SEMT2003_6_CompMats - CashflowsA1
Period	Date	Principal	Interest	Cash Flow	Balance	Coupon
Total		488,239,000.00	27,087,899.29	515,326,899.29
0	29-Oct-03	0	0	0	488,239,000.00	0
1	20-Nov-03	9,350,268.89	407,272.70	9,757,541.59	478,888,731.11	1.43
2	20-Dec-03	9,178,102.65	570,675.74	9,748,778.39	469,710,628.45	1.43
3	20-Jan-04	9,009,010.15	559,738.50	9,568,748.65	460,701,618.30	1.43
4	20-Feb-04	8,843,032.92	549,002.76	9,392,035.68	451,858,585.38	1.43
5	20-Mar-04	8,680,113.57	538,464.81	9,218,578.38	443,178,471.81	1.43
6	20-Apr-04	8,520,195.76	528,121.01	9,048,316.77	434,658,276.05	1.43
7	20-May-04	8,363,224.18	517,967.78	8,881,191.96	426,295,051.87	1.43
8	20-Jun-04	8,209,144.57	508,001.60	8,717,146.18	418,085,907.29	1.43
9	20-Jul-04	8,057,903.64	498,219.04	8,556,122.68	410,028,003.65	1.43
10	20-Aug-04	7,909,449.10	488,616.70	8,398,065.80	402,118,554.55	1.43
11	20-Sep-04	7,763,729.60	479,191.28	8,242,920.88	394,354,824.96	1.43
12	20-Oct-04	7,620,694.76	469,939.50	8,090,634.26	386,734,130.20	1.43
13	20-Nov-04	7,480,295.12	460,858.17	7,941,153.29	379,253,835.08	1.43
14	20-Dec-04	7,342,482.12	451,944.15	7,794,426.28	371,911,352.96	1.43
15	20-Jan-05	7,207,208.12	443,194.36	7,650,402.48	364,704,144.84	1.43
16	20-Feb-05	7,074,426.34	434,605.77	7,509,032.11	357,629,718.50	1.43
17	20-Mar-05	6,944,090.86	426,175.41	7,370,266.27	350,685,627.65	1.43
18	20-Apr-05	6,816,156.61	417,900.37	7,234,056.98	343,869,471.04	1.43
19	20-May-05	6,690,579.35	409,777.79	7,100,357.13	337,178,891.69	1.43
20	20-Jun-05	6,567,315.66	401,804.85	6,969,120.50	330,611,576.03	1.43
21	20-Jul-05	6,446,322.92	393,978.79	6,840,301.71	324,165,253.12	1.43
22	20-Aug-05	6,327,559.28	386,296.93	6,713,856.20	317,837,693.84	1.43
23	20-Sep-05	6,210,983.68	378,756.59	6,589,740.26	311,626,710.16	1.43
24	20-Oct-05	6,096,555.81	371,355.16	6,467,910.97	305,530,154.36	1.43
25	20-Nov-05	5,984,236.09	364,090.10	6,348,326.19	299,545,918.26	1.43
26	20-Dec-05	5,873,985.70	356,958.89	6,230,944.58	293,671,932.57	1.43
27	20-Jan-06	5,765,766.50	349,959.05	6,115,725.55	287,906,166.07	1.43
28	20-Feb-06	5,659,541.07	343,088.18	6,002,629.25	282,246,625.00	1.43
29	20-Mar-06	5,555,272.68	336,343.89	5,891,616.58	276,691,352.31	1.43
30	20-Apr-06	5,452,925.28	329,723.86	5,782,649.15	271,238,427.03	1.43
31	20-May-06	5,352,463.48	323,225.79	5,675,689.27	265,885,963.55	1.43
32	20-Jun-06	5,253,852.53	316,847.44	5,570,699.97	260,632,111.02	1.43
33	20-Jul-06	5,157,058.33	310,586.60	5,467,644.93	255,475,052.69	1.43
34	20-Aug-06	5,062,047.42	304,441.10	5,366,488.53	250,413,005.27	1.43
35	20-Sep-06	4,968,786.94	298,408.83	5,267,195.77	245,444,218.33	1.43
36	20-Oct-06	4,877,244.64	292,487.69	5,169,732.34	240,566,973.68	1.43
37	20-Nov-06	4,787,388.87	286,675.64	5,074,064.52	235,779,584.81	1.43
38	20-Dec-06	4,699,188.56	280,970.67	4,980,159.23	231,080,396.25	1.43
39	20-Jan-07	4,257,302.78	275,370.81	4,532,673.58	226,823,093.47	1.43
40	20-Feb-07	4,178,868.49	270,297.52	4,449,166.01	222,644,224.99	1.43
41	20-Mar-07	4,101,879.23	265,317.70	4,367,196.93	218,542,345.76	1.43
42	20-Apr-07	4,026,308.38	260,429.63	4,286,738.01	214,516,037.38	1.43
43	20-May-07	3,952,129.81	255,631.61	4,207,761.42	210,563,907.58	1.43
44	20-Jun-07	3,879,317.86	250,921.99	4,130,239.85	206,684,589.71	1.43
45	20-Jul-07	3,807,847.36	246,299.14	4,054,146.50	202,876,742.35	1.43
46	20-Aug-07	3,737,693.60	241,761.45	3,979,455.05	199,139,048.75	1.43
47	20-Sep-07	3,668,832.32	237,307.37	3,906,139.68	195,470,216.43	1.43
48	20-Oct-07	3,601,239.69	232,935.34	3,834,175.03	191,868,976.74	1.43
49	20-Nov-07	3,534,892.36	228,643.86	3,763,536.23	188,334,084.38	1.43
50	20-Dec-07	3,469,767.38	224,431.45	3,694,198.83	184,864,317.00	1.43
51	20-Jan-08	3,405,842.22	220,296.64	3,626,138.87	181,458,474.78	1.43
52	20-Feb-08	3,343,094.79	216,238.02	3,559,332.81	178,115,379.99	1.43
53	20-Mar-08	3,281,503.38	212,254.16	3,493,757.54	174,833,876.61	1.43
54	20-Apr-08	3,221,046.70	208,343.70	3,429,390.41	171,612,829.91	1.43
55	20-May-08	3,161,703.85	204,505.29	3,366,209.13	168,451,126.06	1.43
56	20-Jun-08	3,103,454.29	200,737.59	3,304,191.88	165,347,671.77	1.43
57	20-Jul-08	3,046,277.89	197,039.31	3,243,317.20	162,301,393.88	1.43
58	20-Aug-08	2,990,154.88	193,409.16	3,183,564.04	159,311,239.00	1.43
59	20-Sep-08	2,944,490.45	189,845.89	3,134,336.34	156,366,748.55	1.43
60	20-Oct-08	3,046,149.76	186,337.04	3,232,486.80	153,320,598.79	1.43
61	20-Nov-08	2,989,509.53	182,707.05	3,172,216.57	150,331,089.26	1.43
62	20-Dec-08	2,931,807.28	179,144.55	3,110,951.83	147,399,281.98	1.43
63	20-Jan-09	2,875,209.92	175,650.81	3,050,860.73	144,524,072.06	1.43
64	20-Feb-09	2,819,696.43	172,224.52	2,991,920.95	141,704,375.63	1.43
65	20-Mar-09	2,765,246.18	168,864.38	2,934,110.56	138,939,129.46	1.43
66	20-Apr-09	2,711,838.94	165,569.13	2,877,408.06	136,227,290.52	1.43
67	20-May-09	2,659,454.85	162,337.52	2,821,792.37	133,567,835.67	1.43
68	20-Jun-09	2,608,074.45	159,168.34	2,767,242.79	130,959,761.22	1.43
69	20-Jul-09	2,557,678.63	156,060.38	2,713,739.01	128,402,082.59	1.43
70	20-Aug-09	2,508,248.64	153,012.48	2,661,261.12	125,893,833.94	1.43
71	20-Sep-09	2,459,766.10	150,023.49	2,609,789.58	123,434,067.85	1.43
72	20-Oct-09	2,412,212.96	147,092.26	2,559,305.22	121,021,854.89	1.43
73	20-Nov-09	2,365,571.52	144,217.71	2,509,789.23	118,656,283.37	1.43
74	20-Dec-09	2,319,824.42	141,398.74	2,461,223.16	116,336,458.95	1.43
75	20-Jan-10	2,274,954.63	138,634.28	2,413,588.91	114,061,504.31	1.43
76	20-Feb-10	2,230,945.43	135,923.29	2,366,868.73	111,830,558.88	1.43
77	20-Mar-10	2,187,780.43	133,264.75	2,321,045.18	109,642,778.45	1.43
78	20-Apr-10	2,145,443.54	130,657.64	2,276,101.19	107,497,334.90	1.43
79	20-May-10	2,103,918.99	128,100.99	2,232,019.98	105,393,415.91	1.43
80	20-Jun-10	2,063,191.28	125,593.82	2,188,785.10	103,330,224.63	1.43
81	20-Jul-10	2,023,245.24	123,135.18	2,146,380.43	101,306,979.39	1.43
82	20-Aug-10	1,984,065.96	120,724.15	2,104,790.11	99,322,913.43	1.43
83	20-Sep-10	1,945,638.83	118,359.81	2,063,998.64	97,377,274.59	1.43
84	20-Oct-10	1,907,949.51	116,041.25	2,023,990.76	95,469,325.09	1.43
85	20-Nov-10	1,870,983.92	113,767.61	1,984,751.53	93,598,341.17	1.43
86	20-Dec-10	1,834,728.27	111,538.02	1,946,266.29	91,763,612.91	1.43
87	20-Jan-11	1,799,169.01	109,351.64	1,908,520.65	89,964,443.90	1.43
88	20-Feb-11	1,764,292.87	107,207.63	1,871,500.50	88,200,151.03	1.43
89	20-Mar-11	1,730,086.81	105,105.18	1,835,191.99	86,470,064.22	1.43
90	20-Apr-11	1,696,538.05	103,043.49	1,799,581.54	84,773,526.17	1.43
91	20-May-11	1,663,634.04	101,021.79	1,764,655.83	83,109,892.13	1.43
92	20-Jun-11	1,631,362.49	99,039.29	1,730,401.78	81,478,529.64	1.43
93	20-Jul-11	1,599,711.32	97,095.25	1,696,806.57	79,878,818.32	1.43
94	20-Aug-11	1,568,668.70	95,188.93	1,663,857.62	78,310,149.62	1.43
95	20-Sep-11	1,538,223.00	93,319.59	1,631,542.59	76,771,926.62	1.43
96	20-Oct-11	1,508,362.83	91,486.55	1,599,849.37	75,263,563.80	1.43
97	20-Nov-11	1,479,077.01	89,689.08	1,568,766.09	73,784,486.79	1.43
98	20-Dec-11	1,450,354.57	87,926.51	1,538,281.09	72,334,132.21	1.43
99	20-Jan-12	1,422,184.76	86,198.17	1,508,382.93	70,911,947.45	1.43
100	20-Feb-12	1,394,557.02	84,503.40	1,479,060.42	69,517,390.44	1.43
101	20-Mar-12	1,367,460.99	82,841.56	1,450,302.55	68,149,929.45	1.43
102	20-Apr-12	1,340,886.52	81,212.00	1,422,098.52	66,809,042.93	1.43
103	20-May-12	1,314,823.64	79,614.11	1,394,437.75	65,494,219.29	1.43
104	20-Jun-12	1,289,262.58	78,047.28	1,367,309.86	64,204,956.71	1.43
105	20-Jul-12	1,264,193.74	76,510.91	1,340,704.65	62,940,762.97	1.43
106	20-Aug-12	1,239,607.72	75,004.41	1,314,612.13	61,701,155.25	1.43
107	20-Sep-12	1,215,495.29	73,527.21	1,289,022.50	60,485,659.95	1.43
108	20-Oct-12	1,191,847.40	72,078.74	1,263,926.14	59,293,812.55	1.43
109	20-Nov-12	1,168,655.16	70,658.46	1,239,313.62	58,125,157.39	1.43
110	20-Dec-12	1,145,909.86	69,265.81	1,215,175.67	56,979,247.53	1.43
111	20-Jan-13	1,123,602.96	67,900.27	1,191,503.23	55,855,644.57	1.43
112	20-Feb-13	1,101,726.06	66,561.31	1,168,287.37	54,753,918.51	1.43
113	20-Mar-13	1,080,270.95	65,248.42	1,145,519.37	53,673,647.57	1.43
114	20-Apr-13	1,059,229.55	63,961.10	1,123,190.65	52,614,418.02	1.43
115	20-May-13	1,038,593.95	62,698.85	1,101,292.80	51,575,824.07	1.43
116	20-Jun-13	1,018,356.38	61,461.19	1,079,817.57	50,557,467.69	1.43
117	20-Jul-13	998,509.23	60,247.65	1,058,756.88	49,558,958.46	1.43
118	20-Aug-13	979,045.02	59,057.76	1,038,102.78	48,579,913.44	1.43
119	20-Sep-13	999,217.22	57,891.06	1,057,108.29	47,580,696.22	1.43
120	20-Oct-13	1,054,278.07	56,700.33	1,110,978.40	46526418.14	1.43
121	20-Nov-13	1032012.91	67463.31	1099476.21	45494405.24	1.74
122	20-Dec-13	1010203.4	65966.89	1076170.28	44484201.84	1.74
123	20-Jan-14	988840.42	64502.09	1053342.51	43495361.42	1.74
124	20-Feb-14	967915.03	63068.27	1030983.3	42527446.4	1.74
125	20-Mar-14	947418.46	61664.8	1009083.26	41580027.93	1.74
126	20-Apr-14	927342.13	60291.04	987633.17	40652685.81	1.74
127	20-May-14	907677.6	58946.39	966623.99	39745008.21	1.74
128	20-Jun-14	888416.62	57630.26	946046.88	38856591.6	1.74
129	20-Jul-14	869551.09	56342.06	925893.15	37987040.5	1.74
130	20-Aug-14	851073.08	55081.21	906154.29	37135967.42	1.74
131	20-Sep-14	832974.82	53847.15	886821.97	36302992.6	1.74
132	20-Oct-14	815248.67	52639.34	867888.01	35487743.93	1.74
133	20-Nov-14	797887.16	51457.23	849344.39	34689856.77	1.74
134	20-Dec-14	780882.97	50300.29	831183.26	33908973.8	1.74
135	20-Jan-15	764228.91	49168.01	813396.92	33144744.9	1.74
136	20-Feb-15	747917.94	48059.88	795977.82	32396826.96	1.74
137	20-Mar-15	731943.16	46975.4	778918.56	31664883.8	1.74
138	20-Apr-15	716297.81	45914.08	762211.89	30948585.99	1.74
139	20-May-15	700975.26	44875.45	745850.71	30247610.73	1.74
140	20-Jun-15	685969	43859.04	729828.03	29561641.74	1.74
141	20-Jul-15	671272.66	42864.38	714137.04	28890369.07	1.74
142	20-Aug-15	656880.01	41891.04	698771.05	28233489.06	1.74
143	20-Sep-15	642784.92	40938.56	683723.48	27590704.15	1.74
144	20-Oct-15	628981.38	40006.52	668987.9	26961722.77	1.74
145	20-Nov-15	615463.52	39094.5	654558.02	26346259.25	1.74
146	20-Dec-15	602225.57	38202.08	640427.65	25744033.67	1.74
147	20-Jan-16	589261.89	37328.85	626590.74	25154771.79	1.74
148	20-Feb-16	576566.92	36474.42	613041.34	24578204.86	1.74
149	20-Mar-16	564135.25	35638.4	599773.65	24014069.61	1.74
150	20-Apr-16	551961.56	34820.4	586781.96	23462108.05	1.74
151	20-May-16	540040.62	34020.06	574060.67	22922067.43	1.74
152	20-Jun-16	528367.32	33237	561604.32	22393700.11	1.74
153	20-Jul-16	516936.66	32470.87	549407.53	21876763.45	1.74
154	20-Aug-16	505743.73	31721.31	537465.03	21371019.72	1.74
155	20-Sep-16	494783.7	30987.98	525771.68	20876236.02	1.74
156	20-Oct-16	484051.86	30270.54	514322.4	20392184.16	1.74
157	20-Nov-16	473543.59	29568.67	503112.26	19918640.57	1.74
158	20-Dec-16	463254.36	28882.03	492136.39	19455386.21	1.74
159	20-Jan-17	453179.72	28210.31	481390.03	19002206.49	1.74
160	20-Feb-17	443315.32	27553.2	470868.52	18558891.17	1.74
161	20-Mar-17	433656.88	26910.39	460567.28	18125234.29	1.74
162	20-Apr-17	424200.24	26281.59	450481.83	17701034.05	1.74
163	20-May-17	414941.29	25666.5	440607.79	17286092.75	1.74
164	20-Jun-17	405876.01	25064.83	430940.85	16880216.74	1.74
165	20-Jul-17	397000.47	24476.31	421476.78	16483216.27	1.74
166	20-Aug-17	388310.8	23900.66	412211.46	16094905.47	1.74
167	20-Sep-17	379803.23	23337.61	403140.84	15715102.24	1.74
168	20-Oct-17	371474.04	22786.9	394260.94	15343628.2	1.74
169	20-Nov-17	363319.61	22248.26	385567.87	14980308.59	1.74
170	20-Dec-17	355336.37	21721.45	377057.82	14624972.22	1.74
171	20-Jan-18	347520.84	21206.21	368727.05	14277451.38	1.74
172	20-Feb-18	339869.59	20702.3	360571.9	13937581.78	1.74
173	20-Mar-18	332379.28	20209.49	352588.78	13605202.5	1.74
174	20-Apr-18	325046.62	19727.54	344774.16	13280155.88	1.74
175	20-May-18	317868.39	19256.23	337124.61	12962287.5	1.74
176	20-Jun-18	310841.43	18795.32	329636.75	12651446.07	1.74
177	20-Jul-18	303962.66	18344.6	322307.26	12347483.41	1.74
178	20-Aug-18	297229.05	17903.85	315132.9	12050254.36	1.74
179	20-Sep-18	290637.62	17472.87	308110.49	11759616.74	1.74
180	20-Oct-18	284185.47	17051.44	301236.91	11475431.28	1.74
181	20-Nov-18	277869.74	16639.38	294509.12	11197561.54	1.74
182	20-Dec-18	271687.65	16236.46	287924.11	10925873.89	1.74
183	20-Jan-19	265636.45	15842.52	281478.96	10660237.44	1.74
184	20-Feb-19	259713.45	15457.34	275170.8	10400523.99	1.74
185	20-Mar-19	253916.04	15080.76	268996.8	10146607.95	1.74
186	20-Apr-19	248241.64	14712.58	262954.22	9898366.31	1.74
187	20-May-19	242687.71	14352.63	257040.34	9655678.6	1.74
188	20-Jun-19	237251.78	14000.73	251252.52	9418426.82	1.74
189	20-Jul-19	231931.43	13656.72	245588.15	9186495.39	1.74
190	20-Aug-19	226724.29	13320.42	240044.71	8959771.1	1.74
191	20-Sep-19	221628.02	12991.67	234619.69	8738143.07	1.74
192	20-Oct-19	216640.34	12670.31	229310.65	8521502.73	1.74
193	20-Nov-19	211759.02	12356.18	224115.2	8309743.71	1.74
194	20-Dec-19	206981.87	12049.13	219031	8102761.84	1.74
195	20-Jan-20	202306.73	11749	214055.74	7900455.1	1.74
196	20-Feb-20	197731.52	11455.66	209187.18	7702723.59	1.74
197	20-Mar-20	193254.15	11168.95	204423.1	7509469.44	1.74
198	20-Apr-20	188872.62	10888.73	199761.35	7320596.82	1.74
199	20-May-20	184584.94	10614.87	195199.81	7136011.87	1.74
200	20-Jun-20	180389.19	10347.22	190736.4	6955622.69	1.74
201	20-Jul-20	176283.44	10085.65	186369.1	6779339.24	1.74
202	20-Aug-20	172265.86	9830.04	182095.9	6607073.39	1.74
203	20-Sep-20	168334.6	9580.26	177914.85	6438738.79	1.74
204	20-Oct-20	164487.88	9336.17	173824.05	6274250.9	1.74
205	20-Nov-20	160723.96	9097.66	169821.62	6113526.94	1.74
206	20-Dec-20	157041.11	8864.61	165905.73	5956485.83	1.74
207	20-Jan-21	153437.66	8636.9	162074.56	5803048.17	1.74
208	20-Feb-21	149911.95	8414.42	158326.37	5653136.22	1.74
209	20-Mar-21	146462.38	8197.05	154659.42	5506673.85	1.74
210	20-Apr-21	143087.35	7984.68	151072.03	5363586.49	1.74
211	20-May-21	139785.33	7777.2	147562.53	5223801.16	1.74
212	20-Jun-21	136554.8	7574.51	144129.31	5087246.36	1.74
213	20-Jul-21	133394.26	7376.51	140770.76	4953852.1	1.74
214	20-Aug-21	130302.26	7183.09	137485.34	4823549.85	1.74
215	20-Sep-21	127277.37	6994.15	134271.51	4696272.48	1.74
216	20-Oct-21	124318.19	6809.6	131127.79	4571954.29	1.74
217	20-Nov-21	121423.36	6629.33	128052.69	4450530.94	1.74
218	20-Dec-21	118591.52	6453.27	125044.79	4331939.41	1.74
219	20-Jan-22	115821.38	6281.31	122102.69	4216118.04	1.74
220	20-Feb-22	113111.62	6113.37	119224.99	4103006.41	1.74
221	20-Mar-22	110461.01	5949.36	116410.36	3992545.41	1.74
222	20-Apr-22	107868.28	5789.19	113657.48	3884677.12	1.74
223	20-May-22	105332.25	5632.78	110965.03	3779344.88	1.74
224	20-Jun-22	102851.71	5480.05	108331.76	3676493.16	1.74
225	20-Jul-22	100425.51	5330.92	105756.43	3576067.65	1.74
226	20-Aug-22	98052.5	5185.3	103237.8	3478015.15	1.74
227	20-Sep-22	95731.58	5043.12	100774.7	3382283.57	1.74
228	20-Oct-22	93461.64	4904.31	98365.95	3288821.93	1.74
229	20-Nov-22	91241.62	4768.79	96010.41	3197580.3	1.74
230	20-Dec-22	89070.47	4636.49	93706.96	3108509.83	1.74
231	20-Jan-23	86947.15	4507.34	91454.49	3021562.68	1.74
232	20-Feb-23	84870.67	4381.27	89251.94	2936692.01	1.74
233	20-Mar-23	82840.04	4258.2	87098.24	2853851.97	1.74
234	20-Apr-23	80854.28	4138.09	84992.37	2772997.69	1.74
235	20-May-23	78912.46	4020.85	82933.31	2694085.23	1.74
236	20-Jun-23	77013.65	3906.42	80920.07	2617071.58	1.74
237	20-Jul-23	75156.93	3794.75	78951.69	2541914.64	1.74
238	20-Aug-23	73341.43	3685.78	77027.21	2468573.21	1.74
239	20-Sep-23	71566.26	3579.43	75145.7	2397006.95	1.74
240	20-Oct-23	69830.58	3475.66	73306.24	2327176.36	1.74
241	20-Nov-23	68133.55	3374.41	71507.96	2259042.81	1.74
242	20-Dec-23	66474.35	3275.61	69749.96	2192568.46	1.74
243	20-Jan-24	64852.18	3179.22	68031.4	2127716.28	1.74
244	20-Feb-24	63266.25	3085.19	66351.44	2064450.03	1.74
245	20-Mar-24	61715.79	2993.45	64709.25	2002734.24	1.74
246	20-Apr-24	60200.06	2903.96	63104.02	1942534.18	1.74
247	20-May-24	58718.3	2816.67	61534.98	1883815.87	1.74
248	20-Jun-24	57269.81	2731.53	60001.34	1826546.07	1.74
249	20-Jul-24	55853.86	2648.49	58502.36	1770692.2	1.74
250	20-Aug-24	54469.78	2567.5	57037.28	1716222.42	1.74
251	20-Sep-24	53116.87	2488.52	55605.39	1663105.55	1.74
252	20-Oct-24	51794.47	2411.5	54205.98	1611311.08	1.74
253	20-Nov-24	50501.94	2336.4	52838.34	1560809.14	1.74
254	20-Dec-24	49238.63	2263.17	51501.8	1511570.51	1.74
255	20-Jan-25	48003.92	2191.78	50195.69	1463566.6	1.74
256	20-Feb-25	46797.19	2122.17	48919.36	1416769.41	1.74
257	20-Mar-25	45617.85	2054.32	47672.17	1371151.56	1.74
258	20-Apr-25	44465.31	1988.17	46453.48	1326686.25	1.74
259	20-May-25	43339	1923.7	45262.69	1283347.25	1.74
260	20-Jun-25	42238.35	1860.85	44099.2	1241108.9	1.74
261	20-Jul-25	41162.8	1799.61	42962.41	1199946.1	1.74
262	20-Aug-25	40111.83	1739.92	41851.76	1159834.27	1.74
263	20-Sep-25	39084.91	1681.76	40766.67	1120749.36	1.74
264	20-Oct-25	38081.5	1625.09	39706.59	1082667.86	1.74
265	20-Nov-25	37101.12	1569.87	38670.98	1045566.74	1.74
266	20-Dec-25	36143.25	1516.07	37659.32	1009423.49	1.74
267	20-Jan-26	35207.42	1463.66	36671.08	974216.08	1.74
268	20-Feb-26	34293.15	1412.61	35705.76	939922.93	1.74
269	20-Mar-26	33399.96	1362.89	34762.85	906522.96	1.74
270	20-Apr-26	32527.42	1314.46	33841.88	873995.54	1.74
271	20-May-26	31675.06	1267.29	32942.36	842320.48	1.74
272	20-Jun-26	30842.46	1221.36	32063.82	811478.02	1.74
273	20-Jul-26	30029.18	1176.64	31205.82	781448.85	1.74
274	20-Aug-26	29234.79	1133.1	30367.9	752214.05	1.74
275	20-Sep-26	28458.91	1090.71	29549.62	723755.15	1.74
276	20-Oct-26	27701.11	1049.44	28750.55	696054.04	1.74
277	20-Nov-26	26961	1009.28	27970.28	669093.04	1.74
278	20-Dec-26	26238.21	970.18	27208.39	642854.83	1.74
279	20-Jan-27	25532.34	932.14	26464.48	617322.49	1.74
280	20-Feb-27	24843.04	895.12	25738.16	592479.44	1.74
281	20-Mar-27	24169.94	859.1	25029.04	568309.5	1.74
282	20-Apr-27	23512.69	824.05	24336.74	544796.81	1.74
283	20-May-27	22870.93	789.96	23660.89	521925.88	1.74
284	20-Jun-27	22244.34	756.79	23001.13	499681.54	1.74
285	20-Jul-27	21632.57	724.54	22357.1	478048.97	1.74
286	20-Aug-27	21035.3	693.17	21728.47	457013.68	1.74
287	20-Sep-27	20452.21	662.67	21114.88	436561.47	1.74
288	20-Oct-27	19882.99	633.01	20516	416678.48	1.74
289	20-Nov-27	19327.33	604.18	19931.52	397351.15	1.74
290	20-Dec-27	18784.95	576.16	19361.1	378566.2	1.74
291	20-Jan-28	18255.53	548.92	18804.45	360310.67	1.74
292	20-Feb-28	17738.8	522.45	18261.25	342571.87	1.74
293	20-Mar-28	17234.47	496.73	17731.2	325337.4	1.74
294	20-Apr-28	16742.28	471.74	17214.01	308595.13	1.74
295	20-May-28	16261.94	447.46	16709.4	292333.19	1.74
296	20-Jun-28	15793.2	423.88	16217.09	276539.98	1.74
297	20-Jul-28	15335.81	400.98	15736.79	261204.17	1.74
298	20-Aug-28	14889.5	378.75	15268.25	246314.67	1.74
299	20-Sep-28	12277.72	357.16	12634.88	234036.95	1.74
300	20-Oct-28	7863.48	339.35	8202.83	226173.47	1.74
301	20-Nov-28	7662.04	327.95	7989.99	218511.43	1.74
302	20-Dec-28	7465.21	316.84	7782.05	211046.22	1.74
303	20-Jan-29	7272.89	306.02	7578.91	203773.33	1.74
304	20-Feb-29	7084.99	295.47	7380.46	196688.35	1.74
305	20-Mar-29	6901.41	285.2	7186.6	189786.94	1.74
306	20-Apr-29	6722.05	275.19	6997.24	183064.89	1.74
307	20-May-29	6546.83	265.44	6812.28	176518.06	1.74
308	20-Jun-29	6375.66	255.95	6631.61	170142.4	1.74
309	20-Jul-29	6208.45	246.71	6455.15	163933.95	1.74
310	20-Aug-29	6045.11	237.7	6282.81	157888.84	1.74
311	20-Sep-29	5885.56	228.94	6114.5	152003.28	1.74
312	20-Oct-29	5729.71	220.4	5950.12	146273.57	1.74
313	20-Nov-29	5577.5	212.1	5789.59	140696.07	1.74
314	20-Dec-29	5428.83	204.01	5632.83	135267.25	1.74
315	20-Jan-30	5283.63	196.14	5479.76	129983.62	1.74
316	20-Feb-30	5141.82	188.48	5330.3	124841.8	1.74
317	20-Mar-30	5003.34	181.02	5184.36	119838.47	1.74
318	20-Apr-30	4868.1	173.77	5041.87	114970.37	1.74
319	20-May-30	4736.04	166.71	4902.75	110234.33	1.74
320	20-Jun-30	4607.09	159.84	4766.93	105627.24	1.74
321	20-Jul-30	4481.18	153.16	4634.34	101146.06	1.74
322	20-Aug-30	4358.24	146.66	4504.9	96787.82	1.74
323	20-Sep-30	4238.21	140.34	4378.55	92549.61	1.74
324	20-Oct-30	4121.03	134.2	4255.22	88428.58	1.74
325	20-Nov-30	4006.62	128.22	4134.84	84421.96	1.74
326	20-Dec-30	3894.94	122.41	4017.35	80527.03	1.74
327	20-Jan-31	3785.92	116.76	3902.68	76741.11	1.74
328	20-Feb-31	3679.5	111.27	3790.77	73061.61	1.74
329	20-Mar-31	3575.62	105.94	3681.56	69485.99	1.74
330	20-Apr-31	3474.23	100.75	3574.99	66011.76	1.74
331	20-May-31	3375.28	95.72	3471	62636.48	1.74
332	20-Jun-31	3278.71	90.82	3369.53	59357.78	1.74
333	20-Jul-31	3184.46	86.07	3270.53	56173.32	1.74
334	20-Aug-31	3092.49	81.45	3173.94	53080.83	1.74
335	20-Sep-31	3002.74	76.97	3079.71	50078.09	1.74
336	20-Oct-31	2915.17	72.61	2987.78	47162.92	1.74
337	20-Nov-31	2829.73	68.39	2898.11	44333.2	1.74
338	20-Dec-31	2746.36	64.28	2810.64	41586.83	1.74
339	20-Jan-32	2665.03	60.3	2725.33	38921.81	1.74
340	20-Feb-32	2585.69	56.44	2642.12	36336.12	1.74
341	20-Mar-32	2508.29	52.69	2560.97	33827.83	1.74
342	20-Apr-32	2432.79	49.05	2481.84	31395.05	1.74
343	20-May-32	2359.14	45.52	2404.67	29035.9	1.74
344	20-Jun-32	2287.32	42.1	2329.42	26748.58	1.74
345	20-Jul-32	2217.27	38.79	2256.05	24531.32	1.74
346	20-Aug-32	2148.95	35.57	2184.52	22382.37	1.74
347	20-Sep-32	2082.33	32.45	2114.78	20300.04	1.74
348	20-Oct-32	2017.37	29.44	2046.8	18282.67	1.74
349	20-Nov-32	1954.03	26.51	1980.54	16328.65	1.74
350	20-Dec-32	1892.27	23.68	1915.94	14436.38	1.74
351	20-Jan-33	1832.06	20.93	1852.99	12604.32	1.74
352	20-Feb-33	1773.36	18.28	1791.64	10830.96	1.74
353	20-Mar-33	1716.14	15.7	1731.85	9114.82	1.74
354	20-Apr-33	1660.37	13.22	1673.59	7454.45	1.74
355	20-May-33	1606.01	10.81	1616.82	5848.44	1.74
356	20-Jun-33	1553.03	8.48	1561.51	4295.41	1.74
357	20-Jul-33	1501.4	6.23	1507.62	2794.01	1.74
358	20-Aug-33	1451.08	4.05	1455.13	1342.93	1.74
359	20-Sep-33	1325.92	1.95	1327.87	17.01	1.74
360	20-Oct-33	17.01	0.02	17.04	0	1.74
Recipients must read the information contained in the attached statement.  Do not use or rely on this information if you have not received or reviewed the statement.  If you have not received the statement, call your Merrill Lynch account executive for another copy. The collateral information set forth in the Computational Materials supersedes any previously distributed collateral information relating to the securities discussed in this communication and will be superseded by the information set forth in the Prospectus and Prospectus Supplement.

SEMT2003_6_CompMats - CashflowsA2
Period	Date	Principal	Interest	Cash Flow	Balance	Coupon
Total		150,474,000.00	9,723,589.92	160,197,589.92
0	29-Oct-03	0	0	0.00	150,474,000.00	0
1	37,945.00	2,881,765.13	132,542.52	3,014,307.65	147,592,234.87	1.51
2	37,975.00	2,828,673.02	185,720.23	3,014,393.25	144,763,561.85	1.51
3	38,006.00	2,776,559.05	182,160.82	2,958,719.86	141,987,002.80	1.51
4	38,037.00	2,725,405.19	178,666.98	2,904,072.17	139,261,597.61	1.51
5	38,066.00	2,675,193.77	175,237.51	2,850,431.28	136,586,403.84	1.51
6	38,097.00	2,625,907.42	171,871.22	2,797,778.64	133,960,496.42	1.51
7	38,127.00	2,577,529.09	168,566.96	2,746,096.05	131,382,967.33	1.51
8	38,158.00	2,530,042.06	165,323.57	2,695,365.63	128,852,925.27	1.51
9	38,188.00	2,483,429.91	162,139.93	2,645,569.84	126,369,495.36	1.51
10	38,219.00	2,437,676.51	159,014.95	2,596,691.46	123,931,818.85	1.51
11	38,250.00	2,392,766.05	155,947.54	2,548,713.59	121,539,052.80	1.51
12	38,280.00	2,348,683.00	152,936.64	2,501,619.64	119,190,369.80	1.51
13	38,311.00	2,305,412.11	149,981.22	2,455,393.32	116,884,957.69	1.51
14	38,341.00	2,262,938.41	147,080.24	2,410,018.65	114,622,019.28	1.51
15	38,372.00	2,221,247.24	144,232.71	2,365,479.94	112,400,772.04	1.51
16	38,403.00	2,180,324.15	141,437.64	2,321,761.79	110,220,447.89	1.51
17	38,431.00	2,140,155.02	138,694.06	2,278,849.08	108,080,292.87	1.51
18	38,462.00	2,100,725.94	136,001.04	2,236,726.97	105,979,566.94	1.51
19	38,492.00	2,062,023.27	133,357.62	2,195,380.90	103,917,543.66	1.51
20	38,523.00	2,024,033.65	130,762.91	2,154,796.56	101,893,510.01	1.51
21	38,553.00	1,986,743.93	128,216.00	2,114,959.93	99,906,766.09	1.51
22	38,584.00	1,950,141.21	125,716.01	2,075,857.22	97,956,624.88	1.51
23	38,615.00	1,914,212.84	123,262.09	2,037,474.93	96,042,412.04	1.51
24	38,645.00	1,878,946.40	120,853.37	1,999,799.77	94,163,465.64	1.51
25	38,676.00	1,844,329.68	118,489.03	1,962,818.71	92,319,135.96	1.51
26	38,706.00	1,810,350.73	116,168.25	1,926,518.98	90,508,785.22	1.51
27	38,737.00	1,776,997.79	113,890.22	1,890,888.01	88,731,787.43	1.51
28	38,768.00	1,744,259.32	111,654.17	1,855,913.49	86,987,528.11	1.51
29	38,796.00	1,712,124.01	109,459.31	1,821,583.32	85,275,404.10	1.51
30	38,827.00	1,680,580.75	107,304.88	1,787,885.63	83,594,823.35	1.51
31	38,857.00	1,649,618.62	105,190.15	1,754,808.77	81,945,204.73	1.51
32	38,888.00	1,619,226.92	103,114.38	1,722,341.30	80,325,977.81	1.51
33	38,918.00	1,589,395.14	101,076.86	1,690,472.00	78,736,582.67	1.51
34	38,949.00	1,560,112.97	99,076.87	1,659,189.83	77,176,469.70	1.51
35	38,980.00	1,531,370.27	97,113.72	1,628,484.00	75,645,099.43	1.51
36	39,010.00	1,503,157.12	95,186.75	1,598,343.87	74,141,942.31	1.51
37	39,041.00	1,475,463.75	93,295.28	1,568,759.03	72,666,478.56	1.51
38	39,071.00	1,448,280.59	91,438.65	1,539,719.24	71,218,197.98	1.51
39	39,102.00	1,312,086.34	89,616.23	1,401,702.58	69,906,111.64	1.51
40	39,133.00	1,287,913.16	87,965.19	1,375,878.35	68,618,198.48	1.51
41	39,161.00	1,264,185.33	86,344.57	1,350,529.90	67,354,013.15	1.51
42	39,192.00	1,240,894.65	84,753.80	1,325,648.45	66,113,118.50	1.51
43	39,222.00	1,218,033.06	83,192.34	1,301,225.40	64,895,085.43	1.51
44	39,253.00	1,195,592.67	81,659.65	1,277,252.32	63,699,492.77	1.51
45	39,283.00	1,173,565.70	80,155.20	1,253,720.90	62,525,927.06	1.51
46	39,314.00	1,151,944.55	78,678.46	1,230,623.01	61,373,982.51	1.51
47	39,345.00	1,130,721.73	77,228.93	1,207,950.66	60,243,260.78	1.51
48	39,375.00	1,109,889.92	75,806.10	1,185,696.02	59,133,370.87	1.51
49	39,406.00	1,089,441.89	74,409.49	1,163,851.38	58,043,928.97	1.51
50	39,436.00	1,069,370.59	73,038.61	1,142,409.20	56,974,558.38	1.51
51	39,467.00	1,049,669.07	71,692.99	1,121,362.06	55,924,889.31	1.51
52	39,498.00	1,030,330.53	70,372.15	1,100,702.68	54,894,558.78	1.51
53	39,527.00	1,011,348.26	69,075.65	1,080,423.92	53,883,210.52	1.51
54	39,558.00	992,715.72	67,803.04	1,060,518.76	52,890,494.80	1.51
55	39,588.00	974,426.45	66,553.87	1,040,980.32	51,916,068.35	1.51
56	39,619.00	956,474.13	65,327.72	1,021,801.85	50,959,594.21	1.51
57	39,649.00	938,852.56	64,124.16	1,002,976.72	50,020,741.65	1.51
58	39,680.00	921,555.64	62,942.77	984,498.41	49,099,186.01	1.51
59	39,711.00	904,577.39	61,783.14	966,360.53	48,194,608.63	1.51
60	39,741.00	949,661.73	60,644.88	1,010,306.61	47,244,946.90	1.51
61	39,772.00	931,182.19	59,449.89	990,632.08	46,313,764.71	1.51
62	39,802.00	913,058.78	58,278.15	971,336.93	45,400,705.93	1.51
63	39,833.00	895,284.67	57,129.22	952,413.90	44,505,421.25	1.51
64	39,864.00	877,853.20	56,002.66	933,855.85	43,627,568.06	1.51
65	39,892.00	860,757.80	54,898.02	915,655.82	42,766,810.26	1.51
66	39,923.00	843,992.05	53,814.90	897,806.95	41,922,818.21	1.51
67	39,953.00	827,549.63	52,752.88	880,302.51	41,095,268.58	1.51
68	39,984.00	811,424.37	51,711.55	863,135.91	40,283,844.21	1.51
69	40,014.00	795,610.18	50,690.50	846,300.69	39,488,234.03	1.51
70	40,045.00	780,101.13	49,689.36	829,790.49	38,708,132.90	1.51
71	40,076.00	764,891.36	48,707.73	813,599.10	37,943,241.54	1.51
72	40,106.00	749,975.15	47,745.25	797,720.40	37,193,266.38	1.51
73	40,137.00	735,346.88	46,801.53	782,148.40	36,457,919.51	1.51
74	40,167.00	721,001.03	45,876.22	766,877.24	35,736,918.48	1.51
75	40,198.00	706,932.19	44,968.96	751,901.14	35,029,986.29	1.51
76	40,229.00	693,135.06	44,079.40	737,214.45	34,336,851.24	1.51
77	40,257.00	679,604.43	43,207.20	722,811.63	33,657,246.81	1.51
78	40,288.00	666,335.19	42,352.04	708,687.23	32,990,911.62	1.51
79	40,318.00	653,322.35	41,513.56	694,835.91	32,337,589.27	1.51
80	40,349.00	640,560.98	40,691.47	681,252.44	31,697,028.30	1.51
81	40,379.00	628,046.26	39,885.43	667,931.69	31,068,982.04	1.51
82	40,410.00	615,773.47	39,095.14	654,868.60	30,453,208.57	1.51
83	40,441.00	603,737.96	38,320.29	642,058.25	29,849,470.61	1.51
84	40,471.00	591,935.20	37,560.58	629,495.78	29,257,535.41	1.51
85	40,502.00	580,360.71	36,815.73	617,176.44	28,677,174.70	1.51
86	40,532.00	569,010.12	36,085.44	605,095.56	28,108,164.58	1.51
87	40,563.00	557,879.13	35,369.44	593,248.57	27,550,285.46	1.51
88	40,594.00	546,963.52	34,667.44	581,630.97	27,003,321.93	1.51
89	40,622.00	536,259.18	33,979.18	570,238.36	26,467,062.75	1.51
90	40,653.00	525,762.04	33,304.39	559,066.43	25,941,300.71	1.51
91	40,683.00	515,468.13	32,642.80	548,110.93	25,425,832.58	1.51
92	40,714.00	505,373.54	31,994.17	537,367.71	24,920,459.04	1.51
93	40,744.00	495,474.45	31,358.24	526,832.70	24,424,984.59	1.51
94	40,775.00	485,767.11	30,734.77	516,501.88	23,939,217.48	1.51
95	40,806.00	476,247.83	30,123.52	506,371.35	23,462,969.65	1.51
96	40,836.00	466,913.01	29,524.24	496,437.24	22,996,056.65	1.51
97	40,867.00	457,759.09	28,936.70	486,695.79	22,538,297.56	1.51
98	40,897.00	448,782.61	28,360.69	477,143.30	22,089,514.95	1.51
99	40,928.00	439,980.15	27,795.97	467,776.13	21,649,534.79	1.51
100	40,959.00	431,348.38	27,242.33	458,590.71	21,218,186.41	1.51
101	40,988.00	422,884.01	26,699.55	449,583.56	20,795,302.40	1.51
102	41,019.00	414,583.82	26,167.42	440,751.24	20,380,718.58	1.51
103	41,049.00	406,444.66	25,645.74	432,090.40	19,974,273.92	1.51
104	41,080.00	398,463.43	25,134.29	423,597.73	19,575,810.48	1.51
105	41,110.00	390,637.10	24,632.89	415,270.00	19,185,173.38	1.51
106	41,141.00	382,962.69	24,141.34	407,104.03	18,802,210.69	1.51
107	41,172.00	375,437.27	23,659.45	399,096.72	18,426,773.42	1.51
108	41,202.00	368,057.98	23,187.02	391,245.00	18,058,715.45	1.51
109	41,233.00	360,822.00	22,723.88	383,545.89	17,697,893.45	1.51
110	41,263.00	353,726.59	22,269.85	375,996.44	17,344,166.86	1.51
111	41,294.00	346,769.03	21,824.74	368,593.77	16,997,397.83	1.51
112	41,325.00	339,946.67	21,388.39	361,335.06	16,657,451.17	1.51
113	41,353.00	333,256.91	20,960.63	354,217.53	16,324,194.26	1.51
114	41,384.00	326,697.19	20,541.28	347,238.47	15,997,497.07	1.51
115	41,414.00	320,265.02	20,130.18	340,395.20	15,677,232.05	1.51
116	41,445.00	313,957.93	19,727.18	333,685.11	15,363,274.12	1.51
117	41,475.00	307,773.52	19,332.12	327,105.64	15,055,500.61	1.51
118	41,506.00	302,960.66	18,944.84	321,905.50	14,752,539.95	1.51
119	41,537.00	307,319.37	18,563.61	325,882.98	14,445,220.58	1.51
120	41,567.00	318,036.78	18,176.90	336,213.69	14,127,183.79	1.51
121	41,598.00	311,348.85	21,661.68	333,010.53	13,815,834.94	1.84
122	41,628.00	304,797.36	21,184.28	325,981.64	13,511,037.58	1.84
123	41,659.00	298,379.59	20,716.92	319,096.51	13,212,657.99	1.84
124	41,690.00	292,092.87	20,259.41	312,352.27	12,920,565.12	1.84
125	41,718.00	285,934.57	19,811.53	305,746.10	12,634,630.56	1.84
126	41,749.00	279,902.13	19,373.10	299,275.23	12,354,728.43	1.84
127	41,779.00	273,993.04	18,943.92	292,936.95	12,080,735.39	1.84
128	41,810.00	268,204.82	18,523.79	286,728.61	11,812,530.57	1.84
129	41,840.00	262,535.06	18,112.55	280,647.60	11,549,995.52	1.84
130	41,871.00	256,981.38	17,709.99	274,691.38	11,293,014.13	1.84
131	41,902.00	251,541.47	17,315.96	268,857.43	11,041,472.66	1.84
132	41,932.00	246,213.04	16,930.26	263,143.30	10,795,259.62	1.84
133	41,963.00	240,993.86	16,552.73	257,546.59	10,554,265.76	1.84
134	41,993.00	235,881.74	16,183.21	252,064.95	10,318,384.02	1.84
135	42,024.00	230,874.54	15,821.52	246,696.06	10,087,509.48	1.84
136	42,055.00	225,970.14	15,467.51	241,437.65	9,861,539.34	1.84
137	42,083.00	221,166.49	15,121.03	236,287.52	9,640,372.85	1.84
138	42,114.00	216,461.56	14,781.91	231,243.47	9,423,911.29	1.84
139	42,144.00	211,853.38	14,450.00	226,303.38	9,212,057.90	1.84
140	42,175.00	207,340.00	14,125.16	221,465.15	9,004,717.91	1.84
141	42,205.00	202,919.51	13,807.23	216,726.75	8,801,798.39	1.84
142	42,236.00	198,590.05	13,496.09	212,086.14	8,603,208.34	1.84
143	42,267.00	194,349.79	13,191.59	207,541.38	8,408,858.55	1.84
144	42,297.00	190,196.93	12,893.58	203,090.51	8,218,661.62	1.84
145	42,328.00	186,129.72	12,601.95	198,731.67	8,032,531.90	1.84
146	42,358.00	182,146.43	12,316.55	194,462.98	7,850,385.48	1.84
147	42,389.00	178,245.37	12,037.26	190,282.63	7,672,140.11	1.84
148	42,420.00	174,424.89	11,763.95	186,188.83	7,497,715.22	1.84
149	42,449.00	170,683.36	11,496.50	182,179.85	7,327,031.87	1.84
150	42,480.00	167,019.19	11,234.78	178,253.97	7,160,012.68	1.84
151	42,510.00	163,430.82	10,978.69	174,409.50	6,996,581.86	1.84
152	42,541.00	159,916.72	10,728.09	170,644.81	6,836,665.14	1.84
153	42,571.00	156,475.40	10,482.89	166,958.29	6,680,189.74	1.84
154	42,602.00	153,105.38	10,242.96	163,348.34	6,527,084.35	1.84
155	42,633.00	149,805.23	10,008.20	159,813.43	6,377,279.12	1.84
156	42,663.00	146,573.53	9,778.49	156,352.03	6,230,705.59	1.84
157	42,694.00	143,408.90	9,553.75	152,962.65	6,087,296.69	1.84
158	42,724.00	140,309.99	9,333.85	149,643.84	5,946,986.70	1.84
159	42,755.00	137,275.46	9,118.71	146,394.17	5,809,711.24	1.84
160	42,786.00	134,304.01	8,908.22	143,212.24	5,675,407.22	1.84
161	42,814.00	131,394.37	8,702.29	140,096.67	5,544,012.85	1.84
162	42,845.00	128,545.29	8,500.82	137,046.11	5,415,467.56	1.84
163	42,875.00	125,755.53	8,303.72	134,059.25	5,289,712.03	1.84
164	42,906.00	123,023.90	8,110.89	131,134.79	5,166,688.13	1.84
165	42,936.00	120,349.21	7,922.26	128,271.47	5,046,338.92	1.84
166	42,967.00	117,730.32	7,737.72	125,468.04	4,928,608.60	1.84
167	42,998.00	115,166.09	7,557.20	122,723.29	4,813,442.50	1.84
168	43,028.00	112,655.41	7,380.61	120,036.02	4,700,787.09	1.84
169	43,059.00	110,197.20	7,207.87	117,405.07	4,590,589.90	1.84
170	43,089.00	107,790.38	7,038.90	114,829.28	4,482,799.52	1.84
171	43,120.00	105,433.91	6,873.63	112,307.54	4,377,365.61	1.84
172	43,151.00	103,126.78	6,711.96	109,838.74	4,274,238.83	1.84
173	43,179.00	100,867.97	6,553.83	107,421.81	4,173,370.85	1.84
174	43,210.00	98,656.51	6,399.17	105,055.68	4,074,714.34	1.84
175	43,240.00	96,491.43	6,247.90	102,739.32	3,978,222.92	1.84
176	43,271.00	94,371.78	6,099.94	100,471.72	3,883,851.14	1.84
177	43,301.00	92,296.64	5,955.24	98,251.88	3,791,554.49	1.84
178	43,332.00	90,265.11	5,813.72	96,078.82	3,701,289.39	1.84
179	43,363.00	88,276.28	5,675.31	93,951.59	3,613,013.10	1.84
180	43,393.00	86,329.31	5,539.95	91,869.26	3,526,683.80	1.84
181	43,424.00	84,423.31	5,407.58	89,830.90	3,442,260.48	1.84
182	43,454.00	82,557.47	5,278.13	87,835.61	3,359,703.01	1.84
183	43,485.00	80,730.97	5,151.54	85,882.51	3,278,972.04	1.84
184	43,516.00	78,942.99	5,027.76	83,970.74	3,200,029.06	1.84
185	43,544.00	77,192.75	4,906.71	82,099.46	3,122,836.31	1.84
186	43,575.00	75,479.47	4,788.35	80,267.82	3,047,356.84	1.84
187	43,605.00	73,802.41	4,672.61	78,475.03	2,973,554.43	1.84
188	43,636.00	72,160.82	4,559.45	76,720.27	2,901,393.61	1.84
189	43,666.00	70,553.97	4,448.80	75,002.78	2,830,839.63	1.84
190	43,697.00	68,981.16	4,340.62	73,321.78	2,761,858.47	1.84
191	43,728.00	67,441.68	4,234.85	71,676.53	2,694,416.79	1.84
192	43,758.00	65,934.85	4,131.44	70,066.29	2,628,481.94	1.84
193	43,789.00	64,460.00	4,030.34	68,490.34	2,564,021.95	1.84
194	43,819.00	63,016.47	3,931.50	66,947.97	2,501,005.47	1.84
195	43,850.00	61,603.63	3,834.88	65,438.50	2,439,401.85	1.84
196	43,881.00	60,220.83	3,740.42	63,961.25	2,379,181.02	1.84
197	43,910.00	58,867.47	3,648.08	62,515.55	2,320,313.55	1.84
198	43,941.00	57,542.93	3,557.81	61,100.75	2,262,770.62	1.84
199	43,971.00	56,246.63	3,469.58	59,716.21	2,206,523.99	1.84
200	44,002.00	54,977.98	3,383.34	58,361.32	2,151,546.01	1.84
201	44,032.00	53,736.41	3,299.04	57,035.45	2,097,809.60	1.84
202	44,063.00	52,521.37	3,216.64	55,738.01	2,045,288.23	1.84
203	44,094.00	51,332.30	3,136.11	54,468.41	1,993,955.93	1.84
204	44,124.00	50,168.68	3,057.40	53,226.08	1,943,787.25	1.84
205	44,155.00	49,029.97	2,980.47	52,010.44	1,894,757.28	1.84
206	44,185.00	47,915.66	2,905.29	50,820.96	1,846,841.61	1.84
207	44,216.00	46,825.26	2,831.82	49,657.08	1,800,016.36	1.84
208	44,247.00	45,758.25	2,760.03	48,518.28	1,754,258.11	1.84
209	44,275.00	44,714.17	2,689.86	47,404.03	1,709,543.94	1.84
210	44,306.00	43,692.53	2,621.30	46,313.83	1,665,851.41	1.84
211	44,336.00	42,692.87	2,554.31	45,247.17	1,623,158.54	1.84
212	44,367.00	41,714.73	2,488.84	44,203.58	1,581,443.81	1.84
213	44,397.00	40,757.68	2,424.88	43,182.56	1,540,686.13	1.84
214	44,428.00	39,821.26	2,362.39	42,183.65	1,500,864.87	1.84
215	44,459.00	38,905.06	2,301.33	41,206.39	1,461,959.80	1.84
216	44,489.00	38,008.66	2,241.67	40,250.33	1,423,951.14	1.84
217	44,520.00	37,131.63	2,183.39	39,315.03	1,386,819.51	1.84
218	44,550.00	36,273.59	2,126.46	38,400.05	1,350,545.92	1.84
219	44,581.00	35,434.13	2,070.84	37,504.97	1,315,111.79	1.84
220	44,612.00	34,612.87	2,016.50	36,629.37	1,280,498.92	1.84
221	44,640.00	33,809.43	1,963.43	35,772.86	1,246,689.49	1.84
222	44,671.00	33,023.43	1,911.59	34,935.02	1,213,666.06	1.84
223	44,701.00	32,254.52	1,860.95	34,115.48	1,181,411.53	1.84
224	44,732.00	31,502.34	1,811.50	33,313.84	1,149,909.19	1.84
225	44,762.00	30,766.54	1,763.19	32,529.73	1,119,142.65	1.84
226	44,793.00	30,046.78	1,716.02	31,762.79	1,089,095.88	1.84
227	44,824.00	29,342.71	1,669.95	31,012.66	1,059,753.16	1.84
228	44,854.00	28,654.02	1,624.95	30,278.98	1,031,099.14	1.84
229	44,885.00	27,980.38	1,581.02	29,561.40	1,003,118.76	1.84
230	44,915.00	27,321.48	1,538.12	28,859.60	975,797.27	1.84
231	44,946.00	26,677.01	1,496.22	28,173.23	949,120.26	1.84
232	44,977.00	26,046.67	1,455.32	27,501.98	923,073.60	1.84
233	45,005.00	25,430.15	1,415.38	26,845.53	897,643.45	1.84
234	45,036.00	24,827.17	1,376.39	26,203.56	872,816.27	1.84
235	45,066.00	24,237.45	1,338.32	25,575.77	848,578.82	1.84
236	45,097.00	23,660.71	1,301.15	24,961.86	824,918.12	1.84
237	45,127.00	23,096.67	1,264.87	24,361.54	801,821.45	1.84
238	45,158.00	22,545.06	1,229.46	23,774.52	779,276.39	1.84
239	45,189.00	22,005.63	1,194.89	23,200.53	757,270.75	1.84
240	45,219.00	21,478.13	1,161.15	22,639.27	735,792.63	1.84
241	45,250.00	20,962.28	1,128.22	22,090.50	714,830.34	1.84
242	45,280.00	20,457.86	1,096.07	21,553.94	694,372.48	1.84
243	45,311.00	19,964.62	1,064.70	21,029.33	674,407.86	1.84
244	45,342.00	19,482.33	1,034.09	20,516.42	654,925.54	1.84
245	45,371.00	19,010.74	1,004.22	20,014.96	635,914.79	1.84
246	45,402.00	18,549.64	975.07	19,524.71	617,365.15	1.84
247	45,432.00	18,098.81	946.63	19,045.44	599,266.34	1.84
248	45,463.00	17,658.03	918.88	18,576.90	581,608.31	1.84
249	45,493.00	17,227.08	891.80	18,118.88	564,381.23	1.84
250	45,524.00	16,805.75	865.38	17,671.14	547,575.48	1.84
251	45,555.00	16,393.85	839.62	17,233.46	531,181.63	1.84
252	45,585.00	15,991.17	814.48	16,805.64	515,190.47	1.84
253	45,616.00	15,597.51	789.96	16,387.47	499,592.96	1.84
254	45,646.00	15,212.69	766.04	15,978.73	484,380.27	1.84
255	45,677.00	14,836.51	742.72	15,579.22	469,543.77	1.84
256	45,708.00	14,468.79	719.97	15,188.76	455,074.98	1.84
257	45,736.00	14,109.36	697.78	14,807.14	440,965.62	1.84
258	45,767.00	13,758.03	676.15	14,434.17	427,207.59	1.84
259	45,797.00	13,414.63	655.05	14,069.68	413,792.97	1.84
260	45,828.00	13,078.99	634.48	13,713.47	400,713.98	1.84
261	45,858.00	12,750.95	614.43	13,365.38	387,963.03	1.84
262	45,889.00	12,430.34	594.88	13,025.22	375,532.69	1.84
263	45,920.00	12,117.01	575.82	12,692.82	363,415.68	1.84
264	45,950.00	11,810.79	557.24	12,368.03	351,604.89	1.84
265	45,981.00	11,511.55	539.13	12,050.67	340,093.34	1.84
266	46,011.00	11,219.11	521.48	11,740.59	328,874.23	1.84
267	46,042.00	10,933.35	504.27	11,437.63	317,940.87	1.84
268	46,073.00	10,654.12	487.51	11,141.63	307,286.75	1.84
269	46,101.00	10,381.27	471.17	10,852.44	296,905.48	1.84
270	46,132.00	10,114.67	455.26	10,569.93	286,790.81	1.84
271	46,162.00	9,854.19	439.75	10,293.93	276,936.62	1.84
272	46,193.00	9,599.69	424.64	10,024.32	267,336.94	1.84
273	46,223.00	9,351.04	409.92	9,760.95	257,985.90	1.84
274	46,254.00	9,108.11	395.58	9,503.69	248,877.79	1.84
275	46,285.00	8,870.80	381.61	9,252.41	240,006.99	1.84
276	46,315.00	8,638.96	368.01	9,006.97	231,368.03	1.84
277	46,346.00	8,412.48	354.76	8,767.25	222,955.55	1.84
278	46,376.00	8,191.26	341.87	8,533.12	214,764.29	1.84
279	46,407.00	7,975.16	329.31	8,304.47	206,789.13	1.84
280	46,438.00	7,764.09	317.08	8,081.17	199,025.04	1.84
281	46,466.00	7,557.93	305.17	7,863.10	191,467.11	1.84
282	46,497.00	7,356.58	293.58	7,650.16	184,110.53	1.84
283	46,527.00	7,159.92	282.30	7,442.23	176,950.60	1.84
284	46,558.00	6,967.87	271.32	7,239.20	169,982.73	1.84
285	46,588.00	6,780.31	260.64	7,040.96	163,202.42	1.84
286	46,619.00	6,597.16	250.24	6,847.40	156,605.26	1.84
287	46,650.00	6,418.31	240.13	6,658.44	150,186.95	1.84
288	46,680.00	6,243.67	230.29	6,473.95	143,943.29	1.84
289	46,711.00	6,073.14	220.71	6,293.85	137,870.14	1.84
290	46,741.00	5,906.64	211.40	6,118.05	131,963.50	1.84
291	46,772.00	5,744.09	202.34	5,946.43	126,219.41	1.84
292	46,803.00	5,585.38	193.54	5,778.92	120,634.03	1.84
293	46,832.00	5,430.45	184.97	5,615.42	115,203.59	1.84
294	46,863.00	5,279.19	176.65	5,455.84	109,924.39	1.84
295	46,893.00	5,131.55	168.55	5,300.10	104,792.85	1.84
296	46,924.00	4,987.42	160.68	5,148.10	99,805.43	1.84
297	46,954.00	4,846.74	153.03	4,999.78	94,958.68	1.84
298	46,985.00	4,641.96	145.60	4,787.57	90,316.72	1.84
299	47,016.00	3,930.83	138.49	4,069.32	86,385.89	1.84
300	47,046.00	2,901.44	132.46	3,033.90	83,484.44	1.84
301	47,077.00	2,827.13	128.01	2,955.14	80,657.32	1.84
302	47,107.00	2,754.51	123.67	2,878.19	77,902.81	1.84
303	47,138.00	2,683.56	119.45	2,803.01	75,219.25	1.84
304	47,169.00	2,614.24	115.34	2,729.57	72,605.01	1.84
305	47,197.00	2,546.51	111.33	2,657.84	70,058.50	1.84
306	47,228.00	2,480.34	107.42	2,587.77	67,578.16	1.84
307	47,258.00	2,415.70	103.62	2,519.32	65,162.46	1.84
308	47,289.00	2,352.55	99.92	2,452.47	62,809.91	1.84
309	47,319.00	2,290.86	96.31	2,387.17	60,519.05	1.84
310	47,350.00	2,230.60	92.80	2,323.39	58,288.45	1.84
311	47,381.00	2,171.74	89.38	2,261.11	56,116.71	1.84
312	47,411.00	2,114.24	86.05	2,200.29	54,002.47	1.84
313	47,442.00	2,058.08	82.80	2,140.89	51,944.39	1.84
314	47,472.00	2,003.23	79.65	2,082.88	49,941.16	1.84
315	10,978.00	1,949.66	76.58	2,026.24	47,991.50	1.84
316	11,009.00	1,897.35	73.59	1,970.93	46,094.15	1.84
317	11,037.00	1,846.25	70.68	1,916.93	44,247.89	1.84
318	11,068.00	1,796.36	67.85	1,864.21	42,451.53	1.84
319	11,098.00	1,747.64	65.09	1,812.73	40,703.89	1.84
320	11,129.00	1,700.06	62.41	1,762.48	39,003.83	1.84
321	11,159.00	1,653.61	59.81	1,713.42	37,350.22	1.84
322	11,190.00	1,608.25	57.27	1,665.52	35,741.96	1.84
323	11,221.00	1,563.97	54.80	1,618.77	34,177.99	1.84
324	11,251.00	1,520.74	52.41	1,573.14	32,657.26	1.84
325	11,282.00	1,478.53	50.07	1,528.60	31,178.73	1.84
326	11,312.00	1,437.32	47.81	1,485.13	29,741.41	1.84
327	11,343.00	1,397.10	45.60	1,442.70	28,344.31	1.84
328	11,374.00	1,357.84	43.46	1,401.30	26,986.47	1.84
329	11,402.00	1,319.51	41.38	1,360.89	25,666.96	1.84
330	11,433.00	1,282.10	39.36	1,321.46	24,384.86	1.84
331	11,463.00	1,245.60	37.39	1,282.99	23,139.26	1.84
332	11,494.00	1,209.96	35.48	1,245.44	21,929.30	1.84
333	11,524.00	1,175.19	33.62	1,208.82	20,754.11	1.84
334	11,555.00	1,141.26	31.82	1,173.08	19,612.85	1.84
335	11,586.00	1,108.15	30.07	1,138.22	18,504.70	1.84
336	11,616.00	1,075.84	28.37	1,104.21	17,428.86	1.84
337	11,647.00	1,044.31	26.72	1,071.04	16,384.55	1.84
338	11,677.00	1,013.55	25.12	1,038.68	15,371.00	1.84
339	11,708.00	983.55	23.57	1,007.11	14,387.45	1.84
340	11,739.00	954.27	22.06	976.33	13,433.18	1.84
341	11,768.00	925.71	20.60	946.31	12,507.47	1.84
342	11,799.00	897.86	19.18	917.04	11,609.61	1.84
343	11,829.00	870.69	17.80	888.49	10,738.92	1.84
344	11,860.00	844.19	16.47	860.65	9,894.74	1.84
345	11,890.00	818.34	15.17	833.51	9,076.40	1.84
346	11,921.00	793.13	13.92	807.05	8,283.27	1.84
347	11,952.00	768.55	12.70	781.25	7,514.71	1.84
348	11,982.00	744.58	11.52	756.10	6,770.13	1.84
349	12,013.00	721.21	10.38	731.59	6,048.92	1.84
350	12,043.00	698.42	9.28	707.70	5,350.50	1.84
351	12,074.00	676.21	8.20	684.41	4,674.29	1.84
352	12,105.00	654.55	7.17	661.72	4,019.74	1.84
353	12,133.00	633.44	6.16	639.60	3,386.30	1.84
354	12,164.00	612.86	5.19	618.05	2,773.44	1.84
355	12,194.00	592.8	4.25	597.05	2,180.64	1.84
356	12,225.00	573.25	3.34	576.60	1,607.39	1.84
357	12,255.00	554.2	2.46	556.67	1,053.18	1.84
358	12,286.00	535.64	1.61	537.25	517.55	1.84
359	12,317.00	517.55	0.79	518.34	0	1.84
Recipients must read the information contained in the attached statement.  Do not use or rely on this information if you have not received or reviewed the statement.  If you have not received the statement, call your Merrill Lynch account executive for another copy. The collateral information set forth in the Computational Materials supersedes any previously distributed collateral information relating to the securities discussed in this communication and will be superseded by the information set forth in the Prospectus and Prospectus Supplement.