SEMT2003-5-TS-CompMatrevised - CashflowsA-1

Period	Date	Principal	Interest	Cash Flow	Balance	Princ Writedown	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Coupon
Total		675,602,000.00	41,047,245.05	716,649,245.05		0	41,047,245.05	0		0		0
0	27-Aug-03	0	0	0	675,602,000.00	0	0	0	0	0	0	0	0
1	20-Sep-03	12,965,546.36	612,921.15	13,578,467.51	662,636,453.64	0	612,921.15	0	0	0	0	0	1.42
2	20-Oct-03	12,726,676.00	784,119.80	13,510,795.81	649,909,777.64	0	784,119.80	0	0	0	0	0	1.42
3	20-Nov-03	12,492,206.47	769,059.90	13,261,266.37	637,417,571.17	0	769,059.90	0	0	0	0	0	1.42
4	20-Dec-03	12,262,056.67	754,277.46	13,016,334.13	625,155,514.50	0	754,277.46	0	0	0	0	0	1.42
5	20-Jan-04	12,036,147.04	739,767.36	12,775,914.40	613,119,367.46	0	739,767.36	0	0	0	0	0	1.42
6	20-Feb-04	11,814,399.44	725,524.58	12,539,924.03	601,304,968.01	0	725,524.58	0	0	0	0	0	1.42
7	20-Mar-04	11,596,737.21	711,544.21	12,308,281.42	589,708,230.80	0	711,544.21	0	0	0	0	0	1.42
8	20-Apr-04	11,383,085.07	697,821.41	12,080,906.47	578,325,145.74	0	697,821.41	0	0	0	0	0	1.42
9	20-May-04	11,173,369.14	684,351.42	11,857,720.56	567,151,776.60	0	684,351.42	0	0	0	0	0	1.42
10	20-Jun-04	10,967,516.91	671,129.60	11,638,646.51	556,184,259.69	0	671,129.60	0	0	0	0	0	1.42
11	20-Jul-04	10,765,457.19	658,151.37	11,423,608.56	545,418,802.50	0	658,151.37	0	0	0	0	0	1.42
12	20-Aug-04	10,567,120.11	645,412.25	11,212,532.36	534,851,682.39	0	645,412.25	0	0	0	0	0	1.42
13	20-Sep-04	10,372,437.09	632,907.82	11,005,344.91	524,479,245.31	0	632,907.82	0	0	0	0	0	1.42
14	20-Oct-04	10,181,340.80	620,633.77	10,801,974.58	514,297,904.50	0	620,633.77	0	0	0	0	0	1.42
15	20-Nov-04	9,993,765.17	608,585.85	10,602,351.03	504,304,139.33	0	608,585.85	0	0	0	0	0	1.42
16	20-Dec-04	9,809,645.34	596,759.90	10,406,405.24	494,494,493.99	0	596,759.90	0	0	0	0	0	1.42
17	20-Jan-05	9,628,917.63	585,151.82	10,214,069.45	484,865,576.36	0	585,151.82	0	0	0	0	0	1.42
18	20-Feb-05	9,451,519.56	573,757.60	10,025,277.15	475,414,056.80	0	573,757.60	0	0	0	0	0	1.42
19	20-Mar-05	9,277,389.77	562,573.30	9,839,963.07	466,136,667.04	0	562,573.30	0	0	0	0	0	1.42
20	20-Apr-05	9,106,468.05	551,595.06	9,658,063.11	457,030,198.98	0	551,595.06	0	0	0	0	0	1.42
21	20-May-05	8,938,695.31	540,819.07	9,479,514.38	448,091,503.67	0	540,819.07	0	0	0	0	0	1.42
22	20-Jun-05	8,774,013.53	530,241.61	9,304,255.14	439,317,490.14	0	530,241.61	0	0	0	0	0	1.42
23	20-Jul-05	8,612,365.75	519,859.03	9,132,224.78	430,705,124.40	0	519,859.03	0	0	0	0	0	1.42
24	20-Aug-05	8,453,696.09	509,667.73	8,963,363.82	422,251,428.31	0	509,667.73	0	0	0	0	0	1.42
25	20-Sep-05	8,297,949.67	499,664.19	8,797,613.86	413,953,478.64	0	499,664.19	0	0	0	0	0	1.42
26	20-Oct-05	8,145,072.64	489,844.95	8,634,917.59	405,808,406.00	0	489,844.95	0	0	0	0	0	1.42
27	20-Nov-05	7,995,012.14	480,206.61	8,475,218.75	397,813,393.86	0	480,206.61	0	0	0	0	0	1.42
28	20-Dec-05	7,847,716.27	470,745.85	8,318,462.12	389,965,677.59	0	470,745.85	0	0	0	0	0	1.42
29	20-Jan-06	7,703,134.11	461,459.39	8,164,593.49	382,262,543.48	0	461,459.39	0	0	0	0	0	1.42
30	20-Feb-06	7,561,215.64	452,344.01	8,013,559.65	374,701,327.84	0	452,344.01	0	0	0	0	0	1.42
31	20-Mar-06	7,421,911.81	443,396.57	7,865,308.39	367,279,416.02	0	443,396.57	0	0	0	0	0	1.42
32	20-Apr-06	7,285,174.44	434,613.98	7,719,788.42	359,994,241.58	0	434,613.98	0	0	0	0	0	1.42
33	20-May-06	7,150,956.25	425,993.19	7,576,949.44	352,843,285.33	0	425,993.19	0	0	0	0	0	1.42
34	20-Jun-06	7,019,210.82	417,531.22	7,436,742.04	345,824,074.51	0	417,531.22	0	0	0	0	0	1.42
35	20-Jul-06	6,889,892.60	409,225.15	7,299,117.75	338,934,181.91	0	409,225.15	0	0	0	0	0	1.42
36	20-Aug-06	6,762,956.87	401,072.12	7,164,028.98	332,171,225.04	0	401,072.12	0	0	0	0	0	1.42
37	20-Sep-06	6,638,359.74	393,069.28	7,031,429.02	325,532,865.30	0	393,069.28	0	0	0	0	0	1.42
38	20-Oct-06	6,516,058.11	385,213.89	6,901,272.00	319,016,807.19	0	385,213.89	0	0	0	0	0	1.42
39	20-Nov-06	5,877,380.15	377,503.22	6,254,883.37	313,139,427.05	0	377,503.22	0	0	0	0	0	1.42
40	20-Dec-06	5,769,098.41	370,548.32	6,139,646.73	307,370,328.64	0	370,548.32	0	0	0	0	0	1.42
41	20-Jan-07	5,662,811.60	363,721.56	6,026,533.15	301,707,517.04	0	363,721.56	0	0	0	0	0	1.42
42	20-Feb-07	5,558,482.96	357,020.56	5,915,503.52	296,149,034.09	0	357,020.56	0	0	0	0	0	1.42
43	20-Mar-07	5,456,076.41	350,443.02	5,806,519.43	290,692,957.68	0	350,443.02	0	0	0	0	0	1.42
44	20-Apr-07	5,355,556.55	343,986.67	5,699,543.22	285,337,401.12	0	343,986.67	0	0	0	0	0	1.42
45	20-May-07	5,256,888.61	337,649.26	5,594,537.87	280,080,512.51	0	337,649.26	0	0	0	0	0	1.42
46	20-Jun-07	5,160,038.48	331,428.61	5,491,467.09	274,920,474.03	0	331,428.61	0	0	0	0	0	1.42
47	20-Jul-07	5,064,972.67	325,322.56	5,390,295.23	269,855,501.36	0	325,322.56	0	0	0	0	0	1.42
48	20-Aug-07	4,971,658.30	319,329.01	5,290,987.31	264,883,843.06	0	319,329.01	0	0	0	0	0	1.42
49	20-Sep-07	4,880,063.10	313,445.88	5,193,508.98	260,003,779.96	0	313,445.88	0	0	0	0	0	1.42
50	20-Oct-07	4,790,155.40	307,671.14	5,097,826.54	255,213,624.56	0	307,671.14	0	0	0	0	0	1.42
51	20-Nov-07	4,701,904.12	302,002.79	5,003,906.91	250,511,720.45	0	302,002.79	0	0	0	0	0	1.42
52	20-Dec-07	4,615,278.73	296,438.87	4,911,717.60	245,896,441.72	0	296,438.87	0	0	0	0	0	1.42
53	20-Jan-08	4,530,249.28	290,977.46	4,821,226.73	241,366,192.44	0	290,977.46	0	0	0	0	0	1.42
54	20-Feb-08	4,446,786.36	285,616.66	4,732,403.03	236,919,406.08	0	285,616.66	0	0	0	0	0	1.42
55	20-Mar-08	4,364,861.13	280,354.63	4,645,215.76	232,554,544.95	0	280,354.63	0	0	0	0	0	1.42
56	20-Apr-08	4,284,445.24	275,189.54	4,559,634.79	228,270,099.71	0	275,189.54	0	0	0	0	0	1.42
57	20-May-08	4,205,510.89	270,119.62	4,475,630.51	224,064,588.82	0	270,119.62	0	0	0	0	0	1.42
58	20-Jun-08	4,128,030.79	265,143.10	4,393,173.88	219,936,558.03	0	265,143.10	0	0	0	0	0	1.42
59	20-Jul-08	4,051,978.14	260,258.26	4,312,236.40	215,884,579.90	0	260,258.26	0	0	0	0	0	1.42
60	20-Aug-08	4,269,458.10	255,463.42	4,524,921.52	211,615,121.80	0	255,463.42	0	0	0	0	0	1.42
61	20-Sep-08	4,186,172.07	250,411.23	4,436,583.30	207,428,949.73	0	250,411.23	0	0	0	0	0	1.42
62	20-Oct-08	4,104,493.77	245,457.59	4,349,951.36	203,324,455.96	0	245,457.59	0	0	0	0	0	1.42
63	20-Nov-08	4,024,392.42	240,600.61	4,264,993.03	199,300,063.54	0	240,600.61	0	0	0	0	0	1.42
64	20-Dec-08	3,945,837.82	235,838.41	4,181,676.23	195,354,225.72	0	235,838.41	0	0	0	0	0	1.42
65	20-Jan-09	3,868,800.35	231,169.17	4,099,969.52	191,485,425.37	0	231,169.17	0	0	0	0	0	1.42
66	20-Feb-09	3,793,250.95	226,591.09	4,019,842.04	187,692,174.42	0	226,591.09	0	0	0	0	0	1.42
67	20-Mar-09	3,719,161.12	222,102.41	3,941,263.53	183,973,013.29	0	222,102.41	0	0	0	0	0	1.42
68	20-Apr-09	3,646,502.90	217,701.40	3,864,204.30	180,326,510.39	0	217,701.40	0	0	0	0	0	1.42
69	20-May-09	3,575,248.85	213,386.37	3,788,635.22	176,751,261.54	0	213,386.37	0	0	0	0	0	1.42
70	20-Jun-09	3,505,372.07	209,155.66	3,714,527.73	173,245,889.48	0	209,155.66	0	0	0	0	0	1.42
71	20-Jul-09	3,436,846.15	205,007.64	3,641,853.79	169,809,043.32	0	205,007.64	0	0	0	0	0	1.42
72	20-Aug-09	3,369,645.22	200,940.70	3,570,585.92	166,439,398.11	0	200,940.70	0	0	0	0	0	1.42
73	20-Sep-09	3,303,743.86	196,953.29	3,500,697.14	163,135,654.25	0	196,953.29	0	0	0	0	0	1.42
74	20-Oct-09	3,239,117.15	193,043.86	3,432,161.01	159,896,537.10	0	193,043.86	0	0	0	0	0	1.42
75	20-Nov-09	3,175,740.67	189,210.90	3,364,951.57	156,720,796.43	0	189,210.90	0	0	0	0	0	1.42
76	20-Dec-09	3,113,590.42	185,452.94	3,299,043.36	153,607,206.01	0	185,452.94	0	0	0	0	0	1.42
77	20-Jan-10	3,052,642.90	181,768.53	3,234,411.42	150,554,563.11	0	181,768.53	0	0	0	0	0	1.42
78	20-Feb-10	2,992,875.02	178,156.23	3,171,031.25	147,561,688.09	0	178,156.23	0	0	0	0	0	1.42
79	20-Mar-10	2,934,264.15	174,614.66	3,108,878.81	144,627,423.94	0	174,614.66	0	0	0	0	0	1.42
80	20-Apr-10	2,876,788.10	171,142.45	3,047,930.55	141,750,635.85	0	171,142.45	0	0	0	0	0	1.42
81	20-May-10	2,820,425.08	167,738.25	2,988,163.33	138,930,210.77	0	167,738.25	0	0	0	0	0	1.42
82	20-Jun-10	2,765,153.73	164,400.75	2,929,554.48	136,165,057.04	0	164,400.75	0	0	0	0	0	1.42
83	20-Jul-10	2,710,953.10	161,128.65	2,872,081.75	133,454,103.94	0	161,128.65	0	0	0	0	0	1.42
84	20-Aug-10	2,657,802.62	157,920.69	2,815,723.31	130,796,301.32	0	157,920.69	0	0	0	0	0	1.42
85	20-Sep-10	2,605,682.14	154,775.62	2,760,457.76	128,190,619.17	0	154,775.62	0	0	0	0	0	1.42
86	20-Oct-10	2,554,571.87	151,692.23	2,706,264.11	125,636,047.30	0	151,692.23	0	0	0	0	0	1.42
87	20-Nov-10	2,504,452.41	148,669.32	2,653,121.74	123,131,594.89	0	148,669.32	0	0	0	0	0	1.42
88	20-Dec-10	2,455,304.73	145,705.72	2,601,010.45	120,676,290.16	0	145,705.72	0	0	0	0	0	1.42
89	20-Jan-11	2,407,110.15	142,800.28	2,549,910.43	118,269,180.01	0	142,800.28	0	0	0	0	0	1.42
90	20-Feb-11	2,359,850.37	139,951.86	2,499,802.23	115,909,329.64	0	139,951.86	0	0	0	0	0	1.42
91	20-Mar-11	2,313,507.41	137,159.37	2,450,666.78	113,595,822.24	0	137,159.37	0	0	0	0	0	1.42
92	20-Apr-11	2,268,063.65	134,421.72	2,402,485.38	111,327,758.59	0	134,421.72	0	0	0	0	0	1.42
93	20-May-11	2,223,501.82	131,737.85	2,355,239.66	109,104,256.77	0	131,737.85	0	0	0	0	0	1.42
94	20-Jun-11	2,179,804.95	129,106.70	2,308,911.65	106,924,451.82	0	129,106.70	0	0	0	0	0	1.42
95	20-Jul-11	2,136,956.40	126,527.27	2,263,483.67	104,787,495.42	0	126,527.27	0	0	0	0	0	1.42
96	20-Aug-11	2,094,939.88	123,998.54	2,218,938.42	102,692,555.54	0	123,998.54	0	0	0	0	0	1.42
97	20-Sep-11	2,053,739.37	121,519.52	2,175,258.89	100,638,816.17	0	121,519.52	0	0	0	0	0	1.42
98	20-Oct-11	2,013,339.17	119,089.27	2,132,428.44	98,625,477.00	0	119,089.27	0	0	0	0	0	1.42
99	20-Nov-11	1,973,723.89	116,706.81	2,090,430.70	96,651,753.11	0	116,706.81	0	0	0	0	0	1.42
100	20-Dec-11	1,934,878.42	114,371.24	2,049,249.66	94,716,874.69	0	114,371.24	0	0	0	0	0	1.42
101	20-Jan-12	1,896,787.95	112,081.64	2,008,869.59	92,820,086.73	0	112,081.64	0	0	0	0	0	1.42
102	20-Feb-12	1,859,437.94	109,837.10	1,969,275.05	90,960,648.79	0	109,837.10	0	0	0	0	0	1.42
103	20-Mar-12	1,822,814.15	107,636.77	1,930,450.91	89,137,834.65	0	107,636.77	0	0	0	0	0	1.42
104	20-Apr-12	1,786,902.57	105,479.77	1,892,382.34	87,350,932.07	0	105,479.77	0	0	0	0	0	1.42
105	20-May-12	1,751,689.51	103,365.27	1,855,054.78	85,599,242.56	0	103,365.27	0	0	0	0	0	1.42
106	20-Jun-12	1,717,161.51	101,292.44	1,818,453.94	83,882,081.05	0	101,292.44	0	0	0	0	0	1.42
107	20-Jul-12	1,683,305.36	99,260.46	1,782,565.83	82,198,775.69	0	99,260.46	0	0	0	0	0	1.42
108	20-Aug-12	1,650,108.14	97,268.55	1,747,376.69	80,548,667.55	0	97,268.55	0	0	0	0	0	1.42
109	20-Sep-12	1,617,557.13	95,315.92	1,712,873.06	78,931,110.42	0	95,315.92	0	0	0	0	0	1.42
110	20-Oct-12	1,585,639.89	93,401.81	1,679,041.71	77,345,470.52	0	93,401.81	0	0	0	0	0	1.42
111	20-Nov-12	1,554,344.20	91,525.47	1,645,869.68	75,791,126.32	0	91,525.47	0	0	0	0	0	1.42
112	20-Dec-12	1,523,658.08	89,686.17	1,613,344.25	74,267,468.24	0	89,686.17	0	0	0	0	0	1.42
113	20-Jan-13	1,493,569.78	87,883.17	1,581,452.95	72,773,898.46	0	87,883.17	0	0	0	0	0	1.42
114	20-Feb-13	1,464,067.76	86,115.78	1,550,183.54	71,309,830.71	0	86,115.78	0	0	0	0	0	1.42
115	20-Mar-13	1,435,140.72	84,383.30	1,519,524.02	69,874,689.99	0	84,383.30	0	0	0	0	0	1.42
116	20-Apr-13	1,406,777.57	82,685.05	1,489,462.62	68,467,912.42	0	82,685.05	0	0	0	0	0	1.42
117	20-May-13	1,378,967.42	81,020.36	1,459,987.79	67,088,945.00	0	81,020.36	0	0	0	0	0	1.42
118	20-Jun-13	1,351,699.62	79,388.58	1,431,088.20	65,737,245.38	0	79,388.58	0	0	0	0	0	1.42
119	20-Jul-13	1,324,963.69	77,789.07	1,402,752.76	64,412,281.69	0	77,789.07	0	0	0	0	0	1.42
120	20-Aug-13	1,386,319.88	92,861.04	1,479,180.91	63,025,961.82	0	92,861.04	0	0	0	0	0	1.73
121	20-Sep-13	1,384,130.60	90,862.43	1,474,993.03	61,641,831.22	0	90,862.43	0	0	0	0	0	1.73
122	20-Oct-13	1,355,073.61	88,866.97	1,443,940.58	60,286,757.61	0	88,866.97	0	0	0	0	0	1.73
123	20-Nov-13	1,326,608.68	86,913.41	1,413,522.09	58,960,148.93	0	86,913.41	0	0	0	0	0	1.73
124	20-Dec-13	1,298,723.99	85,000.88	1,383,724.87	57,661,424.94	0	85,000.88	0	0	0	0	0	1.73
125	20-Jan-14	1,271,407.97	83,128.55	1,354,536.52	56,390,016.97	0	83,128.55	0	0	0	0	0	1.73
126	20-Feb-14	1,244,649.26	81,295.61	1,325,944.86	55,145,367.71	0	81,295.61	0	0	0	0	0	1.73
127	20-Mar-14	1,218,436.72	79,501.24	1,297,937.96	53,926,930.99	0	79,501.24	0	0	0	0	0	1.73
128	20-Apr-14	1,192,759.46	77,744.66	1,270,504.12	52,734,171.53	0	77,744.66	0	0	0	0	0	1.73
129	20-May-14	1,167,606.77	76,025.10	1,243,631.87	51,566,564.75	0	76,025.10	0	0	0	0	0	1.73
130	20-Jun-14	1,142,968.17	74,341.80	1,217,309.97	50,423,596.58	0	74,341.80	0	0	0	0	0	1.73
131	20-Jul-14	1,118,833.38	72,694.02	1,191,527.40	49,304,763.20	0	72,694.02	0	0	0	0	0	1.73
132	20-Aug-14	1,095,192.32	71,081.03	1,166,273.35	48,209,570.88	0	71,081.03	0	0	0	0	0	1.73
133	20-Sep-14	1,072,035.11	69,502.13	1,141,537.24	47,137,535.77	0	69,502.13	0	0	0	0	0	1.73
134	20-Oct-14	1,049,352.07	67,956.61	1,117,308.68	46,088,183.70	0	67,956.61	0	0	0	0	0	1.73
135	20-Nov-14	1,027,133.69	66,443.80	1,093,577.49	45,061,050.01	0	66,443.80	0	0	0	0	0	1.73
136	20-Dec-14	1,005,370.69	64,963.01	1,070,333.70	44,055,679.32	0	64,963.01	0	0	0	0	0	1.73
137	20-Jan-15	984,053.92	63,513.60	1,047,567.53	43,071,625.40	0	63,513.60	0	0	0	0	0	1.73
138	20-Feb-15	963,174.46	62,094.93	1,025,269.38	42,108,450.94	0	62,094.93	0	0	0	0	0	1.73
139	20-Mar-15	942,723.52	60,706.35	1,003,429.87	41,165,727.42	0	60,706.35	0	0	0	0	0	1.73
140	20-Apr-15	922,692.52	59,347.26	982,039.78	40,243,034.90	0	59,347.26	0	0	0	0	0	1.73
141	20-May-15	903,073.03	58,017.04	961,090.08	39,339,961.86	0	58,017.04	0	0	0	0	0	1.73
142	20-Jun-15	883,856.80	56,715.11	940,571.91	38,456,105.06	0	56,715.11	0	0	0	0	0	1.73
143	20-Jul-15	865,035.72	55,440.88	920,476.60	37,591,069.34	0	55,440.88	0	0	0	0	0	1.73
144	20-Aug-15	846,601.86	54,193.79	900,795.65	36,744,467.48	0	54,193.79	0	0	0	0	0	1.73
145	20-Sep-15	828,547.44	52,973.27	881,520.71	35,915,920.04	0	52,973.27	0	0	0	0	0	1.73
146	20-Oct-15	810,864.84	51,778.78	862,643.62	35,105,055.21	0	51,778.78	0	0	0	0	0	1.73
147	20-Nov-15	793,546.57	50,609.79	844,156.36	34,311,508.63	0	50,609.79	0	0	0	0	0	1.73
148	20-Dec-15	776,585.32	49,465.76	826,051.08	33,534,923.31	0	49,465.76	0	0	0	0	0	1.73
149	20-Jan-16	759,973.90	48,346.18	808,320.08	32,774,949.42	0	48,346.18	0	0	0	0	0	1.73
150	20-Feb-16	743,705.26	47,250.55	790,955.81	32,031,244.16	0	47,250.55	0	0	0	0	0	1.73
151	20-Mar-16	727,772.51	46,178.38	773,950.89	31,303,471.64	0	46,178.38	0	0	0	0	0	1.73
152	20-Apr-16	712,168.89	45,129.17	757,298.06	30,591,302.76	0	45,129.17	0	0	0	0	0	1.73
153	20-May-16	696,887.75	44,102.46	740,990.21	29,894,415.00	0	44,102.46	0	0	0	0	0	1.73
154	20-Jun-16	681,922.61	43,097.78	725,020.39	29,212,492.39	0	43,097.78	0	0	0	0	0	1.73
155	20-Jul-16	667,267.08	42,114.68	709,381.76	28,545,225.31	0	42,114.68	0	0	0	0	0	1.73
156	20-Aug-16	652,914.93	41,152.70	694,067.63	27,892,310.37	0	41,152.70	0	0	0	0	0	1.73
157	20-Sep-16	638,860.04	40,211.41	679,071.45	27,253,450.34	0	40,211.41	0	0	0	0	0	1.73
158	20-Oct-16	625,096.39	39,290.39	664,386.78	26,628,353.94	0	39,290.39	0	0	0	0	0	1.73
159	20-Nov-16	611,618.12	38,389.21	650,007.33	26,016,735.82	0	38,389.21	0	0	0	0	0	1.73
160	20-Dec-16	598,419.46	37,507.46	635,926.92	25,418,316.37	0	37,507.46	0	0	0	0	0	1.73
161	20-Jan-17	585,494.75	36,644.74	622,139.48	24,832,821.62	0	36,644.74	0	0	0	0	0	1.73
162	20-Feb-17	572,838.45	35,800.65	608,639.11	24,259,983.17	0	35,800.65	0	0	0	0	0	1.73
163	20-Mar-17	560,445.15	34,974.81	595,419.96	23,699,538.01	0	34,974.81	0	0	0	0	0	1.73
164	20-Apr-17	548,309.52	34,166.83	582,476.35	23,151,228.50	0	34,166.83	0	0	0	0	0	1.73
165	20-May-17	536,426.34	33,376.35	569,802.69	22,614,802.16	0	33,376.35	0	0	0	0	0	1.73
166	20-Jun-17	524,790.50	32,603.01	557,393.51	22,090,011.66	0	32,603.01	0	0	0	0	0	1.73
167	20-Jul-17	513,397.00	31,846.43	545,243.43	21,576,614.66	0	31,846.43	0	0	0	0	0	1.73
168	20-Aug-17	502,240.91	31,106.29	533,347.20	21,074,373.75	0	31,106.29	0	0	0	0	0	1.73
169	20-Sep-17	491,317.43	30,382.22	521,699.66	20,583,056.32	0	30,382.22	0	0	0	0	0	1.73
170	20-Oct-17	480,621.85	29,673.91	510,295.76	20,102,434.47	0	29,673.91	0	0	0	0	0	1.73
171	20-Nov-17	470,149.53	28,981.01	499,130.54	19,632,284.94	0	28,981.01	0	0	0	0	0	1.73
172	20-Dec-17	459,895.95	28,303.21	488,199.16	19,172,388.99	0	28,303.21	0	0	0	0	0	1.73
173	20-Jan-18	449,856.66	27,640.19	477,496.86	18,722,532.32	0	27,640.19	0	0	0	0	0	1.73
174	20-Feb-18	440,027.32	26,991.65	467,018.97	18,282,505.01	0	26,991.65	0	0	0	0	0	1.73
175	20-Mar-18	430,403.65	26,357.28	456,760.93	17,852,101.36	0	26,357.28	0	0	0	0	0	1.73
176	20-Apr-18	420,981.47	25,736.78	446,718.25	17,431,119.89	0	25,736.78	0	0	0	0	0	1.73
177	20-May-18	411,756.69	25,129.86	436,886.55	17,019,363.20	0	25,129.86	0	0	0	0	0	1.73
178	20-Jun-18	402,725.29	24,536.25	427,261.54	16,616,637.91	0	24,536.25	0	0	0	0	0	1.73
179	20-Jul-18	393,883.33	23,955.65	417,838.98	16,222,754.58	0	23,955.65	0	0	0	0	0	1.73
180	20-Aug-18	385,226.96	23,387.80	408,614.76	15,837,527.62	0	23,387.80	0	0	0	0	0	1.73
181	20-Sep-18	376,752.39	22,832.44	399,584.83	15,460,775.23	0	22,832.44	0	0	0	0	0	1.73
182	20-Oct-18	368,455.92	22,289.28	390,745.20	15,092,319.31	0	22,289.28	0	0	0	0	0	1.73
183	20-Nov-18	360,333.92	21,758.09	382,092.01	14,731,985.39	0	21,758.09	0	0	0	0	0	1.73
184	20-Dec-18	352,382.82	21,238.61	373,621.43	14,379,602.57	0	21,238.61	0	0	0	0	0	1.73
185	20-Jan-19	344,599.14	20,730.59	365,329.74	14,035,003.43	0	20,730.59	0	0	0	0	0	1.73
186	20-Feb-19	336,979.47	20,233.80	357,213.27	13,698,023.96	0	20,233.80	0	0	0	0	0	1.73
187	20-Mar-19	329,520.45	19,747.98	349,268.43	13,368,503.51	0	19,747.98	0	0	0	0	0	1.73
188	20-Apr-19	322,218.79	19,272.93	341,491.72	13,046,284.71	0	19,272.93	0	0	0	0	0	1.73
189	20-May-19	315,071.29	18,808.39	333,879.69	12,731,213.42	0	18,808.39	0	0	0	0	0	1.73
190	20-Jun-19	308,074.79	18,354.17	326,428.95	12,423,138.64	0	18,354.17	0	0	0	0	0	1.73
191	20-Jul-19	301,226.19	17,910.02	319,136.21	12,121,912.45	0	17,910.02	0	0	0	0	0	1.73
192	20-Aug-19	294,522.47	17,475.76	311,998.23	11,827,389.97	0	17,475.76	0	0	0	0	0	1.73
193	20-Sep-19	287,960.67	17,051.15	305,011.82	11,539,429.31	0	17,051.15	0	0	0	0	0	1.73
194	20-Oct-19	281,537.87	16,636.01	298,173.88	11,257,891.44	0	16,636.01	0	0	0	0	0	1.73
195	20-Nov-19	275,251.22	16,230.13	291,481.35	10,982,640.22	0	16,230.13	0	0	0	0	0	1.73
196	20-Dec-19	269,097.94	15,833.31	284,931.24	10,713,542.28	0	15,833.31	0	0	0	0	0	1.73
197	20-Jan-20	263,075.28	15,445.36	278,520.63	10,450,467.01	0	15,445.36	0	0	0	0	0	1.73
198	20-Feb-20	257,180.56	15,066.09	272,246.65	10,193,286.45	0	15,066.09	0	0	0	0	0	1.73
199	20-Mar-20	251,411.16	14,695.32	266,106.48	9,941,875.30	0	14,695.32	0	0	0	0	0	1.73
200	20-Apr-20	245,764.49	14,332.87	260,097.36	9,696,110.80	0	14,332.87	0	0	0	0	0	1.73
201	20-May-20	240,238.05	13,978.56	254,216.61	9,455,872.76	0	13,978.56	0	0	0	0	0	1.73
202	20-Jun-20	234,829.34	13,632.22	248,461.56	9,221,043.41	0	13,632.22	0	0	0	0	0	1.73
203	20-Jul-20	229,535.96	13,293.67	242,829.63	8,991,507.45	0	13,293.67	0	0	0	0	0	1.73
204	20-Aug-20	224,355.52	12,962.76	237,318.28	8,767,151.93	0	12,962.76	0	0	0	0	0	1.73
205	20-Sep-20	219,285.70	12,639.31	231,925.01	8,547,866.23	0	12,639.31	0	0	0	0	0	1.73
206	20-Oct-20	214,324.22	12,323.17	226,647.39	8,333,542.01	0	12,323.17	0	0	0	0	0	1.73
207	20-Nov-20	209,468.84	12,014.19	221,483.03	8,124,073.17	0	12,014.19	0	0	0	0	0	1.73
208	20-Dec-20	204,717.38	11,712.21	216,429.58	7,919,355.79	0	11,712.21	0	0	0	0	0	1.73
209	20-Jan-21	200,067.69	11,417.07	211,484.76	7,719,288.11	0	11,417.07	0	0	0	0	0	1.73
210	20-Feb-21	195,517.66	11,128.64	206,646.30	7,523,770.45	0	11,128.64	0	0	0	0	0	1.73
211	20-Mar-21	191,065.24	10,846.77	201,912.01	7,332,705.20	0	10,846.77	0	0	0	0	0	1.73
212	20-Apr-21	186,708.42	10,571.32	197,279.73	7,145,996.79	0	10,571.32	0	0	0	0	0	1.73
213	20-May-21	182,445.20	10,302.15	192,747.35	6,963,551.58	0	10,302.15	0	0	0	0	0	1.73
214	20-Jun-21	178,273.67	10,039.12	188,312.79	6,785,277.92	0	10,039.12	0	0	0	0	0	1.73
215	20-Jul-21	174,191.90	9,782.11	183,974.01	6,611,086.01	0	9,782.11	0	0	0	0	0	1.73
216	20-Aug-21	170,198.06	9,530.98	179,729.04	6,440,887.96	0	9,530.98	0	0	0	0	0	1.73
217	20-Sep-21	166,290.31	9,285.61	175,575.92	6,274,597.65	0	9,285.61	0	0	0	0	0	1.73
218	20-Oct-21	162,466.87	9,045.88	171,512.74	6,112,130.78	0	9,045.88	0	0	0	0	0	1.73
219	20-Nov-21	158,725.98	8,811.66	167,537.64	5,953,404.80	0	8,811.66	0	0	0	0	0	1.73
220	20-Dec-21	155,065.94	8,582.83	163,648.77	5,798,338.86	0	8,582.83	0	0	0	0	0	1.73
221	20-Jan-22	151,485.07	8,359.27	159,844.34	5,646,853.79	0	8,359.27	0	0	0	0	0	1.73
222	20-Feb-22	147,981.71	8,140.88	156,122.60	5,498,872.07	0	8,140.88	0	0	0	0	0	1.73
223	20-Mar-22	144,554.27	7,927.54	152,481.81	5,354,317.81	0	7,927.54	0	0	0	0	0	1.73
224	20-Apr-22	141,201.15	7,719.14	148,920.29	5,213,116.66	0	7,719.14	0	0	0	0	0	1.73
225	20-May-22	137,920.80	7,515.58	145,436.38	5,075,195.86	0	7,515.58	0	0	0	0	0	1.73
226	20-Jun-22	134,711.73	7,316.74	142,028.47	4,940,484.13	0	7,316.74	0	0	0	0	0	1.73
227	20-Jul-22	131,572.43	7,122.53	138,694.96	4,808,911.71	0	7,122.53	0	0	0	0	0	1.73
228	20-Aug-22	128,501.45	6,932.85	135,434.29	4,680,410.26	0	6,932.85	0	0	0	0	0	1.73
229	20-Sep-22	125,497.36	6,747.59	132,244.96	4,554,912.90	0	6,747.59	0	0	0	0	0	1.73
230	20-Oct-22	122,558.78	6,566.67	129,125.45	4,432,354.12	0	6,566.67	0	0	0	0	0	1.73
231	20-Nov-22	119,684.33	6,389.98	126,074.30	4,312,669.79	0	6,389.98	0	0	0	0	0	1.73
232	20-Dec-22	116,872.66	6,217.43	123,090.10	4,195,797.13	0	6,217.43	0	0	0	0	0	1.73
233	20-Jan-23	114,122.48	6,048.94	120,171.42	4,081,674.65	0	6,048.94	0	0	0	0	0	1.73
234	20-Feb-23	111,432.48	5,884.41	117,316.89	3,970,242.17	0	5,884.41	0	0	0	0	0	1.73
235	20-Mar-23	108,801.41	5,723.77	114,525.17	3,861,440.77	0	5,723.77	0	0	0	0	0	1.73
236	20-Apr-23	106,228.03	5,566.91	111,794.94	3,755,212.74	0	5,566.91	0	0	0	0	0	1.73
237	20-May-23	103,711.13	5,413.77	109,124.90	3,651,501.61	0	5,413.77	0	0	0	0	0	1.73
238	20-Jun-23	101,249.54	5,264.25	106,513.79	3,550,252.07	0	5,264.25	0	0	0	0	0	1.73
239	20-Jul-23	98,842.08	5,118.28	103,960.36	3,451,409.99	0	5,118.28	0	0	0	0	0	1.73
240	20-Aug-23	96,487.62	4,975.78	101,463.40	3,354,922.37	0	4,975.78	0	0	0	0	0	1.73
241	20-Sep-23	94,185.04	4,836.68	99,021.72	3,260,737.33	0	4,836.68	0	0	0	0	0	1.73
242	20-Oct-23	91,933.26	4,700.90	96,634.16	3,168,804.07	0	4,700.90	0	0	0	0	0	1.73
243	20-Nov-23	89,731.20	4,568.36	94,299.56	3,079,072.87	0	4,568.36	0	0	0	0	0	1.73
244	20-Dec-23	87,577.82	4,439.00	92,016.82	2,991,495.05	0	4,439.00	0	0	0	0	0	1.73
245	20-Jan-24	85,472.09	4,312.74	89,784.83	2,906,022.96	0	4,312.74	0	0	0	0	0	1.73
246	20-Feb-24	83,413.00	4,189.52	87,602.52	2,822,609.96	0	4,189.52	0	0	0	0	0	1.73
247	20-Mar-24	81,399.58	4,069.26	85,468.84	2,741,210.39	0	4,069.26	0	0	0	0	0	1.73
248	20-Apr-24	79,430.85	3,951.91	83,382.76	2,661,779.54	0	3,951.91	0	0	0	0	0	1.73
249	20-May-24	77,505.87	3,837.40	81,343.27	2,584,273.67	0	3,837.40	0	0	0	0	0	1.73
250	20-Jun-24	75,623.72	3,725.66	79,349.38	2,508,649.95	0	3,725.66	0	0	0	0	0	1.73
251	20-Jul-24	73,783.49	3,616.64	77,400.12	2,434,866.47	0	3,616.64	0	0	0	0	0	1.73
252	20-Aug-24	71,984.29	3,510.27	75,494.55	2,362,882.18	0	3,510.27	0	0	0	0	0	1.73
253	20-Sep-24	70,225.25	3,406.49	73,631.74	2,292,656.93	0	3,406.49	0	0	0	0	0	1.73
254	20-Oct-24	68,505.52	3,305.25	71,810.77	2,224,151.41	0	3,305.25	0	0	0	0	0	1.73
255	20-Nov-24	66,824.27	3,206.48	70,030.76	2,157,327.14	0	3,206.48	0	0	0	0	0	1.73
256	20-Dec-24	65,180.68	3,110.15	68,290.83	2,092,146.46	0	3,110.15	0	0	0	0	0	1.73
257	20-Jan-25	63,573.95	3,016.18	66,590.12	2,028,572.52	0	3,016.18	0	0	0	0	0	1.73
258	20-Feb-25	62,003.29	2,924.53	64,927.81	1,966,569.23	0	2,924.53	0	0	0	0	0	1.73
259	20-Mar-25	60,467.93	2,835.14	63,303.07	1,906,101.30	0	2,835.14	0	0	0	0	0	1.73
260	20-Apr-25	58,967.14	2,747.96	61,715.10	1,847,134.16	0	2,747.96	0	0	0	0	0	1.73
261	20-May-25	57,500.16	2,662.95	60,163.11	1,789,634.00	0	2,662.95	0	0	0	0	0	1.73
262	20-Jun-25	56,066.27	2,580.06	58,646.33	1,733,567.73	0	2,580.06	0	0	0	0	0	1.73
263	20-Jul-25	54,664.78	2,499.23	57,164.01	1,678,902.95	0	2,499.23	0	0	0	0	0	1.73
264	20-Aug-25	53,294.99	2,420.42	55,715.41	1,625,607.96	0	2,420.42	0	0	0	0	0	1.73
265	20-Sep-25	51,956.21	2,343.58	54,299.80	1,573,651.75	0	2,343.58	0	0	0	0	0	1.73
266	20-Oct-25	50,647.80	2,268.68	52,916.48	1,523,003.95	0	2,268.68	0	0	0	0	0	1.73
267	20-Nov-25	49,369.08	2,195.66	51,564.75	1,473,634.87	0	2,195.66	0	0	0	0	0	1.73
268	20-Dec-25	48,119.44	2,124.49	50,243.93	1,425,515.43	0	2,124.49	0	0	0	0	0	1.73
269	20-Jan-26	46,898.25	2,055.12	48,953.37	1,378,617.18	0	2,055.12	0	0	0	0	0	1.73
270	20-Feb-26	45,704.89	1,987.51	47,692.40	1,332,912.29	0	1,987.51	0	0	0	0	0	1.73
271	20-Mar-26	44,538.77	1,921.62	46,460.38	1,288,373.52	0	1,921.62	0	0	0	0	0	1.73
272	20-Apr-26	43,399.30	1,857.41	45,256.70	1,244,974.22	0	1,857.41	0	0	0	0	0	1.73
273	20-May-26	42,285.91	1,794.84	44,080.75	1,202,688.31	0	1,794.84	0	0	0	0	0	1.73
274	20-Jun-26	41,198.04	1,733.88	42,931.91	1,161,490.28	0	1,733.88	0	0	0	0	0	1.73
275	20-Jul-26	40,135.13	1,674.48	41,809.61	1,121,355.14	0	1,674.48	0	0	0	0	0	1.73
276	20-Aug-26	39,096.66	1,616.62	40,713.28	1,082,258.49	0	1,616.62	0	0	0	0	0	1.73
277	20-Sep-26	38,082.08	1,560.26	39,642.34	1,044,176.41	0	1,560.26	0	0	0	0	0	1.73
278	20-Oct-26	37,090.89	1,505.35	38,596.24	1,007,085.52	0	1,505.35	0	0	0	0	0	1.73
279	20-Nov-26	36,122.58	1,451.88	37,574.46	970,962.94	0	1,451.88	0	0	0	0	0	1.73
280	20-Dec-26	35,176.65	1,399.80	36,576.46	935,786.29	0	1,399.80	0	0	0	0	0	1.73
281	20-Jan-27	34,252.63	1,349.09	35,601.72	901,533.66	0	1,349.09	0	0	0	0	0	1.73
282	20-Feb-27	33,350.02	1,299.71	34,649.74	868,183.63	0	1,299.71	0	0	0	0	0	1.73
283	20-Mar-27	32,468.38	1,251.63	33,720.01	835,715.25	0	1,251.63	0	0	0	0	0	1.73
284	20-Apr-27	31,607.24	1,204.82	32,812.07	804,108.01	0	1,204.82	0	0	0	0	0	1.73
285	20-May-27	30,766.16	1,159.26	31,925.42	773,341.85	0	1,159.26	0	0	0	0	0	1.73
286	20-Jun-27	29,944.71	1,114.90	31,059.61	743,397.14	0	1,114.90	0	0	0	0	0	1.73
287	20-Jul-27	29,142.44	1,071.73	30,214.17	714,254.70	0	1,071.73	0	0	0	0	0	1.73
288	20-Aug-27	28,358.96	1,029.72	29,388.67	685,895.74	0	1,029.72	0	0	0	0	0	1.73
289	20-Sep-27	27,593.84	988.83	28,582.67	658,301.90	0	988.83	0	0	0	0	0	1.73
290	20-Oct-27	26,846.69	949.05	27,795.74	631,455.21	0	949.05	0	0	0	0	0	1.73
291	20-Nov-27	26,117.11	910.35	27,027.45	605,338.11	0	910.35	0	0	0	0	0	1.73
292	20-Dec-27	25,404.71	872.7	26,277.41	579,933.40	0	872.7	0	0	0	0	0	1.73
293	20-Jan-28	24,709.13	836.07	25,545.21	555,224.26	0	836.07	0	0	0	0	0	1.73
294	20-Feb-28	24,030.00	800.45	24,830.45	531,194.26	0	800.45	0	0	0	0	0	1.73
295	20-Mar-28	23,366.95	765.81	24,132.75	507,827.32	0	765.81	0	0	0	0	0	1.73
296	20-Apr-28	22,719.62	732.12	23,451.74	485,107.69	0	732.12	0	0	0	0	0	1.73
297	20-May-28	22,087.68	699.36	22,787.05	463,020.01	0	699.36	0	0	0	0	0	1.73
298	20-Jun-28	21,470.79	667.52	22,138.31	441,549.22	0	667.52	0	0	0	0	0	1.73
299	20-Jul-28	20,868.61	636.57	21,505.17	420,680.62	0	636.57	0	0	0	0	0	1.73
300	20-Aug-28	15,482.60	606.48	16,089.08	405,198.02	0	606.48	0	0	0	0	0	1.73
301	20-Sep-28	13,675.40	584.16	14,259.56	391,522.62	0	584.16	0	0	0	0	0	1.73
302	20-Oct-28	13,324.81	564.45	13,889.26	378,197.81	0	564.45	0	0	0	0	0	1.73
303	20-Nov-28	12,982.25	545.24	13,527.48	365,215.56	0	545.24	0	0	0	0	0	1.73
304	20-Dec-28	12,647.53	526.52	13,174.05	352,568.03	0	526.52	0	0	0	0	0	1.73
305	20-Jan-29	12,320.49	508.29	12,828.78	340,247.54	0	508.29	0	0	0	0	0	1.73
306	20-Feb-29	12,000.97	490.52	12,491.49	328,246.57	0	490.52	0	0	0	0	0	1.73
307	20-Mar-29	11,688.80	473.22	12,162.02	316,557.78	0	473.22	0	0	0	0	0	1.73
308	20-Apr-29	11,383.82	456.37	11,840.19	305,173.96	0	456.37	0	0	0	0	0	1.73
309	20-May-29	11,085.88	439.96	11,525.84	294,088.07	0	439.96	0	0	0	0	0	1.73
310	20-Jun-29	10,794.83	423.98	11,218.81	283,293.24	0	423.98	0	0	0	0	0	1.73
311	20-Jul-29	10,510.52	408.41	10,918.93	272,782.72	0	408.41	0	0	0	0	0	1.73
312	20-Aug-29	10,232.80	393.26	10,626.06	262,549.93	0	393.26	0	0	0	0	0	1.73
313	20-Sep-29	9,961.52	378.51	10,340.03	252,588.41	0	378.51	0	0	0	0	0	1.73
314	20-Oct-29	9,696.56	364.15	10,060.70	242,891.85	0	364.15	0	0	0	0	0	1.73
315	20-Nov-29	9,437.76	350.17	9,787.93	233,454.09	0	350.17	0	0	0	0	0	1.73
316	20-Dec-29	9,185.01	336.56	9,521.57	224,269.08	0	336.56	0	0	0	0	0	1.73
317	20-Jan-30	8,938.16	323.32	9,261.48	215,330.93	0	323.32	0	0	0	0	0	1.73
318	20-Feb-30	8,697.08	310.44	9,007.52	206,633.84	0	310.44	0	0	0	0	0	1.73
319	20-Mar-30	8,461.66	297.9	8,759.56	198,172.18	0	297.9	0	0	0	0	0	1.73
320	20-Apr-30	8,231.77	285.7	8,517.47	189,940.40	0	285.7	0	0	0	0	0	1.73
321	20-May-30	8,007.29	273.83	8,281.12	181,933.12	0	273.83	0	0	0	0	0	1.73
322	20-Jun-30	7,788.09	262.29	8,050.38	174,145.02	0	262.29	0	0	0	0	0	1.73
323	20-Jul-30	7,574.07	251.06	7,825.13	166,570.95	0	251.06	0	0	0	0	0	1.73
324	20-Aug-30	7,365.11	240.14	7,605.25	159,205.84	0	240.14	0	0	0	0	0	1.73
325	20-Sep-30	7,161.10	229.52	7,390.62	152,044.74	0	229.52	0	0	0	0	0	1.73
326	20-Oct-30	6,961.93	219.2	7,181.13	145,082.81	0	219.2	0	0	0	0	0	1.73
327	20-Nov-30	6,767.49	209.16	6,976.65	138,315.32	0	209.16	0	0	0	0	0	1.73
328	20-Dec-30	6,577.69	199.4	6,777.09	131,737.63	0	199.4	0	0	0	0	0	1.73
329	20-Jan-31	6,392.41	189.92	6,582.33	125,345.22	0	189.92	0	0	0	0	0	1.73
330	20-Feb-31	6,211.56	180.71	6,392.27	119,133.66	0	180.71	0	0	0	0	0	1.73
331	20-Mar-31	6,035.05	171.75	6,206.80	113,098.62	0	171.75	0	0	0	0	0	1.73
332	20-Apr-31	5,862.76	163.05	6,025.81	107,235.85	0	163.05	0	0	0	0	0	1.73
333	20-May-31	5,694.62	154.6	5,849.22	101,541.23	0	154.6	0	0	0	0	0	1.73
334	20-Jun-31	5,530.53	146.39	5,676.92	96,010.69	0	146.39	0	0	0	0	0	1.73
335	20-Jul-31	5,370.41	138.42	5,508.82	90,640.29	0	138.42	0	0	0	0	0	1.73
336	20-Aug-31	5,214.15	130.67	5,344.82	85,426.14	0	130.67	0	0	0	0	0	1.73
337	20-Sep-31	5,061.68	123.16	5,184.84	80,364.46	0	123.16	0	0	0	0	0	1.73
338	20-Oct-31	4,912.91	115.86	5,028.77	75,451.54	0	115.86	0	0	0	0	0	1.73
339	20-Nov-31	4,767.77	108.78	4,876.54	70,683.78	0	108.78	0	0	0	0	0	1.73
340	20-Dec-31	4,626.16	101.9	4,728.06	66,057.62	0	101.9	0	0	0	0	0	1.73
341	20-Jan-32	4,488.01	95.23	4,583.25	61,569.60	0	95.23	0	0	0	0	0	1.73
342	20-Feb-32	4,353.25	88.76	4,442.01	57,216.35	0	88.76	0	0	0	0	0	1.73
343	20-Mar-32	4,221.79	82.49	4,304.28	52,994.56	0	82.49	0	0	0	0	0	1.73
344	20-Apr-32	4,093.57	76.4	4,169.97	48,900.99	0	76.4	0	0	0	0	0	1.73
345	20-May-32	3,968.51	70.5	4,039.01	44,932.47	0	70.5	0	0	0	0	0	1.73
346	20-Jun-32	3,846.54	64.78	3,911.32	41,085.93	0	64.78	0	0	0	0	0	1.73
347	20-Jul-32	3,727.59	59.23	3,786.83	37,358.34	0	59.23	0	0	0	0	0	1.73
348	20-Aug-32	3,611.60	53.86	3,665.46	33,746.74	0	53.86	0	0	0	0	0	1.73
349	20-Sep-32	3,498.49	48.65	3,547.14	30,248.25	0	48.65	0	0	0	0	0	1.73
350	20-Oct-32	3,388.20	43.61	3,431.81	26,860.04	0	43.61	0	0	0	0	0	1.73
351	20-Nov-32	3,280.67	38.72	3,319.40	23,579.37	0	38.72	0	0	0	0	0	1.73
352	20-Dec-32	3,175.84	33.99	3,209.83	20,403.53	0	33.99	0	0	0	0	0	1.73
353	20-Jan-33	3,073.64	29.42	3,103.06	17,329.89	0	29.42	0	0	0	0	0	1.73
354	20-Feb-33	2,974.02	24.98	2,999.00	14,355.87	0	24.98	0	0	0	0	0	1.73
355	20-Mar-33	2,876.91	20.7	2,897.61	11,478.96	0	20.7	0	0	0	0	0	1.73
356	20-Apr-33	2,782.26	16.55	2,798.81	8,696.70	0	16.55	0	0	0	0	0	1.73
357	20-May-33	2,690.02	12.54	2,702.55	6,006.68	0	12.54	0	0	0	0	0	1.73
358	20-Jun-33	2,926.87	8.66	2,935.53	3,079.82	0	8.66	0	0	0	0	0	1.73
359	20-Jul-33	3,079.82	4.44	3,084.26	0	0	4.44	0	0	0	0	0	1.73