Exhibit 99.2

EX-99 3 exhibit992.htm EXHIBIT 99.2 Exhibit 99.2

GSR 05-7F - Price/Yield - 3F

Index	LIBOR_1MO	WAC	6.19794551	WAM	349
Mult / Margin	1.0 / .5	NET	6	WALA	9
Cap / Floor	10 / .5

Price = 100	1	2	3	4
LIBOR_1MO=3.55	4.08432	4.08432	4.08432	4.08432	Yield
	50	50	50	50	Disc Margin
LIBOR_1MO=6	6.49828	6.38052	6.28772	6.21780	Yield
	50	36	25	17	Disc Margin
LIBOR_1MO=9	9.47636	8.58312	7.84391	7.26643	Yield
	50	-41	-117	-177	Disc Margin
WAL	2.51677	3.82344	6.13343	10.36798

Prepay	100 *8-20CPR	75 *8-20CPR	50 *8-20CPR	25 *8-20CPR

Yield Curve	Mat 6MO 2YR 3YR 5YR 10YR 30YR
	Yld 3.218 4.048 4.093 4.159 4.334 4.540

GSR 05-7F 3F - LIBOR 1MO=9.5%, 100PPC

LIBOR_1MO=9.5
100 *8-20CPR


Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective	Percent
Total		182,964,000.00	45,191,547.85	228,155,547.85			Coupon	Outstanding

0	26-Aug-05	0	0	0	182,964,000.00	0	0	100.00000%
1	25-Sep-05	4,012,140.34	617,503.50	4,629,643.84	178,951,859.66	4.05000	4.05000	97.80714%
2	25-Oct-05	4,196,876.61	1,491,265.50	5,688,142.10	174,754,983.05	10.00000	10.00000	95.51332%
3	25-Nov-05	4,150,140.50	1,456,291.53	5,606,432.03	170,604,842.55	10.00000	10.00000	93.24503%
4	25-Dec-05	4,104,305.15	1,421,707.02	5,526,012.17	166,500,537.40	10.00000	10.00000	91.00180%
5	25-Jan-06	4,059,260.82	1,387,504.48	5,446,765.30	162,441,276.58	10.00000	10.00000	88.78319%
6	25-Feb-06	4,014,899.51	1,353,677.30	5,368,576.81	158,426,377.08	10.00000	10.00000	86.58882%
7	25-Mar-06	3,971,115.30	1,320,219.81	5,291,335.11	154,455,261.78	10.00000	10.00000	84.41839%
8	25-Apr-06	3,927,804.75	1,287,127.18	5,214,931.94	150,527,457.03	10.00000	10.00000	82.27163%
9	25-May-06	3,884,867.33	1,254,395.48	5,139,262.80	146,642,589.70	10.00000	10.00000	80.14833%
10	25-Jun-06	3,842,205.74	1,222,021.58	5,064,227.32	142,800,383.96	10.00000	10.00000	78.04835%
11	25-Jul-06	3,799,726.35	1,190,003.20	4,989,729.55	139,000,657.60	10.00000	10.00000	75.97159%
12	25-Aug-06	3,727,101.54	1,158,338.81	4,885,440.35	135,273,556.07	10.00000	10.00000	73.93452%
13	25-Sep-06	3,655,846.34	1,127,279.63	4,783,125.97	131,617,709.73	10.00000	10.00000	71.93640%
14	25-Oct-06	3,585,935.09	1,096,814.25	4,682,749.33	128,031,774.64	10.00000	10.00000	69.97648%
15	25-Nov-06	3,517,342.59	1,066,931.46	4,584,274.04	124,514,432.06	10.00000	10.00000	68.05406%
16	25-Dec-06	3,450,044.11	1,037,620.27	4,487,664.38	121,064,387.95	10.00000	10.00000	66.16842%
17	25-Jan-07	3,384,015.40	1,008,869.90	4,392,885.30	117,680,372.54	10.00000	10.00000	64.31887%
18	25-Feb-07	3,319,232.65	980,669.77	4,299,902.42	114,361,139.90	10.00000	10.00000	62.50472%
19	25-Mar-07	3,255,672.48	953,009.50	4,208,681.97	111,105,467.42	10.00000	10.00000	60.72532%
20	25-Apr-07	3,193,311.96	925,878.90	4,119,190.86	107,912,155.46	10.00000	10.00000	58.97999%
21	25-May-07	3,132,128.60	899,267.96	4,031,396.56	104,780,026.86	10.00000	10.00000	57.26811%
22	25-Jun-07	3,072,100.31	873,166.89	3,945,267.20	101,707,926.56	10.00000	10.00000	55.58904%
23	25-Jul-07	3,013,205.41	847,566.05	3,860,771.47	98,694,721.14	10.00000	10.00000	53.94215%
24	25-Aug-07	2,955,422.65	822,456.01	3,777,878.66	95,739,298.49	10.00000	10.00000	52.32685%
25	25-Sep-07	2,898,731.16	797,827.49	3,696,558.64	92,840,567.33	10.00000	10.00000	50.74253%
26	25-Oct-07	2,843,110.44	773,671.39	3,616,781.84	89,997,456.89	10.00000	10.00000	49.18861%
27	25-Nov-07	2,788,540.41	749,978.81	3,538,519.22	87,208,916.48	10.00000	10.00000	47.66452%
28	25-Dec-07	2,735,001.34	726,740.97	3,461,742.31	84,473,915.14	10.00000	10.00000	46.16969%
29	25-Jan-08	2,682,473.88	703,949.29	3,386,423.17	81,791,441.26	10.00000	10.00000	44.70357%
30	25-Feb-08	2,630,939.03	681,595.34	3,312,534.38	79,160,502.23	10.00000	10.00000	43.26562%
31	25-Mar-08	2,580,378.16	659,670.85	3,240,049.01	76,580,124.07	10.00000	10.00000	41.85530%
32	25-Apr-08	2,530,772.97	638,167.70	3,168,940.67	74,049,351.10	10.00000	10.00000	40.47209%
33	25-May-08	2,482,105.51	617,077.93	3,099,183.44	71,567,245.59	10.00000	10.00000	39.11548%
34	25-Jun-08	2,434,358.18	596,393.71	3,030,751.89	69,132,887.41	10.00000	10.00000	37.78497%
35	25-Jul-08	2,387,513.68	576,107.40	2,963,621.07	66,745,373.74	10.00000	10.00000	36.48006%
36	25-Aug-08	2,341,555.05	556,211.45	2,897,766.50	64,403,818.69	10.00000	10.00000	35.20027%
37	25-Sep-08	2,296,465.65	536,698.49	2,833,164.14	62,107,353.04	10.00000	10.00000	33.94512%
38	25-Oct-08	2,252,229.14	517,561.28	2,769,790.42	59,855,123.89	10.00000	10.00000	32.71415%
39	25-Nov-08	2,208,829.50	498,792.70	2,707,622.20	57,646,294.40	10.00000	10.00000	31.50691%
40	25-Dec-08	2,166,250.99	480,385.79	2,646,636.77	55,480,043.41	10.00000	10.00000	30.32293%
41	25-Jan-09	2,124,478.17	462,333.70	2,586,811.86	53,355,565.24	10.00000	10.00000	29.16178%
42	25-Feb-09	2,083,495.90	444,629.71	2,528,125.61	51,272,069.34	10.00000	10.00000	28.02304%
43	25-Mar-09	2,043,289.32	427,267.24	2,470,556.56	49,228,780.02	10.00000	10.00000	26.90627%
44	25-Apr-09	2,003,843.83	410,239.83	2,414,083.66	47,224,936.19	10.00000	10.00000	25.81105%
45	25-May-09	1,965,145.13	393,541.13	2,358,686.26	45,259,791.06	10.00000	10.00000	24.73699%
46	25-Jun-09	1,927,179.16	377,164.93	2,304,344.08	43,332,611.91	10.00000	10.00000	23.68368%
47	25-Jul-09	1,889,932.14	361,105.10	2,251,037.24	41,442,679.77	10.00000	10.00000	22.65073%
48	25-Aug-09	1,853,390.54	345,355.66	2,198,746.21	39,589,289.23	10.00000	10.00000	21.63775%
49	25-Sep-09	1,817,541.10	329,910.74	2,147,451.84	37,771,748.14	10.00000	10.00000	20.64436%
50	25-Oct-09	1,782,370.77	314,764.57	2,097,135.34	35,989,377.36	10.00000	10.00000	19.67020%
51	25-Nov-09	1,747,866.80	299,911.48	2,047,778.27	34,241,510.56	10.00000	10.00000	18.71489%
52	25-Dec-09	1,714,016.62	285,345.92	1,999,362.54	32,527,493.95	10.00000	10.00000	17.77808%
53	25-Jan-10	1,680,807.93	271,062.45	1,951,870.38	30,846,686.02	10.00000	10.00000	16.85943%
54	25-Feb-10	1,648,228.65	257,055.72	1,905,284.37	29,198,457.37	10.00000	10.00000	15.95858%
55	25-Mar-10	1,616,266.93	243,320.48	1,859,587.41	27,582,190.44	10.00000	10.00000	15.07520%
56	25-Apr-10	1,584,911.14	229,851.59	1,814,762.73	25,997,279.30	10.00000	10.00000	14.20896%
57	25-May-10	1,554,149.86	216,643.99	1,770,793.86	24,443,129.44	10.00000	10.00000	13.35953%
58	25-Jun-10	1,523,971.90	203,692.75	1,727,664.65	22,919,157.53	10.00000	10.00000	12.52659%
59	25-Jul-10	1,494,366.27	190,992.98	1,685,359.25	21,424,791.27	10.00000	10.00000	11.70984%
60	25-Aug-10	1,465,322.17	178,539.93	1,643,862.10	19,959,469.09	10.00000	10.00000	10.90896%
61	25-Sep-10	1,061,411.48	166,328.91	1,227,740.39	18,898,057.61	10.00000	10.00000	10.32884%
62	25-Oct-10	1,035,541.97	157,483.81	1,193,025.78	17,862,515.64	10.00000	10.00000	9.76286%
63	25-Nov-10	1,010,190.93	148,854.30	1,159,045.23	16,852,324.71	10.00000	10.00000	9.21073%
64	25-Dec-10	985,348.44	140,436.04	1,125,784.48	15,866,976.27	10.00000	10.00000	8.67218%
65	25-Jan-11	961,004.75	132,224.80	1,093,229.55	14,905,971.52	10.00000	10.00000	8.14694%
66	25-Feb-11	937,150.26	124,216.43	1,061,366.69	13,968,821.26	10.00000	10.00000	7.63474%
67	25-Mar-11	913,775.61	116,406.84	1,030,182.45	13,055,045.65	10.00000	10.00000	7.13531%
68	25-Apr-11	890,871.56	108,792.05	999,663.61	12,164,174.09	10.00000	10.00000	6.64840%
69	25-May-11	868,429.08	101,368.12	969,797.19	11,295,745.02	10.00000	10.00000	6.17375%
70	25-Jun-11	846,439.28	94,131.21	940,570.49	10,449,305.73	10.00000	10.00000	5.71113%
71	25-Jul-11	824,893.48	87,077.55	911,971.03	9,624,412.25	10.00000	10.00000	5.26028%
72	25-Aug-11	803,783.12	80,203.44	883,986.55	8,820,629.14	10.00000	10.00000	4.82096%
73	25-Sep-11	689,641.34	73,505.24	763,146.59	8,130,987.79	10.00000	10.00000	4.44404%
74	25-Oct-11	670,944.74	67,758.23	738,702.97	7,460,043.06	10.00000	10.00000	4.07733%
75	25-Nov-11	652,644.50	62,167.03	714,811.52	6,807,398.56	10.00000	10.00000	3.72062%
76	25-Dec-11	634,732.85	56,728.32	691,461.17	6,172,665.71	10.00000	10.00000	3.37371%
77	25-Jan-12	617,202.17	51,438.88	668,641.05	5,555,463.54	10.00000	10.00000	3.03637%
78	25-Feb-12	600,044.96	46,295.53	646,340.49	4,955,418.58	10.00000	10.00000	2.70841%
79	25-Mar-12	583,253.89	41,295.15	624,549.04	4,372,164.69	10.00000	10.00000	2.38963%
80	25-Apr-12	566,821.74	36,434.71	603,256.45	3,805,342.95	10.00000	10.00000	2.07983%
81	25-May-12	550,741.46	31,711.19	582,452.65	3,254,601.49	10.00000	10.00000	1.77882%
82	25-Jun-12	535,006.11	27,121.68	562,127.79	2,719,595.38	10.00000	10.00000	1.48641%
83	25-Jul-12	519,608.89	22,663.29	542,272.19	2,199,986.49	10.00000	10.00000	1.20241%
84	25-Aug-12	504,543.13	18,333.22	522,876.36	1,695,443.36	10.00000	10.00000	0.92665%
85	25-Sep-12	328,719.48	14,128.69	342,848.17	1,366,723.88	10.00000	10.00000	0.74699%
86	25-Oct-12	318,069.59	11,389.37	329,458.95	1,048,654.29	10.00000	10.00000	0.57315%
87	25-Nov-12	307,676.10	8,738.79	316,414.89	740,978.18	10.00000	10.00000	0.40499%
88	25-Dec-12	297,533.57	6,174.82	303,708.39	443,444.61	10.00000	10.00000	0.24237%
89	25-Jan-13	287,636.65	3,695.37	291,332.03	155,807.96	10.00000	10.00000	0.08516%
90	25-Feb-13	155,807.96	1,298.40	157,106.36	0	10.00000	10.00000	0.00000%

Disclaimer:

This material has been prepared specifically for you by the Fixed Income Trading/Sales Department and is not the product of Fixed Income Research. We are not soliciting any action based upon this material. Opinions expressed are our present opinions only. The material is based upon information which we consider reliable, but we do not represent that it is accurate or complete, and it should not be relied upon as such. Certain transactions, including those involving futures, options and high yield securities, give rise to substantial risk and are not suitable for all investors. We, or persons involved in the preparation or issuance of this material, may from time to time, have long or short positions in, and buy or sell, the securities, futures or options identical with or related to those mentioned herein. Goldman Sachs does not provide accounting, tax or legal advice; such matters should be discussed with your advisors and or counsel. In addition, we mutually agree that, subject to applicable law, you may disclose any and all aspects of this material that are necessary to support any U.S. federal income tax benefits, without Goldman Sachs imposing any limitation of any kind. This material has been issued by Goldman, Sachs & Co. and has been approved by Goldman Sachs International, which is regulated by The Securities and Futures Authority, in connection with its distribution in the United Kingdom and by Goldman Sachs Canada in connection with its distribution in Canada. Further information on any of the securities, futures or options mentioned in this material may be obtained upon request and for this purpose persons in Italy should contact Goldman Sachs S.I.M. S.p.A. in Milan, or at its London branch office at 133 Fleet Street.

GSR 05-7F 3F - LIBOR 1MO=9.5%, 75PPC

LIBOR_1MO=9.5
75 *8-20CPR


Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective	Percent
Total		182,964,000.00	59,536,921.54	242,500,921.54			Coupon	Outstanding

0	26-Aug-05	0	0	0	182,964,000.00	0	0	100.00000%
1	25-Sep-05	2,992,054.53	617,503.50	3,609,558.03	179,971,945.47	4.05000	4.05000	98.36468%
2	25-Oct-05	3,136,108.86	1,497,365.93	4,633,474.79	176,835,836.61	10.00000	9.98400	96.65062%
3	25-Nov-05	3,116,092.98	1,466,695.79	4,582,788.78	173,719,743.62	10.00000	9.95293	94.94750%
4	25-Dec-05	3,096,358.37	1,437,281.53	4,533,639.90	170,623,385.25	10.00000	9.92828	93.25517%
5	25-Jan-06	3,076,851.40	1,408,118.72	4,484,970.12	167,546,533.85	10.00000	9.90335	91.57350%
6	25-Feb-06	3,057,519.07	1,379,203.59	4,436,722.66	164,489,014.78	10.00000	9.87812	89.90239%
7	25-Mar-06	3,038,309.15	1,350,533.00	4,388,842.15	161,450,705.63	10.00000	9.85257	88.24179%
8	25-Apr-06	3,019,170.34	1,322,104.40	4,341,274.74	158,431,535.29	10.00000	9.82669	86.59164%
9	25-May-06	3,000,052.44	1,293,915.87	4,293,968.31	155,431,482.85	10.00000	9.80044	84.95195%
10	25-Jun-06	2,980,906.52	1,265,966.05	4,246,872.57	152,450,576.33	10.00000	9.77382	83.32272%
11	25-Jul-06	2,961,685.05	1,238,254.16	4,199,939.21	149,488,891.27	10.00000	9.74680	81.70399%
12	25-Aug-06	2,920,087.45	1,210,779.98	4,130,867.43	146,568,803.82	10.00000	9.71936	80.10800%
13	25-Sep-06	2,879,062.15	1,183,755.87	4,062,818.03	143,689,741.67	10.00000	9.69174	78.53443%
14	25-Oct-06	2,838,601.34	1,157,174.41	3,995,775.75	140,851,140.33	10.00000	9.66394	76.98298%
15	25-Nov-06	2,798,697.31	1,131,028.28	3,929,725.60	138,052,443.01	10.00000	9.63595	75.45334%
16	25-Dec-06	2,759,342.46	1,105,310.32	3,864,652.78	135,293,100.55	10.00000	9.60774	73.94520%
17	25-Jan-07	2,720,529.28	1,080,013.46	3,800,542.74	132,572,571.27	10.00000	9.57932	72.45828%
18	25-Feb-07	2,682,250.37	1,055,130.76	3,737,381.14	129,890,320.90	10.00000	9.55067	70.99228%
19	25-Mar-07	2,644,498.44	1,030,655.40	3,675,153.84	127,245,822.47	10.00000	9.52178	69.54692%
20	25-Apr-07	2,607,266.28	1,006,580.67	3,613,846.95	124,638,556.19	10.00000	9.49262	68.12190%
21	25-May-07	2,570,546.79	982,899.97	3,553,446.76	122,068,009.39	10.00000	9.46320	66.71695%
22	25-Jun-07	2,534,332.97	959,606.80	3,493,939.78	119,533,676.42	10.00000	9.43350	65.33180%
23	25-Jul-07	2,498,617.91	936,694.80	3,435,312.71	117,035,058.51	10.00000	9.40349	63.96617%
24	25-Aug-07	2,463,394.78	914,157.70	3,377,552.48	114,571,663.73	10.00000	9.37317	62.61979%
25	25-Sep-07	2,428,656.87	891,989.31	3,320,646.19	112,143,006.85	10.00000	9.34251	61.29239%
26	25-Oct-07	2,394,397.54	870,183.59	3,264,581.14	109,748,609.31	10.00000	9.31151	59.98372%
27	25-Nov-07	2,360,610.25	848,734.57	3,209,344.82	107,387,999.06	10.00000	9.28013	58.69351%
28	25-Dec-07	2,327,288.54	827,636.38	3,154,924.93	105,060,710.52	10.00000	9.24837	57.42152%
29	25-Jan-08	2,294,426.05	806,883.27	3,101,309.32	102,766,284.46	10.00000	9.21619	56.16749%
30	25-Feb-08	2,262,016.50	786,469.56	3,048,486.06	100,504,267.97	10.00000	9.18359	54.93117%
31	25-Mar-08	2,230,053.69	766,389.68	2,996,443.37	98,274,214.28	10.00000	9.15053	53.71232%
32	25-Apr-08	2,198,531.51	746,638.15	2,945,169.66	96,075,682.77	10.00000	9.11700	52.51070%
33	25-May-08	2,167,443.93	727,209.58	2,894,653.51	93,908,238.84	10.00000	9.08296	51.32607%
34	25-Jun-08	2,136,785.01	708,098.68	2,844,883.69	91,771,453.83	10.00000	9.04839	50.15820%
35	25-Jul-08	2,106,548.88	689,300.23	2,795,849.11	89,664,904.95	10.00000	9.01326	49.00686%
36	25-Aug-08	2,076,729.76	670,809.10	2,747,538.87	87,588,175.19	10.00000	8.97755	47.87181%
37	25-Sep-08	2,047,321.95	652,620.27	2,699,942.22	85,540,853.24	10.00000	8.94121	46.75283%
38	25-Oct-08	2,018,319.80	634,728.78	2,653,048.57	83,522,533.44	10.00000	8.90422	45.64971%
39	25-Nov-08	1,989,717.77	617,129.75	2,606,847.52	81,532,815.67	10.00000	8.86654	44.56222%
40	25-Dec-08	1,961,510.38	599,818.39	2,561,328.77	79,571,305.30	10.00000	8.82813	43.49014%
41	25-Jan-09	1,933,692.23	582,790.00	2,516,482.23	77,637,613.07	10.00000	8.78895	42.43327%
42	25-Feb-09	1,906,257.99	566,039.95	2,472,297.93	75,731,355.08	10.00000	8.74895	41.39140%
43	25-Mar-09	1,879,202.39	549,563.67	2,428,766.07	73,852,152.69	10.00000	8.70810	40.36431%
44	25-Apr-09	1,852,520.27	533,356.70	2,385,876.96	71,999,632.42	10.00000	8.66634	39.35180%
45	25-May-09	1,826,206.49	517,414.62	2,343,621.11	70,173,425.93	10.00000	8.62362	38.35368%
46	25-Jun-09	1,800,256.02	501,733.10	2,301,989.12	68,373,169.92	10.00000	8.57988	37.36974%
47	25-Jul-09	1,774,663.87	486,307.89	2,260,971.76	66,598,506.05	10.00000	8.53507	36.39979%
48	25-Aug-09	1,749,425.14	471,134.80	2,220,559.94	64,849,080.90	10.00000	8.48911	35.44363%
49	25-Sep-09	1,724,534.99	456,209.70	2,180,744.69	63,124,545.92	10.00000	8.44193	34.50107%
50	25-Oct-09	1,699,988.63	441,528.56	2,141,517.19	61,424,557.29	10.00000	8.39347	33.57194%
51	25-Nov-09	1,675,781.36	427,087.38	2,102,868.74	59,748,775.93	10.00000	8.34365	32.65603%
52	25-Dec-09	1,651,908.53	412,882.25	2,064,790.77	58,096,867.40	10.00000	8.29237	31.75317%
53	25-Jan-10	1,628,365.55	398,909.32	2,027,274.86	56,468,501.85	10.00000	8.23954	30.86318%
54	25-Feb-10	1,605,147.90	385,164.80	1,990,312.69	54,863,353.96	10.00000	8.18505	29.98587%
55	25-Mar-10	1,582,251.11	371,644.96	1,953,896.08	53,281,102.84	10.00000	8.12881	29.12109%
56	25-Apr-10	1,559,670.80	358,346.15	1,918,016.95	51,721,432.04	10.00000	8.07069	28.26864%
57	25-May-10	1,537,402.62	345,264.76	1,882,667.37	50,184,029.43	10.00000	8.01056	27.42836%
58	25-Jun-10	1,515,442.28	332,397.25	1,847,839.52	48,668,587.15	10.00000	7.94828	26.60009%
59	25-Jul-10	1,493,785.57	319,740.13	1,813,525.69	47,174,801.58	10.00000	7.88369	25.78365%
60	25-Aug-10	1,472,428.31	307,289.98	1,779,718.29	45,702,373.27	10.00000	7.81663	24.97889%
61	25-Sep-10	1,165,475.22	295,043.43	1,460,518.65	44,536,898.05	10.00000	7.74691	24.34189%
62	25-Oct-10	1,145,836.98	285,678.02	1,431,514.99	43,391,061.08	10.00000	7.69729	23.71563%
63	25-Nov-10	1,126,481.82	276,497.02	1,402,978.84	42,264,579.26	10.00000	7.64665	23.09994%
64	25-Dec-10	1,107,405.81	267,497.31	1,374,903.12	41,157,173.45	10.00000	7.59494	22.49468%
65	25-Jan-11	1,088,605.09	258,675.79	1,347,280.88	40,068,568.36	10.00000	7.54209	21.89970%
66	25-Feb-11	1,070,075.84	250,029.41	1,320,105.25	38,998,492.52	10.00000	7.48805	21.31484%
67	25-Mar-11	1,051,814.29	241,555.20	1,293,369.49	37,946,678.24	10.00000	7.43276	20.73997%
68	25-Apr-11	1,033,816.73	233,250.21	1,267,066.94	36,912,861.50	10.00000	7.37615	20.17493%
69	25-May-11	1,016,079.50	225,111.55	1,241,191.06	35,896,782.00	10.00000	7.31815	19.61959%
70	25-Jun-11	998,598.99	217,136.39	1,215,735.39	34,898,183.01	10.00000	7.25869	19.07380%
71	25-Jul-11	981,371.63	209,321.93	1,190,693.57	33,916,811.37	10.00000	7.19769	18.53742%
72	25-Aug-11	964,393.92	201,665.43	1,166,059.35	32,952,417.46	10.00000	7.13506	18.01033%
73	25-Sep-11	878,789.18	194,164.18	1,072,953.36	32,073,628.28	10.00000	7.07071	17.53002%
74	25-Oct-11	863,179.11	187,471.43	1,050,650.54	31,210,449.17	10.00000	7.01404	17.05825%
75	25-Nov-11	847,802.59	180,919.06	1,028,721.65	30,362,646.58	10.00000	6.95610	16.59487%
76	25-Dec-11	832,656.34	174,504.56	1,007,160.90	29,529,990.24	10.00000	6.89681	16.13978%
77	25-Jan-12	817,737.11	168,225.50	985,962.62	28,712,253.13	10.00000	6.83612	15.69284%
78	25-Feb-12	803,041.71	162,079.48	965,121.18	27,909,211.42	10.00000	6.77395	15.25394%
79	25-Mar-12	788,566.97	156,064.12	944,631.09	27,120,644.45	10.00000	6.71022	14.82294%
80	25-Apr-12	774,309.80	150,177.10	924,486.90	26,346,334.66	10.00000	6.64485	14.39974%
81	25-May-12	760,267.11	144,416.15	904,683.26	25,586,067.54	10.00000	6.57774	13.98421%
82	25-Jun-12	746,435.89	138,779.01	885,214.90	24,839,631.65	10.00000	6.50881	13.57624%
83	25-Jul-12	732,813.16	133,263.48	866,076.63	24,106,818.50	10.00000	6.43794	13.17572%
84	25-Aug-12	719,395.96	127,867.38	847,263.34	23,387,422.54	10.00000	6.36504	12.78253%
85	25-Sep-12	582,788.33	122,588.59	705,376.92	22,804,634.21	10.00000	6.28998	12.46400%
86	25-Oct-12	571,921.04	118,578.92	690,499.96	22,232,713.17	10.00000	6.23973	12.15141%
87	25-Nov-12	561,227.67	114,659.08	675,886.75	21,671,485.50	10.00000	6.18867	11.84467%
88	25-Dec-12	550,705.63	110,827.35	661,532.98	21,120,779.88	10.00000	6.13677	11.54368%
89	25-Jan-13	540,352.39	107,082.05	647,434.44	20,580,427.48	10.00000	6.08398	11.24835%
90	25-Feb-13	530,165.46	103,421.50	633,586.96	20,050,262.02	10.00000	6.03028	10.95858%
91	25-Mar-13	520,142.37	100,251.31	620,393.68	19,530,119.66	10.00000	6.00000	10.67430%
92	25-Apr-13	510,280.68	97,650.60	607,931.28	19,019,838.97	10.00000	6.00000	10.39540%
93	25-May-13	500,578.01	95,099.19	595,677.21	18,519,260.96	10.00000	6.00000	10.12181%
94	25-Jun-13	491,032.00	92,596.30	583,628.30	18,028,228.96	10.00000	6.00000	9.85343%
95	25-Jul-13	481,640.31	90,141.14	571,781.45	17,546,588.65	10.00000	6.00000	9.59019%
96	25-Aug-13	472,400.65	87,732.94	560,133.60	17,074,188.00	10.00000	6.00000	9.33199%
97	25-Sep-13	358,173.62	85,370.94	443,544.56	16,716,014.38	10.00000	6.00000	9.13623%
98	25-Oct-13	351,662.87	83,580.07	435,242.94	16,364,351.51	10.00000	6.00000	8.94403%
99	25-Nov-13	345,259.44	81,821.76	427,081.20	16,019,092.07	10.00000	6.00000	8.75532%
100	25-Dec-13	338,961.66	80,095.46	419,057.12	15,680,130.40	10.00000	6.00000	8.57006%
101	25-Jan-14	332,767.90	78,400.65	411,168.56	15,347,362.50	10.00000	6.00000	8.38819%
102	25-Feb-14	326,676.55	76,736.81	403,413.36	15,020,685.95	10.00000	6.00000	8.20964%
103	25-Mar-14	320,686.01	75,103.43	395,789.44	14,699,999.94	10.00000	6.00000	8.03437%
104	25-Apr-14	314,794.72	73,500.00	388,294.72	14,385,205.21	10.00000	6.00000	7.86231%
105	25-May-14	309,001.15	71,926.03	380,927.18	14,076,204.06	10.00000	6.00000	7.69343%
106	25-Jun-14	303,303.77	70,381.02	373,684.79	13,772,900.30	10.00000	6.00000	7.52766%
107	25-Jul-14	297,701.08	68,864.50	366,565.58	13,475,199.22	10.00000	6.00000	7.36495%
108	25-Aug-14	292,191.62	67,376.00	359,567.61	13,183,007.60	10.00000	6.00000	7.20525%
109	25-Sep-14	200,527.32	65,915.04	266,442.36	12,982,480.28	10.00000	6.00000	7.09565%
110	25-Oct-14	197,635.99	64,912.40	262,548.39	12,784,844.30	10.00000	6.00000	6.98763%
111	25-Nov-14	194,785.16	63,924.22	258,709.39	12,590,059.13	10.00000	6.00000	6.88117%
112	25-Dec-14	191,974.30	62,950.30	254,924.60	12,398,084.83	10.00000	6.00000	6.77624%
113	25-Jan-15	189,202.84	61,990.42	251,193.26	12,208,881.99	10.00000	6.00000	6.67283%
114	25-Feb-15	186,470.24	61,044.41	247,514.65	12,022,411.75	10.00000	6.00000	6.57092%
115	25-Mar-15	183,775.97	60,112.06	243,888.03	11,838,635.78	10.00000	6.00000	6.47047%
116	25-Apr-15	181,119.50	59,193.18	240,312.68	11,657,516.28	10.00000	6.00000	6.37148%
117	25-May-15	178,500.30	58,287.58	236,787.88	11,479,015.98	10.00000	6.00000	6.27392%
118	25-Jun-15	175,917.86	57,395.08	233,312.94	11,303,098.12	10.00000	6.00000	6.17777%
119	25-Jul-15	173,371.68	56,515.49	229,887.17	11,129,726.44	10.00000	6.00000	6.08301%
120	25-Aug-15	174,563.28	55,648.63	230,211.91	10,955,163.16	10.00000	6.00000	5.98761%
121	25-Sep-15	172,007.38	54,775.82	226,783.19	10,783,155.78	10.00000	6.00000	5.89359%
122	25-Oct-15	169,487.59	53,915.78	223,403.37	10,613,668.19	10.00000	6.00000	5.80096%
123	25-Nov-15	167,003.42	53,068.34	220,071.76	10,446,664.77	10.00000	6.00000	5.70968%
124	25-Dec-15	164,554.38	52,233.32	216,787.70	10,282,110.39	10.00000	6.00000	5.61975%
125	25-Jan-16	162,139.97	51,410.55	213,550.53	10,119,970.42	10.00000	6.00000	5.53113%
126	25-Feb-16	159,759.73	50,599.85	210,359.58	9,960,210.69	10.00000	6.00000	5.44381%
127	25-Mar-16	157,413.16	49,801.05	207,214.21	9,802,797.53	10.00000	6.00000	5.35777%
128	25-Apr-16	155,099.81	49,013.99	204,113.80	9,647,697.71	10.00000	6.00000	5.27300%
129	25-May-16	152,819.22	48,238.49	201,057.71	9,494,878.49	10.00000	6.00000	5.18948%
130	25-Jun-16	150,570.93	47,474.39	198,045.33	9,344,307.56	10.00000	6.00000	5.10718%
131	25-Jul-16	148,354.50	46,721.54	195,076.04	9,195,953.06	10.00000	6.00000	5.02610%
132	25-Aug-16	146,169.48	45,979.77	192,149.24	9,049,783.58	10.00000	6.00000	4.94621%
133	25-Sep-16	144,015.43	45,248.92	189,264.35	8,905,768.15	10.00000	6.00000	4.86750%
134	25-Oct-16	141,891.93	44,528.84	186,420.77	8,763,876.23	10.00000	6.00000	4.78995%
135	25-Nov-16	139,798.55	43,819.38	183,617.93	8,624,077.68	10.00000	6.00000	4.71354%
136	25-Dec-16	137,734.87	43,120.39	180,855.26	8,486,342.81	10.00000	6.00000	4.63826%
137	25-Jan-17	135,700.49	42,431.71	178,132.20	8,350,642.32	10.00000	6.00000	4.56409%
138	25-Feb-17	133,694.99	41,753.21	175,448.20	8,216,947.33	10.00000	6.00000	4.49102%
139	25-Mar-17	131,717.97	41,084.74	172,802.71	8,085,229.36	10.00000	6.00000	4.41903%
140	25-Apr-17	129,769.04	40,426.15	170,195.19	7,955,460.32	10.00000	6.00000	4.34810%
141	25-May-17	127,847.81	39,777.30	167,625.11	7,827,612.50	10.00000	6.00000	4.27823%
142	25-Jun-17	125,953.89	39,138.06	165,091.95	7,701,658.61	10.00000	6.00000	4.20938%
143	25-Jul-17	124,086.91	38,508.29	162,595.20	7,577,571.71	10.00000	6.00000	4.14156%
144	25-Aug-17	122,246.48	37,887.86	160,134.34	7,455,325.23	10.00000	6.00000	4.07475%
145	25-Sep-17	120,432.24	37,276.63	157,708.86	7,334,892.99	10.00000	6.00000	4.00893%
146	25-Oct-17	118,643.82	36,674.46	155,318.29	7,216,249.17	10.00000	6.00000	3.94408%
147	25-Nov-17	116,880.87	36,081.25	152,962.12	7,099,368.30	10.00000	6.00000	3.88020%
148	25-Dec-17	115,143.03	35,496.84	150,639.87	6,984,225.27	10.00000	6.00000	3.81727%
149	25-Jan-18	113,429.95	34,921.13	148,351.08	6,870,795.31	10.00000	6.00000	3.75527%
150	25-Feb-18	111,741.29	34,353.98	146,095.27	6,759,054.02	10.00000	6.00000	3.69420%
151	25-Mar-18	110,076.71	33,795.27	143,871.98	6,648,977.31	10.00000	6.00000	3.63404%
152	25-Apr-18	108,435.87	33,244.89	141,680.75	6,540,541.44	10.00000	6.00000	3.57477%
153	25-May-18	106,818.43	32,702.71	139,521.14	6,433,723.01	10.00000	6.00000	3.51639%
154	25-Jun-18	105,224.09	32,168.62	137,392.70	6,328,498.92	10.00000	6.00000	3.45888%
155	25-Jul-18	103,652.50	31,642.49	135,295.00	6,224,846.42	10.00000	6.00000	3.40222%
156	25-Aug-18	102,103.37	31,124.23	133,227.60	6,122,743.05	10.00000	6.00000	3.34642%
157	25-Sep-18	100,576.36	30,613.72	131,190.08	6,022,166.69	10.00000	6.00000	3.29145%
158	25-Oct-18	99,071.18	30,110.83	129,182.02	5,923,095.50	10.00000	6.00000	3.23730%
159	25-Nov-18	97,587.52	29,615.48	127,203.00	5,825,507.98	10.00000	6.00000	3.18396%
160	25-Dec-18	96,125.08	29,127.54	125,252.62	5,729,382.90	10.00000	6.00000	3.13143%
161	25-Jan-19	94,683.57	28,646.91	123,330.48	5,634,699.33	10.00000	6.00000	3.07968%
162	25-Feb-19	93,262.68	28,173.50	121,436.18	5,541,436.65	10.00000	6.00000	3.02870%
163	25-Mar-19	91,862.15	27,707.18	119,569.33	5,449,574.50	10.00000	6.00000	2.97850%
164	25-Apr-19	90,481.67	27,247.87	117,729.54	5,359,092.83	10.00000	6.00000	2.92904%
165	25-May-19	89,120.97	26,795.46	115,916.43	5,269,971.86	10.00000	6.00000	2.88033%
166	25-Jun-19	87,779.77	26,349.86	114,129.63	5,182,192.09	10.00000	6.00000	2.83236%
167	25-Jul-19	86,457.81	25,910.96	112,368.77	5,095,734.28	10.00000	6.00000	2.78510%
168	25-Aug-19	85,154.81	25,478.67	110,633.48	5,010,579.47	10.00000	6.00000	2.73856%
169	25-Sep-19	83,870.51	25,052.90	108,923.41	4,926,708.96	10.00000	6.00000	2.69272%
170	25-Oct-19	82,604.65	24,633.54	107,238.19	4,844,104.31	10.00000	6.00000	2.64757%
171	25-Nov-19	81,356.96	24,220.52	105,577.48	4,762,747.35	10.00000	6.00000	2.60311%
172	25-Dec-19	80,127.20	23,813.74	103,940.94	4,682,620.15	10.00000	6.00000	2.55931%
173	25-Jan-20	78,915.11	23,413.10	102,328.21	4,603,705.04	10.00000	6.00000	2.51618%
174	25-Feb-20	77,720.45	23,018.53	100,738.98	4,525,984.59	10.00000	6.00000	2.47370%
175	25-Mar-20	76,542.97	22,629.92	99,172.90	4,449,441.61	10.00000	6.00000	2.43187%
176	25-Apr-20	75,382.44	22,247.21	97,629.65	4,374,059.17	10.00000	6.00000	2.39067%
177	25-May-20	74,238.61	21,870.30	96,108.91	4,299,820.56	10.00000	6.00000	2.35009%
178	25-Jun-20	73,111.26	21,499.10	94,610.36	4,226,709.31	10.00000	6.00000	2.31013%
179	25-Jul-20	72,000.14	21,133.55	93,133.69	4,154,709.17	10.00000	6.00000	2.27078%
180	25-Aug-20	70,905.04	20,773.55	91,678.58	4,083,804.13	10.00000	6.00000	2.23203%
181	25-Sep-20	69,825.73	20,419.02	90,244.75	4,013,978.40	10.00000	6.00000	2.19386%
182	25-Oct-20	68,761.98	20,069.89	88,831.87	3,945,216.42	10.00000	6.00000	2.15628%
183	25-Nov-20	67,713.59	19,726.08	87,439.67	3,877,502.84	10.00000	6.00000	2.11927%
184	25-Dec-20	66,680.32	19,387.51	86,067.84	3,810,822.51	10.00000	6.00000	2.08283%
185	25-Jan-21	65,661.99	19,054.11	84,716.10	3,745,160.53	10.00000	6.00000	2.04694%
186	25-Feb-21	64,658.36	18,725.80	83,384.16	3,680,502.16	10.00000	6.00000	2.01160%
187	25-Mar-21	63,669.24	18,402.51	82,071.75	3,616,832.92	10.00000	6.00000	1.97680%
188	25-Apr-21	62,694.43	18,084.16	80,778.59	3,554,138.49	10.00000	6.00000	1.94253%
189	25-May-21	61,733.72	17,770.69	79,504.41	3,492,404.77	10.00000	6.00000	1.90879%
190	25-Jun-21	60,786.91	17,462.02	78,248.93	3,431,617.87	10.00000	6.00000	1.87557%
191	25-Jul-21	59,853.81	17,158.09	77,011.90	3,371,764.06	10.00000	6.00000	1.84286%
192	25-Aug-21	58,934.23	16,858.82	75,793.05	3,312,829.83	10.00000	6.00000	1.81065%
193	25-Sep-21	58,027.97	16,564.15	74,592.12	3,254,801.86	10.00000	6.00000	1.77893%
194	25-Oct-21	57,134.86	16,274.01	73,408.87	3,197,667.00	10.00000	6.00000	1.74770%
195	25-Nov-21	56,254.69	15,988.34	72,243.03	3,141,412.31	10.00000	6.00000	1.71696%
196	25-Dec-21	55,387.31	15,707.06	71,094.37	3,086,025.00	10.00000	6.00000	1.68668%
197	25-Jan-22	54,532.51	15,430.13	69,962.64	3,031,492.49	10.00000	6.00000	1.65688%
198	25-Feb-22	53,690.13	15,157.46	68,847.59	2,977,802.36	10.00000	6.00000	1.62753%
199	25-Mar-22	52,859.99	14,889.01	67,749.00	2,924,942.37	10.00000	6.00000	1.59864%
200	25-Apr-22	52,041.92	14,624.71	66,666.64	2,872,900.44	10.00000	6.00000	1.57020%
201	25-May-22	51,235.75	14,364.50	65,600.26	2,821,664.69	10.00000	6.00000	1.54220%
202	25-Jun-22	50,441.31	14,108.32	64,549.64	2,771,223.37	10.00000	6.00000	1.51463%
203	25-Jul-22	49,658.44	13,856.12	63,514.56	2,721,564.93	10.00000	6.00000	1.48749%
204	25-Aug-22	48,886.97	13,607.82	62,494.80	2,672,677.96	10.00000	6.00000	1.46077%
205	25-Sep-22	48,126.75	13,363.39	61,490.14	2,624,551.21	10.00000	6.00000	1.43446%
206	25-Oct-22	47,377.60	13,122.76	60,500.36	2,577,173.61	10.00000	6.00000	1.40857%
207	25-Nov-22	46,639.39	12,885.87	59,525.26	2,530,534.22	10.00000	6.00000	1.38308%
208	25-Dec-22	45,911.95	12,652.67	58,564.62	2,484,622.27	10.00000	6.00000	1.35798%
209	25-Jan-23	45,195.13	12,423.11	57,618.24	2,439,427.14	10.00000	6.00000	1.33328%
210	25-Feb-23	44,488.78	12,197.14	56,685.92	2,394,938.35	10.00000	6.00000	1.30897%
211	25-Mar-23	43,792.76	11,974.69	55,767.45	2,351,145.59	10.00000	6.00000	1.28503%
212	25-Apr-23	43,106.92	11,755.73	54,862.65	2,308,038.67	10.00000	6.00000	1.26147%
213	25-May-23	42,431.11	11,540.19	53,971.30	2,265,607.56	10.00000	6.00000	1.23828%
214	25-Jun-23	41,765.19	11,328.04	53,093.23	2,223,842.37	10.00000	6.00000	1.21545%
215	25-Jul-23	41,109.03	11,119.21	52,228.24	2,182,733.34	10.00000	6.00000	1.19299%
216	25-Aug-23	40,462.48	10,913.67	51,376.15	2,142,270.86	10.00000	6.00000	1.17087%
217	25-Sep-23	39,825.41	10,711.35	50,536.77	2,102,445.45	10.00000	6.00000	1.14910%
218	25-Oct-23	39,197.69	10,512.23	49,709.92	2,063,247.76	10.00000	6.00000	1.12768%
219	25-Nov-23	38,579.18	10,316.24	48,895.42	2,024,668.59	10.00000	6.00000	1.10659%
220	25-Dec-23	37,969.75	10,123.34	48,093.09	1,986,698.84	10.00000	6.00000	1.08584%
221	25-Jan-24	37,369.28	9,933.49	47,302.77	1,949,329.56	10.00000	6.00000	1.06542%
222	25-Feb-24	36,777.63	9,746.65	46,524.28	1,912,551.93	10.00000	6.00000	1.04532%
223	25-Mar-24	36,194.69	9,562.76	45,757.45	1,876,357.24	10.00000	6.00000	1.02553%
224	25-Apr-24	35,620.32	9,381.79	45,002.11	1,840,736.92	10.00000	6.00000	1.00607%
225	25-May-24	35,054.41	9,203.68	44,258.10	1,805,682.51	10.00000	6.00000	0.98691%
226	25-Jun-24	34,496.84	9,028.41	43,525.26	1,771,185.66	10.00000	6.00000	0.96805%
227	25-Jul-24	33,947.49	8,855.93	42,803.42	1,737,238.17	10.00000	6.00000	0.94950%
228	25-Aug-24	33,406.25	8,686.19	42,092.44	1,703,831.92	10.00000	6.00000	0.93124%
229	25-Sep-24	32,872.99	8,519.16	41,392.15	1,670,958.93	10.00000	6.00000	0.91327%
230	25-Oct-24	32,347.60	8,354.79	40,702.40	1,638,611.33	10.00000	6.00000	0.89559%
231	25-Nov-24	31,829.98	8,193.06	40,023.04	1,606,781.35	10.00000	6.00000	0.87820%
232	25-Dec-24	31,320.01	8,033.91	39,353.92	1,575,461.34	10.00000	6.00000	0.86108%
233	25-Jan-25	30,817.59	7,877.31	38,694.89	1,544,643.75	10.00000	6.00000	0.84423%
234	25-Feb-25	30,322.60	7,723.22	38,045.82	1,514,321.16	10.00000	6.00000	0.82766%
235	25-Mar-25	29,834.94	7,571.61	37,406.54	1,484,486.22	10.00000	6.00000	0.81135%
236	25-Apr-25	29,354.51	7,422.43	36,776.94	1,455,131.71	10.00000	6.00000	0.79531%
237	25-May-25	28,881.20	7,275.66	36,156.86	1,426,250.51	10.00000	6.00000	0.77953%
238	25-Jun-25	28,414.91	7,131.25	35,546.17	1,397,835.60	10.00000	6.00000	0.76399%
239	25-Jul-25	27,955.55	6,989.18	34,944.73	1,369,880.05	10.00000	6.00000	0.74872%
240	25-Aug-25	27,503.01	6,849.40	34,352.41	1,342,377.04	10.00000	6.00000	0.73368%
241	25-Sep-25	27,057.20	6,711.89	33,769.09	1,315,319.84	10.00000	6.00000	0.71890%
242	25-Oct-25	26,618.02	6,576.60	33,194.62	1,288,701.82	10.00000	6.00000	0.70435%
243	25-Nov-25	26,185.37	6,443.51	32,628.88	1,262,516.44	10.00000	6.00000	0.69004%
244	25-Dec-25	25,759.17	6,312.58	32,071.76	1,236,757.27	10.00000	6.00000	0.67596%
245	25-Jan-26	25,339.32	6,183.79	31,523.11	1,211,417.94	10.00000	6.00000	0.66211%
246	25-Feb-26	24,925.74	6,057.09	30,982.82	1,186,492.21	10.00000	6.00000	0.64848%
247	25-Mar-26	24,518.32	5,932.46	30,450.78	1,161,973.89	10.00000	6.00000	0.63508%
248	25-Apr-26	24,116.98	5,809.87	29,926.85	1,137,856.91	10.00000	6.00000	0.62190%
249	25-May-26	23,721.65	5,689.28	29,410.93	1,114,135.26	10.00000	6.00000	0.60894%
250	25-Jun-26	23,332.22	5,570.68	28,902.90	1,090,803.04	10.00000	6.00000	0.59618%
251	25-Jul-26	22,948.62	5,454.02	28,402.63	1,067,854.42	10.00000	6.00000	0.58364%
252	25-Aug-26	22,570.76	5,339.27	27,910.03	1,045,283.66	10.00000	6.00000	0.57131%
253	25-Sep-26	22,198.57	5,226.42	27,424.98	1,023,085.10	10.00000	6.00000	0.55917%
254	25-Oct-26	21,831.95	5,115.43	26,947.37	1,001,253.15	10.00000	6.00000	0.54724%
255	25-Nov-26	21,470.83	5,006.27	26,477.10	979,782.31	10.00000	6.00000	0.53551%
256	25-Dec-26	21,115.14	4,898.91	26,014.05	958,667.18	10.00000	6.00000	0.52396%
257	25-Jan-27	20,764.79	4,793.34	25,558.12	937,902.39	10.00000	6.00000	0.51262%
258	25-Feb-27	20,419.70	4,689.51	25,109.21	917,482.69	10.00000	6.00000	0.50146%
259	25-Mar-27	20,079.81	4,587.41	24,667.22	897,402.88	10.00000	6.00000	0.49048%
260	25-Apr-27	19,745.03	4,487.01	24,232.05	877,657.84	10.00000	6.00000	0.47969%
261	25-May-27	19,415.30	4,388.29	23,803.59	858,242.54	10.00000	6.00000	0.46908%
262	25-Jun-27	19,090.54	4,291.21	23,381.76	839,152.00	10.00000	6.00000	0.45864%
263	25-Jul-27	18,770.68	4,195.76	22,966.44	820,381.31	10.00000	6.00000	0.44838%
264	25-Aug-27	18,455.65	4,101.91	22,557.56	801,925.66	10.00000	6.00000	0.43830%
265	25-Sep-27	18,145.38	4,009.63	22,155.01	783,780.27	10.00000	6.00000	0.42838%
266	25-Oct-27	17,839.81	3,918.90	21,758.71	765,940.47	10.00000	6.00000	0.41863%
267	25-Nov-27	17,538.85	3,829.70	21,368.56	748,401.61	10.00000	6.00000	0.40904%
268	25-Dec-27	17,242.46	3,742.01	20,984.47	731,159.15	10.00000	6.00000	0.39962%
269	25-Jan-28	16,950.56	3,655.80	20,606.35	714,208.60	10.00000	6.00000	0.39035%
270	25-Feb-28	16,663.08	3,571.04	20,234.13	697,545.51	10.00000	6.00000	0.38125%
271	25-Mar-28	16,379.97	3,487.73	19,867.70	681,165.54	10.00000	6.00000	0.37229%
272	25-Apr-28	16,101.16	3,405.83	19,506.99	665,064.38	10.00000	6.00000	0.36349%
273	25-May-28	15,826.59	3,325.32	19,151.91	649,237.79	10.00000	6.00000	0.35484%
274	25-Jun-28	15,556.20	3,246.19	18,802.39	633,681.59	10.00000	6.00000	0.34634%
275	25-Jul-28	15,289.93	3,168.41	18,458.33	618,391.66	10.00000	6.00000	0.33799%
276	25-Aug-28	15,027.71	3,091.96	18,119.67	603,363.95	10.00000	6.00000	0.32977%
277	25-Sep-28	14,769.49	3,016.82	17,786.31	588,594.46	10.00000	6.00000	0.32170%
278	25-Oct-28	14,515.22	2,942.97	17,458.19	574,079.24	10.00000	6.00000	0.31377%
279	25-Nov-28	14,264.83	2,870.40	17,135.23	559,814.41	10.00000	6.00000	0.30597%
280	25-Dec-28	14,018.27	2,799.07	16,817.34	545,796.14	10.00000	6.00000	0.29831%
281	25-Jan-29	13,775.49	2,728.98	16,504.47	532,020.65	10.00000	6.00000	0.29078%
282	25-Feb-29	13,536.42	2,660.10	16,196.52	518,484.23	10.00000	6.00000	0.28338%
283	25-Mar-29	13,301.02	2,592.42	15,893.44	505,183.22	10.00000	6.00000	0.27611%
284	25-Apr-29	13,069.23	2,525.92	15,595.14	492,113.99	10.00000	6.00000	0.26897%
285	25-May-29	12,841.00	2,460.57	15,301.57	479,272.99	10.00000	6.00000	0.26195%
286	25-Jun-29	12,616.28	2,396.36	15,012.64	466,656.72	10.00000	6.00000	0.25505%
287	25-Jul-29	12,395.01	2,333.28	14,728.30	454,261.71	10.00000	6.00000	0.24828%
288	25-Aug-29	12,177.16	2,271.31	14,448.46	442,084.55	10.00000	6.00000	0.24162%
289	25-Sep-29	11,962.66	2,210.42	14,173.08	430,121.90	10.00000	6.00000	0.23509%
290	25-Oct-29	11,751.47	2,150.61	13,902.08	418,370.43	10.00000	6.00000	0.22866%
291	25-Nov-29	11,543.54	2,091.85	13,635.39	406,826.89	10.00000	6.00000	0.22235%
292	25-Dec-29	11,338.82	2,034.13	13,372.96	395,488.07	10.00000	6.00000	0.21616%
293	25-Jan-30	11,137.27	1,977.44	13,114.72	384,350.79	10.00000	6.00000	0.21007%
294	25-Feb-30	10,938.85	1,921.75	12,860.60	373,411.95	10.00000	6.00000	0.20409%
295	25-Mar-30	10,743.50	1,867.06	12,610.56	362,668.45	10.00000	6.00000	0.19822%
296	25-Apr-30	10,551.18	1,813.34	12,364.52	352,117.27	10.00000	6.00000	0.19245%
297	25-May-30	10,361.84	1,760.59	12,122.43	341,755.43	10.00000	6.00000	0.18679%
298	25-Jun-30	10,175.45	1,708.78	11,884.23	331,579.98	10.00000	6.00000	0.18123%
299	25-Jul-30	9,991.96	1,657.90	11,649.86	321,588.03	10.00000	6.00000	0.17577%
300	25-Aug-30	9,811.33	1,607.94	11,419.27	311,776.70	10.00000	6.00000	0.17040%
301	25-Sep-30	9,633.51	1,558.88	11,192.39	302,143.19	10.00000	6.00000	0.16514%
302	25-Oct-30	9,458.47	1,510.72	10,969.18	292,684.72	10.00000	6.00000	0.15997%
303	25-Nov-30	9,286.16	1,463.42	10,749.58	283,398.57	10.00000	6.00000	0.15489%
304	25-Dec-30	9,116.55	1,416.99	10,533.54	274,282.02	10.00000	6.00000	0.14991%
305	25-Jan-31	8,949.59	1,371.41	10,321.00	265,332.43	10.00000	6.00000	0.14502%
306	25-Feb-31	8,785.25	1,326.66	10,111.91	256,547.18	10.00000	6.00000	0.14022%
307	25-Mar-31	8,623.48	1,282.74	9,906.22	247,923.70	10.00000	6.00000	0.13550%
308	25-Apr-31	8,464.26	1,239.62	9,703.88	239,459.44	10.00000	6.00000	0.13088%
309	25-May-31	8,307.54	1,197.30	9,504.84	231,151.90	10.00000	6.00000	0.12634%
310	25-Jun-31	8,153.29	1,155.76	9,309.05	222,998.61	10.00000	6.00000	0.12188%
311	25-Jul-31	8,001.46	1,114.99	9,116.46	214,997.14	10.00000	6.00000	0.11751%
312	25-Aug-31	7,852.04	1,074.99	8,927.02	207,145.11	10.00000	6.00000	0.11322%
313	25-Sep-31	7,704.97	1,035.73	8,740.69	199,440.14	10.00000	6.00000	0.10901%
314	25-Oct-31	7,560.22	997.2	8,557.42	191,879.92	10.00000	6.00000	0.10487%
315	25-Nov-31	7,417.77	959.4	8,377.17	184,462.15	10.00000	6.00000	0.10082%
316	25-Dec-31	7,277.57	922.31	8,199.88	177,184.58	10.00000	6.00000	0.09684%
317	25-Jan-32	7,139.60	885.92	8,025.52	170,044.98	10.00000	6.00000	0.09294%
318	25-Feb-32	7,003.82	850.22	7,854.04	163,041.16	10.00000	6.00000	0.08911%
319	25-Mar-32	6,870.19	815.21	7,685.40	156,170.97	10.00000	6.00000	0.08536%
320	25-Apr-32	6,738.69	780.85	7,519.55	149,432.28	10.00000	6.00000	0.08167%
321	25-May-32	6,609.29	747.16	7,356.45	142,822.98	10.00000	6.00000	0.07806%
322	25-Jun-32	6,481.96	714.11	7,196.07	136,341.03	10.00000	6.00000	0.07452%
323	25-Jul-32	6,356.65	681.71	7,038.36	129,984.37	10.00000	6.00000	0.07104%
324	25-Aug-32	6,233.36	649.92	6,883.28	123,751.02	10.00000	6.00000	0.06764%
325	25-Sep-32	6,112.03	618.76	6,730.79	117,638.99	10.00000	6.00000	0.06430%
326	25-Oct-32	5,992.65	588.19	6,580.85	111,646.33	10.00000	6.00000	0.06102%
327	25-Nov-32	5,875.19	558.23	6,433.42	105,771.14	10.00000	6.00000	0.05781%
328	25-Dec-32	5,759.61	528.86	6,288.47	100,011.53	10.00000	6.00000	0.05466%
329	25-Jan-33	5,645.90	500.06	6,145.96	94,365.63	10.00000	6.00000	0.05158%
330	25-Feb-33	5,534.02	471.83	6,005.85	88,831.61	10.00000	6.00000	0.04855%
331	25-Mar-33	5,423.94	444.16	5,868.10	83,407.67	10.00000	6.00000	0.04559%
332	25-Apr-33	5,315.64	417.04	5,732.68	78,092.02	10.00000	6.00000	0.04268%
333	25-May-33	5,209.10	390.46	5,599.56	72,882.93	10.00000	6.00000	0.03983%
334	25-Jun-33	5,104.28	364.41	5,468.69	67,778.65	10.00000	6.00000	0.03704%
335	25-Jul-33	5,001.16	338.89	5,340.05	62,777.49	10.00000	6.00000	0.03431%
336	25-Aug-33	4,899.71	313.89	5,213.60	57,877.77	10.00000	6.00000	0.03163%
337	25-Sep-33	4,799.92	289.39	5,089.31	53,077.85	10.00000	6.00000	0.02901%
338	25-Oct-33	4,701.75	265.39	4,967.14	48,376.10	10.00000	6.00000	0.02644%
339	25-Nov-33	4,605.19	241.88	4,847.07	43,770.92	10.00000	6.00000	0.02392%
340	25-Dec-33	4,510.20	218.85	4,729.05	39,260.72	10.00000	6.00000	0.02146%
341	25-Jan-34	4,416.76	196.3	4,613.06	34,843.96	10.00000	6.00000	0.01904%
342	25-Feb-34	4,324.85	174.22	4,499.07	30,519.11	10.00000	6.00000	0.01668%
343	25-Mar-34	4,234.46	152.6	4,387.05	26,284.65	10.00000	6.00000	0.01437%
344	25-Apr-34	4,145.55	131.42	4,276.97	22,139.10	10.00000	6.00000	0.01210%
345	25-May-34	4,058.10	110.7	4,168.79	18,081.00	10.00000	6.00000	0.00988%
346	25-Jun-34	3,972.09	90.41	4,062.49	14,108.92	10.00000	6.00000	0.00771%
347	25-Jul-34	3,887.50	70.54	3,958.05	10,221.41	10.00000	6.00000	0.00559%
348	25-Aug-34	2,346.94	51.11	2,398.05	7,874.47	10.00000	6.00000	0.00430%
349	25-Sep-34	2,297.10	39.37	2,336.47	5,577.37	10.00000	6.00000	0.00305%
350	25-Oct-34	612.58	27.89	640.47	4,964.79	10.00000	6.00000	0.00271%
351	25-Nov-34	599.85	24.82	624.68	4,364.94	10.00000	6.00000	0.00239%
352	25-Dec-34	587.33	21.82	609.16	3,777.61	10.00000	6.00000	0.00206%
353	25-Jan-35	575.02	18.89	593.9	3,202.59	10.00000	6.00000	0.00175%
354	25-Feb-35	562.9	16.01	578.91	2,639.69	10.00000	6.00000	0.00144%
355	25-Mar-35	550.99	13.2	564.19	2,088.70	10.00000	6.00000	0.00114%
356	25-Apr-35	539.27	10.44	549.71	1,549.43	10.00000	6.00000	0.00085%
357	25-May-35	527.75	7.75	535.49	1,021.68	10.00000	6.00000	0.00056%
358	25-Jun-35	516.41	5.11	521.52	505.27	10.00000	6.00000	0.00028%
359	25-Jul-35	505.27	2.53	507.8	0	10.00000	6.00000	0.00000%

Disclaimer:

GSR 05-7F 3F - LIBOR 1MO=9.5%, 50PPC

LIBOR_1MO=9.5
50 *8-20CPR


Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective	Percent
Total		182,964,000.00	84,895,628.84	267,859,628.84			Coupon	Outstanding

0	26-Aug-05	0	0	0	182,964,000.00	-	-	100.00000%
1	25-Sep-05	2,020,506.21	617,503.50	2,638,009.71	180,943,493.79	4.05000	4.05000	98.89568%
2	25-Oct-05	2,120,096.22	1,502,223.67	3,622,319.89	178,823,397.57	10.00000	9.96260	97.73693%
3	25-Nov-05	2,116,060.09	1,476,633.60	3,592,693.69	176,707,337.48	10.00000	9.90900	96.58039%
4	25-Dec-05	2,112,059.08	1,452,219.50	3,564,278.58	174,595,278.40	10.00000	9.86186	95.42603%
5	25-Jan-06	2,108,071.77	1,427,978.18	3,536,049.95	172,487,206.64	10.00000	9.81455	94.27385%
6	25-Feb-06	2,104,076.89	1,403,906.96	3,507,983.84	170,383,129.75	10.00000	9.76703	93.12385%
7	25-Mar-06	2,100,053.39	1,380,003.57	3,480,056.96	168,283,076.36	10.00000	9.71930	91.97606%
8	25-Apr-06	2,095,980.47	1,356,266.25	3,452,246.72	166,187,095.89	10.00000	9.67132	90.83049%
9	25-May-06	2,091,837.63	1,332,693.67	3,424,531.30	164,095,258.26	10.00000	9.62308	89.68718%
10	25-Jun-06	2,087,604.73	1,309,284.92	3,396,889.65	162,007,653.53	10.00000	9.57457	88.54619%
11	25-Jul-06	2,083,262.00	1,286,039.55	3,369,301.55	159,924,391.53	10.00000	9.52577	87.40757%
12	25-Aug-06	2,064,205.85	1,262,957.48	3,327,163.33	157,860,185.68	10.00000	9.47666	86.27937%
13	25-Sep-06	2,045,318.39	1,240,212.78	3,285,531.17	155,814,867.29	10.00000	9.42768	85.16149%
14	25-Oct-06	2,026,598.14	1,217,800.04	3,244,398.18	153,788,269.15	10.00000	9.37882	84.05384%
15	25-Nov-06	2,008,043.63	1,195,713.93	3,203,757.55	151,780,225.52	10.00000	9.33008	82.95633%
16	25-Dec-06	1,989,653.38	1,173,949.23	3,163,602.62	149,790,572.14	10.00000	9.28144	81.86888%
17	25-Jan-07	1,971,425.97	1,152,500.82	3,123,926.79	147,819,146.17	10.00000	9.23290	80.79138%
18	25-Feb-07	1,953,359.94	1,131,363.64	3,084,723.58	145,865,786.23	10.00000	9.18444	79.72376%
19	25-Mar-07	1,935,453.87	1,110,532.73	3,045,986.60	143,930,332.36	10.00000	9.13606	78.66593%
20	25-Apr-07	1,917,706.36	1,090,003.22	3,007,709.58	142,012,626.00	10.00000	9.08776	77.61780%
21	25-May-07	1,900,116.01	1,069,770.31	2,969,886.32	140,112,509.99	10.00000	9.03951	76.57928%
22	25-Jun-07	1,882,681.43	1,049,829.31	2,932,510.73	138,229,828.56	10.00000	8.99131	75.55029%
23	25-Jul-07	1,865,401.24	1,030,175.56	2,895,576.80	136,364,427.33	10.00000	8.94315	74.53074%
24	25-Aug-07	1,848,274.08	1,010,804.54	2,859,078.62	134,516,153.24	10.00000	8.89503	73.52056%
25	25-Sep-07	1,831,298.61	991,711.76	2,823,010.37	132,684,854.63	10.00000	8.84692	72.51965%
26	25-Oct-07	1,814,473.48	972,892.83	2,787,366.31	130,870,381.15	10.00000	8.79883	71.52794%
27	25-Nov-07	1,797,797.38	954,343.43	2,752,140.80	129,072,583.78	10.00000	8.75074	70.54534%
28	25-Dec-07	1,781,268.97	936,059.31	2,717,328.28	127,291,314.80	10.00000	8.70263	69.57178%
29	25-Jan-08	1,764,886.97	918,036.29	2,682,923.26	125,526,427.84	10.00000	8.65451	68.60717%
30	25-Feb-08	1,748,650.07	900,270.28	2,648,920.35	123,777,777.77	10.00000	8.60635	67.65144%
31	25-Mar-08	1,732,557.00	882,757.23	2,615,314.23	122,045,220.77	10.00000	8.55815	66.70450%
32	25-Apr-08	1,716,606.49	865,493.18	2,582,099.67	120,328,614.29	10.00000	8.50989	65.76628%
33	25-May-08	1,700,797.27	848,474.24	2,549,271.51	118,627,817.01	10.00000	8.46157	64.83670%
34	25-Jun-08	1,685,128.11	831,696.57	2,516,824.68	116,942,688.90	10.00000	8.41317	63.91568%
35	25-Jul-08	1,669,597.76	815,156.40	2,484,754.17	115,273,091.14	10.00000	8.36468	63.00315%
36	25-Aug-08	1,654,205.01	798,850.03	2,453,055.04	113,618,886.13	10.00000	8.31608	62.09904%
37	25-Sep-08	1,638,948.62	782,773.83	2,421,722.45	111,979,937.51	10.00000	8.26736	61.20326%
38	25-Oct-08	1,623,827.41	766,924.20	2,390,751.61	110,356,110.09	10.00000	8.21852	60.31575%
39	25-Nov-08	1,608,840.18	751,297.63	2,360,137.81	108,747,269.92	10.00000	8.16953	59.43643%
40	25-Dec-08	1,593,985.73	735,890.66	2,329,876.40	107,153,284.18	10.00000	8.12038	58.56523%
41	25-Jan-09	1,579,262.91	720,699.90	2,299,962.81	105,574,021.27	10.00000	8.07105	57.70207%
42	25-Feb-09	1,564,670.55	705,721.99	2,270,392.54	104,009,350.73	10.00000	8.02154	56.84689%
43	25-Mar-09	1,550,207.49	690,953.65	2,241,161.14	102,459,143.24	10.00000	7.97183	55.99962%
44	25-Apr-09	1,535,872.59	676,391.65	2,212,264.24	100,923,270.66	10.00000	7.92189	55.16018%
45	25-May-09	1,521,664.72	662,032.81	2,183,697.53	99,401,605.94	10.00000	7.87172	54.32851%
46	25-Jun-09	1,507,582.76	647,874.00	2,155,456.76	97,894,023.17	10.00000	7.82129	53.50453%
47	25-Jul-09	1,493,625.60	633,912.16	2,127,537.75	96,400,397.58	10.00000	7.77059	52.68818%
48	25-Aug-09	1,479,792.12	620,144.25	2,099,936.38	94,920,605.46	10.00000	7.71961	51.87939%
49	25-Sep-09	1,466,081.25	606,567.32	2,072,648.57	93,454,524.21	10.00000	7.66831	51.07809%
50	25-Oct-09	1,452,491.89	593,178.45	2,045,670.34	92,002,032.32	10.00000	7.61669	50.28423%
51	25-Nov-09	1,439,022.97	579,974.75	2,018,997.72	90,563,009.35	10.00000	7.56472	49.49772%
52	25-Dec-09	1,425,673.43	566,953.42	1,992,626.84	89,137,335.92	10.00000	7.51238	48.71851%
53	25-Jan-10	1,412,442.21	554,111.66	1,966,553.87	87,724,893.71	10.00000	7.45966	47.94653%
54	25-Feb-10	1,399,328.26	541,446.76	1,940,775.02	86,325,565.45	10.00000	7.40652	47.18172%
55	25-Mar-10	1,386,330.55	528,956.02	1,915,286.57	84,939,234.90	10.00000	7.35295	46.42402%
56	25-Apr-10	1,373,448.05	516,636.81	1,890,084.86	83,565,786.85	10.00000	7.29891	45.67335%
57	25-May-10	1,360,679.74	504,486.53	1,865,166.27	82,205,107.12	10.00000	7.24440	44.92966%
58	25-Jun-10	1,348,024.61	492,502.63	1,840,527.24	80,857,082.51	10.00000	7.18937	44.19289%
59	25-Jul-10	1,335,481.65	480,682.60	1,816,164.26	79,521,600.86	10.00000	7.13381	43.46298%
60	25-Aug-10	1,323,049.89	469,023.98	1,792,073.86	78,198,550.97	10.00000	7.07768	42.73986%
61	25-Sep-10	1,105,950.99	457,524.32	1,563,475.31	77,092,599.98	10.00000	7.02096	42.13539%
62	25-Oct-10	1,094,173.02	448,456.53	1,542,629.55	75,998,426.96	10.00000	6.98054	41.53737%
63	25-Nov-10	1,082,502.22	439,533.85	1,522,036.07	74,915,924.74	10.00000	6.94015	40.94572%
64	25-Dec-10	1,070,937.63	430,754.04	1,501,691.67	73,844,987.11	10.00000	6.89980	40.36039%
65	25-Jan-11	1,059,478.31	422,114.86	1,481,593.17	72,785,508.80	10.00000	6.85947	39.78133%
66	25-Feb-11	1,048,123.32	413,614.12	1,461,737.44	71,737,385.47	10.00000	6.81917	39.20847%
67	25-Mar-11	1,036,871.74	405,249.66	1,442,121.40	70,700,513.74	10.00000	6.77889	38.64176%
68	25-Apr-11	1,025,722.63	397,019.39	1,422,742.02	69,674,791.10	10.00000	6.73861	38.08115%
69	25-May-11	1,014,675.10	388,921.20	1,403,596.30	68,660,116.00	10.00000	6.69834	37.52657%
70	25-Jun-11	1,003,728.24	380,953.06	1,384,681.30	67,656,387.77	10.00000	6.65807	36.97798%
71	25-Jul-11	992,881.14	373,112.96	1,365,994.10	66,663,506.62	10.00000	6.61779	36.43531%
72	25-Aug-11	982,132.93	365,398.91	1,347,531.84	65,681,373.69	10.00000	6.57749	35.89852%
73	25-Sep-11	926,221.33	357,808.97	1,284,030.29	64,755,152.37	10.00000	6.53718	35.39229%
74	25-Oct-11	916,083.73	350,879.05	1,266,962.79	63,839,068.63	10.00000	6.50226	34.89160%
75	25-Nov-11	906,040.93	344,062.15	1,250,103.08	62,933,027.71	10.00000	6.46743	34.39640%
76	25-Dec-11	896,092.05	337,356.47	1,233,448.52	62,036,935.65	10.00000	6.43268	33.90663%
77	25-Jan-12	886,236.27	330,760.23	1,216,996.50	61,150,699.38	10.00000	6.39800	33.42226%
78	25-Feb-12	876,472.74	324,271.71	1,200,744.45	60,274,226.65	10.00000	6.36339	32.94322%
79	25-Mar-12	866,800.64	317,889.20	1,184,689.83	59,407,426.01	10.00000	6.32886	32.46946%
80	25-Apr-12	857,219.14	311,611.01	1,168,830.15	58,550,206.87	10.00000	6.29439	32.00094%
81	25-May-12	847,727.44	305,435.51	1,153,162.95	57,702,479.44	10.00000	6.25997	31.53761%
82	25-Jun-12	838,324.72	299,361.07	1,137,685.79	56,864,154.72	10.00000	6.22561	31.07942%
83	25-Jul-12	829,010.19	293,386.09	1,122,396.28	56,035,144.53	10.00000	6.19130	30.62632%
84	25-Aug-12	819,783.06	287,509.01	1,107,292.07	55,215,361.47	10.00000	6.15704	30.17827%
85	25-Sep-12	726,944.08	281,728.29	1,008,672.36	54,488,417.39	10.00000	6.12282	29.78095%
86	25-Oct-12	718,909.35	276,997.83	995,907.18	53,769,508.05	10.00000	6.10033	29.38803%
87	25-Nov-12	710,953.11	272,343.05	983,296.17	53,058,554.94	10.00000	6.07801	28.99945%
88	25-Dec-12	703,074.64	267,762.70	970,837.34	52,355,480.29	10.00000	6.05586	28.61518%
89	25-Jan-13	695,273.22	263,255.55	958,528.77	51,660,207.07	10.00000	6.03388	28.23518%
90	25-Feb-13	687,548.14	258,820.40	946,368.53	50,972,658.94	10.00000	6.01206	27.85939%
91	25-Mar-13	679,898.68	254,863.29	934,761.97	50,292,760.26	10.00000	6.00000	27.48779%
92	25-Apr-13	672,324.15	251,463.80	923,787.95	49,620,436.10	10.00000	6.00000	27.12033%
93	25-May-13	664,823.86	248,102.18	912,926.04	48,955,612.24	10.00000	6.00000	26.75696%
94	25-Jun-13	657,397.12	244,778.06	902,175.18	48,298,215.12	10.00000	6.00000	26.39766%
95	25-Jul-13	650,043.25	241,491.08	891,534.32	47,648,171.88	10.00000	6.00000	26.04238%
96	25-Aug-13	642,761.56	238,240.86	881,002.42	47,005,410.31	10.00000	6.00000	25.69107%
97	25-Sep-13	560,576.70	235,027.05	795,603.75	46,444,833.61	10.00000	6.00000	25.38468%
98	25-Oct-13	554,633.95	232,224.17	786,858.12	45,890,199.66	10.00000	6.00000	25.08155%
99	25-Nov-13	548,749.68	229,451.00	778,200.68	45,341,449.98	10.00000	6.00000	24.78162%
100	25-Dec-13	542,923.36	226,707.25	769,630.61	44,798,526.62	10.00000	6.00000	24.48489%
101	25-Jan-14	537,154.42	223,992.63	761,147.06	44,261,372.20	10.00000	6.00000	24.19130%
102	25-Feb-14	531,442.34	221,306.86	752,749.20	43,729,929.86	10.00000	6.00000	23.90084%
103	25-Mar-14	525,786.56	218,649.65	744,436.21	43,204,143.30	10.00000	6.00000	23.61347%
104	25-Apr-14	520,186.56	216,020.72	736,207.28	42,683,956.74	10.00000	6.00000	23.32916%
105	25-May-14	514,641.82	213,419.78	728,061.60	42,169,314.92	10.00000	6.00000	23.04788%
106	25-Jun-14	509,151.79	210,846.57	719,998.37	41,660,163.12	10.00000	6.00000	22.76960%
107	25-Jul-14	503,715.98	208,300.82	712,016.80	41,156,447.14	10.00000	6.00000	22.49429%
108	25-Aug-14	498,333.87	205,782.24	704,116.10	40,658,113.27	10.00000	6.00000	22.22192%
109	25-Sep-14	427,450.36	203,290.57	630,740.92	40,230,662.92	10.00000	6.00000	21.98829%
110	25-Oct-14	423,452.66	201,153.31	624,605.97	39,807,210.26	10.00000	6.00000	21.75685%
111	25-Nov-14	419,490.86	199,036.05	618,526.91	39,387,719.40	10.00000	6.00000	21.52758%
112	25-Dec-14	415,564.63	196,938.60	612,503.23	38,972,154.77	10.00000	6.00000	21.30045%
113	25-Jan-15	411,673.67	194,860.77	606,534.44	38,560,481.11	10.00000	6.00000	21.07545%
114	25-Feb-15	407,817.65	192,802.41	600,620.06	38,152,663.45	10.00000	6.00000	20.85255%
115	25-Mar-15	403,996.28	190,763.32	594,759.60	37,748,667.17	10.00000	6.00000	20.63175%
116	25-Apr-15	400,209.24	188,743.34	588,952.58	37,348,457.93	10.00000	6.00000	20.41301%
117	25-May-15	396,456.24	186,742.29	583,198.53	36,952,001.70	10.00000	6.00000	20.19632%
118	25-Jun-15	392,736.96	184,760.01	577,496.97	36,559,264.73	10.00000	6.00000	19.98167%
119	25-Jul-15	389,051.12	182,796.32	571,847.44	36,170,213.61	10.00000	6.00000	19.76903%
120	25-Aug-15	397,333.34	180,851.07	578,184.41	35,772,880.28	10.00000	6.00000	19.55187%
121	25-Sep-15	393,565.92	178,864.40	572,430.32	35,379,314.35	10.00000	6.00000	19.33676%
122	25-Oct-15	389,832.50	176,896.57	566,729.07	34,989,481.85	10.00000	6.00000	19.12370%
123	25-Nov-15	386,132.78	174,947.41	561,080.19	34,603,349.07	10.00000	6.00000	18.91265%
124	25-Dec-15	382,466.46	173,016.75	555,483.21	34,220,882.60	10.00000	6.00000	18.70362%
125	25-Jan-16	378,833.25	171,104.41	549,937.66	33,842,049.35	10.00000	6.00000	18.49656%
126	25-Feb-16	375,232.85	169,210.25	544,443.10	33,466,816.50	10.00000	6.00000	18.29148%
127	25-Mar-16	371,664.97	167,334.08	538,999.05	33,095,151.53	10.00000	6.00000	18.08834%
128	25-Apr-16	368,129.32	165,475.76	533,605.08	32,727,022.21	10.00000	6.00000	17.88714%
129	25-May-16	364,625.62	163,635.11	528,260.73	32,362,396.59	10.00000	6.00000	17.68785%
130	25-Jun-16	361,153.59	161,811.98	522,965.57	32,001,243.00	10.00000	6.00000	17.49046%
131	25-Jul-16	357,712.93	160,006.22	517,719.15	31,643,530.07	10.00000	6.00000	17.29495%
132	25-Aug-16	354,303.39	158,217.65	512,521.04	31,289,226.68	10.00000	6.00000	17.10130%
133	25-Sep-16	350,924.67	156,446.13	507,370.80	30,938,302.01	10.00000	6.00000	16.90950%
134	25-Oct-16	347,576.51	154,691.51	502,268.02	30,590,725.50	10.00000	6.00000	16.71953%
135	25-Nov-16	344,258.64	152,953.63	497,212.27	30,246,466.86	10.00000	6.00000	16.53138%
136	25-Dec-16	340,970.78	151,232.33	492,203.12	29,905,496.08	10.00000	6.00000	16.34502%
137	25-Jan-17	337,712.68	149,527.48	487,240.16	29,567,783.40	10.00000	6.00000	16.16044%
138	25-Feb-17	334,484.06	147,838.92	482,322.98	29,233,299.34	10.00000	6.00000	15.97762%
139	25-Mar-17	331,284.67	146,166.50	477,451.17	28,902,014.66	10.00000	6.00000	15.79656%
140	25-Apr-17	328,114.25	144,510.07	472,624.32	28,573,900.41	10.00000	6.00000	15.61723%
141	25-May-17	324,972.54	142,869.50	467,842.04	28,248,927.88	10.00000	6.00000	15.43961%
142	25-Jun-17	321,859.28	141,244.64	463,103.92	27,927,068.60	10.00000	6.00000	15.26370%
143	25-Jul-17	318,774.23	139,635.34	458,409.57	27,608,294.37	10.00000	6.00000	15.08947%
144	25-Aug-17	315,717.13	138,041.47	453,758.60	27,292,577.24	10.00000	6.00000	14.91691%
145	25-Sep-17	312,687.73	136,462.89	449,150.62	26,979,889.51	10.00000	6.00000	14.74601%
146	25-Oct-17	309,685.80	134,899.45	444,585.24	26,670,203.71	10.00000	6.00000	14.57675%
147	25-Nov-17	306,711.08	133,351.02	440,062.10	26,363,492.64	10.00000	6.00000	14.40911%
148	25-Dec-17	303,763.33	131,817.46	435,580.80	26,059,729.30	10.00000	6.00000	14.24309%
149	25-Jan-18	300,842.32	130,298.65	431,140.97	25,758,886.98	10.00000	6.00000	14.07866%
150	25-Feb-18	297,947.81	128,794.43	426,742.25	25,460,939.17	10.00000	6.00000	13.91582%
151	25-Mar-18	295,079.56	127,304.70	422,384.26	25,165,859.61	10.00000	6.00000	13.75454%
152	25-Apr-18	292,237.34	125,829.30	418,066.64	24,873,622.26	10.00000	6.00000	13.59482%
153	25-May-18	289,420.92	124,368.11	413,789.04	24,584,201.34	10.00000	6.00000	13.43663%
154	25-Jun-18	286,630.07	122,921.01	409,551.08	24,297,571.26	10.00000	6.00000	13.27997%
155	25-Jul-18	283,864.57	121,487.86	405,352.42	24,013,706.69	10.00000	6.00000	13.12483%
156	25-Aug-18	281,124.18	120,068.53	401,192.71	23,732,582.52	10.00000	6.00000	12.97118%
157	25-Sep-18	278,408.68	118,662.91	397,071.60	23,454,173.84	10.00000	6.00000	12.81901%
158	25-Oct-18	275,717.86	117,270.87	392,988.73	23,178,455.97	10.00000	6.00000	12.66832%
159	25-Nov-18	273,051.50	115,892.28	388,943.78	22,905,404.48	10.00000	6.00000	12.51908%
160	25-Dec-18	270,409.37	114,527.02	384,936.39	22,634,995.11	10.00000	6.00000	12.37128%
161	25-Jan-19	267,791.26	113,174.98	380,966.24	22,367,203.85	10.00000	6.00000	12.22492%
162	25-Feb-19	265,196.96	111,836.02	377,032.98	22,102,006.89	10.00000	6.00000	12.07998%
163	25-Mar-19	262,626.26	110,510.03	373,136.30	21,839,380.63	10.00000	6.00000	11.93644%
164	25-Apr-19	260,078.95	109,196.90	369,275.85	21,579,301.67	10.00000	6.00000	11.79429%
165	25-May-19	257,554.82	107,896.51	365,451.33	21,321,746.86	10.00000	6.00000	11.65352%
166	25-Jun-19	255,053.66	106,608.73	361,662.40	21,066,693.19	10.00000	6.00000	11.51412%
167	25-Jul-19	252,575.27	105,333.47	357,908.74	20,814,117.92	10.00000	6.00000	11.37607%
168	25-Aug-19	250,119.45	104,070.59	354,190.04	20,563,998.47	10.00000	6.00000	11.23937%
169	25-Sep-19	247,686.00	102,819.99	350,505.99	20,316,312.47	10.00000	6.00000	11.10399%
170	25-Oct-19	245,274.72	101,581.56	346,856.28	20,071,037.75	10.00000	6.00000	10.96994%
171	25-Nov-19	242,885.40	100,355.19	343,240.59	19,828,152.35	10.00000	6.00000	10.83719%
172	25-Dec-19	240,517.86	99,140.76	339,658.63	19,587,634.48	10.00000	6.00000	10.70573%
173	25-Jan-20	238,171.91	97,938.17	336,110.08	19,349,462.57	10.00000	6.00000	10.57556%
174	25-Feb-20	235,847.35	96,747.31	332,594.66	19,113,615.23	10.00000	6.00000	10.44665%
175	25-Mar-20	233,543.98	95,568.08	329,112.06	18,880,071.25	10.00000	6.00000	10.31901%
176	25-Apr-20	231,261.63	94,400.36	325,661.98	18,648,809.62	10.00000	6.00000	10.19261%
177	25-May-20	229,000.10	93,244.05	322,244.15	18,419,809.52	10.00000	6.00000	10.06745%
178	25-Jun-20	226,759.21	92,099.05	318,858.26	18,193,050.31	10.00000	6.00000	9.94351%
179	25-Jul-20	224,538.78	90,965.25	315,504.03	17,968,511.52	10.00000	6.00000	9.82079%
180	25-Aug-20	222,338.62	89,842.56	312,181.18	17,746,172.90	10.00000	6.00000	9.69927%
181	25-Sep-20	220,158.56	88,730.86	308,889.42	17,526,014.34	10.00000	6.00000	9.57894%
182	25-Oct-20	217,998.41	87,630.07	305,628.48	17,308,015.93	10.00000	6.00000	9.45979%
183	25-Nov-20	215,858.00	86,540.08	302,398.08	17,092,157.93	10.00000	6.00000	9.34181%
184	25-Dec-20	213,737.15	85,460.79	299,197.94	16,878,420.77	10.00000	6.00000	9.22500%
185	25-Jan-21	211,635.69	84,392.10	296,027.80	16,666,785.08	10.00000	6.00000	9.10932%
186	25-Feb-21	209,553.45	83,333.93	292,887.37	16,457,231.64	10.00000	6.00000	8.99479%
187	25-Mar-21	207,490.25	82,286.16	289,776.40	16,249,741.39	10.00000	6.00000	8.88139%
188	25-Apr-21	205,445.92	81,248.71	286,694.63	16,044,295.47	10.00000	6.00000	8.76910%
189	25-May-21	203,420.30	80,221.48	283,641.78	15,840,875.17	10.00000	6.00000	8.65792%
190	25-Jun-21	201,413.22	79,204.38	280,617.60	15,639,461.95	10.00000	6.00000	8.54784%
191	25-Jul-21	199,424.52	78,197.31	277,621.83	15,440,037.43	10.00000	6.00000	8.43884%
192	25-Aug-21	197,454.03	77,200.19	274,654.21	15,242,583.40	10.00000	6.00000	8.33092%
193	25-Sep-21	195,501.59	76,212.92	271,714.50	15,047,081.81	10.00000	6.00000	8.22407%
194	25-Oct-21	193,567.03	75,235.41	268,802.44	14,853,514.78	10.00000	6.00000	8.11827%
195	25-Nov-21	191,650.21	74,267.57	265,917.78	14,661,864.57	10.00000	6.00000	8.01352%
196	25-Dec-21	189,750.95	73,309.32	263,060.28	14,472,113.62	10.00000	6.00000	7.90981%
197	25-Jan-22	187,869.12	72,360.57	260,229.68	14,284,244.51	10.00000	6.00000	7.80713%
198	25-Feb-22	186,004.54	71,421.22	257,425.76	14,098,239.97	10.00000	6.00000	7.70547%
199	25-Mar-22	184,157.06	70,491.20	254,648.26	13,914,082.91	10.00000	6.00000	7.60482%
200	25-Apr-22	182,326.54	69,570.41	251,896.96	13,731,756.36	10.00000	6.00000	7.50517%
201	25-May-22	180,512.83	68,658.78	249,171.61	13,551,243.54	10.00000	6.00000	7.40651%
202	25-Jun-22	178,715.76	67,756.22	246,471.98	13,372,527.78	10.00000	6.00000	7.30883%
203	25-Jul-22	176,935.20	66,862.64	243,797.84	13,195,592.58	10.00000	6.00000	7.21213%
204	25-Aug-22	175,170.99	65,977.96	241,148.96	13,020,421.59	10.00000	6.00000	7.11638%
205	25-Sep-22	173,423.00	65,102.11	238,525.11	12,846,998.59	10.00000	6.00000	7.02160%
206	25-Oct-22	171,691.07	64,234.99	235,926.07	12,675,307.51	10.00000	6.00000	6.92776%
207	25-Nov-22	169,975.07	63,376.54	233,351.61	12,505,332.45	10.00000	6.00000	6.83486%
208	25-Dec-22	168,274.84	62,526.66	230,801.51	12,337,057.60	10.00000	6.00000	6.74289%
209	25-Jan-23	166,590.26	61,685.29	228,275.55	12,170,467.34	10.00000	6.00000	6.65184%
210	25-Feb-23	164,921.18	60,852.34	225,773.51	12,005,546.16	10.00000	6.00000	6.56170%
211	25-Mar-23	163,267.46	60,027.73	223,295.19	11,842,278.71	10.00000	6.00000	6.47246%
212	25-Apr-23	161,628.96	59,211.39	220,840.36	11,680,649.74	10.00000	6.00000	6.38412%
213	25-May-23	160,005.56	58,403.25	218,408.81	11,520,644.19	10.00000	6.00000	6.29667%
214	25-Jun-23	158,397.11	57,603.22	216,000.33	11,362,247.08	10.00000	6.00000	6.21010%
215	25-Jul-23	156,803.48	56,811.24	213,614.71	11,205,443.61	10.00000	6.00000	6.12440%
216	25-Aug-23	155,224.53	56,027.22	211,251.75	11,050,219.07	10.00000	6.00000	6.03956%
217	25-Sep-23	153,660.15	55,251.10	208,911.25	10,896,558.92	10.00000	6.00000	5.95558%
218	25-Oct-23	152,110.20	54,482.79	206,592.99	10,744,448.72	10.00000	6.00000	5.87244%
219	25-Nov-23	150,574.54	53,722.24	204,296.78	10,593,874.19	10.00000	6.00000	5.79014%
220	25-Dec-23	149,053.05	52,969.37	202,022.42	10,444,821.13	10.00000	6.00000	5.70868%
221	25-Jan-24	147,545.61	52,224.11	199,769.72	10,297,275.52	10.00000	6.00000	5.62803%
222	25-Feb-24	146,052.09	51,486.38	197,538.47	10,151,223.43	10.00000	6.00000	5.54821%
223	25-Mar-24	144,572.36	50,756.12	195,328.48	10,006,651.07	10.00000	6.00000	5.46919%
224	25-Apr-24	143,106.31	50,033.26	193,139.56	9,863,544.77	10.00000	6.00000	5.39098%
225	25-May-24	141,653.80	49,317.72	190,971.52	9,721,890.97	10.00000	6.00000	5.31355%
226	25-Jun-24	140,214.72	48,609.45	188,824.17	9,581,676.25	10.00000	6.00000	5.23692%
227	25-Jul-24	138,788.95	47,908.38	186,697.33	9,442,887.30	10.00000	6.00000	5.16106%
228	25-Aug-24	137,376.37	47,214.44	184,590.80	9,305,510.93	10.00000	6.00000	5.08598%
229	25-Sep-24	135,976.86	46,527.55	182,504.41	9,169,534.07	10.00000	6.00000	5.01166%
230	25-Oct-24	134,590.30	45,847.67	180,437.97	9,034,943.77	10.00000	6.00000	4.93810%
231	25-Nov-24	133,216.58	45,174.72	178,391.30	8,901,727.19	10.00000	6.00000	4.86529%
232	25-Dec-24	131,855.59	44,508.64	176,364.23	8,769,871.60	10.00000	6.00000	4.79322%
233	25-Jan-25	130,507.21	43,849.36	174,356.56	8,639,364.39	10.00000	6.00000	4.72189%
234	25-Feb-25	129,171.32	43,196.82	172,368.14	8,510,193.08	10.00000	6.00000	4.65129%
235	25-Mar-25	127,847.82	42,550.97	170,398.78	8,382,345.26	10.00000	6.00000	4.58142%
236	25-Apr-25	126,536.59	41,911.73	168,448.31	8,255,808.67	10.00000	6.00000	4.51226%
237	25-May-25	125,237.52	41,279.04	166,516.57	8,130,571.15	10.00000	6.00000	4.44381%
238	25-Jun-25	123,950.52	40,652.86	164,603.37	8,006,620.63	10.00000	6.00000	4.37606%
239	25-Jul-25	122,675.46	40,033.10	162,708.56	7,883,945.17	10.00000	6.00000	4.30901%
240	25-Aug-25	121,412.24	39,419.73	160,831.96	7,762,532.94	10.00000	6.00000	4.24266%
241	25-Sep-25	120,160.75	38,812.66	158,973.42	7,642,372.18	10.00000	6.00000	4.17698%
242	25-Oct-25	118,920.90	38,211.86	157,132.76	7,523,451.29	10.00000	6.00000	4.11198%
243	25-Nov-25	117,692.57	37,617.26	155,309.82	7,405,758.72	10.00000	6.00000	4.04766%
244	25-Dec-25	116,475.66	37,028.79	153,504.45	7,289,283.06	10.00000	6.00000	3.98400%
245	25-Jan-26	115,270.07	36,446.42	151,716.49	7,174,012.99	10.00000	6.00000	3.92100%
246	25-Feb-26	114,075.70	35,870.06	149,945.77	7,059,937.28	10.00000	6.00000	3.85865%
247	25-Mar-26	112,892.45	35,299.69	148,192.14	6,947,044.83	10.00000	6.00000	3.79695%
248	25-Apr-26	111,720.22	34,735.22	146,455.44	6,835,324.62	10.00000	6.00000	3.73588%
249	25-May-26	110,558.90	34,176.62	144,735.53	6,724,765.71	10.00000	6.00000	3.67546%
250	25-Jun-26	109,408.41	33,623.83	143,032.24	6,615,357.30	10.00000	6.00000	3.61566%
251	25-Jul-26	108,268.64	33,076.79	141,345.43	6,507,088.66	10.00000	6.00000	3.55649%
252	25-Aug-26	107,139.50	32,535.44	139,674.95	6,399,949.16	10.00000	6.00000	3.49793%
253	25-Sep-26	106,020.90	31,999.75	138,020.64	6,293,928.26	10.00000	6.00000	3.43998%
254	25-Oct-26	104,912.73	31,469.64	136,382.37	6,189,015.54	10.00000	6.00000	3.38264%
255	25-Nov-26	103,814.90	30,945.08	134,759.98	6,085,200.63	10.00000	6.00000	3.32590%
256	25-Dec-26	102,727.33	30,426.00	133,153.34	5,982,473.30	10.00000	6.00000	3.26975%
257	25-Jan-27	101,649.92	29,912.37	131,562.29	5,880,823.38	10.00000	6.00000	3.21420%
258	25-Feb-27	100,582.58	29,404.12	129,986.70	5,780,240.80	10.00000	6.00000	3.15922%
259	25-Mar-27	99,525.22	28,901.20	128,426.42	5,680,715.58	10.00000	6.00000	3.10483%
260	25-Apr-27	98,477.74	28,403.58	126,881.32	5,582,237.84	10.00000	6.00000	3.05100%
261	25-May-27	97,440.07	27,911.19	125,351.26	5,484,797.77	10.00000	6.00000	2.99775%
262	25-Jun-27	96,412.10	27,423.99	123,836.09	5,388,385.67	10.00000	6.00000	2.94505%
263	25-Jul-27	95,393.77	26,941.93	122,335.69	5,292,991.91	10.00000	6.00000	2.89291%
264	25-Aug-27	94,384.97	26,464.96	120,849.93	5,198,606.94	10.00000	6.00000	2.84133%
265	25-Sep-27	93,385.62	25,993.03	119,378.65	5,105,221.32	10.00000	6.00000	2.79029%
266	25-Oct-27	92,395.64	25,526.11	117,921.75	5,012,825.68	10.00000	6.00000	2.73979%
267	25-Nov-27	91,414.95	25,064.13	116,479.07	4,921,410.73	10.00000	6.00000	2.68982%
268	25-Dec-27	90,443.45	24,607.05	115,050.51	4,830,967.28	10.00000	6.00000	2.64039%
269	25-Jan-28	89,481.07	24,154.84	113,635.91	4,741,486.21	10.00000	6.00000	2.59149%
270	25-Feb-28	88,527.73	23,707.43	112,235.16	4,652,958.47	10.00000	6.00000	2.54310%
271	25-Mar-28	87,583.34	23,264.79	110,848.14	4,565,375.13	10.00000	6.00000	2.49523%
272	25-Apr-28	86,647.83	22,826.88	109,474.71	4,478,727.30	10.00000	6.00000	2.44787%
273	25-May-28	85,721.11	22,393.64	108,114.75	4,393,006.19	10.00000	6.00000	2.40102%
274	25-Jun-28	84,803.11	21,965.03	106,768.14	4,308,203.08	10.00000	6.00000	2.35467%
275	25-Jul-28	83,893.74	21,541.02	105,434.75	4,224,309.35	10.00000	6.00000	2.30882%
276	25-Aug-28	82,992.93	21,121.55	104,114.47	4,141,316.42	10.00000	6.00000	2.26346%
277	25-Sep-28	82,100.60	20,706.58	102,807.18	4,059,215.82	10.00000	6.00000	2.21859%
278	25-Oct-28	81,216.68	20,296.08	101,512.75	3,977,999.14	10.00000	6.00000	2.17420%
279	25-Nov-28	80,341.08	19,890.00	100,231.08	3,897,658.06	10.00000	6.00000	2.13029%
280	25-Dec-28	79,473.74	19,488.29	98,962.03	3,818,184.32	10.00000	6.00000	2.08685%
281	25-Jan-29	78,614.59	19,090.92	97,705.51	3,739,569.73	10.00000	6.00000	2.04388%
282	25-Feb-29	77,763.53	18,697.85	96,461.38	3,661,806.20	10.00000	6.00000	2.00138%
283	25-Mar-29	76,920.52	18,309.03	95,229.55	3,584,885.69	10.00000	6.00000	1.95934%
284	25-Apr-29	76,085.46	17,924.43	94,009.89	3,508,800.23	10.00000	6.00000	1.91775%
285	25-May-29	75,258.29	17,544.00	92,802.29	3,433,541.94	10.00000	6.00000	1.87662%
286	25-Jun-29	74,438.94	17,167.71	91,606.65	3,359,102.99	10.00000	6.00000	1.83594%
287	25-Jul-29	73,627.34	16,795.51	90,422.86	3,285,475.65	10.00000	6.00000	1.79570%
288	25-Aug-29	72,823.42	16,427.38	89,250.80	3,212,652.24	10.00000	6.00000	1.75589%
289	25-Sep-29	72,027.10	16,063.26	88,090.36	3,140,625.14	10.00000	6.00000	1.71653%
290	25-Oct-29	71,238.33	15,703.13	86,941.45	3,069,386.81	10.00000	6.00000	1.67759%
291	25-Nov-29	70,457.03	15,346.93	85,803.96	2,998,929.78	10.00000	6.00000	1.63908%
292	25-Dec-29	69,683.13	14,994.65	84,677.78	2,929,246.65	10.00000	6.00000	1.60100%
293	25-Jan-30	68,916.57	14,646.23	83,562.80	2,860,330.08	10.00000	6.00000	1.56333%
294	25-Feb-30	68,157.28	14,301.65	82,458.93	2,792,172.80	10.00000	6.00000	1.52608%
295	25-Mar-30	67,405.20	13,960.86	81,366.06	2,724,767.60	10.00000	6.00000	1.48924%
296	25-Apr-30	66,660.26	13,623.84	80,284.10	2,658,107.34	10.00000	6.00000	1.45280%
297	25-May-30	65,922.40	13,290.54	79,212.93	2,592,184.95	10.00000	6.00000	1.41677%
298	25-Jun-30	65,191.54	12,960.92	78,152.47	2,526,993.40	10.00000	6.00000	1.38114%
299	25-Jul-30	64,467.64	12,634.97	77,102.61	2,462,525.76	10.00000	6.00000	1.34591%
300	25-Aug-30	63,750.63	12,312.63	76,063.25	2,398,775.14	10.00000	6.00000	1.31106%
301	25-Sep-30	63,040.43	11,993.88	75,034.31	2,335,734.70	10.00000	6.00000	1.27661%
302	25-Oct-30	62,337.01	11,678.67	74,015.68	2,273,397.70	10.00000	6.00000	1.24254%
303	25-Nov-30	61,640.28	11,366.99	73,007.27	2,211,757.42	10.00000	6.00000	1.20885%
304	25-Dec-30	60,950.19	11,058.79	72,008.98	2,150,807.23	10.00000	6.00000	1.17554%
305	25-Jan-31	60,266.69	10,754.04	71,020.72	2,090,540.54	10.00000	6.00000	1.14260%
306	25-Feb-31	59,589.70	10,452.70	70,042.40	2,030,950.84	10.00000	6.00000	1.11003%
307	25-Mar-31	58,919.18	10,154.75	69,073.93	1,972,031.66	10.00000	6.00000	1.07782%
308	25-Apr-31	58,255.06	9,860.16	68,115.22	1,913,776.60	10.00000	6.00000	1.04599%
309	25-May-31	57,597.29	9,568.88	67,166.17	1,856,179.31	10.00000	6.00000	1.01451%
310	25-Jun-31	56,945.80	9,280.90	66,226.70	1,799,233.51	10.00000	6.00000	0.98338%
311	25-Jul-31	56,300.55	8,996.17	65,296.72	1,742,932.96	10.00000	6.00000	0.95261%
312	25-Aug-31	55,661.47	8,714.66	64,376.14	1,687,271.48	10.00000	6.00000	0.92219%
313	25-Sep-31	55,028.52	8,436.36	63,464.87	1,632,242.96	10.00000	6.00000	0.89211%
314	25-Oct-31	54,401.62	8,161.21	62,562.84	1,577,841.34	10.00000	6.00000	0.86238%
315	25-Nov-31	53,780.74	7,889.21	61,669.94	1,524,060.60	10.00000	6.00000	0.83298%
316	25-Dec-31	53,165.81	7,620.30	60,786.11	1,470,894.80	10.00000	6.00000	0.80393%
317	25-Jan-32	52,556.78	7,354.47	59,911.25	1,418,338.02	10.00000	6.00000	0.77520%
318	25-Feb-32	51,953.59	7,091.69	59,045.28	1,366,384.43	10.00000	6.00000	0.74681%
319	25-Mar-32	51,356.20	6,831.92	58,188.12	1,315,028.23	10.00000	6.00000	0.71874%
320	25-Apr-32	50,764.55	6,575.14	57,339.70	1,264,263.67	10.00000	6.00000	0.69099%
321	25-May-32	50,178.60	6,321.32	56,499.91	1,214,085.08	10.00000	6.00000	0.66357%
322	25-Jun-32	49,598.27	6,070.43	55,668.70	1,164,486.80	10.00000	6.00000	0.63646%
323	25-Jul-32	49,023.54	5,822.43	54,845.97	1,115,463.26	10.00000	6.00000	0.60966%
324	25-Aug-32	48,454.34	5,577.32	54,031.66	1,067,008.92	10.00000	6.00000	0.58318%
325	25-Sep-32	47,890.63	5,335.04	53,225.67	1,019,118.30	10.00000	6.00000	0.55700%
326	25-Oct-32	47,332.35	5,095.59	52,427.94	971,785.95	10.00000	6.00000	0.53114%
327	25-Nov-32	46,779.46	4,858.93	51,638.39	925,006.49	10.00000	6.00000	0.50557%
328	25-Dec-32	46,231.91	4,625.03	50,856.94	878,774.58	10.00000	6.00000	0.48030%
329	25-Jan-33	45,689.64	4,393.87	50,083.51	833,084.94	10.00000	6.00000	0.45533%
330	25-Feb-33	45,152.62	4,165.42	49,318.04	787,932.32	10.00000	6.00000	0.43065%
331	25-Mar-33	44,620.79	3,939.66	48,560.45	743,311.54	10.00000	6.00000	0.40626%
332	25-Apr-33	44,094.10	3,716.56	47,810.66	699,217.43	10.00000	6.00000	0.38216%
333	25-May-33	43,572.52	3,496.09	47,068.61	655,644.91	10.00000	6.00000	0.35835%
334	25-Jun-33	43,055.99	3,278.22	46,334.21	612,588.93	10.00000	6.00000	0.33481%
335	25-Jul-33	42,544.46	3,062.94	45,607.41	570,044.46	10.00000	6.00000	0.31156%
336	25-Aug-33	42,037.90	2,850.22	44,888.12	528,006.56	10.00000	6.00000	0.28858%
337	25-Sep-33	41,536.25	2,640.03	44,176.29	486,470.31	10.00000	6.00000	0.26588%
338	25-Oct-33	41,039.48	2,432.35	43,471.83	445,430.83	10.00000	6.00000	0.24345%
339	25-Nov-33	40,547.53	2,227.15	42,774.68	404,883.30	10.00000	6.00000	0.22129%
340	25-Dec-33	40,060.36	2,024.42	42,084.78	364,822.94	10.00000	6.00000	0.19940%
341	25-Jan-34	39,577.94	1,824.11	41,402.05	325,245.00	10.00000	6.00000	0.17776%
342	25-Feb-34	39,100.21	1,626.22	40,726.44	286,144.79	10.00000	6.00000	0.15639%
343	25-Mar-34	38,627.14	1,430.72	40,057.86	247,517.65	10.00000	6.00000	0.13528%
344	25-Apr-34	38,158.67	1,237.59	39,396.26	209,358.98	10.00000	6.00000	0.11443%
345	25-May-34	37,694.78	1,046.79	38,741.57	171,664.20	10.00000	6.00000	0.09382%
346	25-Jun-34	37,235.41	858.32	38,093.73	134,428.79	10.00000	6.00000	0.07347%
347	25-Jul-34	36,780.53	672.14	37,452.67	97,648.26	10.00000	6.00000	0.05337%
348	25-Aug-34	22,198.25	488.24	22,686.49	75,450.01	10.00000	6.00000	0.04124%
349	25-Sep-34	21,928.75	377.25	22,306.00	53,521.26	10.00000	6.00000	0.02925%
350	25-Oct-34	5,650.96	267.61	5,918.57	47,870.30	10.00000	6.00000	0.02616%
351	25-Nov-34	5,582.81	239.35	5,822.16	42,287.49	10.00000	6.00000	0.02311%
352	25-Dec-34	5,515.32	211.44	5,726.76	36,772.17	10.00000	6.00000	0.02010%
353	25-Jan-35	5,448.50	183.86	5,632.36	31,323.67	10.00000	6.00000	0.01712%
354	25-Feb-35	5,382.32	156.62	5,538.94	25,941.35	10.00000	6.00000	0.01418%
355	25-Mar-35	5,316.79	129.71	5,446.50	20,624.56	10.00000	6.00000	0.01127%
356	25-Apr-35	5,251.90	103.12	5,355.02	15,372.66	10.00000	6.00000	0.00840%
357	25-May-35	5,187.64	76.86	5,264.51	10,185.02	10.00000	6.00000	0.00557%
358	25-Jun-35	5,124.01	50.93	5,174.94	5,061.01	10.00000	6.00000	0.00277%
359	25-Jul-35	5,061.01	25.31	5,086.31	0	10.00000	6.00000	0.00000%

Disclaimer:

GSR 05-7F 3F - LIBOR 1MO=9.5%, 25PPC

LIBOR_1MO=9.5
25 *8-20CPR


Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective	Percent
Total		182,964,000.00	131,381,786.05	314,345,786.05			Coupon	Outstanding

0	26-Aug-05	0	0	0	182,964,000.00	0.00000	0.00000	100.00000%
1	25-Sep-05	1,092,822.54	617,503.50	1,710,326.04	181,871,177.46	4.05000	4.05000	99.40271%
2	25-Oct-05	1,144,615.94	1,506,862.09	2,651,478.03	180,726,561.51	10.00000	9.94239	98.77712%
3	25-Nov-05	1,147,217.55	1,486,149.42	2,633,366.97	179,579,343.97	10.00000	9.86783	98.15010%
4	25-Dec-05	1,149,806.85	1,466,579.53	2,616,386.38	178,429,537.11	10.00000	9.80010	97.52166%
5	25-Jan-06	1,152,378.86	1,447,149.48	2,599,528.33	177,277,158.26	10.00000	9.73258	96.89182%
6	25-Feb-06	1,154,928.58	1,427,856.71	2,582,785.30	176,122,229.68	10.00000	9.66525	96.26059%
7	25-Mar-06	1,157,451.08	1,408,699.07	2,566,150.15	174,964,778.59	10.00000	9.59810	95.62798%
8	25-Apr-06	1,159,941.43	1,389,674.77	2,549,616.19	173,804,837.16	10.00000	9.53112	94.99401%
9	25-May-06	1,162,394.74	1,370,782.38	2,533,177.11	172,642,442.43	10.00000	9.46429	94.35869%
10	25-Jun-06	1,164,806.16	1,352,020.84	2,516,827.01	171,477,636.27	10.00000	9.39760	93.72206%
11	25-Jul-06	1,167,170.90	1,333,389.46	2,500,560.37	170,310,465.36	10.00000	9.33106	93.08414%
12	25-Aug-06	1,162,305.28	1,314,887.85	2,477,193.13	169,148,160.08	10.00000	9.26464	92.44888%
13	25-Sep-06	1,157,460.20	1,296,652.65	2,454,112.85	167,990,699.89	10.00000	9.19894	91.81626%
14	25-Oct-06	1,152,635.56	1,278,679.20	2,431,314.76	166,838,064.33	10.00000	9.13393	91.18628%
15	25-Nov-06	1,147,831.29	1,260,962.90	2,408,794.19	165,690,233.04	10.00000	9.06961	90.55893%
16	25-Dec-06	1,143,047.28	1,243,499.27	2,386,546.55	164,547,185.76	10.00000	9.00596	89.93419%
17	25-Jan-07	1,138,283.46	1,226,283.89	2,364,567.35	163,408,902.29	10.00000	8.94297	89.31205%
18	25-Feb-07	1,133,539.74	1,209,312.42	2,342,852.16	162,275,362.55	10.00000	8.88064	88.69251%
19	25-Mar-07	1,128,816.02	1,192,580.61	2,321,396.64	161,146,546.53	10.00000	8.81894	88.07555%
20	25-Apr-07	1,124,112.23	1,176,084.29	2,300,196.52	160,022,434.30	10.00000	8.75787	87.46116%
21	25-May-07	1,119,428.27	1,159,819.36	2,279,247.63	158,903,006.03	10.00000	8.69743	86.84933%
22	25-Jun-07	1,114,764.06	1,143,781.79	2,258,545.84	157,788,241.97	10.00000	8.63758	86.24005%
23	25-Jul-07	1,110,119.51	1,127,967.63	2,238,087.14	156,678,122.46	10.00000	8.57834	85.63331%
24	25-Aug-07	1,105,494.53	1,112,373.02	2,217,867.55	155,572,627.93	10.00000	8.51968	85.02909%
25	25-Sep-07	1,100,889.05	1,096,994.13	2,197,883.18	154,471,738.89	10.00000	8.46160	84.42739%
26	25-Oct-07	1,096,302.97	1,081,827.25	2,178,130.22	153,375,435.92	10.00000	8.40408	83.82820%
27	25-Nov-07	1,091,736.21	1,066,868.70	2,158,604.91	152,283,699.71	10.00000	8.34712	83.23151%
28	25-Dec-07	1,087,188.68	1,052,114.89	2,139,303.57	151,196,511.03	10.00000	8.29070	82.63730%
29	25-Jan-08	1,082,660.31	1,037,562.27	2,120,222.58	150,113,850.72	10.00000	8.23481	82.04557%
30	25-Feb-08	1,078,151.01	1,023,207.39	2,101,358.40	149,035,699.71	10.00000	8.17945	81.45630%
31	25-Mar-08	1,073,660.69	1,009,046.84	2,082,707.53	147,962,039.02	10.00000	8.12461	80.86948%
32	25-Apr-08	1,069,189.28	995,077.28	2,064,266.55	146,892,849.74	10.00000	8.07026	80.28511%
33	25-May-08	1,064,736.68	981,295.42	2,046,032.10	145,828,113.06	10.00000	8.01642	79.70317%
34	25-Jun-08	1,060,302.82	967,698.05	2,028,000.87	144,767,810.24	10.00000	7.96306	79.12366%
35	25-Jul-08	1,055,887.62	954,282.01	2,010,169.63	143,711,922.63	10.00000	7.91017	78.54656%
36	25-Aug-08	1,051,490.99	941,044.19	1,992,535.18	142,660,431.64	10.00000	7.85775	77.97186%
37	25-Sep-08	1,047,112.85	927,981.55	1,975,094.40	141,613,318.79	10.00000	7.80579	77.39955%
38	25-Oct-08	1,042,753.12	915,091.10	1,957,844.23	140,570,565.67	10.00000	7.75428	76.82963%
39	25-Nov-08	1,038,411.73	902,369.91	1,940,781.63	139,532,153.95	10.00000	7.70321	76.26208%
40	25-Dec-08	1,034,088.58	889,815.08	1,923,903.67	138,498,065.37	10.00000	7.65256	75.69689%
41	25-Jan-09	1,029,783.61	877,423.80	1,907,207.41	137,468,281.76	10.00000	7.60233	75.13406%
42	25-Feb-09	1,025,496.72	865,193.29	1,890,690.02	136,442,785.04	10.00000	7.55252	74.57357%
43	25-Mar-09	1,021,227.85	853,120.82	1,874,348.67	135,421,557.19	10.00000	7.50311	74.01541%
44	25-Apr-09	1,016,976.91	841,203.72	1,858,180.63	134,404,580.28	10.00000	7.45409	73.45958%
45	25-May-09	1,012,743.83	829,439.36	1,842,183.18	133,391,836.45	10.00000	7.40546	72.90606%
46	25-Jun-09	1,008,528.52	817,825.15	1,826,353.67	132,383,307.94	10.00000	7.35720	72.35484%
47	25-Jul-09	1,004,330.90	806,358.58	1,810,689.48	131,378,977.03	10.00000	7.30931	71.80592%
48	25-Aug-09	1,000,150.91	795,037.15	1,795,188.06	130,378,826.12	10.00000	7.26178	71.25928%
49	25-Sep-09	995,988.46	783,858.43	1,779,846.89	129,382,837.66	10.00000	7.21459	70.71492%
50	25-Oct-09	991,843.48	772,820.02	1,764,663.49	128,390,994.18	10.00000	7.16775	70.17282%
51	25-Nov-09	987,715.88	761,919.56	1,749,635.45	127,403,278.29	10.00000	7.12124	69.63298%
52	25-Dec-09	983,605.60	751,154.76	1,734,760.36	126,419,672.69	10.00000	7.07506	69.09538%
53	25-Jan-10	979,512.56	740,523.34	1,720,035.90	125,440,160.13	10.00000	7.02919	68.56002%
54	25-Feb-10	975,436.67	730,023.09	1,705,459.76	124,464,723.46	10.00000	6.98363	68.02689%
55	25-Mar-10	971,377.87	719,651.81	1,691,029.68	123,493,345.59	10.00000	6.93837	67.49598%
56	25-Apr-10	967,336.08	709,407.36	1,676,743.45	122,526,009.51	10.00000	6.89340	66.96728%
57	25-May-10	963,311.23	699,287.65	1,662,598.87	121,562,698.28	10.00000	6.84871	66.44077%
58	25-Jun-10	959,303.23	689,290.59	1,648,593.82	120,603,395.04	10.00000	6.80430	65.91646%
59	25-Jul-10	955,312.03	679,414.17	1,634,726.19	119,648,083.02	10.00000	6.76015	65.39433%
60	25-Aug-10	951,337.53	669,656.39	1,620,993.92	118,696,745.48	10.00000	6.71626	64.87437%
61	25-Sep-10	817,585.55	660,015.29	1,477,600.84	117,879,159.94	10.00000	6.67262	64.42752%
62	25-Oct-10	813,607.71	652,389.33	1,465,997.04	117,065,552.22	10.00000	6.64127	63.98283%
63	25-Nov-10	809,645.76	644,869.48	1,454,515.24	116,255,906.47	10.00000	6.61034	63.54032%
64	25-Dec-10	805,699.60	637,453.95	1,443,153.55	115,450,206.87	10.00000	6.57984	63.09996%
65	25-Jan-11	801,769.17	630,140.96	1,431,910.12	114,648,437.70	10.00000	6.54974	62.66175%
66	25-Feb-11	797,854.39	622,928.76	1,420,783.15	113,850,583.32	10.00000	6.52006	62.22567%
67	25-Mar-11	793,955.19	615,815.65	1,409,770.84	113,056,628.13	10.00000	6.49078	61.79173%
68	25-Apr-11	790,071.50	608,799.96	1,398,871.45	112,266,556.63	10.00000	6.46189	61.35992%
69	25-May-11	786,203.24	601,880.03	1,388,083.27	111,480,353.40	10.00000	6.43340	60.93021%
70	25-Jun-11	782,350.34	595,054.25	1,377,404.59	110,698,003.05	10.00000	6.40530	60.50261%
71	25-Jul-11	778,512.74	588,321.03	1,366,833.77	109,919,490.31	10.00000	6.37758	60.07711%
72	25-Aug-11	774,690.36	581,678.83	1,356,369.18	109,144,799.96	10.00000	6.35023	59.65370%
73	25-Sep-11	748,528.88	575,126.10	1,323,654.98	108,396,271.08	10.00000	6.32326	59.24459%
74	25-Oct-11	744,868.55	569,084.65	1,313,953.20	107,651,402.52	10.00000	6.30005	58.83748%
75	25-Nov-11	741,223.28	563,123.82	1,304,347.11	106,910,179.24	10.00000	6.27719	58.43236%
76	25-Dec-11	737,593.00	557,242.22	1,294,835.22	106,172,586.24	10.00000	6.25470	58.02922%
77	25-Jan-12	733,977.63	551,438.48	1,285,416.11	105,438,608.61	10.00000	6.23255	57.62806%
78	25-Feb-12	730,377.11	545,711.25	1,276,088.37	104,708,231.50	10.00000	6.21076	57.22887%
79	25-Mar-12	726,791.38	540,059.22	1,266,850.59	103,981,440.12	10.00000	6.18930	56.83164%
80	25-Apr-12	723,220.35	534,481.08	1,257,701.44	103,258,219.77	10.00000	6.16819	56.43636%
81	25-May-12	719,663.98	528,975.58	1,248,639.55	102,538,555.79	10.00000	6.14741	56.04302%
82	25-Jun-12	716,122.18	523,541.45	1,239,663.63	101,822,433.62	10.00000	6.12696	55.65162%
83	25-Jul-12	712,594.89	518,177.49	1,230,772.38	101,109,838.73	10.00000	6.10684	55.26215%
84	25-Aug-12	709,082.05	512,882.48	1,221,964.53	100,400,756.68	10.00000	6.08703	54.87460%
85	25-Sep-12	663,104.30	507,655.26	1,170,759.56	99,737,652.38	10.00000	6.06755	54.51217%
86	25-Oct-12	659,936.95	503,244.01	1,163,180.95	99,077,715.43	10.00000	6.05481	54.15148%
87	25-Nov-12	656,783.38	498,884.09	1,155,667.47	98,420,932.05	10.00000	6.04234	53.79251%
88	25-Dec-12	653,643.54	494,574.59	1,148,218.13	97,767,288.51	10.00000	6.03011	53.43526%
89	25-Jan-13	650,517.37	490,314.59	1,140,831.96	97,116,771.14	10.00000	6.01814	53.07972%
90	25-Feb-13	647,404.80	486,103.22	1,133,508.01	96,469,366.34	10.00000	6.00642	52.72587%
91	25-Mar-13	644,305.77	482,346.83	1,126,652.61	95,825,060.57	10.00000	6.00000	52.37372%
92	25-Apr-13	641,220.23	479,125.30	1,120,345.53	95,183,840.34	10.00000	6.00000	52.02326%
93	25-May-13	638,148.11	475,919.20	1,114,067.31	94,545,692.23	10.00000	6.00000	51.67448%
94	25-Jun-13	635,089.35	472,728.46	1,107,817.81	93,910,602.88	10.00000	6.00000	51.32737%
95	25-Jul-13	632,043.89	469,553.01	1,101,596.90	93,278,558.99	10.00000	6.00000	50.98192%
96	25-Aug-13	629,011.67	466,392.79	1,095,404.46	92,649,547.32	10.00000	6.00000	50.63813%
97	25-Sep-13	586,315.86	463,247.74	1,049,563.59	92,063,231.47	10.00000	6.00000	50.31768%
98	25-Oct-13	583,683.81	460,316.16	1,043,999.97	91,479,547.65	10.00000	6.00000	49.99866%
99	25-Nov-13	581,063.54	457,397.74	1,038,461.27	90,898,484.11	10.00000	6.00000	49.68108%
100	25-Dec-13	578,454.97	454,492.42	1,032,947.39	90,320,029.14	10.00000	6.00000	49.36492%
101	25-Jan-14	575,858.07	451,600.15	1,027,458.22	89,744,171.07	10.00000	6.00000	49.05018%
102	25-Feb-14	573,272.78	448,720.86	1,021,993.63	89,170,898.30	10.00000	6.00000	48.73685%
103	25-Mar-14	570,699.04	445,854.49	1,016,553.53	88,600,199.26	10.00000	6.00000	48.42494%
104	25-Apr-14	568,136.81	443,001.00	1,011,137.80	88,032,062.45	10.00000	6.00000	48.11442%
105	25-May-14	565,586.03	440,160.31	1,005,746.34	87,466,476.42	10.00000	6.00000	47.80529%
106	25-Jun-14	563,046.66	437,332.38	1,000,379.04	86,903,429.76	10.00000	6.00000	47.49756%
107	25-Jul-14	560,518.63	434,517.15	995,035.78	86,342,911.13	10.00000	6.00000	47.19120%
108	25-Aug-14	558,001.91	431,714.56	989,716.47	85,784,909.22	10.00000	6.00000	46.88622%
109	25-Sep-14	518,895.49	428,924.55	947,820.04	85,266,013.73	10.00000	6.00000	46.60262%
110	25-Oct-14	516,816.07	426,330.07	943,146.14	84,749,197.65	10.00000	6.00000	46.32015%
111	25-Nov-14	514,745.64	423,745.99	938,491.63	84,234,452.01	10.00000	6.00000	46.03881%
112	25-Dec-14	512,684.17	421,172.26	933,856.43	83,721,767.84	10.00000	6.00000	45.75860%
113	25-Jan-15	510,631.60	418,608.84	929,240.44	83,211,136.24	10.00000	6.00000	45.47951%
114	25-Feb-15	508,587.91	416,055.68	924,643.59	82,702,548.33	10.00000	6.00000	45.20154%
115	25-Mar-15	506,553.06	413,512.74	920,065.80	82,195,995.28	10.00000	6.00000	44.92468%
116	25-Apr-15	504,527.00	410,979.98	915,506.98	81,691,468.28	10.00000	6.00000	44.64893%
117	25-May-15	502,509.71	408,457.34	910,967.05	81,188,958.57	10.00000	6.00000	44.37428%
118	25-Jun-15	500,501.14	405,944.79	906,445.93	80,688,457.43	10.00000	6.00000	44.10073%
119	25-Jul-15	498,501.26	403,442.29	901,943.54	80,189,956.18	10.00000	6.00000	43.82827%
120	25-Aug-15	522,779.33	400,949.78	923,729.11	79,667,176.85	10.00000	6.00000	43.54254%
121	25-Sep-15	520,707.72	398,335.88	919,043.60	79,146,469.13	10.00000	6.00000	43.25795%
122	25-Oct-15	518,645.08	395,732.35	914,377.43	78,627,824.05	10.00000	6.00000	42.97448%
123	25-Nov-15	516,591.38	393,139.12	909,730.50	78,111,232.67	10.00000	6.00000	42.69213%
124	25-Dec-15	514,546.59	390,556.16	905,102.75	77,596,686.08	10.00000	6.00000	42.41090%
125	25-Jan-16	512,510.65	387,983.43	900,494.08	77,084,175.42	10.00000	6.00000	42.13079%
126	25-Feb-16	510,483.55	385,420.88	895,904.42	76,573,691.88	10.00000	6.00000	41.85178%
127	25-Mar-16	508,465.23	382,868.46	891,333.69	76,065,226.65	10.00000	6.00000	41.57388%
128	25-Apr-16	506,455.66	380,326.13	886,781.79	75,558,770.99	10.00000	6.00000	41.29707%
129	25-May-16	504,454.81	377,793.85	882,248.66	75,054,316.18	10.00000	6.00000	41.02136%
130	25-Jun-16	502,462.63	375,271.58	877,734.21	74,551,853.56	10.00000	6.00000	40.74673%
131	25-Jul-16	500,479.09	372,759.27	873,238.36	74,051,374.47	10.00000	6.00000	40.47319%
132	25-Aug-16	498,504.15	370,256.87	868,761.03	73,552,870.32	10.00000	6.00000	40.20073%
133	25-Sep-16	496,537.78	367,764.35	864,302.14	73,056,332.53	10.00000	6.00000	39.92935%
134	25-Oct-16	494,579.95	365,281.66	859,861.61	72,561,752.59	10.00000	6.00000	39.65903%
135	25-Nov-16	492,630.60	362,808.76	855,439.36	72,069,121.99	10.00000	6.00000	39.38978%
136	25-Dec-16	490,689.71	360,345.61	851,035.32	71,578,432.27	10.00000	6.00000	39.12159%
137	25-Jan-17	488,757.25	357,892.16	846,649.41	71,089,675.03	10.00000	6.00000	38.85446%
138	25-Feb-17	486,833.17	355,448.38	842,281.54	70,602,841.86	10.00000	6.00000	38.58838%
139	25-Mar-17	484,917.44	353,014.21	837,931.65	70,117,924.42	10.00000	6.00000	38.32334%
140	25-Apr-17	483,010.02	350,589.62	833,599.64	69,634,914.40	10.00000	6.00000	38.05935%
141	25-May-17	481,110.89	348,174.57	829,285.46	69,153,803.51	10.00000	6.00000	37.79640%
142	25-Jun-17	479,220.00	345,769.02	824,989.01	68,674,583.52	10.00000	6.00000	37.53448%
143	25-Jul-17	477,337.31	343,372.92	820,710.23	68,197,246.21	10.00000	6.00000	37.27359%
144	25-Aug-17	475,462.81	340,986.23	816,449.04	67,721,783.40	10.00000	6.00000	37.01372%
145	25-Sep-17	473,596.44	338,608.92	812,205.35	67,248,186.96	10.00000	6.00000	36.75487%
146	25-Oct-17	471,738.17	336,240.93	807,979.11	66,776,448.79	10.00000	6.00000	36.49704%
147	25-Nov-17	469,887.98	333,882.24	803,770.23	66,306,560.81	10.00000	6.00000	36.24022%
148	25-Dec-17	468,045.83	331,532.80	799,578.63	65,838,514.98	10.00000	6.00000	35.98441%
149	25-Jan-18	466,211.67	329,192.57	795,404.25	65,372,303.31	10.00000	6.00000	35.72960%
150	25-Feb-18	464,385.49	326,861.52	791,247.00	64,907,917.83	10.00000	6.00000	35.47579%
151	25-Mar-18	462,567.23	324,539.59	787,106.82	64,445,350.59	10.00000	6.00000	35.22297%
152	25-Apr-18	460,756.88	322,226.75	782,983.64	63,984,593.71	10.00000	6.00000	34.97114%
153	25-May-18	458,954.40	319,922.97	778,877.37	63,525,639.31	10.00000	6.00000	34.72029%
154	25-Jun-18	457,159.75	317,628.20	774,787.95	63,068,479.56	10.00000	6.00000	34.47043%
155	25-Jul-18	455,372.90	315,342.40	770,715.30	62,613,106.66	10.00000	6.00000	34.22154%
156	25-Aug-18	453,593.82	313,065.53	766,659.35	62,159,512.85	10.00000	6.00000	33.97363%
157	25-Sep-18	451,822.47	310,797.56	762,620.03	61,707,690.38	10.00000	6.00000	33.72668%
158	25-Oct-18	450,058.82	308,538.45	758,597.27	61,257,631.56	10.00000	6.00000	33.48070%
159	25-Nov-18	448,302.84	306,288.16	754,591.00	60,809,328.72	10.00000	6.00000	33.23568%
160	25-Dec-18	446,554.50	304,046.64	750,601.14	60,362,774.22	10.00000	6.00000	32.99161%
161	25-Jan-19	444,813.76	301,813.87	746,627.63	59,917,960.46	10.00000	6.00000	32.74850%
162	25-Feb-19	443,080.59	299,589.80	742,670.39	59,474,879.87	10.00000	6.00000	32.50633%
163	25-Mar-19	441,354.96	297,374.40	738,729.36	59,033,524.91	10.00000	6.00000	32.26510%
164	25-Apr-19	439,636.84	295,167.62	734,804.46	58,593,888.07	10.00000	6.00000	32.02482%
165	25-May-19	437,926.19	292,969.44	730,895.63	58,155,961.88	10.00000	6.00000	31.78547%
166	25-Jun-19	436,222.99	290,779.81	727,002.80	57,719,738.89	10.00000	6.00000	31.54705%
167	25-Jul-19	434,527.20	288,598.69	723,125.89	57,285,211.69	10.00000	6.00000	31.30955%
168	25-Aug-19	432,838.79	286,426.06	719,264.85	56,852,372.90	10.00000	6.00000	31.07298%
169	25-Sep-19	431,157.73	284,261.86	715,419.59	56,421,215.17	10.00000	6.00000	30.83733%
170	25-Oct-19	429,483.98	282,106.08	711,590.06	55,991,731.19	10.00000	6.00000	30.60259%
171	25-Nov-19	427,817.53	279,958.66	707,776.18	55,563,913.66	10.00000	6.00000	30.36877%
172	25-Dec-19	426,158.32	277,819.57	703,977.89	55,137,755.34	10.00000	6.00000	30.13585%
173	25-Jan-20	424,506.35	275,688.78	700,195.12	54,713,248.99	10.00000	6.00000	29.90383%
174	25-Feb-20	422,861.57	273,566.24	696,427.81	54,290,387.42	10.00000	6.00000	29.67272%
175	25-Mar-20	421,223.95	271,451.94	692,675.88	53,869,163.47	10.00000	6.00000	29.44249%
176	25-Apr-20	419,593.46	269,345.82	688,939.28	53,449,570.01	10.00000	6.00000	29.21316%
177	25-May-20	417,970.08	267,247.85	685,217.93	53,031,599.93	10.00000	6.00000	28.98472%
178	25-Jun-20	416,353.77	265,158.00	681,511.77	52,615,246.16	10.00000	6.00000	28.75716%
179	25-Jul-20	414,744.51	263,076.23	677,820.74	52,200,501.65	10.00000	6.00000	28.53048%
180	25-Aug-20	413,142.25	261,002.51	674,144.76	51,787,359.40	10.00000	6.00000	28.30467%
181	25-Sep-20	411,546.98	258,936.80	670,483.78	51,375,812.42	10.00000	6.00000	28.07974%
182	25-Oct-20	409,958.67	256,879.06	666,837.73	50,965,853.75	10.00000	6.00000	27.85567%
183	25-Nov-20	408,377.27	254,829.27	663,206.54	50,557,476.48	10.00000	6.00000	27.63247%
184	25-Dec-20	406,802.77	252,787.38	659,590.16	50,150,673.71	10.00000	6.00000	27.41013%
185	25-Jan-21	405,235.14	250,753.37	655,988.51	49,745,438.56	10.00000	6.00000	27.18865%
186	25-Feb-21	403,674.34	248,727.19	652,401.54	49,341,764.22	10.00000	6.00000	26.96802%
187	25-Mar-21	402,120.36	246,708.82	648,829.18	48,939,643.86	10.00000	6.00000	26.74824%
188	25-Apr-21	400,573.14	244,698.22	645,271.36	48,539,070.72	10.00000	6.00000	26.52930%
189	25-May-21	399,032.68	242,695.35	641,728.04	48,140,038.04	10.00000	6.00000	26.31121%
190	25-Jun-21	397,498.94	240,700.19	638,199.13	47,742,539.10	10.00000	6.00000	26.09395%
191	25-Jul-21	395,971.89	238,712.70	634,684.59	47,346,567.20	10.00000	6.00000	25.87753%
192	25-Aug-21	394,451.51	236,732.84	631,184.34	46,952,115.69	10.00000	6.00000	25.66194%
193	25-Sep-21	392,937.76	234,760.58	627,698.34	46,559,177.94	10.00000	6.00000	25.44718%
194	25-Oct-21	391,430.62	232,795.89	624,226.51	46,167,747.32	10.00000	6.00000	25.23324%
195	25-Nov-21	389,930.06	230,838.74	620,768.79	45,777,817.26	10.00000	6.00000	25.02012%
196	25-Dec-21	388,436.04	228,889.09	617,325.13	45,389,381.22	10.00000	6.00000	24.80782%
197	25-Jan-22	386,948.56	226,946.91	613,895.46	45,002,432.66	10.00000	6.00000	24.59633%
198	25-Feb-22	385,467.57	225,012.16	610,479.73	44,616,965.10	10.00000	6.00000	24.38565%
199	25-Mar-22	383,993.04	223,084.83	607,077.87	44,232,972.05	10.00000	6.00000	24.17578%
200	25-Apr-22	382,524.96	221,164.86	603,689.82	43,850,447.09	10.00000	6.00000	23.96671%
201	25-May-22	381,063.29	219,252.24	600,315.53	43,469,383.80	10.00000	6.00000	23.75844%
202	25-Jun-22	379,608.01	217,346.92	596,954.93	43,089,775.79	10.00000	6.00000	23.55096%
203	25-Jul-22	378,159.09	215,448.88	593,607.97	42,711,616.70	10.00000	6.00000	23.34427%
204	25-Aug-22	376,716.50	213,558.08	590,274.58	42,334,900.20	10.00000	6.00000	23.13838%
205	25-Sep-22	375,280.21	211,674.50	586,954.71	41,959,619.99	10.00000	6.00000	22.93327%
206	25-Oct-22	373,850.21	209,798.10	583,648.31	41,585,769.78	10.00000	6.00000	22.72894%
207	25-Nov-22	372,426.45	207,928.85	580,355.30	41,213,343.33	10.00000	6.00000	22.52538%
208	25-Dec-22	371,008.92	206,066.72	577,075.64	40,842,334.41	10.00000	6.00000	22.32261%
209	25-Jan-23	369,597.59	204,211.67	573,809.27	40,472,736.81	10.00000	6.00000	22.12060%
210	25-Feb-23	368,192.44	202,363.68	570,556.12	40,104,544.37	10.00000	6.00000	21.91936%
211	25-Mar-23	366,793.43	200,522.72	567,316.15	39,737,750.95	10.00000	6.00000	21.71889%
212	25-Apr-23	365,400.54	198,688.75	564,089.29	39,372,350.41	10.00000	6.00000	21.51918%
213	25-May-23	364,013.74	196,861.75	560,875.50	39,008,336.66	10.00000	6.00000	21.32023%
214	25-Jun-23	362,633.02	195,041.68	557,674.70	38,645,703.65	10.00000	6.00000	21.12203%
215	25-Jul-23	361,258.33	193,228.52	554,486.85	38,284,445.31	10.00000	6.00000	20.92458%
216	25-Aug-23	359,889.67	191,422.23	551,311.89	37,924,555.65	10.00000	6.00000	20.72788%
217	25-Sep-23	358,526.99	189,622.78	548,149.77	37,566,028.65	10.00000	6.00000	20.53192%
218	25-Oct-23	357,170.29	187,830.14	545,000.43	37,208,858.37	10.00000	6.00000	20.33671%
219	25-Nov-23	355,819.52	186,044.29	541,863.81	36,853,038.85	10.00000	6.00000	20.14224%
220	25-Dec-23	354,474.67	184,265.19	538,739.86	36,498,564.18	10.00000	6.00000	19.94849%
221	25-Jan-24	353,135.71	182,492.82	535,628.53	36,145,428.48	10.00000	6.00000	19.75549%
222	25-Feb-24	351,802.61	180,727.14	532,529.76	35,793,625.86	10.00000	6.00000	19.56321%
223	25-Mar-24	350,475.36	178,968.13	529,443.49	35,443,150.50	10.00000	6.00000	19.37165%
224	25-Apr-24	349,153.92	177,215.75	526,369.67	35,093,996.58	10.00000	6.00000	19.18082%
225	25-May-24	347,838.28	175,469.98	523,308.26	34,746,158.30	10.00000	6.00000	18.99071%
226	25-Jun-24	346,528.40	173,730.79	520,259.19	34,399,629.91	10.00000	6.00000	18.80131%
227	25-Jul-24	345,224.26	171,998.15	517,222.41	34,054,405.65	10.00000	6.00000	18.61263%
228	25-Aug-24	343,925.84	170,272.03	514,197.87	33,710,479.80	10.00000	6.00000	18.42465%
229	25-Sep-24	342,633.12	168,552.40	511,185.52	33,367,846.69	10.00000	6.00000	18.23738%
230	25-Oct-24	341,346.06	166,839.23	508,185.30	33,026,500.62	10.00000	6.00000	18.05082%
231	25-Nov-24	340,064.65	165,132.50	505,197.16	32,686,435.97	10.00000	6.00000	17.86495%
232	25-Dec-24	338,788.87	163,432.18	502,221.05	32,347,647.10	10.00000	6.00000	17.67979%
233	25-Jan-25	337,518.68	161,738.24	499,256.91	32,010,128.42	10.00000	6.00000	17.49532%
234	25-Feb-25	336,254.06	160,050.64	496,304.70	31,673,874.36	10.00000	6.00000	17.31153%
235	25-Mar-25	334,995.00	158,369.37	493,364.37	31,338,879.36	10.00000	6.00000	17.12844%
236	25-Apr-25	333,741.46	156,694.40	490,435.86	31,005,137.91	10.00000	6.00000	16.94603%
237	25-May-25	332,493.43	155,025.69	487,519.11	30,672,644.48	10.00000	6.00000	16.76431%
238	25-Jun-25	331,250.87	153,363.22	484,614.09	30,341,393.61	10.00000	6.00000	16.58326%
239	25-Jul-25	330,013.77	151,706.97	481,720.74	30,011,379.83	10.00000	6.00000	16.40289%
240	25-Aug-25	328,782.11	150,056.90	478,839.01	29,682,597.72	10.00000	6.00000	16.22319%
241	25-Sep-25	327,555.86	148,412.99	475,968.85	29,355,041.86	10.00000	6.00000	16.04416%
242	25-Oct-25	326,334.99	146,775.21	473,110.20	29,028,706.87	10.00000	6.00000	15.86580%
243	25-Nov-25	325,119.50	145,143.53	470,263.03	28,703,587.37	10.00000	6.00000	15.68811%
244	25-Dec-25	323,909.34	143,517.94	467,427.28	28,379,678.03	10.00000	6.00000	15.51107%
245	25-Jan-26	322,704.50	141,898.39	464,602.89	28,056,973.53	10.00000	6.00000	15.33470%
246	25-Feb-26	321,504.96	140,284.87	461,789.83	27,735,468.57	10.00000	6.00000	15.15898%
247	25-Mar-26	320,310.70	138,677.34	458,988.04	27,415,157.88	10.00000	6.00000	14.98391%
248	25-Apr-26	319,121.68	137,075.79	456,197.47	27,096,036.19	10.00000	6.00000	14.80949%
249	25-May-26	317,937.90	135,480.18	453,418.08	26,778,098.29	10.00000	6.00000	14.63572%
250	25-Jun-26	316,759.32	133,890.49	450,649.82	26,461,338.97	10.00000	6.00000	14.46259%
251	25-Jul-26	315,585.94	132,306.69	447,892.63	26,145,753.03	10.00000	6.00000	14.29011%
252	25-Aug-26	314,417.71	130,728.77	445,146.47	25,831,335.32	10.00000	6.00000	14.11826%
253	25-Sep-26	313,254.63	129,156.68	442,411.30	25,518,080.70	10.00000	6.00000	13.94705%
254	25-Oct-26	312,096.66	127,590.40	439,687.07	25,205,984.04	10.00000	6.00000	13.77647%
255	25-Nov-26	310,943.80	126,029.92	436,973.72	24,895,040.24	10.00000	6.00000	13.60652%
256	25-Dec-26	309,796.01	124,475.20	434,271.21	24,585,244.23	10.00000	6.00000	13.43720%
257	25-Jan-27	308,653.28	122,926.22	431,579.50	24,276,590.95	10.00000	6.00000	13.26851%
258	25-Feb-27	307,515.58	121,382.95	428,898.53	23,969,075.37	10.00000	6.00000	13.10043%
259	25-Mar-27	306,382.89	119,845.38	426,228.27	23,662,692.47	10.00000	6.00000	12.93298%
260	25-Apr-27	305,255.20	118,313.46	423,568.66	23,357,437.28	10.00000	6.00000	12.76614%
261	25-May-27	304,132.48	116,787.19	420,919.66	23,053,304.80	10.00000	6.00000	12.59991%
262	25-Jun-27	303,014.70	115,266.52	418,281.22	22,750,290.10	10.00000	6.00000	12.43430%
263	25-Jul-27	301,901.85	113,751.45	415,653.30	22,448,388.25	10.00000	6.00000	12.26929%
264	25-Aug-27	300,793.91	112,241.94	413,035.86	22,147,594.33	10.00000	6.00000	12.10489%
265	25-Sep-27	299,690.86	110,737.97	410,428.83	21,847,903.47	10.00000	6.00000	11.94109%
266	25-Oct-27	298,592.68	109,239.52	407,832.19	21,549,310.79	10.00000	6.00000	11.77790%
267	25-Nov-27	297,499.33	107,746.55	405,245.89	21,251,811.46	10.00000	6.00000	11.61530%
268	25-Dec-27	296,410.82	106,259.06	402,669.87	20,955,400.64	10.00000	6.00000	11.45329%
269	25-Jan-28	295,327.10	104,777.00	400,104.11	20,660,073.54	10.00000	6.00000	11.29188%
270	25-Feb-28	294,248.18	103,300.37	397,548.54	20,365,825.36	10.00000	6.00000	11.13106%
271	25-Mar-28	293,174.01	101,829.13	395,003.14	20,072,651.35	10.00000	6.00000	10.97082%
272	25-Apr-28	292,104.59	100,363.26	392,467.85	19,780,546.76	10.00000	6.00000	10.81117%
273	25-May-28	291,039.89	98,902.73	389,942.63	19,489,506.87	10.00000	6.00000	10.65210%
274	25-Jun-28	289,979.90	97,447.53	387,427.43	19,199,526.97	10.00000	6.00000	10.49361%
275	25-Jul-28	288,924.59	95,997.63	384,922.22	18,910,602.38	10.00000	6.00000	10.33570%
276	25-Aug-28	287,873.94	94,553.01	382,426.95	18,622,728.44	10.00000	6.00000	10.17836%
277	25-Sep-28	286,827.94	93,113.64	379,941.58	18,335,900.50	10.00000	6.00000	10.02159%
278	25-Oct-28	285,786.56	91,679.50	377,466.06	18,050,113.94	10.00000	6.00000	9.86539%
279	25-Nov-28	284,749.79	90,250.57	375,000.36	17,765,364.16	10.00000	6.00000	9.70976%
280	25-Dec-28	283,717.60	88,826.82	372,544.42	17,481,646.56	10.00000	6.00000	9.55469%
281	25-Jan-29	282,689.98	87,408.23	370,098.21	17,198,956.58	10.00000	6.00000	9.40019%
282	25-Feb-29	281,666.90	85,994.78	367,661.68	16,917,289.69	10.00000	6.00000	9.24624%
283	25-Mar-29	280,648.35	84,586.45	365,234.80	16,636,641.34	10.00000	6.00000	9.09285%
284	25-Apr-29	279,634.31	83,183.21	362,817.52	16,357,007.03	10.00000	6.00000	8.94001%
285	25-May-29	278,624.76	81,785.04	360,409.79	16,078,382.27	10.00000	6.00000	8.78773%
286	25-Jun-29	277,619.68	80,391.91	358,011.59	15,800,762.59	10.00000	6.00000	8.63600%
287	25-Jul-29	276,619.05	79,003.81	355,622.86	15,524,143.55	10.00000	6.00000	8.48481%
288	25-Aug-29	275,622.85	77,620.72	353,243.57	15,248,520.70	10.00000	6.00000	8.33416%
289	25-Sep-29	274,631.06	76,242.60	350,873.67	14,973,889.64	10.00000	6.00000	8.18406%
290	25-Oct-29	273,643.67	74,869.45	348,513.12	14,700,245.96	10.00000	6.00000	8.03450%
291	25-Nov-29	272,660.66	73,501.23	346,161.89	14,427,585.30	10.00000	6.00000	7.88548%
292	25-Dec-29	271,682.00	72,137.93	343,819.93	14,155,903.30	10.00000	6.00000	7.73699%
293	25-Jan-30	270,707.69	70,779.52	341,487.20	13,885,195.61	10.00000	6.00000	7.58903%
294	25-Feb-30	269,737.69	69,425.98	339,163.67	13,615,457.92	10.00000	6.00000	7.44160%
295	25-Mar-30	268,772.00	68,077.29	336,849.29	13,346,685.92	10.00000	6.00000	7.29471%
296	25-Apr-30	267,810.59	66,733.43	334,544.02	13,078,875.33	10.00000	6.00000	7.14833%
297	25-May-30	266,853.45	65,394.38	332,247.83	12,812,021.88	10.00000	6.00000	7.00248%
298	25-Jun-30	265,900.56	64,060.11	329,960.66	12,546,121.32	10.00000	6.00000	6.85715%
299	25-Jul-30	264,951.89	62,730.61	327,682.50	12,281,169.43	10.00000	6.00000	6.71234%
300	25-Aug-30	264,007.44	61,405.85	325,413.29	12,017,161.99	10.00000	6.00000	6.56805%
301	25-Sep-30	263,067.19	60,085.81	323,152.99	11,754,094.81	10.00000	6.00000	6.42427%
302	25-Oct-30	262,131.11	58,770.47	320,901.58	11,491,963.70	10.00000	6.00000	6.28100%
303	25-Nov-30	261,199.19	57,459.82	318,659.00	11,230,764.51	10.00000	6.00000	6.13824%
304	25-Dec-30	260,271.41	56,153.82	316,425.23	10,970,493.11	10.00000	6.00000	5.99598%
305	25-Jan-31	259,347.75	54,852.47	314,200.22	10,711,145.35	10.00000	6.00000	5.85424%
306	25-Feb-31	258,428.21	53,555.73	311,983.93	10,452,717.15	10.00000	6.00000	5.71299%
307	25-Mar-31	257,512.75	52,263.59	309,776.33	10,195,204.40	10.00000	6.00000	5.57225%
308	25-Apr-31	256,601.36	50,976.02	307,577.38	9,938,603.04	10.00000	6.00000	5.43200%
309	25-May-31	255,694.03	49,693.02	305,387.04	9,682,909.01	10.00000	6.00000	5.29225%
310	25-Jun-31	254,790.74	48,414.55	303,205.28	9,428,118.28	10.00000	6.00000	5.15299%
311	25-Jul-31	253,891.46	47,140.59	301,032.05	9,174,226.82	10.00000	6.00000	5.01423%
312	25-Aug-31	252,996.19	45,871.13	298,867.33	8,921,230.63	10.00000	6.00000	4.87595%
313	25-Sep-31	252,104.91	44,606.15	296,711.06	8,669,125.72	10.00000	6.00000	4.73816%
314	25-Oct-31	251,217.60	43,345.63	294,563.22	8,417,908.12	10.00000	6.00000	4.60085%
315	25-Nov-31	250,334.24	42,089.54	292,423.78	8,167,573.88	10.00000	6.00000	4.46403%
316	25-Dec-31	249,454.81	40,837.87	290,292.68	7,918,119.07	10.00000	6.00000	4.32769%
317	25-Jan-32	248,579.31	39,590.60	288,169.90	7,669,539.76	10.00000	6.00000	4.19183%
318	25-Feb-32	247,707.71	38,347.70	286,055.41	7,421,832.06	10.00000	6.00000	4.05644%
319	25-Mar-32	246,839.99	37,109.16	283,949.15	7,174,992.06	10.00000	6.00000	3.92153%
320	25-Apr-32	245,976.15	35,874.96	281,851.11	6,929,015.91	10.00000	6.00000	3.78709%
321	25-May-32	245,116.16	34,645.08	279,761.24	6,683,899.75	10.00000	6.00000	3.65312%
322	25-Jun-32	244,260.01	33,419.50	277,679.51	6,439,639.75	10.00000	6.00000	3.51962%
323	25-Jul-32	243,407.68	32,198.20	275,605.87	6,196,232.07	10.00000	6.00000	3.38659%
324	25-Aug-32	242,559.15	30,981.16	273,540.31	5,953,672.92	10.00000	6.00000	3.25401%
325	25-Sep-32	241,714.41	29,768.36	271,482.78	5,711,958.51	10.00000	6.00000	3.12190%
326	25-Oct-32	240,873.45	28,559.79	269,433.24	5,471,085.06	10.00000	6.00000	2.99025%
327	25-Nov-32	240,036.24	27,355.43	267,391.67	5,231,048.82	10.00000	6.00000	2.85906%
328	25-Dec-32	239,202.78	26,155.24	265,358.02	4,991,846.04	10.00000	6.00000	2.72832%
329	25-Jan-33	238,373.04	24,959.23	263,332.27	4,753,473.00	10.00000	6.00000	2.59804%
330	25-Feb-33	237,547.01	23,767.37	261,314.37	4,515,925.99	10.00000	6.00000	2.46820%
331	25-Mar-33	236,724.67	22,579.63	259,304.30	4,279,201.32	10.00000	6.00000	2.33882%
332	25-Apr-33	235,906.02	21,396.01	257,302.02	4,043,295.30	10.00000	6.00000	2.20989%
333	25-May-33	235,091.02	20,216.48	255,307.50	3,808,204.28	10.00000	6.00000	2.08140%
334	25-Jun-33	234,279.68	19,041.02	253,320.70	3,573,924.61	10.00000	6.00000	1.95335%
335	25-Jul-33	233,471.96	17,869.62	251,341.58	3,340,452.65	10.00000	6.00000	1.82574%
336	25-Aug-33	232,667.86	16,702.26	249,370.13	3,107,784.78	10.00000	6.00000	1.69858%
337	25-Sep-33	231,867.37	15,538.92	247,406.29	2,875,917.42	10.00000	6.00000	1.57185%
338	25-Oct-33	231,070.46	14,379.59	245,450.04	2,644,846.96	10.00000	6.00000	1.44556%
339	25-Nov-33	230,277.12	13,224.23	243,501.35	2,414,569.84	10.00000	6.00000	1.31970%
340	25-Dec-33	229,487.34	12,072.85	241,560.19	2,185,082.50	10.00000	6.00000	1.19427%
341	25-Jan-34	228,701.10	10,925.41	239,626.51	1,956,381.41	10.00000	6.00000	1.06927%
342	25-Feb-34	227,918.38	9,781.91	237,700.29	1,728,463.03	10.00000	6.00000	0.94470%
343	25-Mar-34	227,139.18	8,642.32	235,781.49	1,501,323.85	10.00000	6.00000	0.82056%
344	25-Apr-34	226,363.47	7,506.62	233,870.09	1,274,960.38	10.00000	6.00000	0.69684%
345	25-May-34	225,591.24	6,374.80	231,966.04	1,049,369.14	10.00000	6.00000	0.57354%
346	25-Jun-34	224,822.48	5,246.85	230,069.33	824,546.66	10.00000	6.00000	0.45066%
347	25-Jul-34	224,057.18	4,122.73	228,179.91	600,489.48	10.00000	6.00000	0.32820%
348	25-Aug-34	135,188.08	3,002.45	138,190.53	465,301.40	10.00000	6.00000	0.25431%
349	25-Sep-34	134,739.47	2,326.51	137,065.98	330,561.93	10.00000	6.00000	0.18067%
350	25-Oct-34	33,566.74	1,652.81	35,219.55	296,995.19	10.00000	6.00000	0.16232%
351	25-Nov-34	33,451.92	1,484.98	34,936.89	263,543.28	10.00000	6.00000	0.14404%
352	25-Dec-34	33,337.62	1,317.72	34,655.33	230,205.66	10.00000	6.00000	0.12582%
353	25-Jan-35	33,223.83	1,151.03	34,374.85	196,981.84	10.00000	6.00000	0.10766%
354	25-Feb-35	33,110.55	984.91	34,095.46	163,871.29	10.00000	6.00000	0.08956%
355	25-Mar-35	32,997.78	819.36	33,817.13	130,873.51	10.00000	6.00000	0.07153%
356	25-Apr-35	32,885.51	654.37	33,539.88	97,988.00	10.00000	6.00000	0.05356%
357	25-May-35	32,773.76	489.94	33,263.70	65,214.24	10.00000	6.00000	0.03564%
358	25-Jun-35	32,662.50	326.07	32,988.57	32,551.74	10.00000	6.00000	0.01779%
359	25-Jul-35	32,551.74	162.76	32,714.50	0	10.00000	6.00000	0.00000%

Disclaimer:

CMO CW 0518PAC SUP

Scenario Report (Intex)

Goldman

Sachs

Generated: 08/05/2005 09:48:29

Page 1 of 1

CUSIP		Monthly		As Of		8/05	Pricing	8/4/05	Original	117,051,000.00
Description:	Senior,Companion						Settle	8/30/05	Balance	117,051,000.00
Coupon:	5.500%						Next Proj	9/25/05	Factor	1.00000000
Collateral:	Cpn 5.50		WAC 5.95	WAM 360	WALA 0		Stated Final	0/0/00	Delay	24

Historical CPR’s: 8/05= 7/05= 6/05= 3mo= 6mo= 12mo= SI=

Curve: 3m= 6m= 1yr= 2yr= 3yr= 4yr= 5yr= 7yr= 10yr= 30yr=

Input	Output	PSA	PSA	PSA	PSA	PSA	PSA	PSA	PSA
PREPAY		250	100	300	400	500	600	700	800
	Av Life	3.333	19.882	2.568	1.960	1.663	1.471	1.333	1.226
Price	Window	9/05-8/35	5/14-8/35	9/05-5/10	9/05-11/08	9/05-4/08	9/05-12/07	9/05-9/07	9/05-7/07
98-19+	Yield	5.919	5.653	6.010	6.137	6.233	6.316	6.391	6.460
98-20	Yield	5.913	5.651	6.003	6.128	6.223	6.304	6.378	6.447
98-20+	Yield	5.908	5.650	5.997	6.119	6.213	6.293	6.365	6.433
98-21	Yield	5.902	5.649	5.990	6.111	6.202	6.281	6.353	6.419
98-21+	Yield	5.897	5.647	5.983	6.102	6.192	6.270	6.340	6.405
98-22	Yield	5.891	5.646	5.976	6.093	6.182	6.258	6.327	6.391
98-22+	Yield	5.886	5.645	5.969	6.084	6.172	6.247	6.315	6.378
98-23	Yield	5.880	5.643	5.962	6.075	6.161	6.235	6.302	6.364
98-23+	Yield	5.875	5.642	5.955	6.067	6.151	6.223	6.289	6.350
98-24	Yield	5.870	5.640	5.949	6.058	6.141	6.212	6.276	6.336
98-24+	Yield	5.864	5.639	5.942	6.049	6.130	6.200	6.264	6.322
98-25	Yield	5.859	5.638	5.935	6.040	6.120	6.189	6.251	6.309
98-25+	Yield	5.853	5.636	5.928	6.031	6.110	6.177	6.238	6.295
98-26	Yield	5.848	5.635	5.921	6.023	6.100	6.166	6.226	6.281
98-26+	Yield	5.842	5.634	5.914	6.014	6.089	6.154	6.213	6.267
98-27	Yield	5.837	5.632	5.907	6.005	6.079	6.143	6.200	6.254
98-27+	Yield	5.831	5.631	5.901	5.996	6.069	6.131	6.188	6.240
98-28	Yield	5.826	5.630	5.894	5.987	6.059	6.120	6.175	6.226

All information contained herein, whether regarding assets backing any securities discussed herein or otherwise, is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission ("SEC"). This material is for your private information, and we are not soliciting any action based upon it. Certain transactions give rise to substantial risk and are not suitable for all investors. We, or persons involved in the preparation or issuance of this material, may from time to time, have long or short positions in, and buy or sell, securities, futures or options identical with or related to those mentioned herein. We make no representation that any transaction can or could be effected at the indicated prices. This material may be filed with the SEC and incorporated by reference into an effective registration statement previously filed with the SEC. Information contained in this material is current as of the date appearing on this material only. The information herein has been pro vided solely by Goldman, Sachs & Co., acting as underwriter and not as agent of the issuer or any of the issuer’s affiliates, in reliance on information regarding the collateral furnished by the issuer. Neither the issuer of the certificates nor Gold man, Sachs & Co. nor any of their affiliates makes any representation as to the accuracy or completeness of the information herein. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected therein. We make no representations regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. In addition, we mutually agree that, subject to applicable law, you may disclose any and all aspects of any potential transaction or structure described herein that are necessary to support any U.S. federal income tax benefits, without Goldman Sachs imposing any limitation of any kind. Further information regarding this material may be obtained upon request.

CMO GSR 057F1 1A2

Scenario Report (Intex)

Goldman

Sachs

Generated: 08/08/2005 10:33:49

Page 1 of 1

CUSIP

Monthly

As Of

8/05

Pricing

8/5/05

Original

3,030,000.00

Description:

Senior

Settle

8/26/05

Balance

3,030,000.00

Coupon:

5.000%

Next Proj

9/25/05

Factor

1.00000000

Collateral:

Cpn 5.00

WAC 5.46

WAM 348

WALA 10

Stated Final

0/0/00

Delay

Historical CPR’s: 8/05= 7/05= 6/05= 3mo= 6mo= 12mo= SI=

Curve: 3m= 6m= 1yr= 2yr= 3yr= 4yr= 5yr= 7yr= 10yr= 30yr=

Input	Output	PSA	PSA	PSA	PSA	PSA	PSA	PSA
PREPAY		300	100	200	400	500	700	800
	Av Life	12.414	23.370	17.065	9.337	7.269	4.767	4.071
Price	Window	11/13-7/35	6/24-7/35	7/17-7/35	10/11-7/35	7/10-7/35	2/09-2/14	9/08-11/11
93-08	Yield	5.809	5.554	5.660	5.989	6.194	6.673	6.915
93-09	Yield	5.805	5.551	5.656	5.984	6.188	6.664	6.905
93-10	Yield	5.801	5.548	5.653	5.979	6.182	6.656	6.896
93-11	Yield	5.797	5.546	5.650	5.975	6.177	6.648	6.886
93-12	Yield	5.793	5.543	5.647	5.970	6.171	6.640	6.877
93-13	Yield	5.790	5.541	5.644	5.965	6.165	6.631	6.867
93-14	Yield	5.786	5.538	5.641	5.960	6.159	6.623	6.858
93-15	Yield	5.782	5.536	5.638	5.956	6.153	6.615	6.848
93-16	Yield	5.778	5.533	5.635	5.951	6.148	6.607	6.839
93-17	Yield	5.774	5.531	5.632	5.946	6.142	6.599	6.830
93-18	Yield	5.770	5.528	5.629	5.941	6.136	6.590	6.820
93-19	Yield	5.766	5.525	5.626	5.937	6.130	6.582	6.811
93-20	Yield	5.763	5.523	5.622	5.932	6.125	6.574	6.801
93-21	Yield	5.759	5.520	5.619	5.927	6.119	6.566	6.792
93-22	Yield	5.755	5.518	5.616	5.922	6.113	6.558	6.783
93-23	Yield	5.751	5.515	5.613	5.918	6.107	6.550	6.773
93-24	Yield	5.747	5.513	5.610	5.913	6.101	6.541	6.764

This material is for your private information, and we are not soliciting any action based upon it. Certain transactions, including those involving futures, options and high yield securities, give rise to substantial risk and are not suitable for all investors. Opinions expressed are our present opinions only. This material is based upon information that we consider reliable, but we do not represent it as accurate or complete. We or persons involved in the preparation or issuance of this material, may from time to time have positions or conduct transactions in the securities mentioned herein. This material has been issued by Goldman Sachs & Co. and has been approved by Goldman Sachs International, a member of The Securities and Futures Authority, in connection with distribution in the United Kingdom, and by Goldman Sachs Canada in connection with distribution in Canada. Additional information on any of the securities, futures or options mentioned in this material may be obtained upon request. For this purpose, persons in Italy should contact Goldman Sachs S.I.M. S.P.A. in Milan, or at its London branch office at 133 Fleet Street. Goldman Sachs International may have acted upon or used this research prior to, or immediately following its publication.

	gwac		nwac	balance	rem amterm	orig ioterm	rem ioterm	wala
1	DISC IO	6.000000	6	12,492,835.91	240	120	119	1
2	PREM IO	6.335714	6	18,644,610.84	240	120	119	1
3	DISC	6.042653	6	97,067,351.53	347	0	0	10
4	PREM	6.335618	6	108,795,201.73	349	0	0	10

Disclaimer: