.06            58,969.14        6,074,473.57
      195        5,044,793.54           21,193.69             37,780.17            58,973.86        6,053,279.88
      196        5,027,017.00           21,330.17             37,648.44            58,978.61        6,031,949.71
      197        5,009,125.99           21,467.54             37,515.85            58,983.39        6,010,482.17
      198        4,991,119.76           21,605.79             37,382.42            58,988.21        5,988,876.38
      199        4,972,997.57           21,744.93             37,248.12            58,993.05        5,967,131.45
      200        4,954,758.67           21,884.97             37,112.95            58,997.93        5,945,246.47
      201        4,936,402.30           22,025.92             36,976.92            59,002.84        5,923,220.55
      202        4,917,927.72           22,167.77             36,840.00            59,007.77        5,901,052.78
      203        4,899,334.16           22,310.54             36,702.21            59,012.75        5,878,742.25
      204        4,880,620.84           22,454.22             36,563.52            59,017.75        5,856,288.02
      205        4,861,787.01           22,598.84             36,423.95            59,022.78        5,833,689.19
      206        4,842,831.88           22,744.38             36,283.47            59,027.85        5,810,944.80
      207        4,823,754.66           22,890.87             36,142.08            59,032.95        5,788,053.93
      208        4,804,554.58           23,038.30             35,999.78            59,038.08        5,765,015.64
      209        4,785,230.84           23,186.68             35,856.57            59,043.25        5,741,828.96
      210        4,765,782.65           23,336.02             35,712.43            59,048.45        5,718,492.94
      211        4,746,209.19           23,486.32             35,567.36            59,053.68        5,695,006.62
      212        4,726,509.66           23,637.59             35,421.36            59,058.95        5,671,369.04
      213        4,706,683.26           23,789.83             35,274.42            59,064.25        5,647,579.21
      214        4,686,729.15           23,943.06             35,126.52            59,069.58        5,623,636.15
      215        4,666,646.52           24,097.27             34,977.68            59,074.95        5,599,538.88
      216        4,646,434.55           24,252.48             34,827.87            59,080.35        5,575,286.40
      217        4,626,092.38           24,408.69             34,677.10            59,085.79        5,550,877.70
      218        4,605,619.19           24,565.91             34,525.35            59,091.26        5,526,311.79
      219        4,585,014.13           24,724.14             34,372.63            59,096.77        5,501,587.65
      220        4,564,276.35           24,883.39             34,218.92            59,102.32        5,476,704.26
      221        4,543,405.00           25,043.67             34,064.22            59,107.90        5,451,660.58
      222        4,522,399.20           25,204.99             33,908.52            59,113.51        5,426,455.60
      223        4,501,258.10           25,367.34             33,751.82            59,119.16        5,401,088.26
      224        4,479,980.82           25,530.74             33,594.11            59,124.85        5,375,557.51
      225        4,458,566.49           25,695.20             33,435.38            59,130.57        5,349,862.32
      226        4,437,014.22           25,860.71             33,275.63            59,136.34        5,324,001.61
      227        4,415,323.11           26,027.29             33,114.84            59,142.13        5,297,974.31
      228        4,393,492.28           26,194.95             32,953.02            59,147.97        5,271,779.36
      229        4,371,520.83           26,363.69             32,790.15            59,153.84        5,245,415.67
      230        4,349,407.84           26,533.52             32,626.24            59,159.75        5,218,882.16
      231        4,327,152.40           26,704.44             32,461.27            59,165.70        5,192,177.72
      232        4,304,753.60           26,876.46             32,295.23            59,171.69        5,165,301.26
      233        4,282,210.51           27,049.60             32,128.12            59,177.72        5,138,251.66
      234        4,259,522.20           27,223.85             31,959.93            59,183.78        5,111,027.81
      235        4,236,687.74           27,399.22             31,790.66            59,189.89        5,083,628.59
      236        4,213,706.17           27,575.73             31,620.30            59,196.03        5,056,052.86
      237        4,190,576.55           27,753.37             31,448.84            59,202.21        5,028,299.49
      238        4,167,297.93           27,932.16             31,276.27            59,208.43        5,000,367.32
      239        4,143,869.35           28,112.11             31,102.59            59,214.70        4,972,255.21
      240        4,120,289.83           28,293.21             30,927.79            59,221.00        4,943,962.00
      241        4,096,558.41           28,475.49             30,751.86            59,227.34        4,915,486.51
      242        4,072,674.10           28,658.93             30,574.79            59,233.73        4,886,827.58
      243        4,048,635.92           28,843.57             30,396.58            59,240.15        4,857,984.01
      244        4,024,442.87           29,029.39             30,217.23            59,246.62        4,828,954.62
      245        4,000,093.96           29,216.41             30,036.71            59,253.13        4,799,738.21
      246        3,975,588.18           29,404.64             29,855.04            59,259.68        4,770,333.57
      247        3,950,924.52           29,594.08             29,672.19            59,266.27        4,740,739.49
      248        3,926,101.96           29,784.75             29,488.16            59,272.90        4,710,954.74
      249        3,901,119.48           29,976.64             29,302.94            59,279.58        4,680,978.10
      250        3,875,976.04           30,169.77             29,116.53            59,286.30        4,650,808.33
      251        3,850,670.60           30,364.15             28,928.91            59,293.07        4,620,444.17
      252        3,825,202.13           30,559.79             28,740.09            59,299.87        4,589,884.39
      253        3,799,569.56           30,756.68             28,550.04            59,306.72        4,559,127.71
      254        3,773,771.84           30,954.85             28,358.77            59,313.62        4,528,172.86
      255        3,747,807.91           31,154.29             28,166.27            59,320.56        4,497,018.57
      256        3,721,676.69           31,355.02             27,972.52            59,327.54        4,465,663.56
      257        3,695,377.10           31,557.04             27,777.53            59,334.57        4,434,106.51
      258        3,668,908.06           31,760.37             27,581.28            59,341.65        4,402,346.14
      259        3,642,268.47           31,965.01             27,383.75            59,348.77        4,370,381.13
      260        3,615,457.23           32,170.97             27,184.96            59,355.93        4,338,210.15
      261        3,588,473.24           32,378.26             26,984.88            59,363.15        4,305,831.89
      262        3,561,315.38           32,586.89             26,783.51            59,370.40        4,273,245.00
      263        3,533,982.53           32,796.86             26,580.85            59,377.71        4,240,448.14
      264        3,506,473.56           33,008.19             26,376.87            59,385.06        4,207,439.95
      265        3,478,787.33           33,220.88             26,171.58            59,392.46        4,174,219.07
      266        3,450,922.70           33,434.95             25,964.96            59,399.91        4,140,784.12
      267        3,422,878.52           33,650.39             25,757.01            59,407.40        4,107,133.73
      268        3,394,653.63           33,867.23             25,547.72            59,414.95        4,073,266.50
      269        3,366,246.86           34,085.46             25,337.08            59,422.54        4,039,181.04
      270        3,337,657.05           34,305.10             25,125.08            59,430.18        4,004,875.94
      271        3,308,883.00           34,526.16             24,911.71            59,437.87        3,970,349.78
      272        3,279,923.53           34,748.65             24,696.96            59,445.61        3,935,601.13
      273        3,250,777.45           34,972.57             24,480.83            59,453.40        3,900,628.56
      274        3,221,443.55           35,197.94             24,263.30            59,461.24        3,865,430.63
      275        3,191,920.61           35,424.76             24,044.37            59,469.13        3,830,005.87
      276        3,162,207.43           35,653.04             23,824.03            59,477.07        3,794,352.83
      277        3,132,302.76           35,882.80             23,602.26            59,485.06        3,758,470.03
      278        3,102,205.38           36,114.04             23,379.07            59,493.11        3,722,355.99
      279        3,071,914.04           36,346.77             23,154.43            59,501.20        3,686,009.22
      280        3,041,427.49           36,581.01             22,928.34            59,509.35        3,649,428.21
      281        3,010,744.47           36,816.75             22,700.80            59,517.55        3,612,611.46
      282        2,979,863.71           37,054.02             22,471.78            59,525.80        3,575,557.44
      283        2,948,783.94           37,292.82             22,241.29            59,534.11        3,538,264.62
      284        2,917,503.87           37,533.16             22,009.31            59,542.47        3,500,731.47
      285        2,886,022.21           37,775.05             21,775.84            59,550.88        3,462,956.42
      286        2,854,337.65           38,018.50             21,540.85            59,559.35        3,424,937.92
      287        2,822,448.90           38,263.52             21,304.35            59,567.87        3,386,674.40
      288        2,790,354.62           38,510.13             21,066.32            59,576.45        3,348,164.27
      289        2,758,053.50           38,758.32             20,826.76            59,585.08        3,309,405.95
      290        2,725,544.20           39,008.12             20,585.65            59,593.77        3,270,397.84
      291        2,692,825.37           39,259.53             20,342.98            59,602.51        3,231,138.31
      292        2,659,895.67           39,512.56             20,098.75            59,611.31        3,191,625.75
      293        2,626,753.73           39,767.23             19,852.94            59,620.17        3,151,858.52
      294        2,593,398.18           40,023.53             19,605.55            59,629.08        3,111,834.99
      295        2,559,827.65           40,281.50             19,356.56            59,638.05        3,071,553.49
      296        2,526,040.74           40,541.13             19,105.96            59,647.08        3,031,012.37
      297        2,492,036.06           40,802.43             18,853.74            59,656.17        2,990,209.94
      298        2,457,812.21           41,065.42             18,599.90            59,665.32        2,949,144.52
      299        2,423,367.76           41,330.11             18,344.41            59,674.52        2,907,814.41
      300        2,388,701.31           41,596.50             18,087.28            59,683.78        2,866,217.91
      301        2,353,811.40           41,864.62             17,828.49            59,693.11        2,824,353.29
      302        2,318,696.61           42,134.47             17,568.03            59,702.49        2,782,218.82
      303        2,283,355.47           42,406.05             17,305.88            59,711.94        2,739,812.77
      304        2,247,786.53           42,679.40             17,042.05            59,721.44        2,697,133.37
      305        2,211,988.32           42,954.50             16,776.51            59,731.01        2,654,178.87
      306        2,175,959.36           43,231.38             16,509.25            59,740.63        2,610,947.49
      307        2,139,698.15           43,510.05             16,240.27            59,750.32        2,567,437.44
      308        2,103,203.21           43,790.52             15,969.56            59,760.08        2,523,646.92
      309        2,066,473.01           44,072.80             15,697.09            59,769.89        2,479,574.13
      310        2,029,506.05           44,356.90             15,422.87            59,779.77        2,435,217.23
      311        1,992,300.79           44,642.83             15,146.88            59,789.71        2,390,574.40
      312        1,954,855.69           44,930.61             14,869.11            59,799.72        2,345,643.79
      313        1,917,169.21           45,220.25             14,589.54            59,809.79        2,300,423.54
      314        1,879,239.79           45,511.76             14,308.17            59,819.92        2,254,911.79
      315        1,841,065.86           45,805.14             14,024.98            59,830.12        2,209,106.64
      316        1,802,645.83           46,100.43             13,739.96            59,840.39        2,163,006.21
      317        1,763,978.14           46,397.62             13,453.10            59,850.72        2,116,608.60
      318        1,725,061.16           46,696.73             13,164.39            59,861.12        2,069,911.87
      319        1,685,893.30           46,997.76             12,873.82            59,871.59        2,022,914.11
      320        1,646,472.94           47,300.75             12,581.37            59,882.12        1,975,613.36
      321        1,606,798.44           47,605.69             12,287.03            59,892.72        1,928,007.68
      322        1,566,868.16           47,912.59             11,990.80            59,903.39        1,880,095.08
      323        1,526,680.46           48,221.48             11,692.65            59,914.13        1,831,873.60
      324        1,486,233.66           48,532.36             11,392.57            59,924.94        1,783,341.24
      325        1,445,526.11           48,845.25             11,090.56            59,935.81        1,734,495.98
      326        1,404,556.11           49,160.17             10,786.59            59,946.76        1,685,335.82
      327        1,363,321.97           49,477.11             10,480.67            59,957.78        1,635,858.71
      328        1,321,821.98           49,796.10             10,172.77            59,968.87        1,586,062.61
      329        1,280,054.43           50,117.15              9,862.88            59,980.03        1,535,945.46
      330        1,238,027.81           50,428.01              9,550.99            59,979.00        1,485,517.45
      331        1,195,730.23           50,753.13              9,237.17            59,990.30        1,434,764.31
      332        1,153,159.94           51,080.36              8,921.32            60,001.67        1,383,683.96
      333        1,110,315.19           51,409.69              8,603.43            60,013.12        1,332,274.27
      334        1,067,194.20           51,741.15              8,283.49            60,024.64        1,280,533.12
      335        1,023,795.19           52,074.75              7,961.49            60,036.24        1,228,458.36
      336          980,116.35           52,410.51              7,637.40            60,047.91        1,176,047.85
      337          936,155.90           52,748.43              7,311.22            60,059.66        1,123,299.42
      338          891,911.99           53,088.54              6,982.94            60,071.48        1,070,210.88
      339          847,391.30           53,420.66              6,652.53            60,073.20        1,016,790.22
      340          802,603.22           53,741.51              6,320.06            60,061.57          963,048.71
      341          757,548.68           54,061.22              5,985.58            60,046.80          908,987.49
      342          712,226.40           54,382.50              5,649.10            60,031.59          854,604.99
      343          666,635.25           54,705.11              5,310.62            60,015.73          799,899.88
      344          620,787.22           55,013.35              4,970.14            59,983.49          744,886.54
      345          574,690.91           55,311.26              4,627.80            59,939.05          689,575.28
      346          528,312.22           55,650.09              4,283.58            59,933.67          633,925.19
      347          481,744.08           55,877.40              3,937.26            59,814.65          578,047.79
      348          434,887.16           56,223.93              3,589.50            59,813.43          521,823.87
      349          387,767.39           56,539.31              3,239.58            59,778.89          465,284.56
      350          340,528.09           56,682.74              2,887.70            59,570.44          408,601.82
      351          293,442.33           56,498.51              2,534.98            59,033.49          352,103.32
      352          247,297.96           55,368.92              2,183.53            57,552.45          296,734.40
      353          201,761.06           54,640.01              1,839.42            56,479.43          242,094.38
      354          156,548.25           54,251.14              1,500.05            55,751.19          187,843.25
      355          114,597.46           50,337.03              1,163.28            51,500.30          137,506.22
      356           75,644.76           46,739.59                851.13            47,590.72           90,766.63
      357           41,532.27           40,931.79                561.24            41,493.03           49,834.83
      358           13,471.88           33,669.85                307.42            33,977.26           16,164.99
      359            4,016.04           11,346.12                 98.55            11,444.67            4,818.87
      360                   0            4,818.87                 29.26             4,848.13                   0




               B5                                                                               B6
               Principal           Interest            Cash Flow           Balance              Principal           Interest
                 3,524,000.00        5,505,152.27        9,029,152.27                             2,883,871.16        4,505,150.36
Period
-----------------------------------------------------------------------------------------------------------------------------------
        0                   0                   0                   0         3,524,000.00                   0                   0
        1              341.38           18,489.64           18,831.02         3,523,658.62              279.37           15,131.03
        2              343.28           18,489.52           18,832.81         3,523,315.33              280.93           15,130.93
        3               345.2           18,491.07           18,836.27         3,522,970.13              282.49           15,132.20
        4              347.73           18,496.19           18,843.93         3,522,622.40              284.57           15,136.39
        5              349.67           18,494.33           18,844.00         3,522,272.73              286.16           15,134.87
        6              351.63           18,497.47           18,849.10         3,521,921.10              287.75           15,137.44
        7              353.59           18,502.99           18,856.58         3,521,567.51              289.36           15,141.95
        8              355.56           18,501.10           18,856.66         3,521,211.95              290.97           15,140.40
        9              357.55           18,499.19           18,856.74         3,520,854.41               292.6           15,138.84
       10              359.54           18,497.28           18,856.82         3,520,494.86              294.23           15,137.28
       11              361.55           18,495.35           18,856.90         3,520,133.31              295.87           15,135.70
       12              363.57           18,493.41           18,856.98         3,519,769.74              297.53           15,134.12
       13              366.54           18,493.23           18,859.77         3,519,403.20              299.96           15,133.96
       14              368.59           18,493.13           18,861.72         3,519,034.61              301.64           15,133.88
       15              370.21           18,500.38           18,870.58         3,518,664.40              302.96           15,139.81
       16              373.65           18,504.38           18,878.02         3,518,290.76              305.77           15,143.09
       17              376.55           18,504.84           18,881.39         3,517,914.21              308.15           15,143.47
       18              378.66           18,502.82           18,881.48         3,517,535.55              309.87           15,141.81
       19              381.26           18,501.61           18,882.87         3,517,154.29              312.01           15,140.82
       20               383.4           18,499.56           18,882.96         3,516,770.89              313.75           15,139.14
       21              388.27           18,505.60           18,893.87         3,516,382.63              317.74           15,144.09
       22              390.44           18,509.14           18,899.59         3,515,992.18              319.52           15,146.99
       23              395.62           18,512.32           18,907.94         3,515,596.56              323.76           15,149.59
       24              398.65           18,523.70           18,922.35         3,515,197.91              326.23           15,158.90
       25              400.89           18,533.16           18,934.04         3,514,797.02              328.07           15,166.64
       26              402.41           18,542.16           18,944.57         3,514,394.62              329.31           15,174.01
       27              404.96           18,556.53           18,961.49         3,513,989.66               331.4           15,185.77
       28              404.73           18,594.66           18,999.38         3,513,584.93              331.21           15,216.97
       29              405.94           18,622.50           19,028.44         3,513,178.99              332.21           15,239.75
       30              410.12           18,638.60           19,048.72         3,512,768.87              335.62           15,252.93
       31              411.85           18,677.05           19,088.91         3,512,357.01              337.04           15,284.40
       32               414.2           18,676.64           19,090.84         3,511,942.81              338.96           15,284.06
       33              417.47           18,682.71           19,100.18         3,511,525.34              341.64           15,289.03
       34              457.33           18,742.52           19,199.85         3,511,068.01              374.26           15,337.97
       35              502.62           18,801.17           19,303.79         3,510,565.39              411.32           15,385.97
       36              632.14           19,095.67           19,727.81         3,509,933.25              517.31           15,626.98
       37              635.72           19,253.74           19,889.46         3,509,297.54              520.24           15,756.33
       38              639.52           19,250.09           19,889.61         3,508,658.01              523.35           15,753.34
       39              643.94           19,248.14           19,892.07         3,508,014.08              526.97           15,751.74
       40              647.79           19,248.56           19,896.35         3,507,366.29              530.12           15,752.09
       41              652.48           19,246.23           19,898.72         3,506,713.81              533.96           15,750.19
       42              656.39           19,242.48           19,898.87         3,506,057.42              537.16           15,747.11
       43              660.32           19,239.12           19,899.44         3,505,397.10              540.37           15,744.37
       44              666.32           19,241.48           19,907.80         3,504,730.78              545.28           15,746.30
       45              671.02           19,239.54           19,910.56         3,504,059.76              549.13           15,744.71
       46              676.29           19,237.53           19,913.82         3,503,383.47              553.44           15,743.06
       47              685.89           19,242.41           19,928.30         3,502,697.58               561.3           15,747.05
       48              689.95           19,238.73           19,928.68         3,502,007.63              564.62           15,744.04
       49              696.03           19,237.83           19,933.86         3,501,311.60               569.6           15,743.31
       50              700.21           19,245.33           19,945.54         3,500,611.39              573.02           15,749.45
       51              707.44           19,273.35           19,980.79         3,499,903.95              578.93           15,772.38
       52              732.86           19,370.27           20,103.14         3,499,171.09              599.74           15,851.69
       53              739.79           19,439.87           20,179.65         3,498,431.30              605.41           15,908.65
       54               749.1           19,486.63           20,235.73         3,497,682.20              613.03           15,946.92
       55              944.77           19,853.10           20,797.87         3,496,737.42              773.16           16,246.82
       56            1,062.32           20,014.20           21,076.52         3,495,675.10              869.35           16,378.65
       57            1,208.55           20,385.89           21,594.44         3,494,466.55              989.02           16,682.82
       58            1,399.53           20,692.35           22,091.88         3,493,067.02            1,145.31           16,933.62
       59            1,713.41           21,641.94           23,355.36         3,491,353.61            1,402.17           17,710.72
       60            1,723.90           21,660.46           23,384.36         3,489,629.70            1,410.76           17,725.87
       61            1,734.72           21,694.10           23,428.82         3,487,894.99            1,419.61           17,753.40
       62            1,745.85           21,683.40           23,429.24         3,486,149.14            1,428.72           17,744.64
       63            1,757.05           21,672.62           23,429.67         3,484,392.09            1,437.89           17,735.83
       64            1,768.33           21,661.78           23,430.11         3,482,623.76            1,447.11           17,726.95
       65            1,779.67           21,650.87           23,430.54         3,480,844.09            1,456.40           17,718.02
       66            1,791.09           21,639.89           23,430.98         3,479,053.00            1,465.74           17,709.04
       67            1,802.59           21,630.02           23,432.61         3,477,250.41            1,475.15           17,700.96
       68            1,814.15           21,618.90           23,433.05         3,475,436.26            1,484.61           17,691.86
       69            1,825.79           21,607.71           23,433.50         3,473,610.46            1,494.14           17,682.70
       70            1,837.51           21,596.44           23,433.95         3,471,772.95            1,503.73           17,673.48
       71            1,849.30           21,585.10           23,434.40         3,469,923.65            1,513.38           17,664.20
       72            1,861.17           21,573.69           23,434.86         3,468,062.48            1,523.09           17,654.86
       73            1,873.11           21,562.20           23,435.32         3,466,189.37            1,532.86           17,645.47
       74            1,885.13           21,550.65           23,435.78         3,464,304.24            1,542.70           17,636.01
       75            1,897.23           21,539.01           23,436.24         3,462,407.01            1,552.60           17,626.49
       76            1,909.40           21,527.31           23,436.71         3,460,497.61            1,562.56           17,616.91
       77            1,921.66           21,515.52           23,437.18         3,458,575.95            1,572.59           17,607.26
       78            1,933.99           21,503.66           23,437.65         3,456,641.96            1,582.68           17,597.56
       79            1,946.40           21,491.73           23,438.13         3,454,695.56            1,592.84           17,587.79
       80            1,958.89           21,479.72           23,438.61         3,452,736.67            1,603.06           17,577.96
       81            1,971.46           21,467.63           23,439.09         3,450,765.21            1,613.35           17,568.07
       82            1,984.11           21,455.46           23,439.58         3,448,781.10            1,623.70           17,558.11
       83            1,996.84           21,443.22           23,440.06         3,446,784.26            1,634.12           17,548.09
       84            2,009.66           21,430.90           23,440.56         3,444,774.60            1,644.61           17,538.01
       85            2,022.56           21,418.50           23,441.05         3,442,752.04            1,655.16           17,527.86
       86            2,035.54           21,406.01           23,441.55         3,440,716.51            1,665.78           17,517.65
       87            2,048.60           21,393.45           23,442.05         3,438,667.91            1,676.47           17,507.37
       88            2,061.75           21,380.81           23,442.56         3,436,606.16            1,687.23           17,497.02
       89            2,074.98           21,368.09           23,443.06         3,434,531.19            1,698.06           17,486.61
       90            2,088.29           21,355.28           23,443.57         3,432,442.89            1,708.96           17,476.13
       91            2,101.69           21,342.39           23,444.09         3,430,341.20            1,719.93           17,465.58
       92            2,115.18           21,329.42           23,444.61         3,428,226.02            1,730.96           17,454.97
       93            2,128.76           21,316.37           23,445.13         3,426,097.26            1,742.07           17,444.29
       94            2,142.42           21,303.23           23,445.65         3,423,954.84            1,753.25           17,433.54
       95            2,156.17           21,290.01           23,446.18         3,421,798.67            1,764.50           17,422.72
       96            2,170.01           21,276.70           23,446.71         3,419,628.66            1,775.83           17,411.83
       97            2,183.93           21,263.31           23,447.24         3,417,444.73            1,787.22           17,400.87
       98            2,197.95           21,249.83           23,447.78         3,415,246.78            1,798.69           17,389.84
       99            2,212.05           21,236.27           23,448.32         3,413,034.73            1,810.24           17,378.74
      100            2,227.62           21,222.62           23,450.24         3,410,807.11            1,822.98           17,367.56
      101            2,241.92           21,208.87           23,450.79         3,408,565.19            1,834.68           17,356.31
      102            2,258.83           21,195.03           23,453.87         3,406,306.36            1,848.52           17,344.99
      103            2,275.16           21,181.09           23,456.25         3,404,031.20            1,861.88           17,333.58
      104            2,289.76           21,167.05           23,456.81         3,401,741.44            1,873.83           17,322.09
      105            2,304.46           21,152.92           23,457.38         3,399,436.98            1,885.85           17,310.53
      106            2,319.25           21,138.70           23,457.94         3,397,117.74            1,897.96           17,298.89
      107            2,334.13           21,124.38           23,458.51         3,394,783.61            1,910.14           17,287.17
      108            2,349.11           21,109.98           23,459.09         3,392,434.50            1,922.40           17,275.38
      109            2,364.19           21,095.48           23,459.67         3,390,070.31            1,934.74           17,263.52
      110            2,396.65           21,080.89           23,477.54         3,387,673.66            1,961.30           17,251.58
      111            2,448.05           21,066.09           23,514.13         3,385,225.61            2,003.36           17,239.47
      112            2,550.52           21,050.96           23,601.48         3,382,675.09            2,087.22           17,227.09
      113            2,627.68           21,035.18           23,662.86         3,380,047.41            2,150.37           17,214.18
      114            2,697.27           21,018.92           23,716.19         3,377,350.14            2,207.32           17,200.86
      115            2,796.02           21,002.20           23,798.23         3,374,554.12            2,288.13           17,187.19
      116            2,844.69           20,984.86           23,829.55         3,371,709.42            2,327.96           17,172.99
      117            3,196.77           20,967.21           24,163.98         3,368,512.66            2,616.08           17,158.55
      118            3,521.50           20,947.37           24,468.87         3,364,991.16            2,881.82           17,142.32
      119            5,074.37           20,925.49           25,999.86         3,359,916.79            4,152.62           17,124.41
      120            5,517.08           20,893.85           26,410.92         3,354,399.71            4,514.91           17,098.51
      121            6,041.30           20,859.51           26,900.81         3,348,358.41            4,943.91           17,070.41
      122            6,080.19           20,821.98           26,902.16         3,342,278.22            4,975.73           17,039.70
      123            6,119.32           20,784.21           26,903.53         3,336,158.90            5,007.76           17,008.79
      124            6,158.71           20,746.19           26,904.90         3,330,000.20            5,039.99           16,977.68
      125            6,198.35           20,707.93           26,906.28         3,323,801.85            5,072.43           16,946.37
      126            6,238.24           20,669.43           26,907.67         3,317,563.61            5,105.08           16,914.86
      127            6,278.39           20,630.68           26,909.07         3,311,285.22            5,137.93           16,883.15
      128            6,318.81           20,591.67           26,910.48         3,304,966.41            5,171.01           16,851.23
      129            6,359.48           20,552.42           26,911.90         3,298,606.93            5,204.29           16,819.10
      130            6,400.41           20,512.91           26,913.32         3,292,206.52            5,237.79           16,786.77
      131            6,441.61           20,473.15           26,914.76         3,285,764.91            5,271.50           16,754.23
      132            6,483.07           20,433.13           26,916.20         3,279,281.84            5,305.43           16,721.49
      133            6,524.80           20,392.85           26,917.66         3,272,757.03            5,339.58           16,688.52
      134            6,566.80           20,352.32           26,919.12         3,266,190.23            5,373.95           16,655.35
      135            6,609.07           20,311.52           26,920.59         3,259,581.16            5,408.55           16,621.97
      136            6,651.62           20,270.46           26,922.08         3,252,929.54            5,443.36           16,588.36
      137            6,694.43           20,229.14           26,923.57         3,246,235.11            5,478.40           16,554.55
      138            6,737.52           20,187.54           26,925.07         3,239,497.59            5,513.66           16,520.51
      139            6,780.89           20,145.69           26,926.58         3,232,716.69            5,549.16           16,486.26
      140            6,824.54           20,103.56           26,928.10         3,225,892.15            5,584.88           16,451.78
      141            6,868.48           20,061.16           26,929.63         3,219,023.67            5,620.83           16,417.08
      142            6,912.69           20,018.48           26,931.17         3,212,110.98            5,657.01           16,382.16
      143            6,957.19           19,975.53           26,932.72         3,205,153.80            5,693.43           16,347.01
      144            7,001.97           19,932.31           26,934.28         3,198,151.82            5,730.08           16,311.64
      145            7,047.05           19,888.81           26,935.85         3,191,104.77            5,766.96           16,276.04
      146            7,092.41           19,845.02           26,937.43         3,184,012.36            5,804.09           16,240.21
      147            7,138.07           19,800.95           26,939.03         3,176,874.29            5,841.45           16,204.14
      148            7,184.02           19,756.60           26,940.63         3,169,690.27            5,879.06           16,167.85
      149            7,230.27           19,711.97           26,942.24         3,162,460.00            5,916.90           16,131.32
      150            7,276.82           19,667.04           26,943.86         3,155,183.18            5,954.99           16,094.56
      151            7,323.66           19,621.83           26,945.49         3,147,859.52            5,993.33           16,057.56
      152            7,370.81           19,576.32           26,947.13         3,140,488.71            6,031.91           16,020.32
      153            7,418.26           19,530.53           26,948.79         3,133,070.45            6,070.75           15,982.84
      154            7,466.02           19,484.43           26,950.45         3,125,604.43            6,109.83           15,945.12
      155            7,514.08           19,438.04           26,952.13         3,118,090.34            6,149.16           15,907.15
      156            7,562.46           19,391.35           26,953.81         3,110,527.88            6,188.75           15,868.94
      157            7,611.15           19,344.36           26,955.51         3,102,916.74            6,228.59           15,830.49
      158            7,660.15           19,297.07           26,957.21         3,095,256.59            6,268.69           15,791.79
      159            7,709.46           19,249.47           26,958.93         3,087,547.12            6,309.05           15,752.83
      160            7,759.10           19,201.56           26,960.66         3,079,788.02            6,349.67           15,713.63
      161            7,809.05           19,153.35           26,962.40         3,071,978.97            6,390.55           15,674.17
      162            7,859.33           19,104.82           26,964.15         3,064,119.64            6,431.70           15,634.46
      163            7,909.93           19,055.98           26,965.91         3,056,209.71            6,473.10           15,594.50
      164            7,960.86           19,006.83           26,967.69         3,048,248.86            6,514.78           15,554.27
      165            8,012.11           18,957.36           26,969.47         3,040,236.74            6,556.72           15,513.79
      166            8,063.70           18,907.57           26,971.27         3,032,173.05            6,598.94           15,473.04
      167            8,115.61           18,857.46           26,973.08         3,024,057.43            6,641.43           15,432.04
      168            8,167.87           18,807.03           26,974.90         3,015,889.56            6,684.19           15,390.77
      169            8,220.46           18,756.27           26,976.73         3,007,669.11            6,727.22           15,349.23
      170            8,273.39           18,705.19           26,978.57         2,999,395.72            6,770.54           15,307.42
      171            8,326.65           18,653.78           26,980.43         2,991,069.07            6,814.13           15,265.35
      172            8,380.27           18,602.03           26,982.30         2,982,688.80            6,858.01           15,223.00
      173            8,434.23           18,549.95           26,984.18         2,974,254.57            6,902.16           15,180.38
      174            8,488.53           18,497.54           26,986.07         2,965,766.04            6,946.60           15,137.49
      175            8,543.19           18,444.78           26,987.97         2,957,222.85            6,991.33           15,094.32
      176            8,598.20           18,391.69           26,989.89         2,948,624.65            7,036.35           15,050.87
      177            8,653.56           18,338.25           26,991.82         2,939,971.09            7,081.66           15,007.14
      178            8,709.28           18,284.47           26,993.76         2,931,261.81            7,127.26           14,963.13
      179            8,765.36           18,230.35           26,995.71         2,922,496.45            7,173.15           14,918.84
      180            8,821.80           18,175.87           26,997.68         2,913,674.65            7,219.34           14,874.26
      181            8,878.61           18,121.05           26,999.65         2,904,796.04            7,265.82           14,829.39
      182            8,935.78           18,065.87           27,001.65         2,895,860.26            7,312.61           14,784.23
      183            8,993.32           18,010.33           27,003.65         2,886,866.94            7,359.70           14,738.78
      184            9,051.23           17,954.44           27,005.67         2,877,815.71            7,407.09           14,693.04
      185            9,109.51           17,898.18           27,007.70         2,868,706.19            7,454.79           14,647.01
      186            9,168.17           17,841.56           27,009.74         2,859,538.02            7,502.79           14,600.67
      187            9,227.21           17,784.58           27,011.79         2,850,310.81            7,551.10           14,554.04
      188            9,286.63           17,727.23           27,013.86         2,841,024.18            7,599.73           14,507.11
      189            9,346.43           17,669.51           27,015.95         2,831,677.74            7,648.67           14,459.87
      190            9,406.62           17,611.42           27,018.04         2,822,271.12            7,697.92           14,412.34
      191            9,467.20           17,552.96           27,020.15         2,812,803.93            7,747.50           14,364.49
      192            9,528.16           17,494.11           27,022.27         2,803,275.77            7,797.39           14,316.34
      193            9,589.52           17,434.89           27,024.41         2,793,686.24            7,847.60           14,267.87
      194            9,651.28           17,375.29           27,026.56         2,784,034.97            7,898.14           14,219.09
      195            9,713.43           17,315.30           27,028.73         2,774,321.54            7,949.00           14,170.00
      196            9,775.98           17,254.92           27,030.90         2,764,545.56            8,000.19           14,120.59
      197            9,838.94           17,194.16           27,033.10         2,754,706.62            8,051.71           14,070.87
      198            9,902.30           17,133.00           27,035.30         2,744,804.31            8,103.57           14,020.82
      199            9,966.07           17,071.45           27,037.52         2,734,838.24            8,155.75           13,970.45
      200           10,030.26           17,009.50           27,039.76         2,724,807.98            8,208.28           13,919.75
      201           10,094.85           16,947.15           27,042.01         2,714,713.13            8,261.14           13,868.73
      202           10,159.87           16,884.40           27,044.27         2,704,553.26            8,314.34           13,817.38
      203           10,225.30           16,821.25           27,046.55         2,694,327.96            8,367.89           13,765.70
      204           10,291.15           16,757.69           27,048.84         2,684,036.81            8,421.78           13,713.68
      205           10,357.43           16,693.72           27,051.15         2,673,679.37            8,476.02           13,661.33
      206           10,424.14           16,629.33           27,053.47         2,663,255.23            8,530.61           13,608.64
      207           10,491.28           16,564.53           27,055.81         2,652,763.96            8,585.55           13,555.61
      208           10,558.85           16,499.32           27,058.16         2,642,205.11            8,640.85           13,502.24
      209           10,626.85           16,433.68           27,060.53         2,631,578.26            8,696.50           13,448.53
      210           10,695.29           16,367.62           27,062.91         2,620,882.97            8,752.51           13,394.47
      211           10,764.18           16,301.13           27,065.31         2,610,118.79            8,808.88           13,340.06
      212           10,833.51           16,234.21           27,067.72         2,599,285.28            8,865.62           13,285.30
      213           10,903.29           16,166.87           27,070.15         2,588,381.99            8,922.72           13,230.18
      214           10,973.51           16,099.09           27,072.60         2,577,408.48            8,980.19           13,174.71
      215           11,044.19           16,030.87           27,075.06         2,566,364.29            9,038.03           13,118.89
      216           11,115.33           15,962.21           27,077.53         2,555,248.96            9,096.25           13,062.70
      217           11,186.92           15,893.11           27,080.03         2,544,062.04            9,154.83           13,006.15
      218           11,258.98           15,823.56           27,082.54         2,532,803.06            9,213.80           12,949.24
      219           11,331.50           15,753.56           27,085.06         2,521,471.57            9,273.15           12,891.95
      220           11,404.48           15,683.12           27,087.60         2,510,067.08            9,332.88           12,834.30
      221           11,477.94           15,612.21           27,090.16         2,498,589.14            9,392.99           12,776.28
      222           11,551.88           15,540.86           27,092.73         2,487,037.26            9,453.50           12,717.88
      223           11,626.29           15,469.04           27,095.32         2,475,410.98            9,514.39           12,659.11
      224           11,701.17           15,396.75           27,097.93         2,463,709.80            9,575.68           12,599.96
      225           11,776.55           15,324.01           27,100.55         2,451,933.26            9,637.36           12,540.42
      226           11,852.41           15,250.79           27,103.19         2,440,080.85            9,699.44           12,480.51
      227           11,928.75           15,177.10           27,105.85         2,428,152.10            9,761.91           12,420.20
      228           12,005.59           15,102.93           27,108.52         2,416,146.51            9,824.80           12,359.51
      229           12,082.93           15,028.29           27,111.22         2,404,063.58            9,888.08           12,298.42
      230           12,160.76           14,953.16           27,113.93         2,391,902.81            9,951.78           12,236.94
      231           12,239.10           14,877.55           27,116.65         2,379,663.71           10,015.89           12,175.07
      232           12,317.94           14,801.45           27,119.40         2,367,345.77           10,080.41           12,112.79
      233           12,397.29           14,724.87           27,122.16         2,354,948.48           10,145.34           12,050.12
      234           12,477.15           14,647.78           27,124.94         2,342,471.32           10,210.70           11,987.04
      235           12,557.53           14,570.20           27,127.74         2,329,913.79           10,276.48           11,923.55
      236           12,638.43           14,492.12           27,130.55         2,317,275.37           10,342.68           11,859.65
      237           12,719.85           14,413.54           27,133.38         2,304,555.52           10,409.31           11,795.34
      238           12,801.79           14,334.45           27,136.24         2,291,753.73           10,476.36           11,730.62
      239           12,884.26           14,254.85           27,139.11         2,278,869.47           10,543.85           11,665.48
      240           12,967.26           14,174.73           27,141.99         2,265,902.21           10,611.78           11,599.92
      241           13,050.80           14,094.10           27,144.90         2,252,851.41           10,680.14           11,533.93
      242           13,134.88           14,012.95           27,147.83         2,239,716.53           10,748.95           11,467.52
      243           13,219.50           13,931.27           27,150.77         2,226,497.03           10,818.20           11,400.68
      244           13,304.67           13,849.07           27,153.74         2,213,192.36           10,887.89           11,333.41
      245           13,390.38           13,766.34           27,156.72         2,199,801.98           10,958.04           11,265.71
      246           13,476.65           13,683.07           27,159.72         2,186,325.34           11,028.64           11,197.57
      247           13,563.47           13,599.27           27,162.74         2,172,761.86           11,099.69           11,128.98
      248           13,650.86           13,514.93           27,165.78         2,159,111.00           11,171.20           11,059.96
      249           13,738.81           13,430.04           27,168.84         2,145,372.20           11,243.17           10,990.49
      250           13,827.32           13,344.60           27,171.92         2,131,544.87           11,315.61           10,920.58
      251           13,916.41           13,258.61           27,175.02         2,117,628.47           11,388.52           10,850.21
      252           14,006.07           13,172.07           27,178.14         2,103,622.39           11,461.89           10,779.39
      253           14,096.31           13,084.97           27,181.28         2,089,526.08           11,535.74           10,708.11
      254           14,187.13           12,997.31           27,184.44         2,075,338.95           11,610.06           10,636.37
      255           14,278.54           12,909.08           27,187.63         2,061,060.41           11,684.87           10,564.17
      256           14,370.54           12,820.29           27,190.83         2,046,689.86           11,760.16           10,491.50
      257           14,463.13           12,730.92           27,194.05         2,032,226.73           11,835.93           10,418.37
      258           14,556.32           12,640.97           27,197.29         2,017,670.41           11,912.19           10,344.76
      259           14,650.11           12,550.44           27,200.55         2,003,020.30           11,988.94           10,270.68
      260           14,744.51           12,459.33           27,203.84         1,988,275.79           12,066.19           10,196.11
      261           14,839.51           12,367.63           27,207.14         1,973,436.28           12,143.94           10,121.07
      262           14,935.13           12,275.34           27,210.47         1,958,501.16           12,222.19           10,045.55
      263           15,031.36           12,182.46           27,213.82         1,943,469.79           12,300.94            9,969.53
      264           15,128.22           12,088.97           27,217.19         1,928,341.58           12,380.20            9,893.03
      265           15,225.70           11,994.88           27,220.58         1,913,115.88           12,459.97            9,816.03
      266           15,323.81           11,900.19           27,223.99         1,897,792.07           12,540.26            9,738.54
      267           15,422.55           11,804.88           27,227.43         1,882,369.52           12,621.07            9,660.54
      268           15,521.93           11,708.96           27,230.89         1,866,847.59           12,702.40            9,582.04
      269           15,621.95           11,612.42           27,234.36         1,851,225.65           12,784.25            9,503.04
      270           15,722.61           11,515.25           27,237.87         1,835,503.03           12,866.63            9,423.53
      271           15,823.93           11,417.46           27,241.39         1,819,679.10           12,949.54            9,343.50
      272           15,925.90           11,319.04           27,244.94         1,803,753.20           13,032.99            9,262.95
      273           16,028.53           11,219.98           27,248.51         1,787,724.68           13,116.97            9,181.89
      274           16,131.82           11,120.29           27,252.10         1,771,592.86           13,201.50            9,100.30
      275           16,235.77           11,019.95           27,255.72         1,755,357.09           13,286.57            9,018.19
      276           16,340.40           10,918.96           27,259.36         1,739,016.69           13,372.19            8,935.55
      277           16,445.70           10,817.32           27,263.02         1,722,570.99           13,458.37            8,852.37
      278           16,551.68           10,715.03           27,266.71         1,706,019.31           13,545.10            8,768.66
      279           16,658.35           10,612.07           27,270.42         1,689,360.97           13,632.38            8,684.41
      280           16,765.70           10,508.45           27,274.15         1,672,595.27           13,720.24            8,599.61
      281           16,873.75           10,404.16           27,277.91         1,655,721.52           13,808.66            8,514.26
      282           16,982.49           10,299.20           27,281.69         1,638,739.03           13,897.65            8,428.37
      283           17,091.93           10,193.56           27,285.50         1,621,647.10           13,987.21            8,341.92
      284           17,202.09           10,087.24           27,289.33         1,604,445.01           14,077.36            8,254.91
      285           17,312.95            9,980.24           27,293.19         1,587,132.06           14,168.08            8,167.34
      286           17,424.53            9,872.54           27,297.07         1,569,707.53           14,259.39            8,079.21
      287           17,536.83            9,764.15           27,300.97         1,552,170.71           14,351.29            7,990.51
      288           17,649.85            9,655.06           27,304.90         1,534,520.86           14,443.78            7,901.23
      289           17,763.60            9,545.26           27,308.86         1,516,757.26           14,536.87            7,811.38
      290           17,878.09            9,434.76           27,312.84         1,498,879.17           14,630.56            7,720.95
      291           17,993.31            9,323.54           27,316.85         1,480,885.86           14,724.86            7,629.93
      292           18,109.28            9,211.60           27,320.88         1,462,776.58           14,819.76            7,538.33
      293           18,226.00            9,098.94           27,324.94         1,444,550.58           14,915.28            7,446.14
      294           18,343.47            8,985.56           27,329.03         1,426,207.11           15,011.41            7,353.35
      295           18,461.70            8,871.44           27,333.14         1,407,745.42           15,108.16            7,259.96
      296           18,580.69            8,756.59           27,337.28         1,389,164.73           15,205.54            7,165.97
      297           18,700.45            8,640.99           27,341.44         1,370,464.28           15,303.54            7,071.37
      298           18,820.98            8,524.65           27,345.63         1,351,643.29           15,402.18            6,976.16
      299           18,942.29            8,407.56           27,349.85         1,332,701.00           15,501.46            6,880.34
      300           19,064.39            8,289.71           27,354.10         1,313,636.61           15,601.37            6,783.90
      301           19,187.27            8,171.10           27,358.37         1,294,449.34           15,701.93            6,686.83
      302           19,310.95            8,051.73           27,362.67         1,275,138.40           15,803.14            6,589.14
      303           19,435.42            7,931.58           27,367.00         1,255,702.98           15,905.01            6,490.82
      304           19,560.70            7,810.66           27,371.36         1,236,142.28           16,007.53            6,391.87
      305           19,686.78            7,688.96           27,375.74         1,216,455.50           16,110.71            6,292.27
      306           19,813.68            7,566.47           27,380.15         1,196,641.82           16,214.56            6,192.03
      307           19,941.40            7,443.19           27,384.59         1,176,700.42           16,319.08            6,091.15
      308           20,069.94            7,319.12           27,389.06         1,156,630.48           16,424.27            5,989.61
      309           20,199.32            7,194.25           27,393.56         1,136,431.16           16,530.14            5,887.42
      310           20,329.52            7,068.57           27,398.09         1,116,101.64           16,636.70            5,784.57
      311           20,460.57            6,942.07           27,402.65         1,095,641.07           16,743.94            5,681.06
      312           20,592.47            6,814.77           27,407.23         1,075,048.60           16,851.88            5,576.87
      313           20,725.21            6,686.64           27,411.85         1,054,323.39           16,960.51            5,472.02
      314           20,858.81            6,557.68           27,416.49         1,033,464.58           17,069.84            5,366.49
      315           20,993.28            6,427.89           27,421.17         1,012,471.30           17,179.88            5,260.27
      316           21,128.61            6,297.26           27,425.87           991,342.68           17,290.64            5,153.37
      317           21,264.82            6,165.79           27,430.61           970,077.86           17,402.10            5,045.78
      318           21,401.91            6,033.47           27,435.37           948,675.96           17,514.29            4,937.50
      319           21,539.88            5,900.29           27,440.17           927,136.08           17,627.19            4,828.51
      320           21,678.74            5,766.26           27,445.00           905,457.34           17,740.83            4,718.83
      321           21,818.50            5,631.36           27,449.86           883,638.84           17,855.20            4,608.43
      322           21,959.16            5,495.59           27,454.75           861,679.68           17,970.31            4,497.32
      323           22,100.73            5,358.94           27,459.67           839,578.95           18,086.17            4,385.50
      324           22,243.21            5,221.41           27,464.62           817,335.74           18,202.77            4,272.95
      325           22,386.61            5,082.99           27,469.61           794,949.13           18,320.12            4,159.67
      326           22,530.94            4,943.68           27,474.62           772,418.18           18,438.23            4,045.67
      327           22,676.20            4,803.47           27,479.67           749,741.98           18,557.11            3,930.93
      328           22,822.40            4,662.35           27,484.75           726,919.58           18,676.75            3,815.44
      329           22,969.54            4,520.32           27,489.87           703,950.03           18,797.16            3,699.22
      330           23,112.02            4,377.38           27,489.40           680,838.01           18,913.76            3,582.24
      331           23,261.03            4,233.55           27,494.58           657,576.99           19,035.70            3,464.53
      332           23,411.00            4,088.79           27,499.79           634,165.99           19,158.43            3,346.07
      333           23,561.94            3,943.10           27,505.04           610,604.05           19,281.95            3,226.84
      334           23,713.85            3,796.47           27,510.32           586,890.19           19,406.27            3,106.84
      335           23,866.75            3,648.88           27,515.63           563,023.44           19,531.39            2,986.07
      336           24,020.63            3,500.35           27,520.98           539,002.81           19,657.32            2,864.52
      337           24,175.51            3,350.86           27,526.37           514,827.31           19,784.07            2,742.18
      338           24,331.38            3,200.40           27,531.78           490,495.92           19,911.63            2,619.05
      339           24,483.60            3,048.97           27,532.57           466,012.32           20,036.20            2,495.13
      340           24,630.65            2,896.59           27,527.24           441,381.67           20,156.53            2,370.43
      341           24,777.18            2,743.29           27,520.47           416,604.49           20,276.45            2,244.98
      342           24,924.43            2,589.08           27,513.50           391,680.06           20,396.95            2,118.78
      343           25,072.28            2,433.95           27,506.23           366,607.78           20,517.94            1,991.83
      344           25,213.56            2,277.90           27,491.46           341,394.22           20,633.56            1,864.12
      345           25,350.09            2,121.00           27,471.09           316,044.13           20,745.29            1,735.72
      346           25,505.39            1,963.24           27,468.63           290,538.74           20,872.37            1,606.62
      347           25,609.56            1,804.51           27,414.08           264,929.18           20,957.63            1,476.73
      348           25,768.39            1,645.13           27,413.52           239,160.79           21,087.60            1,346.29
      349           25,912.93            1,484.76           27,397.69           213,247.86           21,205.89            1,215.05
      350           25,978.67            1,323.48           27,302.15           187,269.19           21,259.68            1,083.07
      351           25,894.23            1,161.82           27,056.06           161,374.96           21,190.59              950.78
      352           25,376.52            1,000.75           26,377.27           135,998.44           20,766.92              818.96
      353           25,042.45              843.04           25,885.49           110,955.99           20,493.53               689.9
      354           24,864.22               687.5           25,551.72            86,091.77           20,347.68              562.62
      355           23,070.32              533.15           23,603.47            63,021.45           18,879.63               436.3
      356           21,421.55              390.09           21,811.64            41,599.90           17,530.36              319.23
      357           18,759.74              257.23           19,016.97            22,840.16           15,352.06               210.5
      358           15,431.47              140.89           15,572.36             7,408.69           12,628.36               115.3
      359            5,200.12               45.17            5,245.29             2,208.57            4,255.53               36.96
      360            2,208.57               13.41            2,221.98                    0            1,807.39               10.97



                                                       Classes
                                                       Class-M2
               Cash Flow           Balance             Principal           Interest             Cash Flow            Balance
                 7,389,021.52                            4,140,000.00         6,528,702.16        10,668,702.16
Period
------------------------------------------------------------------------------------------------------------------------------------
        0                   0        2,883,871.16                   0                    0                    0        4,140,000.00
        1           15,410.40        2,883,591.79               57.61            19,665.00            19,722.61        4,139,942.39
        2           15,411.86        2,883,310.86               57.94            19,664.73            19,722.67        4,139,884.45
        3           15,414.69        2,883,028.37               58.27            19,664.45            19,722.72        4,139,826.18
        4           15,420.96        2,882,743.80               58.61            19,664.17            19,722.78        4,139,767.57
        5           15,421.02        2,882,457.64               58.95            19,663.90            19,722.84        4,139,708.62
        6           15,425.19        2,882,169.89               59.29            19,663.62            19,722.90        4,139,649.34
        7           15,431.31        2,881,880.53               59.63            19,663.33            19,722.96        4,139,589.71
        8           15,431.38        2,881,589.56               59.97            19,663.05            19,723.02        4,139,529.74
        9           15,431.44        2,881,296.96               60.31            19,662.77            19,723.08        4,139,469.43
       10           15,431.51        2,881,002.73               60.66            19,662.48            19,723.14        4,139,408.77
       11           15,431.58        2,880,706.85               61.01            19,662.19            19,723.20        4,139,347.75
       12           15,431.64        2,880,409.32               61.36            19,661.90            19,723.26        4,139,286.39
       13           15,433.93        2,880,109.36               61.71            19,661.61            19,723.33        4,139,224.68
       14           15,435.52        2,879,807.72               62.07            19,661.32            19,723.39        4,139,162.61
       15           15,442.77        2,879,504.76               62.43            19,661.02            19,723.45        4,139,100.18
       16           15,448.86        2,879,198.99               62.79            19,660.73            19,723.51        4,139,037.39
       17           15,451.62        2,878,890.84               63.15            19,660.43            19,723.58        4,138,974.24
       18           15,451.69        2,878,580.97               63.51            19,660.13            19,723.64        4,138,910.73
       19           15,452.83        2,878,268.96               63.88            19,659.83            19,723.70        4,138,846.86
       20           15,452.90        2,877,955.21               64.25            19,659.52            19,723.77        4,138,782.61
       21           15,461.83        2,877,637.47              100.53            19,659.22            19,759.74        4,138,682.08
       22           15,466.51        2,877,317.95              101.12            19,658.74            19,759.86        4,138,580.96
       23           15,473.35        2,876,994.19              101.72            19,658.26            19,759.98        4,138,479.24
       24           15,485.14        2,876,667.95              102.33            19,657.78            19,760.10        4,138,376.91
       25           15,494.70        2,876,339.89              102.94            19,657.29            19,760.23        4,138,273.97
       26           15,503.32        2,876,010.58              103.55            19,656.80            19,760.35        4,138,170.43
       27           15,517.17        2,875,679.18              104.16            19,656.31            19,760.47        4,138,066.26
       28           15,548.18        2,875,347.97                95.5            19,655.81            19,751.31        4,137,970.77
       29           15,571.96        2,875,015.77               96.11            19,655.36            19,751.47        4,137,874.66
       30           15,588.55        2,874,680.14               96.73            19,654.90            19,751.63        4,137,777.93
       31           15,621.44        2,874,343.10               97.35            19,654.45            19,751.79        4,137,680.59
       32           15,623.02        2,874,004.14               97.97            19,653.98            19,751.95        4,137,582.62
       33           15,630.67        2,873,662.50                98.6            19,653.52            19,752.12        4,137,484.02
       34           15,712.23        2,873,288.24              370.65            22,884.61            23,255.26        4,137,113.37
       35           15,797.29        2,872,876.93              532.09            23,120.96            23,653.05        4,136,581.28
       36           16,144.29        2,872,359.62              536.08            23,971.77            24,507.85        4,136,045.20
       37           16,276.57        2,871,839.37               539.5            25,305.56            25,845.06        4,135,505.71
       38           16,276.69        2,871,316.02              542.94            25,302.28            25,845.22        4,134,962.77
       39           16,278.71        2,870,789.05               546.4            25,298.97            25,845.38        4,134,416.36
       40           16,282.21        2,870,258.94              549.89            25,350.10            25,899.99        4,133,866.48
       41           16,284.15        2,869,724.97               553.4            25,346.76            25,900.15        4,133,313.08
       42           16,284.27        2,869,187.82              556.93            25,343.39            25,900.32        4,132,756.15
       43           16,284.74        2,868,647.45              560.48            25,345.54            25,906.03        4,132,195.67
       44           16,291.58        2,868,102.16              564.06            25,342.13            25,906.19        4,131,631.61
       45           16,293.84        2,867,553.03              567.66            25,338.70            25,906.36        4,131,063.95
       46           16,296.51        2,866,999.59              571.28            25,335.24            25,906.52        4,130,492.67
       47           16,308.36        2,866,438.29              574.93            25,331.77            25,906.69        4,129,917.74
       48           16,308.66        2,865,873.67              578.59            25,328.27            25,906.86        4,129,339.15
       49           16,312.91        2,865,304.07              582.29            25,324.74            25,907.03        4,128,756.86
       50           16,322.46        2,864,731.05                 586            25,321.20            25,907.20        4,128,170.86
       51           16,351.31        2,864,152.12              589.74            25,317.63            25,907.37        4,127,581.12
       52           16,451.43        2,863,552.38               593.5            25,314.04            25,907.54        4,126,987.62
       53           16,514.05        2,862,946.97              597.29            25,310.43            25,907.72        4,126,390.33
       54           16,559.95        2,862,333.94               601.1            25,306.79            25,907.89        4,125,789.23
       55           17,019.97        2,861,560.79              604.94            25,303.13            25,908.07        4,125,184.29
       56           17,248.01        2,860,691.43               608.8            25,299.45            25,908.25        4,124,575.49
       57           17,671.84        2,859,702.41              612.68            25,295.74            25,908.42        4,123,962.81
       58           18,078.93        2,858,557.10              616.59            25,292.01            25,908.60        4,123,346.22
       59           19,112.89        2,857,154.93              620.53            25,288.26            25,908.78        4,122,725.70
       60           19,136.63        2,855,744.17              624.48            25,284.48            25,908.97        4,122,101.21
       61           19,173.01        2,854,324.56              628.47            25,280.68            25,909.15        4,121,472.74
       62           19,173.36        2,852,895.85              632.48            25,276.85            25,909.33        4,120,840.26
       63           19,173.71        2,851,457.96              636.52            25,273.00            25,909.52        4,120,203.75
       64           19,174.07        2,850,010.85              640.58            25,269.13            25,909.70        4,119,563.17
       65           19,174.42        2,848,554.45              644.66            25,265.23            25,909.89        4,118,918.50
       66           19,174.78        2,847,088.71              648.78            25,261.30            25,910.08        4,118,269.73
       67           19,176.11        2,845,613.56              652.92            25,257.35            25,910.27        4,117,616.81
       68           19,176.48        2,844,128.94              657.08            25,253.38            25,910.46        4,116,959.72
       69           19,176.84        2,842,634.80              661.28            25,249.38            25,910.65        4,116,298.45
       70           19,177.21        2,841,131.07               665.5            25,245.35            25,910.85        4,115,632.95
       71           19,177.58        2,839,617.69              669.74            25,241.30            25,911.04        4,114,963.21
       72           19,177.95        2,838,094.60              674.02            25,237.22            25,911.24        4,114,289.19
       73           19,178.33        2,836,561.74              678.32            25,233.12            25,911.44        4,113,610.88
       74           19,178.71        2,835,019.04              682.65            25,228.99            25,911.63        4,112,928.23
       75           19,179.09        2,833,466.44                 687            25,224.83            25,911.83        4,112,241.23
       76           19,179.47        2,831,903.87              691.39            25,220.65            25,912.04        4,111,549.84
       77           19,179.85        2,830,331.28               695.8            25,216.44            25,912.24        4,110,854.05
       78           19,180.24        2,828,748.60              700.24            25,212.20            25,912.44        4,110,153.81
       79           19,180.63        2,827,155.76               704.7            25,207.94            25,912.65        4,109,449.10
       80           19,181.02        2,825,552.70               709.2            25,203.65            25,912.85        4,108,739.90
       81           19,181.42        2,823,939.35              713.73            25,199.33            25,913.06        4,108,026.18
       82           19,181.82        2,822,315.65              718.28            25,194.99            25,913.27        4,107,307.89
       83           19,182.22        2,820,681.53              722.86            25,190.62            25,913.48        4,106,585.03
       84           19,182.62        2,819,036.92              727.48            25,186.21            25,913.69        4,105,857.55
       85           19,183.02        2,817,381.76              732.12            25,181.79            25,913.90        4,105,125.43
       86           19,183.43        2,815,715.98              736.79            25,177.33            25,914.12        4,104,388.64
       87           19,183.84        2,814,039.50              741.49            25,172.84            25,914.34        4,103,647.15
       88           19,184.25        2,812,352.27              746.22            25,168.33            25,914.55        4,102,900.93
       89           19,184.67        2,810,654.21              750.99            25,163.79            25,914.77        4,102,149.94
       90           19,185.09        2,808,945.25              755.78            25,159.21            25,914.99        4,101,394.16
       91           19,185.51        2,807,225.33               760.6            25,154.61            25,915.21        4,100,633.56
       92           19,185.93        2,805,494.36              765.45            25,149.98            25,915.43        4,099,868.11
       93           19,186.36        2,803,752.29              770.34            25,145.32            25,915.66        4,099,097.77
       94           19,186.79        2,801,999.04              775.25            25,140.63            25,915.88        4,098,322.52
       95           19,187.22        2,800,234.54               780.2            25,135.91            25,916.11        4,097,542.32
       96           19,187.65        2,798,458.71              785.18            25,131.16            25,916.34        4,096,757.14
       97           19,188.09        2,796,671.48              790.19            25,126.38            25,916.57        4,095,966.95
       98           19,188.53        2,794,872.79              795.23            25,121.57            25,916.80        4,095,171.72
       99           19,188.97        2,793,062.55              800.31            25,116.73            25,917.03        4,094,371.41
      100           19,190.54        2,791,239.57              805.41            25,111.86            25,917.27        4,093,566.00
      101           19,190.99        2,789,404.89              810.55            25,106.95            25,917.50        4,092,755.44
      102           19,193.51        2,787,556.37              815.72            25,102.02            25,917.74        4,091,939.72
      103           19,195.46        2,785,694.50              820.93            25,097.05            25,917.98        4,091,118.79
      104           19,195.92        2,783,820.67              826.17            25,092.05            25,918.22        4,090,292.62
      105           19,196.38        2,781,934.81              831.44            25,087.02            25,918.46        4,089,461.18
      106           19,196.85        2,780,036.85              836.75            25,081.96            25,918.71        4,088,624.43
      107           19,197.31        2,778,126.71              842.09            25,076.87            25,918.95        4,087,782.35
      108           19,197.78        2,776,204.32              847.46            25,071.74            25,919.20        4,086,934.89
      109           19,198.26        2,774,269.58              852.87            25,066.58            25,919.45        4,086,082.02
      110           19,212.88        2,772,308.27              858.31            25,061.39            25,919.70        4,085,223.72
      111           19,242.83        2,770,304.91              997.35            25,056.16            26,053.51        4,084,226.36
      112           19,314.31        2,768,217.69            1,246.44            25,050.04            26,296.48        4,082,979.92
      113           19,364.54        2,766,067.32            1,501.28            25,042.35            26,543.63        4,081,478.64
      114           19,408.18        2,763,860.01            1,694.97            25,033.04            26,728.01        4,079,783.68
      115           19,475.32        2,761,571.88            2,152.76            25,022.48            27,175.24        4,077,630.92
      116           19,500.95        2,759,243.92            2,166.73            25,009.03            27,175.76        4,075,464.19
      117           19,774.63        2,756,627.84            2,180.79            24,995.50            27,176.29        4,073,283.40
      118           20,024.14        2,753,746.02            2,323.11            24,981.88            27,304.99        4,070,960.29
      119           21,277.03        2,749,593.40            2,466.83            24,967.34            27,434.17        4,068,493.46
      120           21,613.42        2,745,078.49            4,378.57            24,951.93            29,330.49        4,064,114.89
      121           22,014.32        2,740,134.58            7,360.50            24,924.90            32,285.40        4,056,754.39
      122           22,015.43        2,735,158.85            7,407.25            24,879.77            32,287.01        4,049,347.14
      123           22,016.54        2,730,151.09            7,454.29            24,834.35            32,288.63        4,041,892.86
      124           22,017.67        2,725,111.11            7,501.63            24,788.64            32,290.27        4,034,391.23
      125           22,018.80        2,720,038.68            7,549.27            24,742.64            32,291.91        4,026,841.96
      126           22,019.94        2,714,933.60            7,597.21            24,696.35            32,293.56        4,019,244.75
      127           22,021.08        2,709,795.67            7,645.46            24,649.76            32,295.22        4,011,599.28
      128           22,022.23        2,704,624.66            7,694.02            24,602.88            32,296.90        4,003,905.27
      129           22,023.39        2,699,420.37            7,742.88            24,555.70            32,298.58        3,996,162.38
      130           22,024.56        2,694,182.59            7,792.06            24,508.22            32,300.28        3,988,370.33
      131           22,025.74        2,688,911.08            7,841.54            24,460.44            32,301.98        3,980,528.79
      132           22,026.92        2,683,605.65            7,891.34            24,412.35            32,303.70        3,972,637.44
      133           22,028.11        2,678,266.07            7,941.46            24,363.96            32,305.43        3,964,695.98
      134           22,029.31        2,672,892.11            7,991.90            24,315.27            32,307.16        3,956,704.08
      135           22,030.51        2,667,483.57            8,042.65            24,266.26            32,308.91        3,948,661.43
      136           22,031.72        2,662,040.21            8,093.73            24,216.94            32,310.67        3,940,567.70
      137           22,032.95        2,656,561.81            8,145.14            24,167.31            32,312.45        3,932,422.56
      138           22,034.17        2,651,048.14            8,196.87            24,117.36            32,314.23        3,924,225.69
      139           22,035.41        2,645,498.99            8,248.93            24,067.10            32,316.02        3,915,976.76
      140           22,036.66        2,639,914.11            8,301.32            24,016.51            32,317.83        3,907,675.44
      141           22,037.91        2,634,293.28            8,354.04            23,965.60            32,319.65        3,899,321.40
      142           22,039.17        2,628,636.27            8,407.10            23,914.38            32,321.48        3,890,914.30
      143           22,040.44        2,622,942.85            8,460.50            23,862.82            32,323.32        3,882,453.81
      144           22,041.71        2,617,212.77            8,514.23            23,810.94            32,325.17        3,873,939.58
      145           22,043.00        2,611,445.81            8,568.31            23,758.73            32,327.03        3,865,371.27
      146           22,044.29        2,605,641.72            8,622.73            23,706.18            32,328.91        3,856,748.54
      147           22,045.60        2,599,800.27            8,677.49            23,653.30            32,330.79        3,848,071.05
      148           22,046.91        2,593,921.21            8,732.61            23,600.09            32,332.69        3,839,338.44
      149           22,048.22        2,588,004.31            8,788.07            23,546.54            32,334.61        3,830,550.37
      150           22,049.55        2,582,049.31            8,843.89            23,492.64            32,336.53        3,821,706.49
      151           22,050.89        2,576,055.98            8,900.06            23,438.41            32,338.47        3,812,806.43
      152           22,052.23        2,570,024.07            8,956.59            23,383.83            32,340.41        3,803,849.84
      153           22,053.58        2,563,953.32            9,013.47            23,328.90            32,342.38        3,794,836.37
      154           22,054.95        2,557,843.49            9,070.72            23,273.62            32,344.35        3,785,765.64
      155           22,056.32        2,551,694.33            9,128.34            23,218.00            32,346.33        3,776,637.30
      156           22,057.69        2,545,505.58            9,186.32            23,162.02            32,348.33        3,767,450.99
      157           22,059.08        2,539,276.98            9,244.66            23,105.68            32,350.34        3,758,206.32
      158           22,060.48        2,533,008.29            9,303.38            23,048.98            32,352.37        3,748,902.94
      159           22,061.89        2,526,699.24            9,362.47            22,991.93            32,354.40        3,739,540.47
      160           22,063.30        2,520,349.56            9,421.94            22,934.51            32,356.45        3,730,118.52
      161           22,064.72        2,513,959.01            9,481.79            22,876.73            32,358.52        3,720,636.74
      162           22,066.16        2,507,527.32            9,542.01            22,818.58            32,360.59        3,711,094.72
      163           22,067.60        2,501,054.21            9,602.62            22,760.06            32,362.68        3,701,492.10
      164           22,069.05        2,494,539.43            9,663.62            22,701.17            32,364.78        3,691,828.49
      165           22,070.51        2,487,982.71            9,725.00            22,641.90            32,366.90        3,682,103.49
      166           22,071.98        2,481,383.77            9,786.77            22,582.26            32,369.03        3,672,316.72
      167           22,073.46        2,474,742.34            9,848.93            22,522.24            32,371.17        3,662,467.79
      168           22,074.95        2,468,058.15            9,911.49            22,461.83            32,373.33        3,652,556.30
      169           22,076.45        2,461,330.93            9,974.45            22,401.05            32,375.50        3,642,581.85
      170           22,077.96        2,454,560.39           10,037.81            22,339.87            32,377.68        3,632,544.05
      171           22,079.48        2,447,746.26           10,101.56            22,278.31            32,379.88        3,622,442.48
      172           22,081.01        2,440,888.26           10,165.73            22,216.36            32,382.09        3,612,276.75
      173           22,082.55        2,433,986.09           10,230.30            22,154.01            32,384.31        3,602,046.45
      174           22,084.09        2,427,039.49           10,295.29            22,091.27            32,386.55        3,591,751.16
      175           22,085.65        2,420,048.15           10,360.68            22,028.12            32,388.81        3,581,390.48
      176           22,087.22        2,413,011.81           10,426.49            21,964.58            32,391.07        3,570,963.99
      177           22,088.80        2,405,930.15           10,492.72            21,900.63            32,393.36        3,560,471.26
      178           22,090.39        2,398,802.89           10,559.38            21,836.28            32,395.65        3,549,911.89
      179           22,091.98        2,391,629.75           10,626.45            21,771.52            32,397.97        3,539,285.44
      180           22,093.59        2,384,410.41           10,693.95            21,706.34            32,400.29        3,528,591.49
      181           22,095.21        2,377,144.59           10,761.88            21,640.75            32,402.63        3,517,829.60
      182           22,096.84        2,369,831.98           10,830.24            21,574.75            32,404.99        3,506,999.36
      183           22,098.48        2,362,472.28           10,899.04            21,508.32            32,407.36        3,496,100.32
      184           22,100.13        2,355,065.19           10,968.27            21,441.47            32,409.75        3,485,132.05
      185           22,101.79        2,347,610.40           11,037.95            21,374.20            32,412.15        3,474,094.10
      186           22,103.46        2,340,107.61           11,108.06            21,306.50            32,414.56        3,462,986.04
      187           22,105.15        2,332,556.51           11,178.63            21,238.37            32,417.00        3,451,807.41
      188           22,106.84        2,324,956.78           11,249.64            21,169.81            32,419.44        3,440,557.77
      189           22,108.54        2,317,308.11           11,321.10            21,100.81            32,421.91        3,429,236.67
      190           22,110.26        2,309,610.19           11,393.02            21,031.37            32,424.38        3,417,843.65
      191           22,111.99        2,301,862.69           11,465.39            20,961.49            32,426.88        3,406,378.26
      192           22,113.72        2,294,065.30           11,538.22            20,891.16            32,429.39        3,394,840.04
      193           22,115.47        2,286,217.70           11,611.52            20,820.39            32,431.91        3,383,228.52
      194           22,117.23        2,278,319.57           11,685.28            20,749.17            32,434.46        3,371,543.23
      195           22,119.00        2,270,370.57           11,759.52            20,677.50            32,437.01        3,359,783.72
      196           22,120.78        2,262,370.37           11,834.22            20,605.37            32,439.59        3,347,949.50
      197           22,122.58        2,254,318.66           11,909.40            20,532.78            32,442.18        3,336,040.10
      198           22,124.38        2,246,215.10           11,985.05            20,459.73            32,444.79        3,324,055.05
      199           22,126.20        2,238,059.34           12,061.19            20,386.22            32,447.41        3,311,993.86
      200           22,128.03        2,229,851.06           12,137.81            20,312.24            32,450.05        3,299,856.05
      201           22,129.87        2,221,589.92           12,214.92            20,237.79            32,452.71        3,287,641.13
      202           22,131.72        2,213,275.58           12,292.52            20,162.87            32,455.38        3,275,348.61
      203           22,133.59        2,204,907.69           12,370.61            20,087.47            32,458.07        3,262,978.00
      204           22,135.46        2,196,485.91           12,449.20            20,011.59            32,460.78        3,250,528.80
      205           22,137.35        2,188,009.88           12,528.28            19,935.22            32,463.51        3,238,000.52
      206           22,139.25        2,179,479.27           12,607.88            19,858.38            32,466.25        3,225,392.64
      207           22,141.17        2,170,893.72           12,687.97            19,781.04            32,469.01        3,212,704.67
      208           22,143.09        2,162,252.87           12,768.58            19,703.21            32,471.79        3,199,936.10
      209           22,145.03        2,153,556.37           12,849.69            19,624.89            32,474.58        3,187,086.40
      210           22,146.98        2,144,803.86           12,931.33            19,546.07            32,477.40        3,174,155.07
      211           22,148.94        2,135,994.97           13,013.48            19,466.75            32,480.23        3,161,141.59
      212           22,150.92        2,127,129.35           13,096.16            19,386.92            32,483.08        3,148,045.44
      213           22,152.90        2,118,206.63           13,179.36            19,306.59            32,485.94        3,134,866.08
      214           22,154.90        2,109,226.44           13,263.08            19,225.75            32,488.83        3,121,603.00
      215           22,156.92        2,100,188.41           13,347.35            19,144.39            32,491.73        3,108,255.65
      216           22,158.94        2,091,092.16           13,432.14            19,062.51            32,494.66        3,094,823.51
      217           22,160.98        2,081,937.33           13,517.48            18,980.12            32,497.60        3,081,306.03
      218           22,163.04        2,072,723.53           13,603.36            18,897.20            32,500.56        3,067,702.67
      219           22,165.10        2,063,450.38           13,689.78            18,813.75            32,503.53        3,054,012.89
      220           22,167.18        2,054,117.50           13,776.76            18,729.77            32,506.53        3,040,236.13
      221           22,169.28        2,044,724.51           13,864.28            18,645.26            32,509.55        3,026,371.85
      222           22,171.38        2,035,271.01           13,952.37            18,560.22            32,512.58        3,012,419.48
      223           22,173.50        2,025,756.62           14,041.01            18,474.63            32,515.64        2,998,378.47
      224           22,175.63        2,016,180.94           14,130.22            18,388.49            32,518.71        2,984,248.26
      225           22,177.78        2,006,543.59           14,219.99            18,301.81            32,521.81        2,970,028.26
      226           22,179.94        1,996,844.15           14,310.34            18,214.58            32,524.92        2,955,717.93
      227           22,182.12        1,987,082.24           14,401.25            18,126.80            32,528.05        2,941,316.67
      228           22,184.31        1,977,257.44           14,492.75            18,038.45            32,531.20        2,926,823.92
      229           22,186.51        1,967,369.36           14,584.83            17,949.55            32,534.38        2,912,239.09
      230           22,188.73        1,957,417.58           14,677.50            17,860.08            32,537.57        2,897,561.60
      231           22,190.96        1,947,401.69           14,770.75            17,770.04            32,540.78        2,882,790.85
      232           22,193.20        1,937,321.28           14,864.59            17,679.42            32,544.02        2,867,926.25
      233           22,195.46        1,927,175.94           14,959.04            17,588.23            32,547.27        2,852,967.21
      234           22,197.74        1,916,965.24           15,054.08            17,496.47            32,550.55        2,837,913.13
      235           22,200.03        1,906,688.76           15,149.73            17,404.11            32,553.84        2,822,763.41
      236           22,202.33        1,896,346.08           15,245.98            17,311.18            32,557.16        2,807,517.42
      237           22,204.65        1,885,936.78           15,342.85            17,217.65            32,560.50        2,792,174.57
      238           22,206.98        1,875,460.41           15,440.33            17,123.52            32,563.86        2,776,734.24
      239           22,209.33        1,864,916.56           15,538.44            17,028.80            32,567.24        2,761,195.80
      240           22,211.70        1,854,304.78           15,637.16            16,933.47            32,570.64        2,745,558.63
      241           22,214.07        1,843,624.63           15,736.52            16,837.54            32,574.06        2,729,822.11
      242           22,216.47        1,832,875.68           15,836.51            16,741.00            32,577.51        2,713,985.61
      243           22,218.88        1,822,057.48           15,937.13            16,643.85            32,580.98        2,698,048.48
      244           22,221.30        1,811,169.59           16,038.39            16,546.08            32,584.46        2,682,010.09
      245           22,223.75        1,800,211.55           16,140.29            16,447.68            32,587.98        2,665,869.80
      246           22,226.20        1,789,182.91           16,242.85            16,348.66            32,591.51        2,649,626.95
      247           22,228.68        1,778,083.22           16,346.05            16,249.01            32,595.07        2,633,280.90
      248           22,231.16        1,766,912.02           16,449.92            16,148.73            32,598.64        2,616,830.98
      249           22,233.67        1,755,668.84           16,554.44            16,047.81            32,602.25        2,600,276.54
      250           22,236.19        1,744,353.23           16,659.62            15,946.25            32,605.87        2,583,616.92
      251           22,238.73        1,732,964.72           16,765.48            15,844.04            32,609.52        2,566,851.44
      252           22,241.28        1,721,502.82           16,872.01            15,741.18            32,613.19        2,549,979.43
      253           22,243.85        1,709,967.08           16,979.21            15,637.67            32,616.88        2,533,000.22
      254           22,246.43        1,698,357.02           17,087.10            15,533.50            32,620.60        2,515,913.12
      255           22,249.04        1,686,672.15           17,195.67            15,428.67            32,624.34        2,498,717.45
      256           22,251.66        1,674,912.00           17,304.94            15,323.17            32,628.11        2,481,412.51
      257           22,254.29        1,663,076.07           17,414.90            15,217.00            32,631.89        2,463,997.62
      258           22,256.95        1,651,163.88           17,525.55            15,110.15            32,635.71        2,446,472.06
      259           22,259.62        1,639,174.94           17,636.91            15,002.63            32,639.54        2,428,835.15
      260           22,262.31        1,627,108.75           17,748.98            14,894.42            32,643.41        2,411,086.17
      261           22,265.01        1,614,964.81           17,861.76            14,785.53            32,647.29        2,393,224.40
      262           22,267.73        1,602,742.62           17,975.26            14,675.94            32,651.20        2,375,249.14
      263           22,270.47        1,590,441.68           18,089.48            14,565.65            32,655.14        2,357,159.66
      264           22,273.23        1,578,061.48           18,204.43            14,454.67            32,659.10        2,338,955.23
      265           22,276.01        1,565,601.51           18,320.11            14,342.98            32,663.08        2,320,635.12
      266           22,278.80        1,553,061.24           18,436.52            14,230.57            32,667.10        2,302,198.60
      267           22,281.61        1,540,440.18           18,553.67            14,117.46            32,671.13        2,283,644.92
      268           22,284.44        1,527,737.78           18,671.57            14,003.62            32,675.19        2,264,973.35
      269           22,287.29        1,514,953.53           18,790.22            13,889.06            32,679.28        2,246,183.13
      270           22,290.15        1,502,086.91           18,909.62            13,773.77            32,683.40        2,227,273.51
      271           22,293.04        1,489,137.37           19,029.78            13,657.75            32,687.54        2,208,243.72
      272           22,295.94        1,476,104.38           19,150.71            13,540.99            32,691.70        2,189,093.01
      273           22,298.86        1,462,987.41           19,272.40            13,423.49            32,695.90        2,169,820.61
      274           22,301.80        1,449,785.92           19,394.87            13,305.24            32,700.12        2,150,425.74
      275           22,304.76        1,436,499.35           19,518.12            13,186.24            32,704.36        2,130,907.62
      276           22,307.74        1,423,127.15           19,642.15            13,066.49            32,708.64        2,111,265.47
      277           22,310.74        1,409,668.79           19,766.97            12,945.97            32,712.94        2,091,498.50
      278           22,313.75        1,396,123.69           19,892.58            12,824.68            32,717.26        2,071,605.92
      279           22,316.79        1,382,491.31           20,018.99            12,702.63            32,721.62        2,051,586.92
      280           22,319.85        1,368,771.07           20,146.21            12,579.79            32,726.00        2,031,440.71
      281           22,322.92        1,354,962.41           20,274.23            12,456.18            32,730.41        2,011,166.48
      282           22,326.02        1,341,064.77           20,403.07            12,331.78            32,734.85        1,990,763.40
      283           22,329.13        1,327,077.55           20,532.73            12,206.59            32,739.32        1,970,230.67
      284           22,332.27        1,313,000.20           20,663.21            12,080.60            32,743.82        1,949,567.46
      285           22,335.42        1,298,832.12           20,794.53            11,953.81            32,748.34        1,928,772.93
      286           22,338.60        1,284,572.73           20,926.67            11,826.22            32,752.89        1,907,846.26
      287           22,341.80        1,270,221.44           21,059.66            11,697.81            32,757.47        1,886,786.60
      288           22,345.01        1,255,777.66           21,193.49            11,568.59            32,762.09        1,865,593.10
      289           22,348.25        1,241,240.78           21,328.18            11,438.55            32,766.73        1,844,264.93
      290           22,351.51        1,226,610.22           21,463.72            11,307.68            32,771.40        1,822,801.21
      291           22,354.79        1,211,885.37           21,600.12            11,175.97            32,776.10        1,801,201.08
      292           22,358.09        1,197,065.61           21,737.39            11,043.43            32,780.82        1,779,463.69
      293           22,361.41        1,182,150.33           21,875.53            10,910.05            32,785.58        1,757,588.16
      294           22,364.75        1,167,138.92           22,014.56            10,775.82            32,790.37        1,735,573.60
      295           22,368.12        1,152,030.76           22,154.46            10,640.73            32,795.19        1,713,419.14
      296           22,371.51        1,136,825.22           22,295.26            10,504.79            32,800.04        1,691,123.88
      297           22,374.91        1,121,521.68           22,436.95            10,367.98            32,804.93        1,668,686.94
      298           22,378.34        1,106,119.50           22,579.54            10,230.30            32,809.84        1,646,107.40
      299           22,381.80        1,090,618.04           22,723.04            10,091.75            32,814.78        1,623,384.36
      300           22,385.27        1,075,016.67           22,867.45             9,952.31            32,819.76        1,600,516.91
      301           22,388.77        1,059,314.73           23,012.78             9,811.99            32,824.76        1,577,504.14
      302           22,392.29        1,043,511.59           23,159.03             9,670.77            32,829.80        1,554,345.11
      303           22,395.83        1,027,606.58           23,306.21             9,528.66            32,834.87        1,531,038.89
      304           22,399.39        1,011,599.06           23,454.33             9,385.64            32,839.98        1,507,584.56
      305           22,402.98          995,488.35           23,603.40             9,241.72            32,845.11        1,483,981.16
      306           22,406.59          979,273.79           23,753.40             9,096.88            32,850.28        1,460,227.76
      307           22,410.23          962,954.71           23,904.37             8,951.11            32,855.48        1,436,323.39
      308           22,413.88          946,530.44           24,056.29             8,804.42            32,860.72        1,412,267.10
      309           22,417.57          930,000.30           24,209.18             8,656.80            32,865.98        1,388,057.92
      310           22,421.27          913,363.60           24,363.04             8,508.24            32,871.28        1,363,694.88
      311           22,425.00          896,619.66           24,517.88             8,358.73            32,876.62        1,339,176.99
      312           22,428.75          879,767.78           24,673.71             8,208.28            32,881.99        1,314,503.28
      313           22,432.53          862,807.27           24,830.52             8,056.86            32,887.39        1,289,672.76
      314           22,436.33          845,737.43           24,988.34             7,904.49            32,892.83        1,264,684.42
      315           22,440.16          828,557.54           25,147.16             7,751.14            32,898.30        1,239,537.27
      316           22,444.01          811,266.91           25,306.98             7,596.82            32,903.80        1,214,230.28
      317           22,447.88          793,864.81           25,467.83             7,441.52            32,909.34        1,188,762.46
      318           22,451.78          776,350.52           25,629.69             7,285.23            32,914.92        1,163,132.76
      319           22,455.71          758,723.33           25,792.59             7,127.94            32,920.53        1,137,340.17
      320           22,459.66          740,982.49           25,956.52             6,969.66            32,926.18        1,111,383.65
      321           22,463.63          723,127.29           26,121.50             6,810.37            32,931.86        1,085,262.16
      322           22,467.64          705,156.98           26,287.52             6,650.06            32,937.58        1,058,974.64
      323           22,471.66          687,070.81           26,454.60             6,488.74            32,943.34        1,032,520.04
      324           22,475.72          668,868.04           26,622.74             6,326.39            32,949.13        1,005,897.30
      325           22,479.80          650,547.92           26,791.95             6,163.01            32,954.96          979,105.35
      326           22,483.90          632,109.68           26,962.24             5,998.59            32,960.83          952,143.10
      327           22,488.04          613,552.57           27,133.61             5,833.12            32,966.73          925,009.49
      328           22,492.19          594,875.82           27,306.07             5,666.60            32,972.67          897,703.42
      329           22,496.38          576,078.66           27,479.63             5,499.02            32,978.65          870,223.79
      330           22,495.99          557,164.90           27,654.29             5,330.38            32,984.67          842,569.50
      331           22,500.23          538,129.20           27,830.06             5,160.66            32,990.72          814,739.43
      332           22,504.50          518,970.77           28,006.95             4,989.86            32,996.82          786,732.48
      333           22,508.79          499,688.82           28,184.97             4,817.98            33,002.95          758,547.51
      334           22,513.11          480,282.55           28,364.12             4,645.00            33,009.12          730,183.39
      335           22,517.46          460,751.16           28,544.40             4,470.93            33,015.33          701,638.99
      336           22,521.84          441,093.83           28,725.84             4,295.74            33,021.58          672,913.15
      337           22,526.25          421,309.77           28,908.43             4,119.44            33,027.87          644,004.72
      338           22,530.68          401,398.14           29,092.18             3,942.03            33,034.20          614,912.54
      339           22,531.33          381,361.94           29,277.09             3,763.48            33,040.57          585,635.45
      340           22,526.96          361,205.41           29,463.19             3,583.79            33,046.98          556,172.26
      341           22,521.42          340,928.96           29,650.46             3,402.97            33,053.43          526,521.80
      342           22,515.72          320,532.02           29,838.93             3,220.99            33,059.93          496,682.87
      343           22,509.77          300,014.07           30,028.60             3,037.86            33,066.46          466,654.27
      344           22,497.68          279,380.52           30,219.47             2,853.56            33,073.03          436,434.79
      345           22,481.01          258,635.23           30,139.12             2,668.09            32,807.21          406,295.67
      346           22,478.99          237,762.85           30,330.72             2,483.09            32,813.81          375,964.95
      347           22,434.35          216,805.22           30,523.54             2,296.92            32,820.45          345,441.42
      348           22,433.89          195,717.62           30,717.58             2,109.56            32,827.14          314,723.83
      349           22,420.94          174,511.73           30,912.86             1,921.01            32,833.87          283,810.97
      350           22,342.76          153,252.05           31,109.39             1,731.26            32,840.64          252,701.58
      351           22,141.37          132,061.46           30,645.34             1,540.30            32,185.64          222,056.24
      352           21,585.88          111,294.55           29,476.26             1,352.42            30,828.67          192,579.98
      353           21,183.43           90,801.02           28,468.84             1,171.93            29,640.77          164,111.14
      354           20,910.29           70,453.34           27,737.44               997.93            28,735.36          136,373.71
      355           19,315.94           51,573.71           25,785.21               828.73            26,613.94          110,588.50
      356           17,849.59           34,043.34           25,947.72               671.93            26,619.66           84,640.77
      357           15,562.56           18,691.28           26,111.26               514.14            26,625.41           58,529.51
      358           12,743.67            6,062.91           23,510.26               355.36            23,865.62           35,019.25
      359            4,292.49            1,807.39           21,832.31               212.62            22,044.93           13,186.94
      360            1,818.36                   0           13,186.94                80.06            13,267.00                   0




               Class-M1                                                                           Class-MEZ3
               Principal           Interest              Cash Flow            Balance             Principal             Interest
                 7,144,000.00         11,006,918.93        18,150,918.93                             21,238,000.00        32,860,717.35
Period
----------------------------------------------------------------------------------------------------------------------------------------
        0                   0                     0                    0        7,144,000.00                     0                    0
        1              692.05             33,934.00            34,626.05        7,143,307.95              2,425.33           104,420.17
        2               703.7             33,930.71            34,634.41        7,142,604.25              2,439.47           104,408.24
        3              707.56             33,927.37            34,634.93        7,141,896.69              2,453.70           104,396.25
        4              719.45             33,924.01            34,643.46        7,141,177.24              2,468.01           104,384.18
        5               723.4             33,920.59            34,643.99        7,140,453.84              2,482.41           104,372.05
        6              727.38             33,917.16            34,644.53        7,139,726.47              2,496.89           104,359.84
        7              731.37             33,913.70            34,645.07        7,138,995.10              2,511.46           104,347.57
        8              735.39             33,910.23            34,645.62        7,138,259.71              2,526.11           104,335.22
        9              739.43             33,906.73            34,646.16        7,137,520.27              2,540.84           104,322.80
       10              743.49             33,903.22            34,646.72        7,136,776.78              2,555.67           104,310.31
       11              747.58             33,899.69            34,647.27        7,136,029.20              2,570.58           104,297.74
       12              751.69             33,896.14            34,647.83        7,135,277.51              2,585.57           104,285.10
       13               768.3             33,892.57            34,660.86        7,134,509.21              2,600.66           104,272.39
       14              772.53             33,888.92            34,661.45        7,133,736.68              2,615.83           104,259.60
       15              770.92             33,885.25            34,656.16        7,132,965.76              2,631.09           104,246.74
       16              793.25             33,881.59            34,674.84        7,132,172.51              2,646.45           104,233.81
       17              808.38             33,877.82            34,686.20        7,131,364.14              2,661.89           104,220.80
       18              812.89             33,873.98            34,686.87        7,130,551.24              2,677.42           104,207.71
       19              823.82             33,870.12            34,693.94        7,129,727.42              2,693.04           104,194.54
       20              828.43             33,866.21            34,694.63        7,128,898.99              2,708.76           104,181.30
       21              833.07             33,862.27            34,695.34        7,128,065.93              2,724.56           104,167.98
       22              837.73             33,858.31            34,696.04        7,127,228.20              2,740.46           104,154.59
       23              881.83             33,854.33            34,736.17        7,126,346.37              2,756.46           104,141.12
       24              897.39             33,850.15            34,747.53        7,125,448.98              2,772.54           104,127.56
       25              902.45             33,845.88            34,748.33        7,124,546.53              2,788.72           104,113.93
       26              897.92             33,841.60            34,739.51        7,123,648.61              2,805.00           104,100.22
       27              906.82             33,837.33            34,744.15        7,122,741.79              2,821.37           104,086.43
       28              888.21             33,833.02            34,721.23        7,121,853.59              2,837.84           104,072.56
       29              879.26             33,828.80            34,708.07        7,120,974.33              2,854.40           104,058.60
       30              900.07             33,824.63            34,724.70        7,120,074.25              2,880.19           104,044.57
       31              897.55             33,820.35            34,717.90        7,119,176.71              2,897.01           104,030.41
       32              903.06             33,816.09            34,719.15        7,118,273.64              2,913.93           104,016.17
       33              920.49             33,811.80            34,732.29        7,117,353.15              2,930.95           104,001.84
       34            1,148.76             39,484.33            40,633.09        7,116,204.39              2,948.07           103,987.43
       35            1,559.06             40,045.42            41,604.48        7,114,645.33              2,965.29           103,972.93
       36            3,237.16             43,101.51            46,338.67        7,111,408.18              2,982.61           103,958.35
       37            3,255.40             43,876.01            47,131.41        7,108,152.78              3,000.03           103,943.69
       38            3,276.37             43,855.78            47,132.14        7,104,876.41              3,017.56           103,928.94
       39            3,295.82             43,844.17            47,140.00        7,101,580.59              3,044.60           103,914.10
       40            3,317.06             43,823.68            47,140.74        7,098,263.53              3,062.40           103,899.13
       41            3,337.71             43,806.43            47,144.14        7,094,925.82              3,091.81           103,884.08
       42            3,359.22             43,785.67            47,144.89        7,091,566.61              3,109.88           103,868.88
       43            3,380.86             43,764.78            47,145.64        7,088,185.74              3,128.06           103,853.59
       44            3,402.64             43,743.76            47,146.40        7,084,783.10              3,173.36           103,838.21
       45            3,423.11             43,729.49            47,152.60        7,081,359.99              3,202.77           103,822.60
       46            3,445.17             43,708.20            47,153.37        7,077,914.82              3,238.00           103,806.86
       47            3,467.38             43,690.88            47,158.26        7,074,447.45              3,330.20           103,790.94
       48            3,488.96             43,672.96            47,161.93        7,070,958.49              3,349.77           103,774.56
       49            3,511.45             43,651.25            47,162.71        7,067,447.03              3,395.12           103,758.09
       50            3,534.09             43,629.40            47,163.50        7,063,912.94              3,415.09           103,741.40
       51            3,556.88             43,607.41            47,164.29        7,060,356.07              3,458.91           103,724.61
       52            3,607.88             43,585.28            47,193.16        7,056,748.18              3,628.24           103,707.60
       53            3,631.15             43,562.82            47,193.97        7,053,117.03              3,701.02           103,689.76
       54            3,654.57             43,540.22            47,194.79        7,049,462.47              3,786.45           103,671.57
       55            3,678.13             43,517.47            47,195.60        7,045,784.33              4,609.68           103,652.95
       56            3,701.85             43,494.58            47,196.43        7,042,082.48              5,095.60           103,630.29
       57            3,725.73             43,471.53            47,197.26        7,038,356.75              5,628.48           103,605.23
       58            3,749.75             43,448.34            47,198.09        7,034,607.00              7,010.08           121,912.88
       59            3,773.93             43,425.00            47,198.93        7,030,833.07              9,472.57           131,095.40
       60            3,798.27             43,401.51            47,199.78        7,027,034.80              9,526.78           131,243.09
       61            3,822.77             43,377.87            47,200.63        7,023,212.03              9,584.64           131,484.52
       62            3,847.42             43,354.07            47,201.49        7,019,364.61              9,646.17           131,425.44
       63            3,872.23             43,330.12            47,202.35        7,015,492.38              9,708.09           131,365.98
       64            3,897.20             43,306.02            47,203.22        7,011,595.18              9,770.41           131,306.13
       65            3,922.33             43,281.76            47,204.09        7,007,672.85              9,833.13           131,245.90
       66            3,947.63             43,257.34            47,204.97        7,003,725.22              9,896.25           131,185.29
       67            3,973.09             43,232.77            47,205.86        6,999,752.13              9,959.78           131,124.28
       68            3,998.71             43,208.04            47,206.75        6,995,753.42             10,023.72           131,062.88
       69            4,024.50             43,183.15            47,207.64        6,991,728.92             10,088.07           131,001.08
       70            4,050.45             43,158.09            47,208.55        6,987,678.47             10,152.83           130,938.89
       71            4,076.57             43,132.88            47,209.45        6,983,601.90             10,218.01           130,876.30
       72            4,102.86             43,107.50            47,210.37        6,979,499.03             10,283.60           130,813.31
       73            4,129.32             43,081.96            47,211.29        6,975,369.71             10,349.62           130,749.91
       74            4,155.95             43,056.26            47,212.21        6,971,213.76             10,416.07           130,686.10
       75            4,182.75             43,030.39            47,213.14        6,967,031.00             10,482.94           130,621.89
       76            4,209.73             43,004.35            47,214.08        6,962,821.28             10,550.24           130,557.26
       77            4,236.88             42,978.15            47,215.02        6,958,584.40             10,617.97           130,492.21
       78            4,264.20             42,951.77            47,215.97        6,954,320.20             10,686.14           130,426.75
       79            4,291.70             42,925.23            47,216.93        6,950,028.49             10,754.74           130,360.86
       80            4,319.38             42,898.51            47,217.89        6,945,709.11             10,823.79           130,294.56
       81            4,347.24             42,871.62            47,218.86        6,941,361.88             10,893.28           130,227.82
       82            4,375.27             42,844.56            47,219.83        6,936,986.61             10,963.22           130,160.66
       83            4,403.49             42,817.33            47,220.82        6,932,583.12             11,033.61           130,093.06
       84            4,431.89             42,789.92            47,221.80        6,928,151.23             11,104.45           130,025.03
       85            4,460.47             42,762.33            47,222.80        6,923,690.76             11,175.75           129,956.56
       86            4,489.24             42,734.56            47,223.80        6,919,201.52             11,247.51           129,887.66
       87            4,518.19             42,706.61            47,224.80        6,914,683.34             11,319.72           129,818.31
       88            4,547.33             42,678.49            47,225.81        6,910,136.01             11,392.40           129,748.51
       89            4,576.65             42,650.18            47,226.83        6,905,559.36             11,465.55           129,678.26
       90            4,606.17             42,621.69            47,227.86        6,900,953.19             11,539.17           129,607.56
       91            4,635.88             42,593.02            47,228.89        6,896,317.31             11,613.26           129,536.41
       92            4,665.77             42,564.16            47,229.93        6,891,651.54             11,687.83           129,464.80
       93            4,695.86             42,535.11            47,230.98        6,886,955.68             11,762.88           129,392.73
       94            4,726.15             42,505.88            47,232.03        6,882,229.53             11,838.41           129,320.20
       95            4,756.63             42,476.46            47,233.09        6,877,472.90             11,914.42           129,247.20
       96            4,787.31             42,446.85            47,234.15        6,872,685.59             11,990.93           129,173.73
       97            4,818.18             42,417.05            47,235.23        6,867,867.41             12,067.93           129,099.79
       98            4,849.25             42,387.05            47,236.31        6,863,018.16             12,145.42           129,025.37
       99            4,880.53             42,356.86            47,237.39        6,858,137.63             12,223.41           128,950.47
      100            4,930.08             42,326.48            47,256.57        6,853,207.54             12,301.90           128,875.09
      101            4,961.87             42,295.81            47,257.67        6,848,245.68             12,380.90           128,799.23
      102            5,027.17             42,264.93            47,292.10        6,843,218.51             12,460.40           128,722.88
      103            5,083.68             42,233.64            47,317.32        6,838,134.83             12,540.42           128,646.03
      104            5,116.47             42,201.99            47,318.46        6,833,018.36             12,620.95           128,568.70
      105            5,149.47             42,170.14            47,319.61        6,827,868.90             12,702.00           128,490.86
      106            5,182.68             42,138.08            47,320.76        6,822,686.22             12,783.57           128,412.53
      107            5,216.10             42,105.82            47,321.92        6,817,470.12             12,865.67           128,333.69
      108            5,249.74             42,073.35            47,323.09        6,812,220.38             12,948.29           128,254.34
      109            5,283.60             42,040.67            47,324.26        6,806,936.78             13,031.44           128,174.49
      110            5,412.13             42,007.77            47,419.90        6,801,524.65             13,148.25           128,094.12
      111            5,557.89             41,974.06            47,531.94        6,795,966.76             13,462.96           128,013.02
      112            5,791.30             41,939.40            47,730.70        6,790,175.46             14,129.00           127,929.90
      113            5,910.74             41,903.29            47,814.03        6,784,264.73             14,440.94           127,842.49
      114            5,948.90             41,866.44            47,815.34        6,778,315.83             14,622.87           127,753.12
      115            6,036.92             41,829.36            47,866.28        6,772,278.91             14,751.25           127,662.60
      116            6,133.90             41,791.71            47,925.61        6,766,145.00             15,120.45           127,571.25
      117            6,313.14             41,753.46            48,066.60        6,759,831.87             16,847.71           127,477.59
      118            6,694.72             41,714.08            48,408.80        6,753,137.14             19,059.98           127,373.09
      119            7,376.60             41,672.32            49,048.92        6,745,760.54             34,738.09           127,254.60
      120           10,022.57             41,626.40            51,648.97        6,735,737.97             35,485.22           127,037.56
      121           12,142.47             41,564.38            53,706.84        6,723,595.50             36,364.62           126,815.95
      122           12,220.00             41,489.46            53,709.46        6,711,375.50             36,599.84           126,588.96
      123           12,298.02             41,414.07            53,712.10        6,699,077.48             36,836.58           126,360.50
      124           12,376.55             41,338.20            53,714.75        6,686,700.93             37,074.86           126,130.55
      125           12,455.57             41,261.84            53,717.42        6,674,245.35             37,314.68           125,899.12
      126           12,535.10             41,185.00            53,720.10        6,661,710.25             37,556.05           125,666.19
      127           12,615.14             41,107.66            53,722.81        6,649,095.11             37,798.99           125,431.75
      128           12,695.69             41,029.83            53,725.53        6,636,399.41             38,043.50           125,195.80
      129           12,776.76             40,951.51            53,728.27        6,623,622.66             38,289.59           124,958.31
      130           12,858.34             40,872.68            53,731.02        6,610,764.32             38,537.28           124,719.28
      131           12,940.44             40,793.35            53,733.79        6,597,823.87             38,786.58           124,478.71
      132           13,023.07             40,713.51            53,736.58        6,584,800.80             39,037.48           124,236.58
      133           13,106.23             40,633.17            53,739.39        6,571,694.58             39,290.02           123,992.87
      134           13,189.91             40,552.30            53,742.22        6,558,504.66             39,544.19           123,747.59
      135           13,274.14             40,470.93            53,745.06        6,545,230.53             39,800.01           123,500.72
      136           13,358.89             40,389.03            53,747.92        6,531,871.63             40,057.48           123,252.25
      137           13,444.20             40,306.61            53,750.80        6,518,427.44             40,316.63           123,002.17
      138           13,530.04             40,223.66            53,753.70        6,504,897.40             40,577.45           122,750.47
      139           13,616.44             40,140.18            53,756.62        6,491,280.96             40,839.96           122,497.14
      140           13,703.38             40,056.17            53,759.56        6,477,577.58             41,104.17           122,242.17
      141           13,790.89             39,971.63            53,762.51        6,463,786.69             41,370.10           121,985.54
      142           13,878.95             39,886.54            53,765.49        6,449,907.74             41,637.75           121,727.25
      143           13,967.57             39,800.91            53,768.48        6,435,940.17             41,907.13           121,467.29
      144           14,056.76             39,714.73            53,771.49        6,421,883.41             42,178.26           121,205.64
      145           14,146.52             39,628.00            53,774.52        6,407,736.90             42,451.14           120,942.30
      146           14,236.85             39,540.72            53,777.57        6,393,500.04             42,725.79           120,677.25
      147           14,327.76             39,452.88            53,780.64        6,379,172.28             43,002.23           120,410.49
      148           14,419.25             39,364.48            53,783.73        6,364,753.03             43,280.45           120,141.99
      149           14,511.33             39,275.51            53,786.84        6,350,241.70             43,560.48           119,871.76
      150           14,603.99             39,185.98            53,789.97        6,335,637.70             43,842.32           119,599.77
      151           14,697.25             39,095.87            53,793.12        6,320,940.46             44,125.98           119,326.02
      152           14,791.10             39,005.19            53,796.29        6,306,149.35             44,411.49           119,050.50
      153           14,885.55             38,913.93            53,799.48        6,291,263.80             44,698.85           118,773.19
      154           14,980.61             38,822.08            53,802.69        6,276,283.20             44,988.06           118,494.08
      155           15,076.27             38,729.65            53,805.92        6,261,206.93             45,279.16           118,213.17
      156           15,172.54             38,636.63            53,809.17        6,246,034.39             45,572.14           117,930.43
      157           15,269.43             38,543.01            53,812.44        6,230,764.96             45,867.01           117,645.86
      158           15,366.94             38,448.80            53,815.73        6,215,398.02             46,163.80           117,359.45
      159           15,465.07             38,353.98            53,819.05        6,199,932.95             46,462.51           117,071.18
      160           15,563.82             38,258.56            53,822.38        6,184,369.13             46,763.16           116,781.04
      161           15,663.21             38,162.53            53,825.74        6,168,705.92             47,065.76           116,489.02
      162           15,763.24             38,065.88            53,829.12        6,152,942.68             47,370.32           116,195.11
      163           15,863.90             37,968.62            53,832.52        6,137,078.78             47,676.85           115,899.30
      164           15,965.20             37,870.73            53,835.94        6,121,113.58             47,985.37           115,601.56
      165           16,067.16             37,772.22            53,839.38        6,105,046.42             48,295.88           115,301.90
      166           16,169.76             37,673.08            53,842.84        6,088,876.66             48,608.41           115,000.29
      167           16,273.02             37,573.31            53,846.33        6,072,603.64             48,922.97           114,696.73
      168           16,376.94             37,472.90            53,849.84        6,056,226.70             49,239.57           114,391.21
      169           16,481.52             37,371.85            53,853.37        6,039,745.18             49,558.21           114,083.70
      170           16,586.77             37,270.15            53,856.92        6,023,158.41             49,878.92           113,774.19
      171           16,692.70             37,167.80            53,860.50        6,006,465.71             50,201.72           113,462.69
      172           16,799.30             37,064.80            53,864.10        5,989,666.41             50,526.60           113,149.16
      173           16,906.58             36,961.14            53,867.72        5,972,759.83             50,853.59           112,833.60
      174           17,014.55             36,856.82            53,871.37        5,955,745.28             51,182.70           112,515.99
      175           17,123.20             36,751.83            53,875.04        5,938,622.08             51,513.94           112,196.33
      176           17,232.56             36,646.17            53,878.73        5,921,389.52             51,847.33           111,874.59
      177           17,342.61             36,539.84            53,882.45        5,904,046.92             52,182.88           111,550.77
      178           17,453.36             36,432.83            53,886.19        5,886,593.56             52,520.60           111,224.84
      179           17,564.82             36,325.13            53,889.95        5,869,028.74             52,860.52           110,896.81
      180           17,676.99             36,216.74            53,893.74        5,851,351.74             53,202.64           110,566.65
      181           17,789.88             36,107.67            53,897.55        5,833,561.86             53,546.97           110,234.34
      182           17,903.49             35,997.89            53,901.39        5,815,658.36             53,893.54           109,899.89
      183           18,017.83             35,887.41            53,905.25        5,797,640.53             54,242.36           109,563.26
      184           18,132.90             35,776.23            53,909.13        5,779,507.63             54,593.43           109,224.45
      185           18,248.70             35,664.34            53,913.04        5,761,258.93             54,946.78           108,883.45
      186           18,365.25             35,551.73            53,916.98        5,742,893.68             55,302.43           108,540.23
      187           18,482.53             35,438.40            53,920.94        5,724,411.15             55,660.38           108,194.79
      188           18,600.57             35,324.35            53,924.92        5,705,810.58             56,020.64           107,847.11
      189           18,719.36             35,209.57            53,928.93        5,687,091.22             56,383.25           107,497.18
      190           18,838.91             35,094.06            53,932.97        5,668,252.31             56,748.21           107,144.97
      191           18,959.23             34,977.81            53,937.03        5,649,293.08             57,115.53           106,790.49
      192           19,080.31             34,860.81            53,941.12        5,630,212.77             57,485.23           106,433.70
      193           19,202.16             34,743.07            53,945.24        5,611,010.61             57,857.33           106,074.60
      194           19,324.80             34,624.58            53,949.38        5,591,685.81             58,231.84           105,713.17
      195           19,448.22             34,505.32            53,953.54        5,572,237.59             58,608.79           105,349.40
      196           19,572.43             34,385.31            53,957.74        5,552,665.16             58,988.17           104,983.27
      197           19,697.43             34,264.53            53,961.96        5,532,967.74             59,370.02           104,614.76
      198           19,823.23             34,142.98            53,966.20        5,513,144.51             59,754.34           104,243.87
      199           19,949.83             34,020.65            53,970.48        5,493,194.68             60,141.15           103,870.57
      200           20,077.24             33,897.54            53,974.78        5,473,117.43             60,530.47           103,494.85
      201           20,205.47             33,773.64            53,979.11        5,452,911.96             60,922.32           103,116.69
      202           20,334.52             33,648.95            53,983.47        5,432,577.45             61,316.70           102,736.08
      203           20,464.39             33,523.47            53,987.85        5,412,113.06             61,713.65           102,353.01
      204           20,595.09             33,397.18            53,992.27        5,391,517.97             62,113.17           101,967.44
      205           20,726.62             33,270.08            53,996.71        5,370,791.35             62,515.27           101,579.38
      206           20,859.00             33,142.18            54,001.18        5,349,932.35             62,919.99           101,188.80
      207           20,992.22             33,013.45            54,005.67        5,328,940.12             63,327.33           100,795.69
      208           21,126.30             32,883.90            54,010.20        5,307,813.83             63,737.31           100,400.03
      209           21,261.23             32,753.53            54,014.76        5,286,552.60             64,149.95           100,001.80
      210           21,397.02             32,622.32            54,019.34        5,265,155.58             64,565.27            99,600.99
      211           21,533.68             32,490.28            54,023.96        5,243,621.90             64,983.28            99,197.58
      212           21,671.21             32,357.39            54,028.60        5,221,950.69             65,404.00            98,791.56
      213           21,809.63             32,223.65            54,033.27        5,200,141.06             65,827.45            98,382.90
      214           21,948.92             32,089.05            54,037.97        5,178,192.14             66,253.65            97,971.59
      215           22,089.11             31,953.60            54,042.71        5,156,103.03             66,682.61            97,557.61
      216           22,230.19             31,817.28            54,047.47        5,133,872.84             67,114.35            97,140.94
      217           22,372.18             31,680.09            54,052.26        5,111,500.66             67,548.89            96,721.58
      218           22,515.07             31,542.02            54,057.09        5,088,985.59             67,986.25            96,299.49
      219           22,658.87             31,403.07            54,061.94        5,066,326.72             68,426.45            95,874.67
      220           22,803.60             31,263.23            54,066.83        5,043,523.12             68,869.50            95,447.09
      221           22,949.25             31,122.50            54,071.75        5,020,573.87             69,315.42            95,016.74
      222           23,095.83             30,980.87            54,076.70        4,997,478.05             69,764.24            94,583.59
      223           23,243.34             30,838.33            54,081.68        4,974,234.70             70,215.97            94,147.64
      224           23,391.80             30,694.89            54,086.69        4,950,842.90             70,670.63            93,708.85
      225           23,541.21             30,550.52            54,091.73        4,927,301.69             71,128.24            93,267.23
      226           23,691.57             30,405.24            54,096.81        4,903,610.12             71,588.81            92,822.73
      227           23,842.89             30,259.02            54,101.92        4,879,767.23             72,052.38            92,375.36
      228           23,995.18             30,111.88            54,107.06        4,855,772.04             72,518.95            91,925.08
      229           24,148.45             29,963.79            54,112.23        4,831,623.60             72,988.55            91,471.88
      230           24,302.69             29,814.75            54,117.44        4,807,320.90             73,461.19            91,015.74
      231           24,457.92             29,664.76            54,122.68        4,782,862.98             73,936.90            90,556.64
      232           24,614.14             29,513.82            54,127.96        4,758,248.84             74,415.69            90,094.56
      233           24,771.36             29,361.90            54,133.26        4,733,477.48             74,897.59            89,629.48
      234           24,929.58             29,209.02            54,138.61        4,708,547.90             75,382.62            89,161.39
      235           25,088.82             29,055.16            54,143.98        4,683,459.08             75,870.79            88,690.26
      236           25,249.07             28,900.32            54,149.39        4,658,210.01             76,362.13            88,216.07
      237           25,410.35             28,744.49            54,154.84        4,632,799.66             76,856.66            87,738.81
      238           25,572.66             28,587.66            54,160.32        4,607,227.01             77,354.40            87,258.45
      239           25,736.00             28,429.83            54,165.83        4,581,491.01             77,855.36            86,774.97
      240           25,900.39             28,270.99            54,171.38        4,555,590.62             78,359.58            86,288.36
      241           26,065.83             28,111.14            54,176.97        4,529,524.79             78,867.07            85,798.59
      242           26,232.32             27,950.26            54,182.59        4,503,292.47             79,377.84            85,305.64
      243           26,399.88             27,788.36            54,188.24        4,476,892.58             79,891.94            84,809.49
      244           26,568.52             27,625.42            54,193.94        4,450,324.07             80,409.36            84,310.13
      245           26,738.22             27,461.44            54,199.66        4,423,585.84             80,930.15            83,807.52
      246           26,909.02             27,296.41            54,205.43        4,396,676.82             81,454.31            83,301.65
      247           27,080.90             27,130.33            54,211.23        4,369,595.92             81,981.88            82,792.50
      248           27,253.89             26,963.19            54,217.07        4,342,342.03             82,512.87            82,280.05
      249           27,427.98             26,794.97            54,222.95        4,314,914.06             83,047.30            81,764.27
      250           27,603.18             26,625.69            54,228.86        4,287,310.88             83,585.20            81,245.14
      251           27,779.50             26,455.32            54,234.82        4,259,531.38             84,126.59            80,722.64
      252           27,956.95             26,283.86            54,240.81        4,231,574.43             84,671.50            80,196.76
      253           28,135.53             26,111.31            54,246.84        4,203,438.90             85,219.94            79,667.46
      254           28,315.25             25,937.65            54,252.90        4,175,123.65             85,771.94            79,134.72
      255           28,496.13             25,762.88            54,259.01        4,146,627.52             86,327.52            78,598.53
      256           28,678.16             25,587.00            54,265.15        4,117,949.36             86,886.70            78,058.86
      257           28,861.35             25,409.99            54,271.34        4,089,088.02             87,449.52            77,515.69
      258           29,045.71             25,231.85            54,277.56        4,060,042.31             88,015.98            76,968.99
      259           29,231.25             25,052.57            54,283.82        4,030,811.05             88,586.13            76,418.74
      260           29,417.98             24,872.15            54,290.13        4,001,393.08             89,159.97            75,864.93
      261           29,605.90             24,690.57            54,296.47        3,971,787.18             89,737.54            75,307.51
      262           29,795.02             24,507.84            54,302.86        3,941,992.16             90,318.85            74,746.48
      263           29,985.35             24,323.93            54,309.28        3,912,006.81             90,903.94            74,181.81
      264           30,176.90             24,138.85            54,315.75        3,881,829.91             91,492.82            73,613.48
      265           30,369.67             23,952.59            54,322.25        3,851,460.25             92,085.53            73,041.45
      266           30,563.67             23,765.13            54,328.80        3,820,896.58             92,682.08            72,465.71
      267           30,758.91             23,576.48            54,335.39        3,790,137.67             93,282.50            71,886.24
      268           30,955.40             23,386.62            54,342.03        3,759,182.27             93,886.83            71,303.00
      269           31,153.15             23,195.55            54,348.70        3,728,029.12             94,495.07            70,715.98
      270           31,352.16             23,003.26            54,355.42        3,696,676.96             95,107.26            70,125.15
      271           31,552.44             22,809.74            54,362.18        3,665,124.52             95,723.43            69,530.48
      272           31,754.00             22,614.98            54,368.99        3,633,370.51             96,343.59            68,931.95
      273           31,956.85             22,418.98            54,375.83        3,601,413.66             96,967.78            68,329.54
      274           32,161.00             22,221.72            54,382.72        3,569,252.66             97,596.02            67,723.22
      275           32,366.45             22,023.21            54,389.66        3,536,886.20             98,228.34            67,112.96
      276           32,573.22             21,823.42            54,396.64        3,504,312.98             98,864.76            66,498.74
      277           32,781.31             21,622.36            54,403.66        3,471,531.68             99,505.31            65,880.53
      278           32,990.72             21,420.01            54,410.73        3,438,540.96            100,150.02            65,258.31
      279           33,201.48             21,216.37            54,417.85        3,405,339.48            100,798.92            64,632.05
      280           33,413.58             21,011.43            54,425.01        3,371,925.90            101,452.03            64,001.72
      281           33,627.04             20,805.17            54,432.21        3,338,298.86            102,109.38            63,367.30
      282           33,841.86             20,597.60            54,439.46        3,304,457.00            102,770.99            62,728.77
      283           34,058.06             20,388.70            54,446.76        3,270,398.95            103,436.90            62,086.08
      284           34,275.63             20,178.47            54,454.10        3,236,123.31            104,107.14            61,439.23
      285           34,494.60             19,966.89            54,461.50        3,201,628.71            104,781.72            60,788.17
      286           34,714.97             19,753.97            54,468.93        3,166,913.74            105,460.68            60,132.89
      287           34,936.74             19,539.67            54,476.42        3,131,977.00            106,144.05            59,473.35
      288           35,159.94             19,324.01            54,483.95        3,096,817.06            106,831.86            58,809.53
      289           35,384.56             19,106.98            54,491.54        3,061,432.50            107,524.13            58,141.41
      290           35,610.62             18,888.55            54,499.17        3,025,821.89            108,220.90            57,468.94
      291           35,838.12             18,668.73            54,506.84        2,989,983.77            108,922.19            56,792.10
      292           36,067.07             18,447.50            54,514.57        2,953,916.70            109,628.04            56,110.88
      293           36,297.49             18,224.86            54,522.35        2,917,619.21            110,338.46            55,425.23
      294           36,529.38             18,000.80            54,530.18        2,881,089.83            111,053.50            54,735.12
      295           36,762.76             17,775.30            54,538.06        2,844,327.07            111,773.18            54,040.54
      296           36,997.62             17,548.36            54,545.98        2,807,329.45            112,497.54            53,341.44
      297           37,233.99             17,319.97            54,553.96        2,770,095.46            113,226.60            52,637.81
      298           37,471.87             17,090.12            54,561.99        2,732,623.60            113,960.39            51,929.60
      299           37,711.26             16,858.81            54,570.07        2,694,912.33            114,698.94            51,216.80
      300           37,952.19             16,626.01            54,578.20        2,656,960.14            115,442.30            50,499.37
      301           38,194.66             16,391.73            54,586.39        2,618,765.48            116,190.47            49,777.28
      302           38,438.68             16,155.94            54,594.62        2,580,326.80            116,943.51            49,050.50
      303           38,684.26             15,918.66            54,602.91        2,541,642.55            117,701.44            48,319.00
      304           38,931.41             15,679.85            54,611.25        2,502,711.14            118,464.29            47,582.75
      305           39,180.13             15,439.52            54,619.65        2,463,531.01            119,232.09            46,841.71
      306           39,430.45             15,197.65            54,628.10        2,424,100.56            120,004.88            46,095.87
      307           39,682.37             14,954.23            54,636.60        2,384,418.19            120,782.68            45,345.18
      308           39,935.90             14,709.26            54,645.16        2,344,482.29            121,565.54            44,589.62
      309           40,191.05             14,462.72            54,653.77        2,304,291.25            122,353.48            43,829.14
      310           40,447.83             14,214.61            54,662.44        2,263,843.42            123,146.54            43,063.73
      311           40,706.25             13,964.91            54,671.16        2,223,137.18            123,944.75            42,293.35
      312           40,966.32             13,713.62            54,679.94        2,182,170.86            124,748.14            41,517.96
      313           41,228.06             13,460.72            54,688.77        2,140,942.80            125,556.75            40,737.54
      314           41,491.46             13,206.20            54,697.66        2,099,451.34            126,370.61            39,952.05
      315           41,756.56             12,950.05            54,706.61        2,057,694.78            127,189.76            39,161.46
      316           42,023.34             12,692.27            54,715.61        2,015,671.44            128,014.23            38,365.73
      317           42,291.84             12,432.84            54,724.68        1,973,379.60            128,844.05            37,564.83
      318           42,562.05             12,171.75            54,733.80        1,930,817.56            129,679.26            36,758.73
      319           42,833.98             11,908.99            54,742.97        1,887,983.57            130,519.90            35,947.40
      320           43,107.66             11,644.55            54,752.21        1,844,875.92            131,365.99            35,130.79
      321           43,383.08             11,378.43            54,761.51        1,801,492.84            132,217.59            34,308.88
      322           43,660.26             11,110.60            54,770.86        1,757,832.57            133,074.71            33,481.63
      323           43,939.22             10,841.05            54,780.28        1,713,893.35            133,937.40            32,649.00
      324           44,219.96             10,569.79            54,789.75        1,669,673.39            134,805.70            31,810.97
      325           44,502.50             10,296.79            54,799.29        1,625,170.89            135,679.63            30,967.49
      326           44,786.84             10,022.05            54,808.88        1,580,384.06            136,559.24            30,118.54
      327           45,073.00              9,745.55            54,818.54        1,535,311.06            137,444.57            29,264.06
      328           45,360.98              9,467.28            54,828.26        1,489,950.08            138,335.65            28,404.04
      329           45,650.81              9,187.23            54,838.04        1,444,299.27            139,232.51            27,538.43
      330           45,942.49              8,905.39            54,847.89        1,398,356.77            140,061.13            26,667.19
      331           46,236.04              8,621.75            54,857.79        1,352,120.73            140,969.17            25,790.80
      332           46,531.46              8,336.30            54,867.76        1,305,589.27            141,883.11            24,908.72
      333           46,828.77              8,049.02            54,877.80        1,258,760.49            142,802.98            24,020.90
      334           47,127.99              7,759.91            54,887.90        1,211,632.51            143,728.83            23,127.31
      335           47,429.11              7,468.95            54,898.06        1,164,203.39            144,660.69            22,227.92
      336           47,732.16              7,176.13            54,908.29        1,116,471.23            145,598.61            21,322.69
      337           48,037.15              6,881.43            54,918.58        1,068,434.08            146,542.62            20,411.57
      338           48,344.09              6,584.85            54,928.94        1,020,090.00            147,492.76            19,494.54
      339           48,652.99              6,286.38            54,939.36          971,437.01            148,387.59            18,571.54
      340           48,821.27              5,986.00            54,807.27          922,615.74            149,349.73            17,642.92
      341           49,046.43              5,684.54            54,730.96          873,569.31            150,242.93            16,708.27
      342           49,194.78              5,381.70            54,576.47          824,374.54            151,217.14            15,768.00
      343           49,339.59              5,077.99            54,417.57          775,034.95            152,197.69            14,821.62
      344           49,654.80              4,773.42            54,428.22          725,380.15            152,915.74            13,869.09
      345           49,972.02              4,466.91            54,438.93          675,408.13            153,836.47            12,912.38
      346           50,291.28              4,158.44            54,449.71          625,116.85            154,726.30            11,949.89
      347           50,313.50              3,847.99            54,161.49          574,803.35            155,233.93            10,981.79
      348           50,551.87              3,537.38            54,089.24          524,251.49            156,240.34            10,010.47
      349           50,757.60              3,225.29            53,982.89          473,493.88            157,085.70             9,032.83
      350           50,407.22              2,911.97            53,319.19          423,086.66            157,940.09             8,049.87
      351           49,938.66              2,601.02            52,539.68          373,148.00            157,579.80             7,061.58
      352           48,476.35              2,293.25            50,769.60          324,671.65            154,353.72             6,075.77
      353           47,752.88              1,994.81            49,747.69          276,918.77            153,554.87             5,111.51
      354           47,738.69              1,700.98            49,439.67          229,180.08            153,393.42             4,152.72
      355           47,239.13              1,407.28            48,646.40          181,940.96            147,910.68             3,195.12
      356           47,273.16              1,116.87            48,390.04          134,667.79            132,997.40             2,272.35
      357           46,549.93                826.26            47,376.19           88,117.87            121,689.76             1,441.73
      358           42,757.54                540.33            43,297.87           45,360.33            100,666.83               681.77
      359           35,936.32                277.97            36,214.29            9,424.01              5,591.28                52.21
      360            9,424.01                 57.28             9,481.29                   0              3,016.61                 18.3




                                                          Class-MEZ4
               Cash Flow            Balance               Principal            Interest              Cash Flow            Balance
                 54,098,717.35                              13,935,000.00         21,246,089.44        35,181,089.44
Period
-------------------------------------------------------------------------------------------------------------------------------------------
        0                    0         21,238,000.00                    0                     0                    0         13,935,000.00
        1           106,845.49         21,235,574.67             1,317.65             68,513.75            69,831.40         13,933,682.35
        2           106,847.72         21,233,135.20             1,324.44             68,507.27            69,831.71         13,932,357.91
        3           106,849.95         21,230,681.50             1,331.27             68,500.76            69,832.03         13,931,026.64
        4           106,852.20         21,228,213.48             1,338.13             68,494.21            69,832.34         13,929,688.51
        5           106,854.46         21,225,731.07             1,345.03             68,487.64            69,832.66         13,928,343.49
        6           106,856.74         21,223,234.18             1,351.96             68,481.02            69,832.98         13,926,991.53
        7           106,859.03         21,220,722.72             1,358.93             68,474.37            69,833.30         13,925,632.60
        8           106,861.33         21,218,196.61             1,365.94             68,467.69            69,833.63         13,924,266.66
        9           106,863.64         21,215,655.77             1,372.98             68,460.98            69,833.96         13,922,893.68
       10           106,865.97         21,213,100.10             1,380.06             68,454.23            69,834.29         13,921,513.62
       11           106,868.32         21,210,529.53             1,387.17             68,447.44            69,834.62         13,920,126.45
       12           106,870.68         21,207,943.95             1,394.33             68,440.62            69,834.95         13,918,732.12
       13           106,873.05         21,205,343.29             1,401.52             68,433.77            69,835.29         13,917,330.60
       14           106,875.44         21,202,727.46             1,408.75             68,426.88            69,835.62         13,915,921.85
       15           106,877.84         21,200,096.36             1,416.01             68,419.95            69,835.96         13,914,505.84
       16           106,880.25         21,197,449.92             1,423.32             68,412.99            69,836.31         13,913,082.52
       17           106,882.68         21,194,788.03             1,430.66             68,405.99            69,836.65         13,911,651.86
       18           106,885.13         21,192,110.61             1,438.04             68,398.95            69,837.00         13,910,213.81
       19           106,887.59         21,189,417.57             1,445.46             68,391.88            69,837.35         13,908,768.35
       20           106,890.06         21,186,708.81             1,452.92             68,384.78            69,837.70         13,907,315.43
       21           106,892.55         21,183,984.24             1,460.42             68,377.63            69,838.05         13,905,855.01
       22           106,895.05         21,181,243.78             1,467.96             68,370.45            69,838.41         13,904,387.05
       23           106,897.57         21,178,487.32             1,475.53             68,363.24            69,838.77         13,902,911.52
       24           106,900.11         21,175,714.78             1,483.15             68,355.98            69,839.13         13,901,428.37
       25           106,902.65         21,172,926.05             1,490.80             68,348.69            69,839.49         13,899,937.57
       26           106,905.22         21,170,121.05             1,498.50             68,341.36            69,839.86         13,898,439.07
       27           106,907.80         21,167,299.68             1,506.24             68,333.99            69,840.23         13,896,932.83
       28           106,910.39         21,164,461.85             1,514.01             68,326.59            69,840.60         13,895,418.82
       29           106,913.00         21,161,607.45             1,521.83             68,319.14            69,840.97         13,893,896.99
       30           106,924.76         21,158,727.26             1,529.69             68,311.66            69,841.35         13,892,367.30
       31           106,927.42         21,155,830.25             1,537.59             68,304.14            69,841.73         13,890,829.71
       32           106,930.10         21,152,916.32             1,545.53             68,296.58            69,842.11         13,889,284.19
       33           106,932.79         21,149,985.37             1,553.51             68,288.98            69,842.49         13,887,730.67
       34           106,935.50         21,147,037.30             1,561.54             68,281.34            69,842.88         13,886,169.14
       35           106,938.22         21,144,072.01             1,569.60             68,273.66            69,843.27         13,884,599.54
       36           106,940.97         21,141,089.40             1,577.71             68,265.95            69,843.66         13,883,021.83
       37           106,943.72         21,138,089.36             1,585.86             68,258.19            69,844.05         13,881,435.97
       38           106,946.50         21,135,071.80             1,594.05             68,250.39            69,844.45         13,879,841.91
       39           106,958.71         21,132,027.20             1,602.29             68,242.56            69,844.85         13,878,239.62
       40           106,961.53         21,128,964.80             1,610.57             68,234.68            69,845.25         13,876,629.05
       41           106,975.88         21,125,873.00             1,618.89             68,226.76            69,845.65         13,875,010.16
       42           106,978.75         21,122,763.12             1,627.26             68,218.80            69,846.06         13,873,382.90
       43           106,981.64         21,119,635.06             1,635.67             68,210.80            69,846.47         13,871,747.23
       44           107,011.57         21,116,461.70             1,644.12             68,202.76            69,846.88         13,870,103.10
       45           107,025.37         21,113,258.93             1,652.62             68,194.67            69,847.30         13,868,450.48
       46           107,044.85         21,110,020.93             1,661.17             68,186.55            69,847.72         13,866,789.31
       47           107,121.14         21,106,690.73             1,669.76             68,178.38            69,848.14         13,865,119.56
       48           107,124.33         21,103,340.96             1,678.39             68,170.17            69,848.56         13,863,441.17
       49           107,153.22         21,099,945.84             1,687.07             68,161.92            69,848.99         13,861,754.10
       50           107,156.49         21,096,530.75             1,695.79             68,153.62            69,849.42         13,860,058.31
       51           107,183.52         21,093,071.84             1,720.75             68,145.29            69,866.03         13,858,337.57
       52           107,335.85         21,089,443.60             1,831.81             68,136.83            69,968.64         13,856,505.75
       53           107,390.78         21,085,742.57             1,823.28             68,127.82            69,951.10         13,854,682.47
       54           107,458.02         21,081,956.13             1,833.42             68,118.86            69,952.28         13,852,849.04
       55           108,262.63         21,077,346.45             3,562.32             68,109.84            71,672.16         13,849,286.72
       56           108,725.89         21,072,250.85             4,598.52             68,092.33            72,690.84         13,844,688.21
       57           109,233.71         21,066,622.37             5,965.61             80,023.39            85,989.00         13,838,722.59
       58           128,922.96         21,059,612.29             7,073.80             82,134.72            89,208.52         13,831,648.79
       59           140,567.97         21,050,139.72             8,721.07             85,497.79            94,218.86         13,822,927.73
       60           140,769.87         21,040,612.95             8,776.90             85,621.42            94,398.33         13,814,150.82
       61           141,069.17         21,031,028.30             8,833.10             85,850.95            94,684.05         13,805,317.72
       62           141,071.61         21,021,382.13             8,889.66             85,796.54            94,686.20         13,796,428.07
       63           141,074.07         21,011,674.04             8,946.58             85,741.79            94,688.36         13,787,481.49
       64           141,076.54         21,001,903.63             9,003.86             85,686.68            94,690.54         13,778,477.63
       65           141,079.03         20,992,070.50             9,061.51             85,631.22            94,692.73         13,769,416.13
       66           141,081.54         20,982,174.25             9,119.53             85,575.41            94,694.94         13,760,296.60
       67           141,084.06         20,972,214.47             9,177.92             85,534.88            94,712.80         13,751,118.68
       68           141,086.60         20,962,190.75             9,236.68             85,478.35            94,715.03         13,741,882.00
       69           141,089.15         20,952,102.68             9,295.82             85,421.46            94,717.28         13,732,586.18
       70           141,091.72         20,941,949.85             9,355.34             85,364.21            94,719.55         13,723,230.84
       71           141,094.31         20,931,731.85             9,415.24             85,306.58            94,721.82         13,713,815.60
       72           141,096.91         20,921,448.24             9,475.52             85,248.59            94,724.11         13,704,340.08
       73           141,099.53         20,911,098.62             9,536.19             85,190.23            94,726.42         13,694,803.89
       74           141,102.17         20,900,682.56             9,597.25             85,131.49            94,728.74         13,685,206.64
       75           141,104.82         20,890,199.62             9,658.70             85,072.38            94,731.08         13,675,547.93
       76           141,107.49         20,879,649.38             9,720.54             85,012.88            94,733.43         13,665,827.39
       77           141,110.18         20,869,031.42             9,782.78             84,953.01            94,735.79         13,656,044.61
       78           141,112.89         20,858,345.28             9,845.42             84,892.75            94,738.17         13,646,199.19
       79           141,115.61         20,847,590.53             9,908.46             84,832.11            94,740.57         13,636,290.73
       80           141,118.35         20,836,766.74             9,971.90             84,771.08            94,742.98         13,626,318.83
       81           141,121.11         20,825,873.45            10,035.75             84,709.66            94,745.41         13,616,283.08
       82           141,123.88         20,814,910.23            10,100.01             84,647.85            94,747.85         13,606,183.08
       83           141,126.67         20,803,876.62            10,164.67             84,585.64            94,750.31         13,596,018.40
       84           141,129.49         20,792,772.17            10,229.76             84,523.03            94,752.78         13,585,788.65
       85           141,132.31         20,781,596.42            10,295.26             84,460.02            94,755.27         13,575,493.39
       86           141,135.16         20,770,348.91            10,361.18             84,396.60            94,757.78         13,565,132.21
       87           141,138.03         20,759,029.19            10,427.52             84,332.78            94,760.30         13,554,704.70
       88           141,140.91         20,747,636.79            10,494.28             84,268.56            94,762.84         13,544,210.42
       89           141,143.81         20,736,171.24            10,561.48             84,203.92            94,765.39         13,533,648.94
       90           141,146.73         20,724,632.07            10,629.10             84,138.86            94,767.96         13,523,019.84
       91           141,149.67         20,713,018.81            10,697.16             84,073.39            94,770.55         13,512,322.69
       92           141,152.63         20,701,330.98            10,765.65             84,007.50            94,773.15         13,501,557.04
       93           141,155.61         20,689,568.10            10,834.58             83,941.19            94,775.77         13,490,722.46
       94           141,158.61         20,677,729.69            10,903.95             83,874.46            94,778.41         13,479,818.51
       95           141,161.62         20,665,815.27            10,973.77             83,807.29            94,781.06         13,468,844.74
       96           141,164.66         20,653,824.34            11,044.03             83,739.70            94,783.73         13,457,800.71
       97           141,167.71         20,641,756.41            11,114.75             83,671.68            94,786.42         13,446,685.96
       98           141,170.79         20,629,610.99            11,185.91             83,603.21            94,789.13         13,435,500.05
       99           141,173.88         20,617,387.58            11,257.53             83,534.31            94,791.85         13,424,242.51
      100           141,176.99         20,605,085.68            11,329.62             83,464.97            94,794.59         13,412,912.90
      101           141,180.13         20,592,704.78            11,402.16             83,395.19            94,797.35         13,401,510.74
      102           141,183.28         20,580,244.38            11,475.16             83,324.96            94,800.12         13,390,035.58
      103           141,186.45         20,567,703.96            11,548.64             83,254.27            94,802.91         13,378,486.94
      104           141,189.65         20,555,083.01            11,622.58             83,183.14            94,805.72         13,366,864.35
      105           141,192.86         20,542,381.01            11,697.00             83,111.55            94,808.55         13,355,167.35
      106           141,196.10         20,529,597.43            11,771.90             83,039.50            94,811.40         13,343,395.45
      107           141,199.36         20,516,731.77            11,847.27             82,966.99            94,814.26         13,331,548.18
      108           141,202.63         20,503,783.48            11,923.13             82,894.02            94,817.15         13,319,625.05
      109           141,205.93         20,490,752.04            11,999.47             82,820.58            94,820.05         13,307,625.58
      110           141,242.37         20,477,603.79            12,176.68             82,746.66            94,923.34         13,295,448.90
      111           141,475.98         20,464,140.83            12,254.67             82,671.63            94,926.30         13,283,194.23
      112           142,058.90         20,450,011.83            12,457.04             82,596.11            95,053.15         13,270,737.19
      113           142,283.43         20,435,570.89            12,788.01             82,519.31            95,307.31         13,257,949.18
      114           142,375.99         20,420,948.02            13,291.65             82,440.39            95,732.03         13,244,657.53
      115           142,413.85         20,406,196.78            13,919.31             82,358.22            96,277.53         13,230,738.23
      116           142,691.70         20,391,076.33            14,080.77             82,272.02            96,352.79         13,216,657.46
      117           144,325.30         20,374,228.62            16,801.62             82,184.82            98,986.45         13,199,855.83
      118           146,433.07         20,355,168.64            18,346.38             82,080.76           100,427.15         13,181,509.45
      119           161,992.69         20,320,430.55            22,314.19             81,967.09           104,281.28         13,159,195.26
      120           162,522.78         20,284,945.33            22,845.56             81,828.29           104,673.85         13,136,349.70
      121           163,180.57         20,248,580.71            23,775.07             81,686.25           105,461.31         13,112,574.63
      122           163,188.79         20,211,980.87            23,928.18             81,538.54           105,466.72         13,088,646.45
      123           163,197.08         20,175,144.29            24,082.28             81,389.88           105,472.16         13,064,564.18
      124           163,205.41         20,138,069.44            24,237.37             81,240.27           105,477.64         13,040,326.81
      125           163,213.80         20,100,754.76            24,393.46             81,089.69           105,483.15         13,015,933.35
      126           163,222.24         20,063,198.71            24,550.56             80,938.14           105,488.70         12,991,382.79
      127           163,230.74         20,025,399.72            24,708.67             80,785.61           105,494.28         12,966,674.12
      128           163,239.29         19,987,356.22            24,867.80             80,632.10           105,499.90         12,941,806.32
      129           163,247.90         19,949,066.63            25,027.95             80,477.60           105,505.55         12,916,778.37
      130           163,256.56         19,910,529.35            25,189.14             80,322.10           105,511.24         12,891,589.23
      131           163,265.28         19,871,742.77            25,351.37             80,165.61           105,516.97         12,866,237.86
      132           163,274.06         19,832,705.29            25,514.64             80,008.10           105,522.74         12,840,723.22
      133           163,282.89         19,793,415.27            25,678.96             79,849.57           105,528.54         12,815,044.26
      134           163,291.78         19,753,871.08            25,844.35             79,690.03           105,534.38         12,789,199.91
      135           163,300.73         19,714,071.07            26,010.80             79,529.46           105,540.26         12,763,189.11
      136           163,309.73         19,674,013.59            26,178.32             79,367.85           105,546.17         12,737,010.79
      137           163,318.80         19,633,696.97            26,346.93             79,205.20           105,552.12         12,710,663.86
      138           163,327.92         19,593,119.52            26,516.62             79,041.50           105,558.11         12,684,147.24
      139           163,337.10         19,552,279.56            26,687.40             78,876.74           105,564.14         12,657,459.84
      140           163,346.34         19,511,175.38            26,859.29             78,710.93           105,570.21         12,630,600.55
      141           163,355.64         19,469,805.29            27,032.28             78,544.04           105,576.32         12,603,568.27
      142           163,365.00         19,428,167.54            27,206.39             78,376.08           105,582.47         12,576,361.88
      143           163,374.42         19,386,260.41            27,381.62             78,207.03           105,588.65         12,548,980.26
      144           163,383.90         19,344,082.16            27,557.98             78,036.90           105,594.88         12,521,422.28
      145           163,393.44         19,301,631.02            27,735.48             77,865.67           105,601.15         12,493,686.80
      146           163,403.05         19,258,905.22            27,914.12             77,693.33           105,607.45         12,465,772.68
      147           163,412.71         19,215,903.00            28,093.92             77,519.88           105,613.80         12,437,678.76
      148           163,422.44         19,172,622.55            28,274.87             77,345.32           105,620.19         12,409,403.89
      149           163,432.23         19,129,062.07            28,456.99             77,169.63           105,626.62         12,380,946.90
      150           163,442.09         19,085,219.76            28,640.28             76,992.80           105,633.09         12,352,306.62
      151           163,452.00         19,041,093.77            28,824.76             76,814.84           105,639.60         12,323,481.86
      152           163,461.99         18,996,682.28            29,010.42             76,635.73           105,646.15         12,294,471.44
      153           163,472.03         18,951,983.44            29,197.29             76,455.46           105,652.75         12,265,274.15
      154           163,482.15         18,906,995.37            29,385.35             76,274.04           105,659.39         12,235,888.80
      155           163,492.32         18,861,716.21            29,574.63             76,091.44           105,666.07         12,206,314.17
      156           163,502.57         18,816,144.08            29,765.13             75,907.66           105,672.79         12,176,549.04
      157           163,512.88         18,770,277.06            29,956.86             75,722.70           105,679.56         12,146,592.18
      158           163,523.25         18,724,113.26            30,149.82             75,536.55           105,686.37         12,116,442.35
      159           163,533.69         18,677,650.75            30,344.03             75,349.20           105,693.23         12,086,098.32
      160           163,544.20         18,630,887.58            30,539.49             75,160.63           105,700.13         12,055,558.83
      161           163,554.78         18,583,821.82            30,736.21             74,970.86           105,707.07         12,024,822.61
      162           163,565.43         18,536,451.51            30,934.20             74,779.86           105,714.06         11,993,888.41
      163           163,576.15         18,488,774.66            31,133.47             74,587.62           105,721.09         11,962,754.94
      164           163,586.93         18,440,789.29            31,334.02             74,394.15           105,728.17         11,931,420.92
      165           163,597.78         18,392,493.41            31,535.86             74,199.43           105,735.30         11,899,885.06
      166           163,608.71         18,343,884.99            31,739.01             74,003.46           105,742.47         11,868,146.05
      167           163,619.70         18,294,962.02            31,943.46             73,806.22           105,749.68         11,836,202.59
      168           163,630.77         18,245,722.46            32,149.24             73,607.71           105,756.94         11,804,053.35
      169           163,641.91         18,196,164.25            32,356.34             73,407.92           105,764.25         11,771,697.01
      170           163,653.12         18,146,285.32            32,564.77             73,206.84           105,771.61         11,739,132.24
      171           163,664.40         18,096,083.61            32,774.55             73,004.46           105,779.01         11,706,357.68
      172           163,675.76         18,045,557.01            32,985.69             72,800.78           105,786.46         11,673,372.00
      173           163,687.19         17,994,703.42            33,198.18             72,595.78           105,793.96         11,640,173.82
      174           163,698.69         17,943,520.72            33,412.04             72,389.47           105,801.51         11,606,761.77
      175           163,710.27         17,892,006.79            33,627.29             72,181.82           105,809.11         11,573,134.49
      176           163,721.92         17,840,159.46            33,843.92             71,972.83           105,816.75         11,539,290.57
      177           163,733.64         17,787,976.58            34,061.95             71,762.50           105,824.45         11,505,228.62
      178           163,745.45         17,735,455.98            34,281.38             71,550.81           105,832.19         11,470,947.24
      179           163,757.33         17,682,595.46            34,502.23             71,337.76           105,839.99         11,436,445.01
      180           163,769.28         17,629,392.82            34,724.50             71,123.33           105,847.83         11,401,720.51
      181           163,781.32         17,575,845.85            34,948.21             70,907.51           105,855.72         11,366,772.30
      182           163,793.43         17,521,952.31            35,173.36             70,690.31           105,863.67         11,331,598.94
      183           163,805.62         17,467,709.96            35,399.96             70,471.70           105,871.66         11,296,198.98
      184           163,817.88         17,413,116.53            35,628.02             70,251.69           105,879.71         11,260,570.96
      185           163,830.23         17,358,169.74            35,857.56             70,030.26           105,887.81         11,224,713.40
      186           163,842.66         17,302,867.32            36,088.57             69,807.39           105,895.96         11,188,624.83
      187           163,855.17         17,247,206.94            36,321.07             69,583.10           105,904.17         11,152,303.76
      188           163,867.76         17,191,186.30            36,555.08             69,357.35           105,912.43         11,115,748.68
      189           163,880.43         17,134,803.05            36,790.59             69,130.15           105,920.74         11,078,958.09
      190           163,893.18         17,078,054.84            37,027.62             68,901.48           105,929.10         11,041,930.48
      191           163,906.01         17,020,939.31            37,266.18             68,671.34           105,937.52         11,004,664.30
      192           163,918.93         16,963,454.08            37,506.27             68,439.71           105,945.99         10,967,158.02
      193           163,931.93         16,905,596.75            37,747.92             68,206.59           105,954.51         10,929,410.10
      194           163,945.02         16,847,364.91            37,991.13             67,971.97           105,963.10         10,891,418.98
      195           163,958.19         16,788,756.12            38,235.90             67,735.83           105,971.73         10,853,183.08
      196           163,971.44         16,729,767.95            38,482.25             67,498.17           105,980.42         10,814,700.83
      197           163,984.78         16,670,397.94            38,730.19             67,258.98           105,989.17         10,775,970.64
      198           163,998.21         16,610,643.60            38,979.73             67,018.24           105,997.98         10,736,990.91
      199           164,011.72         16,550,502.45            39,230.88             66,775.96           106,006.84         10,697,760.03
      200           164,025.32         16,489,971.98            39,483.65             66,532.11           106,015.75         10,658,276.38
      201           164,039.01         16,429,049.66            39,738.05             66,286.68           106,024.73         10,618,538.33
      202           164,052.79         16,367,732.95            39,994.09             66,039.68           106,033.76         10,578,544.24
      203           164,066.65         16,306,019.31            40,251.78             65,791.08           106,042.85         10,538,292.46
      204           164,080.61         16,243,906.14            40,511.13             65,540.87           106,052.00         10,497,781.33
      205           164,094.66         16,181,390.87            40,772.16             65,289.05           106,061.21         10,457,009.17
      206           164,108.79         16,118,470.88            41,034.87             65,035.61           106,070.48         10,415,974.30
      207           164,123.02         16,055,143.54            41,299.27             64,780.54           106,079.81         10,374,675.03
      208           164,137.34         15,991,406.23            41,565.38             64,523.81           106,089.20         10,333,109.65
      209           164,151.76         15,927,256.28            41,833.21             64,265.44           106,098.64         10,291,276.44
      210           164,166.26         15,862,691.01            42,102.76             64,005.39           106,108.15         10,249,173.68
      211           164,180.86         15,797,707.73            42,374.05             63,743.67           106,117.72         10,206,799.62
      212           164,195.56         15,732,303.72            42,647.10             63,480.26           106,127.36         10,164,152.53
      213           164,210.35         15,666,476.27            42,921.90             63,215.15           106,137.05         10,121,230.63
      214           164,225.23         15,600,222.63            43,198.47             62,948.33           106,146.81         10,078,032.15
      215           164,240.21         15,533,540.02            43,476.83             62,679.79           106,156.63         10,034,555.32
      216           164,255.29         15,466,425.67            43,756.99             62,409.52           106,166.51          9,990,798.33
      217           164,270.47         15,398,876.78            44,038.95             62,137.50           106,176.45          9,946,759.38
      218           164,285.74         15,330,890.53            44,322.73             61,863.73           106,186.46          9,902,436.65
      219           164,301.12         15,262,464.08            44,608.34             61,588.19           106,196.54          9,857,828.30
      220           164,316.59         15,193,594.58            44,895.80             61,310.88           106,206.68          9,812,932.50
      221           164,332.16         15,124,279.16            45,185.11             61,031.77           106,216.88          9,767,747.40
      222           164,347.83         15,054,514.92            45,476.28             60,750.87           106,227.15          9,722,271.12
      223           164,363.61         14,984,298.94            45,769.33             60,468.15           106,237.49          9,676,501.78
      224           164,379.48         14,913,628.31            46,064.28             60,183.61           106,247.89          9,630,437.51
      225           164,395.46         14,842,500.08            46,361.12             59,897.24           106,258.36          9,584,076.38
      226           164,411.55         14,770,911.26            46,659.88             59,609.02           106,268.90          9,537,416.50
      227           164,427.73         14,698,858.88            46,960.57             59,318.93           106,279.50          9,490,455.93
      228           164,444.02         14,626,339.94            47,263.20             59,026.98           106,290.18          9,443,192.73
      229           164,460.42         14,553,351.39            47,567.78             58,733.14           106,300.92          9,395,624.95
      230           164,476.92         14,479,890.20            47,874.32             58,437.41           106,311.73          9,347,750.63
      231           164,493.53         14,405,953.30            48,182.85             58,139.77           106,322.61          9,299,567.78
      232           164,510.25         14,331,537.61            48,493.36             57,840.20           106,333.56          9,251,074.43
      233           164,527.07         14,256,640.02            48,805.87             57,538.71           106,344.58          9,202,268.55
      234           164,544.01         14,181,257.40            49,120.41             57,235.27           106,355.68          9,153,148.15
      235           164,561.05         14,105,386.60            49,436.97             56,929.87           106,366.84          9,103,711.18
      236           164,578.21         14,029,024.47            49,755.57             56,622.51           106,378.08          9,053,955.61
      237           164,595.47         13,952,167.81            50,076.23             56,313.16           106,389.38          9,003,879.38
      238           164,612.85         13,874,813.41            50,398.96             56,001.81           106,400.77          8,953,480.43
      239           164,630.34         13,796,958.05            50,723.77             55,688.45           106,412.22          8,902,756.66
      240           164,647.94         13,718,598.47            51,050.67             55,373.08           106,423.75          8,851,705.99
      241           164,665.65         13,639,731.40            51,379.68             55,055.67           106,435.35          8,800,326.31
      242           164,683.48         13,560,353.56            51,710.82             54,736.21           106,447.03          8,748,615.49
      243           164,701.43         13,480,461.62            52,044.09             54,414.69           106,458.78          8,696,571.39
      244           164,719.49         13,400,052.26            52,379.52             54,091.09           106,470.61          8,644,191.88
      245           164,737.67         13,319,122.11            52,717.10             53,765.41           106,482.51          8,591,474.77
      246           164,755.96         13,237,667.79            53,056.87             53,437.62           106,494.49          8,538,417.90
      247           164,774.38         13,155,685.91            53,398.83             53,107.72           106,506.55          8,485,019.08
      248           164,792.91         13,073,173.05            53,742.99             52,775.69           106,518.69          8,431,276.08
      249           164,811.57         12,990,125.75            54,089.38             52,441.52           106,530.90          8,377,186.71
      250           164,830.34         12,906,540.54            54,437.99             52,105.20           106,543.19          8,322,748.71
      251           164,849.24         12,822,413.95            54,788.86             51,766.70           106,555.56          8,267,959.85
      252           164,868.25         12,737,742.45            55,142.00             51,426.02           106,568.01          8,212,817.86
      253           164,887.40         12,652,522.52            55,497.41             51,083.14           106,580.55          8,157,320.45
      254           164,906.66         12,566,750.58            55,855.11             50,738.05           106,593.16          8,101,465.34
      255           164,926.05         12,480,423.06            56,215.12             50,390.73           106,605.85          8,045,250.22
      256           164,945.56         12,393,536.36            56,577.46             50,041.17           106,618.63          7,988,672.76
      257           164,965.21         12,306,086.84            56,942.13             49,689.35           106,631.48          7,931,730.63
      258           164,984.97         12,218,070.86            57,309.16             49,335.27           106,644.42          7,874,421.47
      259           165,004.87         12,129,484.73            57,678.55             48,978.90           106,657.45          7,816,742.92
      260           165,024.89         12,040,324.76            58,050.33             48,620.22           106,670.55          7,758,692.59
      261           165,045.05         11,950,587.23            58,424.51             48,259.24           106,683.75          7,700,268.08
      262           165,065.33         11,860,268.38            58,801.10             47,895.93           106,697.02          7,641,466.99
      263           165,085.75         11,769,364.44            59,180.12             47,530.27           106,710.38          7,582,286.87
      264           165,106.30         11,677,871.62            59,561.58             47,162.25           106,723.83          7,522,725.29
      265           165,126.98         11,585,786.09            59,945.51             46,791.85           106,737.37          7,462,779.77
      266           165,147.79         11,493,104.01            60,331.92             46,419.07           106,750.99          7,402,447.85
      267           165,168.74         11,399,821.51            60,720.82             46,043.88           106,764.70          7,341,727.03
      268           165,189.83         11,305,934.68            61,112.23             45,666.27           106,778.50          7,280,614.81
      269           165,211.05         11,211,439.61            61,506.16             45,286.22           106,792.38          7,219,108.65
      270           165,232.41         11,116,332.35            61,902.64             44,903.72           106,806.36          7,157,206.01
      271           165,253.91         11,020,608.93            62,301.67             44,518.75           106,820.43          7,094,904.33
      272           165,275.54         10,924,265.34            62,703.28             44,131.30           106,834.58          7,032,201.05
      273           165,297.32         10,827,297.56            63,107.49             43,741.34           106,848.83          6,969,093.56
      274           165,319.24         10,729,701.54            63,514.30             43,348.87           106,863.17          6,905,579.27
      275           165,341.30         10,631,473.20            63,923.73             42,953.87           106,877.60          6,841,655.53
      276           165,363.50         10,532,608.45            64,335.81             42,556.32           106,892.13          6,777,319.72
      277           165,385.84         10,433,103.13            64,750.55             42,156.20           106,906.75          6,712,569.18
      278           165,408.33         10,332,953.11            65,167.96             41,753.50           106,921.46          6,647,401.21
      279           165,430.97         10,232,154.19            65,588.07             41,348.20           106,936.27          6,581,813.15
      280           165,453.75         10,130,702.16            66,010.89             40,940.28           106,951.17          6,515,802.26
      281           165,476.68         10,028,592.78            66,436.44             40,529.73           106,966.17          6,449,365.82
      282           165,499.76          9,925,821.79            66,864.73             40,116.54           106,981.27          6,382,501.09
      283           165,522.99          9,822,384.89            67,295.79             39,700.67           106,996.46          6,315,205.31
      284           165,546.36          9,718,277.75            67,729.63             39,282.12           107,011.75          6,247,475.68
      285           165,569.89          9,613,496.03            68,166.27             38,860.87           107,027.14          6,179,309.41
      286           165,593.57          9,508,035.35            68,605.72             38,436.90           107,042.63          6,110,703.69
      287           165,617.41          9,401,891.29            69,048.02             38,010.20           107,058.21          6,041,655.67
      288           165,641.40          9,295,059.43            69,493.17             37,580.74           107,073.90          5,972,162.50
      289           165,665.54          9,187,535.30            69,941.19             37,148.50           107,089.69          5,902,221.31
      290           165,689.84          9,079,314.40            70,392.10             36,713.48           107,105.58          5,831,829.21
      291           165,714.30          8,970,392.20            70,845.93             36,275.65           107,121.58          5,760,983.28
      292           165,738.91          8,860,764.17            71,302.68             35,834.99           107,137.67          5,689,680.60
      293           165,763.69          8,750,425.70            71,762.38             35,391.49           107,153.87          5,617,918.22
      294           165,788.62          8,639,372.20            72,225.05             34,945.13           107,170.18          5,545,693.17
      295           165,813.72          8,527,599.02            72,690.70             34,495.89           107,186.59          5,473,002.47
      296           165,838.98          8,415,101.48            73,159.36             34,043.74           107,203.10          5,399,843.11
      297           165,864.40          8,301,874.88            73,631.05             33,588.68           107,219.73          5,326,212.07
      298           165,889.99          8,187,914.49            74,105.78             33,130.68           107,236.46          5,252,106.29
      299           165,915.74          8,073,215.55            74,583.57             32,669.72           107,253.29          5,177,522.72
      300           165,941.66          7,957,773.25            75,064.45             32,205.79           107,270.24          5,102,458.28
      301           165,967.75          7,841,582.78            75,548.43             31,738.86           107,287.29          5,026,909.85
      302           165,994.01          7,724,639.26            76,035.53             31,268.92           107,304.46          4,950,874.32
      303           166,020.43          7,606,937.83            76,525.78             30,795.95           107,321.73          4,874,348.54
      304           166,047.03          7,488,473.54            77,019.20             30,319.92           107,339.12          4,797,329.34
      305           166,073.80          7,369,241.45            77,515.79             29,840.82           107,356.61          4,719,813.55
      306           166,100.74          7,249,236.58            78,015.60             29,358.63           107,374.22          4,641,797.95
      307           166,127.86          7,128,453.90            78,518.63             28,873.32           107,391.95          4,563,279.32
      308           166,155.15          7,006,888.36            79,024.91             28,384.88           107,409.79          4,484,254.41
      309           166,182.62          6,884,534.88            79,534.45             27,893.29           107,427.74          4,404,719.96
      310           166,210.27          6,761,388.34            80,047.29             27,398.52           107,445.81          4,324,672.67
      311           166,238.10          6,637,443.59            80,563.43             26,900.56           107,463.99          4,244,109.24
      312           166,266.10          6,512,695.45            81,082.91             26,399.39           107,482.30          4,163,026.33
      313           166,294.29          6,387,138.70            81,605.74             25,894.98           107,500.72          4,081,420.59
      314           166,322.66          6,260,768.09            82,131.95             25,387.31           107,519.26          3,999,288.64
      315           166,351.22          6,133,578.34            82,661.55             24,876.36           107,537.92          3,916,627.09
      316           166,379.95          6,005,564.11            83,194.57             24,362.12           107,556.69          3,833,432.52
      317           166,408.88          5,876,720.06            83,731.03             23,844.56           107,575.59          3,749,701.48
      318           166,437.99          5,747,040.80            84,270.96             23,323.65           107,594.62          3,665,430.52
      319           166,467.29          5,616,520.91            84,814.37             22,799.39           107,613.76          3,580,616.15
      320           166,496.78          5,485,154.91            85,361.29             22,271.73           107,633.03          3,495,254.86
      321           166,526.46          5,352,937.33            85,911.74             21,740.68           107,652.42          3,409,343.11
      322           166,556.34          5,219,862.62            86,465.75             21,206.19           107,671.93          3,322,877.37
      323           166,586.40          5,085,925.22            87,023.33             20,668.25           107,691.58          3,235,854.04
      324           166,616.67          4,951,119.52            87,584.51             20,126.84           107,711.35          3,148,269.53
      325           166,647.12          4,815,439.89            88,149.31             19,581.93           107,731.24          3,060,120.22
      326           166,677.78          4,678,880.65            88,717.76             19,033.50           107,751.27          2,971,402.46
      327           166,708.63          4,541,436.08            89,289.88             18,481.54           107,771.42          2,882,112.58
      328           166,739.69          4,403,100.44            89,865.69             17,926.01           107,791.70          2,792,246.88
      329           166,770.94          4,263,867.93            90,445.23             17,366.89           107,812.12          2,701,801.66
      330           166,728.33          4,123,806.79            91,028.50             16,804.16           107,832.66          2,610,773.16
      331           166,759.97          3,982,837.62            91,615.54             16,237.80           107,853.34          2,519,157.62
      332           166,791.82          3,840,954.51            92,206.37             15,667.78           107,874.15          2,426,951.26
      333           166,823.88          3,698,151.53            92,801.01             15,094.09           107,895.10          2,334,150.25
      334           166,856.14          3,554,422.70            93,399.49             14,516.68           107,916.18          2,240,750.76
      335           166,888.61          3,409,762.01            94,001.84             13,935.55           107,937.39          2,146,748.92
      336           166,921.30          3,264,163.40            94,608.08             13,350.67           107,958.74          2,052,140.84
      337           166,954.19          3,117,620.78            95,218.23             12,762.01           107,980.23          1,956,922.61
      338           166,987.30          2,970,128.02            95,832.32             12,169.55           108,001.86          1,861,090.30
      339           166,959.13          2,821,740.43            96,450.37             11,573.26           108,023.63          1,764,639.93
      340           166,992.65          2,672,390.70            97,072.42             10,973.12           108,045.54          1,667,567.51
      341           166,951.20          2,522,147.78            97,698.48             10,369.11           108,067.59          1,569,869.03
      342           166,985.14          2,370,930.64            98,328.58              9,761.20           108,089.78          1,471,540.45
      343           167,019.31          2,218,732.95            98,962.76              9,149.36           108,112.11          1,372,577.69
      344           166,784.83          2,065,817.21            99,601.03              8,533.57           108,134.59          1,272,976.67
      345           166,748.85          1,911,980.74           100,243.42              7,913.80           108,157.22          1,172,733.25
      346           166,676.18          1,757,254.45           100,889.95              7,290.03           108,179.98          1,071,843.30
      347           166,215.72          1,602,020.51           101,540.67              6,662.23           108,202.90            970,302.63
      348           166,250.81          1,445,780.17           102,195.58              6,030.38           108,225.96            868,107.05
      349           166,118.54          1,288,694.47           102,854.72              5,394.45           108,249.18            765,252.33
      350           165,989.96          1,130,754.38           103,020.77              4,754.41           107,775.19            662,231.56
      351           164,641.37            973,174.58           103,200.58              4,113.47           107,314.04            559,030.98
      352           160,429.49            818,820.86           102,233.13              3,471.45           105,704.57            456,797.85
      353           158,666.38            665,265.99           100,358.80              2,835.54           103,194.33            356,439.06
      354           157,546.14            511,872.57            98,916.28              2,211.71           101,127.98            257,522.78
      355           151,105.81            363,961.88            83,201.65              1,597.39            84,799.04            174,321.13
      356           135,269.75            230,964.48            76,182.68              1,081.36            77,264.03             98,138.45
      357           123,131.49            109,274.72            52,958.96                608.86            53,567.83             45,179.49
      358           101,348.60              8,607.89            36,498.52                279.94            36,778.45              8,680.98
      359             5,643.49              3,016.61             5,193.38                 52.66             5,246.03              3,487.60
      360             3,034.91                     0             3,487.60                 21.15             3,508.75                     0




               Class-SUBORD_1                                                                           Class-SUBORD_2
               Principal                 Interest              Cash Flow            Balance             Principal
                       7,143,702.63         11,137,578.19        18,281,280.82                                   4,140,273.44
Period
------------------------------------------------------------------------------------------------------------------------------
        0                         0                     0                    0        7,143,702.63                          0
        1                    699.84             37,234.74            37,934.57        7,143,002.79                      57.61
        2                    703.67             37,253.54            37,957.21        7,142,299.12                      57.94
        3                    707.53             37,294.48            38,002.01        7,141,591.59                      58.28
        4                    719.42             37,382.67            38,102.08        7,140,872.18                      58.61
        5                    723.37             37,378.87            38,102.24        7,140,148.81                      58.95
        6                    727.34             37,441.17            38,168.52        7,139,421.46                      59.29
        7                    731.34             37,485.17            38,216.51        7,138,690.12                      59.63
        8                    735.36             37,481.31            38,216.67        7,137,954.76                      59.97
        9                     739.4             37,477.44            38,216.84        7,137,215.36                      60.32
       10                    743.46             37,473.54            38,217.00        7,136,471.90                      60.67
       11                    747.55             37,469.62            38,217.17        7,135,724.35                      61.01
       12                    751.66             37,465.68            38,217.33        7,134,972.70                      61.37
       13                    768.26             37,484.93            38,253.19        7,134,204.43                      61.72
       14                     772.5             37,505.49            38,277.99        7,133,431.93                      62.07
       15                    770.88             37,622.96            38,393.85        7,132,661.05                      62.43
       16                    793.22             37,697.79            38,491.01        7,131,867.83                      62.79
       17                    808.34             37,726.15            38,534.49        7,131,059.49                      63.15
       18                    812.86             37,721.81            38,534.67        7,130,246.63                      63.52
       19                    823.79             37,728.32            38,552.10        7,129,422.85                      63.88
       20                    828.39             37,723.89            38,552.29        7,128,594.45                      64.25
       21                    833.03             37,750.78            38,583.81        7,127,761.42                     100.53
       22                    837.69             37,820.46            38,658.15        7,126,923.73                     101.13
       23                     881.8             37,885.54            38,767.33        7,126,041.93                     101.73
       24                    897.35             38,017.21            38,914.56        7,125,144.58                     102.33
       25                    902.41             38,105.36            39,007.77        7,124,242.18                     102.94
       26                    897.88             38,247.66            39,145.54        7,123,344.30                     103.56
       27                    906.78             38,270.35            39,177.13        7,122,437.51                     104.17
       28                    888.17             38,530.36            39,418.53        7,121,549.35                       95.5
       29                    879.22             38,704.00            39,583.22        7,120,670.12                      96.12
       30                    900.03             38,748.84            39,648.87        7,119,770.09                      96.73
       31                    897.51             38,904.52            39,802.03        7,118,872.58                      97.35
       32                    903.02             38,923.49            39,826.52        7,117,969.55                      97.98
       33                    920.46             39,028.15            39,948.60        7,117,049.10                       98.6
       34                  1,148.71             39,482.64            40,631.35        7,115,900.39                     370.67
       35                  1,558.99             40,043.71            41,602.70        7,114,341.40                     532.13
       36                  3,237.02             43,099.67            46,336.69        7,111,104.38                     536.11
       37                  3,255.26             43,874.14            47,129.40        7,107,849.12                     539.53
       38                  3,276.23             43,853.90            47,130.13        7,104,572.89                     542.97
       39                  3,295.68             43,842.30            47,137.98        7,101,277.21                     546.44
       40                  3,316.91             43,821.81            47,138.72        7,097,960.30                     549.93
       41                  3,337.57             43,804.56            47,142.13        7,094,622.73                     553.43
       42                  3,359.07             43,783.80            47,142.88        7,091,263.66                     556.97
       43                  3,380.72             43,762.91            47,143.63        7,087,882.94                     560.52
       44                  3,402.50             43,741.89            47,144.39        7,084,480.44                      564.1
       45                  3,422.96             43,727.63            47,150.58        7,081,057.48                      567.7
       46                  3,445.02             43,706.33            47,151.35        7,077,612.46                     571.32
       47                  3,467.23             43,689.01            47,156.24        7,074,145.23                     574.96
       48                  3,488.81             43,671.10            47,159.91        7,070,656.42                     578.63
       49                  3,511.30             43,649.39            47,160.69        7,067,145.12                     582.32
       50                  3,533.94             43,627.54            47,161.48        7,063,611.17                     586.04
       51                  3,556.72             43,605.55            47,162.27        7,060,054.45                     589.78
       52                  3,607.73             43,583.42            47,191.15        7,056,446.72                     593.54
       53                  3,630.99             43,560.96            47,191.96        7,052,815.73                     597.33
       54                  3,654.41             43,538.36            47,192.77        7,049,161.32                     601.14
       55                  3,677.98             43,515.61            47,193.59        7,045,483.34                     604.98
       56                  3,701.69             43,492.72            47,194.41        7,041,781.65                     608.84
       57                  3,725.57             43,469.68            47,195.24        7,038,056.08                     612.72
       58                  3,749.59             43,446.49            47,196.08        7,034,306.49                     616.63
       59                  3,773.77             43,423.15            47,196.92        7,030,532.72                     620.57
       60                  3,798.11             43,399.65            47,197.76        7,026,734.61                     624.53
       61                  3,822.60             43,376.01            47,198.62        7,022,912.00                     628.51
       62                  3,847.25             43,352.22            47,199.47        7,019,064.75                     632.52
       63                  3,872.06             43,328.27            47,200.33        7,015,192.68                     636.56
       64                  3,897.04             43,304.17            47,201.20        7,011,295.65                     640.62
       65                  3,922.17             43,279.91            47,202.08        7,007,373.48                     644.71
       66                  3,947.46             43,255.49            47,202.96        7,003,426.02                     648.82
       67                  3,972.92             43,230.92            47,203.84        6,999,453.10                     652.96
       68                  3,998.54             43,206.19            47,204.73        6,995,454.56                     657.13
       69                  4,024.33             43,181.30            47,205.63        6,991,430.24                     661.32
       70                  4,050.28             43,156.25            47,206.53        6,987,379.96                     665.54
       71                  4,076.40             43,131.04            47,207.44        6,983,303.56                     669.79
       72                  4,102.69             43,105.66            47,208.35        6,979,200.87                     674.06
       73                  4,129.15             43,080.12            47,209.27        6,975,071.73                     678.36
       74                  4,155.77             43,054.42            47,210.20        6,970,915.95                     682.69
       75                  4,182.58             43,028.55            47,211.13        6,966,733.38                     687.05
       76                  4,209.55             43,002.52            47,212.06        6,962,523.83                     691.43
       77                  4,236.70             42,976.31            47,213.01        6,958,287.13                     695.84
       78                  4,264.02             42,949.94            47,213.96        6,954,023.11                     700.28
       79                  4,291.52             42,923.39            47,214.91        6,949,731.59                     704.75
       80                  4,319.20             42,896.68            47,215.88        6,945,412.40                     709.25
       81                  4,347.05             42,869.79            47,216.84        6,941,065.35                     713.77
       82                  4,375.08             42,842.73            47,217.82        6,936,690.26                     718.33
       83                  4,403.30             42,815.50            47,218.80        6,932,286.96                     722.91
       84                  4,431.70             42,788.09            47,219.79        6,927,855.26                     727.53
       85                  4,460.28             42,760.50            47,220.78        6,923,394.98                     732.17
       86                  4,489.04             42,732.73            47,221.78        6,918,905.94                     736.84
       87                  4,517.99             42,704.79            47,222.78        6,914,387.95                     741.54
       88                  4,547.13             42,676.66            47,223.80        6,909,840.81                     746.27
       89                  4,576.46             42,648.36            47,224.82        6,905,264.36                     751.04
       90                  4,605.97             42,619.87            47,225.84        6,900,658.38                     755.83
       91                  4,635.68             42,591.20            47,226.87        6,896,022.71                     760.65
       92                  4,665.57             42,562.34            47,227.91        6,891,357.13                      765.5
       93                  4,695.66             42,533.30            47,228.96        6,886,661.47                     770.39
       94                  4,725.95             42,504.06            47,230.01        6,881,935.52                      775.3
       95                  4,756.43             42,474.64            47,231.07        6,877,179.10                     780.25
       96                  4,787.10             42,445.03            47,232.14        6,872,392.00                     785.23
       97                  4,817.98             42,415.23            47,233.21        6,867,574.02                     790.24
       98                  4,849.05             42,385.24            47,234.29        6,862,724.97                     795.28
       99                  4,880.32             42,355.06            47,235.38        6,857,844.65                     800.36
      100                  4,929.87             42,324.67            47,254.55        6,852,914.78                     805.47
      101                  4,961.65             42,294.00            47,255.65        6,847,953.12                     810.61
      102                  5,026.95             42,263.13            47,290.08        6,842,926.17                     815.78
      103                  5,083.47             42,231.84            47,315.30        6,837,842.71                     820.98
      104                  5,116.25             42,200.19            47,316.44        6,832,726.46                     826.22
      105                  5,149.25             42,168.34            47,317.59        6,827,577.21                      831.5
      106                  5,182.45             42,136.28            47,318.74        6,822,394.76                      836.8
      107                  5,215.88             42,104.02            47,319.90        6,817,178.88                     842.14
      108                  5,249.52             42,071.55            47,321.07        6,811,929.37                     847.51
      109                  5,283.37             42,038.87            47,322.24        6,806,645.99                     852.92
      110                  5,411.90             42,005.98            47,417.88        6,801,234.10                     858.37
      111                  5,557.65             41,972.26            47,529.91        6,795,676.45                     997.42
      112                  5,791.05             41,937.61            47,728.66        6,789,885.39                   1,246.52
      113                  5,910.48             41,901.50            47,811.98        6,783,974.91                   1,501.38
      114                  5,948.64             41,864.65            47,813.30        6,778,026.26                   1,695.08
      115                  6,036.66             41,827.57            47,864.23        6,771,989.60                   2,152.90
      116                  6,133.64             41,789.92            47,923.57        6,765,855.96                   2,166.87
      117                  6,312.87             41,751.68            48,064.55        6,759,543.09                   2,180.93
      118                  6,694.44             41,712.30            48,406.73        6,752,848.65                   2,323.26
      119                  7,376.28             41,670.54            49,046.82        6,745,472.37                   2,466.99
      120                 10,022.15             41,624.62            51,646.76        6,735,450.22                   4,378.86
      121                 12,141.95             41,562.60            53,704.55        6,723,308.27                   7,360.99
      122                 12,219.48             41,487.69            53,707.17        6,711,088.80                   7,407.74
      123                 12,297.50             41,412.30            53,709.80        6,698,791.30                   7,454.78
      124                 12,376.02             41,336.44            53,712.46        6,686,415.28                   7,502.12
      125                 12,455.04             41,260.08            53,715.12        6,673,960.23                   7,549.77
      126                 12,534.57             41,183.24            53,717.81        6,661,425.67                   7,597.72
      127                 12,614.60             41,105.91            53,720.51        6,648,811.06                   7,645.97
      128                 12,695.15             41,028.08            53,723.23        6,636,115.91                   7,694.53
      129                 12,776.21             40,949.76            53,725.97        6,623,339.70                   7,743.39
      130                 12,857.79             40,870.93            53,728.72        6,610,481.91                   7,792.57
      131                 12,939.89             40,791.61            53,731.50        6,597,542.02                   7,842.06
      132                 13,022.51             40,711.77            53,734.29        6,584,519.51                   7,891.86
      133                 13,105.67             40,631.43            53,737.10        6,571,413.84                   7,941.99
      134                 13,189.35             40,550.57            53,739.92        6,558,224.49                   7,992.43
      135                 13,273.57             40,469.20            53,742.77        6,544,950.92                   8,043.19
      136                 13,358.32             40,387.30            53,745.63        6,531,592.60                   8,094.27
      137                 13,443.62             40,304.89            53,748.51        6,518,148.98                   8,145.68
      138                 13,529.46             40,221.94            53,751.41        6,504,619.51                   8,197.41
      139                 13,615.86             40,138.47            53,754.33        6,491,003.66                   8,249.47
      140                 13,702.80             40,054.46            53,757.26        6,477,300.86                   8,301.87
      141                 13,790.30             39,969.92            53,760.22        6,463,510.56                   8,354.59
      142                 13,878.35             39,884.84            53,763.19        6,449,632.21                   8,407.66
      143                 13,966.97             39,799.21            53,766.18        6,435,665.24                   8,461.05
      144                 14,056.16             39,713.03            53,769.19        6,421,609.08                   8,514.79
      145                 14,145.92             39,626.31            53,772.23        6,407,463.16                   8,568.87
      146                 14,236.24             39,539.03            53,775.28        6,393,226.92                   8,623.30
      147                 14,327.15             39,451.19            53,778.35        6,378,899.77                   8,678.07
      148                 14,418.64             39,362.80            53,781.43        6,364,481.13                   8,733.18
      149                 14,510.71             39,273.83            53,784.54        6,349,970.42                   8,788.65
      150                 14,603.37             39,184.30            53,787.67        6,335,367.05                   8,844.47
      151                 14,696.62             39,094.20            53,790.82        6,320,670.43                   8,900.65
      152                 14,790.47             39,003.52            53,793.99        6,305,879.96                   8,957.18
      153                 14,884.92             38,912.26            53,797.18        6,290,995.04                   9,014.07
      154                 14,979.97             38,820.42            53,800.39        6,276,015.08                   9,071.32
      155                 15,075.62             38,728.00            53,803.62        6,260,939.45                   9,128.94
      156                 15,171.89             38,634.98            53,806.87        6,245,767.56                   9,186.92
      157                 15,268.78             38,541.37            53,810.14        6,230,498.78                   9,245.27
      158                 15,366.28             38,447.15            53,813.44        6,215,132.50                   9,304.00
      159                 15,464.41             38,352.34            53,816.75        6,199,668.10                   9,363.09
      160                 15,563.16             38,256.92            53,820.08        6,184,104.94                   9,422.56
      161                 15,662.54             38,160.90            53,823.44        6,168,442.39                   9,482.41
      162                 15,762.56             38,064.25            53,826.82        6,152,679.83                   9,542.64
      163                 15,863.22             37,967.00            53,830.22        6,136,816.61                   9,603.26
      164                 15,964.52             37,869.12            53,833.64        6,120,852.09                   9,664.25
      165                 16,066.47             37,770.61            53,837.08        6,104,785.62                   9,725.64
      166                 16,169.07             37,671.47            53,840.54        6,088,616.55                   9,787.41
      167                 16,272.32             37,571.71            53,844.03        6,072,344.23                   9,849.58
      168                 16,376.24             37,471.30            53,847.54        6,055,967.99                   9,912.15
      169                 16,480.82             37,370.25            53,851.07        6,039,487.17                   9,975.11
      170                 16,586.07             37,268.56            53,854.62        6,022,901.10                  10,038.47
      171                 16,691.98             37,166.22            53,858.20        6,006,209.12                  10,102.23
      172                 16,798.58             37,063.22            53,861.80        5,989,410.54                  10,166.40
      173                 16,905.86             36,959.56            53,865.42        5,972,504.68                  10,230.98
      174                 17,013.82             36,855.25            53,869.07        5,955,490.86                  10,295.97
      175                 17,122.47             36,750.26            53,872.74        5,938,368.39                  10,361.37
      176                 17,231.82             36,644.61            53,876.43        5,921,136.57                  10,427.18
      177                 17,341.87             36,538.28            53,880.14        5,903,794.70                  10,493.42
      178                 17,452.61             36,431.27            53,883.88        5,886,342.09                  10,560.07
      179                 17,564.07             36,323.58            53,887.65        5,868,778.02                  10,627.15
      180                 17,676.24             36,215.20            53,891.44        5,851,101.78                  10,694.66
      181                 17,789.12             36,106.12            53,895.25        5,833,312.65                  10,762.59
      182                 17,902.73             35,996.35            53,899.08        5,815,409.92                  10,830.96
      183                 18,017.06             35,885.88            53,902.94        5,797,392.86                  10,899.76
      184                 18,132.13             35,774.70            53,906.83        5,779,260.74                  10,969.00
      185                 18,247.92             35,662.82            53,910.74        5,761,012.81                  11,038.68
      186                 18,364.46             35,550.21            53,914.67        5,742,648.35                  11,108.80
      187                 18,481.74             35,436.89            53,918.63        5,724,166.61                  11,179.37
      188                 18,599.78             35,322.84            53,922.62        5,705,566.83                  11,250.38
      189                 18,718.56             35,208.07            53,926.63        5,686,848.27                  11,321.85
      190                 18,838.11             35,092.56            53,930.67        5,668,010.16                  11,393.77
      191                 18,958.42             34,976.31            53,934.73        5,649,051.75                  11,466.15
      192                 19,079.49             34,859.32            53,938.82        5,629,972.26                  11,538.99
      193                 19,201.34             34,741.59            53,942.93        5,610,770.91                  11,612.29
      194                 19,323.97             34,623.10            53,947.07        5,591,446.94                  11,686.06
      195                 19,447.39             34,503.85            53,951.24        5,571,999.55                  11,760.29
      196                 19,571.59             34,383.84            53,955.43        5,552,427.96                  11,835.00
      197                 19,696.59             34,263.07            53,959.65        5,532,731.37                  11,910.18
      198                 19,822.38             34,141.52            53,963.90        5,512,908.99                  11,985.84
      199                 19,948.98             34,019.20            53,968.17        5,492,960.01                  12,061.99
      200                 20,076.39             33,896.09            53,972.48        5,472,883.63                  12,138.61
      201                 20,204.61             33,772.20            53,976.80        5,452,679.02                  12,215.73
      202                 20,333.65             33,647.51            53,981.16        5,432,345.37                  12,293.33
      203                 20,463.51             33,522.03            53,985.55        5,411,881.86                  12,371.43
      204                 20,594.21             33,395.75            53,989.96        5,391,287.65                  12,450.02
      205                 20,725.74             33,268.66            53,994.40        5,370,561.91                  12,529.11
      206                 20,858.11             33,140.76            53,998.87        5,349,703.80                  12,608.71
      207                 20,991.33             33,012.04            54,003.37        5,328,712.48                  12,688.81
      208                 21,125.39             32,882.50            54,007.89        5,307,587.08                  12,769.42
      209                 21,260.32             32,752.13            54,012.45        5,286,326.76                  12,850.54
      210                 21,396.11             32,620.93            54,017.03        5,264,930.66                  12,932.18
      211                 21,532.76             32,488.89            54,021.65        5,243,397.90                  13,014.34
      212                 21,670.29             32,356.00            54,026.29        5,221,727.61                  13,097.02
      213                 21,808.69             32,222.27            54,030.96        5,199,918.92                  13,180.23
      214                 21,947.99             32,087.68            54,035.67        5,177,970.93                  13,263.96
      215                 22,088.17             31,952.23            54,040.40        5,155,882.76                  13,348.23
      216                 22,229.24             31,815.92            54,045.16        5,133,653.52                  13,433.03
      217                 22,371.22             31,678.73            54,049.96        5,111,282.30                  13,518.37
      218                 22,514.11             31,540.67            54,054.78        5,088,768.19                  13,604.26
      219                 22,657.91             31,401.73            54,059.63        5,066,110.29                  13,690.69
      220                 22,802.62             31,261.90            54,064.52        5,043,307.66                  13,777.67
      221                 22,948.27             31,121.17            54,069.44        5,020,359.40                  13,865.20
      222                 23,094.84             30,979.55            54,074.39        4,997,264.56                  13,953.29
      223                 23,242.35             30,837.02            54,079.37        4,974,022.21                  14,041.94
      224                 23,390.80             30,693.58            54,084.38        4,950,631.41                  14,131.15
      225                 23,540.20             30,549.22            54,089.42        4,927,091.20                  14,220.93
      226                 23,690.56             30,403.94            54,094.50        4,903,400.64                  14,311.28
      227                 23,841.88             30,257.73            54,099.61        4,879,558.77                  14,402.21
      228                 23,994.16             30,110.59            54,104.75        4,855,564.61                  14,493.71
      229                 24,147.42             29,962.51            54,109.92        4,831,417.19                  14,585.79
      230                 24,301.65             29,813.48            54,115.13        4,807,115.54                  14,678.46
      231                 24,456.88             29,663.49            54,120.37        4,782,658.66                  14,771.72
      232                 24,613.09             29,512.55            54,125.64        4,758,045.57                  14,865.58
      233                 24,770.30             29,360.65            54,130.95        4,733,275.27                  14,960.03
      234                 24,928.52             29,207.77            54,136.29        4,708,346.75                  15,055.07
      235                 25,087.75             29,053.92            54,141.67        4,683,259.01                  15,150.73
      236                 25,247.99             28,899.09            54,147.08        4,658,011.01                  15,246.99
      237                 25,409.26             28,743.26            54,152.52        4,632,601.75                  15,343.86
      238                 25,571.56             28,586.44            54,158.00        4,607,030.19                  15,441.35
      239                 25,734.90             28,428.62            54,163.52        4,581,295.29                  15,539.46
      240                 25,899.28             28,269.78            54,169.07        4,555,396.01                  15,638.20
      241                 26,064.71             28,109.94            54,174.65        4,529,331.29                  15,737.56
      242                 26,231.20             27,949.07            54,180.27        4,503,100.09                  15,837.55
      243                 26,398.76             27,787.17            54,185.93        4,476,701.33                  15,938.18
      244                 26,567.38             27,624.24            54,191.62        4,450,133.95                  16,039.45
      245                 26,737.08             27,460.27            54,197.35        4,423,396.87                  16,141.36
      246                 26,907.87             27,295.25            54,203.11        4,396,489.00                  16,243.92
      247                 27,079.75             27,129.17            54,208.92        4,369,409.25                  16,347.13
      248                 27,252.72             26,962.03            54,214.76        4,342,156.53                  16,451.00
      249                 27,426.80             26,793.83            54,220.63        4,314,729.73                  16,555.53
      250                 27,602.00             26,624.55            54,226.55        4,287,127.73                  16,660.72
      251                 27,778.31             26,454.19            54,232.50        4,259,349.41                  16,766.59
      252                 27,955.75             26,282.74            54,238.49        4,231,393.66                  16,873.12
      253                 28,134.33             26,110.19            54,244.52        4,203,259.33                  16,980.33
      254                 28,314.04             25,936.54            54,250.59        4,174,945.29                  17,088.23
      255                 28,494.91             25,761.78            54,256.69        4,146,450.38                  17,196.81
      256                 28,676.93             25,585.91            54,262.84        4,117,773.45                  17,306.08
      257                 28,860.11             25,408.90            54,269.02        4,088,913.33                  17,416.05
      258                 29,044.47             25,230.77            54,275.24        4,059,868.86                  17,526.71
      259                 29,230.00             25,051.50            54,281.51        4,030,638.86                  17,638.08
      260                 29,416.72             24,871.09            54,287.81        4,001,222.14                  17,750.16
      261                 29,604.63             24,689.52            54,294.15        3,971,617.51                  17,862.94
      262                 29,793.75             24,506.79            54,300.54        3,941,823.76                  17,976.45
      263                 29,984.07             24,322.89            54,306.96        3,911,839.69                  18,090.68
      264                 30,175.61             24,137.82            54,313.43        3,881,664.09                  18,205.63
      265                 30,368.37             23,951.57            54,319.93        3,851,295.72                  18,321.32
      266                 30,562.36             23,764.12            54,326.48        3,820,733.35                  18,437.74
      267                 30,757.60             23,575.48            54,333.07        3,789,975.76                  18,554.90
      268                 30,954.08             23,385.63            54,339.71        3,759,021.68                  18,672.81
      269                 31,151.82             23,194.56            54,346.38        3,727,869.86                  18,791.46
      270                 31,350.82             23,002.28            54,353.10        3,696,519.04                  18,910.87
      271                 31,551.09             22,808.77            54,359.86        3,664,967.94                  19,031.04
      272                 31,752.65             22,614.02            54,366.66        3,633,215.30                  19,151.97
      273                 31,955.49             22,418.02            54,373.51        3,601,259.81                  19,273.68
      274                 32,159.63             22,220.77            54,380.40        3,569,100.18                  19,396.15
      275                 32,365.07             22,022.26            54,387.34        3,536,735.11                  19,519.41
      276                 32,571.83             21,822.49            54,394.31        3,504,163.28                  19,643.45
      277                 32,779.90             21,621.43            54,401.34        3,471,383.38                  19,768.28
      278                 32,989.31             21,419.09            54,408.41        3,438,394.07                  19,893.90
      279                 33,200.06             21,215.46            54,415.52        3,405,194.01                  20,020.32
      280                 33,412.15             21,010.53            54,422.68        3,371,781.85                  20,147.54
      281                 33,625.60             20,804.28            54,429.89        3,338,156.25                  20,275.57
      282                 33,840.41             20,596.72            54,437.14        3,304,315.84                  20,404.42
      283                 34,056.60             20,387.83            54,444.43        3,270,259.24                  20,534.09
      284                 34,274.17             20,177.61            54,451.78        3,235,985.07                  20,664.58
      285                 34,493.13             19,966.04            54,459.17        3,201,491.94                  20,795.90
      286                 34,713.49             19,753.12            54,466.61        3,166,778.46                  20,928.06
      287                 34,935.25             19,538.84            54,474.09        3,131,843.20                  21,061.05
      288                 35,158.44             19,323.19            54,481.63        3,096,684.77                  21,194.89
      289                 35,383.05             19,106.16            54,489.21        3,061,301.72                  21,329.59
      290                 35,609.09             18,887.74            54,496.84        3,025,692.63                  21,465.14
      291                 35,836.59             18,667.93            54,504.52        2,989,856.04                  21,601.55
      292                 36,065.53             18,446.71            54,512.24        2,953,790.51                  21,738.83
      293                 36,295.94             18,224.08            54,520.02        2,917,494.57                  21,876.98
      294                 36,527.82             18,000.03            54,527.85        2,880,966.75                  22,016.01
      295                 36,761.18             17,774.54            54,535.73        2,844,205.56                  22,155.92
      296                 36,996.04             17,547.61            54,543.65        2,807,209.52                  22,296.73
      297                 37,232.40             17,319.23            54,551.63        2,769,977.13                  22,438.43
      298                 37,470.26             17,089.39            54,559.66        2,732,506.86                  22,581.03
      299                 37,709.65             16,858.09            54,567.74        2,694,797.21                  22,724.54
      300                 37,950.57             16,625.30            54,575.87        2,656,846.64                  22,868.96
      301                 38,193.03             16,391.03            54,584.05        2,618,653.61                  23,014.30
      302                 38,437.04             16,155.25            54,592.29        2,580,216.57                  23,160.56
      303                 38,682.60             15,917.97            54,600.58        2,541,533.97                  23,307.75
      304                 38,929.74             15,679.18            54,608.92        2,502,604.23                  23,455.88
      305                 39,178.46             15,438.86            54,617.32        2,463,425.77                  23,604.95
      306                 39,428.77             15,197.00            54,625.76        2,423,997.00                  23,754.97
      307                 39,680.67             14,953.59            54,634.27        2,384,316.33                  23,905.95
      308                 39,934.19             14,708.63            54,642.82        2,344,382.14                  24,057.88
      309                 40,189.33             14,462.11            54,651.44        2,304,192.81                  24,210.78
      310                 40,446.10             14,214.00            54,660.10        2,263,746.71                  24,364.65
      311                 40,704.51             13,964.32            54,668.82        2,223,042.20                  24,519.50
      312                 40,964.57             13,713.03            54,677.60        2,182,077.63                  24,675.34
      313                 41,226.29             13,460.14            54,686.43        2,140,851.34                  24,832.16
      314                 41,489.69             13,205.63            54,695.32        2,099,361.65                  24,989.99
      315                 41,754.77             12,949.50            54,704.27        2,057,606.88                  25,148.82
      316                 42,021.55             12,691.73            54,713.28        2,015,585.33                  25,308.65
      317                 42,290.03             12,432.31            54,722.34        1,973,295.30                  25,469.51
      318                 42,560.23             12,171.23            54,731.46        1,930,735.07                  25,631.39
      319                 42,832.15             11,908.48            54,740.63        1,887,902.92                  25,794.29
      320                 43,105.81             11,644.06            54,749.87        1,844,797.11                  25,958.24
      321                 43,381.23             11,377.94            54,759.17        1,801,415.88                  26,123.22
      322                 43,658.40             11,110.12            54,768.52        1,757,757.48                  26,289.26
      323                 43,937.34             10,840.59            54,777.94        1,713,820.14                  26,456.35
      324                 44,218.07             10,569.34            54,787.41        1,669,602.06                  26,624.50
      325                 44,500.60             10,296.35            54,796.95        1,625,101.47                  26,793.72
      326                 44,784.92             10,021.62            54,806.54        1,580,316.54                  26,964.02
      327                 45,071.07              9,745.13            54,816.20        1,535,245.47                  27,135.40
      328                 45,359.05              9,466.87            54,825.92        1,489,886.43                  27,307.88
      329                 45,648.86              9,186.84            54,835.70        1,444,237.57                  27,481.45
      330                 45,940.53              8,905.01            54,845.54        1,398,297.03                  27,656.12
      331                 46,234.07              8,621.39            54,855.45        1,352,062.97                  27,831.90
      332                 46,529.48              8,335.95            54,865.42        1,305,533.49                  28,008.80
      333                 46,826.77              8,048.68            54,875.45        1,258,706.72                  28,186.83
      334                 47,125.97              7,759.58            54,885.55        1,211,580.75                  28,365.99
      335                 47,427.09              7,468.63            54,895.71        1,164,153.66                  28,546.29
      336                 47,730.12              7,175.82            54,905.94        1,116,423.54                  28,727.74
      337                 48,035.10              6,881.14            54,916.23        1,068,388.44                  28,910.34
      338                 48,342.02              6,584.57            54,926.59        1,020,046.42                  29,094.10
      339                 48,650.91              6,286.11            54,937.02          971,395.51                  29,279.03
      340                 48,819.18              5,985.74            54,804.92          922,576.33                  29,465.13
      341                 49,044.33              5,684.29            54,728.62          873,532.00                  29,652.42
      342                 49,192.68              5,381.47            54,574.14          824,339.32                  29,840.90
      343                 49,337.48              5,077.77            54,415.25          775,001.84                  30,030.58
      344                 49,652.68              4,773.22            54,425.89          725,349.16                  30,221.47
      345                 49,969.89              4,466.72            54,436.61          675,379.28                  30,141.11
      346                 50,289.13              4,158.26            54,447.38          625,090.15                  30,332.72
      347                 50,311.35              3,847.83            54,159.18          574,778.80                  30,525.55
      348                 50,549.71              3,537.23            54,086.93          524,229.09                  30,719.61
      349                 50,755.44              3,225.15            53,980.59          473,473.65                  30,914.91
      350                 50,405.07              2,911.84            53,316.91          423,068.58                  31,111.44
      351                 49,936.53              2,600.90            52,537.43          373,132.06                  30,647.37
      352                 48,474.27              2,293.16            50,767.43          324,657.78                  29,478.20
      353                 47,750.84              1,994.72            49,745.56          276,906.94                  28,470.72
      354                 47,736.65              1,700.91            49,437.56          229,170.29                  27,739.27
      355                 47,237.11              1,407.22            48,644.33          181,933.19                  25,786.91
      356                 47,271.14              1,116.82            48,387.97          134,662.04                  25,949.44
      357                 46,547.94                826.23            47,374.17           88,114.10                  26,112.99
      358                 42,755.71                540.31            43,296.02           45,358.39                  23,511.81
      359                 35,934.78                277.96            36,212.74            9,423.61                  21,833.75
      360                  9,423.61                 57.28             9,480.88                   0                  13,187.81




                                                                             Class-SUBORD_3
               Interest            Cash Flow             Balance             Principal                 Interest
                 6,585,383.37         10,725,656.81                                 21,238,151.98         33,458,461.27
Period
------------------------------------------------------------------------------------------------------------------------
        0                   0                     0        4,140,273.44                         0                     0
        1           21,095.87             21,153.48        4,140,215.83                  2,425.34            114,550.59
        2           21,095.55             21,153.50        4,140,157.88                  2,439.49            114,537.01
        3           21,095.23             21,153.51        4,140,099.61                  2,453.72            114,523.34
        4           21,094.91             21,153.52        4,140,040.99                  2,468.03            114,509.59
        5           21,094.58             21,153.53        4,139,982.04                  2,482.43            114,495.77
        6           21,094.26             21,153.55        4,139,922.75                  2,496.91            114,481.86
        7           21,143.68             21,203.31        4,139,863.12                  2,511.48            114,467.87
        8           21,143.35             21,203.32        4,139,803.15                  2,526.13            114,453.80
        9           21,143.01             21,203.33        4,139,742.83                  2,540.86            114,439.64
       10           21,142.68             21,203.34        4,139,682.17                  2,555.69            114,425.41
       11           21,142.34             21,203.36        4,139,621.15                  2,570.60            114,411.08
       12           21,142.00             21,203.37        4,139,559.79                  2,585.59            114,396.68
       13           21,141.66             21,203.38        4,139,498.07                  2,600.68            114,382.19
       14           21,141.32             21,203.39        4,139,435.99                  2,615.85            114,367.62
       15           21,140.98             21,203.41        4,139,373.56                  2,631.11            114,352.96
       16           21,140.63             21,203.42        4,139,310.77                  2,646.47            114,338.21
       17           21,140.28             21,203.43        4,139,247.62                  2,661.91            114,323.38
       18           21,139.93             21,203.45        4,139,184.10                  2,677.44            114,308.46
       19           21,139.58             21,203.46        4,139,120.22                  2,693.06            114,293.46
       20           21,139.22             21,203.47        4,139,055.97                  2,708.78            114,278.36
       21           21,214.39             21,314.92        4,138,955.44                  2,724.58            114,263.18
       22           21,213.82             21,314.94        4,138,854.31                  2,740.48            114,247.91
       23           21,213.24             21,314.97        4,138,752.58                  2,756.48            114,232.55
       24           21,254.38             21,356.71        4,138,650.24                  2,772.56            114,217.10
       25           21,313.74             21,416.68        4,138,547.30                  2,788.74            114,201.55
       26           21,313.15             21,416.70        4,138,443.74                  2,805.02            114,185.92
       27           21,503.08             21,607.25        4,138,339.57                  2,821.39            114,170.20
       28           21,768.90             21,864.40        4,138,244.07                  2,837.86            114,154.38
       29           21,985.72             22,081.83        4,138,147.96                  2,854.42            114,138.47
       30           22,154.17             22,250.91        4,138,051.22                  2,880.21            114,144.91
       31           22,529.20             22,626.55        4,137,953.87                  2,897.03            114,128.75
       32           22,528.60             22,626.57        4,137,855.90                  2,913.95            114,112.49
       33           22,527.99             22,626.59        4,137,757.29                  2,930.97            114,096.15
       34           22,886.12             23,256.80        4,137,386.62                  2,948.09            114,079.70
       35           23,122.48             23,654.61        4,136,854.49                  2,965.31            114,063.16
       36           23,973.36             24,509.47        4,136,318.38                  2,982.63            114,046.52
       37           25,307.23             25,846.77        4,135,778.85                  3,000.06            114,029.79
       38           25,303.95             25,846.92        4,135,235.87                  3,017.58            114,012.95
       39           25,300.64             25,847.08        4,134,689.44                  3,044.63            114,010.05
       40           25,351.78             25,901.70        4,134,139.51                  3,062.42            113,992.96
       41           25,348.43             25,901.87        4,133,586.08                  3,091.83            113,990.82
       42           25,345.06             25,902.03        4,133,029.11                  3,109.90            113,973.46
       43           25,347.22             25,907.74        4,132,468.59                  3,128.08            113,956.00
       44           25,343.81             25,907.90        4,131,904.49                  3,173.39            114,019.63
       45           25,340.37             25,908.07        4,131,336.80                  3,202.79            114,019.84
       46           25,336.92             25,908.23        4,130,765.48                  3,238.02            114,026.31
       47           25,333.44             25,908.40        4,130,190.52                  3,330.22            114,119.59
       48           25,329.94             25,908.57        4,129,611.89                  3,349.79            114,100.78
       49           25,326.42             25,908.74        4,129,029.56                  3,395.15            114,122.46
       50           25,322.87             25,908.91        4,128,443.52                  3,415.11            114,148.61
       51           25,319.30             25,909.08        4,127,853.74                  3,458.94            114,414.92
       52           25,315.71             25,909.25        4,127,260.20                  3,628.27            115,362.50
       53           25,312.10             25,909.43        4,126,662.87                  3,701.05            115,729.73
       54           25,308.46             25,909.60        4,126,061.73                  3,786.48            115,967.94
       55           25,304.80             25,909.78        4,125,456.75                  4,609.71            117,314.58
       56           25,301.12             25,909.96        4,124,847.92                  5,095.64            118,058.19
       57           25,297.41             25,910.13        4,124,235.19                  5,628.52            119,958.03
       58           25,293.68             25,910.31        4,123,618.56                  7,010.13            121,913.75
       59           25,289.93             25,910.49        4,122,998.00                  9,472.64            131,096.34
       60           25,286.15             25,910.68        4,122,373.47                  9,526.84            131,244.03
       61           25,282.35             25,910.86        4,121,744.96                  9,584.71            131,485.47
       62           25,278.52             25,911.04        4,121,112.44                  9,646.24            131,426.38
       63           25,274.67             25,911.23        4,120,475.88                  9,708.16            131,366.92
       64           25,270.80             25,911.41        4,119,835.26                  9,770.48            131,307.07
       65           25,266.90             25,911.60        4,119,190.55                  9,833.20            131,246.84
       66           25,262.97             25,911.79        4,118,541.73                  9,896.32            131,186.22
       67           25,259.02             25,911.98        4,117,888.77                  9,959.85            131,125.22
       68           25,255.05             25,912.17        4,117,231.64                 10,023.79            131,063.82
       69           25,251.04             25,912.36        4,116,570.32                 10,088.14            131,002.02
       70           25,247.02             25,912.56        4,115,904.78                 10,152.90            130,939.83
       71           25,242.97             25,912.75        4,115,235.00                 10,218.08            130,877.24
       72           25,238.89             25,912.95        4,114,560.93                 10,283.68            130,814.24
       73           25,234.79             25,913.15        4,113,882.57                 10,349.70            130,750.85
       74           25,230.66             25,913.35        4,113,199.88                 10,416.14            130,687.04
       75           25,226.50             25,913.55        4,112,512.83                 10,483.01            130,622.82
       76           25,222.32             25,913.75        4,111,821.40                 10,550.31            130,558.19
       77           25,218.11             25,913.95        4,111,125.56                 10,618.05            130,493.15
       78           25,213.87             25,914.15        4,110,425.28                 10,686.21            130,427.68
       79           25,209.61             25,914.36        4,109,720.53                 10,754.82            130,361.80
       80           25,205.32             25,914.56        4,109,011.28                 10,823.87            130,295.49
       81           25,201.00             25,914.77        4,108,297.50                 10,893.36            130,228.75
       82           25,196.65             25,914.98        4,107,579.17                 10,963.30            130,161.59
       83           25,192.28             25,915.19        4,106,856.26                 11,033.69            130,093.99
       84           25,187.88             25,915.40        4,106,128.74                 11,104.53            130,025.96
       85           25,183.45             25,915.62        4,105,396.57                 11,175.83            129,957.49
       86           25,178.99             25,915.83        4,104,659.73                 11,247.59            129,888.59
       87           25,174.51             25,916.05        4,103,918.19                 11,319.80            129,819.23
       88           25,169.99             25,916.26        4,103,171.92                 11,392.48            129,749.44
       89           25,165.45             25,916.48        4,102,420.88                 11,465.63            129,679.19
       90           25,160.87             25,916.70        4,101,665.05                 11,539.25            129,608.49
       91           25,156.27             25,916.92        4,100,904.40                 11,613.34            129,537.34
       92           25,151.64             25,917.15        4,100,138.90                 11,687.91            129,465.73
       93           25,146.98             25,917.37        4,099,368.51                 11,762.96            129,393.66
       94           25,142.29             25,917.60        4,098,593.20                 11,838.49            129,321.12
       95           25,137.57             25,917.82        4,097,812.95                 11,914.51            129,248.12
       96           25,132.82             25,918.05        4,097,027.72                 11,991.02            129,174.65
       97           25,128.04             25,918.28        4,096,237.48                 12,068.01            129,100.71
       98           25,123.23             25,918.51        4,095,442.19                 12,145.51            129,026.29
       99           25,118.39             25,918.75        4,094,641.84                 12,223.50            128,951.39
      100           25,113.51             25,918.98        4,093,836.37                 12,301.99            128,876.01
      101           25,108.61             25,919.22        4,093,025.76                 12,380.99            128,800.15
      102           25,103.68             25,919.45        4,092,209.98                 12,460.49            128,723.80
      103           25,098.71             25,919.69        4,091,389.00                 12,540.51            128,646.96
      104           25,093.71             25,919.93        4,090,562.78                 12,621.04            128,569.62
      105           25,088.68             25,920.18        4,089,731.28                 12,702.09            128,491.78
      106           25,083.62             25,920.42        4,088,894.48                 12,783.66            128,413.45
      107           25,078.52             25,920.66        4,088,052.34                 12,865.76            128,334.61
      108           25,073.40             25,920.91        4,087,204.83                 12,948.38            128,255.26
      109           25,068.24             25,921.16        4,086,351.90                 13,031.54            128,175.41
      110           25,063.04             25,921.41        4,085,493.54                 13,148.34            128,095.04
      111           25,057.82             26,055.23        4,084,496.12                 13,463.06            128,013.93
      112           25,051.69             26,298.22        4,083,249.60                 14,129.10            127,930.82
      113           25,044.01             26,545.38        4,081,748.22                 14,441.04            127,843.41
      114           25,034.70             26,729.77        4,080,053.14                 14,622.97            127,754.04
      115           25,024.13             27,177.04        4,077,900.24                 14,751.35            127,663.52
      116           25,010.69             27,177.56        4,075,733.36                 15,120.56            127,572.16
      117           24,997.15             27,178.09        4,073,552.43                 16,847.83            127,478.50
      118           24,983.53             27,306.79        4,071,229.17                 19,060.12            127,374.00
      119           24,968.99             27,435.98        4,068,762.18                 34,738.34            127,255.51
      120           24,953.57             29,332.43        4,064,383.32                 35,485.47            127,038.47
      121           24,926.55             32,287.53        4,057,022.33                 36,364.88            126,816.85
      122           24,881.41             32,289.14        4,049,614.60                 36,600.10            126,589.86
      123           24,835.99             32,290.77        4,042,159.82                 36,836.84            126,361.40
      124           24,790.27             32,292.40        4,034,657.69                 37,075.12            126,131.46
      125           24,744.27             32,294.04        4,027,107.92                 37,314.94            125,900.02
      126           24,697.98             32,295.69        4,019,510.21                 37,556.32            125,667.09
      127           24,651.39             32,297.36        4,011,864.24                 37,799.26            125,432.65
      128           24,604.50             32,299.03        4,004,169.72                 38,043.77            125,196.69
      129           24,557.32             32,300.71        3,996,426.32                 38,289.87            124,959.20
      130           24,509.84             32,302.41        3,988,633.75                 38,537.56            124,720.18
      131           24,462.06             32,304.12        3,980,791.69                 38,786.85            124,479.60
      132           24,413.97             32,305.83        3,972,899.83                 39,037.76            124,237.46
      133           24,365.57             32,307.56        3,964,957.84                 39,290.30            123,993.76
      134           24,316.87             32,309.30        3,956,965.42                 39,544.47            123,748.48
      135           24,267.86             32,311.05        3,948,922.23                 39,800.29            123,501.61
      136           24,218.54             32,312.81        3,940,827.96                 40,057.77            123,253.13
      137           24,168.90             32,314.58        3,932,682.29                 40,316.91            123,003.05
      138           24,118.95             32,316.36        3,924,484.88                 40,577.74            122,751.35
      139           24,068.69             32,318.16        3,916,235.40                 40,840.25            122,498.02
      140           24,018.10             32,319.96        3,907,933.54                 41,104.47            122,243.04
      141           23,967.19             32,321.78        3,899,578.94                 41,370.39            121,986.41
      142           23,915.95             32,323.61        3,891,171.29                 41,638.04            121,728.12
      143           23,864.40             32,325.45        3,882,710.24                 41,907.43            121,468.16
      144           23,812.51             32,327.30        3,874,195.44                 42,178.56            121,206.51
      145           23,760.29             32,329.17        3,865,626.57                 42,451.44            120,943.17
      146           23,707.75             32,331.04        3,857,003.27                 42,726.10            120,678.12
      147           23,654.86             32,332.93        3,848,325.21                 43,002.53            120,411.35
      148           23,601.65             32,334.83        3,839,592.03                 43,280.76            120,142.85
      149           23,548.09             32,336.74        3,830,803.38                 43,560.79            119,872.61
      150           23,494.19             32,338.67        3,821,958.90                 43,842.63            119,600.62
      151           23,439.96             32,340.60        3,813,058.26                 44,126.30            119,326.87
      152           23,385.37             32,342.55        3,804,101.08                 44,411.81            119,051.35
      153           23,330.44             32,344.51        3,795,087.01                 44,699.17            118,774.04
      154           23,275.16             32,346.48        3,786,015.69                 44,988.39            118,494.93
      155           23,219.53             32,348.47        3,776,886.75                 45,279.48            118,214.01
      156           23,163.55             32,350.47        3,767,699.82                 45,572.46            117,931.27
      157           23,107.21             32,352.48        3,758,454.55                 45,867.34            117,646.70
      158           23,050.51             32,354.50        3,749,150.55                 46,164.13            117,360.29
      159           22,993.45             32,356.54        3,739,787.46                 46,462.85            117,072.02
      160           22,936.03             32,358.59        3,730,364.89                 46,763.50            116,781.88
      161           22,878.24             32,360.65        3,720,882.48                 47,066.10            116,489.86
      162           22,820.09             32,362.73        3,711,339.84                 47,370.66            116,195.94
      163           22,761.56             32,364.82        3,701,736.58                 47,677.19            115,900.13
      164           22,702.67             32,366.92        3,692,072.33                 47,985.71            115,602.39
      165           22,643.40             32,369.04        3,682,346.69                 48,296.23            115,302.73
      166           22,583.75             32,371.16        3,672,559.27                 48,608.76            115,001.12
      167           22,523.72             32,373.31        3,662,709.69                 48,923.32            114,697.55
      168           22,463.32             32,375.46        3,652,797.54                 49,239.92            114,392.02
      169           22,402.53             32,377.63        3,642,822.44                 49,558.57            114,084.51
      170           22,341.35             32,379.82        3,632,783.97                 49,879.28            113,775.01
      171           22,279.78             32,382.02        3,622,681.74                 50,202.07            113,463.50
      172           22,217.83             32,384.23        3,612,515.34                 50,526.96            113,149.97
      173           22,155.47             32,386.45        3,602,284.36                 50,853.95            112,834.41
      174           22,092.73             32,388.69        3,591,988.39                 51,183.06            112,516.80
      175           22,029.58             32,390.95        3,581,627.03                 51,514.31            112,197.13
      176           21,966.03             32,393.21        3,571,199.84                 51,847.70            111,875.39
      177           21,902.08             32,395.50        3,560,706.43                 52,183.25            111,551.56
      178           21,837.72             32,397.79        3,550,146.35                 52,520.98            111,225.64
      179           21,772.95             32,400.11        3,539,519.20                 52,860.90            110,897.60
      180           21,707.77             32,402.43        3,528,824.54                 53,203.02            110,567.44
      181           21,642.18             32,404.77        3,518,061.95                 53,547.36            110,235.13
      182           21,576.17             32,407.13        3,507,230.99                 53,893.93            109,900.67
      183           21,509.74             32,409.50        3,496,331.23                 54,242.74            109,564.05
      184           21,442.89             32,411.89        3,485,362.23                 54,593.82            109,225.24
      185           21,375.61             32,414.29        3,474,323.56                 54,947.18            108,884.23
      186           21,307.91             32,416.71        3,463,214.76                 55,302.82            108,541.01
      187           21,239.77             32,419.14        3,452,035.39                 55,660.77            108,195.57
      188           21,171.20             32,421.58        3,440,785.01                 56,021.05            107,847.88
      189           21,102.20             32,424.05        3,429,463.17                 56,383.65            107,497.95
      190           21,032.76             32,426.53        3,418,069.40                 56,748.61            107,145.74
      191           20,962.87             32,429.02        3,406,603.25                 57,115.94            106,791.25
      192           20,892.54             32,431.53        3,395,064.26                 57,485.64            106,434.46
      193           20,821.77             32,434.06        3,383,451.97                 57,857.75            106,075.36
      194           20,750.54             32,436.60        3,371,765.92                 58,232.26            105,713.93
      195           20,678.87             32,439.16        3,360,005.63                 58,609.21            105,350.15
      196           20,606.73             32,441.73        3,348,170.63                 58,988.59            104,984.02
      197           20,534.14             32,444.32        3,336,260.44                 59,370.44            104,615.51
      198           20,461.09             32,446.93        3,324,274.60                 59,754.77            104,244.62
      199           20,387.57             32,449.55        3,312,212.61                 60,141.58            103,871.31
      200           20,313.58             32,452.20        3,300,074.00                 60,530.90            103,495.59
      201           20,239.13             32,454.85        3,287,858.27                 60,922.75            103,117.43
      202           20,164.20             32,457.53        3,275,564.94                 61,317.14            102,736.82
      203           20,088.79             32,460.22        3,263,193.52                 61,714.09            102,353.74
      204           20,012.91             32,462.93        3,250,743.50                 62,113.61            101,968.17
      205           19,936.54             32,465.65        3,238,214.38                 62,515.72            101,580.11
      206           19,859.69             32,468.40        3,225,605.68                 62,920.44            101,189.53
      207           19,782.35             32,471.16        3,212,916.87                 63,327.78            100,796.41
      208           19,704.51             32,473.93        3,200,147.45                 63,737.77            100,400.75
      209           19,626.19             32,476.73        3,187,296.90                 64,150.41            100,002.52
      210           19,547.36             32,479.54        3,174,364.72                 64,565.73             99,601.70
      211           19,468.03             32,482.37        3,161,350.38                 64,983.75             99,198.29
      212           19,388.20             32,485.22        3,148,253.36                 65,404.47             98,792.26
      213           19,307.86             32,488.09        3,135,073.14                 65,827.92             98,383.60
      214           19,227.02             32,490.98        3,121,809.17                 66,254.12             97,972.29
      215           19,145.65             32,493.88        3,108,460.95                 66,683.08             97,558.31
      216           19,063.77             32,496.80        3,095,027.92                 67,114.83             97,141.64
      217           18,981.37             32,499.74        3,081,509.54                 67,549.37             96,722.27
      218           18,898.45             32,502.70        3,067,905.29                 67,986.74             96,300.18
      219           18,814.99             32,505.68        3,054,214.60                 68,426.94             95,875.35
      220           18,731.01             32,508.68        3,040,436.94                 68,869.99             95,447.77
      221           18,646.50             32,511.69        3,026,571.74                 69,315.92             95,017.42
      222           18,561.44             32,514.73        3,012,618.45                 69,764.74             94,584.27
      223           18,475.85             32,517.79        2,998,576.51                 70,216.47             94,148.31
      224           18,389.71             32,520.86        2,984,445.36                 70,671.14             93,709.52
      225           18,303.02             32,523.95        2,970,224.43                 71,128.75             93,267.89
      226           18,215.79             32,527.07        2,955,913.15                 71,589.33             92,823.40
      227           18,127.99             32,530.20        2,941,510.94                 72,052.89             92,376.02
      228           18,039.64             32,533.35        2,927,017.23                 72,519.47             91,925.73
      229           17,950.73             32,536.53        2,912,431.44                 72,989.07             91,472.53
      230           17,861.25             32,539.72        2,897,752.97                 73,461.71             91,016.39
      231           17,771.21             32,542.93        2,882,981.25                 73,937.43             90,557.28
      232           17,680.59             32,546.17        2,868,115.67                 74,416.22             90,095.20
      233           17,589.40             32,549.42        2,853,155.65                 74,898.13             89,630.12
      234           17,497.62             32,552.70        2,838,100.57                 75,383.16             89,162.03
      235           17,405.26             32,555.99        2,822,949.84                 75,871.34             88,690.89
      236           17,312.32             32,559.31        2,807,702.85                 76,362.68             88,216.70
      237           17,218.78             32,562.65        2,792,358.99                 76,857.21             87,739.44
      238           17,124.65             32,566.01        2,776,917.64                 77,354.95             87,259.07
      239           17,029.92             32,569.39        2,761,378.17                 77,855.92             86,775.59
      240           16,934.59             32,572.79        2,745,739.97                 78,360.14             86,288.98
      241           16,838.66             32,576.21        2,730,002.41                 78,867.63             85,799.20
      242           16,742.11             32,579.66        2,714,164.86                 79,378.41             85,306.25
      243           16,644.95             32,583.13        2,698,226.68                 79,892.51             84,810.10
      244           16,547.17             32,586.62        2,682,187.23                 80,409.94             84,310.73
      245           16,448.77             32,590.13        2,666,045.87                 80,930.73             83,808.12
      246           16,349.74             32,593.66        2,649,801.95                 81,454.90             83,302.25
      247           16,250.09             32,597.22        2,633,454.82                 81,982.47             82,793.09
      248           16,149.80             32,600.80        2,617,003.82                 82,513.46             82,280.63
      249           16,048.87             32,604.40        2,600,448.29                 83,047.90             81,764.85
      250           15,947.30             32,608.02        2,583,787.56                 83,585.80             81,245.72
      251           15,845.09             32,611.67        2,567,020.98                 84,127.20             80,723.22
      252           15,742.22             32,615.34        2,550,147.86                 84,672.10             80,197.33
      253           15,638.70             32,619.04        2,533,167.52                 85,220.55             79,668.03
      254           15,534.53             32,622.75        2,516,079.29                 85,772.55             79,135.29
      255           15,429.69             32,626.50        2,498,882.48                 86,328.13             78,599.10
      256           15,324.18             32,630.26        2,481,576.40                 86,887.32             78,059.42
      257           15,218.00             32,634.05        2,464,160.36                 87,450.14             77,516.24
      258           15,111.15             32,637.86        2,446,633.65                 88,016.61             76,969.54
      259           15,003.62             32,641.70        2,428,995.57                 88,586.76             76,419.29
      260           14,895.41             32,645.56        2,411,245.42                 89,160.61             75,865.47
      261           14,786.50             32,649.45        2,393,382.47                 89,738.18             75,308.05
      262           14,676.91             32,653.36        2,375,406.02                 90,319.50             74,747.02
      263           14,566.62             32,657.30        2,357,315.34                 90,904.59             74,182.34
      264           14,455.62             32,661.26        2,339,109.71                 91,493.48             73,614.00
      265           14,343.92             32,665.24        2,320,788.39                 92,086.19             73,041.97
      266           14,231.51             32,669.25        2,302,350.65                 92,682.74             72,466.23
      267           14,118.39             32,673.29        2,283,795.75                 93,283.17             71,886.75
      268           14,004.55             32,677.35        2,265,122.95                 93,887.50             71,303.51
      269           13,889.98             32,681.44        2,246,331.49                 94,495.75             70,716.49
      270           13,774.68             32,685.56        2,227,420.62                 95,107.94             70,125.65
      271           13,658.65             32,689.70        2,208,389.57                 95,724.11             69,530.98
      272           13,541.89             32,693.86        2,189,237.60                 96,344.28             68,932.45
      273           13,424.38             32,698.06        2,169,963.92                 96,968.47             68,330.03
      274           13,306.12             32,702.28        2,150,567.77                 97,596.72             67,723.70
      275           13,187.11             32,706.52        2,131,048.36                 98,229.04             67,113.44
      276           13,067.35             32,710.80        2,111,404.91                 98,865.47             66,499.21
      277           12,946.82             32,715.10        2,091,636.64                 99,506.02             65,881.00
      278           12,825.53             32,719.43        2,071,742.74                100,150.74             65,258.78
      279           12,703.46             32,723.78        2,051,722.43                100,799.64             64,632.51
      280           12,580.62             32,728.16        2,031,574.88                101,452.76             64,002.18
      281           12,457.00             32,732.58        2,011,299.31                102,110.11             63,367.76
      282           12,332.59             32,737.01        1,990,894.89                102,771.73             62,729.21
      283           12,207.39             32,741.48        1,970,360.80                103,437.64             62,086.53
      284           12,081.40             32,745.98        1,949,696.22                104,107.88             61,439.67
      285           11,954.60             32,750.50        1,928,900.32                104,782.47             60,788.61
      286           11,827.00             32,755.06        1,907,972.27                105,461.44             60,133.32
      287           11,698.59             32,759.64        1,886,911.22                106,144.81             59,473.78
      288           11,569.36             32,764.25        1,865,716.32                106,832.63             58,809.96
      289           11,439.30             32,768.89        1,844,386.74                107,524.90             58,141.82
      290           11,308.42             32,773.56        1,822,921.60                108,221.68             57,469.35
      291           11,176.71             32,778.26        1,801,320.05                108,922.97             56,792.51
      292           11,044.16             32,782.99        1,779,581.22                109,628.82             56,111.28
      293           10,910.77             32,787.75        1,757,704.24                110,339.25             55,425.62
      294           10,776.53             32,792.54        1,735,688.23                111,054.30             54,735.51
      295           10,641.44             32,797.36        1,713,532.31                111,773.98             54,040.92
      296           10,505.48             32,802.21        1,691,235.58                112,498.34             53,341.82
      297           10,368.66             32,807.09        1,668,797.15                113,227.41             52,638.18
      298           10,230.98             32,812.01        1,646,216.12                113,961.20             51,929.97
      299           10,092.41             32,816.95        1,623,491.58                114,699.77             51,217.17
      300            9,952.97             32,821.93        1,600,622.63                115,443.12             50,499.73
      301            9,812.64             32,826.93        1,577,608.33                116,191.31             49,777.63
      302            9,671.41             32,831.97        1,554,447.77                116,944.35             49,050.85
      303            9,529.29             32,837.04        1,531,140.02                117,702.28             48,319.34
      304            9,386.26             32,842.15        1,507,684.13                118,465.13             47,583.09
      305            9,242.33             32,847.28        1,484,079.18                119,232.94             46,842.05
      306            9,097.48             32,852.45        1,460,324.21                120,005.73             46,096.20
      307            8,951.70             32,857.65        1,436,418.26                120,783.55             45,345.50
      308            8,805.01             32,862.89        1,412,360.38                121,566.41             44,589.93
      309            8,657.37             32,868.15        1,388,149.60                122,354.36             43,829.46
      310            8,508.80             32,873.45        1,363,784.95                123,147.42             43,064.04
      311            8,359.29             32,878.79        1,339,265.44                123,945.63             42,293.65
      312            8,208.82             32,884.16        1,314,590.11                124,749.03             41,518.26
      313            8,057.40             32,889.56        1,289,757.94                125,557.65             40,737.83
      314            7,905.01             32,895.00        1,264,767.95                126,371.51             39,952.34
      315            7,751.65             32,900.47        1,239,619.13                127,190.67             39,161.74
      316            7,597.32             32,905.98        1,214,310.48                128,015.14             38,366.00
      317            7,442.01             32,911.52        1,188,840.97                128,844.97             37,565.10
      318            7,285.71             32,917.09        1,163,209.59                129,680.19             36,759.00
      319            7,128.41             32,922.71        1,137,415.29                130,520.83             35,947.65
      320            6,970.12             32,928.35        1,111,457.06                131,366.93             35,131.04
      321            6,810.82             32,934.04        1,085,333.84                132,218.53             34,309.12
      322            6,650.50             32,939.76        1,059,044.58                133,075.66             33,481.87
      323            6,489.17             32,945.51        1,032,588.24                133,938.36             32,649.24
      324            6,326.81             32,951.31        1,005,963.74                134,806.66             31,811.20
      325            6,163.41             32,957.14          979,170.01                135,680.60             30,967.72
      326            5,998.98             32,963.00          952,205.99                136,560.22             30,118.75
      327            5,833.50             32,968.91          925,070.59                137,445.55             29,264.27
      328            5,666.97             32,974.85          897,762.71                138,336.64             28,404.24
      329            5,499.38             32,980.83          870,281.27                139,233.51             27,538.63
      330            5,330.73             32,986.85          842,625.15                140,062.14             26,667.38
      331            5,161.00             32,992.90          814,793.25                140,970.18             25,790.99
      332            4,990.19             32,999.00          786,784.44                141,884.12             24,908.89
      333            4,818.30             33,005.13          758,597.61                142,804.00             24,021.07
      334            4,645.31             33,011.30          730,231.62                143,729.86             23,127.48
      335            4,471.22             33,017.51          701,685.33                144,661.73             22,228.08
      336            4,296.03             33,023.76          672,957.59                145,599.65             21,322.84
      337            4,119.72             33,030.05          644,047.26                146,543.67             20,411.72
      338            3,942.29             33,036.38          614,953.16                147,493.82             19,494.68
      339            3,763.73             33,042.75          585,674.13                148,388.65             18,571.67
      340            3,584.03             33,049.16          556,209.00                149,350.80             17,643.05
      341            3,403.19             33,055.62          526,556.58                150,244.00             16,708.39
      342            3,221.20             33,062.11          496,715.67                151,218.22             15,768.11
      343            3,038.06             33,068.64          466,685.09                152,198.77             14,821.73
      344            2,853.75             33,075.22          436,463.62                152,916.83             13,869.19
      345            2,668.27             32,809.37          406,322.51                153,837.57             12,912.47
      346            2,483.26             32,815.98          375,989.79                154,727.41             11,949.97
      347            2,297.07             32,822.62          345,464.23                155,235.04             10,981.87
      348            2,109.70             32,829.31          314,744.62                156,241.46             10,010.54
      349            1,921.13             32,836.04          283,829.71                157,086.83              9,032.90
      350            1,731.37             32,842.81          252,718.27                157,941.22              8,049.93
      351            1,540.40             32,187.77          222,070.90                157,580.92              7,061.63
      352            1,352.50             30,830.71          192,592.70                154,354.83              6,075.81
      353            1,172.01             29,642.73          164,121.98                153,555.97              5,111.54
      354              997.99             28,737.26          136,382.71                153,394.52              4,152.75
      355              828.78             26,615.70          110,595.80                147,911.74              3,195.14
      356              671.98             26,621.41           84,646.36                132,998.35              2,272.37
      357              514.18             26,627.17           58,533.37                121,690.63              1,441.74
      358              355.39             23,867.19           35,021.56                100,667.55                681.78
      359              212.64             22,046.39           13,187.81                  5,591.32                 52.21
      360               80.07             13,267.88                   0                  3,016.63                  18.3




                                                          Class-SUBORD_4
               Cash Flow            Balance               Principal                 Interest              Cash Flow
                 54,696,613.25                                   13,934,743.11         21,392,967.06        35,327,710.17
Period
--------------------------------------------------------------------------------------------------------------------------
        0                    0         21,238,151.98                         0                     0                    0
        1           116,975.94         21,235,726.64                  1,317.63             70,867.63            72,185.26
        2           116,976.50         21,233,287.14                  1,324.42             70,861.13            72,185.55
        3           116,977.06         21,230,833.42                  1,331.24             70,854.60            72,185.84
        4           116,977.63         21,228,365.39                  1,338.10             70,848.03            72,186.13
        5           116,978.20         21,225,882.96                  1,345.00             70,841.42            72,186.42
        6           116,978.77         21,223,386.05                  1,351.93             70,834.78            72,186.72
        7           116,979.34         21,220,874.58                  1,358.90             70,828.11            72,187.01
        8           116,979.92         21,218,348.45                  1,365.91             70,821.40            72,187.31
        9           116,980.51         21,215,807.59                  1,372.95             70,814.66            72,187.61
       10           116,981.09         21,213,251.90                  1,380.03             70,807.88            72,187.91
       11           116,981.68         21,210,681.31                  1,387.15             70,801.06            72,188.21
       12           116,982.27         21,208,095.72                  1,394.30             70,794.21            72,188.52
       13           116,982.87         21,205,495.04                  1,401.49             70,787.33            72,188.82
       14           116,983.47         21,202,879.19                  1,408.72             70,780.41            72,189.13
       15           116,984.07         21,200,248.07                  1,415.99             70,773.45            72,189.44
       16           116,984.68         21,197,601.61                  1,423.29             70,766.45            72,189.75
       17           116,985.29         21,194,939.70                  1,430.64             70,759.42            72,190.06
       18           116,985.90         21,192,262.26                  1,438.02             70,752.36            72,190.37
       19           116,986.52         21,189,569.20                  1,445.44             70,745.25            72,190.69
       20           116,987.14         21,186,860.42                  1,452.89             70,738.11            72,191.00
       21           116,987.76         21,184,135.84                  1,460.39             70,730.93            72,191.32
       22           116,988.39         21,181,395.35                  1,467.93             70,723.71            72,191.64
       23           116,989.02         21,178,638.88                  1,475.51             70,716.46            72,191.96
       24           116,989.66         21,175,866.31                  1,483.12             70,709.16            72,192.29
       25           116,990.30         21,173,077.57                  1,490.78             70,701.83            72,192.61
       26           116,990.94         21,170,272.55                  1,498.47             70,694.46            72,192.94
       27           116,991.59         21,167,451.16                  1,506.21             70,687.06            72,193.26
       28           116,992.24         21,164,613.30                  1,513.98             70,679.61            72,193.59
       29           116,992.89         21,161,758.88                  1,521.80             70,672.12            72,193.93
       30           117,025.12         21,158,878.67                  1,529.66             70,664.60            72,194.26
       31           117,025.78         21,155,981.64                  1,537.56             70,657.03            72,194.59
       32           117,026.45         21,153,067.69                  1,545.50             70,649.43            72,194.93
       33           117,027.12         21,150,136.72                  1,553.48             70,641.79            72,195.27
       34           117,027.79         21,147,188.63                  1,561.51             70,634.10            72,195.61
       35           117,028.47         21,144,223.32                  1,569.57             70,626.38            72,195.95
       36           117,029.16         21,141,240.68                  1,577.68             70,618.61            72,196.30
       37           117,029.84         21,138,240.63                  1,585.83             70,610.81            72,196.64
       38           117,030.53         21,135,223.05                  1,594.02             70,602.96            72,196.99
       39           117,054.68         21,132,178.42                  1,602.26             70,595.08            72,197.34
       40           117,055.38         21,129,116.00                  1,610.54             70,587.15            72,197.69
       41           117,082.65         21,126,024.17                  1,618.86             70,579.18            72,198.04
       42           117,083.36         21,122,914.27                  1,627.23             70,571.16            72,198.39
       43           117,084.07         21,119,786.19                  1,635.64             70,563.11            72,198.75
       44           117,193.02         21,116,612.81                  1,644.09             70,555.01            72,199.11
       45           117,222.63         21,113,410.02                  1,652.59             70,546.88            72,199.47
       46           117,264.33         21,110,172.00                  1,661.14             70,538.69            72,199.83
       47           117,449.81         21,106,841.77                  1,669.72             70,530.47            72,200.19
       48           117,450.58         21,103,491.98                  1,678.36             70,522.20            72,200.56
       49           117,517.61         21,100,096.83                  1,687.04             70,513.89            72,200.93
       50           117,563.72         21,096,681.72                  1,695.76             70,612.03            72,307.79
       51           117,873.85         21,093,222.78                  1,720.71             70,740.74            72,461.45
       52           118,990.77         21,089,594.51                  1,831.78             71,096.56            72,928.34
       53           119,430.78         21,085,893.47                  1,823.25             71,672.85            73,496.10
       54           119,754.41         21,082,106.99                  1,833.39             72,077.39            73,910.78
       55           121,924.29         21,077,497.28                  3,562.26             75,588.34            79,150.60
       56           123,153.83         21,072,401.64                  4,598.43             76,995.03            81,593.46
       57           125,586.55         21,066,773.12                  5,965.50             80,021.91            85,987.42
       58           128,923.88         21,059,763.00                  7,073.67             82,133.21            89,206.88
       59           140,568.98         21,050,290.36                  8,720.91             85,496.22            94,217.12
       60           140,770.88         21,040,763.51                  8,776.74             85,619.84            94,396.59
       61           141,070.18         21,031,178.80                  8,832.94             85,849.37            94,682.30
       62           141,072.62         21,021,532.56                  8,889.49             85,794.96            94,684.45
       63           141,075.08         21,011,824.40                  8,946.41             85,740.21            94,686.62
       64           141,077.55         21,002,053.92                  9,003.69             85,685.10            94,688.79
       65           141,080.04         20,992,220.72                  9,061.34             85,629.65            94,690.99
       66           141,082.55         20,982,324.40                  9,119.36             85,573.83            94,693.19
       67           141,085.07         20,972,364.54                  9,177.75             85,533.31            94,711.06
       68           141,087.61         20,962,340.75                  9,236.51             85,476.78            94,713.29
       69           141,090.16         20,952,252.62                  9,295.65             85,419.89            94,715.54
       70           141,092.73         20,942,099.71                  9,355.17             85,362.63            94,717.80
       71           141,095.32         20,931,881.64                  9,415.07             85,305.01            94,720.08
       72           141,097.92         20,921,597.96                  9,475.35             85,247.02            94,722.37
       73           141,100.54         20,911,248.26                  9,536.02             85,188.66            94,724.67
       74           141,103.18         20,900,832.12                  9,597.07             85,129.92            94,726.99
       75           141,105.83         20,890,349.11                  9,658.52             85,070.81            94,729.33
       76           141,108.50         20,879,798.80                  9,720.36             85,011.32            94,731.68
       77           141,111.19         20,869,180.76                  9,782.60             84,951.44            94,734.05
       78           141,113.90         20,858,494.54                  9,845.24             84,891.19            94,736.43
       79           141,116.62         20,847,739.72                  9,908.28             84,830.55            94,738.82
       80           141,119.36         20,836,915.85                  9,971.72             84,769.52            94,741.24
       81           141,122.12         20,826,022.49                 10,035.56             84,708.10            94,743.66
       82           141,124.89         20,815,059.18                 10,099.82             84,646.29            94,746.10
       83           141,127.68         20,804,025.49                 10,164.49             84,584.08            94,748.56
       84           141,130.50         20,792,920.96                 10,229.57             84,521.47            94,751.04
       85           141,133.32         20,781,745.13                 10,295.07             84,458.46            94,753.53
       86           141,136.17         20,770,497.54                 10,360.98             84,395.05            94,756.03
       87           141,139.04         20,759,177.74                 10,427.32             84,331.23            94,758.55
       88           141,141.92         20,747,785.26                 10,494.09             84,267.00            94,761.09
       89           141,144.82         20,736,319.62                 10,561.28             84,202.36            94,763.65
       90           141,147.74         20,724,780.37                 10,628.90             84,137.31            94,766.22
       91           141,150.68         20,713,167.03                 10,696.96             84,071.84            94,768.80
       92           141,153.64         20,701,479.12                 10,765.45             84,005.96            94,771.41
       93           141,156.62         20,689,716.15                 10,834.38             83,939.65            94,774.03
       94           141,159.62         20,677,877.66                 10,903.75             83,872.91            94,776.66
       95           141,162.63         20,665,963.15                 10,973.57             83,805.75            94,779.32
       96           141,165.67         20,653,972.14                 11,043.83             83,738.16            94,781.99
       97           141,168.72         20,641,904.12                 11,114.54             83,670.13            94,784.67
       98           141,171.80         20,629,758.62                 11,185.71             83,601.67            94,787.38
       99           141,174.89         20,617,535.12                 11,257.33             83,532.77            94,790.10
      100           141,178.00         20,605,233.13                 11,329.41             83,463.43            94,792.84
      101           141,181.14         20,592,852.14                 11,401.95             83,393.65            94,795.60
      102           141,184.29         20,580,391.65                 11,474.95             83,323.42            94,798.37
      103           141,187.47         20,567,851.14                 11,548.43             83,252.74            94,801.17
      104           141,190.66         20,555,230.10                 11,622.37             83,181.61            94,803.98
      105           141,193.87         20,542,528.01                 11,696.79             83,110.02            94,806.80
      106           141,197.11         20,529,744.35                 11,771.68             83,037.97            94,809.65
      107           141,200.37         20,516,878.59                 11,847.05             82,965.46            94,812.52
      108           141,203.64         20,503,930.21                 11,922.91             82,892.49            94,815.40
      109           141,206.94         20,490,898.67                 11,999.25             82,819.05            94,818.30
      110           141,243.38         20,477,750.33                 12,176.45             82,745.14            94,921.59
      111           141,476.99         20,464,287.27                 12,254.45             82,670.10            94,924.55
      112           142,059.92         20,450,158.17                 12,456.81             82,594.59            95,051.40
      113           142,284.45         20,435,717.13                 12,787.77             82,517.79            95,305.56
      114           142,377.01         20,421,094.16                 13,291.40             82,438.87            95,730.27
      115           142,414.87         20,406,342.80                 13,919.05             82,356.70            96,275.76
      116           142,692.72         20,391,222.25                 14,080.51             82,270.51            96,351.02
      117           144,326.33         20,374,374.42                 16,801.31             82,183.31            98,984.62
      118           146,434.12         20,355,314.30                 18,346.04             82,079.25           100,425.29
      119           161,993.85         20,320,575.96                 22,313.78             81,965.58           104,279.36
      120           162,523.94         20,285,090.49                 22,845.14             81,826.78           104,671.92
      121           163,181.73         20,248,725.61                 23,774.63             81,684.74           105,459.37
      122           163,189.96         20,212,125.51                 23,927.74             81,537.04           105,464.78
      123           163,198.24         20,175,288.67                 24,081.83             81,388.38           105,470.22
      124           163,206.58         20,138,213.54                 24,236.92             81,238.77           105,475.69
      125           163,214.97         20,100,898.60                 24,393.01             81,088.19           105,481.20
      126           163,223.41         20,063,342.28                 24,550.11             80,936.65           105,486.75
      127           163,231.91         20,025,543.03                 24,708.21             80,784.12           105,492.33
      128           163,240.46         19,987,499.26                 24,867.34             80,630.61           105,497.95
      129           163,249.07         19,949,209.39                 25,027.49             80,476.12           105,503.61
      130           163,257.73         19,910,671.83                 25,188.68             80,320.62           105,509.30
      131           163,266.45         19,871,884.98                 25,350.90             80,164.13           105,515.03
      132           163,275.23         19,832,847.21                 25,514.17             80,006.62           105,520.79
      133           163,284.06         19,793,556.91                 25,678.49             79,848.10           105,526.59
      134           163,292.95         19,754,012.44                 25,843.87             79,688.56           105,532.43
      135           163,301.90         19,714,212.15                 26,010.32             79,527.99           105,538.31
      136           163,310.90         19,674,154.38                 26,177.84             79,366.38           105,544.22
      137           163,319.97         19,633,837.46                 26,346.44             79,203.74           105,550.18
      138           163,329.09         19,593,259.73                 26,516.13             79,040.04           105,556.17
      139           163,338.27         19,552,419.47                 26,686.91             78,875.29           105,562.20
      140           163,347.51         19,511,315.01                 26,858.79             78,709.47           105,568.27
      141           163,356.81         19,469,944.61                 27,031.78             78,542.59           105,574.37
      142           163,366.17         19,428,306.57                 27,205.89             78,374.63           105,580.52
      143           163,375.59         19,386,399.14                 27,381.12             78,205.59           105,586.71
      144           163,385.07         19,344,220.58                 27,557.47             78,035.46           105,592.93
      145           163,394.61         19,301,769.14                 27,734.97             77,864.23           105,599.20
      146           163,404.21         19,259,043.04                 27,913.61             77,691.90           105,605.51
      147           163,413.88         19,216,040.51                 28,093.40             77,518.45           105,611.85
      148           163,423.61         19,172,759.75                 28,274.35             77,343.89           105,618.24
      149           163,433.40         19,129,198.96                 28,456.46             77,168.20           105,624.67
      150           163,443.26         19,085,356.33                 28,639.75             76,991.38           105,631.14
      151           163,453.17         19,041,230.03                 28,824.23             76,813.42           105,637.65
      152           163,463.16         18,996,818.22                 29,009.89             76,634.32           105,644.21
      153           163,473.20         18,952,119.06                 29,196.75             76,454.05           105,650.80
      154           163,483.32         18,907,130.67                 29,384.81             76,272.63           105,657.44
      155           163,493.49         18,861,851.19                 29,574.09             76,090.03           105,664.12
      156           163,503.74         18,816,278.73                 29,764.58             75,906.26           105,670.85
      157           163,514.05         18,770,411.38                 29,956.31             75,721.31           105,677.61
      158           163,524.42         18,724,247.25                 30,149.27             75,535.16           105,684.42
      159           163,534.86         18,677,784.40                 30,343.47             75,347.81           105,691.28
      160           163,545.37         18,631,020.91                 30,538.93             75,159.25           105,698.18
      161           163,555.95         18,583,954.81                 30,735.65             74,969.48           105,705.12
      162           163,566.60         18,536,584.16                 30,933.63             74,778.48           105,712.11
      163           163,577.32         18,488,906.97                 31,132.90             74,586.25           105,719.14
      164           163,588.10         18,440,921.26                 31,333.44             74,392.78           105,726.22
      165           163,598.96         18,392,625.03                 31,535.28             74,198.06           105,733.35
      166           163,609.88         18,344,016.26                 31,738.42             74,002.09           105,740.52
      167           163,620.88         18,295,092.94                 31,942.88             73,804.86           105,747.73
      168           163,631.94         18,245,853.03                 32,148.64             73,606.35           105,754.99
      169           163,643.08         18,196,294.46                 32,355.74             73,406.56           105,762.30
      170           163,654.29         18,146,415.18                 32,564.17             73,205.49           105,769.66
      171           163,665.57         18,096,213.10                 32,773.95             73,003.11           105,777.06
      172           163,676.93         18,045,686.14                 32,985.08             72,799.44           105,784.51
      173           163,688.36         17,994,832.19                 33,197.57             72,594.45           105,792.01
      174           163,699.86         17,943,649.13                 33,411.43             72,388.13           105,799.56
      175           163,711.44         17,892,134.82                 33,626.67             72,180.49           105,807.16
      176           163,723.09         17,840,287.12                 33,843.29             71,971.51           105,814.80
      177           163,734.82         17,788,103.87                 34,061.32             71,761.18           105,822.50
      178           163,746.62         17,735,582.89                 34,280.75             71,549.49           105,830.24
      179           163,758.50         17,682,722.00                 34,501.59             71,336.44           105,838.03
      180           163,770.45         17,629,518.98                 34,723.86             71,122.01           105,845.88
      181           163,782.49         17,575,971.63                 34,947.57             70,906.21           105,853.77
      182           163,794.60         17,522,077.70                 35,172.71             70,689.01           105,861.72
      183           163,806.79         17,467,834.96                 35,399.31             70,470.41           105,869.71
      184           163,819.06         17,413,241.13                 35,627.37             70,250.39           105,877.76
      185           163,831.40         17,358,293.96                 35,856.90             70,028.97           105,885.86
      186           163,843.83         17,302,991.14                 36,087.90             69,806.11           105,894.01
      187           163,856.34         17,247,330.36                 36,320.40             69,581.81           105,902.22
      188           163,868.93         17,191,309.32                 36,554.40             69,356.07           105,910.47
      189           163,881.60         17,134,925.66                 36,789.91             69,128.87           105,918.78
      190           163,894.35         17,078,177.05                 37,026.94             68,900.21           105,927.15
      191           163,907.19         17,021,061.12                 37,265.49             68,670.07           105,935.56
      192           163,920.10         16,963,575.47                 37,505.58             68,438.45           105,944.03
      193           163,933.10         16,905,717.73                 37,747.23             68,205.34           105,952.56
      194           163,946.19         16,847,485.47                 37,990.43             67,970.72           105,961.14
      195           163,959.36         16,788,876.26                 38,235.19             67,734.58           105,969.78
      196           163,972.61         16,729,887.67                 38,481.54             67,496.93           105,978.47
      197           163,985.95         16,670,517.23                 38,729.48             67,257.74           105,987.22
      198           163,999.38         16,610,762.46                 38,979.01             67,017.01           105,996.02
      199           164,012.89         16,550,620.88                 39,230.16             66,774.73           106,004.88
      200           164,026.50         16,490,089.98                 39,482.92             66,530.88           106,013.80
      201           164,040.18         16,429,167.22                 39,737.32             66,285.46           106,022.78
      202           164,053.96         16,367,850.08                 39,993.35             66,038.46           106,031.81
      203           164,067.83         16,306,135.99                 40,251.04             65,789.86           106,040.90
      204           164,081.78         16,244,022.38                 40,510.39             65,539.66           106,050.05
      205           164,095.83         16,181,506.66                 40,771.41             65,287.85           106,059.26
      206           164,109.97         16,118,586.22                 41,034.11             65,034.41           106,068.53
      207           164,124.20         16,055,258.44                 41,298.51             64,779.34           106,077.85
      208           164,138.52         15,991,520.67                 41,564.62             64,522.62           106,087.24
      209           164,152.93         15,927,370.25                 41,832.44             64,264.25           106,096.69
      210           164,167.44         15,862,804.52                 42,101.99             64,004.21           106,106.20
      211           164,182.04         15,797,820.78                 42,373.27             63,742.50           106,115.77
      212           164,196.73         15,732,416.31                 42,646.31             63,479.09           106,125.40
      213           164,211.52         15,666,588.38                 42,921.11             63,213.99           106,135.09
      214           164,226.41         15,600,334.26                 43,197.68             62,947.17           106,144.85
      215           164,241.39         15,533,651.18                 43,476.03             62,678.64           106,154.67
      216           164,256.47         15,466,536.35                 43,756.18             62,408.37           106,164.55
      217           164,271.64         15,398,986.98                 44,038.14             62,136.36           106,174.50
      218           164,286.92         15,331,000.24                 44,321.92             61,862.59           106,184.51
      219           164,302.29         15,262,573.30                 44,607.52             61,587.06           106,194.58
      220           164,317.76         15,193,703.31                 44,894.97             61,309.75           106,204.72
      221           164,333.34         15,124,387.39                 45,184.27             61,030.65           106,214.92
      222           164,349.01         15,054,622.65                 45,475.44             60,749.75           106,225.19
      223           164,364.78         14,984,406.17                 45,768.49             60,467.04           106,235.53
      224           164,380.66         14,913,735.04                 46,063.43             60,182.50           106,245.93
      225           164,396.64         14,842,606.29                 46,360.27             59,896.13           106,256.40
      226           164,412.72         14,771,016.96                 46,659.02             59,607.92           106,266.94
      227           164,428.91         14,698,964.07                 46,959.71             59,317.84           106,277.54
      228           164,445.20         14,626,444.60                 47,262.33             59,025.89           106,288.22
      229           164,461.60         14,553,455.53                 47,566.90             58,732.06           106,298.96
      230           164,478.10         14,479,993.82                 47,873.44             58,436.33           106,309.77
      231           164,494.71         14,406,056.39                 48,181.96             58,138.69           106,320.65
      232           164,511.43         14,331,640.17                 48,492.46             57,839.14           106,331.60
      233           164,528.25         14,256,742.04                 48,804.97             57,537.65           106,342.62
      234           164,545.19         14,181,358.88                 49,119.50             57,234.22           106,353.72
      235           164,562.23         14,105,487.54                 49,436.06             56,928.82           106,364.88
      236           164,579.38         14,029,124.86                 49,754.65             56,621.46           106,376.12
      237           164,596.65         13,952,267.65                 50,075.31             56,312.12           106,387.42
      238           164,614.02         13,874,912.70                 50,398.03             56,000.78           106,398.80
      239           164,631.51         13,797,056.78                 50,722.83             55,687.43           106,410.26
      240           164,649.12         13,718,696.64                 51,049.73             55,372.06           106,421.79
      241           164,666.83         13,639,829.01                 51,378.74             55,054.65           106,433.39
      242           164,684.66         13,560,450.60                 51,709.87             54,735.20           106,445.07
      243           164,702.61         13,480,558.09                 52,043.13             54,413.68           106,456.82
      244           164,720.67         13,400,148.15                 52,378.55             54,090.09           106,468.64
      245           164,738.85         13,319,217.42                 52,716.13             53,764.42           106,480.55
      246           164,757.14         13,237,762.52                 53,055.89             53,436.64           106,492.53
      247           164,775.56         13,155,780.06                 53,397.84             53,106.74           106,504.59
      248           164,794.09         13,073,266.60                 53,742.00             52,774.72           106,516.72
      249           164,812.75         12,990,218.70                 54,088.38             52,440.56           106,528.94
      250           164,831.52         12,906,632.90                 54,436.99             52,104.24           106,541.23
      251           164,850.42         12,822,505.71                 54,787.85             51,765.75           106,553.60
      252           164,869.43         12,737,833.60                 55,140.98             51,425.07           106,566.05
      253           164,888.58         12,652,613.06                 55,496.38             51,082.20           106,578.58
      254           164,907.84         12,566,840.51                 55,854.08             50,737.11           106,591.19
      255           164,927.23         12,480,512.37                 56,214.09             50,389.80           106,603.89
      256           164,946.74         12,393,625.05                 56,576.41             50,040.25           106,616.66
      257           164,966.39         12,306,174.91                 56,941.08             49,688.44           106,629.52
      258           164,986.15         12,218,158.29                 57,308.10             49,334.36           106,642.46
      259           165,006.05         12,129,571.53                 57,677.49             48,977.99           106,655.48
      260           165,026.08         12,040,410.93                 58,049.26             48,619.33           106,668.59
      261           165,046.23         11,950,672.75                 58,423.43             48,258.35           106,681.78
      262           165,066.51         11,860,353.25                 58,800.01             47,895.04           106,695.05
      263           165,086.93         11,769,448.66                 59,179.03             47,529.39           106,708.42
      264           165,107.48         11,677,955.19                 59,560.49             47,161.38           106,721.86
      265           165,128.16         11,585,869.00                 59,944.41             46,790.99           106,735.40
      266           165,148.98         11,493,186.26                 60,330.81             46,418.21           106,749.02
      267           165,169.93         11,399,903.09                 60,719.70             46,043.03           106,762.73
      268           165,191.01         11,306,015.59                 61,111.10             45,665.43           106,776.53
      269           165,212.23         11,211,519.84                 61,505.03             45,285.39           106,790.41
      270           165,233.59         11,116,411.90                 61,901.50             44,902.89           106,804.39
      271           165,255.09         11,020,687.79                 62,300.53             44,517.93           106,818.46
      272           165,276.73         10,924,343.51                 62,702.13             44,130.49           106,832.61
      273           165,298.50         10,827,375.04                 63,106.32             43,740.54           106,846.86
      274           165,320.42         10,729,778.32                 63,513.13             43,348.08           106,861.20
      275           165,342.48         10,631,549.28                 63,922.55             42,953.08           106,875.63
      276           165,364.68         10,532,683.82                 64,334.62             42,555.53           106,890.16
      277           165,387.03         10,433,177.79                 64,749.35             42,155.42           106,904.78
      278           165,409.52         10,333,027.05                 65,166.76             41,752.73           106,919.49
      279           165,432.15         10,232,227.41                 65,586.86             41,347.44           106,934.30
      280           165,454.93         10,130,774.66                 66,009.67             40,939.53           106,949.20
      281           165,477.86         10,028,664.55                 66,435.21             40,528.99           106,964.20
      282           165,500.94          9,925,892.82                 66,863.50             40,115.80           106,979.29
      283           165,524.17          9,822,455.18                 67,294.55             39,699.94           106,994.49
      284           165,547.55          9,718,347.30                 67,728.38             39,281.40           107,009.78
      285           165,571.08          9,613,564.83                 68,165.01             38,860.15           107,025.17
      286           165,594.76          9,508,103.39                 68,604.46             38,436.19           107,040.65
      287           165,618.59          9,401,958.58                 69,046.75             38,009.49           107,056.24
      288           165,642.58          9,295,125.95                 69,491.89             37,580.04           107,071.93
      289           165,666.73          9,187,601.04                 69,939.90             37,147.82           107,087.72
      290           165,691.03          9,079,379.37                 70,390.81             36,712.80           107,103.61
      291           165,715.48          8,970,456.40                 70,844.62             36,274.98           107,119.60
      292           165,740.10          8,860,827.57                 71,301.36             35,834.33           107,135.70
      293           165,764.88          8,750,488.32                 71,761.06             35,390.84           107,151.90
      294           165,789.81          8,639,434.02                 72,223.72             34,944.49           107,168.20
      295           165,814.91          8,527,660.04                 72,689.36             34,495.25           107,184.61
      296           165,840.17          8,415,161.70                 73,158.01             34,043.12           107,201.13
      297           165,865.59          8,301,934.29                 73,629.69             33,588.06           107,217.75
      298           165,891.18          8,187,973.08                 74,104.41             33,130.07           107,234.48
      299           165,916.93          8,073,273.32                 74,582.19             32,669.12           107,251.31
      300           165,942.85          7,957,830.20                 75,063.06             32,205.20           107,268.26
      301           165,968.94          7,841,638.89                 75,547.03             31,738.28           107,285.31
      302           165,995.20          7,724,694.54                 76,034.13             31,268.35           107,302.48
      303           166,021.62          7,606,992.26                 76,524.37             30,795.38           107,319.75
      304           166,048.22          7,488,527.13                 77,017.78             30,319.36           107,337.14
      305           166,074.99          7,369,294.19                 77,514.37             29,840.27           107,354.63
      306           166,101.93          7,249,288.45                 78,014.16             29,358.09           107,372.25
      307           166,129.05          7,128,504.91                 78,517.18             28,872.79           107,389.97
      308           166,156.34          7,006,938.50                 79,023.45             28,384.36           107,407.81
      309           166,183.81          6,884,584.14                 79,532.99             27,892.77           107,425.76
      310           166,211.46          6,761,436.72                 80,045.81             27,398.02           107,443.83
      311           166,239.29          6,637,491.09                 80,561.95             26,900.07           107,462.01
      312           166,267.29          6,512,742.06                 81,081.42             26,398.90           107,480.32
      313           166,295.48          6,387,184.41                 81,604.24             25,894.50           107,498.74
      314           166,323.85          6,260,812.90                 82,130.43             25,386.84           107,517.27
      315           166,352.41          6,133,622.23                 82,660.03             24,875.91           107,535.93
      316           166,381.15          6,005,607.09                 83,193.04             24,361.67           107,554.71
      317           166,410.07          5,876,762.12                 83,729.49             23,844.12           107,573.61
      318           166,439.18          5,747,081.93                 84,269.41             23,323.22           107,592.63
      319           166,468.48          5,616,561.10                 84,812.81             22,798.97           107,611.78
      320           166,497.97          5,485,194.17                 85,359.72             22,271.32           107,631.04
      321           166,527.66          5,352,975.63                 85,910.16             21,740.27           107,650.43
      322           166,557.53          5,219,899.97                 86,464.15             21,205.80           107,669.95
      323           166,587.60          5,085,961.61                 87,021.72             20,667.87           107,689.59
      324           166,617.86          4,951,154.95                 87,582.89             20,126.47           107,709.36
      325           166,648.32          4,815,474.35                 88,147.69             19,581.57           107,729.26
      326           166,678.97          4,678,914.13                 88,716.13             19,033.15           107,749.28
      327           166,709.83          4,541,468.58                 89,288.23             18,481.20           107,769.43
      328           166,740.88          4,403,131.94                 89,864.04             17,925.68           107,789.71
      329           166,772.13          4,263,898.44                 90,443.56             17,366.57           107,810.13
      330           166,729.52          4,123,836.30                 91,026.82             16,803.85           107,830.67
      331           166,761.17          3,982,866.12                 91,613.85             16,237.50           107,851.35
      332           166,793.02          3,840,982.00                 92,204.67             15,667.50           107,872.16
      333           166,825.07          3,698,178.00                 92,799.30             15,093.81           107,893.11
      334           166,857.34          3,554,448.14                 93,397.77             14,516.42           107,914.19
      335           166,889.81          3,409,786.41                 94,000.11             13,935.29           107,935.40
      336           166,922.49          3,264,186.76                 94,606.33             13,350.42           107,956.75
      337           166,955.39          3,117,643.09                 95,216.47             12,761.77           107,978.24
      338           166,988.49          2,970,149.27                 95,830.55             12,169.32           107,999.87
      339           166,960.32          2,821,760.63                 96,448.59             11,573.05           108,021.64
      340           166,993.85          2,672,409.83                 97,070.63             10,972.92           108,043.55
      341           166,952.39          2,522,165.83                 97,696.68             10,368.92           108,065.60
      342           166,986.34          2,370,947.60                 98,326.77              9,761.02           108,087.79
      343           167,020.50          2,218,748.83                 98,960.93              9,149.19           108,110.12
      344           166,786.02          2,065,832.00                 99,599.19              8,533.41           108,132.60
      345           166,750.04          1,911,994.43                100,241.57              7,913.65           108,155.22
      346           166,677.38          1,757,267.02                100,888.09              7,289.90           108,177.99
      347           166,216.91          1,602,031.98                101,538.79              6,662.11           108,200.91
      348           166,252.00          1,445,790.52                102,193.70              6,030.27           108,223.97
      349           166,119.72          1,288,703.69                102,852.83              5,394.35           108,247.18
      350           165,991.15          1,130,762.47                103,018.87              4,754.33           107,773.20
      351           164,642.55            973,181.55                103,198.67              4,113.39           107,312.06
      352           160,430.63            818,826.72                102,231.24              3,471.38           105,702.62
      353           158,667.51            665,270.75                100,356.95              2,835.49           103,192.43
      354           157,547.27            511,876.23                 98,914.46              2,211.66           101,126.12
      355           151,106.89            363,964.49                 83,200.12              1,597.36            84,797.48
      356           135,270.72            230,966.14                 76,181.27              1,081.34            77,262.61
      357           123,132.37            109,275.50                 52,957.98                608.85            53,566.84
      358           101,349.33              8,607.95                 36,497.84                279.93            36,777.77
      359             5,643.53              3,016.63                  5,193.28                 52.65             5,245.94
      360             3,034.93                     0                  3,487.53                 21.15             3,508.69





                                    Class-SNR_12
               Balance              Principal              Interest               Cash Flow              Balance
                                        91,388,000.00         142,481,029.60         233,869,029.60
Period
--------------------------------------------------------------------------------------------------------------------------
        0        13,934,743.11                      0                      0                      0         91,388,000.00
        1        13,933,425.48               8,852.87             476,336.78             485,189.65         91,379,147.13
        2        13,932,101.07               9,001.94             476,577.83             485,579.77         91,370,145.18
        3        13,930,769.82               9,051.28             477,101.60             486,152.89         91,361,093.90
        4        13,929,431.72               9,203.38             478,229.71             487,433.08         91,351,890.52
        5        13,928,086.72               9,253.94             478,181.20             487,435.14         91,342,636.58
        6        13,926,734.78               9,304.78             478,978.16             488,282.94         91,333,331.80
        7        13,925,375.88               9,355.91             479,541.00             488,896.90         91,323,975.90
        8        13,924,009.97               9,407.31             479,491.68             488,898.99         91,314,568.58
        9        13,922,637.02               9,459.01             479,442.09             488,901.09         91,305,109.58
       10        13,921,256.98               9,510.99             479,392.22             488,903.21         91,295,598.59
       11        13,919,869.83               9,563.26             479,342.08             488,905.33         91,286,035.33
       12        13,918,475.53               9,615.81             479,291.65             488,907.47         91,276,419.52
       13        13,917,074.04               9,828.26             479,537.92             489,366.18         91,266,591.25
       14        13,915,665.32               9,882.47             479,800.95             489,683.42         91,256,708.78
       15        13,914,249.33               9,861.76             481,303.80             491,165.57         91,246,847.02
       16        13,912,826.03              10,147.47             482,261.05             492,408.52         91,236,699.55
       17        13,911,395.40              10,340.96             482,623.80             492,964.77         91,226,358.59
       18        13,909,957.38              10,398.75             482,568.32             492,967.07         91,215,959.83
       19        13,908,511.94              10,538.53             482,651.57             493,190.10         91,205,421.30
       20        13,907,059.05              10,597.50             482,594.95             493,192.45         91,194,823.80
       21        13,905,598.66              10,656.80             482,938.92             493,595.72         91,184,167.00
       22        13,904,130.73              10,716.43             483,830.35             494,546.78         91,173,450.57
       23        13,902,655.22              11,280.67             484,662.85             495,943.52         91,162,169.90
       24        13,901,172.10              11,479.64             486,347.32             497,826.97         91,150,690.26
       25        13,899,681.33              11,544.35             487,474.96             499,019.31         91,139,145.91
       26        13,898,182.85              11,486.42             489,295.45             500,781.88         91,127,659.49
       27        13,896,676.64              11,600.29             489,585.68             501,185.97         91,116,059.20
       28        13,895,162.66              11,362.17             492,911.95             504,274.12         91,104,697.03
       29        13,893,640.86              11,247.74             495,133.25             506,381.00         91,093,449.29
       30        13,892,111.20              11,513.98             495,706.93             507,220.91         91,081,935.31
       31        13,890,573.64              11,481.68             497,698.47             509,180.14         91,070,453.63
       32        13,889,028.14              11,552.23             497,941.23             509,493.46         91,058,901.40
       33        13,887,474.66              11,775.22             499,280.06             511,055.28         91,047,126.18
       34        13,885,913.15              14,695.22             505,094.33             519,789.55         91,032,430.96
       35        13,884,343.58              19,943.90             512,271.91             532,215.82         91,012,487.05
       36        13,882,765.90              41,410.58             551,366.31             592,776.89         90,971,076.47
       37        13,881,180.07              41,643.97             561,273.92             602,917.89         90,929,432.51
       38        13,879,586.04              41,912.16             561,015.07             602,927.23         90,887,520.35
       39        13,877,983.78              42,161.08             560,866.66             603,027.74         90,845,359.27
       40        13,876,373.24              42,432.69             560,604.50             603,037.19         90,802,926.58
       41        13,874,754.38              42,696.89             560,383.85             603,080.74         90,760,229.69
       42        13,873,127.15              42,972.00             560,118.31             603,090.31         90,717,257.69
       43        13,871,491.51              43,248.89             559,851.06             603,099.95         90,674,008.80
       44        13,869,847.41              43,527.56             559,582.09             603,109.65         90,630,481.24
       45        13,868,194.82              43,789.31             559,399.63             603,188.93         90,586,691.93
       46        13,866,533.68              44,071.56             559,127.20             603,198.75         90,542,620.37
       47        13,864,863.96              44,355.63             558,905.68             603,261.31         90,498,264.74
       48        13,863,185.60              44,631.74             558,676.49             603,308.24         90,453,633.00
       49        13,861,498.56              44,919.48             558,398.77             603,318.25         90,408,713.52
       50        13,859,802.80              45,209.07             558,119.25             603,328.32         90,363,504.45
       51        13,858,082.09              45,500.52             557,837.94             603,338.46         90,318,003.93
       52        13,856,250.31              46,153.02             557,554.81             603,707.83         90,271,850.91
       53        13,854,427.06              46,450.65             557,267.52             603,718.17         90,225,400.25
       54        13,852,593.67              46,750.21             556,978.38             603,728.59         90,178,650.05
       55        13,849,031.41              47,051.69             556,687.38             603,739.07         90,131,598.36
       56        13,844,432.98              47,355.12             556,394.50             603,749.61         90,084,243.24
       57        13,838,467.48              47,660.50             556,099.73             603,760.23         90,036,582.74
       58        13,831,393.81              47,967.86             555,803.06             603,770.91         89,988,614.89
       59        13,822,672.90              48,277.19             555,504.47             603,781.66         89,940,337.69
       60        13,813,896.16              48,588.53             555,203.96             603,792.49         89,891,749.17
       61        13,805,063.22              48,901.87             554,901.51             603,803.38         89,842,847.30
       62        13,796,173.73              49,217.23             554,597.11             603,814.34         89,793,630.07
       63        13,787,227.32              49,534.63             554,290.74             603,825.37         89,744,095.44
       64        13,778,223.63              49,854.07             553,982.40             603,836.47         89,694,241.36
       65        13,769,162.29              50,175.58             553,672.07             603,847.65         89,644,065.79
       66        13,760,042.93              50,499.16             553,359.74             603,858.90         89,593,566.63
       67        13,750,865.18              50,824.82             553,045.39             603,870.22         89,542,741.81
       68        13,741,628.67              51,152.59             552,729.02             603,881.61         89,491,589.21
       69        13,732,333.03              51,482.47             552,410.60             603,893.07         89,440,106.74
       70        13,722,977.86              51,814.48             552,090.13             603,904.61         89,388,292.26
       71        13,713,562.79              52,148.63             551,767.59             603,916.23         89,336,143.63
       72        13,704,087.44              52,484.94             551,442.98             603,927.92         89,283,658.68
       73        13,694,551.43              52,823.42             551,116.26             603,939.68         89,230,835.27
       74        13,684,954.35              53,164.08             550,787.44             603,951.52         89,177,671.19
       75        13,675,295.83              53,506.94             550,456.50             603,963.44         89,124,164.25
       76        13,665,575.46              53,852.00             550,123.43             603,975.43         89,070,312.25
       77        13,655,792.86              54,199.30             549,788.20             603,987.50         89,016,112.95
       78        13,645,947.62              54,548.84             549,450.81             603,999.65         88,961,564.11
       79        13,636,039.35              54,900.63             549,111.25             604,011.88         88,906,663.49
       80        13,626,067.63              55,254.69             548,769.49             604,024.18         88,851,408.80
       81        13,616,032.07              55,611.03             548,425.53             604,036.57         88,795,797.77
       82        13,605,932.25              55,969.67             548,079.36             604,049.03         88,739,828.10
       83        13,595,767.76              56,330.63             547,730.94             604,061.57         88,683,497.47
       84        13,585,538.19              56,693.91             547,380.29             604,074.20         88,626,803.55
       85        13,575,243.13              57,059.54             547,027.36             604,086.91         88,569,744.01
       86        13,564,882.14              57,427.53             546,672.17             604,099.70         88,512,316.48
       87        13,554,454.82              57,797.89             546,314.68             604,112.57         88,454,518.59
       88        13,543,960.73              58,170.64             545,954.88             604,125.52         88,396,347.95
       89        13,533,399.45              58,545.80             545,592.76             604,138.56         88,337,802.15
       90        13,522,770.55              58,923.37             545,228.31             604,151.68         88,278,878.78
       91        13,512,073.59              59,303.38             544,861.51             604,164.89         88,219,575.40
       92        13,501,308.14              59,685.84             544,492.33             604,178.18         88,159,889.55
       93        13,490,473.76              60,070.77             544,120.78             604,191.56         88,099,818.78
       94        13,479,570.01              60,458.19             543,746.83             604,205.02         88,039,360.59
       95        13,468,596.44              60,848.10             543,370.47             604,218.57         87,978,512.49
       96        13,457,552.61              61,240.53             542,991.68             604,232.21         87,917,271.96
       97        13,446,438.07              61,635.49             542,610.45             604,245.93         87,855,636.48
       98        13,435,252.37              62,032.99             542,226.75             604,259.75         87,793,603.48
       99        13,423,995.04              62,433.07             541,840.58             604,273.65         87,731,170.42
      100        13,412,665.63              63,066.98             541,451.92             604,518.91         87,668,103.43
      101        13,401,263.69              63,473.54             541,059.50             604,533.04         87,604,629.89
      102        13,389,788.73              64,308.87             540,664.54             604,973.41         87,540,321.02
      103        13,378,240.31              65,031.85             540,264.28             605,296.13         87,475,289.17
      104        13,366,617.94              65,451.26             539,859.43             605,310.69         87,409,837.91
      105        13,354,921.15              65,873.37             539,451.97             605,325.34         87,343,964.54
      106        13,343,149.47              66,298.21             539,041.88             605,340.09         87,277,666.33
      107        13,331,302.42              66,725.78             538,629.15             605,354.93         87,210,940.55
      108        13,319,379.51              67,156.12             538,213.76             605,369.87         87,143,784.44
      109        13,307,380.26              67,589.23             537,795.68             605,384.91         87,076,195.21
      110        13,295,203.80              69,233.44             537,374.91             606,608.35         87,006,961.77
      111        13,282,949.36              71,098.02             536,943.59             608,041.60         86,935,863.75
      112        13,270,492.55              74,083.90             536,500.29             610,584.19         86,861,779.86
      113        13,257,704.77              75,611.74             536,038.34             611,650.08         86,786,168.11
      114        13,244,413.37              76,099.94             535,566.98             611,666.91         86,710,068.17
      115        13,230,494.32              77,225.96             535,092.56             612,318.52         86,632,842.21
      116        13,216,413.81              78,466.56             534,610.97             613,077.54         86,554,375.65
      117        13,199,612.50              80,759.39             534,121.71             614,881.09         86,473,616.26
      118        13,181,266.45              85,640.75             533,617.87             619,258.62         86,387,975.52
      119        13,158,952.67              94,363.44             533,083.68             627,447.12         86,293,612.07
      120        13,136,107.53             128,211.51             532,496.24             660,707.75         86,165,400.57
      121        13,112,332.90             155,329.78             531,702.85             687,032.63         86,010,070.78
      122        13,088,405.16             156,321.57             530,744.55             687,066.12         85,853,749.21
      123        13,064,323.33             157,319.69             529,780.14             687,099.83         85,696,429.52
      124        13,040,086.41             158,324.19             528,809.56             687,133.75         85,538,105.33
      125        13,015,693.40             159,335.11             527,832.79             687,167.89         85,378,770.22
      126        12,991,143.29             160,352.48             526,849.77             687,202.25         85,218,417.73
      127        12,966,435.08             161,376.36             525,860.47             687,236.83         85,057,041.38
      128        12,941,567.74             162,406.77             524,864.86             687,271.63         84,894,634.61
      129        12,916,540.25             163,443.77             523,862.88             687,306.65         84,731,190.84
      130        12,891,351.58             164,487.39             522,854.50             687,341.89         84,566,703.45
      131        12,866,000.68             165,537.68             521,839.68             687,377.36         84,401,165.77
      132        12,840,486.51             166,594.68             520,818.38             687,413.06         84,234,571.09
      133        12,814,808.02             167,658.43             519,790.55             687,448.98         84,066,912.66
      134        12,788,964.14             168,728.98             518,756.16             687,485.13         83,898,183.69
      135        12,762,953.82             169,806.36             517,715.16             687,521.52         83,728,377.32
      136        12,736,775.98             170,890.63             516,667.50             687,558.13         83,557,486.69
      137        12,710,429.54             171,981.83             515,613.16             687,594.98         83,385,504.86
      138        12,683,913.41             173,080.00             514,552.07             687,632.07         83,212,424.87
      139        12,657,226.50             174,185.18             513,484.21             687,669.39         83,038,239.69
      140        12,630,367.71             175,297.42             512,409.53             687,706.95         82,862,942.26
      141        12,603,335.93             176,416.77             511,327.98             687,744.75         82,686,525.49
      142        12,576,130.04             177,543.27             510,239.52             687,782.79         82,508,982.22
      143        12,548,748.92             178,676.97             509,144.11             687,821.08         82,330,305.24
      144        12,521,191.45             179,817.91             508,041.69             687,859.61         82,150,487.33
      145        12,493,456.48             180,966.14             506,932.24             687,898.38         81,969,521.19
      146        12,465,542.87             182,121.71             505,815.70             687,937.40         81,787,399.48
      147        12,437,449.48             183,284.66             504,692.02             687,976.68         81,604,114.83
      148        12,409,175.13             184,455.03             503,561.17             688,016.20         81,419,659.79
      149        12,380,718.66             185,632.89             502,423.08             688,055.97         81,234,026.91
      150        12,352,078.91             186,818.27             501,277.73             688,096.00         81,047,208.64
      151        12,323,254.68             188,011.22             500,125.06             688,136.29         80,859,197.41
      152        12,294,244.79             189,211.80             498,965.03             688,176.83         80,669,985.61
      153        12,265,048.04             190,420.04             497,797.59             688,217.63         80,479,565.57
      154        12,235,663.23             191,636.01             496,622.68             688,258.69         80,287,929.56
      155        12,206,089.15             192,859.74             495,440.27             688,300.02         80,095,069.81
      156        12,176,324.56             194,091.30             494,250.31             688,341.60         79,900,978.52
      157        12,146,368.26             195,330.72             493,052.74             688,383.46         79,705,647.80
      158        12,116,218.99             196,578.06             491,847.52             688,425.58         79,509,069.75
      159        12,085,875.51             197,833.37             490,634.60             688,467.96         79,311,236.38
      160        12,055,336.58             199,096.69             489,413.93             688,510.62         79,112,139.69
      161        12,024,600.94             200,368.09             488,185.46             688,553.56         78,911,771.59
      162        11,993,667.30             201,647.62             486,949.15             688,596.76         78,710,123.97
      163        11,962,534.41             202,935.32             485,704.93             688,640.25         78,507,188.66
      164        11,931,200.97             204,231.24             484,452.76             688,684.01         78,302,957.41
      165        11,899,665.69             205,535.45             483,192.60             688,728.05         78,097,421.96
      166        11,867,927.26             206,847.99             481,924.38             688,772.37         77,890,573.98
      167        11,835,984.39             208,168.91             480,648.06             688,816.97         77,682,405.06
      168        11,803,835.74             209,498.28             479,363.58             688,861.86         77,472,906.79
      169        11,771,480.00             210,836.14             478,070.90             688,907.03         77,262,070.65
      170        11,738,915.83             212,182.54             476,769.96             688,952.50         77,049,888.11
      171        11,706,141.88             213,537.55             475,460.70             688,998.25         76,836,350.56
      172        11,673,156.80             214,901.22             474,143.08             689,044.30         76,621,449.34
      173        11,639,959.23             216,273.60             472,817.04             689,090.64         76,405,175.75
      174        11,606,547.80             217,654.74             471,482.53             689,137.28         76,187,521.00
      175        11,572,921.14             219,044.72             470,139.50             689,184.21         75,968,476.29
      176        11,539,077.84             220,443.57             468,787.88             689,231.44         75,748,032.72
      177        11,505,016.52             221,851.36             467,427.62             689,278.98         75,526,181.36
      178        11,470,735.77             223,268.15             466,058.67             689,326.82         75,302,913.21
      179        11,436,234.18             224,693.99             464,680.98             689,374.96         75,078,219.22
      180        11,401,510.32             226,128.94             463,294.48             689,423.42         74,852,090.29
      181        11,366,562.75             227,573.05             461,899.12             689,472.18         74,624,517.23
      182        11,331,390.04             229,026.40             460,494.85             689,521.25         74,395,490.84
      183        11,295,990.73             230,489.03             459,081.61             689,570.64         74,165,001.80
      184        11,260,363.37             231,961.01             457,659.33             689,620.34         73,933,040.80
      185        11,224,506.47             233,442.39             456,227.97             689,670.36         73,699,598.41
      186        11,188,418.57             234,933.24             454,787.46             689,720.70         73,464,665.17
      187        11,152,098.17             236,433.61             453,337.75             689,771.36         73,228,231.56
      188        11,115,543.76             237,943.57             451,878.77             689,822.34         72,990,287.98
      189        11,078,753.85             239,463.18             450,410.47             689,873.65         72,750,824.80
      190        11,041,726.92             240,992.50             448,932.79             689,925.29         72,509,832.30
      191        11,004,461.43             242,531.59             447,445.66             689,977.26         72,267,300.71
      192        10,966,955.85             244,080.52             445,949.04             690,029.56         72,023,220.19
      193        10,929,208.62             245,639.34             444,442.85             690,082.19         71,777,580.85
      194        10,891,218.20             247,208.12             442,927.03             690,135.16         71,530,372.73
      195        10,852,983.00             248,786.93             441,401.53             690,188.46         71,281,585.80
      196        10,814,501.46             250,375.83             439,866.29             690,242.11         71,031,209.97
      197        10,775,771.98             251,974.87             438,321.23             690,296.10         70,779,235.10
      198        10,736,792.97             253,584.14             436,766.30             690,350.44         70,525,650.96
      199        10,697,562.81             255,203.69             435,201.43             690,405.12         70,270,447.27
      200        10,658,079.89             256,833.59             433,626.56             690,460.15         70,013,613.68
      201        10,618,342.58             258,473.90             432,041.63             690,515.53         69,755,139.78
      202        10,578,349.23             260,124.69             430,446.58             690,571.27         69,495,015.09
      203        10,538,098.19             261,786.04             428,841.33             690,627.36         69,233,229.05
      204        10,497,587.80             263,458.00             427,225.82             690,683.81         68,969,771.05
      205        10,456,816.40             265,140.64             425,599.99             690,740.63         68,704,630.41
      206        10,415,782.28             266,834.04             423,963.77             690,797.80         68,437,796.38
      207        10,374,483.77             268,538.25             422,317.09             690,855.34         68,169,258.13
      208        10,332,919.16             270,253.36             420,659.89             690,913.25         67,899,004.77
      209        10,291,086.72             271,979.42             418,992.10             690,971.52         67,627,025.35
      210        10,248,984.73             273,716.52             417,313.65             691,030.17         67,353,308.83
      211        10,206,611.46             275,464.71             415,624.48             691,089.20         67,077,844.11
      212        10,163,965.15             277,224.08             413,924.52             691,148.60         66,800,620.03
      213        10,121,044.04             278,994.69             412,213.69             691,208.38         66,521,625.34
      214        10,077,846.37             280,776.62             410,491.92             691,268.54         66,240,848.72
      215        10,034,370.33             282,569.93             408,759.16             691,329.09         65,958,278.79
      216         9,990,614.15             284,374.70             407,015.32             691,390.02         65,673,904.09
      217         9,946,576.01             286,191.00             405,260.34             691,451.34         65,387,713.09
      218         9,902,254.10             288,018.91             403,494.14             691,513.05         65,099,694.17
      219         9,857,646.57             289,858.51             401,716.66             691,575.16         64,809,835.67
      220         9,812,751.60             291,709.85             399,927.81             691,637.67         64,518,125.81
      221         9,767,567.33             293,573.03             398,127.54             691,700.57         64,224,552.78
      222         9,722,091.89             295,448.12             396,315.76             691,763.88         63,929,104.66
      223         9,676,323.40             297,335.19             394,492.40             691,827.59         63,631,769.48
      224         9,630,259.97             299,234.31             392,657.39             691,891.70         63,332,535.16
      225         9,583,899.70             301,145.58             390,810.66             691,956.23         63,031,389.59
      226         9,537,240.68             303,069.05             388,952.12             692,021.17         62,728,320.54
      227         9,490,280.97             305,004.82             387,081.70             692,086.52         62,423,315.72
      228         9,443,018.65             306,952.96             385,199.33             692,152.29         62,116,362.76
      229         9,395,451.74             308,913.55             383,304.93             692,218.48         61,807,449.21
      230         9,347,578.30             310,886.67             381,398.43             692,285.10         61,496,562.54
      231         9,299,396.35             312,872.40             379,479.74             692,352.14         61,183,690.14
      232         9,250,903.88             314,870.81             377,548.79             692,419.61         60,868,819.33
      233         9,202,098.91             316,882.00             375,605.50             692,487.50         60,551,937.32
      234         9,152,979.41             318,906.05             373,649.79             692,555.84         60,233,031.28
      235         9,103,543.35             320,943.02             371,681.58             692,624.60         59,912,088.26
      236         9,053,788.70             322,993.02             369,700.80             692,693.81         59,589,095.24
      237         9,003,713.40             325,056.11             367,707.35             692,763.46         59,264,039.13
      238         8,953,315.37             327,132.39             365,701.16             692,833.56         58,936,906.73
      239         8,902,592.54             329,221.94             363,682.16             692,904.10         58,607,684.79
      240         8,851,542.81             331,324.85             361,650.25             692,975.09         58,276,359.95
      241         8,800,164.07             333,441.19             359,605.35             693,046.54         57,942,918.76
      242         8,748,454.21             335,571.06             357,547.39             693,118.44         57,607,347.71
      243         8,696,411.07             337,714.53             355,476.27             693,190.81         57,269,633.17
      244         8,644,032.52             339,871.71             353,391.92             693,263.63         56,929,761.46
      245         8,591,316.39             342,042.68             351,294.24             693,336.92         56,587,718.78
      246         8,538,260.50             344,227.52             349,183.16             693,410.68         56,243,491.27
      247         8,484,862.65             346,426.32             347,058.59             693,484.91         55,897,064.95
      248         8,431,120.65             348,639.17             344,920.44             693,559.61         55,548,425.78
      249         8,377,032.28             350,866.17             342,768.62             693,634.79         55,197,559.61
      250         8,322,595.29             353,107.40             340,603.05             693,710.45         54,844,452.21
      251         8,267,807.43             355,362.95             338,423.64             693,786.59         54,489,089.26
      252         8,212,666.45             357,632.92             336,230.30             693,863.23         54,131,456.33
      253         8,157,170.07             359,917.40             334,022.95             693,940.35         53,771,538.94
      254         8,101,315.99             362,216.47             331,801.48             694,017.96         53,409,322.46
      255         8,045,101.90             364,530.24             329,565.82             694,096.07         53,044,792.22
      256         7,988,525.49             366,858.80             327,315.87             694,174.67         52,677,933.42
      257         7,931,584.41             369,202.24             325,051.54             694,253.78         52,308,731.18
      258         7,874,276.31             371,560.66             322,772.74             694,333.40         51,937,170.52
      259         7,816,598.82             373,934.15             320,479.37             694,413.52         51,563,236.37
      260         7,758,549.56             376,322.81             318,171.35             694,494.16         51,186,913.56
      261         7,700,126.13             378,726.74             315,848.57             694,575.31         50,808,186.82
      262         7,641,326.12             381,146.03             313,510.95             694,656.98         50,427,040.80
      263         7,582,147.09             383,580.78             311,158.39             694,739.17         50,043,460.02
      264         7,522,586.60             386,031.09             308,790.79             694,821.88         49,657,428.92
      265         7,462,642.20             388,497.07             306,408.06             694,905.12         49,268,931.85
      266         7,402,311.39             390,978.81             304,010.10             694,988.90         48,877,953.05
      267         7,341,591.69             393,476.40             301,596.81             695,073.21         48,484,476.65
      268         7,280,480.59             395,989.96             299,168.10             695,158.06         48,088,486.68
      269         7,218,975.56             398,519.59             296,723.86             695,243.45         47,689,967.09
      270         7,157,074.06             401,065.38             294,264.00             695,329.39         47,288,901.71
      271         7,094,773.54             403,627.45             291,788.43             695,415.87         46,885,274.26
      272         7,032,071.41             406,205.89             289,297.02             695,502.91         46,479,068.37
      273         6,968,965.09             408,800.81             286,789.70             695,590.51         46,070,267.55
      274         6,905,451.96             411,412.32             284,266.34             695,678.66         45,658,855.24
      275         6,841,529.41             414,040.52             281,726.86             695,767.38         45,244,814.72
      276         6,777,194.78             416,685.51             279,171.15             695,856.66         44,828,129.21
      277         6,712,445.43             419,347.42             276,599.10             695,946.52         44,408,781.79
      278         6,647,278.67             422,026.33             274,010.61             696,036.95         43,986,755.46
      279         6,581,691.81             424,722.37             271,405.58             696,127.95         43,562,033.09
      280         6,515,682.14             427,435.64             268,783.90             696,219.54         43,134,597.45
      281         6,449,246.93             430,166.26             266,145.46             696,311.71         42,704,431.19
      282         6,382,383.43             432,914.32             263,490.15             696,404.47         42,271,516.87
      283         6,315,088.89             435,679.95             260,817.87             696,497.83         41,835,836.92
      284         6,247,360.51             438,463.26             258,128.52             696,591.78         41,397,373.65
      285         6,179,195.50             441,264.36             255,421.97             696,686.33         40,956,109.29
      286         6,110,591.04             444,083.36             252,698.12             696,781.48         40,512,025.93
      287         6,041,544.29             446,920.39             249,956.86             696,877.25         40,065,105.54
      288         5,972,052.40             449,775.54             247,198.08             696,973.62         39,615,330.00
      289         5,902,112.50             452,648.95             244,421.66             697,070.61         39,162,681.05
      290         5,831,721.70             455,540.72             241,627.50             697,168.22         38,707,140.33
      291         5,760,877.08             458,450.97             238,815.48             697,266.45         38,248,689.36
      292         5,689,575.71             461,379.83             235,985.48             697,365.31         37,787,309.53
      293         5,617,814.66             464,327.41             233,137.40             697,464.81         37,322,982.12
      294         5,545,590.94             467,293.83             230,271.10             697,564.93         36,855,688.28
      295         5,472,901.58             470,279.21             227,386.49             697,665.70         36,385,409.07
      296         5,399,743.57             473,283.68             224,483.44             697,767.11         35,912,125.40
      297         5,326,113.88             476,307.34             221,561.83             697,869.17         35,435,818.05
      298         5,252,009.47             479,350.34             218,621.54             697,971.89         34,956,467.71
      299         5,177,427.27             482,412.79             215,662.47             698,075.25         34,474,054.92
      300         5,102,364.21             485,494.81             212,684.47             698,179.28         33,988,560.11
      301         5,026,817.18             488,596.53             209,687.44             698,283.97         33,499,963.58
      302         4,950,783.05             491,718.08             206,671.25             698,389.34         33,008,245.50
      303         4,874,258.68             494,859.59             203,635.78             698,495.37         32,513,385.91
      304         4,797,240.90             498,021.17             200,580.91             698,602.08         32,015,364.74
      305         4,719,726.54             501,202.97             197,506.51             698,709.48         31,514,161.77
      306         4,641,712.38             504,405.10             194,412.46             698,817.56         31,009,756.68
      307         4,563,195.20             507,627.70             191,298.63             698,926.33         30,502,128.98
      308         4,484,171.75             510,870.90             188,164.89             699,035.79         29,991,258.08
      309         4,404,638.76             514,134.83             185,011.13             699,145.96         29,477,123.24
      310         4,324,592.95             517,419.63             181,837.20             699,256.83         28,959,703.61
      311         4,244,031.00             520,725.43             178,642.98             699,368.41         28,438,978.19
      312         4,162,949.58             524,052.35             175,428.34             699,480.70         27,914,925.83
      313         4,081,345.35             527,400.55             172,193.16             699,593.70         27,387,525.29
      314         3,999,214.91             530,770.14             168,937.29             699,707.43         26,856,755.15
      315         3,916,554.89             534,161.28             165,660.61             699,821.89         26,322,593.87
      316         3,833,361.85             537,574.09             162,362.98             699,937.08         25,785,019.77
      317         3,749,632.36             541,008.72             159,044.28             700,053.00         25,244,011.05
      318         3,665,362.95             544,465.31             155,704.35             700,169.66         24,699,545.74
      319         3,580,550.14             547,943.99             152,343.08             700,287.07         24,151,601.75
      320         3,495,190.42             551,444.91             148,960.32             700,405.23         23,600,156.83
      321         3,409,280.26             554,968.21             145,555.93             700,524.15         23,045,188.62
      322         3,322,816.11             558,514.04             142,129.79             700,643.82         22,486,674.58
      323         3,235,794.39             562,082.53             138,681.73             700,764.26         21,924,592.05
      324         3,148,211.49             565,673.83             135,211.64             700,885.47         21,358,918.22
      325         3,060,063.81             569,288.09             131,719.36             701,007.45         20,789,630.13
      326         2,971,347.68             572,925.46             128,204.76             701,130.22         20,216,704.67
      327         2,882,059.45             576,586.07             124,667.69             701,253.76         19,640,118.60
      328         2,792,195.41             580,270.09             121,108.01             701,378.10         19,059,848.51
      329         2,701,751.85             583,977.66             117,525.57             701,503.23         18,475,870.84
      330         2,610,725.03             587,708.94             113,920.22             701,629.16         17,888,161.91
      331         2,519,111.18             591,464.06             110,291.83             701,755.90         17,296,697.84
      332         2,426,906.52             595,243.19             106,640.25             701,883.44         16,701,454.65
      333         2,334,107.22             599,046.48             102,965.32             702,011.80         16,102,408.17
      334         2,240,709.45             602,874.09              99,266.89             702,140.98         15,499,534.08
      335         2,146,709.34             606,726.16              95,544.82             702,270.98         14,892,807.92
      336         2,052,103.01             610,602.86              91,798.96             702,401.82         14,282,205.06
      337         1,956,886.54             614,504.34              88,029.15             702,533.49         13,667,700.72
      338         1,861,055.99             618,430.77              84,235.24             702,666.01         13,049,269.95
      339         1,764,607.40             622,382.30              80,417.07             702,799.37         12,426,887.65
      340         1,667,536.77             624,535.03              76,574.49             701,109.52         11,802,352.63
      341         1,569,840.09             627,415.27              72,718.15             700,133.42         11,174,937.35
      342         1,471,513.32             629,313.03              68,844.11             698,157.14         10,545,624.33
      343         1,372,552.39             631,165.49              64,959.00             696,124.49          9,914,458.84
      344         1,272,953.20             635,197.74              61,062.90             696,260.65          9,279,261.09
      345         1,172,711.63             639,255.77              57,141.90             696,397.68          8,640,005.32
      346         1,071,823.54             643,339.74              53,195.84             696,535.58          7,996,665.58
      347           970,284.74             643,624.04              49,224.56             692,848.60          7,353,041.54
      348           868,091.05             646,673.30              45,251.09             691,924.39          6,706,368.24
      349           765,238.22             649,305.15              41,258.79             690,563.94          6,057,063.09
      350           662,219.35             644,822.96              37,250.68             682,073.64          5,412,240.13
      351           559,020.67             638,829.01              33,272.90             672,101.92          4,773,411.12
      352           456,789.43             620,122.65              29,335.92             649,458.57          4,153,288.47
      353           356,432.49             610,867.88              25,518.11             636,385.98          3,542,420.59
      354           257,518.03             610,686.34              21,759.46             632,445.80          2,931,734.25
      355           174,317.92             604,295.80              18,002.30             622,298.10          2,327,438.45
      356            98,136.64             604,731.23              14,287.33             619,018.56          1,722,707.22
      357            45,178.66             595,479.38              10,569.78             606,049.15          1,127,227.85
      358             8,680.82             546,966.15               6,912.07             553,878.23            580,261.69
      359             3,487.53             459,707.18               3,555.92             463,263.10            120,554.51
      360                    0             120,554.51                 732.74             121,287.25                     0




               Class-SUB                                                                              Class-SNR_1
               Principal            Interest              Cash Flow              Balance              Principal
                 46,456,871.16         72,574,389.89         119,031,261.05                              91,388,100.00
Period
-----------------------------------------------------------------------------------------------------------------------
        0                    0                     0                      0        46,456,871.16                     0
        1             4,500.42            243,748.84             248,249.26        46,452,370.74              8,952.87
        2             4,525.52            243,747.23             248,272.76        46,447,845.22              9,001.94
        3             4,550.77            243,767.65             248,318.42        46,443,294.45              9,051.28
        4             4,584.17            243,835.20             248,419.36        46,438,710.28              9,203.38
        5             4,609.75            243,810.65             248,420.40        46,434,100.53              9,253.94
        6             4,635.48            243,852.07             248,487.55        46,429,465.05              9,304.78
        7             4,661.35            243,924.82             248,586.17        46,424,803.70              9,355.91
        8             4,687.37            243,899.86             248,587.23        46,420,116.33              9,407.31
        9             4,713.53            243,874.75             248,588.28        46,415,402.80              9,459.01
       10             4,739.85            243,849.50             248,589.35        46,410,662.95              9,510.99
       11             4,766.31            243,824.11             248,590.42        46,405,896.65              9,563.26
       12             4,792.92            243,798.58             248,591.49        46,401,103.73              9,615.81
       13             4,832.15            243,796.11             248,628.26        46,396,271.57              9,828.26
       14             4,859.15            243,794.83             248,653.98        46,391,412.42              9,882.47
       15             4,880.42            243,890.35             248,770.76        46,386,532.01              9,861.76
       16             4,925.77            243,943.09             248,868.85        46,381,606.24             10,147.47
       17             4,964.04            243,949.23             248,913.27        46,376,642.21             10,340.96
       18             4,991.83            243,922.56             248,914.39        46,371,650.37             10,398.75
       19             5,026.17            243,906.60             248,932.77        46,366,624.21             10,538.53
       20             5,054.32            243,879.59             248,933.90        46,361,569.89             10,597.50
       21             5,118.54            243,959.28             249,077.82        46,356,451.35             10,656.80
       22             5,147.23            244,005.90             249,153.13        46,351,304.12             10,716.43
       23             5,215.51            244,047.78             249,263.29        46,346,088.61             11,280.67
       24             5,255.37            244,197.85             249,453.22        46,340,833.24             11,479.64
       25             5,284.87            244,322.48             249,607.36        46,335,548.37             11,544.35
       26             5,304.93            244,441.20             249,746.12        46,330,243.44             11,486.42
       27             5,338.55            244,630.68             249,969.23        46,324,904.89             11,600.29
       28             5,335.51            245,133.25             250,468.76        46,319,569.38             11,362.17
       29             5,351.56            245,500.31             250,851.87        46,314,217.82             11,247.74
       30             5,406.63            245,712.52             251,119.16        46,308,811.18             11,513.98
       31             5,429.45            246,219.50             251,648.95        46,303,381.73             11,481.68
       32             5,460.45            246,214.02             251,674.47        46,297,921.28             11,552.23
       33             5,503.51            246,294.07             251,797.58        46,292,417.76             11,775.22
       34             6,028.98            247,082.57             253,111.55        46,286,388.79             14,695.22
       35             6,626.00            247,855.73             254,481.73        46,279,762.78             19,943.90
       36             8,333.44            251,738.16             260,071.61        46,271,429.34             41,410.58
       37             8,380.68            253,821.97             262,202.65        46,263,048.66             41,643.97
       38             8,430.80            253,773.77             262,204.57        46,254,617.86             41,912.16
       39             8,489.01            253,748.07             262,237.08        46,246,128.85             42,161.08
       40             8,539.80            253,753.70             262,293.49        46,237,589.05             42,432.69
       41             8,601.69            253,722.99             262,324.68        46,228,987.36             42,696.89
       42             8,653.17            253,673.49             262,326.66        46,220,334.19             42,972.00
       43             8,704.95            253,629.24             262,334.19        46,211,629.23             43,248.89
       44             8,784.08            253,660.34             262,444.42        46,202,845.15             43,527.56
       45             8,846.04            253,634.71             262,480.75        46,193,999.12             43,789.31
       46             8,915.50            253,608.25             262,523.75        46,185,083.62             44,071.56
       47             9,042.14            253,672.51             262,714.65        46,176,041.48             44,355.63
       48             9,095.60            253,624.02             262,719.62        46,166,945.88             44,631.74
       49             9,175.81            253,612.16             262,787.97        46,157,770.07             44,919.48
       50             9,230.85            253,711.04             262,941.90        46,148,539.22             45,209.07
       51             9,326.15            254,080.51             263,406.66        46,139,213.07             45,500.52
       52             9,661.32            255,358.20             265,019.52        46,129,551.74             46,153.02
       53             9,752.62            256,275.64             266,028.26        46,119,799.12             46,450.65
       54             9,875.42            256,892.15             266,767.56        46,109,923.71             46,750.21
       55            12,454.92            261,723.33             274,178.25        46,097,468.79             47,051.69
       56            14,004.60            263,847.06             277,851.66        46,083,464.19             47,355.12
       57            15,932.31            268,747.03             284,679.34        46,067,531.88             47,660.50
       58            18,450.02            272,787.13             291,237.15        46,049,081.86             47,967.86
       59            22,587.88            285,305.63             307,893.51        46,026,493.97             48,277.19
       60            22,726.22            285,549.68             308,275.90        46,003,767.75             48,588.53
       61            22,868.77            285,993.19             308,861.96        45,980,898.99             48,901.87
       62            23,015.51            285,852.08             308,867.59        45,957,883.48             49,217.23
       63            23,163.19            285,710.07             308,873.26        45,934,720.28             49,534.63
       64            23,311.83            285,567.14             308,878.96        45,911,408.46             49,854.07
       65            23,461.41            285,423.29             308,884.71        45,887,947.04             50,175.58
       66            23,611.96            285,278.52             308,890.48        45,864,335.08             50,499.16
       67            23,763.48            285,148.47             308,911.95        45,840,571.60             50,824.82
       68            23,915.97            285,001.83             308,917.80        45,816,655.64             51,152.59
       69            24,069.43            284,854.26             308,923.69        45,792,586.20             51,482.47
       70            24,223.89            284,705.73             308,929.62        45,768,362.31             51,814.48
       71            24,379.33            284,556.25             308,935.58        45,743,982.98             52,148.63
       72            24,535.77            284,405.81             308,941.59        45,719,447.21             52,484.94
       73            24,693.22            284,254.41             308,947.63        45,694,753.99             52,823.42
       74            24,851.68            284,102.03             308,953.71        45,669,902.31             53,164.08
       75            25,011.16            283,948.68             308,959.84        45,644,891.15             53,506.94
       76            25,171.66            283,794.34             308,966.00        45,619,719.50             53,852.00
       77            25,333.19            283,639.01             308,972.20        45,594,386.31             54,199.30
       78            25,495.76            283,482.68             308,978.43        45,568,890.55             54,548.84
       79            25,659.37            283,325.35             308,984.71        45,543,231.19             54,900.63
       80            25,824.03            283,167.00             308,991.03        45,517,407.16             55,254.69
       81            25,989.75            283,007.64             308,997.39        45,491,417.40             55,611.03
       82            26,156.54            282,847.26             309,003.80        45,465,260.87             55,969.67
       83            26,324.39            282,685.85             309,010.24        45,438,936.48             56,330.63
       84            26,493.32            282,523.40             309,016.72        45,412,443.15             56,693.91
       85            26,663.34            282,359.90             309,023.25        45,385,779.81             57,059.54
       86            26,834.45            282,195.36             309,029.81        45,358,945.36             57,427.53
       87            27,006.66            282,029.76             309,036.42        45,331,938.70             57,797.89
       88            27,179.98            281,863.10             309,043.07        45,304,758.72             58,170.64
       89            27,354.41            281,695.36             309,049.77        45,277,404.31             58,545.80
       90            27,529.95            281,526.55             309,056.50        45,249,874.36             58,923.37
       91            27,706.63            281,356.65             309,063.28        45,222,167.73             59,303.38
       92            27,884.44            281,185.67             309,070.11        45,194,283.29             59,685.84
       93            28,063.39            281,013.58             309,076.97        45,166,219.89             60,070.77
       94            28,243.50            280,840.39             309,083.89        45,137,976.40             60,458.19
       95            28,424.75            280,666.09             309,090.84        45,109,551.64             60,848.10
       96            28,607.18            280,490.67             309,097.84        45,080,944.47             61,240.53
       97            28,790.77            280,314.12             309,104.89        45,052,153.70             61,635.49
       98            28,975.54            280,136.43             309,111.98        45,023,178.15             62,032.99
       99            29,161.50            279,957.61             309,119.11        44,994,016.65             62,433.07
      100            29,366.74            279,777.64             309,144.37        44,964,649.91             63,066.98
      101            29,555.19            279,596.41             309,151.60        44,935,094.72             63,473.54
      102            29,778.18            279,414.02             309,192.19        44,905,316.54             64,308.87
      103            29,993.39            279,230.24             309,223.63        44,875,323.16             65,031.85
      104            30,185.88            279,045.12             309,231.01        44,845,137.27             65,451.26
      105            30,379.62            278,858.82             309,238.44        44,814,757.65             65,873.37
      106            30,574.60            278,671.32             309,245.92        44,784,183.06             66,298.21
      107            30,770.83            278,482.61             309,253.44        44,753,412.23             66,725.78
      108            30,968.32            278,292.70             309,261.02        44,722,443.90             67,156.12
      109            31,167.08            278,101.56             309,268.64        44,691,276.82             67,589.23
      110            31,595.06            277,909.19             309,504.25        44,659,681.76             69,233.44
      111            32,272.57            277,714.12             309,986.69        44,627,409.19             71,098.02
      112            33,623.49            277,514.71             311,138.19        44,593,785.70             74,083.90
      113            34,640.67            277,306.70             311,947.38        44,559,145.03             75,611.74
      114            35,558.10            277,092.25             312,650.35        44,523,586.93             76,099.94
      115            36,859.97            276,871.92             313,731.90        44,486,726.96             77,225.96
      116            37,501.58            276,643.28             314,144.86        44,449,225.38             78,466.56
      117            42,142.95            276,410.64             318,553.59        44,407,082.43             80,759.39
      118            46,423.86            276,149.08             322,572.94        44,360,658.57             85,640.75
      119            66,895.39            275,860.61             342,756.00        44,293,763.18             94,363.44
      120            72,731.61            275,443.44             348,175.05        44,221,031.57            128,211.51
      121            79,642.45            274,990.74             354,633.19        44,141,389.12            155,329.78
      122            80,155.05            274,496.00             354,651.05        44,061,234.07            156,321.57
      123            80,670.96            273,998.07             354,669.03        43,980,563.11            157,319.69
      124            81,190.19            273,496.94             354,687.13        43,899,372.92            158,324.19
      125            81,712.76            272,992.57             354,705.34        43,817,660.16            159,335.11
      126            82,238.71            272,484.96             354,723.67        43,735,421.45            160,352.48
      127            82,768.04            271,974.07             354,742.11        43,652,653.41            161,376.36
      128            83,300.78            271,459.89             354,760.68        43,569,352.63            162,406.77
      129            83,836.96            270,942.40             354,779.36        43,485,515.66            163,443.77
      130            84,376.59            270,421.57             354,798.17        43,401,139.07            164,487.39
      131            84,919.70            269,897.39             354,817.09        43,316,219.37            165,537.68
      132            85,466.31            269,369.83             354,836.14        43,230,753.06            166,594.68
      133            86,016.44            268,838.87             354,855.31        43,144,736.61            167,658.43
      134            86,570.12            268,304.48             354,874.60        43,058,166.49            168,728.98
      135            87,127.37            267,766.65             354,894.02        42,971,039.12            169,806.36
      136            87,688.20            267,225.36             354,913.56        42,883,350.92            170,890.63
      137            88,252.65            266,680.58             354,933.23        42,795,098.27            171,981.83
      138            88,820.74            266,132.29             354,953.03        42,706,277.53            173,080.00
      139            89,392.49            265,580.46             354,972.95        42,616,885.04            174,185.18
      140            89,967.92            265,025.08             354,993.00        42,526,917.11            175,297.42
      141            90,547.07            264,466.11             355,013.18        42,436,370.05            176,416.77
      142            91,129.94            263,903.55             355,033.49        42,345,240.11            177,543.27
      143            91,716.57            263,337.36             355,053.93        42,253,523.54            178,676.97
      144            92,306.98            262,767.51             355,074.50        42,161,216.55            179,817.91
      145            92,901.20            262,194.00             355,095.20        42,068,315.35            180,966.14
      146            93,499.25            261,616.79             355,116.04        41,974,816.11            182,121.71
      147            94,101.15            261,035.86             355,137.01        41,880,714.96            183,284.66
      148            94,706.93            260,451.19             355,158.11        41,786,008.03            184,455.03
      149            95,316.61            259,862.74             355,179.36        41,690,691.42            185,632.89
      150            95,930.23            259,270.51             355,200.73        41,594,761.19            186,818.27
      151            96,547.80            258,674.45             355,222.25        41,498,213.40            188,011.22
      152            97,169.34            258,074.56             355,243.90        41,401,044.05            189,211.80
      153            97,794.90            257,470.80             355,265.70        41,303,249.15            190,420.04
      154            98,424.49            256,863.14             355,287.63        41,204,824.67            191,636.01
      155            99,058.13            256,251.57             355,309.70        41,105,766.53            192,859.74
      156            99,695.86            255,636.06             355,331.92        41,006,070.67            194,091.30
      157           100,337.70            255,016.58             355,354.28        40,905,732.97            195,330.72
      158           100,983.68            254,393.11             355,376.78        40,804,749.29            196,578.06
      159           101,633.82            253,765.61             355,399.43        40,703,115.47            197,833.37
      160           102,288.15            253,134.08             355,422.23        40,600,827.32            199,096.69
      161           102,946.70            252,498.47             355,445.17        40,497,880.62            200,368.09
      162           103,609.49            251,858.76             355,468.26        40,394,271.13            201,647.62
      163           104,276.56            251,214.93             355,491.49        40,289,994.57            202,935.32
      164           104,947.93            250,566.95             355,514.88        40,185,046.64            204,231.24
      165           105,623.62            249,914.80             355,538.42        40,079,423.02            205,535.45
      166           106,303.67            249,258.43             355,562.10        39,973,119.35            206,847.99
      167           106,988.10            248,597.84             355,585.95        39,866,131.25            208,168.91
      168           107,676.95            247,932.99             355,609.94        39,758,454.30            209,498.28
      169           108,370.23            247,263.85             355,634.09        39,650,084.07            210,836.14
      170           109,067.99            246,590.40             355,658.39        39,541,016.08            212,182.54
      171           109,770.24            245,912.61             355,682.85        39,431,245.84            213,537.55
      172           110,477.02            245,230.45             355,707.47        39,320,768.82            214,901.22
      173           111,188.36            244,543.89             355,732.25        39,209,580.46            216,273.60
      174           111,904.28            243,852.90             355,757.18        39,097,676.18            217,654.74
      175           112,624.81            243,157.46             355,782.28        38,985,051.37            219,044.72
      176           113,350.00            242,457.54             355,807.53        38,871,701.37            220,443.57
      177           114,079.85            241,753.10             355,832.95        38,757,621.52            221,851.36
      178           114,814.41            241,044.12             355,858.54        38,642,807.11            223,268.15
      179           115,553.71            240,330.57             355,884.29        38,527,253.40            224,693.99
      180           116,297.78            239,612.42             355,910.20        38,410,955.62            226,128.94
      181           117,046.64            238,889.64             355,936.28        38,293,908.98            227,573.05
      182           117,800.33            238,162.20             355,962.53        38,176,108.66            229,026.40
      183           118,558.87            237,430.07             355,988.95        38,057,549.78            230,489.03
      184           119,322.31            236,693.22             356,015.53        37,938,227.47            231,961.01
      185           120,090.67            235,951.62             356,042.29        37,818,136.80            233,442.39
      186           120,863.99            235,205.24             356,069.22        37,697,272.82            234,933.24
      187           121,642.29            234,454.04             356,096.33        37,575,630.53            236,433.61
      188           122,425.60            233,698.00             356,123.60        37,453,204.93            237,943.57
      189           123,213.97            232,937.09             356,151.06        37,329,990.96            239,463.18
      190           124,007.42            232,171.27             356,178.69        37,205,983.53            240,992.50
      191           124,805.99            231,400.51             356,206.50        37,081,177.54            242,531.59
      192           125,609.71            230,624.78             356,234.49        36,955,567.84            244,080.52
      193           126,418.60            229,844.05             356,262.65        36,829,149.24            245,639.34
      194           127,232.72            229,058.28             356,291.00        36,701,916.52            247,208.12
      195           128,052.08            228,267.45             356,319.53        36,573,864.44            248,786.93
      196           128,876.72            227,471.52             356,348.25        36,444,987.72            250,375.83
      197           129,706.69            226,670.46             356,377.15        36,315,281.03            251,974.87
      198           130,542.00            225,864.23             356,406.23        36,184,739.02            253,584.14
      199           131,382.70            225,052.80             356,435.51        36,053,356.32            255,203.69
      200           132,228.82            224,236.14             356,464.97        35,921,127.50            256,833.59
      201           133,080.40            223,414.21             356,494.62        35,788,047.09            258,473.90
      202           133,937.47            222,586.99             356,524.46        35,654,109.62            260,124.69
      203           134,800.07            221,754.43             356,554.49        35,519,309.56            261,786.04
      204           135,668.22            220,916.50             356,584.72        35,383,641.33            263,458.00
      205           136,541.98            220,073.16             356,615.14        35,247,099.35            265,140.64
      206           137,421.37            219,224.39             356,645.76        35,109,677.98            266,834.04
      207           138,306.43            218,370.14             356,676.57        34,971,371.55            268,538.25
      208           139,197.20            217,510.39             356,707.59        34,832,174.35            270,253.36
      209           140,093.71            216,645.09             356,738.80        34,692,080.64            271,979.42
      210           140,996.01            215,774.21             356,770.21        34,551,084.63            273,716.52
      211           141,904.12            214,897.71             356,801.83        34,409,180.52            275,464.71
      212           142,818.09            214,015.56             356,833.65        34,266,362.43            277,224.08
      213           143,737.95            213,127.72             356,865.67        34,122,624.48            278,994.69
      214           144,663.74            212,234.15             356,897.90        33,977,960.73            280,776.62
      215           145,595.51            211,334.83             356,930.34        33,832,365.22            282,569.93
      216           146,533.28            210,429.70             356,962.98        33,685,831.94            284,374.70
      217           147,477.11            209,518.73             356,995.84        33,538,354.83            286,191.00
      218           148,427.02            208,601.89             357,028.91        33,389,927.82            288,018.91
      219           149,383.05            207,679.14             357,062.19        33,240,544.76            289,858.51
      220           150,345.25            206,750.43             357,095.68        33,090,199.51            291,709.85
      221           151,313.66            205,815.73             357,129.39        32,938,885.85            293,573.03
      222           152,288.31            204,875.01             357,163.32        32,786,597.54            295,448.12
      223           153,269.25            203,928.21             357,197.47        32,633,328.29            297,335.19
      224           154,256.52            202,975.32             357,231.83        32,479,071.77            299,234.31
      225           155,250.15            202,016.27             357,266.42        32,323,821.62            301,145.58
      226           156,250.19            201,051.04             357,301.23        32,167,571.43            303,069.05
      227           157,256.68            200,079.58             357,336.26        32,010,314.75            305,004.82
      228           158,269.66            199,101.86             357,371.52        31,852,045.09            306,952.96
      229           159,289.18            198,117.83             357,407.01        31,692,755.91            308,913.55
      230           160,315.27            197,127.45             357,442.72        31,532,440.64            310,886.67
      231           161,347.98            196,130.68             357,478.66        31,371,092.65            312,872.40
      232           162,387.35            195,127.49             357,514.84        31,208,705.30            314,870.81
      233           163,433.43            194,117.82             357,551.25        31,045,271.87            316,882.00
      234           164,486.25            193,101.64             357,587.89        30,880,785.62            318,906.05
      235           165,545.87            192,078.90             357,624.77        30,715,239.75            320,943.02
      236           166,612.32            191,049.57             357,661.89        30,548,627.43            322,993.02
      237           167,685.64            190,013.60             357,699.24        30,380,941.79            325,056.11
      238           168,765.90            188,970.94             357,736.84        30,212,175.89            327,132.39
      239           169,853.11            187,921.56             357,774.68        30,042,322.78            329,221.94
      240           170,947.35            186,865.41             357,812.76        29,871,375.43            331,324.85
      241           172,048.64            185,802.44             357,851.08        29,699,326.79            333,441.19
      242           173,157.03            184,732.62             357,889.66        29,526,169.76            335,571.06
      243           174,272.58            183,655.90             357,928.48        29,351,897.18            337,714.53
      244           175,395.32            182,572.23             357,967.55        29,176,501.86            339,871.71
      245           176,525.30            181,481.57             358,006.87        28,999,976.55            342,042.68
      246           177,662.58            180,383.87             358,046.45        28,822,313.97            344,227.52
      247           178,807.19            179,279.09             358,086.28        28,643,506.79            346,426.32
      248           179,959.18            178,167.19             358,126.37        28,463,547.60            348,639.17
      249           181,118.61            177,048.11             358,166.71        28,282,428.99            350,866.17
      250           182,285.51            175,921.81             358,207.32        28,100,143.48            353,107.40
      251           183,459.95            174,788.24             358,248.19        27,916,683.53            355,362.95
      252           184,641.96            173,647.36             358,289.32        27,732,041.57            357,632.92
      253           185,831.59            172,499.12             358,330.71        27,546,209.98            359,917.40
      254           187,028.90            171,343.47             358,372.37        27,359,181.08            362,216.47
      255           188,233.94            170,180.36             358,414.30        27,170,947.14            364,530.24
      256           189,446.75            169,009.75             358,456.50        26,981,500.39            366,858.80
      257           190,667.38            167,831.59             358,498.97        26,790,833.00            369,202.24
      258           191,895.89            166,645.82             358,541.72        26,598,937.11            371,560.66
      259           193,132.33            165,452.41             358,584.74        26,405,804.78            373,934.15
      260           194,376.74            164,251.29             358,628.03        26,211,428.04            376,322.81
      261           195,629.18            163,042.43             358,671.61        26,015,798.86            378,726.74
      262           196,889.71            161,825.76             358,715.47        25,818,909.15            381,146.03
      263           198,158.36            160,601.24             358,759.60        25,620,750.79            383,580.78
      264           199,435.20            159,368.83             358,804.03        25,421,315.59            386,031.09
      265           200,720.28            158,128.45             358,848.74        25,220,595.31            388,497.07
      266           202,013.65            156,880.08             358,893.73        25,018,581.65            390,978.81
      267           203,315.37            155,623.65             358,939.02        24,815,266.29            393,476.40
      268           204,625.48            154,359.11             358,984.60        24,610,640.80            395,989.96
      269           205,944.05            153,086.42             359,030.47        24,404,696.75            398,519.59
      270           207,271.13            151,805.51             359,076.64        24,197,425.62            401,065.38
      271           208,606.77            150,516.33             359,123.10        23,988,818.85            403,627.45
      272           209,951.03            149,218.84             359,169.86        23,778,867.82            406,205.89
      273           211,303.96            147,912.97             359,216.93        23,567,563.86            408,800.81
      274           212,665.62            146,598.67             359,264.30        23,354,898.24            411,412.32
      275           214,036.07            145,275.90             359,311.97        23,140,862.16            414,040.52
      276           215,415.37            143,944.58             359,359.95        22,925,446.80            416,685.51
      277           216,803.56            142,604.68             359,408.24        22,708,643.24            419,347.42
      278           218,200.71            141,256.13             359,456.84        22,490,442.53            422,026.33
      279           219,606.88            139,898.87             359,505.75        22,270,835.65            424,722.37
      280           221,022.12            138,532.86             359,554.98        22,049,813.53            427,435.64
      281           222,446.49            137,158.03             359,604.52        21,827,367.04            430,166.26
      282           223,880.06            135,774.33             359,654.39        21,603,486.98            432,914.32
      283           225,322.88            134,381.69             359,704.57        21,378,164.10            435,679.95
      284           226,775.01            132,980.07             359,755.08        21,151,389.10            438,463.26
      285           228,236.51            131,569.41             359,805.91        20,923,152.59            441,264.36
      286           229,707.44            130,149.63             359,857.07        20,693,445.15            444,083.36
      287           231,187.86            128,720.70             359,908.56        20,462,257.29            446,920.39
      288           232,677.84            127,282.54             359,960.39        20,229,579.44            449,775.54
      289           234,177.44            125,835.10             360,012.54        19,995,402.00            452,648.95
      290           235,686.71            124,378.32             360,065.03        19,759,715.29            455,540.72
      291           237,205.73            122,912.14             360,117.86        19,522,509.57            458,450.97
      292           238,734.54            121,436.49             360,171.03        19,283,775.02            461,379.83
      293           240,273.23            119,951.32             360,224.55        19,043,501.79            464,327.41
      294           241,821.85            118,456.56             360,278.40        18,801,679.95            467,293.83
      295           243,380.46            116,952.15             360,332.61        18,558,299.49            470,279.21
      296           244,949.13            115,438.03             360,387.16        18,313,350.37            473,283.68
      297           246,527.92            113,914.14             360,442.06        18,066,822.44            476,307.34
      298           248,116.91            112,380.41             360,497.32        17,818,705.54            479,350.34
      299           249,716.15            110,836.79             360,552.94        17,568,989.39            482,412.79
      300           251,325.71            109,283.19             360,608.91        17,317,663.67            485,494.81
      301           252,945.67            107,719.57             360,665.24        17,064,718.01            488,596.53
      302           254,576.08            106,145.86             360,721.94        16,810,141.93            491,718.08
      303           256,217.01            104,561.99             360,779.00        16,553,924.92            494,859.59
      304           257,868.53            102,967.89             360,836.42        16,296,056.39            498,021.17
      305           259,530.72            101,363.50             360,894.22        16,036,525.67            501,202.97
      306           261,203.63             99,748.76             360,952.39        15,775,322.04            504,405.10
      307           262,887.35             98,123.59             361,010.94        15,512,434.69            507,627.70
      308           264,581.93             96,487.93             361,069.86        15,247,852.76            510,870.90
      309           266,287.45             94,841.71             361,129.16        14,981,565.31            514,134.83
      310           268,003.98             93,184.86             361,188.85        14,713,561.33            517,419.63
      311           269,731.59             91,517.32             361,248.91        14,443,829.74            520,725.43
      312           271,470.36             89,839.01             361,309.37        14,172,359.38            524,052.35
      313           273,220.34             88,149.87             361,370.21        13,899,139.04            527,400.55
      314           274,981.63             86,449.82             361,431.45        13,624,157.41            530,770.14
      315           276,754.28             84,738.80             361,493.08        13,347,403.13            534,161.28
      316           278,538.38             83,016.73             361,555.11        13,068,864.74            537,574.09
      317           280,334.00             81,283.54             361,617.54        12,788,530.74            541,008.72
      318           282,141.21             79,539.16             361,680.37        12,506,389.54            544,465.31
      319           283,960.08             77,783.52             361,743.60        12,222,429.45            547,943.99
      320           285,790.70             76,016.54             361,807.24        11,936,638.75            551,444.91
      321           287,633.14             74,238.16             361,871.29        11,649,005.61            554,968.21
      322           289,487.47             72,448.29             361,935.76        11,359,518.14            558,514.04
      323           291,353.77             70,646.87             362,000.64        11,068,164.37            562,082.53
      324           293,232.13             68,833.81             362,065.94        10,774,932.25            565,673.83
      325           295,122.61             67,009.05             362,131.66        10,479,809.64            569,288.09
      326           297,025.29             65,172.51             362,197.80        10,182,784.35            572,925.46
      327           298,940.26             63,324.10             362,264.37         9,883,844.09            576,586.07
      328           300,867.59             61,463.77             362,331.36         9,582,976.49            580,270.09
      329           302,807.37             59,591.42             362,398.79         9,280,169.12            583,977.66
      330           304,685.61             57,706.98             362,392.59         8,975,483.51            587,708.94
      331           306,650.00             55,810.87             362,460.87         8,668,833.52            591,464.06
      332           308,627.07             53,902.53             362,529.59         8,360,206.45            595,243.19
      333           310,616.91             51,981.86             362,598.76         8,049,589.54            599,046.48
      334           312,619.59             50,048.78             362,668.37         7,736,969.95            602,874.09
      335           314,635.21             48,103.23             362,738.44         7,422,334.74            606,726.16
      336           316,663.84             46,145.11             362,808.95         7,105,670.90            610,602.86
      337           318,705.57             44,174.34             362,879.92         6,786,965.33            614,504.34
      338           320,760.49             42,190.86             362,951.34         6,466,204.84            618,430.77
      339           322,767.18             40,194.56             362,961.73         6,143,437.66            622,382.30
      340           324,705.74             38,185.74             362,891.48         5,818,731.92            624,535.03
      341           326,637.43             36,164.79             362,802.23         5,492,094.49            627,415.27
      342           328,578.57             34,131.80             362,710.37         5,163,515.92            629,313.03
      343           330,527.77             32,086.74             362,614.51         4,832,988.14            631,165.49
      344           332,390.17             30,029.56             362,419.73         4,500,597.98            635,197.74
      345           334,190.14             27,961.11             362,151.24         4,166,407.84            639,255.77
      346           336,237.35             25,881.38             362,118.73         3,830,170.49            643,339.74
      347           337,610.74             23,788.87             361,399.61         3,492,559.75            643,624.04
      348           339,704.48             21,687.73             361,392.21         3,152,855.27            646,673.30
      349           341,610.00             19,573.54             361,183.53         2,811,245.28            649,305.15
      350           342,476.61             17,447.46             359,924.07         2,468,768.67            644,822.96
      351           341,363.49             15,316.32             356,679.82         2,127,405.18            638,829.01
      352           334,538.54             13,192.85             347,731.39         1,792,866.64            620,122.65
      353           330,134.48             11,113.76             341,248.24         1,462,732.16            610,867.88
      354           327,784.89              9,063.32             336,848.21         1,134,947.27            610,686.34
      355           304,135.88              7,028.51             311,164.39           830,811.39            604,295.80
      356           282,400.21              5,142.50             287,542.71           548,411.18            604,731.23
      357           247,309.54              3,391.00             250,700.54           301,101.64            595,479.38
      358           203,432.92              1,857.40             205,290.32            97,668.72            546,966.15
      359            68,553.13                595.47              69,148.60            29,115.59            459,707.18
      360            29,115.59                 176.8              29,292.38                    0            120,554.51




                                                                                  Class-SNR_2
               Interest               Cash Flow              Balance              Principal             Interest
                  142,481,030.12         233,869,130.12                              52,962,000.00         84,239,623.04
Period
-------------------------------------------------------------------------------------------------------------------------
        0                      0                      0        91,388,100.00                     0                     0
        1             476,337.30             485,290.17        91,379,147.13                736.98            269,856.47
        2             476,577.83             485,579.77        91,370,145.18                741.22            269,852.38
        3             477,101.60             486,152.89        91,361,093.90                745.48            269,848.28
        4             478,229.71             487,433.08        91,351,890.52                749.77            269,844.14
        5             478,181.20             487,435.14        91,342,636.58                754.08            269,839.99
        6             478,978.16             488,282.94        91,333,331.80                758.42            269,835.80
        7             479,541.00             488,896.90        91,323,975.90                762.78            270,467.98
        8             479,491.68             488,898.99        91,314,568.58                767.17            270,463.75
        9             479,442.09             488,901.09        91,305,109.58                771.59            270,459.49
       10             479,392.22             488,903.21        91,295,598.59                776.03            270,455.21
       11             479,342.08             488,905.33        91,286,035.33                780.49            270,450.91
       12             479,291.65             488,907.47        91,276,419.52                784.99            270,446.58
       13             479,537.92             489,366.18        91,266,591.25                 789.5            270,442.22
       14             479,800.95             489,683.42        91,256,708.78                794.05            270,437.85
       15             481,303.80             491,165.57        91,246,847.02                798.62            270,433.44
       16             482,261.05             492,408.52        91,236,699.55                803.22            270,429.01
       17             482,623.80             492,964.77        91,226,358.59                807.84            270,424.55
       18             482,568.32             492,967.07        91,215,959.83                812.49            270,420.07
       19             482,651.57             493,190.10        91,205,421.30                817.17            270,415.56
       20             482,594.95             493,192.45        91,194,823.80                821.87            270,411.03
       21             482,938.92             493,595.72        91,184,167.00              1,286.00            271,372.57
       22             483,830.35             494,546.78        91,173,450.57              1,293.64            271,365.19
       23             484,662.85             495,943.52        91,162,169.90              1,301.33            271,357.77
       24             486,347.32             497,826.97        91,150,690.26              1,309.06            271,884.06
       25             487,474.96             499,019.31        91,139,145.91              1,316.84            272,643.41
       26             489,295.45             500,781.88        91,127,659.49              1,324.67            272,635.86
       27             489,585.68             501,185.97        91,116,059.20              1,332.54            275,065.39
       28             492,911.95             504,274.12        91,104,697.03              1,221.66            278,465.75
       29             495,133.25             506,381.00        91,093,449.29              1,229.50            281,239.30
       30             495,706.93             507,220.91        91,081,935.31              1,237.38            283,394.18
       31             497,698.47             509,180.14        91,070,453.63              1,245.32            288,191.49
       32             497,941.23             509,493.46        91,058,901.40              1,253.30            288,183.76
       33             499,280.06             511,055.28        91,047,126.18              1,261.34            288,175.99
       34             505,094.33             519,789.55        91,032,430.96              4,741.60            292,757.21
       35             512,271.91             532,215.82        91,012,487.05              6,806.94            295,780.71
       36             551,366.31             592,776.89        90,971,076.47              6,857.88            306,665.00
       37             561,273.92             602,917.89        90,929,432.51              6,901.64            323,727.83
       38             561,015.07             602,927.23        90,887,520.35              6,945.68            323,685.82
       39             560,866.66             603,027.74        90,845,359.27              6,990.00            323,643.53
       40             560,604.50             603,037.19        90,802,926.58              7,034.60            324,297.64
       41             560,383.85             603,080.74        90,760,229.69              7,079.48            324,254.82
       42             560,118.31             603,090.31        90,717,257.69              7,124.66            324,211.72
       43             559,851.06             603,099.95        90,674,008.80              7,170.12            324,239.31
       44             559,582.09             603,109.65        90,630,481.24              7,215.87            324,195.66
       45             559,399.63             603,188.93        90,586,691.93              7,261.91            324,151.73
       46             559,127.20             603,198.75        90,542,620.37              7,308.25            324,107.52
       47             558,905.68             603,261.31        90,498,264.74              7,354.88            324,063.03
       48             558,676.49             603,308.24        90,453,633.00              7,401.81            324,018.25
       49             558,398.77             603,318.25        90,408,713.52              7,449.04            323,973.19
       50             558,119.25             603,328.32        90,363,504.45              7,496.57            323,927.84
       51             557,837.94             603,338.46        90,318,003.93              7,544.40            323,882.21
       52             557,554.81             603,707.83        90,271,850.91              7,592.54            323,836.28
       53             557,267.52             603,718.17        90,225,400.25              7,640.99            323,790.05
       54             556,978.38             603,728.59        90,178,650.05              7,689.74            323,743.53
       55             556,687.38             603,739.07        90,131,598.36              7,738.81            323,696.72
       56             556,394.50             603,749.61        90,084,243.24              7,788.19            323,649.61
       57             556,099.73             603,760.23        90,036,582.74              7,837.88            323,602.19
       58             555,803.06             603,770.91        89,988,614.89              7,887.90            323,554.47
       59             555,504.47             603,781.66        89,940,337.69              7,938.23            323,506.45
       60             555,203.96             603,792.49        89,891,749.17              7,988.88            323,458.13
       61             554,901.51             603,803.38        89,842,847.30              8,039.86            323,409.49
       62             554,597.11             603,814.34        89,793,630.07              8,091.16            323,360.54
       63             554,290.74             603,825.37        89,744,095.44              8,142.79            323,311.28
       64             553,982.40             603,836.47        89,694,241.36              8,194.74            323,261.71
       65             553,672.07             603,847.65        89,644,065.79              8,247.03            323,211.82
       66             553,359.74             603,858.90        89,593,566.63              8,299.66            323,161.61
       67             553,045.39             603,870.22        89,542,741.81              8,352.62            323,111.08
       68             552,729.02             603,881.61        89,491,589.21              8,405.91            323,060.23
       69             552,410.60             603,893.07        89,440,106.74              8,459.55            323,009.06
       70             552,090.13             603,904.61        89,388,292.26              8,513.53            322,957.55
       71             551,767.59             603,916.23        89,336,143.63              8,567.86            322,905.72
       72             551,442.98             603,927.92        89,283,658.68              8,622.53            322,853.56
       73             551,116.26             603,939.68        89,230,835.27              8,677.55            322,801.07
       74             550,787.44             603,951.52        89,177,671.19              8,732.92            322,748.24
       75             550,456.50             603,963.44        89,124,164.25              8,788.64            322,695.07
       76             550,123.43             603,975.43        89,070,312.25              8,844.72            322,641.57
       77             549,788.20             603,987.50        89,016,112.95              8,901.16            322,587.72
       78             549,450.81             603,999.65        88,961,564.11              8,957.96            322,533.53
       79             549,111.25             604,011.88        88,906,663.49              9,015.12            322,478.99
       80             548,769.49             604,024.18        88,851,408.80              9,072.64            322,424.10
       81             548,425.53             604,036.57        88,795,797.77              9,130.53            322,368.87
       82             548,079.36             604,049.03        88,739,828.10              9,188.80            322,313.28
       83             547,730.94             604,061.57        88,683,497.47              9,247.43            322,257.34
       84             547,380.29             604,074.20        88,626,803.55              9,306.44            322,201.04
       85             547,027.36             604,086.91        88,569,744.01              9,365.82            322,144.38
       86             546,672.17             604,099.70        88,512,316.48              9,425.59            322,087.36
       87             546,314.68             604,112.57        88,454,518.59              9,485.73            322,029.97
       88             545,954.88             604,125.52        88,396,347.95              9,546.26            321,972.22
       89             545,592.76             604,138.56        88,337,802.15              9,607.17            321,914.10
       90             545,228.31             604,151.68        88,278,878.78              9,668.48            321,855.61
       91             544,861.51             604,164.89        88,219,575.40              9,730.17            321,796.75
       92             544,492.33             604,178.18        88,159,889.55              9,792.26            321,737.51
       93             544,120.78             604,191.56        88,099,818.78              9,854.75            321,677.89
       94             543,746.83             604,205.02        88,039,360.59              9,917.63            321,617.90
       95             543,370.47             604,218.57        87,978,512.49              9,980.92            321,557.52
       96             542,991.68             604,232.21        87,917,271.96             10,044.60            321,496.75
       97             542,610.45             604,245.93        87,855,636.48             10,108.70            321,435.60
       98             542,226.75             604,259.75        87,793,603.48             10,173.20            321,374.05
       99             541,840.58             604,273.65        87,731,170.42             10,238.12            321,312.11
      100             541,451.92             604,518.91        87,668,103.43             10,303.45            321,249.78
      101             541,059.50             604,533.04        87,604,629.89             10,369.20            321,187.05
      102             540,664.54             604,973.41        87,540,321.02             10,435.37            321,123.92
      103             540,264.28             605,296.13        87,475,289.17             10,501.95            321,060.39
      104             539,859.43             605,310.69        87,409,837.91             10,568.97            320,996.45
      105             539,451.97             605,325.34        87,343,964.54             10,636.41            320,932.10
      106             539,041.88             605,340.09        87,277,666.33             10,704.28            320,867.34
      107             538,629.15             605,354.93        87,210,940.55             10,772.59            320,802.17
      108             538,213.76             605,369.87        87,143,784.44             10,841.33            320,736.59
      109             537,795.68             605,384.91        87,076,195.21             10,910.51            320,670.58
      110             537,374.91             606,608.35        87,006,961.77             10,980.13            320,604.16
      111             536,943.59             608,041.60        86,935,863.75             12,758.86            320,537.30
      112             536,500.29             610,584.19        86,861,779.86             15,945.41            320,458.95
      113             536,038.34             611,650.08        86,786,168.11             19,205.49            320,360.64
      114             535,566.98             611,666.91        86,710,068.17             21,683.28            320,241.55
      115             535,092.56             612,318.52        86,632,842.21             27,539.75            320,106.42
      116             534,610.97             613,077.54        86,554,375.65             27,718.45            319,934.42
      117             534,121.71             614,881.09        86,473,616.26             27,898.31            319,761.29
      118             533,617.87             619,258.62        86,387,975.52             29,718.97            319,587.05
      119             533,083.68             627,447.12        86,293,612.07             31,557.52            319,401.04
      120             532,496.24             660,707.75        86,165,400.57             56,013.92            319,203.84
      121             531,702.85             687,032.63        86,010,070.78             94,161.09            318,858.09
      122             530,744.55             687,066.12        85,853,749.21             94,759.08            318,280.71
      123             529,780.14             687,099.83        85,696,429.52             95,360.87            317,699.67
      124             528,809.56             687,133.75        85,538,105.33             95,966.48            317,114.93
      125             527,832.79             687,167.89        85,378,770.22             96,575.95            316,526.47
      126             526,849.77             687,202.25        85,218,417.73             97,189.28            315,934.28
      127             525,860.47             687,236.83        85,057,041.38             97,806.51            315,338.32
      128             524,864.86             687,271.63        84,894,634.61             98,427.67            314,738.58
      129             523,862.88             687,306.65        84,731,190.84             99,052.77            314,135.02
      130             522,854.50             687,341.89        84,566,703.45             99,681.85            313,527.63
      131             521,839.68             687,377.36        84,401,165.77            100,314.92            312,916.38
      132             520,818.38             687,413.06        84,234,571.09            100,952.01            312,301.24
      133             519,790.55             687,448.98        84,066,912.66            101,593.16            311,682.19
      134             518,756.16             687,485.13        83,898,183.69            102,238.38            311,059.21
      135             517,715.16             687,521.52        83,728,377.32            102,887.70            310,432.28
      136             516,667.50             687,558.13        83,557,486.69            103,541.14            309,801.35
      137             515,613.16             687,594.98        83,385,504.86            104,198.74            309,166.42
      138             514,552.07             687,632.07        83,212,424.87            104,860.52            308,527.45
      139             513,484.21             687,669.39        83,038,239.69            105,526.50            307,884.42
      140             512,409.53             687,706.95        82,862,942.26            106,196.72            307,237.31
      141             511,327.98             687,744.75        82,686,525.49            106,871.19            306,586.08
      142             510,239.52             687,782.79        82,508,982.22            107,549.96            305,930.71
      143             509,144.11             687,821.08        82,330,305.24            108,233.03            305,271.18
      144             508,041.69             687,859.61        82,150,487.33            108,920.45            304,607.46
      145             506,932.24             687,898.38        81,969,521.19            109,612.23            303,939.52
      146             505,815.70             687,937.40        81,787,399.48            110,308.42            303,267.33
      147             504,692.02             687,976.68        81,604,114.83            111,009.02            302,590.87
      148             503,561.17             688,016.20        81,419,659.79            111,714.08            301,910.11
      149             502,423.08             688,055.97        81,234,026.91            112,423.62            301,225.03
      150             501,277.73             688,096.00        81,047,208.64            113,137.67            300,535.59
      151             500,125.06             688,136.29        80,859,197.41            113,856.26            299,841.77
      152             498,965.03             688,176.83        80,669,985.61            114,579.41            299,143.54
      153             497,797.59             688,217.63        80,479,565.57            115,307.16            298,440.87
      154             496,622.68             688,258.69        80,287,929.56            116,039.54            297,733.74
      155             495,440.27             688,300.02        80,095,069.81            116,776.57            297,022.11
      156             494,250.31             688,341.60        79,900,978.52            117,518.28            296,305.96
      157             493,052.74             688,383.46        79,705,647.80            118,264.71            295,585.26
      158             491,847.52             688,425.58        79,509,069.75            119,015.88            294,859.97
      159             490,634.60             688,467.96        79,311,236.38            119,771.83            294,130.08
      160             489,413.93             688,510.62        79,112,139.69            120,532.58            293,395.55
      161             488,185.46             688,553.56        78,911,771.59            121,298.17            292,656.35
      162             486,949.15             688,596.76        78,710,123.97            122,068.62            291,912.45
      163             485,704.93             688,640.25        78,507,188.66            122,843.97            291,163.83
      164             484,452.76             688,684.01        78,302,957.41            123,624.25            290,410.44
      165             483,192.60             688,728.05        78,097,421.96            124,409.49            289,652.27
      166             481,924.38             688,772.37        77,890,573.98            125,199.71            288,889.27
      167             480,648.06             688,816.97        77,682,405.06            125,994.96            288,121.43
      168             479,363.58             688,861.86        77,472,906.79            126,795.27            287,348.71
      169             478,070.90             688,907.03        77,262,070.65            127,600.66            286,571.08
      170             476,769.96             688,952.50        77,049,888.11            128,411.17            285,788.50
      171             475,460.70             688,998.25        76,836,350.56            129,226.83            285,000.95
      172             474,143.08             689,044.30        76,621,449.34            130,047.68            284,208.39
      173             472,817.04             689,090.64        76,405,175.75            130,873.74            283,410.80
      174             471,482.53             689,137.28        76,187,521.00            131,705.05            282,608.14
      175             470,139.50             689,184.21        75,968,476.29            132,541.65            281,800.37
      176             468,787.88             689,231.44        75,748,032.72            133,383.57            280,987.47
      177             467,427.62             689,278.98        75,526,181.36            134,230.83            280,169.41
      178             466,058.67             689,326.82        75,302,913.21            135,083.49            279,346.14
      179             464,680.98             689,374.96        75,078,219.22            135,941.56            278,517.64
      180             463,294.48             689,423.42        74,852,090.29            136,805.08            277,683.88
      181             461,899.12             689,472.18        74,624,517.23            137,674.10            276,844.81
      182             460,494.85             689,521.25        74,395,490.84            138,548.64            276,000.41
      183             459,081.61             689,570.64        74,165,001.80            139,428.73            275,150.65
      184             457,659.33             689,620.34        73,933,040.80            140,314.42            274,295.48
      185             456,227.97             689,670.36        73,699,598.41            141,205.74            273,434.88
      186             454,787.46             689,720.70        73,464,665.17            142,102.73            272,568.80
      187             453,337.75             689,771.36        73,228,231.56            143,005.42            271,697.22
      188             451,878.77             689,822.34        72,990,287.98            143,913.85            270,820.11
      189             450,410.47             689,873.65        72,750,824.80            144,828.05            269,937.41
      190             448,932.79             689,925.29        72,509,832.30            145,748.06            269,049.11
      191             447,445.66             689,977.26        72,267,300.71            146,673.92            268,155.15
      192             445,949.04             690,029.56        72,023,220.19            147,605.66            267,255.52
      193             444,442.85             690,082.19        71,777,580.85            148,543.33            266,350.17
      194             442,927.03             690,135.16        71,530,372.73            149,486.96            265,439.06
      195             441,401.53             690,188.46        71,281,585.80            150,436.58            264,522.16
      196             439,866.29             690,242.11        71,031,209.97            151,392.24            263,599.43
      197             438,321.23             690,296.10        70,779,235.10            152,353.98            262,670.84
      198             436,766.30             690,350.44        70,525,650.96            153,321.83            261,736.34
      199             435,201.43             690,405.12        70,270,447.27            154,295.84            260,795.90
      200             433,626.56             690,460.15        70,013,613.68            155,276.03            259,849.49
      201             432,041.63             690,515.53        69,755,139.78            156,262.45            258,897.06
      202             430,446.58             690,571.27        69,495,015.09            157,255.15            257,938.57
      203             428,841.33             690,627.36        69,233,229.05            158,254.16            256,973.99
      204             427,225.82             690,683.81        68,969,771.05            159,259.51            256,003.28
      205             425,599.99             690,740.63        68,704,630.41            160,271.26            255,026.40
      206             423,963.77             690,797.80        68,437,796.38            161,289.44            254,043.31
      207             422,317.09             690,855.34        68,169,258.13            162,314.09            253,053.97
      208             420,659.89             690,913.25        67,899,004.77            163,345.26            252,058.34
      209             418,992.10             690,971.52        67,627,025.35            164,382.98            251,056.38
      210             417,313.65             691,030.17        67,353,308.83            165,427.29            250,048.05
      211             415,624.48             691,089.20        67,077,844.11            166,478.25            249,033.31
      212             413,924.52             691,148.60        66,800,620.03            167,535.89            248,012.12
      213             412,213.69             691,208.38        66,521,625.34            168,600.25            246,984.44
      214             410,491.92             691,268.54        66,240,848.72            169,671.37            245,950.23
      215             408,759.16             691,329.09        65,958,278.79            170,749.31            244,909.44
      216             407,015.32             691,390.02        65,673,904.09            171,834.10            243,862.03
      217             405,260.34             691,451.34        65,387,713.09            172,925.78            242,807.97
      218             403,494.14             691,513.05        65,099,694.17            174,024.41            241,747.20
      219             401,716.66             691,575.16        64,809,835.67            175,130.01            240,679.69
      220             399,927.81             691,637.67        64,518,125.81            176,242.65            239,605.39
      221             398,127.54             691,700.57        64,224,552.78            177,362.36            238,524.27
      222             396,315.76             691,763.88        63,929,104.66            178,489.19            237,436.27
      223             394,492.40             691,827.59        63,631,769.48            179,623.18            236,341.35
      224             392,657.39             691,891.70        63,332,535.16            180,764.39            235,239.48
      225             390,810.66             691,956.23        63,031,389.59            181,912.84            234,130.60
      226             388,952.12             692,021.17        62,728,320.54            183,068.60            233,014.67
      227             387,081.70             692,086.52        62,423,315.72            184,231.71            231,891.64
      228             385,199.33             692,152.29        62,116,362.76            185,402.21            230,761.47
      229             383,304.93             692,218.48        61,807,449.21            186,580.15            229,624.12
      230             381,398.43             692,285.10        61,496,562.54            187,765.58            228,479.54
      231             379,479.74             692,352.14        61,183,690.14            188,958.55            227,327.68
      232             377,548.79             692,419.61        60,868,819.33            190,159.10            226,168.50
      233             375,605.50             692,487.50        60,551,937.32            191,367.28            225,001.95
      234             373,649.79             692,555.84        60,233,031.28            192,583.14            223,827.98
      235             371,681.58             692,624.60        59,912,088.26            193,806.74            222,646.55
      236             369,700.80             692,693.81        59,589,095.24            195,038.11            221,457.61
      237             367,707.35             692,763.46        59,264,039.13            196,277.32            220,261.11
      238             365,701.16             692,833.56        58,936,906.73            197,524.40            219,057.00
      239             363,682.16             692,904.10        58,607,684.79            198,779.41            217,845.23
      240             361,650.25             692,975.09        58,276,359.95            200,042.40            216,625.77
      241             359,605.35             693,046.54        57,942,918.76            201,313.41            215,398.54
      242             357,547.39             693,118.44        57,607,347.71            202,592.51            214,163.52
      243             355,476.27             693,190.81        57,269,633.17            203,879.75            212,920.64
      244             353,391.92             693,263.63        56,929,761.46            205,175.16            211,669.86
      245             351,294.24             693,336.92        56,587,718.78            206,478.81            210,411.13
      246             349,183.16             693,410.68        56,243,491.27            207,790.75            209,144.40
      247             347,058.59             693,484.91        55,897,064.95            209,111.04            207,869.61
      248             344,920.44             693,559.61        55,548,425.78            210,439.71            206,586.72
      249             342,768.62             693,634.79        55,197,559.61            211,776.83            205,295.67
      250             340,603.05             693,710.45        54,844,452.21            213,122.46            203,996.41
      251             338,423.64             693,786.59        54,489,089.26            214,476.64            202,688.89
      252             336,230.30             693,863.23        54,131,456.33            215,839.43            201,373.05
      253             334,022.95             693,940.35        53,771,538.94            217,210.89            200,048.86
      254             331,801.48             694,017.96        53,409,322.46            218,591.06            198,716.24
      255             329,565.82             694,096.07        53,044,792.22            219,980.01            197,375.14
      256             327,315.87             694,174.67        52,677,933.42            221,377.79            196,025.52
      257             325,051.54             694,253.78        52,308,731.18            222,784.46            194,667.32
      258             322,772.74             694,333.40        51,937,170.52            224,200.08            193,300.49
      259             320,479.37             694,413.52        51,563,236.37            225,624.69            191,924.96
      260             318,171.35             694,494.16        51,186,913.56            227,058.36            190,540.69
      261             315,848.57             694,575.31        50,808,186.82            228,501.15            189,147.61
      262             313,510.95             694,656.98        50,427,040.80            229,953.11            187,745.68
      263             311,158.39             694,739.17        50,043,460.02            231,414.31            186,334.83
      264             308,790.79             694,821.88        49,657,428.92            232,884.79            184,915.01
      265             306,408.06             694,905.12        49,268,931.85            234,364.63            183,486.17
      266             304,010.10             694,988.90        48,877,953.05            235,853.87            182,048.24
      267             301,596.81             695,073.21        48,484,476.65            237,352.58            180,601.16
      268             299,168.10             695,158.06        48,088,486.68            238,860.82            179,144.89
      269             296,723.86             695,243.45        47,689,967.09            240,378.66            177,679.35
      270             294,264.00             695,329.39        47,288,901.71            241,906.14            176,204.50
      271             291,788.43             695,415.87        46,885,274.26            243,443.34            174,720.27
      272             289,297.02             695,502.91        46,479,068.37            244,990.31            173,226.60
      273             286,789.70             695,590.51        46,070,267.55            246,547.12            171,723.43
      274             284,266.34             695,678.66        45,658,855.24            248,113.82            170,210.70
      275             281,726.86             695,767.38        45,244,814.72            249,690.49            168,688.36
      276             279,171.15             695,856.66        44,828,129.21            251,277.19            167,156.33
      277             276,599.10             695,946.52        44,408,781.79            252,873.97            165,614.56
      278             274,010.61             696,036.95        43,986,755.46            254,480.91            164,062.99
      279             271,405.58             696,127.95        43,562,033.09            256,098.06            162,501.55
      280             268,783.90             696,219.54        43,134,597.45            257,725.50            160,930.19
      281             266,145.46             696,311.71        42,704,431.19            259,363.29            159,348.83
      282             263,490.15             696,404.47        42,271,516.87            261,011.49            157,757.41
      283             260,817.87             696,497.83        41,835,836.92            262,670.17            156,155.88
      284             258,128.52             696,591.78        41,397,373.65            264,339.40            154,544.16
      285             255,421.97             696,686.33        40,956,109.29            266,019.25            152,922.19
      286             252,698.12             696,781.48        40,512,025.93            267,709.78            151,289.91
      287             249,956.86             696,877.25        40,065,105.54            269,411.05            149,647.25
      288             247,198.08             696,973.62        39,615,330.00            271,123.15            147,994.14
      289             244,421.66             697,070.61        39,162,681.05            272,846.13            146,330.52
      290             241,627.50             697,168.22        38,707,140.33            274,580.07            144,656.32
      291             238,815.48             697,266.45        38,248,689.36            276,325.03            142,971.48
      292             235,985.48             697,365.31        37,787,309.53            278,081.09            141,275.92
      293             233,137.40             697,464.81        37,322,982.12            279,848.32            139,569.58
      294             230,271.10             697,564.93        36,855,688.28            281,626.79            137,852.38
      295             227,386.49             697,665.70        36,385,409.07            283,416.57            136,124.27
      296             224,483.44             697,767.11        35,912,125.40            285,217.72            134,385.17
      297             221,561.83             697,869.17        35,435,818.05            287,030.34            132,635.00
      298             218,621.54             697,971.89        34,956,467.71            288,854.47            130,873.71
      299             215,662.47             698,075.25        34,474,054.92            290,690.21            129,101.22
      300             212,684.47             698,179.28        33,988,560.11            292,537.63            127,317.45
      301             209,687.44             698,283.97        33,499,963.58            294,396.79            125,522.34
      302             206,671.25             698,389.34        33,008,245.50            296,267.77            123,715.82
      303             203,635.78             698,495.37        32,513,385.91            298,150.65            121,897.80
      304             200,580.91             698,602.08        32,015,364.74            300,045.51            120,068.23
      305             197,506.51             698,709.48        31,514,161.77            301,952.42            118,227.02
      306             194,412.46             698,817.56        31,009,756.68            303,871.45            116,374.10
      307             191,298.63             698,926.33        30,502,128.98            305,802.69            114,509.39
      308             188,164.89             699,035.79        29,991,258.08            307,746.21            112,632.83
      309             185,011.13             699,145.96        29,477,123.24            309,702.09            110,744.33
      310             181,837.20             699,256.83        28,959,703.61            311,670.41            108,843.83
      311             178,642.98             699,368.41        28,438,978.19            313,651.24            106,931.23
      312             175,428.34             699,480.70        27,914,925.83            315,644.68            105,006.47
      313             172,193.16             699,593.70        27,387,525.29            317,650.79            103,069.48
      314             168,937.29             699,707.43        26,856,755.15            319,669.66            101,120.16
      315             165,660.61             699,821.89        26,322,593.87            321,701.36             99,158.44
      316             162,362.98             699,937.08        25,785,019.77            323,745.99             97,184.25
      317             159,044.28             700,053.00        25,244,011.05            325,803.63             95,197.51
      318             155,704.35             700,169.66        24,699,545.74            327,874.35             93,198.12
      319             152,343.08             700,287.07        24,151,601.75            329,958.24             91,186.03
      320             148,960.32             700,405.23        23,600,156.83            332,055.38             89,161.13
      321             145,555.93             700,524.15        23,045,188.62            334,165.86             87,123.36
      322             142,129.79             700,643.82        22,486,674.58            336,289.76             85,072.63
      323             138,681.73             700,764.26        21,924,592.05            338,427.17             83,008.85
      324             135,211.64             700,885.47        21,358,918.22            340,578.17             80,931.95
      325             131,719.36             701,007.45        20,789,630.13            342,742.85             78,841.84
      326             128,204.76             701,130.22        20,216,704.67            344,921.31             76,738.43
      327             124,667.69             701,253.76        19,640,118.60            347,113.61             74,621.65
      328             121,108.01             701,378.10        19,059,848.51            349,319.86             72,491.40
      329             117,525.57             701,503.23        18,475,870.84            351,540.14             70,347.61
      330             113,920.22             701,629.16        17,888,161.91            353,774.54             68,190.18
      331             110,291.83             701,755.90        17,296,697.84            356,023.16             66,019.03
      332             106,640.25             701,883.44        16,701,454.65            358,286.07             63,834.07
      333             102,965.32             702,011.80        16,102,408.17            360,563.38             61,635.21
      334              99,266.89             702,140.98        15,499,534.08            362,855.17             59,422.37
      335              95,544.82             702,270.98        14,892,807.92            365,161.54             57,195.46
      336              91,798.96             702,401.82        14,282,205.06            367,482.58             54,954.38
      337              88,029.15             702,533.49        13,667,700.72            369,818.38             52,699.04
      338              84,235.24             702,666.01        13,049,269.95            372,169.03             50,429.36
      339              80,417.07             702,799.37        12,426,887.65            374,534.64             48,145.25
      340              76,574.49             701,109.52        11,802,352.63            376,915.29             45,846.60
      341              72,718.15             700,133.42        11,174,937.35            379,311.09             43,533.34
      342              68,844.11             698,157.14        10,545,624.33            381,722.12             41,205.36
      343              64,959.00             696,124.49         9,914,458.84            384,148.49             38,862.57
      344              61,062.90             696,260.65         9,279,261.09            386,590.29             36,504.89
      345              57,141.90             696,397.68         8,640,005.32            385,562.32             34,132.21
      346              53,195.84             696,535.58         7,996,665.58            388,013.42             31,765.57
      347              49,224.56             692,848.60         7,353,041.54            390,480.11             29,383.88
      348              45,251.09             691,924.39         6,706,368.24            392,962.49             26,987.04
      349              41,258.79             690,563.94         6,057,063.09            395,460.66             24,574.95
      350              37,250.68             682,073.64         5,412,240.13            397,974.72             22,147.52
      351              33,272.90             672,101.92         4,773,411.12            392,038.31             19,704.65
      352              29,335.92             649,458.57         4,153,288.47            377,082.48             17,301.12
      353              25,518.11             636,385.98         3,542,420.59            364,194.86             14,992.23
      354              21,759.46             632,445.80         2,931,734.25            354,838.18             12,766.24
      355              18,002.30             622,298.10         2,327,438.45            329,863.83             10,601.74
      356              14,287.33             619,018.56         1,722,707.22            331,942.85              8,595.85
      357              10,569.78             606,049.15         1,127,227.85            334,034.98              6,577.31
      358               6,912.07             553,878.23           580,261.69            300,760.91              4,546.06
      359               3,555.92             463,263.10           120,554.51            279,295.33              2,720.02
      360                 732.74             121,287.25                    0            168,697.32              1,024.20




                                                           Class-SNR_3
               Cash Flow              Balance              Principal              Interest                Cash Flow
                  137,201,623.04                              271,695,000.00          428,026,724.84         699,721,724.84
Period
----------------------------------------------------------------------------------------------------------------------------
        0                      0        52,962,000.00                      0                       0                      0
        1             270,593.45        52,961,263.02              31,026.90            1,465,420.53           1,496,447.43
        2             270,593.60        52,960,521.81              31,207.87            1,465,246.71           1,496,454.58
        3             270,593.76        52,959,776.32              31,389.90            1,465,071.88           1,496,461.78
        4             270,593.91        52,959,026.56              31,573.00            1,464,896.02           1,496,469.01
        5             270,594.07        52,958,272.47              31,757.17            1,464,719.13           1,496,476.29
        6             270,594.22        52,957,514.05              31,942.41            1,464,541.20           1,496,483.62
        7             271,230.76        52,956,751.27              32,128.75            1,464,362.23           1,496,490.98
        8             271,230.92        52,955,984.09              32,316.17            1,464,182.21           1,496,498.39
        9             271,231.08        52,955,212.51              32,504.70            1,464,001.14           1,496,505.84
       10             271,231.24        52,954,436.48              32,694.32            1,463,819.01           1,496,513.33
       11             271,231.40        52,953,655.98              32,885.06            1,463,635.81           1,496,520.87
       12             271,231.57        52,952,871.00              33,076.92            1,463,451.53           1,496,528.45
       13             271,231.73        52,952,081.49              33,269.90            1,463,266.18           1,496,536.08
       14             271,231.89        52,951,287.44              33,464.01            1,463,079.74           1,496,543.75
       15             271,232.06        52,950,488.82              33,659.26            1,462,892.20           1,496,551.46
       16             271,232.23        52,949,685.61              33,855.65            1,462,703.57           1,496,559.22
       17             271,232.39        52,948,877.77              34,053.19            1,462,513.83           1,496,567.02
       18             271,232.56        52,948,065.28              34,251.89            1,462,322.98           1,496,574.87
       19             271,232.73        52,947,248.11              34,451.76            1,462,131.01           1,496,582.77
       20             271,232.90        52,946,426.23              34,652.79            1,461,937.91           1,496,590.71
       21             272,658.56        52,945,140.24              34,855.01            1,461,743.69           1,496,598.69
       22             272,658.83        52,943,846.60              35,058.41            1,461,548.32           1,496,606.73
       23             272,659.10        52,942,545.27              35,263.00            1,461,351.81           1,496,614.81
       24             273,193.12        52,941,236.21              35,468.79            1,461,154.15           1,496,622.94
       25             273,960.25        52,939,919.37              35,675.78            1,460,955.33           1,496,631.11
       26             273,960.53        52,938,594.70              35,883.99            1,460,755.34           1,496,639.33
       27             276,397.94        52,937,262.16              36,093.42            1,460,554.18           1,496,647.60
       28             279,687.41        52,936,040.50              36,304.08            1,460,351.84           1,496,655.92
       29             282,468.80        52,934,811.01              36,515.97            1,460,148.31           1,496,664.29
       30             284,631.56        52,933,573.63              36,845.88            1,460,230.65           1,497,076.53
       31             289,436.80        52,932,328.31              37,061.08            1,460,023.94           1,497,085.02
       32             289,437.06        52,931,075.01              37,277.54            1,459,816.01           1,497,093.55
       33             289,437.32        52,929,813.67              37,495.28            1,459,606.87           1,497,102.14
       34             297,498.81        52,925,072.07              37,714.28            1,459,396.49           1,497,110.78
       35             302,587.65        52,918,265.13              37,934.58            1,459,184.89           1,497,119.46
       36             313,522.89        52,911,407.25              38,156.17            1,458,972.04           1,497,128.20
       37             330,629.47        52,904,505.61              38,379.05            1,458,757.94           1,497,136.99
       38             330,631.49        52,897,559.93              38,603.25            1,458,542.58           1,497,145.83
       39             330,633.53        52,890,569.93              38,949.24            1,458,505.48           1,497,454.72
       40             331,332.24        52,883,535.33              39,176.83            1,458,286.86           1,497,463.68
       41             331,334.30        52,876,455.85              39,553.08            1,458,259.43           1,497,812.52
       42             331,336.37        52,869,331.20              39,784.28            1,458,037.34           1,497,821.62
       43             331,409.43        52,862,161.08              40,016.83            1,457,813.95           1,497,830.78
       44             331,411.53        52,854,945.21              40,596.45            1,458,628.00           1,499,224.45
       45             331,413.64        52,847,683.30              40,972.58            1,458,630.66           1,499,603.24
       46             331,415.77        52,840,375.06              41,423.27            1,458,713.48           1,500,136.75
       47             331,417.91        52,833,020.18              42,602.81            1,459,906.78           1,502,509.59
       48             331,420.06        52,825,618.37              42,853.18            1,459,666.18           1,502,519.36
       49             331,422.23        52,818,169.34              43,433.38            1,459,943.53           1,503,376.91
       50             331,424.41        52,810,672.77              43,688.78            1,460,277.98           1,503,966.75
       51             331,426.61        52,803,128.37              44,249.42            1,463,684.83           1,507,934.25
       52             331,428.82        52,795,535.83              46,415.66            1,475,807.10           1,522,222.77
       53             331,431.04        52,787,894.84              47,346.67            1,480,504.94           1,527,851.62
       54             331,433.28        52,780,205.10              48,439.54            1,483,552.27           1,531,991.81
       55             331,435.53        52,772,466.29              58,971.01            1,500,779.54           1,559,750.55
       56             331,437.80        52,764,678.10              65,187.37            1,510,292.46           1,575,479.82
       57             331,440.08        52,756,840.21              72,004.39            1,534,596.63           1,606,601.02
       58             331,442.37        52,748,952.31              89,679.01            1,559,615.76           1,649,294.77
       59             331,444.68        52,741,014.09             121,181.39            1,677,086.58           1,798,267.97
       60             331,447.01        52,733,025.21             121,874.82            1,678,975.98           1,800,850.80
       61             331,449.35        52,724,985.35             122,615.13            1,682,064.59           1,804,679.72
       62             331,451.70        52,716,894.19             123,402.22            1,681,308.75           1,804,710.96
       63             331,454.07        52,708,751.40             124,194.36            1,680,548.04           1,804,742.41
       64             331,456.45        52,700,556.66             124,991.60            1,679,782.45           1,804,774.05
       65             331,458.85        52,692,309.62             125,793.96            1,679,011.93           1,804,805.90
       66             331,461.27        52,684,009.97             126,601.49            1,678,236.46           1,804,837.95
       67             331,463.70        52,675,657.35             127,414.20            1,677,456.01           1,804,870.21
       68             331,466.15        52,667,251.44             128,232.14            1,676,670.54           1,804,902.67
       69             331,468.61        52,658,791.88             129,055.33            1,675,880.01           1,804,935.34
       70             331,471.09        52,650,278.35             129,883.82            1,675,084.41           1,804,968.23
       71             331,473.58        52,641,710.50             130,717.64            1,674,283.68           1,805,001.32
       72             331,476.09        52,633,087.97             131,556.81            1,673,477.81           1,805,034.62
       73             331,478.61        52,624,410.43             132,401.38            1,672,666.76           1,805,068.14
       74             331,481.15        52,615,677.51             133,251.38            1,671,850.49           1,805,101.88
       75             331,483.71        52,606,888.87             134,106.85            1,671,028.98           1,805,135.83
       76             331,486.29        52,598,044.15             134,967.81            1,670,202.18           1,805,169.99
       77             331,488.88        52,589,142.99             135,834.32            1,669,370.06           1,805,204.38
       78             331,491.48        52,580,185.03             136,706.39            1,668,532.60           1,805,238.99
       79             331,494.11        52,571,169.92             137,584.07            1,667,689.75           1,805,273.82
       80             331,496.75        52,562,097.28             138,467.39            1,666,841.48           1,805,308.87
       81             331,499.40        52,552,966.74             139,356.39            1,665,987.75           1,805,344.15
       82             331,502.08        52,543,777.95             140,251.11            1,665,128.54           1,805,379.65
       83             331,504.77        52,534,530.52             141,151.58            1,664,263.80           1,805,415.38
       84             331,507.48        52,525,224.08             142,057.84            1,663,393.50           1,805,451.34
       85             331,510.20        52,515,858.26             142,969.93            1,662,517.60           1,805,487.53
       86             331,512.94        52,506,432.67             143,887.88            1,661,636.07           1,805,523.96
       87             331,515.70        52,496,946.94             144,811.74            1,660,748.87           1,805,560.61
       88             331,518.48        52,487,400.68             145,741.54            1,659,855.97           1,805,597.50
       89             331,521.28        52,477,793.51             146,677.31            1,658,957.32           1,805,634.63
       90             331,524.09        52,468,125.03             147,619.11            1,658,052.89           1,805,672.00
       91             331,526.92        52,458,394.86             148,566.95            1,657,142.65           1,805,709.60
       92             331,529.77        52,448,602.60             149,520.90            1,656,226.55           1,805,747.45
       93             331,532.64        52,438,747.85             150,480.98            1,655,304.57           1,805,785.54
       94             331,535.53        52,428,830.22             151,447.23            1,654,376.65           1,805,823.88
       95             331,538.43        52,418,849.30             152,419.70            1,653,442.76           1,805,862.46
       96             331,541.35        52,408,804.70             153,398.42            1,652,502.87           1,805,901.28
       97             331,544.29        52,398,696.00             154,383.43            1,651,556.93           1,805,940.36
       98             331,547.26        52,388,522.80             155,374.78            1,650,604.91           1,805,979.69
       99             331,550.23        52,378,284.68             156,372.50            1,649,646.76           1,806,019.27
      100             331,553.23        52,367,981.23             157,376.65            1,648,682.46           1,806,059.10
      101             331,556.25        52,357,612.03             158,387.24            1,647,711.95           1,806,099.19
      102             331,559.29        52,347,176.66             159,404.34            1,646,735.19           1,806,139.54
      103             331,562.34        52,336,674.71             160,427.98            1,645,752.16           1,806,180.14
      104             331,565.42        52,326,105.74             161,458.21            1,644,762.80           1,806,221.01
      105             331,568.51        52,315,469.33             162,495.06            1,643,767.08           1,806,262.14
      106             331,571.63        52,304,765.05             163,538.57            1,642,764.95           1,806,303.53
      107             331,574.76        52,293,992.46             164,588.80            1,641,756.38           1,806,345.18
      108             331,577.92        52,283,151.13             165,645.79            1,640,741.32           1,806,387.11
      109             331,581.09        52,272,240.62             166,709.57            1,639,719.73           1,806,429.30
      110             331,584.29        52,261,260.48             168,203.83            1,638,691.57           1,806,895.40
      111             333,296.17        52,248,501.62             172,229.95            1,637,654.05           1,809,884.00
      112             336,404.37        52,232,556.21             180,750.46            1,636,590.76           1,817,341.21
      113             339,566.13        52,213,350.72             184,741.09            1,635,472.56           1,820,213.65
      114             341,924.83        52,191,667.44             187,068.44            1,634,329.27           1,821,397.71
      115             347,646.17        52,164,127.69             188,710.80            1,633,171.23           1,821,882.04
      116             347,652.86        52,136,409.24             193,433.94            1,632,002.57           1,825,436.51
      117             347,659.60        52,108,510.94             215,530.60            1,630,804.41           1,846,335.01
      118             349,306.01        52,078,791.97             243,831.86            1,629,467.56           1,873,299.42
      119             350,958.56        52,047,234.45             444,399.92            1,627,951.68           2,072,351.59
      120             375,217.75        51,991,220.53             453,957.81            1,625,175.14           2,079,132.96
      121             413,019.18        51,897,059.44             465,207.90            1,622,340.08           2,087,547.98
      122             413,039.79        51,802,300.36             468,217.02            1,619,436.22           2,087,653.24
      123             413,060.54        51,706,939.49             471,245.64            1,616,513.55           2,087,759.19
      124             413,081.41        51,610,973.00             474,293.87            1,613,571.94           2,087,865.82
      125             413,102.42        51,514,397.06             477,361.85            1,610,611.28           2,087,973.13
      126             413,123.56        51,417,207.78             480,449.71            1,607,631.43           2,088,081.15
      127             413,144.83        51,319,401.26             483,557.57            1,604,632.28           2,088,189.85
      128             413,166.24        51,220,973.59             486,685.57            1,601,613.70           2,088,299.27
      129             413,187.79        51,121,920.82             489,833.83            1,598,575.56           2,088,409.39
      130             413,209.47        51,022,238.98             493,002.49            1,595,517.73           2,088,520.22
      131             413,231.29        50,921,924.06             496,191.67            1,592,440.09           2,088,631.76
      132             413,253.25        50,820,972.04             499,401.52            1,589,342.51           2,088,744.03
      133             413,275.35        50,719,378.89             502,632.16            1,586,224.86           2,088,857.02
      134             413,297.59        50,617,140.51             505,883.73            1,583,087.01           2,088,970.74
      135             413,319.97        50,514,252.81             509,156.37            1,579,928.83           2,089,085.20
      136             413,342.50        50,410,711.67             512,450.22            1,576,750.18           2,089,200.40
      137             413,365.16        50,306,512.92             515,765.40            1,573,550.94           2,089,316.34
      138             413,387.97        50,201,652.40             519,102.07            1,570,330.97           2,089,433.03
      139             413,410.93        50,096,125.90             522,460.35            1,567,090.13           2,089,550.48
      140             413,434.03        49,989,929.18             525,840.39            1,563,828.29           2,089,668.68
      141             413,457.27        49,883,057.99             529,242.33            1,560,545.32           2,089,787.65
      142             413,480.67        49,775,508.03             532,666.32            1,557,241.07           2,089,907.39
      143             413,504.21        49,667,275.00             536,112.49            1,553,915.40           2,090,027.90
      144             413,527.91        49,558,354.55             539,580.99            1,550,568.19           2,090,149.19
      145             413,551.75        49,448,742.31             543,071.97            1,547,199.29           2,090,271.26
      146             413,575.75        49,338,433.90             546,585.57            1,543,808.55           2,090,394.12
      147             413,599.89        49,227,424.88             550,121.93            1,540,395.84           2,090,517.78
      148             413,624.19        49,115,710.79             553,681.21            1,536,961.02           2,090,642.23
      149             413,648.65        49,003,287.17             557,263.56            1,533,503.93           2,090,767.49
      150             413,673.26        48,890,149.50             560,869.12            1,530,024.45           2,090,893.56
      151             413,698.03        48,776,293.25             564,498.04            1,526,522.41           2,091,020.45
      152             413,722.95        48,661,713.83             568,150.48            1,522,997.67           2,091,148.15
      153             413,748.04        48,546,406.67             571,826.59            1,519,450.09           2,091,276.68
      154             413,773.28        48,430,367.13             575,526.52            1,515,879.52           2,091,406.04
      155             413,798.68        48,313,590.56             579,250.43            1,512,285.81           2,091,536.24
      156             413,824.24        48,196,072.28             582,998.47            1,508,668.81           2,091,667.28
      157             413,849.97        48,077,807.57             586,770.80            1,505,028.36           2,091,799.16
      158             413,875.86        47,958,791.68             590,567.58            1,501,364.32           2,091,931.90
      159             413,901.91        47,839,019.85             594,388.97            1,497,676.53           2,092,065.50
      160             413,928.13        47,718,487.27             598,235.12            1,493,964.84           2,092,199.95
      161             413,954.52        47,597,189.10             602,106.20            1,490,229.09           2,092,335.28
      162             413,981.07        47,475,120.48             606,002.36            1,486,469.12           2,092,471.48
      163             414,007.80        47,352,276.50             609,923.78            1,482,684.79           2,092,608.57
      164             414,034.69        47,228,652.26             613,870.61            1,478,875.92           2,092,746.54
      165             414,061.75        47,104,242.77             617,843.03            1,475,042.37           2,092,885.40
      166             414,088.99        46,979,043.06             621,841.19            1,471,183.97           2,093,025.16
      167             414,116.40        46,853,048.09             625,865.26            1,467,300.56           2,093,165.82
      168             414,143.98        46,726,252.83             629,915.42            1,463,391.97           2,093,307.39
      169             414,171.74        46,598,652.17             633,991.83            1,459,458.05           2,093,449.88
      170             414,199.67        46,470,241.00             638,094.66            1,455,498.63           2,093,593.28
      171             414,227.78        46,341,014.17             642,224.08            1,451,513.54           2,093,737.62
      172             414,256.07        46,210,966.49             646,380.27            1,447,502.62           2,093,882.89
      173             414,284.54        46,080,092.75             650,563.40            1,443,465.69           2,094,029.09
      174             414,313.19        45,948,387.70             654,773.65            1,439,402.60           2,094,176.24
      175             414,342.02        45,815,846.05             659,011.18            1,435,313.17           2,094,324.35
      176             414,371.04        45,682,462.48             663,276.19            1,431,197.22           2,094,473.41
      177             414,400.24        45,548,231.65             667,568.84            1,427,054.59           2,094,623.43
      178             414,429.63        45,413,148.16             671,889.32            1,422,885.11           2,094,774.43
      179             414,459.20        45,277,206.60             676,237.80            1,418,688.60           2,094,926.40
      180             414,488.96        45,140,401.52             680,614.47            1,414,464.88           2,095,079.35
      181             414,518.91        45,002,727.42             685,019.52            1,410,213.77           2,095,233.29
      182             414,549.05        44,864,178.79             689,453.12            1,405,935.10           2,095,388.23
      183             414,579.38        44,724,750.05             693,915.47            1,401,628.70           2,095,544.17
      184             414,609.90        44,584,435.63             698,406.74            1,397,294.37           2,095,701.11
      185             414,640.62        44,443,229.89             702,927.13            1,392,931.94           2,095,859.07
      186             414,671.53        44,301,127.15             707,476.82            1,388,541.23           2,096,018.06
      187             414,702.64        44,158,121.73             712,056.01            1,384,122.05           2,096,178.07
      188             414,733.95        44,014,207.89             716,664.89            1,379,674.22           2,096,339.11
      189             414,765.46        43,869,379.84             721,303.65            1,375,197.55           2,096,501.20
      190             414,797.16        43,723,631.79             725,972.48            1,370,691.85           2,096,664.33
      191             414,829.07        43,576,957.87             730,671.59            1,366,156.93           2,096,828.52
      192             414,861.18        43,429,352.21             735,401.16            1,361,592.61           2,096,993.77
      193             414,893.50        43,280,808.88             740,161.39            1,356,998.70           2,097,160.09
      194             414,926.01        43,131,321.92             744,952.49            1,352,374.99           2,097,327.48
      195             414,958.74        42,980,885.34             749,774.65            1,347,721.31           2,097,495.96
      196             414,991.68        42,829,493.10             754,628.08            1,343,037.45           2,097,665.52
      197             415,024.82        42,677,139.12             759,512.98            1,338,323.21           2,097,836.19
      198             415,058.17        42,523,817.28             764,429.55            1,333,578.41           2,098,007.95
      199             415,091.74        42,369,521.45             769,378.00            1,328,802.83           2,098,180.83
      200             415,125.52        42,214,245.42             774,358.53            1,323,996.29           2,098,354.82
      201             415,159.51        42,057,982.96             779,371.36            1,319,158.58           2,098,529.94
      202             415,193.72        41,900,727.81             784,416.70            1,314,289.49           2,098,706.19
      203             415,228.15        41,742,473.66             789,494.75            1,309,388.83           2,098,883.59
      204             415,262.80        41,583,214.14             794,605.73            1,304,456.39           2,099,062.12
      205             415,297.66        41,422,942.88             799,749.86            1,299,491.96           2,099,241.82
      206             415,332.75        41,261,653.44             804,927.34            1,294,495.34           2,099,422.67
      207             415,368.06        41,099,339.35             810,138.39            1,289,466.30           2,099,604.70
      208             415,403.60        40,935,994.09             815,383.24            1,284,404.66           2,099,787.90
      209             415,439.36        40,771,611.12             820,662.10            1,279,310.18           2,099,972.29
      210             415,475.34        40,606,183.82             825,975.20            1,274,182.67           2,100,157.86
      211             415,511.56        40,439,705.57             831,322.75            1,269,021.90           2,100,344.64
      212             415,548.01        40,272,169.69             836,704.98            1,263,827.65           2,100,532.63
      213             415,584.69        40,103,569.44             842,122.11            1,258,599.72           2,100,721.83
      214             415,621.60        39,933,898.07             847,574.38            1,253,337.88           2,100,912.26
      215             415,658.74        39,763,148.76             853,062.00            1,248,041.91           2,101,103.92
      216             415,696.13        39,591,314.66             858,585.22            1,242,711.59           2,101,296.81
      217             415,733.75        39,418,388.88             864,144.26            1,237,346.70           2,101,490.96
      218             415,771.61        39,244,364.47             869,739.35            1,231,947.00           2,101,686.36
      219             415,809.70        39,069,234.46             875,370.73            1,226,512.29           2,101,883.02
      220             415,848.05        38,892,991.80             881,038.64            1,221,042.32           2,102,080.96
      221             415,886.63        38,715,629.44             886,743.31            1,215,536.87           2,102,280.17
      222             415,925.46        38,537,140.25             892,484.97            1,209,995.70           2,102,480.68
      223             415,964.54        38,357,517.07             898,263.88            1,204,418.60           2,102,682.48
      224             416,003.86        38,176,752.68             904,080.27            1,198,805.31           2,102,885.58
      225             416,043.44        37,994,839.84             909,934.39            1,193,155.61           2,103,090.00
      226             416,083.27        37,811,771.23             915,826.48            1,187,469.26           2,103,295.75
      227             416,123.35        37,627,539.53             921,756.79            1,181,746.03           2,103,502.82
      228             416,163.68        37,442,137.32             927,725.57            1,175,985.66           2,103,711.23
      229             416,204.27        37,255,557.17             933,733.06            1,170,187.93           2,103,920.99
      230             416,245.12        37,067,791.59             939,779.53            1,164,352.58           2,104,132.11
      231             416,286.23        36,878,833.05             945,865.21            1,158,479.38           2,104,344.59
      232             416,327.60        36,688,673.95             951,990.37            1,152,568.07           2,104,558.45
      233             416,369.23        36,497,306.67             958,155.27            1,146,618.42           2,104,773.69
      234             416,411.13        36,304,723.53             964,360.16            1,140,630.16           2,104,990.32
      235             416,453.29        36,110,916.79             970,605.30            1,134,603.05           2,105,208.35
      236             416,495.72        35,915,878.68             976,890.95            1,128,536.84           2,105,427.80
      237             416,538.42        35,719,601.36             983,217.38            1,122,431.28           2,105,648.66
      238             416,581.40        35,522,076.97             989,584.86            1,116,286.10           2,105,870.95
      239             416,624.64        35,323,297.56             995,993.64            1,110,101.04           2,106,094.68
      240             416,668.16        35,123,255.16           1,002,444.00            1,103,875.86           2,106,319.86
      241             416,711.96        34,921,941.75           1,008,936.21            1,097,610.28           2,106,546.50
      242             416,756.03        34,719,349.24           1,015,470.54            1,091,304.06           2,106,774.60
      243             416,800.39        34,515,469.49           1,022,047.26            1,084,956.91           2,107,004.17
      244             416,845.02        34,310,294.33           1,028,666.65            1,078,568.58           2,107,235.23
      245             416,889.95        34,103,815.52           1,035,328.99            1,072,138.80           2,107,467.79
      246             416,935.15        33,896,024.76           1,042,034.56            1,065,667.29           2,107,701.85
      247             416,980.64        33,686,913.73           1,048,783.63            1,059,153.79           2,107,937.42
      248             417,026.43        33,476,474.02           1,055,576.49            1,052,598.03           2,108,174.52
      249             417,072.50        33,264,697.18           1,062,413.43            1,045,999.72           2,108,413.15
      250             417,118.87        33,051,574.72           1,069,294.73            1,039,358.60           2,108,653.33
      251             417,165.53        32,837,098.08           1,076,220.68            1,032,674.38           2,108,895.06
      252             417,212.49        32,621,258.65           1,083,191.57            1,025,946.78           2,109,138.35
      253             417,259.74        32,404,047.76           1,090,207.69            1,019,175.53           2,109,383.22
      254             417,307.30        32,185,456.70           1,097,269.34            1,012,360.33           2,109,629.67
      255             417,355.16        31,965,476.69           1,104,376.81            1,005,500.91           2,109,877.72
      256             417,403.32        31,744,098.89           1,111,530.40              998,596.97           2,110,127.37
      257             417,451.79        31,521,314.43           1,118,730.41              991,648.22           2,110,378.64
      258             417,500.57        31,297,114.35           1,125,977.15              984,654.38           2,110,631.53
      259             417,549.65        31,071,489.66           1,133,270.91              977,615.15           2,110,886.06
      260             417,599.05        30,844,431.30           1,140,612.00              970,530.23           2,111,142.23
      261             417,648.76        30,615,930.15           1,148,000.74              963,399.33           2,111,400.06
      262             417,698.79        30,385,977.04           1,155,437.42              956,222.14           2,111,659.57
      263             417,749.14        30,154,562.73           1,162,922.37              948,998.38           2,111,920.75
      264             417,799.81        29,921,677.94           1,170,455.89              941,727.73           2,112,183.62
      265             417,850.79        29,687,313.31           1,178,038.30              934,409.89           2,112,448.19
      266             417,902.11        29,451,459.44           1,185,669.92              927,044.55           2,112,714.47
      267             417,953.75        29,214,106.86           1,193,351.07              919,631.40           2,112,982.48
      268             418,005.71        28,975,246.04           1,201,082.08              912,170.14           2,113,252.22
      269             418,058.01        28,734,867.38           1,208,863.26              904,660.44           2,113,523.70
      270             418,110.64        28,492,961.24           1,216,694.94              897,102.00           2,113,796.94
      271             418,163.60        28,249,517.90           1,224,577.46              889,494.50           2,114,071.95
      272             418,216.90        28,004,527.59           1,232,511.13              881,837.61           2,114,348.74
      273             418,270.54        27,757,980.47           1,240,496.30              874,131.03           2,114,627.33
      274             418,324.53        27,509,866.65           1,248,533.30              866,374.41           2,114,907.71
      275             418,378.85        27,260,176.16           1,256,622.46              858,567.44           2,115,189.91
      276             418,433.52        27,008,898.97           1,264,764.14              850,709.80           2,115,473.93
      277             418,488.53        26,756,025.00           1,272,958.66              842,801.14           2,115,759.79
      278             418,543.90        26,501,544.09           1,281,206.37              834,841.14           2,116,047.51
      279             418,599.62        26,245,446.02           1,289,507.61              826,829.47           2,116,337.08
      280             418,655.69        25,987,720.52           1,297,862.75              818,765.78           2,116,628.53
      281             418,712.12        25,728,357.23           1,306,272.12              810,649.75           2,116,921.87
      282             418,768.91        25,467,345.74           1,314,736.08              802,481.02           2,117,217.10
      283             418,826.05        25,204,675.56           1,323,254.98              794,259.26           2,117,514.24
      284             418,883.56        24,940,336.16           1,331,829.18              785,984.12           2,117,813.31
      285             418,941.44        24,674,316.91           1,340,459.05              777,655.26           2,118,114.31
      286             418,999.69        24,406,607.13           1,349,144.94              769,272.32           2,118,417.26
      287             419,058.30        24,137,196.08           1,357,887.22              760,834.95           2,118,722.17
      288             419,117.29        23,866,072.93           1,366,686.25              752,342.80           2,119,029.06
      289             419,176.65        23,593,226.80           1,375,542.41              743,795.52           2,119,337.93
      290             419,236.39        23,318,646.74           1,384,456.07              735,192.73           2,119,648.80
      291             419,296.51        23,042,321.70           1,393,427.59              726,534.09           2,119,961.68
      292             419,357.01        22,764,240.61           1,402,457.36              717,819.22           2,120,276.59
      293             419,417.90        22,484,392.29           1,411,545.76              709,047.77           2,120,593.53
      294             419,479.17        22,202,765.50           1,420,693.17              700,219.36           2,120,912.53
      295             419,540.83        21,919,348.93           1,429,899.96              691,333.63           2,121,233.59
      296             419,602.89        21,634,131.21           1,439,166.54              682,390.19           2,121,556.73
      297             419,665.34        21,347,100.87           1,448,493.28              673,388.68           2,121,881.96
      298             419,728.18        21,058,246.40           1,457,880.58              664,328.72           2,122,209.30
      299             419,791.43        20,767,556.18           1,467,328.83              655,209.92           2,122,538.75
      300             419,855.08        20,475,018.56           1,476,838.43              646,031.91           2,122,870.34
      301             419,919.13        20,180,621.77           1,486,409.78              636,794.29           2,123,204.08
      302             419,983.59        19,884,354.00           1,496,043.28              627,496.69           2,123,539.97
      303             420,048.46        19,586,203.35           1,505,739.34              618,138.70           2,123,878.04
      304             420,113.74        19,286,157.84           1,515,498.36              608,719.94           2,124,218.30
      305             420,179.43        18,984,205.42           1,525,320.75              599,240.01           2,124,560.76
      306             420,245.55        18,680,333.97           1,535,206.92              589,698.51           2,124,905.43
      307             420,312.08        18,374,531.28           1,545,157.30              580,095.05           2,125,252.34
      308             420,379.04        18,066,785.07           1,555,172.29              570,429.21           2,125,601.50
      309             420,446.42        17,757,082.98           1,565,252.32              560,700.59           2,125,952.91
      310             420,514.23        17,445,412.57           1,575,397.81              550,908.79           2,126,306.60
      311             420,582.47        17,131,761.33           1,585,609.19              541,053.39           2,126,662.58
      312             420,651.15        16,816,116.65           1,595,886.88              531,133.98           2,127,020.86
      313             420,720.26        16,498,465.87           1,606,231.33              521,150.14           2,127,381.47
      314             420,789.81        16,178,796.21           1,616,642.95              511,101.45           2,127,744.40
      315             420,859.81        15,857,094.84           1,627,122.20              500,987.49           2,128,109.69
      316             420,930.25        15,533,348.85           1,637,669.51              490,807.84           2,128,477.34
      317             421,001.13        15,207,545.22           1,648,285.32              480,562.06           2,128,847.38
      318             421,072.47        14,879,670.88           1,658,970.07              470,249.73           2,129,219.81
      319             421,144.26        14,549,712.64           1,669,724.23              459,870.41           2,129,594.65
      320             421,216.51        14,217,657.26           1,680,548.24              449,423.67           2,129,971.91
      321             421,289.21        13,883,491.41           1,691,442.55              438,909.07           2,130,351.62
      322             421,362.38        13,547,201.65           1,702,407.63              428,326.16           2,130,733.79
      323             421,436.02        13,208,774.48           1,713,443.92              417,674.51           2,131,118.43
      324             421,510.12        12,868,196.31           1,724,551.91              406,953.66           2,131,505.57
      325             421,584.69        12,525,453.46           1,735,732.05              396,163.16           2,131,895.21
      326             421,659.74        12,180,532.15           1,746,984.81              385,302.56           2,132,287.37
      327             421,735.26        11,833,418.54           1,758,310.67              374,371.40           2,132,682.07
      328             421,811.27        11,484,098.68           1,769,710.10              363,369.23           2,133,079.33
      329             421,887.75        11,132,558.54           1,781,183.58              352,295.57           2,133,479.16
      330             421,964.73        10,778,783.99           1,791,784.07              341,149.98           2,132,934.04
      331             422,042.19        10,422,760.83           1,803,400.47              329,938.40           2,133,338.87
      332             422,120.14        10,064,474.76           1,815,092.33              318,653.99           2,133,746.32
      333             422,198.60         9,703,911.38           1,826,860.14              307,296.26           2,134,156.40
      334             422,277.54         9,341,056.21           1,838,704.40              295,864.74           2,134,569.15
      335             422,357.00         8,975,894.67           1,850,625.61              284,358.95           2,134,984.56
      336             422,436.95         8,608,412.09           1,862,624.26              272,778.41           2,135,402.67
      337             422,517.42         8,238,593.72           1,874,700.86              261,122.62           2,135,823.48
      338             422,598.39         7,866,424.68           1,886,855.92              249,391.09           2,136,247.02
      339             422,679.88         7,491,890.05           1,898,303.29              237,583.34           2,135,886.64
      340             422,761.89         7,114,974.75           1,910,611.87              225,703.64           2,136,315.51
      341             422,844.42         6,735,663.67           1,922,038.41              213,746.75           2,135,785.16
      342             422,927.48         6,353,941.55           1,934,501.42              201,718.00           2,136,219.41
      343             423,011.06         5,969,793.06           1,947,045.40              189,611.08           2,136,656.47
      344             423,095.18         5,583,202.77           1,956,231.34              177,425.48           2,133,656.83
      345             419,694.53         5,197,640.44           1,968,010.15              165,186.43           2,133,196.58
      346             419,778.99         4,809,627.03           1,979,393.63              152,873.34           2,132,266.98
      347             419,863.99         4,419,146.92           1,985,887.71              140,488.60           2,126,376.31
      348             419,949.53         4,026,184.43           1,998,762.56              128,062.61           2,126,825.18
      349             420,035.61         3,630,723.78           2,009,577.16              115,555.89           2,125,133.05
      350             420,122.24         3,232,749.06           2,020,507.25              102,980.92           2,123,488.17
      351             411,742.96         2,840,710.75           2,015,898.06               90,337.85           2,106,235.91
      352             394,383.60         2,463,628.27           1,974,627.28               77,726.48           2,052,353.76
      353             379,187.10         2,099,433.41           1,964,407.72               65,390.84           2,029,798.56
      354             367,604.42         1,744,595.22           1,962,342.33               53,125.18           2,015,467.51
      355             340,465.57         1,414,731.39           1,892,202.35               40,874.78           1,933,077.12
      356             340,538.70         1,082,788.54           1,701,418.60               29,069.90           1,730,488.51
      357             340,612.29           748,753.56           1,556,761.45               18,443.87           1,575,205.32
      358             305,306.97           447,992.65           1,287,817.79                8,721.81           1,296,539.60
      359             282,015.35           168,697.32              71,528.52                  667.94              72,196.46
      360             169,721.52                    0              38,591.13                  234.08              38,825.21



                                      Class-SNR_4
               Balance                Principal              Interest               Cash Flow              Balance
                                         178,273,000.00         273,689,180.10         451,962,180.10
Period
-----------------------------------------------------------------------------------------------------------------------------
        0         271,695,000.00                      0                      0                      0         178,273,000.00
        1         271,663,973.10              16,856.95             906,639.31             923,496.26         178,256,143.05
        2         271,632,765.23              16,943.82             906,556.12             923,499.95         178,239,199.23
        3         271,601,375.33              17,031.15             906,472.51             923,503.65         178,222,168.08
        4         271,569,802.34              17,118.93             906,388.46             923,507.38         178,205,049.16
        5         271,538,045.17              17,207.17             906,303.96             923,511.13         178,187,841.99
        6         271,506,102.76              17,295.87             906,219.03             923,514.90         178,170,546.12
        7         271,473,974.01              17,385.03             906,133.65             923,518.68         178,153,161.09
        8         271,441,657.83              17,474.66             906,047.83             923,522.49         178,135,686.42
        9         271,409,153.14              17,564.76             905,961.55             923,526.31         178,118,121.66
       10         271,376,458.81              17,655.33             905,874.83             923,530.16         178,100,466.33
       11         271,343,573.75              17,746.38             905,787.65             923,534.02         178,082,719.95
       12         271,310,496.83              17,837.90             905,700.01             923,537.91         178,064,882.06
       13         271,277,226.93              17,929.89             905,611.92             923,541.81         178,046,952.16
       14         271,243,762.92              18,022.37             905,523.37             923,545.74         178,028,929.79
       15         271,210,103.67              18,115.34             905,434.35             923,549.68         178,010,814.46
       16         271,176,248.01              18,208.78             905,344.87             923,553.65         177,992,605.67
       17         271,142,194.82              18,302.72             905,254.91             923,557.64         177,974,302.95
       18         271,107,942.93              18,397.15             905,164.49             923,561.64         177,955,905.80
       19         271,073,491.17              18,492.07             905,073.60             923,565.67         177,937,413.73
       20         271,038,838.38              18,587.49             904,982.23             923,569.72         177,918,826.23
       21         271,003,983.37              18,683.41             904,890.38             923,573.79         177,900,142.82
       22         270,968,924.96              18,779.83             904,798.05             923,577.88         177,881,362.99
       23         270,933,661.96              18,876.76             904,705.23             923,581.99         177,862,486.24
       24         270,898,193.17              18,974.19             904,611.93             923,586.12         177,843,512.05
       25         270,862,517.39              19,072.13             904,518.15             923,590.28         177,824,439.92
       26         270,826,633.39              19,170.58             904,423.87             923,594.45         177,805,269.33
       27         270,790,539.97              19,269.55             904,329.10             923,598.65         177,785,999.78
       28         270,754,235.89              19,369.04             904,233.83             923,602.87         177,766,630.74
       29         270,717,719.92              19,469.05             904,138.06             923,607.11         177,747,161.68
       30         270,680,874.04              19,569.58             904,041.79             923,611.37         177,727,592.10
       31         270,643,812.96              19,670.64             903,945.01             923,615.66         177,707,921.46
       32         270,606,535.42              19,772.23             903,847.73             923,619.96         177,688,149.23
       33         270,569,040.14              19,874.35             903,749.94             923,624.29         177,668,274.88
       34         270,531,325.86              19,977.00             903,651.64             923,628.64         177,648,297.88
       35         270,493,391.28              20,080.19             903,552.82             923,633.02         177,628,217.68
       36         270,455,235.11              20,183.93             903,453.49             923,637.41         177,608,033.76
       37         270,416,856.06              20,288.20             903,353.63             923,641.83         177,587,745.55
       38         270,378,252.81              20,393.02             903,253.25             923,646.28         177,567,352.53
       39         270,339,303.58              20,498.40             903,152.35             923,650.74         177,546,854.13
       40         270,300,126.75              20,604.32             903,050.91             923,655.23         177,526,249.81
       41         270,260,573.67              20,710.80             902,948.94             923,659.74         177,505,539.02
       42         270,220,789.39              20,817.83             902,846.44             923,664.28         177,484,721.18
       43         270,180,772.57              20,925.43             902,743.40             923,668.83         177,463,795.75
       44         270,140,176.12              21,033.59             902,639.83             923,673.42         177,442,762.16
       45         270,099,203.54              21,142.32             902,535.70             923,678.02         177,421,619.85
       46         270,057,780.27              21,251.62             902,431.04             923,682.65         177,400,368.23
       47         270,015,177.46              21,361.49             902,325.82             923,687.31         177,379,006.74
       48         269,972,324.27              21,471.93             902,220.05             923,691.98         177,357,534.81
       49         269,928,890.89              21,582.96             902,113.73             923,696.68         177,335,951.86
       50         269,885,202.12              21,694.56             903,369.21             925,063.77         177,314,257.29
       51         269,840,952.70              22,013.81             905,015.88             927,029.69         177,292,243.48
       52         269,794,537.04              23,434.74             909,568.09             933,002.83         177,268,808.74
       53         269,747,190.36              23,325.61             916,940.72             940,266.33         177,245,483.13
       54         269,698,750.82              23,455.32             922,116.21             945,571.53         177,222,027.81
       55         269,639,779.80              45,573.42             967,033.31           1,012,606.73         177,176,454.39
       56         269,574,592.44              58,829.66             985,029.63           1,043,859.29         177,117,624.74
       57         269,502,588.05              76,319.19           1,023,753.82           1,100,073.00         177,041,305.55
       58         269,412,909.04              90,496.40           1,050,764.53           1,141,260.93         176,950,809.15
       59         269,291,727.65             111,570.19           1,093,788.87           1,205,359.06         176,839,238.96
       60         269,169,852.83             112,284.54           1,095,370.51           1,207,655.05         176,726,954.42
       61         269,047,237.70             113,003.47           1,098,306.86           1,211,310.33         176,613,950.95
       62         268,923,835.48             113,727.00           1,097,610.83           1,211,337.83         176,500,223.95
       63         268,799,641.12             114,455.17           1,096,910.34           1,211,365.51         176,385,768.78
       64         268,674,649.52             115,188.00           1,096,205.37           1,211,393.37         176,270,580.78
       65         268,548,855.56             115,925.52           1,095,495.89           1,211,421.41         176,154,655.27
       66         268,422,254.07             116,667.76           1,094,781.86           1,211,449.62         176,037,987.51
       67         268,294,839.88             117,414.76           1,094,263.40           1,211,678.16         175,920,572.75
       68         268,166,607.74             118,166.54           1,093,540.20           1,211,706.74         175,802,406.21
       69         268,037,552.41             118,923.13           1,092,812.37           1,211,735.50         175,683,483.08
       70         267,907,668.59             119,684.57           1,092,079.88           1,211,764.44         175,563,798.51
       71         267,776,950.95             120,450.88           1,091,342.69           1,211,793.57         175,443,347.63
       72         267,645,394.14             121,222.10           1,090,600.79           1,211,822.89         175,322,125.53
       73         267,512,992.76             121,998.26           1,089,854.13           1,211,852.39         175,200,127.26
       74         267,379,741.37             122,779.39           1,089,102.69           1,211,882.09         175,077,347.87
       75         267,245,634.53             123,565.52           1,088,346.44           1,211,911.97         174,953,782.35
       76         267,110,666.71             124,356.69           1,087,585.35           1,211,942.04         174,829,425.66
       77         266,974,832.40             125,152.92           1,086,819.39           1,211,972.31         174,704,272.73
       78         266,838,126.01             125,954.25           1,086,048.52           1,212,002.77         174,578,318.48
       79         266,700,541.94             126,760.71           1,085,272.71           1,212,033.42         174,451,557.77
       80         266,562,074.55             127,572.34           1,084,491.93           1,212,064.27         174,323,985.43
       81         266,422,718.16             128,389.16           1,083,706.16           1,212,095.32         174,195,596.27
       82         266,282,467.05             129,211.22           1,082,915.35           1,212,126.57         174,066,385.05
       83         266,141,315.47             130,038.53           1,082,119.48           1,212,158.02         173,936,346.52
       84         265,999,257.63             130,871.15           1,081,318.52           1,212,189.66         173,805,475.37
       85         265,856,287.70             131,709.09           1,080,512.42           1,212,221.51         173,673,766.28
       86         265,712,399.81             132,552.41           1,079,701.16           1,212,253.57         173,541,213.87
       87         265,567,588.07             133,401.12           1,078,884.71           1,212,285.83         173,407,812.75
       88         265,421,846.53             134,255.27           1,078,063.03           1,212,318.30         173,273,557.48
       89         265,275,169.22             135,114.88           1,077,236.09           1,212,350.97         173,138,442.60
       90         265,127,550.12             135,980.01           1,076,403.85           1,212,383.85         173,002,462.59
       91         264,978,983.16             136,850.67           1,075,566.28           1,212,416.95         172,865,611.93
       92         264,829,462.26             137,726.90           1,074,723.35           1,212,450.25         172,727,885.03
       93         264,678,981.29             138,608.75           1,073,875.02           1,212,483.77         172,589,276.28
       94         264,527,534.06             139,496.24           1,073,021.26           1,212,517.50         172,449,780.03
       95         264,375,114.36             140,389.42           1,072,162.03           1,212,551.45         172,309,390.61
       96         264,221,715.94             141,288.32           1,071,297.30           1,212,585.62         172,168,102.29
       97         264,067,332.51             142,192.97           1,070,427.03           1,212,620.00         172,025,909.32
       98         263,911,957.73             143,103.42           1,069,551.19           1,212,654.61         171,882,805.90
       99         263,755,585.23             144,019.69           1,068,669.74           1,212,689.43         171,738,786.21
      100         263,598,208.58             144,941.84           1,067,782.65           1,212,724.48         171,593,844.37
      101         263,439,821.34             145,869.89           1,066,889.87           1,212,759.76         171,447,974.48
      102         263,280,416.99             146,803.88           1,065,991.38           1,212,795.26         171,301,170.61
      103         263,119,989.01             147,743.85           1,065,087.13           1,212,830.98         171,153,426.76
      104         262,958,530.80             148,689.84           1,064,177.10           1,212,866.94         171,004,736.92
      105         262,796,035.75             149,641.89           1,063,261.23           1,212,903.12         170,855,095.03
      106         262,632,497.17             150,600.03           1,062,339.50           1,212,939.54         170,704,494.99
      107         262,467,908.37             151,564.32           1,061,411.87           1,212,976.19         170,552,930.68
      108         262,302,262.58             152,534.77           1,060,478.30           1,213,013.07         170,400,395.90
      109         262,135,553.01             153,511.44           1,059,538.75           1,213,050.19         170,246,884.46
      110         261,967,349.18             155,778.46           1,058,593.18           1,214,371.64         170,091,106.01
      111         261,795,119.23             156,776.27           1,057,633.24           1,214,409.50         169,934,329.74
      112         261,614,368.77             159,365.19           1,056,667.14           1,216,032.33         169,774,964.55
      113         261,429,627.68             163,599.30           1,055,684.59           1,219,283.88         169,611,365.25
      114         261,242,559.25             170,042.49           1,054,674.91           1,224,717.40         169,441,322.76
      115         261,053,848.44             178,072.26           1,053,623.78           1,231,696.05         169,263,250.50
      116         260,860,414.51             180,137.84           1,052,521.01           1,232,658.86         169,083,112.65
      117         260,644,883.91             214,946.25           1,051,405.47           1,266,351.72         168,868,166.41
      118         260,401,052.04             234,708.61           1,050,074.20           1,284,782.81         168,633,457.80
      119         259,956,652.13             285,469.53           1,048,619.91           1,334,089.44         168,347,988.27
      120         259,502,694.32             292,267.44           1,046,844.25           1,339,111.69         168,055,720.83
      121         259,037,486.42             304,158.77           1,045,027.06           1,349,185.83         167,751,562.05
      122         258,569,269.40             306,117.56           1,043,137.45           1,349,255.00         167,445,444.49
      123         258,098,023.76             308,088.97           1,041,235.65           1,349,324.62         167,137,355.53
      124         257,623,729.89             310,073.08           1,039,321.60           1,349,394.68         166,827,282.44
      125         257,146,368.03             312,069.99           1,037,395.20           1,349,465.19         166,515,212.46
      126         256,665,918.32             314,079.77           1,035,456.39           1,349,536.16         166,201,132.69
      127         256,182,360.75             316,102.50           1,033,505.08           1,349,607.58         165,885,030.19
      128         255,695,675.18             318,138.27           1,031,541.19           1,349,679.47         165,566,891.91
      129         255,205,841.35             320,187.17           1,029,564.64           1,349,751.81         165,246,704.74
      130         254,712,838.87             322,249.27           1,027,575.35           1,349,824.62         164,924,455.47
      131         254,216,647.20             324,324.67           1,025,573.23           1,349,897.90         164,600,130.80
      132         253,717,245.68             326,413.45           1,023,558.21           1,349,971.65         164,273,717.35
      133         253,214,613.52             328,515.69           1,021,530.19           1,350,045.88         163,945,201.66
      134         252,708,729.79             330,631.48           1,019,489.10           1,350,120.58         163,614,570.18
      135         252,199,573.42             332,760.91           1,017,434.85           1,350,195.77         163,281,809.27
      136         251,687,123.20             334,904.07           1,015,367.36           1,350,271.44         162,946,905.20
      137         251,171,357.80             337,061.05           1,013,286.54           1,350,347.59         162,609,844.15
      138         250,652,255.73             339,231.93           1,011,192.31           1,350,424.24         162,270,612.22
      139         250,129,795.38             341,416.81           1,009,084.57           1,350,501.37         161,929,195.41
      140         249,603,954.99             343,615.77           1,006,963.24           1,350,579.01         161,585,579.65
      141         249,074,712.66             345,828.91           1,004,828.24           1,350,657.14         161,239,750.74
      142         248,542,046.34             348,056.31           1,002,679.47           1,350,735.78         160,891,694.43
      143         248,005,933.84             350,298.08           1,000,516.85           1,350,814.92         160,541,396.35
      144         247,466,352.85             352,554.29             998,340.28           1,350,894.58         160,188,842.06
      145         246,923,280.88             354,825.06             996,149.68           1,350,974.74         159,834,017.00
      146         246,376,695.31             357,110.46             993,944.96           1,351,055.42         159,476,906.54
      147         245,826,573.37             359,410.60             991,726.03           1,351,136.62         159,117,495.94
      148         245,272,892.16             361,725.57             989,492.78           1,351,218.35         158,755,770.38
      149         244,715,628.60             364,055.46             987,245.14           1,351,300.60         158,391,714.92
      150         244,154,759.48             366,400.37             984,983.00           1,351,383.37         158,025,314.55
      151         243,590,261.44             368,760.40             982,706.28           1,351,466.69         157,656,554.15
      152         243,022,110.96             371,135.65             980,414.89           1,351,550.53         157,285,418.50
      153         242,450,284.37             373,526.21             978,108.71           1,351,634.92         156,911,892.29
      154         241,874,757.85             375,932.18             975,787.67           1,351,719.85         156,535,960.11
      155         241,295,507.42             378,353.67             973,451.66           1,351,805.33         156,157,606.44
      156         240,712,508.94             380,790.77             971,100.59           1,351,891.35         155,776,815.67
      157         240,125,738.14             383,243.58             968,734.35           1,351,977.93         155,393,572.09
      158         239,535,170.56             385,712.21             966,352.87           1,352,065.07         155,007,859.89
      159         238,940,781.59             388,196.75             963,956.02           1,352,152.77         154,619,663.14
      160         238,342,546.47             390,697.31             961,543.72           1,352,241.03         154,228,965.83
      161         237,740,440.27             393,214.00             959,115.87           1,352,329.87         153,835,751.83
      162         237,134,437.91             395,746.91             956,672.36           1,352,419.27         153,440,004.92
      163         236,524,514.13             398,296.16             954,213.09           1,352,509.25         153,041,708.76
      164         235,910,643.52             400,861.84             951,737.97           1,352,599.80         152,640,846.93
      165         235,292,800.49             403,444.06             949,246.88           1,352,690.94         152,237,402.87
      166         234,670,959.30             406,042.94             946,739.74           1,352,782.67         151,831,359.93
      167         234,045,094.04             408,658.57             944,216.42           1,352,874.99         151,422,701.36
      168         233,415,178.62             411,291.07             941,676.83           1,352,967.90         151,011,410.29
      169         232,781,186.79             413,940.54             939,120.87           1,353,061.41         150,597,469.75
      170         232,143,092.13             416,607.10             936,548.43           1,353,155.52         150,180,862.66
      171         231,500,868.05             419,290.85             933,959.39           1,353,250.24         149,761,571.81
      172         230,854,487.78             421,991.90             931,353.66           1,353,345.57         149,339,579.91
      173         230,203,924.38             424,710.38             928,731.13           1,353,441.51         148,914,869.53
      174         229,549,150.74             427,446.38             926,091.68           1,353,538.06         148,487,423.15
      175         228,890,139.55             430,200.03             923,435.22           1,353,635.24         148,057,223.12
      176         228,226,863.37             432,971.43             920,761.62           1,353,733.05         147,624,251.69
      177         227,559,294.53             435,760.70             918,070.78           1,353,831.48         147,188,490.99
      178         226,887,405.21             438,567.96             915,362.59           1,353,930.55         146,749,923.03
      179         226,211,167.41             441,393.33             912,636.93           1,354,030.26         146,308,529.70
      180         225,530,552.94             444,236.91             909,893.70           1,354,130.61         145,864,292.79
      181         224,845,533.42             447,098.83             907,132.77           1,354,231.60         145,417,193.96
      182         224,156,080.30             449,979.21             904,354.04           1,354,333.24         144,967,214.75
      183         223,462,164.83             452,878.16             901,557.39           1,354,435.54         144,514,336.59
      184         222,763,758.09             455,795.80             898,742.70           1,354,538.50         144,058,540.79
      185         222,060,830.97             458,732.26             895,909.86           1,354,642.12         143,599,808.53
      186         221,353,354.14             461,687.66             893,058.74           1,354,746.41         143,138,120.87
      187         220,641,298.13             464,662.12             890,189.25           1,354,851.36         142,673,458.75
      188         219,924,633.24             467,655.76             887,301.24           1,354,957.00         142,205,802.99
      189         219,203,329.59             470,668.70             884,394.61           1,355,063.31         141,735,134.29
      190         218,477,357.10             473,701.08             881,469.23           1,355,170.31         141,261,433.21
      191         217,746,685.52             476,753.01             878,524.98           1,355,277.99         140,784,680.20
      192         217,011,284.36             479,824.62             875,561.75           1,355,386.37         140,304,855.58
      193         216,271,122.97             482,916.05             872,579.40           1,355,495.45         139,821,939.53
      194         215,526,170.48             486,027.41             869,577.82           1,355,605.23         139,335,912.12
      195         214,776,395.83             489,158.84             866,556.88           1,355,715.72         138,846,753.28
      196         214,021,767.75             492,310.46             863,516.46           1,355,826.92         138,354,442.82
      197         213,262,254.78             495,482.41             860,456.42           1,355,938.83         137,858,960.41
      198         212,497,825.23             498,674.82             857,376.65           1,356,051.46         137,360,285.59
      199         211,728,447.24             501,887.81             854,277.01           1,356,164.82         136,858,397.78
      200         210,954,088.70             505,121.53             851,157.38           1,356,278.91         136,353,276.25
      201         210,174,717.34             508,376.11             848,017.63           1,356,393.74         135,844,900.14
      202         209,390,300.64             511,651.67             844,857.63           1,356,509.30         135,333,248.47
      203         208,600,805.89             514,948.36             841,677.24           1,356,625.61         134,818,300.11
      204         207,806,200.15             518,266.32             838,476.34           1,356,742.66         134,300,033.79
      205         207,006,450.30             521,605.67             835,254.80           1,356,860.47         133,778,428.11
      206         206,201,522.96             524,966.57             832,012.47           1,356,979.04         133,253,461.55
      207         205,391,384.57             528,349.14             828,749.23           1,357,098.37         132,725,112.41
      208         204,576,001.32             531,753.53             825,464.94           1,357,218.47         132,193,358.88
      209         203,755,339.22             535,179.87             822,159.47           1,357,339.34         131,658,179.01
      210         202,929,364.03             538,628.32             818,832.67           1,357,460.99         131,119,550.69
      211         202,098,041.28             542,099.01             815,484.42           1,357,583.42         130,577,451.68
      212         201,261,336.30             545,592.08             812,114.56           1,357,706.65         130,031,859.60
      213         200,419,214.19             549,107.69             808,722.97           1,357,830.66         129,482,751.91
      214         199,571,639.81             552,645.97             805,309.50           1,357,955.47         128,930,105.93
      215         198,718,577.81             556,207.08             801,874.01           1,358,081.09         128,373,898.85
      216         197,859,992.59             559,791.16             798,416.36           1,358,207.52         127,814,107.70
      217         196,995,848.33             563,398.35             794,936.41           1,358,334.76         127,250,709.35
      218         196,126,108.97             567,028.82             791,434.00           1,358,462.82         126,683,680.53
      219         195,250,738.24             570,682.70             787,909.00           1,358,591.70         126,112,997.83
      220         194,369,699.60             574,360.15             784,361.27           1,358,721.41         125,538,637.69
      221         193,482,956.30             578,061.32             780,790.64           1,358,851.96         124,960,576.37
      222         192,590,471.32             581,786.37             777,196.99           1,358,983.35         124,378,790.00
      223         191,692,207.44             585,535.44             773,580.14           1,359,115.59         123,793,254.55
      224         190,788,127.17             589,308.71             769,939.97           1,359,248.68         123,203,945.85
      225         189,878,192.77             593,106.31             766,276.31           1,359,382.62         122,610,839.54
      226         188,962,366.29             596,928.41             762,589.02           1,359,517.43         122,013,911.14
      227         188,040,609.50             600,775.16             758,877.94           1,359,653.10         121,413,135.98
      228         187,112,883.93             604,646.73             755,142.92           1,359,789.65         120,808,489.25
      229         186,179,150.86             608,543.28             751,383.80           1,359,927.07         120,199,945.97
      230         185,239,371.34             612,464.96             747,600.43           1,360,065.39         119,587,481.01
      231         184,293,506.13             616,411.94             743,792.65           1,360,204.59         118,971,069.07
      232         183,341,515.75             620,384.38             739,960.30           1,360,344.69         118,350,684.69
      233         182,383,360.48             624,382.45             736,103.23           1,360,485.69         117,726,302.23
      234         181,419,000.32             628,406.32             732,221.28           1,360,627.60         117,097,895.92
      235         180,448,395.02             632,456.14             728,314.28           1,360,770.42         116,465,439.78
      236         179,471,504.07             636,532.09             724,382.07           1,360,914.16         115,828,907.69
      237         178,488,286.69             640,634.33             720,424.50           1,361,058.83         115,188,273.35
      238         177,498,701.83             644,763.04             716,441.38           1,361,204.43         114,543,510.31
      239         176,502,708.19             648,918.39             712,432.58           1,361,350.97         113,894,591.92
      240         175,500,264.19             653,100.54             708,397.90           1,361,498.45         113,241,491.37
      241         174,491,327.98             657,309.68             704,337.20           1,361,646.88         112,584,181.69
      242         173,475,857.44             661,545.97             700,250.29           1,361,796.26         111,922,635.72
      243         172,453,810.18             665,809.60             696,137.01           1,361,946.61         111,256,826.12
      244         171,425,143.52             670,100.73             691,997.20           1,362,097.93         110,586,725.40
      245         170,389,814.53             674,419.54             687,830.67           1,362,250.22         109,912,305.85
      246         169,347,779.97             678,766.22             683,637.26           1,362,403.49         109,233,539.63
      247         168,298,996.34             683,140.95             679,416.80           1,362,557.75         108,550,398.68
      248         167,243,419.85             687,543.90             675,169.10           1,362,713.00         107,862,854.78
      249         166,181,006.42             691,975.26             670,893.99           1,362,869.25         107,170,879.52
      250         165,111,711.69             696,435.21             666,591.30           1,363,026.51         106,474,444.31
      251         164,035,491.02             700,923.93             662,260.84           1,363,184.78         105,773,520.38
      252         162,952,299.45             705,441.62             657,902.45           1,363,344.07         105,068,078.76
      253         161,862,091.76             709,988.46             653,515.92           1,363,504.38         104,358,090.30
      254         160,764,822.42             714,564.63             649,101.10           1,363,665.73         103,643,525.67
      255         159,660,445.62             719,170.33             644,657.78           1,363,828.12         102,924,355.34
      256         158,548,915.21             723,805.75             640,185.80           1,363,991.55         102,200,549.58
      257         157,430,184.80             728,471.08             635,684.96           1,364,156.03         101,472,078.51
      258         156,304,207.65             733,166.51             631,155.07           1,364,321.58         100,738,912.00
      259         155,170,936.74             737,892.24             626,595.95           1,364,488.19         100,001,019.76
      260         154,030,324.74             742,648.46             622,007.41           1,364,655.87          99,258,371.30
      261         152,882,324.00             747,435.37             617,389.27           1,364,824.64          98,510,935.93
      262         151,726,886.58             752,253.17             612,741.32           1,364,994.49          97,758,682.77
      263         150,563,964.22             757,102.06             608,063.38           1,365,165.43          97,001,580.71
      264         149,393,508.33             761,982.23             603,355.24           1,365,337.48          96,239,598.48
      265         148,215,470.03             766,893.90             598,616.73           1,365,510.63          95,472,704.58
      266         147,029,800.11             771,837.26             593,847.64           1,365,684.90          94,700,867.32
      267         145,836,449.03             776,812.52             589,047.77           1,365,860.29          93,924,054.80
      268         144,635,366.95             781,819.88             584,216.92           1,366,036.81          93,142,234.92
      269         143,426,503.69             786,859.56             579,354.90           1,366,214.47          92,355,375.36
      270         142,209,808.75             791,931.76             574,461.50           1,366,393.27          91,563,443.59
      271         140,985,231.30             797,036.69             569,536.53           1,366,573.22          90,766,406.90
      272         139,752,720.17             802,174.57             564,579.76           1,366,754.33          89,964,232.34
      273         138,512,223.87             807,345.60             559,591.01           1,366,936.61          89,156,886.74
      274         137,263,690.57             812,550.00             554,570.07           1,367,120.06          88,344,336.74
      275         136,007,068.10             817,787.98             549,516.71           1,367,304.70          87,526,548.76
      276         134,742,303.97             823,059.77             544,430.75           1,367,490.52          86,703,488.99
      277         133,469,345.31             828,365.58             539,311.96           1,367,677.54          85,875,123.41
      278         132,188,138.95             833,705.63             534,160.13           1,367,865.76          85,041,417.78
      279         130,898,631.33             839,080.14             528,975.06           1,368,055.20          84,202,337.63
      280         129,600,768.58             844,489.34             523,756.52           1,368,245.86          83,357,848.29
      281         128,294,496.47             849,933.45             518,504.29           1,368,437.74          82,507,914.84
      282         126,979,760.39             855,412.69             513,218.17           1,368,630.87          81,652,502.15
      283         125,656,505.41             860,927.29             507,897.94           1,368,825.23          80,791,574.85
      284         124,324,676.23             866,477.49             502,543.36           1,369,020.85          79,925,097.36
      285         122,984,217.18             872,063.50             497,154.22           1,369,217.72          79,053,033.86
      286         121,635,072.23             877,685.57             491,730.30           1,369,415.87          78,175,348.29
      287         120,277,185.01             883,343.92             486,271.37           1,369,615.29          77,292,004.38
      288         118,910,498.76             889,038.79             480,777.21           1,369,816.00          76,402,965.59
      289         117,534,956.35             894,770.41             475,247.58           1,370,018.00          75,508,195.18
      290         116,150,500.28             900,539.03             469,682.27           1,370,221.30          74,607,656.15
      291         114,757,072.69             906,344.88             464,081.03           1,370,425.91          73,701,311.27
      292         113,354,615.32             912,188.20             458,443.63           1,370,631.83          72,789,123.07
      293         111,943,069.56             918,069.23             452,769.85           1,370,839.09          71,871,053.84
      294         110,522,376.40             923,988.23             447,059.45           1,371,047.68          70,947,065.61
      295         109,092,476.43             929,945.42             441,312.18           1,371,257.61          70,017,120.19
      296         107,653,309.90             935,941.07             435,527.82           1,371,468.89          69,081,179.12
      297         106,204,816.62             941,975.42             429,706.12           1,371,681.54          68,139,203.70
      298         104,746,936.04             948,048.72             423,846.84           1,371,895.56          67,191,154.98
      299         103,279,607.21             954,161.21             417,949.74           1,372,110.95          66,236,993.77
      300         101,802,768.77             960,313.16             412,014.57           1,372,327.73          65,276,680.61
      301         100,316,358.99             966,504.82             406,041.09           1,372,545.91          64,310,175.78
      302          98,820,315.71             972,736.45             400,029.05           1,372,765.49          63,337,439.34
      303          97,314,576.36             979,008.30             393,978.20           1,372,986.49          62,358,431.04
      304          95,799,078.01             985,320.63             387,888.28           1,373,208.92          61,373,110.41
      305          94,273,757.26             991,673.71             381,759.06           1,373,432.77          60,381,436.70
      306          92,738,550.33             998,067.80             375,590.27           1,373,658.07          59,383,368.90
      307          91,193,393.04           1,004,503.16             369,381.65           1,373,884.82          58,378,865.73
      308          89,638,220.75           1,010,980.07             363,132.96           1,374,113.03          57,367,885.67
      309          88,072,968.43           1,017,498.78             356,843.93           1,374,342.70          56,350,386.89
      310          86,497,570.62           1,024,059.57             350,514.29           1,374,573.86          55,326,327.32
      311          84,911,961.43           1,030,662.72             344,143.80           1,374,806.51          54,295,664.60
      312          83,316,074.55           1,037,308.49             337,732.17           1,375,040.66          53,258,356.12
      313          81,709,843.22           1,043,997.16             331,279.16           1,375,276.31          52,214,358.96
      314          80,093,200.27           1,050,729.00             324,784.48           1,375,513.49          51,163,629.96
      315          78,466,078.07           1,057,504.31             318,247.88           1,375,752.19          50,106,125.65
      316          76,828,408.56           1,064,323.36             311,669.07           1,375,992.43          49,041,802.29
      317          75,180,123.25           1,071,186.42             305,047.80           1,376,234.22          47,970,615.87
      318          73,521,153.17           1,078,093.79             298,383.77           1,376,477.56          46,892,522.08
      319          71,851,428.94           1,085,045.76             291,676.72           1,376,722.48          45,807,476.32
      320          70,170,880.70           1,092,042.60             284,926.37           1,376,968.97          44,715,433.72
      321          68,479,438.15           1,099,084.61             278,132.43           1,377,217.04          43,616,349.11
      322          66,777,030.52           1,106,172.09             271,294.63           1,377,466.72          42,510,177.03
      323          65,063,586.60           1,113,305.32             264,412.69           1,377,718.01          41,396,871.71
      324          63,339,034.69           1,120,484.60             257,486.31           1,377,970.91          40,276,387.10
      325          61,603,302.64           1,127,710.24             250,515.21           1,378,225.45          39,148,676.87
      326          59,856,317.83           1,134,982.52             243,499.10           1,378,481.62          38,013,694.35
      327          58,098,007.16           1,142,301.75             236,437.69           1,378,739.45          36,871,392.59
      328          56,328,297.06           1,149,668.24             229,330.69           1,378,998.93          35,721,724.35
      329          54,547,113.48           1,157,082.29             222,177.80           1,379,260.09          34,564,642.06
      330          52,755,329.41           1,164,544.21             214,978.72           1,379,522.93          33,400,097.85
      331          50,951,928.95           1,172,054.30             207,733.16           1,379,787.46          32,228,043.55
      332          49,136,836.62           1,179,612.88             200,440.82           1,380,053.70          31,048,430.67
      333          47,309,976.48           1,187,220.26             193,101.39           1,380,321.66          29,861,210.41
      334          45,471,272.07           1,194,876.76             185,714.57           1,380,591.34          28,666,333.65
      335          43,620,646.47           1,202,582.70             178,280.06           1,380,862.75          27,463,750.95
      336          41,758,022.20           1,210,338.39             170,797.53           1,381,135.92          26,253,412.56
      337          39,883,321.34           1,218,144.15             163,266.69           1,381,410.85          25,035,268.41
      338          37,996,465.42           1,226,000.32             155,687.23           1,381,687.55          23,809,268.09
      339          36,098,162.12           1,233,907.21             148,058.82           1,381,966.03          22,575,360.88
      340          34,187,550.25           1,241,865.16             140,381.15           1,382,246.30          21,333,495.72
      341          32,265,511.84           1,249,874.49             132,653.90           1,382,528.39          20,083,621.24
      342          30,331,010.42           1,257,935.53             124,876.75           1,382,812.29          18,825,685.71
      343          28,383,965.03           1,266,048.63             117,049.39           1,383,098.01          17,559,637.08
      344          26,427,733.68           1,274,214.11             109,171.47           1,383,385.58          16,285,422.97
      345          24,459,723.54           1,282,432.32             101,242.69           1,383,675.01          15,002,990.65
      346          22,480,329.90           1,290,703.59              93,262.70           1,383,966.30          13,712,287.06
      347          20,494,442.20           1,299,028.28              85,231.18           1,384,259.46          12,413,258.78
      348          18,495,679.63           1,307,406.72              77,147.79           1,384,554.51          11,105,852.06
      349          16,486,102.48           1,315,839.26              69,012.21           1,384,851.47           9,790,012.80
      350          14,465,595.23           1,317,963.57              60,824.08           1,378,787.65           8,472,049.23
      351          12,449,697.17           1,320,263.82              52,624.32           1,372,888.14           7,151,785.41
      352          10,475,069.89           1,307,887.04              44,410.83           1,352,297.88           5,843,898.37
      353           8,510,662.17           1,283,908.40              36,275.56           1,320,183.96           4,559,989.97
      354           6,548,319.84           1,265,454.03              28,294.75           1,293,748.78           3,294,535.94
      355           4,656,117.49           1,064,413.89              20,435.70           1,084,849.59           2,230,122.05
      356           2,954,698.89             974,618.89              13,834.01             988,452.90           1,255,503.16
      357           1,397,937.44             677,513.66               7,789.32             685,302.98             577,989.50
      358             110,119.65             466,932.19               3,581.27             470,513.46             111,057.32
      359              38,591.13              66,439.85                 673.63              67,113.48              44,617.47
      360                      0              44,617.47                 270.63              44,888.10                      0



               Class-GRP1                                                                               Class-GRP2
               Principal            Interest               Cash Flow              Balance               Principal
                 98,531,802.63         153,618,608.32         252,150,410.95                               57,102,273.44
Period
-------------------------------------------------------------------------------------------------------------------------
        0                    0                      0                      0         98,531,802.63                     0
        1             9,652.71             513,572.04             523,224.75         98,522,149.92                794.59
        2             9,705.62             513,831.37             523,536.98         98,512,444.30                799.16
        3             9,758.81             514,396.09             524,154.90         98,502,685.49                803.76
        4             9,922.79             515,612.37             525,535.16         98,492,762.70                808.38
        5             9,977.31             515,560.07             525,537.38         98,482,785.39                813.03
        6            10,032.12             516,419.34             526,451.46         98,472,753.27                817.71
        7            10,087.25             517,026.16             527,113.41         98,462,666.02                822.41
        8            10,142.67             516,972.99             527,115.66         98,452,523.35                827.15
        9            10,198.41             516,919.52             527,117.93         98,442,324.94                831.91
       10            10,254.45             516,865.76             527,120.21         98,432,070.49                836.69
       11            10,310.81             516,811.69             527,122.50         98,421,759.68                841.51
       12            10,367.47             516,757.33             527,124.80         98,411,392.21                846.35
       13            10,596.53             517,022.84             527,619.37         98,400,795.69                851.22
       14            10,654.97             517,306.44             527,961.41         98,390,140.71                856.12
       15            10,632.65             518,926.77             529,559.42         98,379,508.06                861.05
       16            10,940.68             519,958.84             530,899.53         98,368,567.38                866.01
       17            11,149.30             520,349.95             531,499.26         98,357,418.08                870.99
       18            11,211.61             520,290.13             531,501.74         98,346,206.46                876.01
       19            11,362.32             520,379.89             531,742.21         98,334,844.15                881.05
       20            11,425.89             520,318.84             531,744.74         98,323,418.25                886.12
       21            11,489.83             520,689.70             532,179.53         98,311,928.43              1,386.53
       22            11,554.12             521,650.81             533,204.93         98,300,374.30              1,394.77
       23            12,162.47             522,548.39             534,710.86         98,288,211.84              1,403.06
       24            12,377.00             524,364.53             536,741.53         98,275,834.84              1,411.39
       25            12,446.75             525,580.32             538,027.07         98,263,388.09              1,419.78
       26            12,384.30             527,543.12             539,927.42         98,251,003.79              1,428.22
       27            12,507.07             527,856.03             540,363.10         98,238,496.71              1,436.71
       28            12,250.34             531,442.31             543,692.65         98,226,246.38              1,317.16
       29            12,126.97             533,837.25             545,964.22         98,214,119.41              1,325.61
       30            12,414.01             534,455.78             546,869.78         98,201,705.40              1,334.11
       31            12,379.19             536,602.98             548,982.17         98,189,326.21              1,342.67
       32            12,455.25             536,864.72             549,319.97         98,176,870.96              1,351.28
       33            12,695.68             538,308.21             551,003.89         98,164,175.28              1,359.94
       34            15,843.93             544,576.97             560,420.90         98,148,331.35              5,112.28
       35            21,502.90             552,315.62             573,818.52         98,126,828.45              7,339.07
       36            44,647.60             594,465.98             639,113.57         98,082,180.85              7,393.99
       37            44,899.23             605,148.06             650,047.29         98,037,281.63              7,441.17
       38            45,188.38             604,868.98             650,057.36         97,992,093.24              7,488.65
       39            45,456.76             604,708.96             650,165.72         97,946,636.48              7,536.43
       40            45,749.61             604,426.31             650,175.92         97,900,886.88              7,584.52
       41            46,034.46             604,188.41             650,222.86         97,854,852.42              7,632.92
       42            46,331.08             603,902.11             650,233.19         97,808,521.35              7,681.62
       43            46,629.61             603,613.97             650,243.58         97,761,891.74              7,730.64
       44            46,930.06             603,323.98             650,254.04         97,714,961.68              7,779.96
       45            47,212.27             603,127.25             650,339.52         97,667,749.41              7,829.60
       46            47,516.58             602,833.53             650,350.11         97,620,232.83              7,879.56
       47            47,822.86             602,594.69             650,417.55         97,572,409.97              7,929.84
       48            48,120.56             602,347.59             650,468.15         97,524,289.42              7,980.44
       49            48,430.78             602,048.16             650,478.94         97,475,858.64              8,031.36
       50            48,743.01             601,746.79             650,489.80         97,427,115.63              8,082.61
       51            49,057.25             601,443.49             650,500.73         97,378,058.38              8,134.18
       52            49,760.75             601,138.22             650,898.98         97,328,297.63              8,186.08
       53            50,081.65             600,828.48             650,910.13         97,278,215.98              8,238.32
       54            50,404.61             600,516.74             650,921.36         97,227,811.37              8,290.88
       55            50,729.66             600,202.99             650,932.66         97,177,081.70              8,343.79
       56            51,056.81             599,887.22             650,944.03         97,126,024.89              8,397.03
       57            51,386.07             599,569.40             650,955.47         97,074,638.82              8,450.61
       58            51,717.45             599,249.54             650,966.99         97,022,921.37              8,504.53
       59            52,050.97             598,927.62             650,978.58         96,970,870.41              8,558.79
       60            52,386.64             598,603.61             650,990.25         96,918,483.77              8,613.41
       61            52,724.47             598,277.52             651,001.99         96,865,759.30              8,668.37
       62            53,064.49             597,949.33             651,013.81         96,812,694.82              8,723.68
       63            53,406.69             597,619.01             651,025.71         96,759,288.12              8,779.34
       64            53,751.11             597,286.57             651,037.68         96,705,537.01              8,835.36
       65            54,097.75             596,951.98             651,049.73         96,651,439.27              8,891.74
       66            54,446.62             596,615.23             651,061.85         96,596,992.65              8,948.48
       67            54,797.74             596,276.31             651,074.06         96,542,194.91              9,005.58
       68            55,151.13             595,935.21             651,086.34         96,487,043.78              9,063.04
       69            55,506.80             595,591.90             651,098.70         96,431,536.98              9,120.87
       70            55,864.76             595,246.38             651,111.14         96,375,672.22              9,179.07
       71            56,225.03             594,898.63             651,123.66         96,319,447.19              9,237.64
       72            56,587.63             594,548.64             651,136.27         96,262,859.56              9,296.59
       73            56,952.56             594,196.39             651,148.95         96,205,906.99              9,355.91
       74            57,319.85             593,841.86             651,161.72         96,148,587.14              9,415.61
       75            57,689.51             593,485.05             651,174.56         96,090,897.63              9,475.69
       76            58,061.55             593,125.94             651,187.49         96,032,836.08              9,536.15
       77            58,436.00             592,764.51             651,200.51         95,974,400.08              9,597.00
       78            58,812.86             592,400.75             651,213.61         95,915,587.22              9,658.24
       79            59,192.15             592,034.64             651,226.79         95,856,395.08              9,719.87
       80            59,573.88             591,666.17             651,240.06         95,796,821.20              9,781.89
       81            59,958.08             591,295.33             651,253.41         95,736,863.12              9,844.31
       82            60,344.76             590,922.09             651,266.85         95,676,518.36              9,907.12
       83            60,733.93             590,546.44             651,280.37         95,615,784.43              9,970.34
       84            61,125.61             590,168.37             651,293.99         95,554,658.82             10,033.96
       85            61,519.82             589,787.86             651,307.69         95,493,139.00             10,097.99
       86            61,916.57             589,404.90             651,321.47         95,431,222.42             10,162.43
       87            62,315.89             589,019.47             651,335.35         95,368,906.54             10,227.27
       88            62,717.77             588,631.54             651,349.32         95,306,188.76             10,292.53
       89            63,122.25             588,241.12             651,363.38         95,243,066.51             10,358.21
       90            63,529.34             587,848.18             651,377.52         95,179,537.16             10,424.31
       91            63,939.06             587,452.70             651,391.76         95,115,598.10             10,490.82
       92            64,351.42             587,054.67             651,406.09         95,051,246.69             10,557.77
       93            64,766.44             586,654.08             651,420.51         94,986,480.25             10,625.14
       94            65,184.13             586,250.90             651,435.03         94,921,296.11             10,692.93
       95            65,604.53             585,845.11             651,449.64         94,855,691.59             10,761.17
       96            66,027.63             585,436.71             651,464.34         94,789,663.96             10,829.84
       97            66,453.46             585,025.68             651,479.14         94,723,210.50             10,898.94
       98            66,882.04             584,611.99             651,494.04         94,656,328.46             10,968.49
       99            67,313.39             584,195.64             651,509.03         94,589,015.07             11,038.48
      100            67,996.86             583,776.60             651,773.46         94,521,018.21             11,108.92
      101            68,435.19             583,353.50             651,788.69         94,452,583.02             11,179.80
      102            69,335.82             582,927.67             652,263.49         94,383,247.20             11,251.14
      103            70,115.32             582,496.11             652,611.43         94,313,131.88             11,322.94
      104            70,567.51             582,059.62             652,627.13         94,242,564.37             11,395.19
      105            71,022.62             581,620.31             652,642.93         94,171,541.75             11,467.91
      106            71,480.66             581,178.17             652,658.83         94,100,061.09             11,541.08
      107            71,941.66             580,733.17             652,674.83         94,028,119.44             11,614.73
      108            72,405.63             580,285.31             652,690.94         93,955,713.80             11,688.85
      109            72,872.60             579,834.55             652,707.15         93,882,841.21             11,763.43
      110            74,645.34             579,380.88             654,026.22         93,808,195.87             11,838.50
      111            76,655.67             578,915.85             655,571.52         93,731,540.20             13,756.28
      112            79,874.95             578,437.90             658,312.85         93,651,665.25             17,191.94
      113            81,522.23             577,939.84             659,462.07         93,570,143.02             20,706.87
      114            82,048.58             577,431.63             659,480.21         93,488,094.44             23,378.36
      115            83,262.62             576,920.13             660,182.76         93,404,831.81             29,692.65
      116            84,600.20             576,400.90             661,001.10         93,320,231.61             29,885.32
      117            87,072.26             575,873.39             662,945.64         93,233,159.35             30,079.24
      118            92,335.19             575,330.17             667,665.35         93,140,824.17             32,042.23
      119           101,739.72             574,754.22             676,493.94         93,039,084.44             34,024.52
      120           138,233.65             574,120.86             712,354.51         92,900,850.79             60,392.77
      121           167,471.73             573,265.44             740,737.18         92,733,379.06            101,522.08
      122           168,541.05             572,232.24             740,773.29         92,564,838.01            102,166.82
      123           169,617.19             571,192.44             740,809.63         92,395,220.82            102,815.65
      124           170,700.21             570,146.00             740,846.21         92,224,520.60            103,468.61
      125           171,790.15             569,092.87             740,883.02         92,052,730.45            104,125.71
      126           172,887.05             568,033.01             740,920.06         91,879,843.40            104,787.00
      127           173,990.96             566,966.38             740,957.34         91,705,852.44            105,452.48
      128           175,101.92             565,892.94             740,994.86         91,530,750.52            106,122.19
      129           176,219.98             564,812.64             741,032.62         91,354,530.54            106,796.16
      130           177,345.18             563,725.44             741,070.62         91,177,185.36            107,474.42
      131           178,477.57             562,631.29             741,108.86         90,998,707.79            108,156.98
      132           179,617.19             561,530.15             741,147.35         90,819,090.60            108,843.88
      133           180,764.10             560,421.98             741,186.08         90,638,326.50            109,535.14
      134           181,918.33             559,306.73             741,225.06         90,456,408.18            110,230.80
      135           183,079.93             558,184.35             741,264.28         90,273,328.24            110,930.88
      136           184,248.96             557,054.81             741,303.76         90,089,079.29            111,635.41
      137           185,425.45             555,918.04             741,343.49         89,903,653.84            112,344.42
      138           186,609.46             554,774.02             741,383.48         89,717,044.38            113,057.93
      139           187,801.03             553,622.68             741,423.72         89,529,243.34            113,775.98
      140           189,000.22             552,463.99             741,464.21         89,340,243.12            114,498.59
      141           190,207.07             551,297.90             741,504.97         89,150,036.05            115,225.79
      142           191,421.63             550,124.36             741,545.98         88,958,614.43            115,957.61
      143           192,643.94             548,943.32             741,587.26         88,765,970.48            116,694.09
      144           193,874.07             547,754.73             741,628.80         88,572,096.41            117,435.24
      145           195,112.06             546,558.55             741,670.61         88,376,984.35            118,181.11
      146           196,357.95             545,354.73             741,712.68         88,180,626.40            118,931.71
      147           197,611.81             544,143.22             741,755.02         87,983,014.59            119,687.09
      148           198,873.67             542,923.96             741,797.63         87,784,140.92            120,447.26
      149           200,143.60             541,696.92             741,840.52         87,583,997.32            121,212.27
      150           201,421.64             540,462.04             741,883.68         87,382,575.69            121,982.14
      151           202,707.84             539,219.27             741,927.11         87,179,867.84            122,756.90
      152           204,002.27             537,968.55             741,970.82         86,975,865.57            123,536.59
      153           205,304.96             536,709.85             742,014.81         86,770,560.61            124,321.23
      154           206,615.98             535,443.11             742,059.08         86,563,944.64            125,110.86
      155           207,935.37             534,168.27             742,103.64         86,356,009.27            125,905.51
      156           209,263.19             532,885.28             742,148.47         86,146,746.08            126,705.21
      157           210,599.49             531,594.10             742,193.60         85,936,146.58            127,509.99
      158           211,944.34             530,294.67             742,239.01         85,724,202.25            128,319.88
      159           213,297.77             528,986.94             742,284.71         85,510,904.48            129,134.92
      160           214,659.85             527,670.85             742,330.71         85,296,244.62            129,955.15
      161           216,030.64             526,346.36             742,377.00         85,080,213.98            130,780.58
      162           217,410.18             525,013.40             742,423.58         84,862,803.80            131,611.27
      163           218,798.54             523,671.92             742,470.46         84,644,005.27            132,447.23
      164           220,195.76             522,321.88             742,517.64         84,423,809.50            133,288.50
      165           221,601.92             520,963.21             742,565.12         84,202,207.58            134,135.12
      166           223,017.06             519,595.85             742,612.91         83,979,190.53            134,987.13
      167           224,441.24             518,219.76             742,661.00         83,754,749.29            135,844.55
      168           225,874.52             516,834.88             742,709.40         83,528,874.77            136,707.41
      169           227,316.95             515,441.15             742,758.11         83,301,557.82            137,575.77
      170           228,768.61             514,038.52             742,807.12         83,072,789.21            138,449.64
      171           230,229.53             512,626.92             742,856.45         82,842,559.68            139,329.06
      172           231,699.80             511,206.30             742,906.10         82,610,859.88            140,214.08
      173           233,179.45             509,776.61             742,956.06         82,377,680.43            141,104.72
      174           234,668.56             508,337.78             743,006.34         82,143,011.86            142,001.02
      175           236,167.19             506,889.76             743,056.95         81,906,844.67            142,903.02
      176           237,675.39             505,432.48             743,107.87         81,669,169.29            143,810.75
      177           239,193.23             503,965.90             743,159.13         81,429,976.06            144,724.25
      178           240,720.76             502,489.94             743,210.70         81,189,255.30            145,643.56
      179           242,258.06             501,004.56             743,262.61         80,946,997.24            146,568.71
      180           243,805.17             499,509.68             743,314.85         80,703,192.07            147,499.74
      181           245,362.18             498,005.25             743,367.43         80,457,829.89            148,436.69
      182           246,929.13             496,491.21             743,420.33         80,210,900.76            149,379.59
      183           248,506.09             494,967.49             743,473.58         79,962,394.66            150,328.49
      184           250,093.13             493,434.04             743,527.17         79,712,301.53            151,283.42
      185           251,690.31             491,890.78             743,581.10         79,460,611.22            152,244.42
      186           253,297.70             490,337.67             743,635.37         79,207,313.52            153,211.53
      187           254,915.36             488,774.64             743,689.99         78,952,398.16            154,184.78
      188           256,543.35             487,201.61             743,744.96         78,695,854.81            155,164.23
      189           258,181.74             485,618.54             743,800.28         78,437,673.07            156,149.89
      190           259,830.61             484,025.35             743,855.96         78,177,842.46            157,141.83
      191           261,490.01             482,421.98             743,911.98         77,916,352.46            158,140.06
      192           263,160.01             480,808.36             743,968.37         77,653,192.45            159,144.65
      193           264,840.68             479,184.43             744,025.12         77,388,351.76            160,155.62
      194           266,532.10             477,550.13             744,082.23         77,121,819.66            161,173.01
      195           268,234.32             475,905.38             744,139.70         76,853,585.35            162,196.87
      196           269,947.42             474,250.13             744,197.54         76,583,637.93            163,227.24
      197           271,671.46             472,584.29             744,255.75         76,311,966.47            164,264.17
      198           273,406.52             470,907.82             744,314.34         76,038,559.95            165,307.68
      199           275,152.67             469,220.63             744,373.29         75,763,407.28            166,357.82
      200           276,909.97             467,522.65             744,432.63         75,486,497.31            167,414.64
      201           278,678.51             465,813.83             744,492.34         75,207,818.80            168,478.18
      202           280,458.34             464,094.09             744,552.43         74,927,360.46            169,548.48
      203           282,249.55             462,363.36             744,612.91         74,645,110.91            170,625.58
      204           284,052.21             460,621.57             744,673.77         74,361,058.70            171,709.53
      205           285,866.38             458,868.65             744,735.03         74,075,192.32            172,800.37
      206           287,692.14             457,104.53             744,796.67         73,787,500.18            173,898.15
      207           289,529.58             455,329.13             744,858.71         73,497,970.60            175,002.90
      208           291,378.75             453,542.39             744,921.14         73,206,591.85            176,114.68
      209           293,239.74             451,744.23             744,983.97         72,913,352.11            177,233.52
      210           295,112.62             449,934.58             745,047.21         72,618,239.48            178,359.48
      211           296,997.47             448,113.37             745,110.84         72,321,242.01            179,492.59
      212           298,894.37             446,280.52             745,174.89         72,022,347.64            180,632.91
      213           300,803.39             444,435.96             745,239.34         71,721,544.25            181,780.47
      214           302,724.60             442,579.60             745,304.21         71,418,819.65            182,935.33
      215           304,658.09             440,711.39             745,369.49         71,114,161.56            184,097.54
      216           306,603.94             438,831.24             745,435.18         70,807,557.62            185,267.13
      217           308,562.23             436,939.07             745,501.30         70,498,995.39            186,444.15
      218           310,533.02             435,034.81             745,567.83         70,188,462.37            187,628.66
      219           312,516.41             433,118.38             745,634.80         69,875,945.95            188,820.70
      220           314,512.48             431,189.71             745,702.19         69,561,433.48            190,020.32
      221           316,521.30             429,248.71             745,770.01         69,244,912.18            191,227.56
      222           318,542.96             427,295.31             745,838.26         68,926,369.22            192,442.48
      223           320,577.53             425,329.42             745,906.95         68,605,791.68            193,665.12
      224           322,625.11             423,350.97             745,976.08         68,283,166.57            194,895.54
      225           324,685.78             421,359.87             746,045.65         67,958,480.79            196,133.77
      226           326,759.61             419,356.06             746,115.67         67,631,721.18            197,379.88
      227           328,846.70             417,339.43             746,186.13         67,302,874.48            198,633.91
      228           330,947.12             415,309.92             746,257.04         66,971,927.36            199,895.92
      229           333,060.97             413,267.44             746,328.41         66,638,866.40            201,165.94
      230           335,188.32             411,211.91             746,400.23         66,303,678.08            202,444.04
      231           337,329.27             409,143.24             746,472.51         65,966,348.80            203,730.27
      232           339,483.90             407,061.35             746,545.25         65,626,864.90            205,024.67
      233           341,652.30             404,966.15             746,618.46         65,285,212.60            206,327.31
      234           343,834.56             402,857.56             746,692.13         64,941,378.03            207,638.22
      235           346,030.77             400,735.50             746,766.27         64,595,347.26            208,957.47
      236           348,241.01             398,599.88             746,840.89         64,247,106.25            210,285.10
      237           350,465.37             396,450.61             746,915.99         63,896,640.88            211,621.18
      238           352,703.96             394,287.60             746,991.56         63,543,936.92            212,965.75
      239           354,956.84             392,110.77             747,067.62         63,188,980.08            214,318.87
      240           357,224.13             389,920.03             747,144.16         62,831,755.95            215,680.59
      241           359,505.90             387,715.29             747,221.19         62,472,250.05            217,050.97
      242           361,802.26             385,496.46             747,298.71         62,110,447.79            218,430.06
      243           364,113.29             383,263.44             747,376.73         61,746,334.50            219,817.93
      244           366,439.09             381,016.16             747,455.25         61,379,895.41            221,214.61
      245           368,779.76             378,754.51             747,534.27         61,011,115.65            222,620.17
      246           371,135.38             376,478.41             747,613.79         60,639,980.27            224,034.67
      247           373,506.06             374,187.76             747,693.82         60,266,474.20            225,458.17
      248           375,891.90             371,882.47             747,774.37         59,890,582.31            226,890.71
      249           378,292.97             369,562.45             747,855.42         59,512,289.33            228,332.37
      250           380,709.40             367,227.60             747,937.00         59,131,579.93            229,783.18
      251           383,141.27             364,877.83             748,019.09         58,748,438.67            231,243.23
      252           385,588.67             362,513.04             748,101.72         58,362,850.00            232,712.55
      253           388,051.73             360,133.14             748,184.86         57,974,798.27            234,191.22
      254           390,530.52             357,738.02             748,268.54         57,584,267.75            235,679.29
      255           393,025.15             355,327.60             748,352.76         57,191,242.60            237,176.82
      256           395,535.73             352,901.78             748,437.51         56,795,706.87            238,683.87
      257           398,062.36             350,460.45             748,522.80         56,397,644.51            240,200.51
      258           400,605.13             348,003.51             748,608.64         55,997,039.38            241,726.79
      259           403,164.15             345,530.88             748,695.03         55,593,875.23            243,262.77
      260           405,739.53             343,042.43             748,781.97         55,188,135.70            244,808.52
      261           408,331.37             340,538.09             748,869.46         54,779,804.33            246,364.10
      262           410,939.77             338,017.74             748,957.51         54,368,864.56            247,929.56
      263           413,564.85             335,481.28             749,046.13         53,955,299.71            249,504.98
      264           416,206.70             332,928.61             749,135.31         53,539,093.01            251,090.42
      265           418,865.44             330,359.62             749,225.06         53,120,227.57            252,685.94
      266           421,541.17             327,774.21             749,315.38         52,698,686.40            254,291.61
      267           424,234.00             325,172.28             749,406.28         52,274,452.40            255,907.48
      268           426,944.04             322,553.72             749,497.77         51,847,508.36            257,533.63
      269           429,671.41             319,918.42             749,589.83         51,417,836.95            259,170.12
      270           432,416.20             317,266.28             749,682.49         50,985,420.74            260,817.01
      271           435,178.54             314,597.19             749,775.73         50,550,242.20            262,474.38
      272           437,958.54             311,911.04             749,869.58         50,112,283.66            264,142.28
      273           440,756.30             309,207.72             749,964.02         49,671,527.36            265,820.79
      274           443,571.95             306,487.12             750,059.06         49,227,955.42            267,509.98
      275           446,405.59             303,749.13             750,154.71         48,781,549.83            269,209.90
      276           449,257.34             300,993.64             750,250.98         48,332,292.49            270,920.63
      277           452,127.32             298,220.54             750,347.86         47,880,165.17            272,642.25
      278           455,015.64             295,429.71             750,445.35         47,425,149.52            274,374.81
      279           457,922.43             292,621.04             750,543.47         46,967,227.09            276,118.38
      280           460,847.79             289,794.43             750,642.22         46,506,379.30            277,873.04
      281           463,791.86             286,949.74             750,741.60         46,042,587.44            279,638.86
      282           466,754.74             284,086.87             750,841.61         45,575,832.71            281,415.91
      283           469,736.55             281,205.71             750,942.26         45,106,096.15            283,204.26
      284           472,737.43             278,306.12             751,043.56         44,633,358.72            285,003.98
      285           475,757.49             275,388.01             751,145.50         44,157,601.23            286,815.15
      286           478,796.85             272,451.24             751,248.09         43,678,804.38            288,637.83
      287           481,855.64             269,495.70             751,351.34         43,196,948.75            290,472.10
      288           484,933.98             266,521.27             751,455.25         42,712,014.77            292,318.04
      289           488,031.99             263,527.82             751,559.82         42,223,982.77            294,175.72
      290           491,149.81             260,515.25             751,665.06         41,732,832.96            296,045.20
      291           494,287.56             257,483.41             751,770.97         41,238,545.40            297,926.58
      292           497,445.36             254,432.20             751,877.56         40,741,100.04            299,819.92
      293           500,623.35             251,361.48             751,984.83         40,240,476.69            301,725.30
      294           503,821.65             248,271.13             752,092.78         39,736,655.03            303,642.80
      295           507,040.40             245,161.03             752,201.43         39,229,614.64            305,572.49
      296           510,279.72             242,031.05             752,310.77         38,719,334.92            307,514.45
      297           513,539.74             238,881.06             752,420.80         38,205,795.18            309,468.76
      298           516,820.61             235,710.94             752,531.54         37,688,974.57            311,435.50
      299           520,122.44             232,520.55             752,642.99         37,168,852.13            313,414.75
      300           523,445.38             229,309.77             752,755.15         36,645,406.75            315,406.58
      301           526,789.56             226,078.47             752,868.03         36,118,617.19            317,411.08
      302           530,155.12             222,826.51             752,981.63         35,588,462.07            319,428.33
      303           533,542.19             219,553.76             753,095.95         35,054,919.88            321,458.41
      304           536,950.91             216,260.09             753,211.00         34,517,968.97            323,501.39
      305           540,381.42             212,945.37             753,326.79         33,977,587.54            325,557.37
      306           543,833.86             209,609.46             753,443.32         33,433,753.68            327,626.42
      307           547,308.37             206,252.22             753,560.60         32,886,445.30            329,708.64
      308           550,805.09             202,873.53             753,678.62         32,335,640.21            331,804.09
      309           554,324.16             199,473.23             753,797.39         31,781,316.05            333,912.87
      310           557,865.73             196,051.20             753,916.93         31,223,450.32            336,035.06
      311           561,429.93             192,607.30             754,037.23         30,662,020.39            338,170.75
      312           565,016.92             189,141.37             754,158.30         30,097,003.47            340,320.01
      313           568,626.84             185,653.30             754,280.14         29,528,376.63            342,482.95
      314           572,259.83             182,142.92             754,402.76         28,956,116.79            344,659.65
      315           575,916.05             178,610.11             754,526.16         28,380,200.74            346,850.18
      316           579,595.64             175,054.71             754,650.35         27,800,605.10            349,054.65
      317           583,298.75             171,476.58             754,775.34         27,217,306.35            351,273.14
      318           587,025.54             167,875.58             754,901.12         26,630,280.81            353,505.73
      319           590,776.14             164,251.56             755,027.71         26,039,504.67            355,752.53
      320           594,550.73             160,604.38             755,155.10         25,444,953.94            358,013.61
      321           598,349.44             156,933.87             755,283.32         24,846,604.50            360,289.08
      322           602,172.44             153,239.91             755,412.34         24,244,432.06            362,579.01
      323           606,019.87             149,522.33             755,542.20         23,638,412.19            364,883.51
      324           609,891.90             145,780.98             755,672.88         23,028,520.28            367,202.67
      325           613,788.69             142,015.71             755,804.40         22,414,731.60            369,536.58
      326           617,710.38             138,226.38             755,936.76         21,797,021.22            371,885.33
      327           621,657.14             134,412.82             756,069.96         21,175,364.07            374,249.02
      328           625,629.14             130,574.88             756,204.02         20,549,734.93            376,627.74
      329           629,626.53             126,712.40             756,338.93         19,920,108.41            379,021.59
      330           633,649.47             122,825.24             756,474.70         19,286,458.94            381,430.66
      331           637,698.13             118,913.22             756,611.35         18,648,760.81            383,855.06
      332           641,772.67             114,976.19             756,748.86         18,006,988.15            386,294.88
      333           645,873.26             111,014.00             756,887.25         17,361,114.89            388,750.21
      334           650,000.06             107,026.47             757,026.53         16,711,114.83            391,221.16
      335           654,153.25             103,013.45             757,166.70         16,056,961.58            393,707.83
      336           658,332.98              98,974.78             757,307.76         15,398,628.60            396,210.31
      337           662,539.44              94,910.29             757,449.73         14,736,089.16            398,728.71
      338           666,772.79              90,819.81             757,592.60         14,069,316.37            401,263.13
      339           671,033.20              86,703.18             757,736.38         13,398,283.16            403,813.67
      340           673,354.21              82,560.23             755,914.45         12,724,928.95            406,380.43
      341           676,459.60              78,402.44             754,862.04         12,048,469.35            408,963.51
      342           678,505.70              74,225.58             752,731.28         11,369,963.65            411,563.02
      343           680,502.97              70,036.77             750,539.74         10,689,460.68            414,179.07
      344           684,850.42              65,836.12             750,686.54         10,004,610.26            416,811.76
      345           689,225.66              61,608.62             750,834.28          9,315,384.60            415,703.43
      346           693,628.87              57,354.10             750,982.97          8,621,755.73            418,346.14
      347           693,935.39              53,072.38             747,007.77          7,927,820.34            421,005.66
      348           697,223.01              48,788.32             746,011.32          7,230,597.33            423,682.10
      349           700,060.59              44,483.94             744,544.52          6,530,536.74            426,375.56
      350           695,228.03              40,162.53             735,390.55          5,835,308.72            429,086.16
      351           688,765.54              35,873.81             724,639.35          5,146,543.17            422,685.67
      352           668,596.93              31,629.08             700,226.00          4,477,946.25            406,560.68
      353           658,618.71              27,512.83             686,131.54          3,819,327.53            392,665.58
      354           658,422.98              23,460.37             681,883.36          3,160,904.55            382,577.45
      355           651,532.91              19,409.52             670,942.43          2,509,371.64            355,650.75
      356           652,002.38              15,404.15             667,406.53          1,857,369.26            357,892.29
      357           642,027.32              11,396.00             653,423.32          1,215,341.95            360,147.97
      358           589,721.87               7,452.38             597,174.25            625,620.08            324,272.72
      359           495,641.96               3,833.89             499,475.85            129,978.12            301,129.07
      360           129,978.12                 790.02             130,768.14                     0            181,885.14



                                                                                 Class-GRP3
               Interest             Cash Flow              Balance               Principal              Interest
                 90,825,006.41         147,927,279.85                               292,933,151.98         461,485,186.10
Period
--------------------------------------------------------------------------------------------------------------------------
        0                    0                      0         57,102,273.44                      0                      0
        1           290,952.34             291,746.93         57,101,478.85              33,452.24           1,579,971.12
        2           290,947.94             291,747.10         57,100,679.69              33,647.36           1,579,783.72
        3           290,943.51             291,747.27         57,099,875.93              33,843.62           1,579,595.22
        4           290,939.05             291,747.43         57,099,067.55              34,041.03           1,579,405.61
        5           290,934.57             291,747.60         57,098,254.52              34,239.60           1,579,214.89
        6           290,930.06             291,747.77         57,097,436.81              34,439.32           1,579,023.06
        7           291,611.65             292,434.07         57,096,614.39              34,640.22           1,578,830.10
        8           291,607.09             292,434.24         57,095,787.24              34,842.30           1,578,636.01
        9           291,602.51             292,434.41         57,094,955.34              35,045.56           1,578,440.78
       10           291,597.89             292,434.59         57,094,118.64              35,250.01           1,578,244.41
       11           291,593.25             292,434.76         57,093,277.13              35,455.66           1,578,046.89
       12           291,588.58             292,434.94         57,092,430.78              35,662.51           1,577,848.21
       13           291,583.89             292,435.11         57,091,579.56              35,870.58           1,577,648.37
       14           291,579.17             292,435.29         57,090,723.44              36,079.86           1,577,447.35
       15           291,574.42             292,435.47         57,089,862.39              36,290.37           1,577,245.16
       16           291,569.64             292,435.65         57,088,996.38              36,502.12           1,577,041.78
       17           291,564.83             292,435.83         57,088,125.38              36,715.10           1,576,837.21
       18           291,560.00             292,436.01         57,087,249.38              36,929.33           1,576,631.44
       19           291,555.14             292,436.19         57,086,368.33              37,144.82           1,576,424.46
       20           291,550.25             292,436.37         57,085,482.20              37,361.57           1,576,216.28
       21           292,586.96             293,973.49         57,084,095.67              37,579.59           1,576,006.87
       22           292,579.01             293,973.77         57,082,700.91              37,798.89           1,575,796.23
       23           292,571.01             293,974.06         57,081,297.85              38,019.48           1,575,584.36
       24           293,138.44             294,549.84         57,079,886.46              38,241.35           1,575,371.24
       25           293,957.15             295,376.94         57,078,466.67              38,464.53           1,575,156.88
       26           293,949.01             295,377.23         57,077,038.45              38,689.01           1,574,941.26
       27           296,568.47             298,005.18         57,075,601.74              38,914.81           1,574,724.38
       28           300,234.65             301,551.81         57,074,284.57              39,141.94           1,574,506.22
       29           303,225.02             304,550.63         57,072,958.96              39,370.39           1,574,286.78
       30           305,548.36             306,882.47         57,071,624.85              39,726.09           1,574,375.55
       31           310,720.69             312,063.36         57,070,282.18              39,958.11           1,574,152.68
       32           310,712.36             312,063.64         57,068,930.91              40,191.49           1,573,928.51
       33           310,703.97             312,063.92         57,067,570.96              40,426.25           1,573,703.01
       34           315,643.33             320,755.61         57,062,458.69              40,662.38           1,573,476.19
       35           318,903.20             326,242.26         57,055,119.62              40,899.89           1,573,248.05
       36           330,638.36             338,032.35         57,047,725.63              41,138.80           1,573,018.56
       37           349,035.07             356,476.24         57,040,284.45              41,379.11           1,572,787.73
       38           348,989.77             356,478.42         57,032,795.80              41,620.83           1,572,555.54
       39           348,944.18             356,480.61         57,025,259.37              41,993.86           1,572,515.53
       40           349,649.42             357,233.94         57,017,674.84              42,239.24           1,572,279.82
       41           349,603.25             357,236.16         57,010,041.93              42,644.91           1,572,250.25
       42           349,556.78             357,238.40         57,002,360.31              42,894.18           1,572,010.80
       43           349,586.53             357,317.17         56,994,629.67              43,144.90           1,571,769.95
       44           349,539.47             357,319.43         56,986,849.71              43,769.83           1,572,647.63
       45           349,492.10             357,321.71         56,979,020.10              44,175.37           1,572,650.50
       46           349,444.44             357,324.00         56,971,140.54              44,661.29           1,572,739.79
       47           349,396.47             357,326.31         56,963,210.70              45,933.04           1,574,026.37
       48           349,348.19             357,328.63         56,955,230.26              46,202.98           1,573,766.96
       49           349,299.61             357,330.97         56,947,198.90              46,828.53           1,574,066.00
       50           349,250.71             357,333.32         56,939,116.29              47,103.89           1,574,426.58
       51           349,201.51             357,335.69         56,930,982.11              47,708.35           1,578,099.75
       52           349,151.99             357,338.07         56,922,796.03              50,043.93           1,591,169.61
       53           349,102.15             357,340.47         56,914,557.71              51,047.72           1,596,234.67
       54           349,052.00             357,342.88         56,906,266.83              52,226.02           1,599,520.21
       55           349,001.52             357,345.31         56,897,923.04              63,580.72           1,618,094.11
       56           348,950.73             357,347.75         56,889,526.01              70,283.01           1,628,350.65
       57           348,899.60             357,350.21         56,881,075.40              77,632.91           1,654,554.65
       58           348,848.16             357,352.69         56,872,570.88              96,689.14           1,681,529.51
       59           348,796.38             357,355.18         56,864,012.08             130,654.03           1,808,182.92
       60           348,744.28             357,357.68         56,855,398.67             131,401.66           1,810,220.01
       61           348,691.84             357,360.21         56,846,730.31             132,199.84           1,813,550.06
       62           348,639.06             357,362.74         56,838,006.63             133,048.45           1,812,735.13
       63           348,585.95             357,365.30         56,829,227.28             133,902.52           1,811,914.96
       64           348,532.51             357,367.87         56,820,391.92             134,762.08           1,811,089.52
       65           348,478.72             357,370.46         56,811,500.18             135,627.16           1,810,258.78
       66           348,424.58             357,373.06         56,802,551.70             136,497.81           1,809,422.69
       67           348,370.10             357,375.68         56,793,546.12             137,374.05           1,808,581.23
       68           348,315.28             357,378.32         56,784,483.08             138,255.93           1,807,734.35
       69           348,260.10             357,380.97         56,775,362.21             139,143.47           1,806,882.03
       70           348,204.57             357,383.64         56,766,183.14             140,036.72           1,806,024.24
       71           348,148.69             357,386.33         56,756,945.49             140,935.72           1,805,160.92
       72           348,092.45             357,389.04         56,747,648.91             141,840.49           1,804,292.06
       73           348,035.85             357,391.76         56,738,293.00             142,751.08           1,803,417.61
       74           347,978.89             357,394.50         56,728,877.39             143,667.52           1,802,537.53
       75           347,921.57             357,397.26         56,719,401.70             144,589.86           1,801,651.80
       76           347,863.88             357,400.03         56,709,865.55             145,518.13           1,800,760.37
       77           347,805.82             357,402.83         56,700,268.55             146,452.36           1,799,863.21
       78           347,747.40             357,405.64         56,690,610.31             147,392.60           1,798,960.28
       79           347,688.60             357,408.46         56,680,890.44             148,338.89           1,798,051.55
       80           347,629.42             357,411.31         56,671,108.55             149,291.26           1,797,136.97
       81           347,569.87             357,414.18         56,661,264.24             150,249.75           1,796,216.51
       82           347,509.93             357,417.06         56,651,357.12             151,214.41           1,795,290.13
       83           347,449.62             357,419.96         56,641,386.78             152,185.27           1,794,357.79
       84           347,388.92             357,422.88         56,631,352.81             153,162.38           1,793,419.46
       85           347,327.83             357,425.82         56,621,254.83             154,145.76           1,792,475.10
       86           347,266.35             357,428.78         56,611,092.40             155,135.47           1,791,524.66
       87           347,204.48             357,431.75         56,600,865.13             156,131.54           1,790,568.11
       88           347,142.21             357,434.75         56,590,572.60             157,134.02           1,789,605.40
       89           347,079.55             357,437.76         56,580,214.39             158,142.94           1,788,636.51
       90           347,016.49             357,440.79         56,569,790.08             159,158.36           1,787,661.39
       91           346,953.02             357,443.85         56,559,299.26             160,180.30           1,786,679.99
       92           346,889.15             357,446.92         56,548,741.49             161,208.81           1,785,692.28
       93           346,824.88             357,450.01         56,538,116.36             162,243.94           1,784,698.22
       94           346,760.19             357,453.12         56,527,423.42             163,285.72           1,783,697.77
       95           346,695.09             357,456.25         56,516,662.26             164,334.21           1,782,690.88
       96           346,629.57             357,459.41         56,505,832.42             165,389.43           1,781,677.52
       97           346,563.64             357,462.58         56,494,933.48             166,451.44           1,780,657.64
       98           346,497.28             357,465.77         56,483,964.99             167,520.29           1,779,631.20
       99           346,430.50             357,468.98         56,472,926.51             168,596.00           1,778,598.16
      100           346,363.30             357,472.21         56,461,817.59             169,678.64           1,777,558.47
      101           346,295.66             357,475.47         56,450,637.79             170,768.23           1,776,512.10
      102           346,227.60             357,478.74         56,439,386.65             171,864.84           1,775,458.99
      103           346,159.10             357,482.04         56,428,063.71             172,968.49           1,774,399.11
      104           346,090.16             357,485.35         56,416,668.52             174,079.25           1,773,332.42
      105           346,020.78             357,488.69         56,405,200.61             175,197.15           1,772,258.86
      106           345,950.96             357,492.05         56,393,659.53             176,322.24           1,771,178.40
      107           345,880.70             357,495.43         56,382,044.80             177,454.56           1,770,090.99
      108           345,809.98             357,498.83         56,370,355.95             178,594.17           1,768,996.58
      109           345,738.82             357,502.25         56,358,592.52             179,741.11           1,767,895.14
      110           345,667.20             357,505.70         56,346,754.02             181,352.17           1,766,786.60
      111           345,595.12             359,351.40         56,332,997.74             185,693.01           1,765,667.98
      112           345,510.64             362,702.58         56,315,805.80             194,879.56           1,764,521.57
      113           345,404.65             366,111.51         56,295,098.94             199,182.13           1,763,315.97
      114           345,276.24             368,654.60         56,271,720.58             201,691.41           1,762,083.31
      115           345,130.56             374,823.21         56,242,027.93             203,462.16           1,760,834.75
      116           344,945.10             374,830.42         56,212,142.61             208,554.49           1,759,574.73
      117           344,758.45             374,837.69         56,182,063.37             232,378.43           1,758,282.91
      118           344,570.58             376,612.81         56,150,021.14             262,891.98           1,756,841.56
      119           344,370.03             378,394.54         56,115,996.62             479,138.26           1,755,207.19
      120           344,157.41             404,550.18         56,055,603.85             489,443.28           1,752,213.61
      121           343,784.63             445,306.71         55,954,081.77             501,572.78           1,749,156.93
      122           343,162.12             445,328.94         55,851,914.95             504,817.12           1,746,026.08
      123           342,535.65             445,351.30         55,749,099.30             508,082.48           1,742,874.95
      124           341,905.20             445,373.81         55,645,630.70             511,368.99           1,739,703.40
      125           341,270.74             445,396.46         55,541,504.98             514,676.80           1,736,511.30
      126           340,632.26             445,419.25         55,436,717.99             518,006.03           1,733,298.53
      127           339,989.71             445,442.19         55,331,265.51             521,356.83           1,730,064.93
      128           339,343.08             445,465.27         55,225,143.31             524,729.34           1,726,810.39
      129           338,692.34             445,488.50         55,118,347.15             528,123.70           1,723,534.76
      130           338,037.47             445,511.88         55,010,872.73             531,540.04           1,720,237.91
      131           337,378.43             445,535.41         54,902,715.75             534,978.52           1,716,919.69
      132           336,715.21             445,559.09         54,793,871.87             538,439.28           1,713,579.98
      133           336,047.77             445,582.91         54,684,336.73             541,922.46           1,710,218.62
      134           335,376.09             445,606.89         54,574,105.93             545,428.21           1,706,835.49
      135           334,700.14             445,631.02         54,463,175.04             548,956.67           1,703,430.43
      136           334,019.89             445,655.30         54,351,539.63             552,507.99           1,700,003.32
      137           333,335.32             445,679.74         54,239,195.21             556,082.32           1,696,553.99
      138           332,646.41             445,704.34         54,126,137.28             559,679.80           1,693,082.32
      139           331,953.11             445,729.08         54,012,361.31             563,300.60           1,689,588.14
      140           331,255.40             445,753.99         53,897,862.72             566,944.86           1,686,071.33
      141           330,553.27             445,779.06         53,782,636.93             570,612.73           1,682,531.73
      142           329,846.67             445,804.28         53,666,679.32             574,304.36           1,678,969.19
      143           329,135.58             445,829.66         53,549,985.23             578,019.92           1,675,383.56
      144           328,419.97             445,855.21         53,432,549.99             581,759.55           1,671,774.70
      145           327,699.81             445,880.92         53,314,368.89             585,523.42           1,668,142.46
      146           326,975.08             445,906.79         53,195,437.17             589,311.67           1,664,486.67
      147           326,245.74             445,932.82         53,075,750.09             593,124.47           1,660,807.19
      148           325,511.76             445,959.02         52,955,302.82             596,961.97           1,657,103.87
      149           324,773.12             445,985.39         52,834,090.55             600,824.35           1,653,376.55
      150           324,029.78             446,011.93         52,712,108.41             604,711.75           1,649,625.07
      151           323,281.73             446,038.63         52,589,351.50             608,624.34           1,645,849.28
      152           322,528.91             446,065.50         52,465,814.91             612,562.29           1,642,049.02
      153           321,771.31             446,092.55         52,341,493.68             616,525.76           1,638,224.13
      154           321,008.90             446,119.76         52,216,382.82             620,514.91           1,634,374.45
      155           320,241.64             446,147.15         52,090,477.31             624,529.91           1,630,499.82
      156           319,469.51             446,174.71         51,963,772.10             628,570.93           1,626,600.08
      157           318,692.46             446,202.45         51,836,262.11             632,638.15           1,622,675.06
      158           317,910.48             446,230.36         51,707,942.23             636,731.72           1,618,724.61
      159           317,123.53             446,258.45         51,578,807.31             640,851.81           1,614,748.54
      160           316,331.58             446,286.72         51,448,852.16             644,998.62           1,610,746.71
      161           315,534.59             446,315.17         51,318,071.58             649,172.29           1,606,718.94
      162           314,732.54             446,343.80         51,186,460.31             653,373.02           1,602,665.07
      163           313,925.39             446,372.61         51,054,013.08             657,600.97           1,598,584.91
      164           313,113.11             446,401.61         50,920,724.58             661,856.32           1,594,478.31
      165           312,295.66             446,430.79         50,786,589.46             666,139.26           1,590,345.10
      166           311,473.03             446,460.15         50,651,602.33             670,449.95           1,586,185.09
      167           310,645.16             446,489.70         50,515,757.78             674,788.58           1,581,998.11
      168           309,812.03             446,519.44         50,379,050.37             679,155.34           1,577,783.99
      169           308,973.60             446,549.37         50,241,474.61             683,550.39           1,573,542.56
      170           308,129.85             446,579.49         50,103,024.97             687,973.94           1,569,273.64
      171           307,280.73             446,609.80         49,963,695.91             692,426.16           1,564,977.04
      172           306,426.22             446,640.30         49,823,481.83             696,907.23           1,560,652.58
      173           305,566.28             446,670.99         49,682,377.11             701,417.35           1,556,300.10
      174           304,700.86             446,701.88         49,540,376.09             705,956.71           1,551,919.40
      175           303,829.95             446,732.97         49,397,473.07             710,525.49           1,547,510.30
      176           302,953.50             446,764.25         49,253,662.32             715,123.88           1,543,072.61
      177           302,071.49             446,795.74         49,108,938.07             719,752.09           1,538,606.16
      178           301,183.86             446,827.42         48,963,294.51             724,410.29           1,534,110.75
      179           300,290.60             446,859.30         48,816,725.81             729,098.70           1,529,586.20
      180           299,391.65             446,891.39         48,669,226.06             733,817.49           1,525,032.31
      181           298,486.99             446,923.68         48,520,789.37             738,566.87           1,520,448.90
      182           297,576.58             446,956.18         48,371,409.78             743,347.05           1,515,835.78
      183           296,660.39             446,988.88         48,221,081.29             748,158.21           1,511,192.74
      184           295,738.37             447,021.79         48,069,797.87             753,000.56           1,506,519.61
      185           294,810.49             447,054.91         47,917,553.44             757,874.30           1,501,816.17
      186           293,876.71             447,088.24         47,764,341.91             762,779.64           1,497,082.24
      187           292,937.00             447,121.78         47,610,157.13             767,716.79           1,492,317.62
      188           291,991.31             447,155.54         47,454,992.90             772,685.94           1,487,522.10
      189           291,039.61             447,189.50         47,298,843.01             777,687.30           1,482,695.49
      190           290,081.86             447,223.69         47,141,701.18             782,721.10           1,477,837.59
      191           289,118.03             447,258.09         46,983,561.12             787,787.52           1,472,948.18
      192           288,148.06             447,292.71         46,824,416.47             792,886.80           1,468,027.07
      193           287,171.94             447,327.55         46,664,260.85             798,019.14           1,463,074.06
      194           286,189.60             447,362.61         46,503,087.84             803,184.75           1,458,088.92
      195           285,201.02             447,397.90         46,340,890.97             808,383.86           1,453,071.46
      196           284,206.16             447,433.41         46,177,663.72             813,616.67           1,448,021.47
      197           283,204.98             447,469.14         46,013,399.56             818,883.42           1,442,938.72
      198           282,197.43             447,505.10         45,848,091.88             824,184.31           1,437,823.02
      199           281,183.47             447,541.29         45,681,734.06             829,519.58           1,432,674.15
      200           280,163.07             447,577.71         45,514,319.42             834,889.44           1,427,491.88
      201           279,136.18             447,614.37         45,345,841.24             840,294.12           1,422,276.01
      202           278,102.77             447,651.25         45,176,292.75             845,733.84           1,417,026.31
      203           277,062.78             447,688.37         45,005,667.17             851,208.84           1,411,742.57
      204           276,016.19             447,725.72         44,833,957.64             856,719.34           1,406,424.57
      205           274,962.94             447,763.31         44,661,157.27             862,265.58           1,401,072.07
      206           273,903.00             447,801.15         44,487,259.12             867,847.78           1,395,684.86
      207           272,836.32             447,839.22         44,312,256.22             873,466.18           1,390,262.72
      208           271,762.85             447,877.53         44,136,141.54             879,121.01           1,384,805.41
      209           270,682.57             447,916.09         43,958,908.02             884,812.52           1,379,312.70
      210           269,595.41             447,954.89         43,780,548.54             890,540.93           1,373,784.37
      211           268,501.35             447,993.94         43,601,055.95             896,306.49           1,368,220.19
      212           267,400.32             448,033.23         43,420,423.05             902,109.45           1,362,619.92
      213           266,292.30             448,072.78         43,238,642.57             907,950.03           1,356,983.32
      214           265,177.24             448,112.57         43,055,707.24             913,828.50           1,351,310.17
      215           264,055.09             448,152.62         42,871,609.70             919,745.09           1,345,600.22
      216           262,925.80             448,192.93         42,686,342.58             925,700.05           1,339,853.23
      217           261,789.34             448,233.49         42,499,898.42             931,693.63           1,334,068.97
      218           260,645.65             448,274.31         42,312,269.76             937,726.09           1,328,247.19
      219           259,494.68             448,315.39         42,123,449.06             943,797.67           1,322,387.64
      220           258,336.41             448,356.72         41,933,428.74             949,908.63           1,316,490.09
      221           257,170.76             448,398.33         41,742,201.18             956,059.23           1,310,554.28
      222           255,997.71             448,440.19         41,549,758.70             962,249.72           1,304,579.97
      223           254,817.20             448,482.32         41,356,093.58             968,480.36           1,298,566.91
      224           253,629.19             448,524.72         41,161,198.04             974,751.41           1,292,514.83
      225           252,433.62             448,567.39         40,965,064.27             981,063.14           1,286,423.50
      226           251,230.45             448,610.33         40,767,684.38             987,415.81           1,280,292.66
      227           250,019.63             448,653.55         40,569,050.47             993,809.69           1,274,122.04
      228           248,801.12             448,697.03         40,369,154.55           1,000,245.04           1,267,911.40
      229           247,574.85             448,740.80         40,167,988.61           1,006,722.13           1,261,660.46
      230           246,340.80             448,784.84         39,965,544.57           1,013,241.24           1,255,368.97
      231           245,098.89             448,829.16         39,761,814.30           1,019,802.64           1,249,036.66
      232           243,849.09             448,873.77         39,556,789.63           1,026,406.60           1,242,663.28
      233           242,591.35             448,918.65         39,350,462.32           1,033,053.40           1,236,248.54
      234           241,325.61             448,963.82         39,142,824.10           1,039,743.32           1,229,792.19
      235           240,051.82             449,009.28         38,933,866.64           1,046,476.64           1,223,293.95
      236           238,769.93             449,055.03         38,723,581.53           1,053,253.63           1,216,753.55
      237           237,479.89             449,101.07         38,511,960.35           1,060,074.60           1,210,170.71
      238           236,181.65             449,147.40         38,298,994.60           1,066,939.81           1,203,545.17
      239           234,875.16             449,194.03         38,084,675.73           1,073,849.56           1,196,876.64
      240           233,560.36             449,240.95         37,868,995.14           1,080,804.14           1,190,164.84
      241           232,237.20             449,288.17         37,651,944.16           1,087,803.84           1,183,409.49
      242           230,905.63             449,335.69         37,433,514.10           1,094,848.95           1,176,610.31
      243           229,565.59             449,383.51         37,213,696.17           1,101,939.77           1,169,767.01
      244           228,217.03             449,431.64         36,992,481.56           1,109,076.59           1,162,879.31
      245           226,859.90             449,480.07         36,769,861.39           1,116,259.72           1,155,946.91
      246           225,494.14             449,528.81         36,545,826.72           1,123,489.45           1,148,969.54
      247           224,119.70             449,577.86         36,320,368.55           1,130,766.10           1,141,946.88
      248           222,736.51             449,627.23         36,093,477.84           1,138,089.95           1,134,878.66
      249           221,344.54             449,676.90         35,865,145.47           1,145,461.32           1,127,764.57
      250           219,943.71             449,726.89         35,635,362.29           1,152,880.53           1,120,604.32
      251           218,533.97             449,777.20         35,404,119.06           1,160,347.87           1,113,397.60
      252           217,115.28             449,827.83         35,171,406.51           1,167,863.67           1,106,144.12
      253           215,687.56             449,878.78         34,937,215.29           1,175,428.24           1,098,843.56
      254           214,250.76             449,930.05         34,701,536.00           1,183,041.89           1,091,495.62
      255           212,804.83             449,981.65         34,464,359.17           1,190,704.94           1,084,100.00
      256           211,349.71             450,033.58         34,225,675.30           1,198,417.72           1,076,656.39
      257           209,885.33             450,085.84         33,985,474.79           1,206,180.56           1,069,164.47
      258           208,411.64             450,138.43         33,743,748.00           1,213,993.76           1,061,623.92
      259           206,928.58             450,191.35         33,500,485.23           1,221,857.67           1,054,034.44
      260           205,436.09             450,244.61         33,255,676.71           1,229,772.61           1,046,395.70
      261           203,934.12             450,298.21         33,009,312.62           1,237,738.91           1,038,707.38
      262           202,422.59             450,352.15         32,761,383.06           1,245,756.92           1,030,969.16
      263           200,901.45             450,406.43         32,511,878.07           1,253,826.95           1,023,180.72
      264           199,370.64             450,461.06         32,260,787.65           1,261,949.36           1,015,341.73
      265           197,830.09             450,516.04         32,008,101.71           1,270,124.49           1,007,451.86
      266           196,279.75             450,571.36         31,753,810.10           1,278,352.67             999,510.78
      267           194,719.55             450,627.04         31,497,902.62           1,286,634.25             991,518.15
      268           193,149.44             450,683.07         31,240,368.99           1,294,969.58             983,473.65
      269           191,569.33             450,739.45         30,981,198.87           1,303,359.00             975,376.93
      270           189,979.18             450,796.20         30,720,381.85           1,311,802.88             967,227.65
      271           188,378.92             450,853.30         30,457,907.47           1,320,301.57             959,025.48
      272           186,768.48             450,910.77         30,193,765.19           1,328,855.41             950,770.06
      273           185,147.81             450,968.60         29,927,944.40           1,337,464.77             942,461.06
      274           183,516.82             451,026.80         29,660,434.42           1,346,130.02             934,098.11
      275           181,875.47             451,085.37         29,391,224.52           1,354,851.50             925,680.88
      276           180,223.68             451,144.31         29,120,303.88           1,363,629.60             917,209.01
      277           178,561.38             451,203.63         28,847,661.64           1,372,464.68             908,682.14
      278           176,888.52             451,263.33         28,573,286.83           1,381,357.11             900,099.92
      279           175,205.02             451,323.40         28,297,168.45           1,390,307.26             891,461.98
      280           173,510.81             451,383.85         28,019,295.41           1,399,315.50             882,767.96
      281           171,805.83             451,444.69         27,739,656.54           1,408,382.23             874,017.50
      282           170,090.01             451,505.92         27,458,240.63           1,417,507.80             865,210.24
      283           168,363.27             451,567.54         27,175,036.37           1,426,692.62             856,345.79
      284           166,625.56             451,629.54         26,890,032.38           1,435,937.07             847,423.79
      285           164,876.80             451,691.94         26,603,217.23           1,445,241.52             838,443.87
      286
Citigroup Mortgage Loan Trust Inc., Series 2006-AR3 8-K
