Price	100	5.4621	5.478	5.4929	5.4588	5.4709	5.4799	5.4886	5.497	Yield
	100	50	47	43	50	48	47	45	42	Disc Margin
	WAL	4.36351	6.01647	8.53168	4.154	5.02551	6.12179	7.52081	9.33235
	Mod Durn	3.4943	4.49261	5.88864	3.33822	3.87997	4.52988	5.31929	6.28996
	Mod Convexity	0.248	0.411	0.676	0.233	0.317	0.427	0.572	0.766
	Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
	Index	FWD	FWD	FWD	FWD	FWD	FWD	FWD	FWD
	LIBOR_1MO	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .
	Prepay	100 *6-14CPR	75 *6-14CPR	50 *6-14CPR	14 CPR	12 CPR	10 CPR	8 CPR	6 CPR
Price	100	6.4601	6.2664	6.1025	6.4559	6.3721	6.2609	6.1596	6.0687	Yield
	100	50	26	5	50	39	25	12	0	Disc Margin
	WAL	4.36351	6.01647	8.53168	4.154	5.02551	6.12179	7.52081	9.33235
	Mod Durn	3.36983	4.29731	5.61031	3.2212	3.7205	4.32626	5.06801	5.98668
	Mod Convexity	0.231	0.378	0.622	0.217	0.292	0.391	0.525	0.705
	Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
	Index	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100
	LIBOR_1MO	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .
	Prepay	100 *6-14CPR	75 *6-14CPR	50 *6-14CPR	14 CPR	12 CPR	10 CPR	8 CPR	6 CPR

Pricing Date= 1Dec05  First Index Date=25Jan05
Date	01MLIB	1mLIBOR+100
38742	4.501464	5.501464
38773	4.611008	5.611008
38801	4.707585	5.707585
38832	4.821784	5.821784
38862	4.890073	5.890073
38893	4.867096	5.867096
38923	4.912032	5.912032
38954	4.929774	5.929774
38985	4.870514	5.870514
39015	4.882114	5.882114
39046	4.878745	5.878745
39076	4.833968	5.833968
39107	4.832776	5.832776
39138	4.82485	5.82485
39166	4.793023	5.793023
39197	4.787896	5.787896
39227	4.789269	5.789269
39258	4.786808	5.786808
39288	4.788711	5.788711
39319	4.791935	5.791935
39350	4.795778	5.795778
39380	4.798985	5.798985
39411	4.802941	5.802941
39441	4.80873	5.80873
39472	4.812308	5.812308
39503	4.816655	5.816655
39532	4.823354	5.823354
39563	4.827204	5.827204
39593	4.833771	5.833771
39624	4.842481	5.842481
39654	4.847656	5.847656
39685	4.855904	5.855904
39716	4.866822	5.866822
39746	4.872874	5.872874
39777	4.883192	5.883192
39807	4.896637	5.896637
39838	4.903671	5.903671
39869	4.912005	5.912005
39897	4.923115	5.923115
39928	4.930004	5.930004
39958	4.936495	5.936495
39989	4.942816	5.942816
40019	4.949226	5.949226
40050	4.952884	5.952884
40081	4.955142	5.955142
40111	4.960562	5.960562
40142	4.965715	5.965715
40172	4.971183	5.971183
40203	4.976691	5.976691
40234	4.981519	5.981519
40262	4.987552	5.987552
40293	4.993049	5.993049
40323	4.99589	5.99589
40354	4.996864	5.996864
40384	5.001857	6.001857
40415	5.0012	6.0012
40446	4.998326	5.998326
40476	5.002211	6.002211
40507	5.000155	6.000155
40537	4.997548	5.997548
40568	5.000397	6.000397
40599	4.999962	5.999962
40627	5.000481	6.000481
40658	5.003436	6.003436
40688	5.003961	6.003961
40719	5.005995	6.005995
40749	5.010068	6.010068
40780	5.014016	6.014016
40811	5.017708	6.017708
40841	5.021886	6.021886
40872	5.022671	6.022671
40902	5.025694	6.025694
40933	5.029349	6.029349
40964	5.032613	6.032613
40993	5.036916	6.036916
41024	5.040487	6.040487
41054	5.044583	6.044583
41085	5.048166	6.048166
41115	5.05229	6.05229
41146	5.056124	6.056124
41177	5.059694	6.059694
41207	5.063769	6.063769
41238	5.07142	6.07142
41268	5.077227	6.077227
41299	5.081275	6.081275
41330	5.08436	6.08436
41358	5.08904	6.08904
41389	5.092746	6.092746
41419	5.099689	6.099689
41450	5.104682	6.104682
41480	5.109149	6.109149
41511	5.113211	6.113211
41542	5.117007	6.117007
41572	5.12131	6.12131
41603	5.128167	6.128167
41633	5.133777	6.133777
41664	5.137956	6.137956
41695	5.141207	6.141207
41723	5.146075	6.146075
41754	5.149958	6.149958
41784	5.157259	6.157259
41815	5.162503	6.162503
41845	5.167158	6.167158
41876	5.171396	6.171396
41907	5.175362	6.175362
41937	5.179845	6.179845
41968	5.186362	6.186362
41998	5.191938	6.191938
42029	5.196243	6.196243
42060	5.199627	6.199627
42088	5.204658	6.204658
42119	5.208689	6.208689
42149	5.217315	6.217315
42180	5.223243	6.223243
42210	5.228126	6.228126
42241	5.232538	6.232538
42272	5.236673	6.236673
42302	5.241333	6.241333
42333	5.253229	6.253229
42363	5.261086	6.261086
42394	5.265966	6.265966
42425	5.269952	6.269952
42454	5.275039	6.275039
42485	5.279358	6.279358
42515	5.28528	6.28528
42546	5.290097	6.290097
42576	5.295074	6.295074
42607	5.299695	6.299695
42638	5.304036	6.304036
42668	5.30891	6.30891
42699	5.309499	6.309499
42729	5.312926	6.312926
42760	5.31718	6.31718
42791	5.320758	6.320758
42819	5.326056	6.326056
42850	5.33031	6.33031
42880	5.331817	6.331817
42911	5.334546	6.334546
42941	5.3392	6.3392
42972	5.34367	6.34367
43003	5.347849	6.347849
43033	5.352582	6.352582
43064	5.355016	6.355016
43094	5.35911	6.35911
43125	5.363351	6.363351
43156	5.366798	6.366798
43184	5.372021	6.372021
43215	5.37616	6.37616
43245	5.370602	6.370602
43276	5.370004	6.370004
43306	5.374143	6.374143
43337	5.378375	6.378375
43368	5.382306	6.382306
43398	5.386813	6.386813
43429	5.36693	6.36693
43459	5.361968	6.361968
43490	5.364607	6.364607
43521	5.367384	6.367384
43549	5.372026	6.372026
43580	5.375511	6.375511
43610	5.373574	6.373574
43641	5.374286	6.374286
43671	5.378063	6.378063
43702	5.381748	6.381748
43733	5.385118	6.385118
43763	5.389095	6.389095
43794	5.405207	6.405207
43824	5.41432	6.41432
43855	5.418736	6.418736
43886	5.42196	6.42196
43915	5.42644	6.42644
43946	5.430026	6.430026
43976	5.424695	6.424695
44007	5.423903	6.423903
44037	5.427596	6.427596
44068	5.431335	6.431335
44099	5.434753	6.434753
44129	5.438791	6.438791
44160	5.413343	6.413343
44190	5.405935	6.405935
44221	5.407847	6.407847
44252	5.410065	6.410065
44280	5.414259	6.414259
44311	5.417211	6.417211
44341	5.399716	6.399716
44372	5.392997	6.392997
44402	5.395427	6.395427
44433	5.39837	6.39837
44464	5.400978	6.400978
44494	5.404238	6.404238
44525	5.387262	6.387262
44555	5.382777	6.382777
44586	5.384488	6.384488
44617	5.386058	6.386058
44645	5.389671	6.389671
44676	5.391981	6.391981
44706	5.378215	6.378215
44737	5.372859	6.372859
44767	5.37493	6.37493
44798	5.377329	6.377329
44829	5.379384	6.379384
44859	5.382113	6.382113
44890	5.368761	6.368761
44920	5.365408	6.365408
44951	5.366849	6.366849
44982	5.367937	6.367937
45010	5.371117	6.371117
45041	5.372951	6.372951
45071	5.362454	6.362454
45102	5.358337	6.358337
45132	5.360165	6.360165
45163	5.362163	6.362163
45194	5.36381	6.36381
45224	5.366148	6.366148
45255	5.355969	6.355969
45285	5.353647	6.353647
45316	5.354939	6.354939
45347	5.356049	6.356049
45376	5.358575	6.358575
45407	5.360062	6.360062
45437	5.352451	6.352451
45468	5.349464	6.349464
45498	5.351139	6.351139
45529	5.35285	6.35285
45560	5.354203	6.354203
45590	5.356259	6.356259
45621	5.348982	6.348982
45651	5.347646	6.347646
45682	5.348822	6.348822
45713	5.349309	6.349309
45741	5.351953	6.351953
45772	5.353196	6.353196
45802	5.348234	6.348234
45833	5.346322	6.346322
45863	5.347922	6.347922
45894	5.349436	6.349436
45925	5.350589	6.350589
45955	5.352454	6.352454
45986	5.346489	6.346489
46016	5.345561	6.345561
46047	5.346636	6.346636
46078	5.346943	6.346943
46106	5.349429	6.349429
46137	5.350494	6.350494
46167	5.34453	6.34453
46198	5.342065	6.342065
46228	5.343454	6.343454
46259	5.344789	6.344789
46290	5.34576	6.34576
46320	5.347451	6.347451
46351	5.340251	6.340251
46381	5.338734	6.338734
46412	5.33958	6.33958
46443	5.339694	6.339694
46471	5.342008	6.342008
46502	5.342883	6.342883
46532	5.336516	6.336516
46563	5.333764	6.333764
46593	5.334961	6.334961
46624	5.336111	6.336111
46655	5.336893	6.336893
46685	5.338404	6.338404
46716	5.330755	6.330755
46746	5.328956	6.328956
46777	5.329626	6.329626
46808	5.329933	6.329933
46837	5.331715	6.331715
46868	5.332404	6.332404
46898	5.3256	6.3256
46929	5.322548	6.322548
46959	5.323554	6.323554
46990	5.324521	6.324521
47021	5.325118	6.325118
47051	5.32645	6.32645
47082	5.31839	6.31839
47112	5.316324	6.316324
47143	5.316793	6.316793
47174	5.316536	6.316536
47202	5.318509	6.318509
47233	5.319015	6.319015
47263	5.311811	6.311811
47294	5.308477	6.308477
47324	5.309295	6.309295
47355	5.310084	6.310084
47386	5.3105	6.3105
47416	5.311656	6.311656
47447	5.303155	6.303155
47477	5.30081	6.30081
10983	5.301094	6.301094
11014	5.300658	6.300658
11042	5.302462	6.302462
11073	5.302788	6.302788
11103	5.295155	6.295155
11134	5.291529	6.291529
11164	5.29216	6.29216
11195	5.292771	6.292771
11226	5.293008	6.293008
11256	5.29399	6.29399
11287	5.28638	6.28638
11317	5.284282	6.284282
11348	5.284454	6.284454
11379	5.283854	6.283854
11407	5.285503	6.285503
11438	5.285664	6.285664
11468	5.280173	6.280173
11499	5.27743	6.27743
11529	5.278018	6.278018
11560	5.278492	6.278492
11591	5.278591	6.278591
11621	5.279437	6.279437
11652	5.272675	6.272675
11682	5.27083	6.27083
11713	5.27093	6.27093
11744	5.270584	6.270584
11773	5.271741	6.271741
11804	5.271776	6.271776
11834	5.265784	6.265784
11865	5.262746	6.262746
11895	5.263192	6.263192
11926	5.263539	6.263539
11957	5.263511	6.263511
11987	5.264232	6.264232
12018	5.256993	6.256993
12048	5.254885	6.254885
12079	5.25484	6.25484
12110	5.253988	6.253988
12138	5.255394	6.255394
12169	5.255301	6.255301
12199	5.248852	6.248852
12230	5.245537	6.245537
12260	5.245841	6.245841
12291	5.246061	6.246061
12322	5.245903	6.245903
12352	5.246498	6.246498
12383	5.23877	6.23877
12413	5.236394	6.236394
12444	5.236207	6.236207
12475	5.235229	6.235229
12503	5.23651	6.23651
12534	5.236288	6.236288
12564	5.229367	6.229367
12595	5.22577	6.22577
12625	5.225929	6.225929
12656	5.226019	6.226019
12687	5.225732	6.225732
12717	5.226198	6.226198
12748	5.217986	6.217986
12778	5.215343	6.215343
12809	5.215013	6.215013
12840	5.213907	6.213907
12868	5.215061	6.215061
12899	5.214709	6.214709
12929	5.207321	6.207321
12960	5.203442	6.203442
12990	5.203456	6.203456
13021	5.203414	6.203414
13052	5.202997	6.202997
13082	5.202997	6.202997
13113	5.202997	6.202997
13143	5.202997	6.202997

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	293,202.99	119,750.00	412,952.99	29,706,797.01	4.79	4.79	4.29	0.990226567
2	25-Feb-06	316,399.20	247,556.64	563,955.84	29,390,397.81	10	10	9.5	0.979679927
3	25-Mar-06	339,184.77	244,919.98	584,104.76	29,051,213.04	10	10	9.5	0.968373768
4	25-Apr-06	361,515.63	242,093.44	603,609.07	28,689,697.41	10	10	9.5	0.956323247
5	25-May-06	383,348.51	239,080.81	622,429.33	28,306,348.89	10	10	9.5	0.943544963
6	25-Jun-06	404,641.17	235,886.24	640,527.41	27,901,707.72	10	10	9.5	0.930056924
7	25-Jul-06	424,578.46	232,514.23	657,092.69	27,477,129.26	10	10	9.5	0.915904309
8	25-Aug-06	443,918.65	228,976.08	672,894.73	27,033,210.61	10	10	9.5	0.90110702
9	25-Sep-06	458,902.16	225,276.76	684,178.91	26,574,308.45	10	10	9.5	0.885810282
10	25-Oct-06	473,331.23	221,452.57	694,783.80	26,100,977.22	10	10	9.5	0.870032574
11	25-Nov-06	467,148.62	217,508.14	684,656.77	25,633,828.60	10	10	9.5	0.854460953
12	25-Dec-06	461,045.07	213,615.24	674,660.31	25,172,783.53	10	10	9.5	0.839092784
13	25-Jan-07	455,019.56	209,773.20	664,792.76	24,717,763.97	10	10	9.5	0.823925466
14	25-Feb-07	449,071.12	205,981.37	655,052.48	24,268,692.85	10	10	9.5	0.808956428
15	25-Mar-07	443,198.75	202,239.11	645,437.86	23,825,494.10	10	10	9.5	0.794183137
16	25-Apr-07	437,401.51	198,545.78	635,947.29	23,388,092.59	10	10	9.5	0.779603086
17	25-May-07	431,678.42	194,900.77	626,579.19	22,956,414.17	10	10	9.5	0.765213806
18	25-Jun-07	426,028.56	191,303.45	617,332.01	22,530,385.61	10	10	9.5	0.751012854
19	25-Jul-07	420,450.99	187,753.21	608,204.20	22,109,934.63	10	10	9.5	0.736997821
20	25-Aug-07	414,944.79	184,249.46	599,194.24	21,694,989.84	10	10	9.5	0.723166328
21	25-Sep-07	409,509.06	180,791.58	590,300.64	21,285,480.78	10	10	9.5	0.709516026
22	25-Oct-07	404,142.91	177,379.01	581,521.91	20,881,337.87	10	10	9.5	0.696044596
23	25-Nov-07	398,845.44	174,011.15	572,856.59	20,482,492.43	10	10	9.5	0.682749748
24	25-Dec-07	393,615.80	170,687.44	564,303.23	20,088,876.63	10	10	9.5	0.669629221
25	25-Jan-08	388,453.11	167,407.31	555,860.41	19,700,423.52	10	10	9.5	0.656680784
26	25-Feb-08	383,356.53	164,170.20	547,526.72	19,317,067.00	10	10	9.5	0.643902233
27	25-Mar-08	378,325.21	160,975.56	539,300.77	18,938,741.78	10	10	9.5	0.631291393
28	25-Apr-08	373,358.33	157,822.85	531,181.18	18,565,383.45	10	10	9.5	0.618846115
29	25-May-08	368,455.08	154,711.53	523,166.61	18,196,928.37	10	10	9.5	0.606564279
30	25-Jun-08	363,614.63	151,641.07	515,255.70	17,833,313.74	10	10	9.5	0.594443791
31	25-Jul-08	358,836.20	148,610.95	507,447.14	17,474,477.55	10	10	9.5	0.582482585
32	25-Aug-08	354,118.99	145,620.65	499,739.63	17,120,358.56	10	10	9.5	0.570678619
33	25-Sep-08	349,462.23	142,669.65	492,131.88	16,770,896.33	10	10	9.5	0.559029878
34	25-Oct-08	344,865.14	139,757.47	484,622.61	16,426,031.19	10	10	9.5	0.547534373
35	25-Nov-08	340,326.98	136,883.59	477,210.57	16,085,704.21	10	10	9.5	0.53619014
36	25-Dec-08	335,846.99	134,047.54	469,894.52	15,749,857.23	10	10	9.5	0.524995241
37	25-Jan-09	331,424.42	131,248.81	462,673.23	15,418,432.80	10	10	9.5	0.51394776
38	25-Feb-09	327,058.56	128,486.94	455,545.50	15,091,374.24	10	10	9.5	0.503045808
39	25-Mar-09	322,748.68	125,761.45	448,510.14	14,768,625.55	10	10	9.5	0.492287518
40	25-Apr-09	318,494.07	123,071.88	441,565.95	14,450,131.48	10	10	9.5	0.481671049
41	25-May-09	314,294.03	120,417.76	434,711.79	14,135,837.46	10	10	9.5	0.471194582
42	25-Jun-09	310,147.85	117,798.65	427,946.50	13,825,689.60	10	10	9.5	0.46085632
43	25-Jul-09	306,054.86	115,214.08	421,268.94	13,519,634.74	10	10	9.5	0.450654491
44	25-Aug-09	302,014.38	112,663.62	414,678.00	13,217,620.36	10	10	9.5	0.440587345
45	25-Sep-09	298,025.74	110,146.84	408,172.58	12,919,594.62	10	10	9.5	0.430653154
46	25-Oct-09	294,088.29	107,663.29	401,751.57	12,625,506.33	10	10	9.5	0.420850211
47	25-Nov-09	290,201.36	105,212.55	395,413.91	12,335,304.97	10	10	9.5	0.411176832
48	25-Dec-09	286,364.32	102,794.21	389,158.53	12,048,940.65	10	10	9.5	0.401631355
49	25-Jan-10	282,576.53	100,407.84	382,984.37	11,766,364.12	10	10	9.5	0.392212137
50	25-Feb-10	278,837.37	98,053.03	376,890.40	11,487,526.75	10	10	9.5	0.382917558
51	25-Mar-10	275,146.21	95,729.39	370,875.60	11,212,380.54	10	10	9.5	0.373746018
52	25-Apr-10	271,502.45	93,436.50	364,938.95	10,940,878.09	10	10	9.5	0.364695936
53	25-May-10	267,905.48	91,173.98	359,079.46	10,672,972.62	10	10	9.5	0.355765754
54	25-Jun-10	264,354.70	88,941.44	353,296.14	10,408,617.91	10	10	9.5	0.34695393
55	25-Jul-10	260,849.53	86,738.48	347,588.02	10,147,768.38	10	10	9.5	0.338258946
56	25-Aug-10	257,389.39	84,564.74	341,954.13	9,890,378.99	10	10	9.5	0.3296793
57	25-Sep-10	253,973.70	82,419.82	336,393.52	9,636,405.29	10	10	9.5	0.32121351
58	25-Oct-10	250,601.89	80,303.38	330,905.27	9,385,803.40	10	10	9.5	0.312860113
59	25-Nov-10	247,273.41	78,215.03	325,488.44	9,138,529.99	10	10	9.5	0.304617666
60	25-Dec-10	243,987.71	76,154.42	320,142.13	8,894,542.28	10	10	9.5	0.296484743
61	25-Jan-11	197,080.79	74,121.19	271,201.98	8,697,461.48	10	10	9.5	0.289915383
62	25-Feb-11	194,040.31	72,478.85	266,519.15	8,503,421.18	10	10	9.5	0.283447373
63	25-Mar-11	191,040.43	70,861.84	261,902.28	8,312,380.74	10	10	9.5	0.277079358
64	25-Apr-11	188,080.64	69,269.84	257,350.48	8,124,300.10	10	10	9.5	0.270810003
65	25-May-11	185,160.41	67,702.50	252,862.91	7,939,139.69	10	10	9.5	0.26463799
66	25-Jun-11	182,279.25	66,159.50	248,438.75	7,756,860.44	10	10	9.5	0.258562015
67	25-Jul-11	179,436.64	64,640.50	244,077.14	7,577,423.80	10	10	9.5	0.252580793
68	25-Aug-11	176,632.09	63,145.20	239,777.29	7,400,791.71	10	10	9.5	0.246693057
69	25-Sep-11	173,865.11	61,673.26	235,538.37	7,226,926.60	10	10	9.5	0.240897553
70	25-Oct-11	171,135.22	60,224.39	231,359.61	7,055,791.39	10	10	9.5	0.235193046
71	25-Nov-11	168,441.93	58,798.26	227,240.19	6,887,349.46	10	10	9.5	0.229578315
72	25-Dec-11	165,784.79	57,394.58	223,179.36	6,721,564.67	10	10	9.5	0.224052156
73	25-Jan-12	152,648.90	56,013.04	208,661.94	6,568,915.77	10	10	9.5	0.218963859
74	25-Feb-12	150,187.36	54,740.96	204,928.33	6,418,728.40	10	10	9.5	0.213957613
75	25-Mar-12	147,759.81	53,489.40	201,249.21	6,270,968.59	10	10	9.5	0.209032286
76	25-Apr-12	145,365.80	52,258.07	197,623.87	6,125,602.79	10	10	9.5	0.20418676
77	25-May-12	143,004.89	51,046.69	194,051.58	5,982,597.90	10	10	9.5	0.19941993
78	25-Jun-12	140,676.66	49,854.98	190,531.64	5,841,921.24	10	10	9.5	0.194730708
79	25-Jul-12	138,380.67	48,682.68	187,063.35	5,703,540.57	10	10	9.5	0.190118019
80	25-Aug-12	136,116.51	47,529.50	183,646.01	5,567,424.06	10	10	9.5	0.185580802
81	25-Sep-12	133,883.75	46,395.20	180,278.95	5,433,540.31	10	10	9.5	0.18111801
82	25-Oct-12	131,681.99	45,279.50	176,961.50	5,301,858.31	10	10	9.5	0.17672861
83	25-Nov-12	129,510.83	44,182.15	173,692.98	5,172,347.48	10	10	9.5	0.172411583
84	25-Dec-12	127,369.86	43,102.90	170,472.75	5,044,977.62	10	10	9.5	0.168165921
85	25-Jan-13	106,263.57	42,041.48	148,305.05	4,938,714.06	10	10	9.5	0.164623802
86	25-Feb-13	104,488.07	41,155.95	145,644.02	4,834,225.99	10	10	9.5	0.161140866
87	25-Mar-13	102,738.53	40,285.22	143,023.75	4,731,487.46	10	10	9.5	0.157716249
88	25-Apr-13	101,014.62	39,429.06	140,443.68	4,630,472.84	10	10	9.5	0.154349095
89	25-May-13	99,315.97	38,587.27	137,903.24	4,531,156.87	10	10	9.5	0.151038562
90	25-Jun-13	97,642.24	37,759.64	135,401.88	4,433,514.63	10	10	9.5	0.147783821
91	25-Jul-13	95,993.09	36,945.96	132,939.05	4,337,521.54	10	10	9.5	0.144584051
92	25-Aug-13	94,368.20	36,146.01	130,514.21	4,243,153.34	10	10	9.5	0.141438445
93	25-Sep-13	92,767.21	35,359.61	128,126.82	4,150,386.13	10	10	9.5	0.138346204
94	25-Oct-13	91,189.82	34,586.55	125,776.37	4,059,196.31	10	10	9.5	0.135306544
95	25-Nov-13	89,635.69	33,826.64	123,462.32	3,969,560.63	10	10	9.5	0.132318688
96	25-Dec-13	88,104.50	33,079.67	121,184.17	3,881,456.12	10	10	9.5	0.129381871
97	25-Jan-14	70,199.38	32,345.47	102,544.84	3,811,256.75	10	10	9.5	0.127041892
98	25-Feb-14	69,064.18	31,760.47	100,824.65	3,742,192.57	10	10	9.5	0.124739752
99	25-Mar-14	67,945.91	31,184.94	99,130.85	3,674,246.66	10	10	9.5	0.122474889
100	25-Apr-14	66,844.34	30,618.72	97,463.06	3,607,402.32	10	10	9.5	0.120246744
101	25-May-14	65,759.22	30,061.69	95,820.91	3,541,643.10	10	10	9.5	0.11805477
102	25-Jun-14	64,690.33	29,513.69	94,204.02	3,476,952.77	10	10	9.5	0.115898426
103	25-Jul-14	63,637.43	28,974.61	92,612.03	3,413,315.34	10	10	9.5	0.113777178
104	25-Aug-14	62,600.29	28,444.29	91,044.59	3,350,715.05	10	10	9.5	0.111690502
105	25-Sep-14	61,578.70	27,922.63	89,501.33	3,289,136.35	10	10	9.5	0.109637878
106	25-Oct-14	60,572.43	27,409.47	87,981.90	3,228,563.92	10	10	9.5	0.107618797
107	25-Nov-14	59,581.27	26,904.70	86,485.97	3,168,982.64	10	10	9.5	0.105632755
108	25-Dec-14	58,605.00	26,408.19	85,013.19	3,110,377.64	10	10	9.5	0.103679255
109	25-Jan-15	43,971.61	25,919.81	69,891.43	3,066,406.03	10	10	9.5	0.102213534
110	25-Feb-15	43,382.67	25,553.38	68,936.05	3,023,023.36	10	10	9.5	0.100767445
111	25-Mar-15	42,801.38	25,191.86	67,993.24	2,980,221.98	10	10	9.5	0.099340733
112	25-Apr-15	42,227.66	24,835.18	67,062.85	2,937,994.32	10	10	9.5	0.097933144
113	25-May-15	41,661.42	24,483.29	66,144.70	2,896,332.90	10	10	9.5	0.09654443
114	25-Jun-15	41,102.54	24,136.11	65,238.65	2,855,230.36	10	10	9.5	0.095174345
115	25-Jul-15	40,772.64	23,793.59	64,566.23	2,814,457.72	10	10	9.5	0.093815257
116	25-Aug-15	40,223.70	23,453.81	63,677.52	2,774,234.01	10	10	9.5	0.092474467
117	25-Sep-15	40,711.66	23,118.62	63,830.27	2,733,522.36	10	10	9.5	0.091117412
118	25-Oct-15	40,156.18	22,779.35	62,935.53	2,693,366.18	10	10	9.5	0.089778873
119	25-Nov-15	39,608.01	22,444.72	62,052.73	2,653,758.17	10	10	9.5	0.088458606
120	25-Dec-15	39,067.04	22,114.65	61,181.69	2,614,691.13	10	10	9.5	0.087156371
121	25-Jan-16	38,533.19	21,789.09	60,322.28	2,576,157.94	10	10	9.5	0.085871931
122	25-Feb-16	38,006.37	21,467.98	59,474.35	2,538,151.57	10	10	9.5	0.084605052
123	25-Mar-16	37,486.47	21,151.26	58,637.74	2,500,665.10	10	10	9.5	0.083355503
124	25-Apr-16	36,973.42	20,838.88	57,812.30	2,463,691.67	10	10	9.5	0.082123056
125	25-May-16	36,467.13	20,530.76	56,997.89	2,427,224.54	10	10	9.5	0.080907485
126	25-Jun-16	35,967.51	20,226.87	56,194.38	2,391,257.04	10	10	9.5	0.079708568
127	25-Jul-16	35,474.46	19,927.14	55,401.60	2,355,782.58	10	10	9.5	0.078526086
128	25-Aug-16	34,987.92	19,631.52	54,619.44	2,320,794.66	10	10	9.5	0.077359822
129	25-Sep-16	34,507.79	19,339.96	53,847.74	2,286,286.87	10	10	9.5	0.076209562
130	25-Oct-16	34,033.99	19,052.39	53,086.38	2,252,252.88	10	10	9.5	0.075075096
131	25-Nov-16	33,566.44	18,768.77	52,335.21	2,218,686.44	10	10	9.5	0.073956215
132	25-Dec-16	33,105.06	18,489.05	51,594.11	2,185,581.39	10	10	9.5	0.072852713
133	25-Jan-17	32,649.77	18,213.18	50,862.94	2,152,931.62	10	10	9.5	0.071764387
134	25-Feb-17	32,200.48	17,941.10	50,141.58	2,120,731.14	10	10	9.5	0.070691038
135	25-Mar-17	31,757.14	17,672.76	49,429.90	2,088,974.00	10	10	9.5	0.069632467
136	25-Apr-17	31,319.65	17,408.12	48,727.76	2,057,654.35	10	10	9.5	0.068588478
137	25-May-17	30,887.93	17,147.12	48,035.05	2,026,766.42	10	10	9.5	0.067558881
138	25-Jun-17	30,461.93	16,889.72	47,351.65	1,996,304.49	10	10	9.5	0.066543483
139	25-Jul-17	30,041.56	16,635.87	46,677.43	1,966,262.93	10	10	9.5	0.065542098
140	25-Aug-17	29,626.75	16,385.52	46,012.27	1,936,636.18	10	10	9.5	0.064554539
141	25-Sep-17	29,217.42	16,138.63	45,356.06	1,907,418.76	10	10	9.5	0.063580625
142	25-Oct-17	28,813.52	15,895.16	44,708.67	1,878,605.24	10	10	9.5	0.062620175
143	25-Nov-17	28,414.96	15,655.04	44,070.00	1,850,190.28	10	10	9.5	0.061673009
144	25-Dec-17	28,021.67	15,418.25	43,439.93	1,822,168.61	10	10	9.5	0.060738954
145	25-Jan-18	27,633.60	15,184.74	42,818.34	1,794,535.01	10	10	9.5	0.059817834
146	25-Feb-18	27,250.67	14,954.46	42,205.13	1,767,284.33	10	10	9.5	0.058909478
147	25-Mar-18	26,872.82	14,727.37	41,600.19	1,740,411.52	10	10	9.5	0.058013717
148	25-Apr-18	26,499.97	14,503.43	41,003.40	1,713,911.54	10	10	9.5	0.057130385
149	25-May-18	26,132.07	14,282.60	40,414.67	1,687,779.47	10	10	9.5	0.056259316
150	25-Jun-18	25,769.06	14,064.83	39,833.89	1,662,010.41	10	10	9.5	0.055400347
151	25-Jul-18	25,410.86	13,850.09	39,260.94	1,636,599.55	10	10	9.5	0.054553318
152	25-Aug-18	25,057.41	13,638.33	38,695.74	1,611,542.14	10	10	9.5	0.053718071
153	25-Sep-18	24,708.66	13,429.52	38,138.18	1,586,833.48	10	10	9.5	0.052894449
154	25-Oct-18	24,364.55	13,223.61	37,588.16	1,562,468.93	10	10	9.5	0.052082298
155	25-Nov-18	24,025.00	13,020.57	37,045.58	1,538,443.93	10	10	9.5	0.051281464
156	25-Dec-18	23,689.97	12,820.37	36,510.34	1,514,753.95	10	10	9.5	0.050491798
157	25-Jan-19	23,359.40	12,622.95	35,982.35	1,491,394.55	10	10	9.5	0.049713152
158	25-Feb-19	23,033.22	12,428.29	35,461.51	1,468,361.33	10	10	9.5	0.048945378
159	25-Mar-19	22,711.39	12,236.34	34,947.73	1,445,649.94	10	10	9.5	0.048188331
160	25-Apr-19	22,393.84	12,047.08	34,440.92	1,423,256.10	10	10	9.5	0.04744187
161	25-May-19	22,080.52	11,860.47	33,940.98	1,401,175.59	10	10	9.5	0.046705853
162	25-Jun-19	21,771.37	11,676.46	33,447.83	1,379,404.22	10	10	9.5	0.045980141
163	25-Jul-19	21,466.34	11,495.04	32,961.37	1,357,937.88	10	10	9.5	0.045264596
164	25-Aug-19	21,165.38	11,316.15	32,481.53	1,336,772.50	10	10	9.5	0.044559083
165	25-Sep-19	20,868.43	11,139.77	32,008.20	1,315,904.07	10	10	9.5	0.043863469
166	25-Oct-19	20,575.44	10,965.87	31,541.31	1,295,328.63	10	10	9.5	0.043177621
167	25-Nov-19	20,286.37	10,794.41	31,080.77	1,275,042.26	10	10	9.5	0.042501409
168	25-Dec-19	20,001.15	10,625.35	30,626.50	1,255,041.11	10	10	9.5	0.041834704
169	25-Jan-20	19,719.74	10,458.68	30,178.42	1,235,321.37	10	10	9.5	0.041177379
170	25-Feb-20	19,442.09	10,294.34	29,736.44	1,215,879.28	10	10	9.5	0.040529309
171	25-Mar-20	19,168.16	10,132.33	29,300.48	1,196,711.12	10	10	9.5	0.039890371
172	25-Apr-20	18,897.88	9,972.59	28,870.47	1,177,813.24	10	10	9.5	0.039260441
173	25-May-20	18,631.22	9,815.11	28,446.33	1,159,182.02	10	10	9.5	0.038639401
174	25-Jun-20	18,368.13	9,659.85	28,027.98	1,140,813.88	10	10	9.5	0.038027129
175	25-Jul-20	18,108.56	9,506.78	27,615.34	1,122,705.32	10	10	9.5	0.037423511
176	25-Aug-20	17,852.47	9,355.88	27,208.34	1,104,852.86	10	10	9.5	0.036828429
177	25-Sep-20	17,599.80	9,207.11	26,806.91	1,087,253.05	10	10	9.5	0.036241768
178	25-Oct-20	17,350.53	9,060.44	26,410.97	1,069,902.53	10	10	9.5	0.035663418
179	25-Nov-20	17,104.59	8,915.85	26,020.44	1,052,797.94	10	10	9.5	0.035093265
180	25-Dec-20	16,861.95	8,773.32	25,635.27	1,035,935.99	10	10	9.5	0.0345312
181	25-Jan-21	16,622.57	8,632.80	25,255.37	1,019,313.42	10	10	9.5	0.033977114
182	25-Feb-21	16,386.40	8,494.28	24,880.68	1,002,927.02	10	10	9.5	0.033430901
183	25-Mar-21	16,153.40	8,357.73	24,511.13	986,773.62	10	10	9.5	0.032892454
184	25-Apr-21	15,923.53	8,223.11	24,146.65	970,850.08	10	10	9.5	0.032361669
185	25-May-21	15,696.75	8,090.42	23,787.17	955,153.33	10	10	9.5	0.031838444
186	25-Jun-21	15,473.02	7,959.61	23,432.63	939,680.31	10	10	9.5	0.031322677
187	25-Jul-21	15,252.30	7,830.67	23,082.97	924,428.01	10	10	9.5	0.030814267
188	25-Aug-21	15,034.55	7,703.57	22,738.12	909,393.46	10	10	9.5	0.030313115
189	25-Sep-21	14,819.73	7,578.28	22,398.01	894,573.73	10	10	9.5	0.029819124
190	25-Oct-21	14,607.80	7,454.78	22,062.58	879,965.93	10	10	9.5	0.029332198
191	25-Nov-21	14,398.73	7,333.05	21,731.78	865,567.20	10	10	9.5	0.02885224
192	25-Dec-21	14,192.47	7,213.06	21,405.53	851,374.73	10	10	9.5	0.028379158
193	25-Jan-22	13,989.00	7,094.79	21,083.79	837,385.73	10	10	9.5	0.027912858
194	25-Feb-22	13,788.27	6,978.21	20,766.48	823,597.47	10	10	9.5	0.027453249
195	25-Mar-22	13,590.24	6,863.31	20,453.56	810,007.22	10	10	9.5	0.027000241
196	25-Apr-22	13,394.90	6,750.06	20,144.96	796,612.33	10	10	9.5	0.026553744
197	25-May-22	13,202.19	6,638.44	19,840.62	783,410.14	10	10	9.5	0.026113671
198	25-Jun-22	13,012.08	6,528.42	19,540.50	770,398.06	10	10	9.5	0.025679935
199	25-Jul-22	12,824.55	6,419.98	19,244.53	757,573.51	10	10	9.5	0.02525245
200	25-Aug-22	12,639.55	6,313.11	18,952.66	744,933.97	10	10	9.5	0.024831132
201	25-Sep-22	12,457.05	6,207.78	18,664.83	732,476.92	10	10	9.5	0.024415897
202	25-Oct-22	12,277.02	6,103.97	18,381.00	720,199.90	10	10	9.5	0.024006663
203	25-Nov-22	12,099.43	6,001.67	18,101.10	708,100.46	10	10	9.5	0.023603349
204	25-Dec-22	11,924.25	5,900.84	17,825.09	696,176.21	10	10	9.5	0.023205874
205	25-Jan-23	11,751.44	5,801.47	17,552.91	684,424.77	10	10	9.5	0.022814159
206	25-Feb-23	11,580.98	5,703.54	17,284.52	672,843.79	10	10	9.5	0.022428126
207	25-Mar-23	11,412.83	5,607.03	17,019.86	661,430.96	10	10	9.5	0.022047699
208	25-Apr-23	11,246.96	5,511.92	16,758.88	650,184.00	10	10	9.5	0.0216728
209	25-May-23	11,083.34	5,418.20	16,501.54	639,100.66	10	10	9.5	0.021303355
210	25-Jun-23	10,921.95	5,325.84	16,247.79	628,178.71	10	10	9.5	0.02093929
211	25-Jul-23	10,762.75	5,234.82	15,997.57	617,415.96	10	10	9.5	0.020580532
212	25-Aug-23	10,605.71	5,145.13	15,750.85	606,810.25	10	10	9.5	0.020227008
213	25-Sep-23	10,450.82	5,056.75	15,507.57	596,359.43	10	10	9.5	0.019878648
214	25-Oct-23	10,298.03	4,969.66	15,267.69	586,061.40	10	10	9.5	0.01953538
215	25-Nov-23	10,147.32	4,883.85	15,031.16	575,914.09	10	10	9.5	0.019197136
216	25-Dec-23	9,998.66	4,799.28	14,797.95	565,915.42	10	10	9.5	0.018863847
217	25-Jan-24	9,852.03	4,715.96	14,568.00	556,063.39	10	10	9.5	0.018535446
218	25-Feb-24	9,707.41	4,633.86	14,341.27	546,355.98	10	10	9.5	0.018211866
219	25-Mar-24	9,564.75	4,552.97	14,117.72	536,791.23	10	10	9.5	0.017893041
220	25-Apr-24	9,424.04	4,473.26	13,897.30	527,367.19	10	10	9.5	0.017578906
221	25-May-24	9,285.26	4,394.73	13,679.98	518,081.93	10	10	9.5	0.017269398
222	25-Jun-24	9,148.37	4,317.35	13,465.72	508,933.56	10	10	9.5	0.016964452
223	25-Jul-24	9,013.35	4,241.11	13,254.47	499,920.21	10	10	9.5	0.016664007
224	25-Aug-24	8,880.18	4,166.00	13,046.19	491,040.03	10	10	9.5	0.016368001
225	25-Sep-24	8,748.84	4,092.00	12,840.84	482,291.19	10	10	9.5	0.016076373
226	25-Oct-24	8,619.29	4,019.09	12,638.38	473,671.90	10	10	9.5	0.015789063
227	25-Nov-24	8,491.52	3,947.27	12,438.78	465,180.38	10	10	9.5	0.015506013
228	25-Dec-24	8,365.50	3,876.50	12,242.00	456,814.88	10	10	9.5	0.015227163
229	25-Jan-25	8,241.21	3,806.79	12,048.00	448,573.67	10	10	9.5	0.014952456
230	25-Feb-25	8,118.62	3,738.11	11,856.73	440,455.05	10	10	9.5	0.014681835
231	25-Mar-25	7,997.72	3,670.46	11,668.18	432,457.33	10	10	9.5	0.014415244
232	25-Apr-25	7,878.48	3,603.81	11,482.29	424,578.86	10	10	9.5	0.014152629
233	25-May-25	7,760.88	3,538.16	11,299.03	416,817.98	10	10	9.5	0.013893933
234	25-Jun-25	7,644.89	3,473.48	11,118.38	409,173.09	10	10	9.5	0.013639103
235	25-Jul-25	7,530.50	3,409.78	10,940.28	401,642.58	10	10	9.5	0.013388086
236	25-Aug-25	7,417.69	3,347.02	10,764.71	394,224.89	10	10	9.5	0.01314083
237	25-Sep-25	7,306.43	3,285.21	10,591.64	386,918.46	10	10	9.5	0.012897282
238	25-Oct-25	7,196.71	3,224.32	10,421.03	379,721.75	10	10	9.5	0.012657392
239	25-Nov-25	7,088.50	3,164.35	10,252.85	372,633.25	10	10	9.5	0.012421108
240	25-Dec-25	6,981.78	3,105.28	10,087.06	365,651.47	10	10	9.5	0.012188382
241	25-Jan-26	6,876.54	3,047.10	9,923.63	358,774.93	10	10	9.5	0.011959164
242	25-Feb-26	6,772.75	2,989.79	9,762.54	352,002.18	10	10	9.5	0.011733406
243	25-Mar-26	6,670.40	2,933.35	9,603.75	345,331.78	10	10	9.5	0.011511059
244	25-Apr-26	6,569.46	2,877.76	9,447.22	338,762.32	10	10	9.5	0.011292077
245	25-May-26	6,469.92	2,823.02	9,292.94	332,292.40	10	10	9.5	0.011076413
246	25-Jun-26	6,371.76	2,769.10	9,140.86	325,920.65	10	10	9.5	0.010864022
247	25-Jul-26	6,274.96	2,716.01	8,990.96	319,645.69	10	10	9.5	0.010654856
248	25-Aug-26	6,179.50	2,663.71	8,843.21	313,466.19	10	10	9.5	0.010448873
249	25-Sep-26	6,085.36	2,612.22	8,697.58	307,380.83	10	10	9.5	0.010246028
250	25-Oct-26	5,992.54	2,561.51	8,554.04	301,388.29	10	10	9.5	0.010046276
251	25-Nov-26	5,901.00	2,511.57	8,412.57	295,487.29	10	10	9.5	0.009849576
252	25-Dec-26	5,810.74	2,462.39	8,273.13	289,676.55	10	10	9.5	0.009655885
253	25-Jan-27	5,721.73	2,413.97	8,135.70	283,954.82	10	10	9.5	0.009465161
254	25-Feb-27	5,633.96	2,366.29	8,000.25	278,320.86	10	10	9.5	0.009277362
255	25-Mar-27	5,547.41	2,319.34	7,866.75	272,773.45	10	10	9.5	0.009092448
256	25-Apr-27	5,462.07	2,273.11	7,735.18	267,311.38	10	10	9.5	0.008910379
257	25-May-27	5,377.92	2,227.59	7,605.52	261,933.45	10	10	9.5	0.008731115
258	25-Jun-27	5,294.95	2,182.78	7,477.73	256,638.51	10	10	9.5	0.008554617
259	25-Jul-27	5,213.13	2,138.65	7,351.79	251,425.38	10	10	9.5	0.008380846
260	25-Aug-27	5,132.46	2,095.21	7,227.67	246,292.92	10	10	9.5	0.008209764
261	25-Sep-27	5,052.91	2,052.44	7,105.35	241,240.00	10	10	9.5	0.008041333
262	25-Oct-27	4,974.48	2,010.33	6,984.81	236,265.52	10	10	9.5	0.007875517
263	25-Nov-27	4,897.15	1,968.88	6,866.03	231,368.38	10	10	9.5	0.007712279
264	25-Dec-27	4,820.90	1,928.07	6,748.97	226,547.48	10	10	9.5	0.007551583
265	25-Jan-28	4,745.72	1,887.90	6,633.61	221,801.76	10	10	9.5	0.007393392
266	25-Feb-28	4,671.59	1,848.35	6,519.94	217,130.16	10	10	9.5	0.007237672
267	25-Mar-28	4,598.51	1,809.42	6,407.93	212,531.66	10	10	9.5	0.007084389
268	25-Apr-28	4,526.45	1,771.10	6,297.55	208,005.20	10	10	9.5	0.006933507
269	25-May-28	4,455.41	1,733.38	6,188.78	203,549.80	10	10	9.5	0.006784993
270	25-Jun-28	4,385.36	1,696.25	6,081.61	199,164.43	10	10	9.5	0.006638814
271	25-Jul-28	4,316.31	1,659.70	5,976.01	194,848.13	10	10	9.5	0.006494938
272	25-Aug-28	4,248.22	1,623.73	5,871.96	190,599.90	10	10	9.5	0.00635333
273	25-Sep-28	4,181.10	1,588.33	5,769.43	186,418.81	10	10	9.5	0.00621396
274	25-Oct-28	4,114.92	1,553.49	5,668.41	182,303.89	10	10	9.5	0.006076796
275	25-Nov-28	4,049.68	1,519.20	5,568.88	178,254.21	10	10	9.5	0.005941807
276	25-Dec-28	3,985.36	1,485.45	5,470.81	174,268.85	10	10	9.5	0.005808962
277	25-Jan-29	3,921.95	1,452.24	5,374.19	170,346.90	10	10	9.5	0.00567823
278	25-Feb-29	3,859.44	1,419.56	5,278.99	166,487.46	10	10	9.5	0.005549582
279	25-Mar-29	3,797.81	1,387.40	5,185.21	162,689.65	10	10	9.5	0.005422988
280	25-Apr-29	3,737.06	1,355.75	5,092.80	158,952.59	10	10	9.5	0.00529842
281	25-May-29	3,677.17	1,324.60	5,001.77	155,275.43	10	10	9.5	0.005175848
282	25-Jun-29	3,618.13	1,293.96	4,912.09	151,657.30	10	10	9.5	0.005055243
283	25-Jul-29	3,559.92	1,263.81	4,823.74	148,097.38	10	10	9.5	0.004936579
284	25-Aug-29	3,502.55	1,234.14	4,736.70	144,594.83	10	10	9.5	0.004819828
285	25-Sep-29	3,445.99	1,204.96	4,650.95	141,148.83	10	10	9.5	0.004704961
286	25-Oct-29	3,390.24	1,176.24	4,566.48	137,758.59	10	10	9.5	0.004591953
287	25-Nov-29	3,335.29	1,147.99	4,483.27	134,423.30	10	10	9.5	0.004480777
288	25-Dec-29	3,281.11	1,120.19	4,401.31	131,142.19	10	10	9.5	0.004371406
289	25-Jan-30	3,227.72	1,092.85	4,320.57	127,914.47	10	10	9.5	0.004263816
290	25-Feb-30	3,175.08	1,065.95	4,241.03	124,739.39	10	10	9.5	0.00415798
291	25-Mar-30	3,123.20	1,039.49	4,162.69	121,616.19	10	10	9.5	0.004053873
292	25-Apr-30	3,072.06	1,013.47	4,085.53	118,544.13	10	10	9.5	0.003951471
293	25-May-30	3,021.65	987.87	4,009.52	115,522.48	10	10	9.5	0.003850749
294	25-Jun-30	2,971.97	962.69	3,934.66	112,550.51	10	10	9.5	0.003751684
295	25-Jul-30	2,923.00	937.92	3,860.92	109,627.52	10	10	9.5	0.003654251
296	25-Aug-30	2,874.73	913.56	3,788.29	106,752.79	10	10	9.5	0.003558426
297	25-Sep-30	2,827.16	889.61	3,716.76	103,925.63	10	10	9.5	0.003464188
298	25-Oct-30	2,780.27	866.05	3,646.31	101,145.36	10	10	9.5	0.003371512
299	25-Nov-30	2,734.05	842.88	3,576.93	98,411.31	10	10	9.5	0.003280377
300	25-Dec-30	2,688.51	820.09	3,508.60	95,722.80	10	10	9.5	0.00319076
301	25-Jan-31	2,643.62	797.69	3,441.31	93,079.19	10	10	9.5	0.00310264
302	25-Feb-31	2,599.38	775.66	3,375.04	90,479.81	10	10	9.5	0.003015994
303	25-Mar-31	2,555.77	754.00	3,309.77	87,924.04	10	10	9.5	0.002930801
304	25-Apr-31	2,512.80	732.70	3,245.50	85,411.23	10	10	9.5	0.002847041
305	25-May-31	2,470.45	711.76	3,182.21	82,940.78	10	10	9.5	0.002764693
306	25-Jun-31	2,428.72	691.17	3,119.89	80,512.06	10	10	9.5	0.002683735
307	25-Jul-31	2,387.59	670.93	3,058.52	78,124.47	10	10	9.5	0.002604149
308	25-Aug-31	2,347.06	651.04	2,998.10	75,777.41	10	10	9.5	0.002525914
309	25-Sep-31	2,307.12	631.48	2,938.59	73,470.30	10	10	9.5	0.00244901
310	25-Oct-31	2,267.75	612.25	2,880.01	71,202.54	10	10	9.5	0.002373418
311	25-Nov-31	2,228.97	593.35	2,822.32	68,973.58	10	10	9.5	0.002299119
312	25-Dec-31	2,190.74	574.78	2,765.52	66,782.83	10	10	9.5	0.002226094
313	25-Jan-32	2,153.08	556.52	2,709.60	64,629.75	10	10	9.5	0.002154325
314	25-Feb-32	2,115.97	538.58	2,654.55	62,513.79	10	10	9.5	0.002083793
315	25-Mar-32	2,079.39	520.95	2,600.34	60,434.39	10	10	9.5	0.00201448
316	25-Apr-32	2,043.36	503.62	2,546.98	58,391.03	10	10	9.5	0.001946368
317	25-May-32	2,007.85	486.59	2,494.44	56,383.18	10	10	9.5	0.001879439
318	25-Jun-32	1,972.86	469.86	2,442.72	54,410.32	10	10	9.5	0.001813677
319	25-Jul-32	1,938.39	453.42	2,391.81	52,471.93	10	10	9.5	0.001749064
320	25-Aug-32	1,904.42	437.27	2,341.69	50,567.50	10	10	9.5	0.001685583
321	25-Sep-32	1,870.96	421.40	2,292.35	48,696.55	10	10	9.5	0.001623218
322	25-Oct-32	1,837.98	405.80	2,243.79	46,858.56	10	10	9.5	0.001561952
323	25-Nov-32	1,805.50	390.49	2,195.98	45,053.07	10	10	9.5	0.001501769
324	25-Dec-32	1,773.49	375.44	2,148.93	43,279.58	10	10	9.5	0.001442653
325	25-Jan-33	1,741.95	360.66	2,102.62	41,537.62	10	10	9.5	0.001384587
326	25-Feb-33	1,710.89	346.15	2,057.03	39,826.74	10	10	9.5	0.001327558
327	25-Mar-33	1,680.28	331.89	2,012.17	38,146.46	10	10	9.5	0.001271549
328	25-Apr-33	1,650.12	317.89	1,968.01	36,496.33	10	10	9.5	0.001216544
329	25-May-33	1,620.42	304.14	1,924.55	34,875.91	10	10	9.5	0.00116253
330	25-Jun-33	1,591.15	290.63	1,881.79	33,284.76	10	10	9.5	0.001109492
331	25-Jul-33	1,562.33	277.37	1,839.70	31,722.43	10	10	9.5	0.001057414
332	25-Aug-33	1,533.93	264.35	1,798.28	30,188.51	10	10	9.5	0.001006284
333	25-Sep-33	1,505.95	251.57	1,757.52	28,682.56	10	10	9.5	0.000956085
334	25-Oct-33	1,478.39	239.02	1,717.41	27,204.17	10	10	9.5	0.000906806
335	25-Nov-33	1,451.24	226.70	1,677.95	25,752.92	10	10	9.5	0.000858431
336	25-Dec-33	1,424.51	214.61	1,639.11	24,328.42	10	10	9.5	0.000810947
337	25-Jan-34	1,398.17	202.74	1,600.90	22,930.25	10	10	9.5	0.000764342
338	25-Feb-34	1,372.22	191.09	1,563.31	21,558.03	10	10	9.5	0.000718601
339	25-Mar-34	1,346.67	179.65	1,526.32	20,211.36	10	10	9.5	0.000673712
340	25-Apr-34	1,321.50	168.43	1,489.93	18,889.87	10	10	9.5	0.000629662
341	25-May-34	1,296.71	157.42	1,454.12	17,593.16	10	10	9.5	0.000586439
342	25-Jun-34	1,272.29	146.61	1,418.90	16,320.87	10	10	9.5	0.000544029
343	25-Jul-34	1,248.24	136.01	1,384.25	15,072.63	10	10	9.5	0.000502421
344	25-Aug-34	1,224.56	125.61	1,350.16	13,848.07	10	10	9.5	0.000461602
345	25-Sep-34	1,201.23	115.40	1,316.63	12,646.84	10	10	9.5	0.000421561
346	25-Oct-34	1,178.26	105.39	1,283.65	11,468.58	10	10	9.5	0.000382286
347	25-Nov-34	1,155.64	95.57	1,251.21	10,312.94	10	10	9.5	0.000343765
348	25-Dec-34	1,133.36	85.94	1,219.30	9,179.59	10	10	9.5	0.000305986
349	25-Jan-35	1,111.42	76.5	1,187.91	8,068.17	10	10	9.5	0.000268939
350	25-Feb-35	1,089.81	67.23	1,157.04	6,978.36	10	10	9.5	0.000232612
351	25-Mar-35	1,068.53	58.15	1,126.69	5,909.83	10	10	9.5	0.000196994
352	25-Apr-35	1,047.58	49.25	1,096.83	4,862.25	10	10	9.5	0.000162075
353	25-May-35	1,026.95	40.52	1,067.47	3,835.30	10	10	9.5	0.000127843
354	25-Jun-35	1,006.63	31.96	1,038.60	2,828.66	10	10	9.5	9.42887E-05
355	25-Jul-35	953.83	23.57	977.40	1,874.84	10	9.99999	9.5	6.24947E-05
356	25-Aug-35	934.80	15.62	950.42	940.04	10	10	9.5	3.13347E-05
357	25-Sep-35	754.45	7.83	762.29	185.59	10	10	9.5	6.18633E-06
358	25-Oct-35	185.59	1.55	187.13	0	10	10.0001	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	226,217.53	119,750.00	345,967.53	29,773,782.47	4.79	4.79	4.29	0.992459416
2	25-Feb-06	243,662.21	247,863.66	491,525.87	29,530,120.25	10	9.98988	9.5	0.984337342
3	25-Mar-06	260,866.71	245,560.38	506,427.09	29,269,253.54	10	9.97871	9.5	0.975641785
4	25-Apr-06	277,806.39	243,092.79	520,899.19	28,991,447.15	10	9.96648	9.5	0.966381572
5	25-May-06	294,457.01	240,463.83	534,920.84	28,696,990.14	10	9.95316	9.5	0.956566338
6	25-Jun-06	310,794.76	237,676.68	548,471.44	28,386,195.38	10	9.93874	9.5	0.946206513
7	25-Jul-06	326,227.64	234,734.80	560,962.44	28,059,967.74	10	9.9232	9.5	0.935332258
8	25-Aug-06	341,314.69	231,647.42	572,962.11	27,718,653.05	10	9.90653	9.5	0.923955102
9	25-Sep-06	353,288.12	228,418.37	581,706.49	27,365,364.93	10	9.88872	9.5	0.912178831
10	25-Oct-06	364,936.70	225,078.25	590,014.94	27,000,428.23	10	9.86992	9.5	0.900014274
11	25-Nov-06	361,414.59	221,630.63	583,045.21	26,639,013.65	10	9.85009	9.5	0.887967122
12	25-Dec-06	357,925.46	218,222.34	576,147.79	26,281,088.19	10	9.8302	9.5	0.876036273
13	25-Jan-07	354,469.00	214,852.93	569,321.92	25,926,619.19	10	9.81023	9.5	0.86422064
14	25-Feb-07	351,044.91	211,521.95	562,566.86	25,575,574.28	10	9.79018	9.5	0.852519143
15	25-Mar-07	347,652.89	208,228.98	555,881.87	25,227,921.39	10	9.77006	9.5	0.840930713
16	25-Apr-07	344,292.64	204,973.58	549,266.22	24,883,628.75	10	9.74984	9.5	0.829454292
17	25-May-07	340,963.87	201,755.31	542,719.18	24,542,664.88	10	9.72954	9.5	0.818088829
18	25-Jun-07	337,666.27	198,573.77	536,240.04	24,204,998.61	10	9.70915	9.5	0.806833287
19	25-Jul-07	334,399.57	195,428.52	529,828.09	23,870,599.04	10	9.68867	9.5	0.795686635
20	25-Aug-07	331,163.47	192,319.17	523,482.64	23,539,435.56	10	9.66809	9.5	0.784647852
21	25-Sep-07	327,957.70	189,245.29	517,202.99	23,211,477.87	10	9.6474	9.5	0.773715929
22	25-Oct-07	324,781.95	186,206.49	510,988.45	22,886,695.92	10	9.62661	9.5	0.762889864
23	25-Nov-07	321,635.97	183,202.37	504,838.34	22,565,059.95	10	9.6057	9.5	0.752168665
24	25-Dec-07	318,519.46	180,232.54	498,752.00	22,246,540.48	10	9.58469	9.5	0.741551349
25	25-Jan-08	315,432.17	177,296.60	492,728.76	21,931,108.32	10	9.56355	9.5	0.731036944
26	25-Feb-08	312,373.80	174,394.17	486,767.97	21,618,734.51	10	9.54229	9.5	0.720624484
27	25-Mar-08	309,344.10	171,524.87	480,868.97	21,309,390.41	10	9.5209	9.5	0.710313014
28	25-Apr-08	306,342.80	168,688.32	475,031.12	21,003,047.61	10	9.49938	9.5	0.700101587
29	25-May-08	303,369.63	165,884.16	469,253.79	20,699,677.98	10	9.47772	9.5	0.689989266
30	25-Jun-08	300,424.33	163,112.01	463,536.34	20,399,253.65	10	9.45592	9.5	0.679975122
31	25-Jul-08	297,506.65	160,371.51	457,878.15	20,101,747.00	10	9.43396	9.5	0.670058233
32	25-Aug-08	294,616.32	157,662.30	452,278.61	19,807,130.68	10	9.41186	9.5	0.660237689
33	25-Sep-08	291,753.08	154,984.03	446,737.11	19,515,377.60	10	9.38959	9.5	0.650512587
34	25-Oct-08	288,916.70	152,336.34	441,253.04	19,226,460.90	10	9.36716	9.5	0.64088203
35	25-Nov-08	286,106.91	149,718.90	435,825.81	18,940,353.99	10	9.34455	9.5	0.631345133
36	25-Dec-08	283,323.47	147,131.35	430,454.82	18,657,030.52	10	9.32177	9.5	0.621901017
37	25-Jan-09	280,566.14	144,573.35	425,139.49	18,376,464.38	10	9.2988	9.5	0.612548813
38	25-Feb-09	277,834.66	142,044.58	419,879.25	18,098,629.72	10	9.27564	9.5	0.603287657
39	25-Mar-09	275,128.81	139,544.71	414,673.51	17,823,500.92	10	9.25228	9.5	0.594116697
40	25-Apr-09	272,448.33	137,073.39	409,521.72	17,551,052.59	10	9.22872	9.5	0.585035086
41	25-May-09	269,793.00	134,630.32	404,423.32	17,281,259.59	10	9.20494	9.5	0.576041986
42	25-Jun-09	267,162.58	132,215.16	399,377.74	17,014,097.01	10	9.18094	9.5	0.567136567
43	25-Jul-09	264,556.83	129,827.61	394,384.45	16,749,540.18	10	9.15671	9.5	0.558318006
44	25-Aug-09	261,975.54	127,467.36	389,442.89	16,487,564.64	10	9.13224	9.5	0.549585488
45	25-Sep-09	259,418.46	125,134.08	384,552.54	16,228,146.18	10	9.10752	9.5	0.540938206
46	25-Oct-09	256,885.38	122,827.48	379,712.86	15,971,260.80	10	9.08255	9.5	0.53237536
47	25-Nov-09	254,376.06	120,547.26	374,923.32	15,716,884.73	10	9.05731	9.5	0.523896158
48	25-Dec-09	251,890.30	118,293.12	370,183.41	15,464,994.44	10	9.0318	9.5	0.515499815
49	25-Jan-10	249,427.86	116,064.75	365,492.61	15,215,566.57	10	9.006	9.5	0.507185552
50	25-Feb-10	246,988.54	113,861.88	360,850.41	14,968,578.04	10	8.9799	9.5	0.498952601
51	25-Mar-10	244,572.10	111,684.21	356,256.31	14,724,005.93	10	8.95349	9.5	0.490800198
52	25-Apr-10	242,178.36	109,531.45	351,709.81	14,481,827.58	10	8.92677	9.5	0.482727586
53	25-May-10	239,807.08	107,403.34	347,210.41	14,242,020.50	10	8.89971	9.5	0.474734017
54	25-Jun-10	237,458.06	105,299.57	342,757.63	14,004,562.44	10	8.8723	9.5	0.466818748
55	25-Jul-10	235,131.09	103,219.90	338,350.99	13,769,431.35	10	8.84454	9.5	0.458981045
56	25-Aug-10	232,825.97	101,164.03	333,990.00	13,536,605.38	10	8.8164	9.5	0.451220179
57	25-Sep-10	230,542.50	99,131.70	329,674.19	13,306,062.88	10	8.78788	9.5	0.443535429
58	25-Oct-10	228,280.46	97,122.64	325,403.10	13,077,782.42	10	8.75895	9.5	0.435926081
59	25-Nov-10	226,039.67	95,136.60	321,176.26	12,851,742.76	10	8.72961	9.5	0.428391425
60	25-Dec-10	223,819.91	93,173.31	316,993.22	12,627,922.84	10	8.69983	9.5	0.420930761
61	25-Jan-11	187,224.34	91,232.51	278,456.85	12,440,698.50	10	8.6696	9.5	0.41468995
62	25-Feb-11	185,129.73	89,635.35	274,765.08	12,255,568.77	10	8.64601	9.5	0.408518959
63	25-Mar-11	183,055.37	88,059.19	271,114.56	12,072,513.40	10	8.62229	9.5	0.402417113
64	25-Apr-11	181,001.07	86,503.78	267,504.85	11,891,512.33	10	8.59842	9.5	0.396383744
65	25-May-11	178,966.65	84,968.89	263,935.54	11,712,545.68	10	8.57441	9.5	0.390418189
66	25-Jun-11	176,951.90	83,454.27	260,406.18	11,535,593.78	10	8.55024	9.5	0.384519793
67	25-Jul-11	174,956.66	81,959.70	256,916.36	11,360,637.12	10	8.52593	9.5	0.378687904
68	25-Aug-11	172,980.74	80,484.93	253,465.67	11,187,656.37	10	8.50145	9.5	0.372921879
69	25-Sep-11	171,023.96	79,029.73	250,053.68	11,016,632.42	10	8.47681	9.5	0.367221081
70	25-Oct-11	169,086.13	77,593.87	246,680.00	10,847,546.29	10	8.45201	9.5	0.361584876
71	25-Nov-11	167,167.08	76,177.14	243,344.21	10,680,379.22	10	8.42703	9.5	0.356012641
72	25-Dec-11	165,266.63	74,779.30	240,045.93	10,515,112.59	10	8.40187	9.5	0.350503753
73	25-Jan-12	155,574.73	73,400.13	228,974.87	10,359,537.86	10	8.37653	9.5	0.345317929
74	25-Feb-12	153,784.16	72,114.65	225,898.80	10,205,753.70	10	8.35342	9.5	0.34019179
75	25-Mar-12	152,011.36	70,846.60	222,857.96	10,053,742.34	10	8.3302	9.5	0.335124745
76	25-Apr-12	150,256.18	69,595.78	219,851.96	9,903,486.16	10	8.30685	9.5	0.330116205
77	25-May-12	148,518.45	68,361.99	216,880.44	9,754,967.71	10	8.28338	9.5	0.32516559
78	25-Jun-12	146,798.00	67,145.01	213,943.01	9,608,169.72	10	8.25979	9.5	0.320272324
79	25-Jul-12	145,094.66	65,944.65	211,039.31	9,463,075.05	10	8.23607	9.5	0.315435835
80	25-Aug-12	143,408.29	64,760.70	208,168.99	9,319,666.77	10	8.21222	9.5	0.310655559
81	25-Sep-12	141,738.70	63,592.98	205,331.68	9,177,928.06	10	8.18823	9.5	0.305930935
82	25-Oct-12	140,085.76	62,441.28	202,527.04	9,037,842.30	10	8.1641	9.5	0.30126141
83	25-Nov-12	138,449.29	61,305.41	199,754.70	8,899,393.02	10	8.13983	9.5	0.296646434
84	25-Dec-12	136,829.14	60,185.19	197,014.33	8,762,563.88	10	8.11541	9.5	0.292085463
85	25-Jan-13	120,806.57	59,080.42	179,886.99	8,641,757.31	10	8.09084	9.5	0.288058577
86	25-Feb-13	119,398.85	58,128.23	177,527.08	8,522,358.46	10	8.07172	9.5	0.284078615
87	25-Mar-13	118,005.72	57,189.16	175,194.87	8,404,352.74	10	8.05258	9.5	0.280145091
88	25-Apr-13	116,627.04	56,263.03	172,890.07	8,287,725.70	10	8.03341	9.5	0.276257523
89	25-May-13	115,262.68	55,349.68	170,612.36	8,172,463.03	10	8.01422	9.5	0.272415434
90	25-Jun-13	113,912.48	54,448.96	168,361.44	8,058,550.55	10	7.99499	9.5	0.268618352
91	25-Jul-13	112,576.32	53,560.70	166,137.02	7,945,974.22	10	7.97573	9.5	0.264865807
92	25-Aug-13	111,254.06	52,684.75	163,938.81	7,834,720.17	10	7.95644	9.5	0.261157339
93	25-Sep-13	109,945.55	51,820.96	161,766.51	7,724,774.62	10	7.93712	9.5	0.257492487
94	25-Oct-13	108,650.66	50,969.16	159,619.83	7,616,123.96	10	7.91777	9.5	0.253870799
95	25-Nov-13	107,369.27	50,129.22	157,498.49	7,508,754.68	10	7.89838	9.5	0.250291823
96	25-Dec-13	106,101.24	49,300.98	155,402.21	7,402,653.45	10	7.87896	9.5	0.246755115
97	25-Jan-14	91,968.11	48,484.29	140,452.40	7,310,685.33	10	7.8595	9.5	0.243689511
98	25-Feb-14	90,937.99	47,799.52	138,737.51	7,219,747.35	10	7.84597	9.5	0.240658245
99	25-Mar-14	89,918.62	47,123.73	137,042.35	7,129,828.73	10	7.83247	9.5	0.237660958
100	25-Apr-14	88,909.90	46,456.81	135,366.70	7,040,918.83	10	7.81901	9.5	0.234697294
101	25-May-14	87,911.72	45,798.64	133,710.35	6,953,007.12	10	7.80557	9.5	0.231766904
102	25-Jun-14	86,923.97	45,149.11	132,073.09	6,866,083.14	10	7.79216	9.5	0.228869438
103	25-Jul-14	85,946.56	44,508.12	130,454.68	6,780,136.58	10	7.77878	9.5	0.226004553
104	25-Aug-14	84,979.38	43,875.56	128,854.94	6,695,157.20	10	7.76543	9.5	0.223171907
105	25-Sep-14	84,022.33	43,251.32	127,273.65	6,611,134.87	10	7.75211	9.5	0.220371162
106	25-Oct-14	83,075.30	42,635.30	125,710.59	6,528,059.57	10	7.73882	9.5	0.217601986
107	25-Nov-14	82,138.19	42,027.39	124,165.58	6,445,921.39	10	7.72555	9.5	0.214864046
108	25-Dec-14	81,210.91	41,427.49	122,638.40	6,364,710.48	10	7.71232	9.5	0.212157016
109	25-Jan-15	69,077.09	40,835.51	109,912.60	6,295,633.39	10	7.69911	9.5	0.209854446
110	25-Feb-15	68,394.65	40,354.01	108,748.66	6,227,238.74	10	7.69181	9.5	0.207574625
111	25-Mar-15	67,718.69	39,877.85	107,596.54	6,159,520.05	10	7.68453	9.5	0.205317335
112	25-Apr-15	67,049.17	39,406.97	106,456.13	6,092,470.88	10	7.67728	9.5	0.203082363
113	25-May-15	66,386.01	38,941.30	105,327.31	6,026,084.88	10	7.67005	9.5	0.200869496
114	25-Jun-15	65,729.15	38,480.80	104,209.96	5,960,355.72	10	7.66285	9.5	0.198678524
115	25-Jul-15	65,545.15	38,025.41	103,570.56	5,894,810.57	10	7.65567	9.5	0.196493686
116	25-Aug-15	64,894.29	37,572.10	102,466.39	5,829,916.28	10	7.64851	9.5	0.194330543
117	25-Sep-15	66,426.01	37,123.83	103,549.83	5,763,490.27	10	7.64138	9.5	0.192116342
118	25-Oct-15	65,757.93	36,666.71	102,424.63	5,697,732.35	10	7.63427	9.5	0.189924412
119	25-Nov-15	65,096.24	36,214.73	101,310.97	5,632,636.10	10	7.62719	9.5	0.187754537
120	25-Dec-15	64,440.90	35,767.84	100,208.75	5,568,195.20	10	7.62013	9.5	0.185606507
121	25-Jan-16	63,791.84	35,325.99	99,117.83	5,504,403.35	10	7.61309	9.5	0.183480112
122	25-Feb-16	63,149.01	34,889.11	98,038.12	5,441,254.35	10	7.60608	9.5	0.181375145
123	25-Mar-16	62,512.33	34,457.15	96,969.49	5,378,742.01	10	7.59909	9.5	0.1792914
124	25-Apr-16	61,881.77	34,030.06	95,911.83	5,316,860.25	10	7.59212	9.5	0.177228675
125	25-May-16	61,257.25	33,607.79	94,865.03	5,255,603.00	10	7.58518	9.5	0.175186767
126	25-Jun-16	60,638.72	33,190.27	93,828.99	5,194,964.28	10	7.57826	9.5	0.173165476
127	25-Jul-16	60,026.13	32,777.47	92,803.60	5,134,938.15	10	7.57136	9.5	0.171164605
128	25-Aug-16	59,419.42	32,369.32	91,788.73	5,075,518.73	10	7.56449	9.5	0.169183958
129	25-Sep-16	58,818.53	31,965.77	90,784.30	5,016,700.20	10	7.55764	9.5	0.16722334
130	25-Oct-16	58,223.41	31,566.79	89,790.20	4,958,476.79	10	7.55081	9.5	0.16528256
131	25-Nov-16	57,634.01	31,172.30	88,806.31	4,900,842.78	10	7.544	9.5	0.163361426
132	25-Dec-16	57,050.27	30,782.27	87,832.54	4,843,792.51	10	7.53722	9.5	0.16145975
133	25-Jan-17	56,472.14	30,396.65	86,868.79	4,787,320.36	10	7.53046	9.5	0.159577345
134	25-Feb-17	55,899.57	30,015.38	85,914.95	4,731,420.79	10	7.52372	9.5	0.157714026
135	25-Mar-17	55,332.50	29,638.42	84,970.92	4,676,088.29	10	7.517	9.5	0.15586961
136	25-Apr-17	54,770.88	29,265.72	84,036.61	4,621,317.41	10	7.51031	9.5	0.154043914
137	25-May-17	54,214.67	28,897.24	83,111.91	4,567,102.74	10	7.50364	9.5	0.152236758
138	25-Jun-17	53,663.80	28,532.93	82,196.73	4,513,438.94	10	7.49699	9.5	0.150447965
139	25-Jul-17	53,118.24	28,172.74	81,290.98	4,460,320.70	10	7.49036	9.5	0.148677357
140	25-Aug-17	52,577.92	27,816.62	80,394.55	4,407,742.77	10	7.48375	9.5	0.146924759
141	25-Sep-17	52,042.81	27,464.54	79,507.35	4,355,699.96	10	7.47717	9.5	0.145189999
142	25-Oct-17	51,512.85	27,116.45	78,629.30	4,304,187.11	10	7.47061	9.5	0.143472904
143	25-Nov-17	50,987.99	26,772.29	77,760.29	4,253,199.12	10	7.46407	9.5	0.141773304
144	25-Dec-17	50,468.19	26,432.04	76,900.23	4,202,730.93	10	7.45755	9.5	0.140091031
145	25-Jan-18	49,953.40	26,095.65	76,049.05	4,152,777.53	10	7.45105	9.5	0.138425918
146	25-Feb-18	49,443.57	25,763.07	75,206.64	4,103,333.96	10	7.44458	9.5	0.136777799
147	25-Mar-18	48,938.65	25,434.26	74,372.91	4,054,395.31	10	7.43813	9.5	0.13514651
148	25-Apr-18	48,438.60	25,109.19	73,547.79	4,005,956.71	10	7.43169	9.5	0.13353189
149	25-May-18	47,943.38	24,787.80	72,731.18	3,958,013.33	10	7.42528	9.5	0.131933778
150	25-Jun-18	47,452.93	24,470.07	71,922.99	3,910,560.41	10	7.41889	9.5	0.130352014
151	25-Jul-18	46,967.21	24,155.94	71,123.15	3,863,593.20	10	7.41253	9.5	0.12878644
152	25-Aug-18	46,486.18	23,845.38	70,331.57	3,817,107.01	10	7.40618	9.5	0.1272369
153	25-Sep-18	46,009.80	23,538.36	69,548.15	3,771,097.22	10	7.39985	9.5	0.125703241
154	25-Oct-18	45,538.01	23,234.82	68,772.83	3,725,559.21	10	7.39355	9.5	0.124185307
155	25-Nov-18	45,070.78	22,934.74	68,005.52	3,680,488.43	10	7.38726	9.5	0.122682948
156	25-Dec-18	44,608.07	22,638.07	67,246.14	3,635,880.36	10	7.381	9.5	0.121196012
157	25-Jan-19	44,149.82	22,344.78	66,494.60	3,591,730.53	10	7.37476	9.5	0.119724351
158	25-Feb-19	43,696.01	22,054.83	65,750.84	3,548,034.52	10	7.36854	9.5	0.118267817
159	25-Mar-19	43,246.58	21,768.18	65,014.76	3,504,787.94	10	7.36233	9.5	0.116826265
160	25-Apr-19	42,801.50	21,484.80	64,286.30	3,461,986.44	10	7.35615	9.5	0.115399548
161	25-May-19	42,360.73	21,204.65	63,565.38	3,419,625.71	10	7.34999	9.5	0.113987524
162	25-Jun-19	41,924.22	20,927.69	62,851.91	3,377,701.50	10	7.34385	9.5	0.11259005
163	25-Jul-19	41,491.93	20,653.90	62,145.83	3,336,209.57	10	7.33773	9.5	0.111206986
164	25-Aug-19	41,063.83	20,383.23	61,447.06	3,295,145.74	10	7.33164	9.5	0.109838191
165	25-Sep-19	40,639.87	20,115.65	60,755.52	3,254,505.86	10	7.32556	9.5	0.108483529
166	25-Oct-19	40,220.02	19,851.13	60,071.15	3,214,285.84	10	7.3195	9.5	0.107142861
167	25-Nov-19	39,804.24	19,589.63	59,393.87	3,174,481.60	10	7.31346	9.5	0.105816053
168	25-Dec-19	39,392.49	19,331.12	58,723.60	3,135,089.12	10	7.30744	9.5	0.104502971
169	25-Jan-20	38,984.72	19,075.56	58,060.29	3,096,104.39	10	7.30144	9.5	0.10320348
170	25-Feb-20	38,580.92	18,822.93	57,403.85	3,057,523.47	10	7.29546	9.5	0.101917449
171	25-Mar-20	38,181.02	18,573.20	56,754.22	3,019,342.45	10	7.28951	9.5	0.100644748
172	25-Apr-20	37,785.01	18,326.32	56,111.33	2,981,557.44	10	7.28357	9.5	0.099385248
173	25-May-20	37,392.84	18,082.27	55,475.11	2,944,164.60	10	7.27765	9.5	0.09813882
174	25-Jun-20	37,004.48	17,841.02	54,845.50	2,907,160.12	10	7.27175	9.5	0.096905337
175	25-Jul-20	36,619.89	17,602.54	54,222.42	2,870,540.23	10	7.26587	9.5	0.095684674
176	25-Aug-20	36,239.03	17,366.79	53,605.82	2,834,301.20	10	7.26001	9.5	0.094476707
177	25-Sep-20	35,861.87	17,133.75	52,995.62	2,798,439.33	10	7.25417	9.5	0.093281311
178	25-Oct-20	35,488.38	16,903.38	52,391.76	2,762,950.96	10	7.24835	9.5	0.092098365
179	25-Nov-20	35,118.51	16,675.66	51,794.17	2,727,832.44	10	7.24254	9.5	0.090927748
180	25-Dec-20	34,752.25	16,450.56	51,202.81	2,693,080.19	10	7.23676	9.5	0.08976934
181	25-Jan-21	34,389.54	16,228.04	50,617.59	2,658,690.65	10	7.231	9.5	0.088623022
182	25-Feb-21	34,030.37	16,008.09	50,038.46	2,624,660.28	10	7.22525	9.5	0.087488676
183	25-Mar-21	33,674.69	15,790.67	49,465.36	2,590,985.59	10	7.21953	9.5	0.086366186
184	25-Apr-21	33,322.47	15,575.75	48,898.22	2,557,663.12	10	7.21382	9.5	0.085255437
185	25-May-21	32,973.68	15,363.31	48,336.99	2,524,689.44	10	7.20813	9.5	0.084156315
186	25-Jun-21	32,628.29	15,153.32	47,781.61	2,492,061.16	10	7.20246	9.5	0.083068705
187	25-Jul-21	32,286.26	14,945.75	47,232.01	2,459,774.90	10	7.19681	9.5	0.081992497
188	25-Aug-21	31,947.57	14,740.57	46,688.14	2,427,827.33	10	7.19118	9.5	0.080927578
189	25-Sep-21	31,612.17	14,537.77	46,149.94	2,396,215.15	10	7.18557	9.5	0.079873838
190	25-Oct-21	31,280.05	14,337.30	45,617.36	2,364,935.10	10	7.17998	9.5	0.07883117
191	25-Nov-21	30,951.17	14,139.16	45,090.33	2,333,983.93	10	7.1744	9.5	0.077799464
192	25-Dec-21	30,625.50	13,943.30	44,568.80	2,303,358.43	10	7.16884	9.5	0.076778614
193	25-Jan-22	30,303.00	13,749.71	44,052.72	2,273,055.43	10	7.1633	9.5	0.075768514
194	25-Feb-22	29,983.66	13,558.37	43,542.02	2,243,071.77	10	7.15778	9.5	0.074769059
195	25-Mar-22	29,667.43	13,369.24	43,036.67	2,213,404.34	10	7.15228	9.5	0.073780145
196	25-Apr-22	29,354.29	13,182.30	42,536.59	2,184,050.05	10	7.1468	9.5	0.072801668
197	25-May-22	29,044.21	12,997.53	42,041.74	2,155,005.84	10	7.14133	9.5	0.071833528
198	25-Jun-22	28,737.17	12,814.90	41,552.06	2,126,268.67	10	7.13589	9.5	0.070875622
199	25-Jul-22	28,433.12	12,634.39	41,067.51	2,097,835.55	10	7.13046	9.5	0.069927852
200	25-Aug-22	28,132.05	12,455.98	40,588.03	2,069,703.50	10	7.12505	9.5	0.068990117
201	25-Sep-22	27,833.93	12,279.64	40,113.57	2,041,869.57	10	7.11965	9.5	0.068062319
202	25-Oct-22	27,538.72	12,105.36	39,644.08	2,014,330.86	10	7.11428	9.5	0.067144362
203	25-Nov-22	27,246.40	11,933.10	39,179.50	1,987,084.45	10	7.10892	9.5	0.066236148
204	25-Dec-22	26,956.95	11,762.85	38,719.80	1,960,127.50	10	7.10358	9.5	0.065337583
205	25-Jan-23	26,670.33	11,594.58	38,264.91	1,933,457.17	10	7.09826	9.5	0.064448572
206	25-Feb-23	26,386.52	11,428.27	37,814.79	1,907,070.65	10	7.09296	9.5	0.063569022
207	25-Mar-23	26,105.50	11,263.90	37,369.40	1,880,965.15	10	7.08767	9.5	0.062698838
208	25-Apr-23	25,827.23	11,101.46	36,928.68	1,855,137.93	10	7.0824	9.5	0.061837931
209	25-May-23	25,551.68	10,940.91	36,492.59	1,829,586.24	10	7.07715	9.5	0.060986208
210	25-Jun-23	25,278.85	10,782.23	36,061.08	1,804,307.40	10	7.07191	9.5	0.06014358
211	25-Jul-23	25,008.69	10,625.41	35,634.10	1,779,298.71	10	7.0667	9.5	0.059309957
212	25-Aug-23	24,741.18	10,470.43	35,211.61	1,754,557.52	10	7.0615	9.5	0.058485251
213	25-Sep-23	24,476.31	10,317.26	34,793.57	1,730,081.22	10	7.05632	9.5	0.057669374
214	25-Oct-23	24,214.03	10,165.89	34,379.92	1,705,867.18	10	7.05115	9.5	0.056862239
215	25-Nov-23	23,954.34	10,016.29	33,970.62	1,681,912.85	10	7.046	9.5	0.056063762
216	25-Dec-23	23,697.19	9,868.45	33,565.64	1,658,215.65	10	7.04087	9.5	0.055273855
217	25-Jan-24	23,442.58	9,722.34	33,164.92	1,634,773.07	10	7.03576	9.5	0.054492436
218	25-Feb-24	23,190.47	9,577.95	32,768.42	1,611,582.60	10	7.03066	9.5	0.05371942
219	25-Mar-24	22,940.85	9,435.26	32,376.10	1,588,641.75	10	7.02558	9.5	0.052954725
220	25-Apr-24	22,693.68	9,294.24	31,987.92	1,565,948.07	10	7.02052	9.5	0.052198269
221	25-May-24	22,448.95	9,154.89	31,603.84	1,543,499.12	10	7.01547	9.5	0.051449971
222	25-Jun-24	22,206.63	9,017.18	31,223.80	1,521,292.50	10	7.01044	9.5	0.05070975
223	25-Jul-24	21,966.69	8,881.09	30,847.79	1,499,325.81	10	7.00543	9.5	0.049977527
224	25-Aug-24	21,729.13	8,746.61	30,475.74	1,477,596.68	10	7.00044	9.5	0.049253223
225	25-Sep-24	21,493.91	8,613.72	30,107.62	1,456,102.77	10	6.99546	9.5	0.048536759
226	25-Oct-24	21,261.00	8,482.40	29,743.40	1,434,841.77	10	6.99049	9.5	0.047828059
227	25-Nov-24	21,030.40	8,352.63	29,383.03	1,413,811.37	10	6.98555	9.5	0.047127046
228	25-Dec-24	20,802.08	8,224.40	29,026.47	1,393,009.29	10	6.98062	9.5	0.046433643
229	25-Jan-25	20,576.01	8,097.68	28,673.69	1,372,433.28	10	6.9757	9.5	0.045747776
230	25-Feb-25	20,352.18	7,972.47	28,324.65	1,352,081.10	10	6.9708	9.5	0.04506937
231	25-Mar-25	20,130.56	7,848.74	27,979.30	1,331,950.54	10	6.96592	9.5	0.044398351
232	25-Apr-25	19,911.13	7,726.49	27,637.62	1,312,039.42	10	6.96106	9.5	0.043734647
233	25-May-25	19,693.87	7,605.68	27,299.55	1,292,345.55	10	6.95621	9.5	0.043078185
234	25-Jun-25	19,478.76	7,486.32	26,965.08	1,272,866.79	10	6.95138	9.5	0.042428893
235	25-Jul-25	19,265.79	7,368.37	26,634.16	1,253,601.00	10	6.94656	9.5	0.0417867
236	25-Aug-25	19,054.92	7,251.83	26,306.75	1,234,546.08	10	6.94176	9.5	0.041151536
237	25-Sep-25	18,846.14	7,136.68	25,982.82	1,215,699.94	10	6.93698	9.5	0.040523331
238	25-Oct-25	18,639.43	7,022.90	25,662.34	1,197,060.51	10	6.93221	9.5	0.039902017
239	25-Nov-25	18,434.78	6,910.48	25,345.26	1,178,625.73	10	6.92745	9.5	0.039287524
240	25-Dec-25	18,232.15	6,799.41	25,031.56	1,160,393.58	10	6.92272	9.5	0.038679786
241	25-Jan-26	18,031.54	6,689.66	24,721.20	1,142,362.04	10	6.91799	9.5	0.038078735
242	25-Feb-26	17,832.91	6,581.23	24,414.14	1,124,529.13	10	6.91329	9.5	0.037484304
243	25-Mar-26	17,636.26	6,474.10	24,110.36	1,106,892.87	10	6.9086	9.5	0.036896429
244	25-Apr-26	17,441.57	6,368.25	23,809.82	1,089,451.30	10	6.90392	9.5	0.036315043
245	25-May-26	17,248.81	6,263.68	23,512.48	1,072,202.49	10	6.89926	9.5	0.035740083
246	25-Jun-26	17,057.96	6,160.36	23,218.32	1,055,144.53	10	6.89462	9.5	0.035171484
247	25-Jul-26	16,869.02	6,058.28	22,927.30	1,038,275.51	10	6.88999	9.5	0.034609184
248	25-Aug-26	16,681.96	5,957.43	22,639.39	1,021,593.55	10	6.88538	9.5	0.034053118
249	25-Sep-26	16,496.76	5,857.80	22,354.56	1,005,096.79	10	6.88078	9.5	0.033503226
250	25-Oct-26	16,313.40	5,759.37	22,072.78	988,783.39	10	6.8762	9.5	0.032959446
251	25-Nov-26	16,131.88	5,662.13	21,794.01	972,651.51	10	6.87163	9.5	0.032421717
252	25-Dec-26	15,952.16	5,566.06	21,518.22	956,699.35	10	6.86708	9.5	0.031889978
253	25-Jan-27	15,774.24	5,471.16	21,245.40	940,925.11	10	6.86254	9.5	0.03136417
254	25-Feb-27	15,598.09	5,377.40	20,975.49	925,327.03	10	6.85802	9.5	0.030844234
255	25-Mar-27	15,423.70	5,284.79	20,708.48	909,903.33	10	6.85351	9.5	0.030330111
256	25-Apr-27	15,251.05	5,193.29	20,444.34	894,652.28	10	6.84902	9.5	0.029821743
257	25-May-27	15,080.13	5,102.91	20,183.04	879,572.15	10	6.84455	9.5	0.029319072
258	25-Jun-27	14,910.91	5,013.62	19,924.54	864,661.23	10	6.84008	9.5	0.028822041
259	25-Jul-27	14,743.39	4,925.43	19,668.82	849,917.84	10	6.83564	9.5	0.028330595
260	25-Aug-27	14,577.55	4,838.30	19,415.85	835,340.29	10	6.8312	9.5	0.027844676
261	25-Sep-27	14,413.37	4,752.24	19,165.61	820,926.93	10	6.82679	9.5	0.027364231
262	25-Oct-27	14,250.83	4,667.23	18,918.06	806,676.10	10	6.82238	9.5	0.026889203
263	25-Nov-27	14,089.91	4,583.26	18,673.18	792,586.19	10	6.81799	9.5	0.02641954
264	25-Dec-27	13,930.62	4,500.32	18,430.93	778,655.57	10	6.81362	9.5	0.025955186
265	25-Jan-28	13,772.92	4,418.39	18,191.31	764,882.65	10	6.80926	9.5	0.025496088
266	25-Feb-28	13,616.80	4,337.47	17,954.27	751,265.85	10	6.80492	9.5	0.025042195
267	25-Mar-28	13,462.25	4,257.54	17,719.79	737,803.61	10	6.80059	9.5	0.024593454
268	25-Apr-28	13,309.25	4,178.59	17,487.84	724,494.36	10	6.79627	9.5	0.024149812
269	25-May-28	13,157.79	4,100.62	17,258.41	711,336.57	10	6.79197	9.5	0.023711219
270	25-Jun-28	13,007.85	4,023.60	17,031.45	698,328.72	10	6.78768	9.5	0.023277624
271	25-Jul-28	12,859.42	3,947.54	16,806.96	685,469.30	10	6.78341	9.5	0.022848977
272	25-Aug-28	12,712.48	3,872.41	16,584.90	672,756.81	10	6.77915	9.5	0.022425227
273	25-Sep-28	12,567.03	3,798.22	16,365.24	660,189.79	10	6.7749	9.5	0.022006326
274	25-Oct-28	12,423.03	3,724.94	16,147.97	647,766.75	10	6.77067	9.5	0.021592225
275	25-Nov-28	12,280.49	3,652.57	15,933.06	635,486.26	10	6.76646	9.5	0.021182875
276	25-Dec-28	12,139.39	3,581.10	15,720.49	623,346.87	10	6.76225	9.5	0.020778229
277	25-Jan-29	11,999.71	3,510.51	15,510.22	611,347.16	10	6.75806	9.5	0.020378239
278	25-Feb-29	11,861.44	3,440.81	15,302.25	599,485.72	10	6.75389	9.5	0.019982857
279	25-Mar-29	11,724.56	3,371.97	15,096.54	587,761.16	10	6.74973	9.5	0.019592039
280	25-Apr-29	11,589.07	3,303.99	14,893.06	576,172.08	10	6.74558	9.5	0.019205736
281	25-May-29	11,454.95	3,236.86	14,691.81	564,717.13	10	6.74145	9.5	0.018823904
282	25-Jun-29	11,322.19	3,170.57	14,492.76	553,394.95	10	6.73733	9.5	0.018446498
283	25-Jul-29	11,190.76	3,105.11	14,295.87	542,204.18	10	6.73322	9.5	0.018073473
284	25-Aug-29	11,060.67	3,040.47	14,101.14	531,143.51	10	6.72913	9.5	0.017704784
285	25-Sep-29	10,931.90	2,976.64	13,908.54	520,211.62	10	6.72505	9.5	0.017340387
286	25-Oct-29	10,804.43	2,913.61	13,718.04	509,407.19	10	6.72098	9.5	0.01698024
287	25-Nov-29	10,678.25	2,851.38	13,529.63	498,728.93	10	6.71693	9.5	0.016624298
288	25-Dec-29	10,553.36	2,789.93	13,343.28	488,175.58	10	6.71289	9.5	0.016272519
289	25-Jan-30	10,429.73	2,729.25	13,158.98	477,745.85	10	6.70887	9.5	0.015924862
290	25-Feb-30	10,307.35	2,669.35	12,976.70	467,438.50	10	6.70486	9.5	0.015581283
291	25-Mar-30	10,186.22	2,610.20	12,796.42	457,252.27	10	6.70086	9.5	0.015241742
292	25-Apr-30	10,066.33	2,551.80	12,618.13	447,185.95	10	6.69687	9.5	0.014906198
293	25-May-30	9,947.65	2,494.14	12,441.79	437,238.30	10	6.6929	9.5	0.01457461
294	25-Jun-30	9,830.18	2,437.22	12,267.40	427,408.12	10	6.68894	9.5	0.014246937
295	25-Jul-30	9,713.90	2,381.02	12,094.92	417,694.22	10	6.685	9.5	0.013923141
296	25-Aug-30	9,598.81	2,325.54	11,924.35	408,095.40	10	6.68106	9.5	0.01360318
297	25-Sep-30	9,484.90	2,270.76	11,755.66	398,610.51	10	6.67715	9.5	0.013287017
298	25-Oct-30	9,372.14	2,216.69	11,588.83	389,238.36	10	6.67324	9.5	0.012974612
299	25-Nov-30	9,260.54	2,163.30	11,423.85	379,977.82	10	6.66935	9.5	0.012665927
300	25-Dec-30	9,150.08	2,110.61	11,260.68	370,827.74	10	6.66547	9.5	0.012360925
301	25-Jan-31	9,040.74	2,058.59	11,099.33	361,787.00	10	6.6616	9.5	0.012059567
302	25-Feb-31	8,932.53	2,007.24	10,939.76	352,854.47	10	6.65774	9.5	0.011761816
303	25-Mar-31	8,825.42	1,956.55	10,781.97	344,029.06	10	6.6539	9.5	0.011467635
304	25-Apr-31	8,719.40	1,906.51	10,625.92	335,309.65	10	6.65007	9.5	0.011176988
305	25-May-31	8,614.48	1,857.13	10,471.60	326,695.18	10	6.64626	9.5	0.010889839
306	25-Jun-31	8,510.62	1,808.38	10,319.00	318,184.55	10	6.64245	9.5	0.010606152
307	25-Jul-31	8,407.84	1,760.27	10,168.10	309,776.72	10	6.63866	9.5	0.010325891
308	25-Aug-31	8,306.10	1,712.78	10,018.88	301,470.61	10	6.63488	9.5	0.01004902
309	25-Sep-31	8,205.42	1,665.91	9,871.32	293,265.20	10	6.63112	9.5	0.009775507
310	25-Oct-31	8,105.76	1,619.65	9,725.41	285,159.43	10	6.62736	9.5	0.009505314
311	25-Nov-31	8,007.13	1,573.99	9,581.12	277,152.30	10	6.62362	9.5	0.00923841
312	25-Dec-31	7,909.52	1,528.93	9,438.45	269,242.78	10	6.61989	9.5	0.008974759
313	25-Jan-32	7,812.91	1,484.47	9,297.38	261,429.87	10	6.61618	9.5	0.008714329
314	25-Feb-32	7,717.30	1,440.58	9,157.88	253,712.57	10	6.61247	9.5	0.008457086
315	25-Mar-32	7,622.67	1,397.28	9,019.94	246,089.91	10	6.60878	9.5	0.008202997
316	25-Apr-32	7,529.01	1,354.54	8,883.55	238,560.89	10	6.6051	9.5	0.00795203
317	25-May-32	7,436.32	1,312.37	8,748.70	231,124.57	10	6.60144	9.5	0.007704152
318	25-Jun-32	7,344.59	1,270.76	8,615.35	223,779.98	10	6.59778	9.5	0.007459333
319	25-Jul-32	7,253.81	1,229.70	8,483.51	216,526.16	10	6.59414	9.5	0.007217539
320	25-Aug-32	7,163.97	1,189.18	8,353.15	209,362.20	10	6.59051	9.5	0.00697874
321	25-Sep-32	7,075.05	1,149.20	8,224.26	202,287.14	10	6.58689	9.5	0.006742905
322	25-Oct-32	6,987.06	1,109.76	8,096.82	195,300.08	10	6.58328	9.5	0.006510003
323	25-Nov-32	6,899.98	1,070.84	7,970.82	188,400.11	10	6.57969	9.5	0.006280004
324	25-Dec-32	6,813.80	1,032.45	7,846.25	181,586.31	10	6.57611	9.5	0.006052877
325	25-Jan-33	6,728.51	994.57	7,723.08	174,857.80	10	6.57254	9.5	0.005828593
326	25-Feb-33	6,644.11	957.20	7,601.31	168,213.69	10	6.56898	9.5	0.005607123
327	25-Mar-33	6,560.59	920.33	7,480.91	161,653.11	10	6.56543	9.5	0.005388437
328	25-Apr-33	6,477.93	883.96	7,361.89	155,175.18	10	6.5619	9.5	0.005172506
329	25-May-33	6,396.13	848.08	7,244.21	148,779.04	10	6.55837	9.5	0.004959301
330	25-Jun-33	6,315.19	812.69	7,127.88	142,463.86	10	6.55486	9.5	0.004748795
331	25-Jul-33	6,235.09	777.78	7,012.86	136,228.77	10	6.55136	9.5	0.004540959
332	25-Aug-33	6,155.82	743.34	6,899.16	130,072.95	10	6.54788	9.5	0.004335765
333	25-Sep-33	6,077.38	709.37	6,786.75	123,995.57	10	6.5444	9.5	0.004133186
334	25-Oct-33	5,999.76	675.87	6,675.63	117,995.81	10	6.54094	9.5	0.003933194
335	25-Nov-33	5,922.95	642.83	6,565.78	112,072.87	10	6.53748	9.5	0.003735762
336	25-Dec-33	5,846.94	610.24	6,457.18	106,225.93	10	6.53404	9.5	0.003540864
337	25-Jan-34	5,771.73	578.10	6,349.83	100,454.20	10	6.53061	9.5	0.003348473
338	25-Feb-34	5,697.30	546.40	6,243.70	94,756.90	10	6.5272	9.5	0.003158563
339	25-Mar-34	5,623.66	515.15	6,138.80	89,133.25	10	6.52379	9.5	0.002971108
340	25-Apr-34	5,550.78	484.32	6,035.10	83,582.46	10	6.5204	9.5	0.002786082
341	25-May-34	5,478.67	453.92	5,932.60	78,103.79	10	6.51701	9.5	0.00260346
342	25-Jun-34	5,407.32	423.95	5,831.27	72,696.47	10	6.51364	9.5	0.002423216
343	25-Jul-34	5,336.72	394.40	5,731.11	67,359.75	10	6.51028	9.5	0.002245325
344	25-Aug-34	5,266.86	365.25	5,632.11	62,092.90	10	6.50693	9.5	0.002069763
345	25-Sep-34	5,197.73	336.52	5,534.26	56,895.16	10	6.5036	9.5	0.001896505
346	25-Oct-34	5,129.34	308.20	5,437.53	51,765.83	10	6.50027	9.5	0.001725528
347	25-Nov-34	5,061.66	280.27	5,341.93	46,704.17	10	6.49696	9.5	0.001556806
348	25-Dec-34	4,994.70	252.73	5,247.43	41,709.47	10	6.49366	9.5	0.001390316
349	25-Jan-35	4,928.44	225.59	5,154.03	36,781.03	10	6.49038	9.5	0.001226034
350	25-Feb-35	4,862.89	198.84	5,061.72	31,918.14	10	6.48711	9.5	0.001063938
351	25-Mar-35	4,798.02	172.46	4,970.48	27,120.11	10	6.48385	9.5	0.000904004
352	25-Apr-35	4,733.85	146.46	4,880.31	22,386.27	10	6.48061	9.5	0.000746209
353	25-May-35	4,670.35	120.84	4,791.19	17,715.91	10	6.47739	9.5	0.00059053
354	25-Jun-35	4,607.53	95.58	4,703.11	13,108.38	10	6.4742	9.5	0.000436946
355	25-Jul-35	4,392.04	70.69	4,462.72	8,716.35	10	6.47106	9.5	0.000290545
356	25-Aug-35	4,332.66	46.98	4,379.64	4,383.69	10	6.46793	9.5	0.000146123
357	25-Sep-35	3,515.37	23.62	3,538.98	868.33	10	6.46498	9.5	2.89443E-05
358	25-Oct-35	868.33	4.68	873	0	10	6.4618	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	160,497.13	119,750.00	280,247.13	29,839,502.87	4.79	4.79	4.29	0.994650096
2	25-Feb-06	172,184.98	248,164.88	420,349.86	29,667,317.89	10	9.97999	9.5	0.988910596
3	25-Mar-06	183,756.81	246,189.20	429,946.01	29,483,561.08	10	9.958	9.5	0.982785369
4	25-Apr-06	195,201.69	244,075.04	439,276.72	29,288,359.39	10	9.93401	9.5	0.976278646
5	25-May-06	206,508.81	241,824.68	448,333.49	29,081,850.58	10	9.90802	9.5	0.969395019
6	25-Jun-06	217,667.53	239,440.62	457,108.16	28,864,183.05	10	9.88	9.5	0.962139435
7	25-Jul-06	228,295.62	236,925.58	465,221.20	28,635,887.43	10	9.84995	9.5	0.954529581
8	25-Aug-06	238,760.15	234,287.05	473,047.20	28,397,127.28	10	9.81791	9.5	0.946570909
9	25-Sep-06	247,248.71	231,528.04	478,776.75	28,149,878.57	10	9.78386	9.5	0.938329286
10	25-Oct-06	255,581.65	228,673.93	484,255.59	27,894,296.92	10	9.74813	9.5	0.929809897
11	25-Nov-06	253,984.52	225,727.53	479,712.04	27,640,312.40	10	9.7107	9.5	0.921343747
12	25-Dec-06	252,397.00	222,811.62	475,208.63	27,387,915.39	10	9.67333	9.5	0.912930513
13	25-Jan-07	250,819.05	219,925.88	470,744.94	27,137,096.34	10	9.63604	9.5	0.904569878
14	25-Feb-07	249,250.60	217,069.97	466,320.58	26,887,845.74	10	9.59882	9.5	0.896261525
15	25-Mar-07	247,691.60	214,243.56	461,935.16	26,640,154.14	10	9.56165	9.5	0.888005138
16	25-Apr-07	246,141.98	211,446.31	457,588.29	26,394,012.16	10	9.52455	9.5	0.879800405
17	25-May-07	244,601.70	208,677.90	453,279.60	26,149,410.46	10	9.48751	9.5	0.871647015
18	25-Jun-07	243,070.69	205,938.02	449,008.71	25,906,339.77	10	9.45052	9.5	0.863544659
19	25-Jul-07	241,548.90	203,226.34	444,775.24	25,664,790.87	10	9.41359	9.5	0.855493029
20	25-Aug-07	240,036.27	200,542.55	440,578.82	25,424,754.60	10	9.3767	9.5	0.84749182
21	25-Sep-07	238,532.75	197,886.34	436,419.09	25,186,221.84	10	9.33986	9.5	0.839540728
22	25-Oct-07	237,038.28	195,257.40	432,295.69	24,949,183.56	10	9.30306	9.5	0.831639452
23	25-Nov-07	235,552.81	192,655.44	428,208.25	24,713,630.75	10	9.2663	9.5	0.823787692
24	25-Dec-07	234,076.28	190,080.15	424,156.43	24,479,554.47	10	9.22957	9.5	0.815985149
25	25-Jan-08	232,608.64	187,531.25	420,139.88	24,246,945.83	10	9.19288	9.5	0.808231528
26	25-Feb-08	231,149.83	185,008.42	416,158.25	24,015,796.00	10	9.15621	9.5	0.800526533
27	25-Mar-08	229,699.80	182,511.40	412,211.20	23,786,096.20	10	9.11957	9.5	0.792869873
28	25-Apr-08	228,258.50	180,039.89	408,298.39	23,557,837.70	10	9.08295	9.5	0.785261257
29	25-May-08	226,825.87	177,593.61	404,419.48	23,331,011.83	10	9.04635	9.5	0.777700394
30	25-Jun-08	225,401.86	175,172.29	400,574.15	23,105,609.97	10	9.00976	9.5	0.770186999
31	25-Jul-08	223,986.42	172,775.64	396,762.06	22,881,623.55	10	8.97318	9.5	0.762720785
32	25-Aug-08	222,579.50	170,403.40	392,982.90	22,659,044.04	10	8.93661	9.5	0.755301468
33	25-Sep-08	221,181.05	168,055.30	389,236.34	22,437,863.00	10	8.90004	9.5	0.747928767
34	25-Oct-08	219,791.00	165,731.07	385,522.07	22,218,072.00	10	8.86347	9.5	0.7406024
35	25-Nov-08	218,409.32	163,430.45	381,839.77	21,999,662.68	10	8.82689	9.5	0.733322089
36	25-Dec-08	217,035.95	161,153.18	378,189.13	21,782,626.73	10	8.79031	9.5	0.726087558
37	25-Jan-09	215,670.84	158,899.00	374,569.85	21,566,955.88	10	8.75371	9.5	0.718898529
38	25-Feb-09	214,313.94	156,667.67	370,981.61	21,352,641.94	10	8.7171	9.5	0.711754731
39	25-Mar-09	212,965.21	154,458.93	367,424.13	21,139,676.74	10	8.68046	9.5	0.704655891
40	25-Apr-09	211,624.58	152,272.53	363,897.11	20,928,052.16	10	8.6438	9.5	0.697601739
41	25-May-09	210,292.01	150,108.23	360,400.25	20,717,760.14	10	8.6071	9.5	0.690592005
42	25-Jun-09	208,967.46	147,965.79	356,933.25	20,508,792.68	10	8.57037	9.5	0.683626423
43	25-Jul-09	207,650.87	145,844.97	353,495.84	20,301,141.80	10	8.53361	9.5	0.676704727
44	25-Aug-09	206,342.20	143,745.53	350,087.73	20,094,799.60	10	8.49679	9.5	0.669826653
45	25-Sep-09	205,041.40	141,667.24	346,708.64	19,889,758.20	10	8.45993	9.5	0.66299194
46	25-Oct-09	203,748.41	139,609.87	343,358.28	19,686,009.79	10	8.42302	9.5	0.656200326
47	25-Nov-09	202,463.20	137,573.19	340,036.39	19,483,546.59	10	8.38605	9.5	0.649451553
48	25-Dec-09	201,185.71	135,556.98	336,742.69	19,282,360.88	10	8.34901	9.5	0.642745363
49	25-Jan-10	199,915.90	133,561.01	333,476.92	19,082,444.98	10	8.31191	9.5	0.636081499
50	25-Feb-10	198,653.72	131,585.07	330,238.79	18,883,791.26	10	8.27473	9.5	0.629459709
51	25-Mar-10	197,399.13	129,628.94	327,028.06	18,686,392.13	10	8.23747	9.5	0.622879738
52	25-Apr-10	196,152.07	127,692.39	323,844.46	18,490,240.07	10	8.20013	9.5	0.616341336
53	25-May-10	194,912.50	125,775.23	320,687.73	18,295,327.56	10	8.1627	9.5	0.609844252
54	25-Jun-10	193,680.39	123,877.23	317,557.62	18,101,647.17	10	8.12517	9.5	0.603388239
55	25-Jul-10	192,455.67	121,998.20	314,453.87	17,909,191.50	10	8.08754	9.5	0.59697305
56	25-Aug-10	191,238.31	120,137.93	311,376.24	17,717,953.19	10	8.04981	9.5	0.59059844
57	25-Sep-10	190,028.26	118,296.21	308,324.47	17,527,924.92	10	8.01196	9.5	0.584264164
58	25-Oct-10	188,825.48	116,472.84	305,298.33	17,339,099.44	10	7.97399	9.5	0.577969981
59	25-Nov-10	187,629.93	114,667.64	302,297.56	17,151,469.51	10	7.93589	9.5	0.57171565
60	25-Dec-10	186,441.55	112,880.39	299,321.94	16,965,027.96	10	7.89766	9.5	0.565500932
61	25-Jan-11	159,636.71	111,110.91	270,747.62	16,805,391.26	10	7.85929	9.5	0.560179709
62	25-Feb-11	158,487.07	109,640.19	268,127.26	16,646,904.18	10	7.82893	9.5	0.554896806
63	25-Mar-11	157,344.41	108,186.14	265,530.55	16,489,559.78	10	7.79865	9.5	0.549651993
64	25-Apr-11	156,208.66	106,748.58	262,957.24	16,333,351.11	10	7.76845	9.5	0.544445037
65	25-May-11	155,079.80	105,327.32	260,407.12	16,178,271.31	10	7.73833	9.5	0.53927571
66	25-Jun-11	153,957.78	103,922.18	257,879.96	16,024,313.54	10	7.70828	9.5	0.534143785
67	25-Jul-11	152,842.55	102,533.00	255,375.55	15,871,470.98	10	7.67831	9.5	0.529049033
68	25-Aug-11	151,734.08	101,159.58	252,893.67	15,719,736.90	10	7.64841	9.5	0.52399123
69	25-Sep-11	150,632.33	99,801.76	250,434.09	15,569,104.57	10	7.61858	9.5	0.518970152
70	25-Oct-11	149,537.25	98,459.37	247,996.62	15,419,567.32	10	7.58883	9.5	0.513985577
71	25-Nov-11	148,448.80	97,132.23	245,581.03	15,271,118.52	10	7.55914	9.5	0.509037284
72	25-Dec-11	147,366.94	95,820.19	243,187.13	15,123,751.58	10	7.52952	9.5	0.504125053
73	25-Jan-12	141,130.21	94,523.06	235,653.27	14,982,621.37	10	7.49997	9.5	0.499420712
74	25-Feb-12	140,097.68	93,303.78	233,401.46	14,842,523.70	10	7.47296	9.5	0.49475079
75	25-Mar-12	139,071.56	92,098.47	231,170.03	14,703,452.14	10	7.44605	9.5	0.490115071
76	25-Apr-12	138,051.82	90,906.95	228,958.77	14,565,400.32	10	7.41923	9.5	0.485513344
77	25-May-12	137,038.40	89,729.10	226,767.50	14,428,361.92	10	7.39251	9.5	0.480945397
78	25-Jun-12	136,031.28	88,564.73	224,596.02	14,292,330.64	10	7.36589	9.5	0.476411021
79	25-Jul-12	135,030.42	87,413.72	222,444.14	14,157,300.22	10	7.33935	9.5	0.471910007
80	25-Aug-12	134,035.77	86,275.90	220,311.67	14,023,264.45	10	7.31291	9.5	0.467442148
81	25-Sep-12	133,047.30	85,151.14	218,198.43	13,890,217.15	10	7.28656	9.5	0.463007238
82	25-Oct-12	132,064.97	84,039.27	216,104.24	13,758,152.18	10	7.2603	9.5	0.458605073
83	25-Nov-12	131,088.74	82,940.17	214,028.91	13,627,063.44	10	7.23413	9.5	0.454235448
84	25-Dec-12	130,118.58	81,853.68	211,972.25	13,496,944.86	10	7.20804	9.5	0.449898162
85	25-Jan-13	119,437.16	80,779.66	200,216.82	13,377,507.71	10	7.18204	9.5	0.445916924
86	25-Feb-13	118,567.63	79,833.75	198,401.38	13,258,940.08	10	7.16131	9.5	0.441964669
87	25-Mar-13	117,703.71	78,898.49	196,602.20	13,141,236.37	10	7.14071	9.5	0.438041212
88	25-Apr-13	116,845.37	77,973.74	194,819.12	13,024,391.00	10	7.12022	9.5	0.434146367
89	25-May-13	115,992.58	77,059.40	193,051.98	12,908,398.42	10	7.09985	9.5	0.430279947
90	25-Jun-13	115,145.30	76,155.33	191,300.63	12,793,253.12	10	7.07961	9.5	0.426441771
91	25-Jul-13	114,303.49	75,261.42	189,564.92	12,678,949.63	10	7.05948	9.5	0.422631654
92	25-Aug-13	113,467.13	74,377.56	187,844.69	12,565,482.50	10	7.03947	9.5	0.418849417
93	25-Sep-13	112,636.18	73,503.62	186,139.80	12,452,846.32	10	7.01957	9.5	0.415094877
94	25-Oct-13	111,810.60	72,639.49	184,450.09	12,341,035.73	10	6.9998	9.5	0.411367858
95	25-Nov-13	110,990.35	71,785.07	182,775.42	12,230,045.37	10	6.98013	9.5	0.407668179
96	25-Dec-13	110,175.42	70,940.23	181,115.65	12,119,869.95	10	6.96059	9.5	0.403995665
97	25-Jan-14	100,420.70	70,104.86	170,525.56	12,019,449.26	10	6.94115	9.5	0.400648309
98	25-Feb-14	99,721.48	69,381.36	169,102.84	11,919,727.77	10	6.92691	9.5	0.397324259
99	25-Mar-14	99,026.82	68,665.31	167,692.12	11,820,700.96	10	6.91277	9.5	0.394023365
100	25-Apr-14	98,336.66	67,956.64	166,293.30	11,722,364.30	10	6.89874	9.5	0.390745477
101	25-May-14	97,651.00	67,255.26	164,906.26	11,624,713.29	10	6.88482	9.5	0.387490443
102	25-Jun-14	96,969.80	66,561.10	163,530.89	11,527,743.50	10	6.87099	9.5	0.384258117
103	25-Jul-14	96,293.02	65,874.06	162,167.09	11,431,450.48	10	6.85727	9.5	0.381048349
104	25-Aug-14	95,620.65	65,194.08	160,814.73	11,335,829.82	10	6.84365	9.5	0.377860994
105	25-Sep-14	94,952.66	64,521.07	159,473.72	11,240,877.17	10	6.83014	9.5	0.374695906
106	25-Oct-14	94,289.01	63,854.95	158,143.96	11,146,588.16	10	6.81672	9.5	0.371552939
107	25-Nov-14	93,629.68	63,195.64	156,825.32	11,052,958.48	10	6.80341	9.5	0.368431949
108	25-Dec-14	92,974.64	62,543.08	155,517.72	10,959,983.84	10	6.79019	9.5	0.365332795
109	25-Jan-15	84,226.47	61,897.18	146,123.64	10,875,757.37	10	6.77707	9.5	0.362525246
110	25-Feb-15	83,695.66	61,346.24	145,041.90	10,792,061.72	10	6.76877	9.5	0.359735391
111	25-Mar-15	83,168.08	60,799.95	143,968.03	10,708,893.64	10	6.76052	9.5	0.356963121
112	25-Apr-15	82,643.71	60,258.26	142,901.97	10,626,249.92	10	6.75232	9.5	0.354208331
113	25-May-15	82,122.53	59,721.12	141,843.66	10,544,127.39	10	6.74418	9.5	0.351470913
114	25-Jun-15	81,604.53	59,188.50	140,793.03	10,462,522.86	10	6.73609	9.5	0.348750762
115	25-Jul-15	81,915.11	58,660.34	140,575.46	10,380,607.75	10	6.72805	9.5	0.346020258
116	25-Aug-15	81,397.23	58,132.00	139,529.23	10,299,210.52	10	6.72007	9.5	0.343307017
117	25-Sep-15	84,748.43	57,608.09	142,356.52	10,214,462.09	10	6.71214	9.5	0.34048207
118	25-Oct-15	84,208.90	57,066.99	141,275.90	10,130,253.19	10	6.70426	9.5	0.337675106
119	25-Nov-15	83,672.67	56,530.45	140,203.12	10,046,580.52	10	6.69643	9.5	0.334886017
120	25-Dec-15	83,139.70	55,998.42	139,138.12	9,963,440.82	10	6.68865	9.5	0.332114694
121	25-Jan-16	82,609.99	55,470.86	138,080.85	9,880,830.83	10	6.68093	9.5	0.329361028
122	25-Feb-16	82,083.50	54,947.73	137,031.24	9,798,747.33	10	6.67325	9.5	0.326624911
123	25-Mar-16	81,560.23	54,428.99	135,989.22	9,717,187.10	10	6.66563	9.5	0.323906237
124	25-Apr-16	81,040.14	53,914.60	134,954.74	9,636,146.96	10	6.65805	9.5	0.321204899
125	25-May-16	80,523.23	53,404.52	133,927.75	9,555,623.73	10	6.65052	9.5	0.318520791
126	25-Jun-16	80,009.47	52,898.70	132,908.17	9,475,614.26	10	6.64305	9.5	0.315853809
127	25-Jul-16	79,498.84	52,397.11	131,895.96	9,396,115.42	10	6.63562	9.5	0.313203847
128	25-Aug-16	78,991.33	51,899.71	130,891.05	9,317,124.08	10	6.62823	9.5	0.310570803
129	25-Sep-16	78,486.91	51,406.47	129,893.38	9,238,637.17	10	6.6209	9.5	0.307954572
130	25-Oct-16	77,985.58	50,917.33	128,902.90	9,160,651.59	10	6.61362	9.5	0.305355053
131	25-Nov-16	77,487.29	50,432.27	127,919.56	9,083,164.30	10	6.60638	9.5	0.302772143
132	25-Dec-16	76,992.05	49,951.24	126,943.30	9,006,172.25	10	6.59919	9.5	0.300205742
133	25-Jan-17	76,499.83	49,474.22	125,974.05	8,929,672.41	10	6.59204	9.5	0.297655747
134	25-Feb-17	76,010.62	49,001.16	125,011.78	8,853,661.80	10	6.58494	9.5	0.29512206
135	25-Mar-17	75,524.39	48,532.03	124,056.41	8,778,137.41	10	6.57789	9.5	0.29260458
136	25-Apr-17	75,041.12	48,066.78	123,107.90	8,703,096.29	10	6.57089	9.5	0.29010321
137	25-May-17	74,560.81	47,605.40	122,166.20	8,628,535.49	10	6.56393	9.5	0.28761785
138	25-Jun-17	74,083.42	47,147.83	121,231.25	8,554,452.06	10	6.55701	9.5	0.285148402
139	25-Jul-17	73,608.95	46,694.05	120,303.00	8,480,843.11	10	6.55014	9.5	0.28269477
140	25-Aug-17	73,137.38	46,244.02	119,381.39	8,407,705.74	10	6.54331	9.5	0.280256858
141	25-Sep-17	72,668.68	45,797.70	118,466.38	8,335,037.06	10	6.53653	9.5	0.277834569
142	25-Oct-17	72,202.85	45,355.07	117,557.92	8,262,834.21	10	6.5298	9.5	0.275427807
143	25-Nov-17	71,739.85	44,916.09	116,655.95	8,191,094.36	10	6.5231	9.5	0.273036479
144	25-Dec-17	71,279.69	44,480.73	115,760.42	8,119,814.67	10	6.51645	9.5	0.270660489
145	25-Jan-18	70,822.33	44,048.95	114,871.28	8,048,992.34	10	6.50985	9.5	0.268299745
146	25-Feb-18	70,367.77	43,620.72	113,988.49	7,978,624.56	10	6.50328	9.5	0.265954152
147	25-Mar-18	69,915.98	43,196.01	113,112.00	7,908,708.58	10	6.49676	9.5	0.263623619
148	25-Apr-18	69,466.96	42,774.79	112,241.75	7,839,241.63	10	6.49028	9.5	0.261308054
149	25-May-18	69,020.67	42,357.03	111,377.70	7,770,220.96	10	6.48385	9.5	0.259007365
150	25-Jun-18	68,577.11	41,942.69	110,519.79	7,701,643.85	10	6.47745	9.5	0.256721462
151	25-Jul-18	68,136.26	41,531.74	109,668.00	7,633,507.59	10	6.4711	9.5	0.254450253
152	25-Aug-18	67,698.10	41,124.16	108,822.26	7,565,809.49	10	6.46479	9.5	0.25219365
153	25-Sep-18	67,262.62	40,719.91	107,982.53	7,498,546.88	10	6.45851	9.5	0.249951563
154	25-Oct-18	66,829.79	40,318.97	107,148.76	7,431,717.08	10	6.45228	9.5	0.247723903
155	25-Nov-18	66,399.62	39,921.30	106,320.91	7,365,317.47	10	6.44609	9.5	0.245510582
156	25-Dec-18	65,972.07	39,526.87	105,498.94	7,299,345.40	10	6.43995	9.5	0.243311513
157	25-Jan-19	65,547.13	39,135.66	104,682.79	7,233,798.27	10	6.43384	9.5	0.241126609
158	25-Feb-19	65,124.79	38,747.64	103,872.43	7,168,673.48	10	6.42777	9.5	0.238955783
159	25-Mar-19	64,705.03	38,362.78	103,067.80	7,103,968.45	10	6.42174	9.5	0.236798948
160	25-Apr-19	64,287.83	37,981.04	102,268.88	7,039,680.62	10	6.41575	9.5	0.234656021
161	25-May-19	63,873.19	37,602.41	101,475.60	6,975,807.43	10	6.40979	9.5	0.232526914
162	25-Jun-19	63,461.08	37,226.86	100,687.94	6,912,346.36	10	6.40388	9.5	0.230411545
163	25-Jul-19	63,051.48	36,854.35	99,905.84	6,849,294.87	10	6.398	9.5	0.228309829
164	25-Aug-19	62,644.40	36,484.87	99,129.26	6,786,650.48	10	6.39217	9.5	0.226221683
165	25-Sep-19	62,239.80	36,118.38	98,358.17	6,724,410.68	10	6.38637	9.5	0.224147023
166	25-Oct-19	61,837.67	35,754.86	97,592.53	6,662,573.01	10	6.38061	9.5	0.222085767
167	25-Nov-19	61,438.00	35,394.28	96,832.28	6,601,135.01	10	6.37488	9.5	0.220037834
168	25-Dec-19	61,040.78	35,036.61	96,077.39	6,540,094.23	10	6.3692	9.5	0.218003141
169	25-Jan-20	60,645.98	34,681.84	95,327.82	6,479,448.24	10	6.36355	9.5	0.215981608
170	25-Feb-20	60,253.60	34,329.93	94,583.53	6,419,194.64	10	6.35794	9.5	0.213973155
171	25-Mar-20	59,863.62	33,980.86	93,844.48	6,359,331.02	10	6.35236	9.5	0.211977701
172	25-Apr-20	59,476.03	33,634.60	93,110.63	6,299,854.99	10	6.34682	9.5	0.209995166
173	25-May-20	59,090.80	33,291.14	92,381.94	6,240,764.19	10	6.34131	9.5	0.208025473
174	25-Jun-20	58,707.93	32,950.44	91,658.37	6,182,056.26	10	6.33585	9.5	0.206068542
175	25-Jul-20	58,327.41	32,612.48	90,939.88	6,123,728.85	10	6.33041	9.5	0.204124295
176	25-Aug-20	57,949.21	32,277.24	90,226.44	6,065,779.65	10	6.32502	9.5	0.202192655
177	25-Sep-20	57,573.32	31,944.69	89,518.01	6,008,206.32	10	6.31965	9.5	0.200273544
178	25-Oct-20	57,199.74	31,614.81	88,814.55	5,951,006.59	10	6.31433	9.5	0.198366886
179	25-Nov-20	56,828.44	31,287.58	88,116.02	5,894,178.15	10	6.30903	9.5	0.196472605
180	25-Dec-20	56,459.41	30,962.98	87,422.39	5,837,718.74	10	6.30377	9.5	0.194590625
181	25-Jan-21	56,092.64	30,640.97	86,733.61	5,781,626.10	10	6.29855	9.5	0.19272087
182	25-Feb-21	55,728.12	30,321.54	86,049.66	5,725,897.98	10	6.29336	9.5	0.190863266
183	25-Mar-21	55,365.83	30,004.68	85,370.50	5,670,532.15	10	6.2882	9.5	0.189017738
184	25-Apr-21	55,005.75	29,690.34	84,696.09	5,615,526.40	10	6.28308	9.5	0.187184213
185	25-May-21	54,647.88	29,378.52	84,026.40	5,560,878.52	10	6.27799	9.5	0.185362617
186	25-Jun-21	54,292.20	29,069.18	83,361.39	5,506,586.32	10	6.27293	9.5	0.183552877
187	25-Jul-21	53,938.70	28,762.32	82,701.02	5,452,647.63	10	6.26791	9.5	0.181754921
188	25-Aug-21	53,587.36	28,457.91	82,045.27	5,399,060.26	10	6.26292	9.5	0.179968675
189	25-Sep-21	53,238.17	28,155.92	81,394.09	5,345,822.09	10	6.25796	9.5	0.17819407
190	25-Oct-21	52,891.13	27,856.34	80,747.46	5,292,930.96	10	6.25303	9.5	0.176431032
191	25-Nov-21	52,546.20	27,559.14	80,105.34	5,240,384.76	10	6.24814	9.5	0.174679492
192	25-Dec-21	52,203.39	27,264.31	79,467.70	5,188,181.36	10	6.24328	9.5	0.172939379
193	25-Jan-22	51,862.68	26,971.82	78,834.50	5,136,318.68	10	6.23844	9.5	0.171210623
194	25-Feb-22	51,524.06	26,681.66	78,205.72	5,084,794.62	10	6.23365	9.5	0.169493154
195	25-Mar-22	51,187.51	26,393.80	77,581.31	5,033,607.10	10	6.22888	9.5	0.167786903
196	25-Apr-22	50,853.03	26,108.23	76,961.25	4,982,754.08	10	6.22414	9.5	0.166091803
197	25-May-22	50,520.59	25,824.92	76,345.51	4,932,233.48	10	6.21943	9.5	0.164407783
198	25-Jun-22	50,190.19	25,543.86	75,734.05	4,882,043.29	10	6.21476	9.5	0.162734776
199	25-Jul-22	49,861.82	25,265.02	75,126.84	4,832,181.48	10	6.21011	9.5	0.161072716
200	25-Aug-22	49,535.45	24,988.40	74,523.85	4,782,646.02	10	6.2055	9.5	0.159421534
201	25-Sep-22	49,211.09	24,713.96	73,925.05	4,733,434.93	10	6.20091	9.5	0.157781164
202	25-Oct-22	48,888.72	24,441.70	73,330.42	4,684,546.21	10	6.19635	9.5	0.15615154
203	25-Nov-22	48,568.32	24,171.59	72,739.91	4,635,977.89	10	6.19183	9.5	0.154532596
204	25-Dec-22	48,249.89	23,903.61	72,153.50	4,587,728.01	10	6.18733	9.5	0.152924267
205	25-Jan-23	47,933.41	23,637.75	71,571.15	4,539,794.60	10	6.18286	9.5	0.151326487
206	25-Feb-23	47,618.86	23,373.98	70,992.85	4,492,175.74	10	6.17843	9.5	0.149739191
207	25-Mar-23	47,306.25	23,112.30	70,418.56	4,444,869.48	10	6.17402	9.5	0.148162316
208	25-Apr-23	46,995.56	22,852.68	69,848.24	4,397,873.93	10	6.16963	9.5	0.146595798
209	25-May-23	46,686.77	22,595.11	69,281.88	4,351,187.16	10	6.16528	9.5	0.145039572
210	25-Jun-23	46,379.87	22,339.57	68,719.44	4,304,807.28	10	6.16096	9.5	0.143493576
211	25-Jul-23	46,074.86	22,086.04	68,160.90	4,258,732.42	10	6.15666	9.5	0.141957747
212	25-Aug-23	45,771.72	21,834.50	67,606.22	4,212,960.70	10	6.15239	9.5	0.140432023
213	25-Sep-23	45,470.44	21,584.94	67,055.38	4,167,490.26	10	6.14815	9.5	0.138916342
214	25-Oct-23	45,171.01	21,337.34	66,508.35	4,122,319.26	10	6.14394	9.5	0.137410642
215	25-Nov-23	44,873.41	21,091.69	65,965.10	4,077,445.85	10	6.13976	9.5	0.135914862
216	25-Dec-23	44,577.64	20,847.97	65,425.61	4,032,868.21	10	6.1356	9.5	0.13442894
217	25-Jan-24	44,283.69	20,606.16	64,889.85	3,988,584.52	10	6.13147	9.5	0.132952817
218	25-Feb-24	43,991.54	20,366.25	64,357.79	3,944,592.99	10	6.12736	9.5	0.131486433
219	25-Mar-24	43,701.18	20,128.22	63,829.40	3,900,891.81	10	6.12328	9.5	0.130029727
220	25-Apr-24	43,412.61	19,892.05	63,304.66	3,857,479.20	10	6.11923	9.5	0.12858264
221	25-May-24	43,125.80	19,657.74	62,783.54	3,814,353.40	10	6.11521	9.5	0.127145113
222	25-Jun-24	42,840.76	19,425.26	62,266.02	3,771,512.64	10	6.11121	9.5	0.125717088
223	25-Jul-24	42,557.47	19,194.60	61,752.07	3,728,955.17	10	6.10724	9.5	0.124298506
224	25-Aug-24	42,275.92	18,965.75	61,241.66	3,686,679.25	10	6.10329	9.5	0.122889308
225	25-Sep-24	41,996.10	18,738.68	60,734.78	3,644,683.15	10	6.09937	9.5	0.121489438
226	25-Oct-24	41,717.99	18,513.39	60,231.38	3,602,965.16	10	6.09547	9.5	0.120098839
227	25-Nov-24	41,441.60	18,289.86	59,731.46	3,561,523.56	10	6.0916	9.5	0.118717452
228	25-Dec-24	41,166.90	18,068.08	59,234.98	3,520,356.66	10	6.08776	9.5	0.117345222
229	25-Jan-25	40,893.89	17,848.02	58,741.91	3,479,462.77	10	6.08394	9.5	0.115982092
230	25-Feb-25	40,622.56	17,629.69	58,252.25	3,438,840.21	10	6.08014	9.5	0.114628007
231	25-Mar-25	40,352.89	17,413.06	57,765.95	3,398,487.32	10	6.07637	9.5	0.113282911
232	25-Apr-25	40,084.88	17,198.12	57,283.00	3,358,402.44	10	6.07262	9.5	0.111946748
233	25-May-25	39,818.52	16,984.85	56,803.37	3,318,583.91	10	6.0689	9.5	0.110619464
234	25-Jun-25	39,553.80	16,773.24	56,327.04	3,279,030.11	10	6.06521	9.5	0.109301004
235	25-Jul-25	39,290.70	16,563.29	55,853.99	3,239,739.41	10	6.06153	9.5	0.107991314
236	25-Aug-25	39,029.23	16,354.97	55,384.19	3,200,710.18	10	6.05788	9.5	0.106690339
237	25-Sep-25	38,769.36	16,148.27	54,917.62	3,161,940.83	10	6.05426	9.5	0.105398028
238	25-Oct-25	38,511.08	15,943.17	54,454.26	3,123,429.74	10	6.05065	9.5	0.104114325
239	25-Nov-25	38,254.40	15,739.68	53,994.07	3,085,175.35	10	6.04707	9.5	0.102839178
240	25-Dec-25	37,999.29	15,537.76	53,537.05	3,047,176.06	10	6.04352	9.5	0.101572535
241	25-Jan-26	37,745.75	15,337.42	53,083.17	3,009,430.30	10	6.03999	9.5	0.100314343
242	25-Feb-26	37,493.78	15,138.63	52,632.40	2,971,936.53	10	6.03648	9.5	0.099064551
243	25-Mar-26	37,243.35	14,941.38	52,184.73	2,934,693.18	10	6.03299	9.5	0.097823106
244	25-Apr-26	36,994.46	14,745.67	51,740.13	2,897,698.71	10	6.02952	9.5	0.096589957
245	25-May-26	36,747.11	14,551.48	51,298.59	2,860,951.61	10	6.02608	9.5	0.095365054
246	25-Jun-26	36,501.27	14,358.79	50,860.07	2,824,450.33	10	6.02266	9.5	0.094148344
247	25-Jul-26	36,256.95	14,167.60	50,424.55	2,788,193.38	10	6.01927	9.5	0.092939779
248	25-Aug-26	36,014.14	13,977.89	49,992.03	2,752,179.24	10	6.01589	9.5	0.091739308
249	25-Sep-26	35,772.82	13,789.65	49,562.47	2,716,406.42	10	6.01254	9.5	0.090546881
250	25-Oct-26	35,532.98	13,602.87	49,135.85	2,680,873.44	10	6.00921	9.5	0.089362448
251	25-Nov-26	35,294.62	13,417.54	48,712.16	2,645,578.82	10	6.0059	9.5	0.088185961
252	25-Dec-26	35,057.73	13,233.65	48,291.38	2,610,521.09	10	6.00261	9.5	0.08701737
253	25-Jan-27	34,822.30	13,051.18	47,873.47	2,575,698.79	10	5.99934	9.5	0.085856626
254	25-Feb-27	34,588.31	12,870.12	47,458.43	2,541,110.48	10	5.9961	9.5	0.084703683
255	25-Mar-27	34,355.77	12,690.46	47,046.23	2,506,754.71	10	5.99287	9.5	0.08355849
256	25-Apr-27	34,124.66	12,512.19	46,636.86	2,472,630.04	10	5.98967	9.5	0.082421001
257	25-May-27	33,894.98	12,335.31	46,230.28	2,438,735.07	10	5.98649	9.5	0.081291169
258	25-Jun-27	33,666.71	12,159.79	45,826.49	2,405,068.36	10	5.98332	9.5	0.080168945
259	25-Jul-27	33,439.84	11,985.62	45,425.47	2,371,628.52	10	5.98018	9.5	0.079054284
260	25-Aug-27	33,214.38	11,812.81	45,027.19	2,338,414.14	10	5.97706	9.5	0.077947138
261	25-Sep-27	32,990.30	11,641.33	44,631.63	2,305,423.84	10	5.97396	9.5	0.076847461
262	25-Oct-27	32,767.61	11,471.18	44,238.78	2,272,656.23	10	5.97088	9.5	0.075755208
263	25-Nov-27	32,546.28	11,302.34	43,848.62	2,240,109.95	10	5.96782	9.5	0.074670332
264	25-Dec-27	32,326.33	11,134.80	43,461.13	2,207,783.62	10	5.96478	9.5	0.073592787
265	25-Jan-28	32,107.72	10,968.56	43,076.29	2,175,675.90	10	5.96176	9.5	0.07252253
266	25-Feb-28	31,890.47	10,803.60	42,694.08	2,143,785.43	10	5.95876	9.5	0.071459514
267	25-Mar-28	31,674.56	10,639.92	42,314.48	2,112,110.87	10	5.95578	9.5	0.070403696
268	25-Apr-28	31,459.98	10,477.50	41,937.48	2,080,650.90	10	5.95281	9.5	0.06935503
269	25-May-28	31,246.72	10,316.34	41,563.05	2,049,404.18	10	5.94987	9.5	0.068313473
270	25-Jun-28	31,034.77	10,156.41	41,191.19	2,018,369.40	10	5.94695	9.5	0.06727898
271	25-Jul-28	30,824.14	9,997.73	40,821.87	1,987,545.26	10	5.94404	9.5	0.066251509
272	25-Aug-28	30,614.80	9,840.26	40,455.07	1,956,930.46	10	5.94116	9.5	0.065231015
273	25-Sep-28	30,406.76	9,684.01	40,090.78	1,926,523.70	10	5.93829	9.5	0.064217457
274	25-Oct-28	30,200.00	9,528.97	39,728.97	1,896,323.70	10	5.93544	9.5	0.06321079
275	25-Nov-28	29,994.52	9,375.12	39,369.64	1,866,329.18	10	5.93261	9.5	0.062210973
276	25-Dec-28	29,790.30	9,222.46	39,012.77	1,836,538.87	10	5.9298	9.5	0.061217962
277	25-Jan-29	29,587.35	9,070.98	38,658.33	1,806,951.52	10	5.927	9.5	0.060231717
278	25-Feb-29	29,385.65	8,920.66	38,306.31	1,777,565.87	10	5.92423	9.5	0.059252196
279	25-Mar-29	29,185.20	8,771.50	37,956.70	1,748,380.68	10	5.92147	9.5	0.058279356
280	25-Apr-29	28,985.98	8,623.50	37,609.48	1,719,394.70	10	5.91873	9.5	0.057313157
281	25-May-29	28,787.99	8,476.63	37,264.62	1,690,606.70	10	5.91601	9.5	0.056353557
282	25-Jun-29	28,591.23	8,330.90	36,922.13	1,662,015.47	10	5.91331	9.5	0.055400516
283	25-Jul-29	28,395.68	8,186.29	36,581.97	1,633,619.79	10	5.91062	9.5	0.054453993
284	25-Aug-29	28,201.34	8,042.79	36,244.13	1,605,418.45	10	5.90795	9.5	0.053513948
285	25-Sep-29	28,008.21	7,900.40	35,908.60	1,577,410.24	10	5.9053	9.5	0.052580341
286	25-Oct-29	27,816.26	7,759.11	35,575.37	1,549,593.98	10	5.90267	9.5	0.051653133
287	25-Nov-29	27,625.50	7,618.90	35,244.40	1,521,968.47	10	5.90005	9.5	0.050732282
288	25-Dec-29	27,435.93	7,479.78	34,915.70	1,494,532.55	10	5.89745	9.5	0.049817752
289	25-Jan-30	27,247.52	7,341.72	34,589.24	1,467,285.03	10	5.89487	9.5	0.048909501
290	25-Feb-30	27,060.28	7,204.74	34,265.01	1,440,224.75	10	5.8923	9.5	0.048007492
291	25-Mar-30	26,874.19	7,068.80	33,943.00	1,413,350.56	10	5.88975	9.5	0.047111685
292	25-Apr-30	26,689.26	6,933.92	33,623.18	1,386,661.29	10	5.88722	9.5	0.046222043
293	25-May-30	26,505.47	6,800.07	33,305.55	1,360,155.82	10	5.8847	9.5	0.045338527
294	25-Jun-30	26,322.82	6,667.26	32,990.08	1,333,833.00	10	5.8822	9.5	0.0444611
295	25-Jul-30	26,141.30	6,535.47	32,676.77	1,307,691.69	10	5.87972	9.5	0.043589723
296	25-Aug-30	25,960.90	6,404.69	32,365.59	1,281,730.79	10	5.87725	9.5	0.04272436
297	25-Sep-30	25,781.62	6,274.92	32,056.55	1,255,949.17	10	5.8748	9.5	0.041864972
298	25-Oct-30	25,603.45	6,146.15	31,749.61	1,230,345.71	10	5.87236	9.5	0.041011524
299	25-Nov-30	25,426.38	6,018.38	31,444.76	1,204,919.33	10	5.86994	9.5	0.040163978
300	25-Dec-30	25,250.41	5,891.59	31,142.00	1,179,668.92	10	5.86754	9.5	0.039322297
301	25-Jan-31	25,075.53	5,765.78	30,841.31	1,154,593.39	10	5.86515	9.5	0.038486446
302	25-Feb-31	24,901.73	5,640.93	30,542.66	1,129,691.66	10	5.86277	9.5	0.037656389
303	25-Mar-31	24,729.01	5,517.05	30,246.06	1,104,962.65	10	5.86042	9.5	0.036832088
304	25-Apr-31	24,557.35	5,394.13	29,951.48	1,080,405.30	10	5.85807	9.5	0.03601351
305	25-May-31	24,386.76	5,272.15	29,658.91	1,056,018.54	10	5.85575	9.5	0.035200618
306	25-Jun-31	24,217.23	5,151.11	29,368.34	1,031,801.30	10	5.85343	9.5	0.034393377
307	25-Jul-31	24,048.75	5,031.01	29,079.76	1,007,752.55	10	5.85114	9.5	0.033591752
308	25-Aug-31	23,881.31	4,911.83	28,793.15	983,871.24	10	5.84886	9.5	0.032795708
309	25-Sep-31	23,714.91	4,793.58	28,508.49	960,156.33	10	5.84659	9.5	0.032005211
310	25-Oct-31	23,549.55	4,676.23	28,225.78	936,606.78	10	5.84434	9.5	0.031220226
311	25-Nov-31	23,385.20	4,559.79	27,944.99	913,221.58	10	5.8421	9.5	0.030440719
312	25-Dec-31	23,221.88	4,444.25	27,666.13	889,999.70	10	5.83987	9.5	0.029666657
313	25-Jan-32	23,059.57	4,329.60	27,389.17	866,940.13	10	5.83767	9.5	0.028898004
314	25-Feb-32	22,898.27	4,215.84	27,114.10	844,041.87	10	5.83547	9.5	0.028134729
315	25-Mar-32	22,737.96	4,102.95	26,840.91	821,303.90	10	5.83329	9.5	0.027376797
316	25-Apr-32	22,578.65	3,990.94	26,569.59	798,725.25	10	5.83113	9.5	0.026624175
317	25-May-32	22,420.34	3,879.79	26,300.13	776,304.91	10	5.82897	9.5	0.02587683
318	25-Jun-32	22,263.00	3,769.50	26,032.50	754,041.91	10	5.82684	9.5	0.02513473
319	25-Jul-32	22,106.64	3,660.06	25,766.70	731,935.28	10	5.82471	9.5	0.024397843
320	25-Aug-32	21,951.25	3,551.47	25,502.72	709,984.03	10	5.8226	9.5	0.023666134
321	25-Sep-32	21,796.82	3,443.72	25,240.55	688,187.20	10	5.82051	9.5	0.022939573
322	25-Oct-32	21,643.36	3,336.80	24,980.16	666,543.85	10	5.81842	9.5	0.022218128
323	25-Nov-32	21,490.85	3,230.71	24,721.56	645,053.00	10	5.81635	9.5	0.021501767
324	25-Dec-32	21,339.28	3,125.44	24,464.72	623,713.72	10	5.8143	9.5	0.020790457
325	25-Jan-33	21,188.66	3,020.99	24,209.64	602,525.06	10	5.81226	9.5	0.020084169
326	25-Feb-33	21,038.97	2,917.34	23,956.31	581,486.09	10	5.81023	9.5	0.01938287
327	25-Mar-33	20,890.21	2,814.49	23,704.71	560,595.88	10	5.80821	9.5	0.018686529
328	25-Apr-33	20,742.38	2,712.45	23,454.83	539,853.50	10	5.80621	9.5	0.017995117
329	25-May-33	20,595.47	2,611.19	23,206.66	519,258.03	10	5.80422	9.5	0.017308601
330	25-Jun-33	20,449.47	2,510.72	22,960.18	498,808.56	10	5.80224	9.5	0.016626952
331	25-Jul-33	20,304.37	2,411.02	22,715.40	478,504.19	10	5.80028	9.5	0.01595014
332	25-Aug-33	20,160.19	2,312.10	22,472.29	458,344.00	10	5.79833	9.5	0.015278133
333	25-Sep-33	20,016.89	2,213.95	22,230.84	438,327.11	10	5.79639	9.5	0.014610904
334	25-Oct-33	19,874.49	2,116.56	21,991.05	418,452.62	10	5.79446	9.5	0.013948421
335	25-Nov-33	19,732.98	2,019.92	21,752.90	398,719.64	10	5.79255	9.5	0.013290655
336	25-Dec-33	19,592.34	1,924.04	21,516.38	379,127.30	10	5.79065	9.5	0.012637577
337	25-Jan-34	19,452.58	1,828.90	21,281.48	359,674.72	10	5.78876	9.5	0.011989157
338	25-Feb-34	19,313.69	1,734.50	21,048.19	340,361.03	10	5.78689	9.5	0.011345368
339	25-Mar-34	19,175.67	1,640.83	20,816.50	321,185.36	10	5.78502	9.5	0.010706179
340	25-Apr-34	19,038.50	1,547.89	20,586.39	302,146.86	10	5.78317	9.5	0.010071562
341	25-May-34	18,902.19	1,455.68	20,357.87	283,244.67	10	5.78133	9.5	0.009441489
342	25-Jun-34	18,766.73	1,364.18	20,130.91	264,477.94	10	5.77951	9.5	0.008815931
343	25-Jul-34	18,632.11	1,273.39	19,905.51	245,845.83	10	5.77769	9.5	0.008194861
344	25-Aug-34	18,498.33	1,183.32	19,681.65	227,347.49	10	5.77589	9.5	0.00757825
345	25-Sep-34	18,365.39	1,093.94	19,459.33	208,982.11	10	5.7741	9.5	0.00696607
346	25-Oct-34	18,233.27	1,005.26	19,238.53	190,748.84	10	5.77232	9.5	0.006358295
347	25-Nov-34	18,101.98	917.27	19,019.25	172,646.86	10	5.77056	9.5	0.005754895
348	25-Dec-34	17,971.50	829.97	18,801.48	154,675.35	10	5.7688	9.5	0.005155845
349	25-Jan-35	17,841.84	743.35	18,585.20	136,833.51	10	5.76706	9.5	0.004561117
350	25-Feb-35	17,712.99	657.41	18,370.40	119,120.52	10	5.76534	9.5	0.003970684
351	25-Mar-35	17,584.94	572.14	18,157.08	101,535.58	10	5.76362	9.5	0.003384519
352	25-Apr-35	17,457.69	487.53	17,945.23	84,077.88	10	5.76192	9.5	0.002802596
353	25-May-35	17,331.24	403.59	17,734.83	66,746.64	10	5.76024	9.5	0.002224888
354	25-Jun-35	17,205.57	320.3	17,525.88	49,541.07	10	5.75857	9.5	0.001651369
355	25-Jul-35	16,496.47	237.67	16,734.14	33,044.60	10	5.75694	9.5	0.001101487
356	25-Aug-35	16,376.73	158.49	16,535.21	16,667.88	10	5.75531	9.5	0.000555596
357	25-Sep-35	13,355.72	79.92	13,435.64	3,312.16	10	5.75379	9.5	0.000110405
358	25-Oct-35	3,312.16	15.88	3,328.03	0	10	5.75215	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	517,593.55	119,750.00	637,343.55	29,482,406.45	4.79	4.79	4.29	0.982746882
2	25-Feb-06	510,849.09	245,686.72	756,535.81	28,971,557.36	10	10	9.5	0.965718579
3	25-Mar-06	504,190.78	241,429.64	745,620.43	28,467,366.58	10	10	9.5	0.948912219
4	25-Apr-06	497,617.53	237,228.05	734,845.59	27,969,749.05	10	10	9.5	0.932324968
5	25-May-06	491,128.26	233,081.24	724,209.50	27,478,620.78	10	10	9.5	0.915954026
6	25-Jun-06	484,721.91	228,988.51	713,710.42	26,993,898.87	10	10	9.5	0.899796629
7	25-Jul-06	478,397.42	224,949.16	703,346.58	26,515,501.45	10	10	9.5	0.883850048
8	25-Aug-06	472,153.76	220,962.51	693,116.28	26,043,347.69	10	10	9.5	0.86811159
9	25-Sep-06	465,989.91	217,027.90	683,017.80	25,577,357.78	10	10	9.5	0.852578593
10	25-Oct-06	459,904.84	213,144.65	673,049.49	25,117,452.94	10	10	9.5	0.837248431
11	25-Nov-06	453,897.56	209,312.11	663,209.67	24,663,555.38	10	10	9.5	0.822118513
12	25-Dec-06	447,967.09	205,529.63	653,496.72	24,215,588.29	10	10	9.5	0.807186276
13	25-Jan-07	442,112.44	201,796.57	643,909.01	23,773,475.85	10	10	9.5	0.792449195
14	25-Feb-07	436,332.67	198,112.30	634,444.97	23,337,143.18	10	10	9.5	0.777904773
15	25-Mar-07	430,626.81	194,476.19	625,103.00	22,906,516.37	10	10	9.5	0.763550546
16	25-Apr-07	424,993.93	190,887.64	615,881.57	22,481,522.44	10	10	9.5	0.749384081
17	25-May-07	419,433.11	187,346.02	606,779.13	22,062,089.33	10	10	9.5	0.735402978
18	25-Jun-07	413,943.42	183,850.74	597,794.16	21,648,145.91	10	10	9.5	0.721604864
19	25-Jul-07	408,523.97	180,401.22	588,925.19	21,239,621.94	10	10	9.5	0.707987398
20	25-Aug-07	403,173.86	176,996.85	580,170.71	20,836,448.08	10	10	9.5	0.694548269
21	25-Sep-07	397,892.22	173,637.07	571,529.29	20,438,555.86	10	10	9.5	0.681285195
22	25-Oct-07	392,678.18	170,321.30	562,999.48	20,045,877.68	10	10	9.5	0.668195923
23	25-Nov-07	387,530.87	167,048.98	554,579.85	19,658,346.81	10	10	9.5	0.655278227
24	25-Dec-07	382,449.45	163,819.56	546,269.01	19,275,897.36	10	10	9.5	0.642529912
25	25-Jan-08	377,433.08	160,632.48	538,065.56	18,898,464.28	10	10	9.5	0.629948809
26	25-Feb-08	372,480.94	157,487.20	529,968.14	18,525,983.34	10	10	9.5	0.617532778
27	25-Mar-08	367,592.21	154,383.19	521,975.41	18,158,391.13	10	10	9.5	0.605279704
28	25-Apr-08	362,766.09	151,319.93	514,086.01	17,795,625.04	10	10	9.5	0.593187501
29	25-May-08	358,001.77	148,296.88	506,298.65	17,437,623.26	10	10	9.5	0.581254109
30	25-Jun-08	353,298.48	145,313.53	498,612.01	17,084,324.78	10	10	9.5	0.569477493
31	25-Jul-08	348,655.44	142,369.37	491,024.82	16,735,669.34	10	10	9.5	0.557855645
32	25-Aug-08	344,071.89	139,463.91	483,535.80	16,391,597.45	10	10	9.5	0.546386582
33	25-Sep-08	339,547.06	136,596.65	476,143.70	16,052,050.39	10	10	9.5	0.535068346
34	25-Oct-08	335,080.21	133,767.09	468,847.30	15,716,970.18	10	10	9.5	0.523899006
35	25-Nov-08	330,670.61	130,974.75	461,645.36	15,386,299.57	10	10	9.5	0.512876652
36	25-Dec-08	326,317.52	128,219.16	454,536.69	15,059,982.04	10	10	9.5	0.501999401
37	25-Jan-09	322,020.24	125,499.85	447,520.09	14,737,961.81	10	10	9.5	0.491265394
38	25-Feb-09	317,778.04	122,816.35	440,594.38	14,420,183.77	10	10	9.5	0.480672792
39	25-Mar-09	313,590.22	120,168.20	433,758.42	14,106,593.55	10	10	9.5	0.470219785
40	25-Apr-09	309,456.11	117,554.95	427,011.06	13,797,137.44	10	10	9.5	0.459904581
41	25-May-09	305,375.01	114,976.15	420,351.15	13,491,762.43	10	10	9.5	0.449725414
42	25-Jun-09	301,346.25	112,431.35	413,777.60	13,190,416.18	10	10	9.5	0.439680539
43	25-Jul-09	297,369.16	109,920.13	407,289.29	12,893,047.02	10	10	9.5	0.429768234
44	25-Aug-09	293,443.09	107,442.06	400,885.15	12,599,603.93	10	10	9.5	0.419986798
45	25-Sep-09	289,567.38	104,996.70	394,564.08	12,310,036.55	10	10	9.5	0.410334552
46	25-Oct-09	285,741.40	102,583.64	388,325.04	12,024,295.14	10	10	9.5	0.400809838
47	25-Nov-09	281,964.52	100,202.46	382,166.98	11,742,330.62	10	10	9.5	0.391411021
48	25-Dec-09	278,236.10	97,852.76	376,088.86	11,464,094.52	10	10	9.5	0.382136484
49	25-Jan-10	274,555.54	95,534.12	370,089.66	11,189,538.98	10	10	9.5	0.372984633
50	25-Feb-10	270,922.21	93,246.16	364,168.37	10,918,616.77	10	10	9.5	0.363953892
51	25-Mar-10	267,335.53	90,988.47	358,324.00	10,651,281.24	10	10	9.5	0.355042708
52	25-Apr-10	263,794.90	88,760.68	352,555.57	10,387,486.34	10	10	9.5	0.346249545
53	25-May-10	260,299.72	86,562.39	346,862.11	10,127,186.62	10	10	9.5	0.337572887
54	25-Jun-10	256,849.43	84,393.22	341,242.65	9,870,337.20	10	10	9.5	0.32901124
55	25-Jul-10	253,443.44	82,252.81	335,696.25	9,616,893.75	10	10	9.5	0.320563125
56	25-Aug-10	250,081.21	80,140.78	330,221.99	9,366,812.54	10	10	9.5	0.312227085
57	25-Sep-10	246,762.16	78,056.77	324,818.93	9,120,050.39	10	10	9.5	0.30400168
58	25-Oct-10	243,485.75	76,000.42	319,486.17	8,876,564.64	10	10	9.5	0.295885488
59	25-Nov-10	240,251.43	73,971.37	314,222.80	8,636,313.21	10	10	9.5	0.287877107
60	25-Dec-10	237,058.67	71,969.28	309,027.95	8,399,254.54	10	10	9.5	0.279975151
61	25-Jan-11	190,217.79	69,993.79	260,211.57	8,209,036.76	10	10	9.5	0.273634559
62	25-Feb-11	187,267.77	68,408.64	255,676.41	8,021,768.98	10	10	9.5	0.267392299
63	25-Mar-11	184,357.20	66,848.07	251,205.27	7,837,411.78	10	10	9.5	0.261247059
64	25-Apr-11	181,485.55	65,311.76	246,797.31	7,655,926.24	10	10	9.5	0.255197541
65	25-May-11	178,652.33	63,799.39	242,451.71	7,477,273.91	10	10	9.5	0.249242464
66	25-Jun-11	175,857.04	62,310.62	238,167.65	7,301,416.88	10	10	9.5	0.243380563
67	25-Jul-11	173,099.19	60,845.14	233,944.33	7,128,317.69	10	10	9.5	0.23761059
68	25-Aug-11	170,378.31	59,402.65	229,780.95	6,957,939.38	10	10	9.5	0.231931313
69	25-Sep-11	167,693.91	57,982.83	225,676.74	6,790,245.47	10	10	9.5	0.226341516
70	25-Oct-11	165,045.53	56,585.38	221,630.91	6,625,199.94	10	10	9.5	0.220839998
71	25-Nov-11	162,432.70	55,210.00	217,642.70	6,462,767.24	10	10	9.5	0.215425575
72	25-Dec-11	159,854.97	53,856.39	213,711.36	6,302,912.27	10	10	9.5	0.210097076
73	25-Jan-12	146,790.28	52,524.27	199,314.55	6,156,121.99	10	10	9.5	0.205204066
74	25-Feb-12	144,406.27	51,301.02	195,707.29	6,011,715.72	10	10	9.5	0.200390524
75	25-Mar-12	142,055.25	50,097.63	192,152.88	5,869,660.47	10	10	9.5	0.195655349
76	25-Apr-12	139,736.78	48,913.84	188,650.61	5,729,923.70	10	10	9.5	0.190997457
77	25-May-12	137,450.43	47,749.36	185,199.79	5,592,473.27	10	10	9.5	0.186415776
78	25-Jun-12	135,195.79	46,603.94	181,799.73	5,457,277.48	10	10	9.5	0.181909249
79	25-Jul-12	132,972.44	45,477.31	178,449.76	5,324,305.03	10	10	9.5	0.177476834
80	25-Aug-12	130,779.98	44,369.21	175,149.19	5,193,525.05	10	10	9.5	0.173117502
81	25-Sep-12	128,618.00	43,279.38	171,897.37	5,064,907.05	10	10	9.5	0.168830235
82	25-Oct-12	126,486.10	42,207.56	168,693.65	4,938,420.96	10	10	9.5	0.164614032
83	25-Nov-12	124,383.88	41,153.51	165,537.39	4,814,037.08	10	10	9.5	0.160467903
84	25-Dec-12	122,310.97	40,116.98	162,427.94	4,691,726.11	10	10	9.5	0.15639087
85	25-Jan-13	101,272.89	39,097.72	140,370.61	4,590,453.22	10	10	9.5	0.153015107
86	25-Feb-13	99,564.01	38,253.78	137,817.79	4,490,889.21	10	10	9.5	0.149696307
87	25-Mar-13	97,880.24	37,424.08	135,304.32	4,393,008.97	10	10	9.5	0.146433632
88	25-Apr-13	96,221.23	36,608.41	132,829.64	4,296,787.74	10	10	9.5	0.143226258
89	25-May-13	94,586.65	35,806.56	130,393.22	4,202,201.08	10	10	9.5	0.140073369
90	25-Jun-13	92,976.17	35,018.34	127,994.51	4,109,224.92	10	10	9.5	0.136974164
91	25-Jul-13	91,389.44	34,243.54	125,632.98	4,017,835.48	10	10	9.5	0.133927849
92	25-Aug-13	89,826.15	33,481.96	123,308.11	3,928,009.32	10	10	9.5	0.130933644
93	25-Sep-13	88,285.98	32,733.41	121,019.39	3,839,723.35	10	10	9.5	0.127990778
94	25-Oct-13	86,768.60	31,997.69	118,766.30	3,752,954.74	10	10	9.5	0.125098491
95	25-Nov-13	85,273.72	31,274.62	116,548.34	3,667,681.03	10	10	9.5	0.122256034
96	25-Dec-13	83,801.01	30,564.01	114,365.02	3,583,880.02	10	10	9.5	0.119462667
97	25-Jan-14	65,974.48	29,865.67	95,840.14	3,517,905.54	10	10	9.5	0.117263518
98	25-Feb-14	64,896.13	29,315.88	94,212.01	3,453,009.41	10	10	9.5	0.115100314
99	25-Mar-14	63,833.98	28,775.08	92,609.06	3,389,175.42	10	10	9.5	0.112972514
100	25-Apr-14	62,787.79	28,243.13	91,030.92	3,326,387.63	10	10	9.5	0.110879588
101	25-May-14	61,757.33	27,719.90	89,477.23	3,264,630.30	10	10	9.5	0.10882101
102	25-Jun-14	60,742.38	27,205.25	87,947.64	3,203,887.92	10	10	9.5	0.106796264
103	25-Jul-14	59,742.72	26,699.07	86,441.79	3,144,145.20	10	10	9.5	0.10480484
104	25-Aug-14	58,758.13	26,201.21	84,959.34	3,085,387.06	10	10	9.5	0.102846235
105	25-Sep-14	57,788.40	25,711.56	83,499.96	3,027,598.66	10	10	9.5	0.100919955
106	25-Oct-14	56,833.32	25,229.99	82,063.31	2,970,765.34	10	10	9.5	0.099025511
107	25-Nov-14	55,892.67	24,756.38	80,649.05	2,914,872.67	10	10	9.5	0.097162422
108	25-Dec-14	54,966.25	24,290.61	79,256.85	2,859,906.42	10	10	9.5	0.095330214
109	25-Jan-15	40,418.19	23,832.55	64,250.74	2,819,488.24	10	10	9.5	0.093982941
110	25-Feb-15	39,876.92	23,495.74	63,372.66	2,779,611.32	10	10	9.5	0.092653711
111	25-Mar-15	39,342.69	23,163.43	62,506.12	2,740,268.62	10	10	9.5	0.091342287
112	25-Apr-15	38,815.42	22,835.57	61,650.99	2,701,453.20	10	10	9.5	0.09004844
113	25-May-15	38,295.01	22,512.11	60,807.12	2,663,158.19	10	10	9.5	0.08877194
114	25-Jun-15	37,781.38	22,192.98	59,974.37	2,625,376.80	10	10	9.5	0.08751256
115	25-Jul-15	37,481.95	21,878.14	59,360.09	2,587,894.85	10	10	9.5	0.086263162
116	25-Aug-15	36,977.37	21,565.79	58,543.16	2,550,917.48	10	10	9.5	0.085030583
117	25-Sep-15	37,434.66	21,257.65	58,692.30	2,513,482.82	10	10	9.5	0.083782761
118	25-Oct-15	36,923.89	20,945.69	57,869.58	2,476,558.93	10	10	9.5	0.082551964
119	25-Nov-15	36,419.84	20,637.99	57,057.83	2,440,139.09	10	10	9.5	0.08133797
120	25-Dec-15	35,922.42	20,334.49	56,256.91	2,404,216.67	10	10	9.5	0.080140556
121	25-Jan-16	35,431.54	20,035.14	55,466.68	2,368,785.13	10	10	9.5	0.078959504
122	25-Feb-16	34,947.12	19,739.88	54,687.00	2,333,838.01	10	10	9.5	0.0777946
123	25-Mar-16	34,469.07	19,448.65	53,917.72	2,299,368.93	10	10	9.5	0.076645631
124	25-Apr-16	33,997.32	19,161.41	53,158.73	2,265,371.61	10	10	9.5	0.075512387
125	25-May-16	33,531.78	18,878.10	52,409.88	2,231,839.84	10	10	9.5	0.074394661
126	25-Jun-16	33,072.37	18,598.67	51,671.03	2,198,767.47	10	10	9.5	0.073292249
127	25-Jul-16	32,619.01	18,323.06	50,942.07	2,166,148.45	10	10	9.5	0.072204948
128	25-Aug-16	32,171.63	18,051.24	50,222.87	2,133,976.82	10	10	9.5	0.071132561
129	25-Sep-16	31,730.15	17,783.14	49,513.29	2,102,246.68	10	10	9.5	0.070074889
130	25-Oct-16	31,294.48	17,518.72	48,813.21	2,070,952.19	10	10	9.5	0.06903174
131	25-Nov-16	30,864.57	17,257.93	48,122.50	2,040,087.63	10	10	9.5	0.068002921
132	25-Dec-16	30,440.32	17,000.73	47,441.05	2,009,647.31	10	10	9.5	0.066988244
133	25-Jan-17	30,021.68	16,747.06	46,768.74	1,979,625.63	10	10	9.5	0.065987521
134	25-Feb-17	29,608.56	16,496.88	46,105.44	1,950,017.07	10	10	9.5	0.065000569
135	25-Mar-17	29,200.90	16,250.14	45,451.04	1,920,816.17	10	10	9.5	0.064027206
136	25-Apr-17	28,798.62	16,006.80	44,805.42	1,892,017.55	10	10	9.5	0.063067252
137	25-May-17	28,401.66	15,766.81	44,168.47	1,863,615.89	10	10	9.5	0.06212053
138	25-Jun-17	28,009.95	15,530.13	43,540.08	1,835,605.94	10	10	9.5	0.061186865
139	25-Jul-17	27,623.41	15,296.72	42,920.13	1,807,982.53	10	10	9.5	0.060266084
140	25-Aug-17	27,241.99	15,066.52	42,308.51	1,780,740.55	10	10	9.5	0.059358018
141	25-Sep-17	26,865.61	14,839.50	41,705.11	1,753,874.94	10	10	9.5	0.058462498
142	25-Oct-17	26,494.21	14,615.62	41,109.84	1,727,380.72	10	10	9.5	0.057579357
143	25-Nov-17	26,127.73	14,394.84	40,522.57	1,701,252.99	10	10	9.5	0.056708433
144	25-Dec-17	25,766.11	14,177.11	39,943.22	1,675,486.88	10	10	9.5	0.055849563
145	25-Jan-18	25,409.27	13,962.39	39,371.66	1,650,077.61	10	10	9.5	0.055002587
146	25-Feb-18	25,057.17	13,750.65	38,807.81	1,625,020.44	10	10	9.5	0.054167348
147	25-Mar-18	24,709.73	13,541.84	38,251.56	1,600,310.72	10	10	9.5	0.053343691
148	25-Apr-18	24,366.89	13,335.92	37,702.81	1,575,943.82	10	10	9.5	0.052531461
149	25-May-18	24,028.61	13,132.87	37,161.47	1,551,915.22	10	10	9.5	0.051730507
150	25-Jun-18	23,694.81	12,932.63	36,627.43	1,528,220.41	10	10	9.5	0.05094068
151	25-Jul-18	23,365.44	12,735.17	36,100.61	1,504,854.97	10	10	9.5	0.050161832
152	25-Aug-18	23,040.44	12,540.46	35,580.90	1,481,814.53	10	10	9.5	0.049393818
153	25-Sep-18	22,719.77	12,348.45	35,068.22	1,459,094.76	10	10	9.5	0.048636492
154	25-Oct-18	22,403.35	12,159.12	34,562.47	1,436,691.41	10	10	9.5	0.047889714
155	25-Nov-18	22,091.13	11,972.43	34,063.56	1,414,600.28	10	10	9.5	0.047153343
156	25-Dec-18	21,783.07	11,788.34	33,571.41	1,392,817.21	10	10	9.5	0.04642724
157	25-Jan-19	21,479.11	11,606.81	33,085.92	1,371,338.10	10	10	9.5	0.04571127
158	25-Feb-19	21,179.19	11,427.82	32,607.00	1,350,158.91	10	10	9.5	0.045005297
159	25-Mar-19	20,883.26	11,251.32	32,134.58	1,329,275.66	10	10	9.5	0.044309189
160	25-Apr-19	20,591.26	11,077.30	31,668.56	1,308,684.39	10	10	9.5	0.043622813
161	25-May-19	20,303.16	10,905.70	31,208.87	1,288,381.23	10	10	9.5	0.042946041
162	25-Jun-19	20,018.90	10,736.51	30,755.41	1,268,362.33	10	10	9.5	0.042278744
163	25-Jul-19	19,738.42	10,569.69	30,308.11	1,248,623.91	10	10	9.5	0.041620797
164	25-Aug-19	19,461.69	10,405.20	29,866.88	1,229,162.23	10	10	9.5	0.040972074
165	25-Sep-19	19,188.64	10,243.02	29,431.66	1,209,973.59	10	10	9.5	0.040332453
166	25-Oct-19	18,919.24	10,083.11	29,002.35	1,191,054.35	10	10	9.5	0.039701812
167	25-Nov-19	18,653.43	9,925.45	28,578.88	1,172,400.92	10	10	9.5	0.039080031
168	25-Dec-19	18,391.17	9,770.01	28,161.18	1,154,009.75	10	10	9.5	0.038466992
169	25-Jan-20	18,132.41	9,616.75	27,749.16	1,135,877.34	10	10	9.5	0.037862578
170	25-Feb-20	17,877.11	9,465.64	27,342.76	1,118,000.23	10	10	9.5	0.037266674
171	25-Mar-20	17,625.22	9,316.67	26,941.89	1,100,375.00	10	10	9.5	0.036679167
172	25-Apr-20	17,376.70	9,169.79	26,546.50	1,082,998.30	10	10	9.5	0.036099943
173	25-May-20	17,131.51	9,024.99	26,156.50	1,065,866.79	10	10	9.5	0.035528893
174	25-Jun-20	16,889.59	8,882.22	25,771.82	1,048,977.20	10	10	9.5	0.034965907
175	25-Jul-20	16,650.92	8,741.48	25,392.39	1,032,326.28	10	10	9.5	0.034410876
176	25-Aug-20	16,415.44	8,602.72	25,018.16	1,015,910.84	10	10	9.5	0.033863695
177	25-Sep-20	16,183.11	8,465.92	24,649.03	999,727.73	10	10	9.5	0.033324258
178	25-Oct-20	15,953.90	8,331.06	24,284.96	983,773.83	10	10	9.5	0.032792461
179	25-Nov-20	15,727.76	8,198.12	23,925.87	968,046.08	10	10	9.5	0.032268203
180	25-Dec-20	15,504.65	8,067.05	23,571.70	952,541.43	10	10	9.5	0.031751381
181	25-Jan-21	15,284.54	7,937.85	23,222.38	937,256.89	10	10	9.5	0.031241896
182	25-Feb-21	15,067.38	7,810.47	22,877.85	922,189.51	10	10	9.5	0.03073965
183	25-Mar-21	14,853.13	7,684.91	22,538.05	907,336.38	10	10	9.5	0.030244546
184	25-Apr-21	14,641.77	7,561.14	22,202.90	892,694.61	10	10	9.5	0.029756487
185	25-May-21	14,433.24	7,439.12	21,872.36	878,261.37	10	10	9.5	0.029275379
186	25-Jun-21	14,227.52	7,318.84	21,546.36	864,033.85	10	10	9.5	0.028801128
187	25-Jul-21	14,024.56	7,200.28	21,224.85	850,009.29	10	10	9.5	0.028333643
188	25-Aug-21	13,824.34	7,083.41	20,907.75	836,184.95	10	10	9.5	0.027872832
189	25-Sep-21	13,626.81	6,968.21	20,595.02	822,558.14	10	10	9.5	0.027418605
190	25-Oct-21	13,431.94	6,854.65	20,286.59	809,126.20	10	10	9.5	0.026970873
191	25-Nov-21	13,239.70	6,742.72	19,982.41	795,886.50	10	10	9.5	0.02652955
192	25-Dec-21	13,050.04	6,632.39	19,682.43	782,836.46	10	10	9.5	0.026094549
193	25-Jan-22	12,862.95	6,523.64	19,386.58	769,973.51	10	10	9.5	0.025665784
194	25-Feb-22	12,678.37	6,416.45	19,094.82	757,295.14	10	10	9.5	0.025243171
195	25-Mar-22	12,496.29	6,310.79	18,807.08	744,798.85	10	10	9.5	0.024826628
196	25-Apr-22	12,316.67	6,206.66	18,523.32	732,482.19	10	10	9.5	0.024416073
197	25-May-22	12,139.47	6,104.02	18,243.49	720,342.72	10	10	9.5	0.024011424
198	25-Jun-22	11,964.66	6,002.86	17,967.52	708,378.05	10	10	9.5	0.023612602
199	25-Jul-22	11,792.22	5,903.15	17,695.37	696,585.83	10	10	9.5	0.023219528
200	25-Aug-22	11,622.12	5,804.88	17,427.00	684,963.71	10	10	9.5	0.022832124
201	25-Sep-22	11,454.31	5,708.03	17,162.34	673,509.41	10	10	9.5	0.022450314
202	25-Oct-22	11,288.77	5,612.58	16,901.35	662,220.63	10	10	9.5	0.022074021
203	25-Nov-22	11,125.48	5,518.51	16,643.98	651,095.15	10	10	9.5	0.021703172
204	25-Dec-22	10,964.40	5,425.79	16,390.19	640,130.76	10	10	9.5	0.021337692
205	25-Jan-23	10,805.50	5,334.42	16,139.92	629,325.26	10	10	9.5	0.020977509
206	25-Feb-23	10,648.76	5,244.38	15,893.13	618,676.50	10	10	9.5	0.02062255
207	25-Mar-23	10,494.14	5,155.64	15,649.78	608,182.36	10	10	9.5	0.020272745
208	25-Apr-23	10,341.62	5,068.19	15,409.81	597,840.74	10	10	9.5	0.019928025
209	25-May-23	10,191.17	4,982.01	15,173.18	587,649.57	10	10	9.5	0.019588319
210	25-Jun-23	10,042.77	4,897.08	14,939.85	577,606.79	10	10	9.5	0.01925356
211	25-Jul-23	9,896.39	4,813.39	14,709.78	567,710.41	10	10	9.5	0.01892368
212	25-Aug-23	9,751.99	4,730.92	14,482.91	557,958.41	10	10	9.5	0.018598614
213	25-Sep-23	9,609.56	4,649.65	14,259.22	548,348.85	10	10	9.5	0.018278295
214	25-Oct-23	9,469.07	4,569.57	14,038.64	538,879.78	10	10	9.5	0.017962659
215	25-Nov-23	9,330.49	4,490.66	13,821.16	529,549.29	10	10	9.5	0.017651643
216	25-Dec-23	9,193.80	4,412.91	13,606.71	520,355.48	10	10	9.5	0.017345183
217	25-Jan-24	9,058.98	4,336.30	13,395.27	511,296.51	10	10	9.5	0.017043217
218	25-Feb-24	8,925.99	4,260.80	13,186.79	502,370.52	10	10	9.5	0.016745684
219	25-Mar-24	8,794.82	4,186.42	12,981.24	493,575.70	10	10	9.5	0.016452523
220	25-Apr-24	8,665.44	4,113.13	12,778.57	484,910.26	10	10	9.5	0.016163675
221	25-May-24	8,537.82	4,040.92	12,578.74	476,372.44	10	10	9.5	0.015879081
222	25-Jun-24	8,411.95	3,969.77	12,381.72	467,960.48	10	10	9.5	0.015598683
223	25-Jul-24	8,287.81	3,899.67	12,187.48	459,672.68	10	10	9.5	0.015322423
224	25-Aug-24	8,165.36	3,830.61	11,995.96	451,507.32	10	10	9.5	0.015050244
225	25-Sep-24	8,044.58	3,762.56	11,807.14	443,462.74	10	10	9.5	0.014782091
226	25-Oct-24	7,925.46	3,695.52	11,620.98	435,537.28	10	10	9.5	0.014517909
227	25-Nov-24	7,807.97	3,629.48	11,437.45	427,729.30	10	10	9.5	0.014257643
228	25-Dec-24	7,692.10	3,564.41	11,256.51	420,037.21	10	10	9.5	0.01400124
229	25-Jan-25	7,577.81	3,500.31	11,078.12	412,459.40	10	10	9.5	0.013748647
230	25-Feb-25	7,465.09	3,437.16	10,902.25	404,994.30	10	10	9.5	0.01349981
231	25-Mar-25	7,353.92	3,374.95	10,728.87	397,640.38	10	10	9.5	0.013254679
232	25-Apr-25	7,244.28	3,313.67	10,557.95	390,396.10	10	10	9.5	0.013013203
233	25-May-25	7,136.14	3,253.30	10,389.44	383,259.96	10	10	9.5	0.012775332
234	25-Jun-25	7,029.50	3,193.83	10,223.33	376,230.46	10	10	9.5	0.012541015
235	25-Jul-25	6,924.32	3,135.25	10,059.57	369,306.15	10	10	9.5	0.012310205
236	25-Aug-25	6,820.58	3,077.55	9,898.13	362,485.56	10	10	9.5	0.012082852
237	25-Sep-25	6,718.28	3,020.71	9,738.99	355,767.28	10	10	9.5	0.011858909
238	25-Oct-25	6,617.39	2,964.73	9,582.12	349,149.89	10	10	9.5	0.01163833
239	25-Nov-25	6,517.89	2,909.58	9,427.47	342,632.01	10	10	9.5	0.011421067
240	25-Dec-25	6,419.76	2,855.27	9,275.03	336,212.24	10	10	9.5	0.011207075
241	25-Jan-26	6,322.99	2,801.77	9,124.76	329,889.25	10	10	9.5	0.010996308
242	25-Feb-26	6,227.56	2,749.08	8,976.63	323,661.70	10	10	9.5	0.010788723
243	25-Mar-26	6,133.44	2,697.18	8,830.62	317,528.26	10	10	9.5	0.010584275
244	25-Apr-26	6,040.63	2,646.07	8,686.70	311,487.63	10	10	9.5	0.010382921
245	25-May-26	5,949.10	2,595.73	8,544.83	305,538.53	10	10	9.5	0.010184618
246	25-Jun-26	5,858.84	2,546.15	8,404.99	299,679.69	10	10	9.5	0.009989323
247	25-Jul-26	5,769.83	2,497.33	8,267.16	293,909.86	10	10	9.5	0.009796995
248	25-Aug-26	5,682.06	2,449.25	8,131.31	288,227.80	10	10	9.5	0.009607593
249	25-Sep-26	5,595.50	2,401.90	7,997.40	282,632.30	10	10	9.5	0.009421077
250	25-Oct-26	5,510.15	2,355.27	7,865.41	277,122.16	10	10	9.5	0.009237405
251	25-Nov-26	5,425.98	2,309.35	7,735.33	271,696.18	10	10	9.5	0.009056539
252	25-Dec-26	5,342.98	2,264.13	7,607.11	266,353.20	10	10	9.5	0.00887844
253	25-Jan-27	5,261.13	2,219.61	7,480.74	261,092.07	10	10	9.5	0.008703069
254	25-Feb-27	5,180.43	2,175.77	7,356.20	255,911.64	10	10	9.5	0.008530388
255	25-Mar-27	5,100.85	2,132.60	7,233.45	250,810.79	10	10	9.5	0.00836036
256	25-Apr-27	5,022.38	2,090.09	7,112.47	245,788.41	10	10	9.5	0.008192947
257	25-May-27	4,945.00	2,048.24	6,993.24	240,843.40	10	10	9.5	0.008028113
258	25-Jun-27	4,868.71	2,007.03	6,875.74	235,974.70	10	10	9.5	0.007865823
259	25-Jul-27	4,793.48	1,966.46	6,759.93	231,181.22	10	10	9.5	0.007706041
260	25-Aug-27	4,719.30	1,926.51	6,645.81	226,461.92	10	10	9.5	0.007548731
261	25-Sep-27	4,646.15	1,887.18	6,533.34	221,815.77	10	10	9.5	0.007393859
262	25-Oct-27	4,574.04	1,848.46	6,422.50	217,241.73	10	10	9.5	0.007241391
263	25-Nov-27	4,502.93	1,810.35	6,313.28	212,738.80	10	10	9.5	0.007091293
264	25-Dec-27	4,432.82	1,772.82	6,205.64	208,305.99	10	10	9.5	0.006943533
265	25-Jan-28	4,363.69	1,735.88	6,099.57	203,942.30	10	10	9.5	0.006798077
266	25-Feb-28	4,295.53	1,699.52	5,995.05	199,646.77	10	10	9.5	0.006654892
267	25-Mar-28	4,228.33	1,663.72	5,892.05	195,418.44	10	10	9.5	0.006513948
268	25-Apr-28	4,162.07	1,628.49	5,790.56	191,256.37	10	10	9.5	0.006375212
269	25-May-28	4,096.75	1,593.80	5,690.55	187,159.63	10	10	9.5	0.006238654
270	25-Jun-28	4,032.34	1,559.66	5,592.00	183,127.29	10	10	9.5	0.006104243
271	25-Jul-28	3,968.84	1,526.06	5,494.90	179,158.45	10	10	9.5	0.005971948
272	25-Aug-28	3,906.24	1,492.99	5,399.22	175,252.21	10	10	9.5	0.00584174
273	25-Sep-28	3,844.52	1,460.44	5,304.95	171,407.70	10	10	9.5	0.00571359
274	25-Oct-28	3,783.67	1,428.40	5,212.06	167,624.03	10	10	9.5	0.005587468
275	25-Nov-28	3,723.68	1,396.87	5,120.54	163,900.36	10	10	9.5	0.005463345
276	25-Dec-28	3,664.53	1,365.84	5,030.37	160,235.82	10	10	9.5	0.005341194
277	25-Jan-29	3,606.23	1,335.30	4,941.53	156,629.60	10	10	9.5	0.005220987
278	25-Feb-29	3,548.75	1,305.25	4,853.99	153,080.85	10	10	9.5	0.005102695
279	25-Mar-29	3,492.08	1,275.67	4,767.75	149,588.77	10	10	9.5	0.004986292
280	25-Apr-29	3,436.22	1,246.57	4,682.79	146,152.55	10	10	9.5	0.004871752
281	25-May-29	3,381.15	1,217.94	4,599.09	142,771.40	10	10	9.5	0.004759047
282	25-Jun-29	3,326.86	1,189.76	4,516.62	139,444.54	10	10	9.5	0.004648151
283	25-Jul-29	3,273.34	1,162.04	4,435.38	136,171.20	10	10	9.5	0.00453904
284	25-Aug-29	3,220.59	1,134.76	4,355.35	132,950.61	10	10	9.5	0.004431687
285	25-Sep-29	3,168.58	1,107.92	4,276.51	129,782.02	10	10	9.5	0.004326067
286	25-Oct-29	3,117.32	1,081.52	4,198.84	126,664.70	10	10	9.5	0.004222157
287	25-Nov-29	3,066.79	1,055.54	4,122.33	123,597.92	10	10	9.5	0.004119931
288	25-Dec-29	3,016.98	1,029.98	4,046.96	120,580.94	10	10	9.5	0.004019365
289	25-Jan-30	2,967.88	1,004.84	3,972.72	117,613.06	10	10	9.5	0.003920435
290	25-Feb-30	2,919.48	980.11	3,899.59	114,693.58	10	10	9.5	0.003823119
291	25-Mar-30	2,871.77	955.78	3,827.55	111,821.81	10	10	9.5	0.003727394
292	25-Apr-30	2,824.75	931.85	3,756.60	108,997.06	10	10	9.5	0.003633235
293	25-May-30	2,778.40	908.31	3,686.71	106,218.67	10	10	9.5	0.003540622
294	25-Jun-30	2,732.71	885.16	3,617.87	103,485.95	10	10	9.5	0.003449532
295	25-Jul-30	2,687.69	862.38	3,550.07	100,798.26	10	10	9.5	0.003359942
296	25-Aug-30	2,643.30	839.99	3,483.29	98,154.96	10	10	9.5	0.003271832
297	25-Sep-30	2,599.56	817.96	3,417.52	95,555.40	10	10	9.5	0.00318518
298	25-Oct-30	2,556.45	796.30	3,352.74	92,998.96	10	10	9.5	0.003099965
299	25-Nov-30	2,513.95	774.99	3,288.94	90,485.00	10	10	9.5	0.003016167
300	25-Dec-30	2,472.07	754.04	3,226.11	88,012.93	10	10	9.5	0.002933764
301	25-Jan-31	2,430.79	733.44	3,164.24	85,582.14	10	10	9.5	0.002852738
302	25-Feb-31	2,390.11	713.18	3,103.30	83,192.02	10	10	9.5	0.002773067
303	25-Mar-31	2,350.02	693.27	3,043.29	80,842.00	10	10	9.5	0.002694733
304	25-Apr-31	2,310.51	673.68	2,984.19	78,531.49	10	10	9.5	0.002617716
305	25-May-31	2,271.57	654.43	2,926.00	76,259.92	10	10	9.5	0.002541997
306	25-Jun-31	2,233.20	635.50	2,868.69	74,026.72	10	10	9.5	0.002467557
307	25-Jul-31	2,195.38	616.89	2,812.27	71,831.35	10	10	9.5	0.002394378
308	25-Aug-31	2,158.11	598.59	2,756.70	69,673.24	10	10	9.5	0.002322441
309	25-Sep-31	2,121.38	580.61	2,701.99	67,551.86	10	10	9.5	0.002251729
310	25-Oct-31	2,085.19	562.93	2,648.12	65,466.67	10	10	9.5	0.002182222
311	25-Nov-31	2,049.52	545.56	2,595.08	63,417.15	10	10	9.5	0.002113905
312	25-Dec-31	2,014.38	528.48	2,542.85	61,402.77	10	10	9.5	0.002046759
313	25-Jan-32	1,979.74	511.69	2,491.43	59,423.03	10	10	9.5	0.001980768
314	25-Feb-32	1,945.62	495.19	2,440.81	57,477.41	10	10	9.5	0.001915914
315	25-Mar-32	1,911.99	478.98	2,390.97	55,565.42	10	10	9.5	0.001852181
316	25-Apr-32	1,878.85	463.05	2,341.90	53,686.57	10	10	9.5	0.001789552
317	25-May-32	1,846.21	447.39	2,293.59	51,840.36	10	10	9.5	0.001728012
318	25-Jun-32	1,814.03	432.00	2,246.04	50,026.33	10	10	9.5	0.001667544
319	25-Jul-32	1,782.34	416.89	2,199.22	48,243.99	10	10	9.5	0.001608133
320	25-Aug-32	1,751.10	402.03	2,153.14	46,492.89	10	10	9.5	0.001549763
321	25-Sep-32	1,720.33	387.44	2,107.77	44,772.55	10	10	9.5	0.001492418
322	25-Oct-32	1,690.01	373.10	2,063.12	43,082.54	10	10	9.5	0.001436085
323	25-Nov-32	1,660.14	359.02	2,019.16	41,422.40	10	10	9.5	0.001380747
324	25-Dec-32	1,630.71	345.19	1,975.90	39,791.69	10	10	9.5	0.00132639
325	25-Jan-33	1,601.71	331.60	1,933.31	38,189.98	10	10	9.5	0.001272999
326	25-Feb-33	1,573.15	318.25	1,891.40	36,616.84	10	10	9.5	0.001220561
327	25-Mar-33	1,545.00	305.14	1,850.14	35,071.83	10	10	9.5	0.001169061
328	25-Apr-33	1,517.28	292.27	1,809.54	33,554.56	10	10	9.5	0.001118485
329	25-May-33	1,489.96	279.62	1,769.58	32,064.60	10	10	9.5	0.00106882
330	25-Jun-33	1,463.05	267.20	1,730.26	30,601.55	10	10	9.5	0.001020052
331	25-Jul-33	1,436.54	255.01	1,691.56	29,165.00	10	10	9.5	0.000972167
332	25-Aug-33	1,410.43	243.04	1,653.47	27,754.57	10	10	9.5	0.000925152
333	25-Sep-33	1,384.71	231.29	1,615.99	26,369.87	10	10	9.5	0.000878996
334	25-Oct-33	1,359.37	219.75	1,579.11	25,010.50	10	10	9.5	0.000833683
335	25-Nov-33	1,334.40	208.42	1,542.83	23,676.10	10	10	9.5	0.000789203
336	25-Dec-33	1,309.82	197.30	1,507.12	22,366.28	10	10	9.5	0.000745543
337	25-Jan-34	1,285.60	186.39	1,471.98	21,080.68	10	10	9.5	0.000702689
338	25-Feb-34	1,261.74	175.67	1,437.42	19,818.94	10	10	9.5	0.000660631
339	25-Mar-34	1,238.25	165.16	1,403.40	18,580.69	10	10	9.5	0.000619356
340	25-Apr-34	1,215.10	154.84	1,369.94	17,365.59	10	10	9.5	0.000578853
341	25-May-34	1,192.31	144.71	1,337.02	16,173.28	10	10	9.5	0.000539109
342	25-Jun-34	1,169.86	134.78	1,304.63	15,003.43	10	10	9.5	0.000500114
343	25-Jul-34	1,147.74	125.03	1,272.77	13,855.68	10	10	9.5	0.000461856
344	25-Aug-34	1,125.97	115.46	1,241.43	12,729.72	10	10	9.5	0.000424324
345	25-Sep-34	1,104.52	106.08	1,210.60	11,625.20	10	10	9.5	0.000387507
346	25-Oct-34	1,083.39	96.88	1,180.27	10,541.81	10	10	9.5	0.000351394
347	25-Nov-34	1,062.59	87.85	1,150.44	9,479.22	10	10	9.5	0.000315974
348	25-Dec-34	1,042.11	78.99	1,121.10	8,437.11	10	10	9.5	0.000281237
349	25-Jan-35	1,021.93	70.31	1,092.24	7,415.18	10	10	9.5	0.000247173
350	25-Feb-35	1,002.06	61.79	1,063.86	6,413.12	10	10	9.5	0.000213771
351	25-Mar-35	982.50	53.44	1,035.94	5,430.62	10	10	9.5	0.000181021
352	25-Apr-35	963.23	45.26	1,008.49	4,467.38	10	10	9.5	0.000148913
353	25-May-35	944.26	37.23	981.49	3,523.12	10	10	9.5	0.000117437
354	25-Jun-35	925.59	29.36	954.94	2,597.53	10	10	9.5	8.65843E-05
355	25-Jul-35	876.48	21.65	898.13	1,721.05	10	10	9.5	5.73683E-05
356	25-Aug-35	859.00	14.34	873.34	862.05	10	10	9.5	0.000028735
357	25-Sep-35	691.86	7.18	699.04	170.19	10	10	9.5	0.000005673
358	25-Oct-35	170.19	1.42	171.61	0	10	10	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	444,069.09	119,750.00	563,819.09	29,555,930.91	4.79	4.79	4.29	0.985197697
2	25-Feb-06	439,149.32	246,299.42	685,448.74	29,116,781.59	10	10	9.5	0.970559386
3	25-Mar-06	434,282.74	242,639.85	676,922.59	28,682,498.85	10	10	9.5	0.956083295
4	25-Apr-06	429,468.79	239,020.82	668,489.61	28,253,030.06	10	10	9.5	0.941767669
5	25-May-06	424,706.89	235,441.92	660,148.81	27,828,323.17	10	10	9.5	0.927610772
6	25-Jun-06	419,996.49	231,902.69	651,899.18	27,408,326.68	10	10	9.5	0.913610889
7	25-Jul-06	415,337.04	228,402.72	643,739.76	26,992,989.65	10	10	9.5	0.899766322
8	25-Aug-06	410,727.98	224,941.58	635,669.56	26,582,261.67	10	10	9.5	0.886075389
9	25-Sep-06	406,168.78	221,518.85	627,687.63	26,176,092.89	10	10	9.5	0.87253643
10	25-Oct-06	401,658.91	218,134.11	619,793.01	25,774,433.98	10	10	9.5	0.859147799
11	25-Nov-06	397,197.82	214,786.95	611,984.77	25,377,236.16	10	10	9.5	0.845907872
12	25-Dec-06	392,785.01	211,476.97	604,261.98	24,984,451.15	10	10	9.5	0.832815038
13	25-Jan-07	388,419.95	208,203.76	596,623.71	24,596,031.20	10	10	9.5	0.819867707
14	25-Feb-07	384,102.12	204,966.93	589,069.05	24,211,929.08	10	10	9.5	0.807064303
15	25-Mar-07	379,831.03	201,766.08	581,597.10	23,832,098.05	10	10	9.5	0.794403268
16	25-Apr-07	375,606.16	198,576.05	574,182.21	23,456,491.89	10	9.99875	9.5	0.781883063
17	25-May-07	371,427.03	195,214.27	566,641.29	23,085,064.86	10	9.98688	9.5	0.769502162
18	25-Jun-07	367,293.13	191,893.10	559,186.23	22,717,771.73	10	9.97492	9.5	0.757259058
19	25-Jul-07	363,204.00	188,612.07	551,816.06	22,354,567.73	10	9.96288	9.5	0.745152258
20	25-Aug-07	359,159.13	185,370.69	544,529.82	21,995,408.60	10	9.95076	9.5	0.733180287
21	25-Sep-07	355,158.07	182,168.50	537,326.57	21,640,250.54	10	9.93854	9.5	0.721341685
22	25-Oct-07	351,200.33	179,005.03	530,205.36	21,289,050.21	10	9.92623	9.5	0.709635007
23	25-Nov-07	347,285.45	175,879.83	523,165.28	20,941,764.75	10	9.91382	9.5	0.698058825
24	25-Dec-07	343,412.98	172,792.44	516,205.42	20,598,351.77	10	9.90131	9.5	0.686611726
25	25-Jan-08	339,582.45	169,742.40	509,324.85	20,258,769.32	10	9.8887	9.5	0.675292311
26	25-Feb-08	335,793.42	166,729.28	502,522.70	19,922,975.90	10	9.87598	9.5	0.664099197
27	25-Mar-08	332,045.44	163,752.64	495,798.08	19,590,930.46	10	9.86314	9.5	0.653031015
28	25-Apr-08	328,338.06	160,812.05	489,150.11	19,262,592.40	10	9.85019	9.5	0.642086413
29	25-May-08	324,670.86	157,907.07	482,577.93	18,937,921.54	10	9.83712	9.5	0.631264051
30	25-Jun-08	321,043.39	155,037.29	476,080.68	18,616,878.15	10	9.82393	9.5	0.620562605
31	25-Jul-08	317,455.24	152,202.28	469,657.52	18,299,422.91	10	9.8106	9.5	0.609980764
32	25-Aug-08	313,905.97	149,401.65	463,307.62	17,985,516.94	10	9.79714	9.5	0.599517231
33	25-Sep-08	310,395.18	146,634.96	457,030.15	17,675,121.75	10	9.78354	9.5	0.589170725
34	25-Oct-08	306,922.45	143,901.84	450,824.28	17,368,199.31	10	9.76979	9.5	0.578939977
35	25-Nov-08	303,487.36	141,201.86	444,689.22	17,064,711.95	10	9.75589	9.5	0.568823732
36	25-Dec-08	300,089.51	138,534.65	438,624.17	16,764,622.44	10	9.74183	9.5	0.558820748
37	25-Jan-09	296,728.51	135,899.82	432,628.33	16,467,893.93	10	9.72761	9.5	0.548929798
38	25-Feb-09	293,403.95	133,296.97	426,700.92	16,174,489.97	10	9.71323	9.5	0.539149666
39	25-Mar-09	290,115.45	130,725.73	420,841.18	15,884,374.52	10	9.69866	9.5	0.529479151
40	25-Apr-09	286,862.61	128,185.73	415,048.34	15,597,511.91	10	9.68391	9.5	0.519917064
41	25-May-09	283,645.06	125,676.59	409,321.65	15,313,866.85	10	9.66897	9.5	0.510462228
42	25-Jun-09	280,462.40	123,197.95	403,660.35	15,033,404.45	10	9.65383	9.5	0.501113482
43	25-Jul-09	277,314.28	120,749.44	398,063.72	14,756,090.17	10	9.63849	9.5	0.491869672
44	25-Aug-09	274,200.30	118,330.71	392,531.01	14,481,889.87	10	9.62293	9.5	0.482729662
45	25-Sep-09	271,120.12	115,941.40	387,061.52	14,210,769.75	10	9.60715	9.5	0.473692325
46	25-Oct-09	268,073.36	113,581.17	381,654.53	13,942,696.39	10	9.59113	9.5	0.464756546
47	25-Nov-09	265,059.66	111,249.67	376,309.33	13,677,636.73	10	9.57488	9.5	0.455921224
48	25-Dec-09	262,078.67	108,946.56	371,025.23	13,415,558.07	10	9.55837	9.5	0.447185269
49	25-Jan-10	259,130.03	106,671.50	365,801.53	13,156,428.04	10	9.54159	9.5	0.438547601
50	25-Feb-10	256,213.40	104,424.16	360,637.56	12,900,214.64	10	9.52455	9.5	0.430007155
51	25-Mar-10	253,328.43	102,204.21	355,532.64	12,646,886.21	10	9.50721	9.5	0.421562874
52	25-Apr-10	250,474.78	100,011.32	350,486.11	12,396,411.42	10	9.48958	9.5	0.413213714
53	25-May-10	247,652.12	97,845.18	345,497.30	12,148,759.31	10	9.47163	9.5	0.404958644
54	25-Jun-10	244,860.10	95,705.46	340,565.57	11,903,899.20	10	9.45336	9.5	0.39679664
55	25-Jul-10	242,098.41	93,591.86	335,690.26	11,661,800.79	10	9.43474	9.5	0.388726693
56	25-Aug-10	239,366.70	91,504.05	330,870.76	11,422,434.09	10	9.41577	9.5	0.380747803
57	25-Sep-10	236,664.67	89,441.74	326,106.41	11,185,769.42	10	9.39643	9.5	0.372858981
58	25-Oct-10	233,991.98	87,404.63	321,396.61	10,951,777.43	10	9.3767	9.5	0.365059248
59	25-Nov-10	231,348.33	85,392.41	316,740.74	10,720,429.10	10	9.35655	9.5	0.357347637
60	25-Dec-10	228,733.40	83,404.79	312,138.19	10,491,695.70	10	9.33598	9.5	0.34972319
61	25-Jan-11	187,833.65	81,441.47	269,275.12	10,303,862.06	10	9.31496	9.5	0.343462069
62	25-Feb-11	185,389.75	79,841.51	265,231.27	10,118,472.30	10	9.29844	9.5	0.33728241
63	25-Mar-11	182,973.34	78,264.16	261,237.50	9,935,498.96	10	9.28174	9.5	0.331183299
64	25-Apr-11	180,584.10	76,709.13	257,293.24	9,754,914.86	10	9.26486	9.5	0.325163829
65	25-May-11	178,221.75	75,176.15	253,397.90	9,576,693.11	10	9.24779	9.5	0.319223104
66	25-Jun-11	175,885.99	73,664.95	249,550.94	9,400,807.11	10	9.23053	9.5	0.313360237
67	25-Jul-11	173,576.53	72,175.26	245,751.79	9,227,230.58	10	9.21307	9.5	0.307574353
68	25-Aug-11	171,293.09	70,706.81	241,999.90	9,055,937.49	10	9.19541	9.5	0.301864583
69	25-Sep-11	169,035.38	69,259.35	238,294.73	8,886,902.11	10	9.17754	9.5	0.29623007
70	25-Oct-11	166,803.13	67,832.61	234,635.74	8,720,098.98	10	9.15945	9.5	0.290669966
71	25-Nov-11	164,596.05	66,426.34	231,022.39	8,555,502.93	10	9.14114	9.5	0.285183431
72	25-Dec-11	162,413.88	65,040.28	227,454.16	8,393,089.05	10	9.12259	9.5	0.279769635
73	25-Jan-12	151,290.31	63,674.19	214,964.51	8,241,798.73	10	9.1038	9.5	0.274726624
74	25-Feb-12	149,250.58	62,408.34	211,658.93	8,092,548.15	10	9.08661	9.5	0.269751605
75	25-Mar-12	147,234.49	61,161.08	208,395.56	7,945,313.66	10	9.06924	9.5	0.264843789
76	25-Apr-12	145,241.76	59,932.15	205,173.91	7,800,071.90	10	9.0517	9.5	0.260002397
77	25-May-12	143,272.15	58,721.34	201,993.49	7,656,799.75	10	9.03397	9.5	0.255226658
78	25-Jun-12	141,325.40	57,528.41	198,853.81	7,515,474.35	10	9.01605	9.5	0.250515812
79	25-Jul-12	139,401.26	56,353.13	195,754.39	7,376,073.09	10	8.99794	9.5	0.245869103
80	25-Aug-12	137,499.47	55,195.28	192,694.75	7,238,573.62	10	8.97962	9.5	0.241285787
81	25-Sep-12	135,619.81	54,054.64	189,674.44	7,102,953.81	10	8.9611	9.5	0.236765127
82	25-Oct-12	133,762.01	52,930.98	186,692.99	6,969,191.80	10	8.94236	9.5	0.232306393
83	25-Nov-12	131,925.84	51,824.10	183,749.94	6,837,265.96	10	8.9234	9.5	0.227908865
84	25-Dec-12	130,111.07	50,733.77	180,844.84	6,707,154.89	10	8.90422	9.5	0.22357183
85	25-Jan-13	111,921.20	49,659.79	161,581.00	6,595,233.69	10	8.8848	9.5	0.219841123
86	25-Feb-13	110,378.52	48,748.33	159,126.85	6,484,855.17	10	8.86974	9.5	0.216161839
87	25-Mar-13	108,854.63	47,850.60	156,705.23	6,376,000.54	10	8.85459	9.5	0.212533351
88	25-Apr-13	107,349.30	46,966.41	154,315.71	6,268,651.24	10	8.83935	9.5	0.208955041
89	25-May-13	105,862.33	46,095.59	151,957.92	6,162,788.92	10	8.82402	9.5	0.205426297
90	25-Jun-13	104,393.50	45,237.95	149,631.46	6,058,395.42	10	8.8086	9.5	0.201946514
91	25-Jul-13	102,942.62	44,393.33	147,335.94	5,955,452.80	10	8.79309	9.5	0.198515093
92	25-Aug-13	101,509.47	43,561.53	145,071.00	5,853,943.33	10	8.77747	9.5	0.195131444
93	25-Sep-13	100,093.85	42,742.40	142,836.25	5,753,849.47	10	8.76177	9.5	0.191794982
94	25-Oct-13	98,695.57	41,935.76	140,631.33	5,655,153.91	10	8.74596	9.5	0.18850513
95	25-Nov-13	97,314.42	41,141.44	138,455.86	5,557,839.49	10	8.73004	9.5	0.185261316
96	25-Dec-13	95,950.20	40,359.28	136,309.48	5,461,889.29	10	8.71402	9.5	0.182062976
97	25-Jan-14	80,174.52	39,589.12	119,763.64	5,381,714.77	10	8.6979	9.5	0.179390492
98	25-Feb-14	79,110.95	38,958.41	118,069.36	5,302,603.81	10	8.68684	9.5	0.17675346
99	25-Mar-14	78,060.49	38,336.82	116,397.31	5,224,543.33	10	8.67577	9.5	0.174151444
100	25-Apr-14	77,022.97	37,724.25	114,747.22	5,147,520.36	10	8.6647	9.5	0.171584012
101	25-May-14	75,998.24	37,120.56	113,118.81	5,071,522.12	10	8.65362	9.5	0.169050737
102	25-Jun-14	74,986.17	36,525.64	111,511.81	4,996,535.95	10	8.64253	9.5	0.166551198
103	25-Jul-14	73,986.59	35,939.36	109,925.95	4,922,549.36	10	8.63143	9.5	0.164084979
104	25-Aug-14	72,999.36	35,361.62	108,360.98	4,849,549.99	10	8.62032	9.5	0.161651666
105	25-Sep-14	72,024.34	34,792.29	106,816.63	4,777,525.65	10	8.6092	9.5	0.159250855
106	25-Oct-14	71,061.38	34,231.25	105,292.63	4,706,464.28	10	8.59807	9.5	0.156882143
107	25-Nov-14	70,110.34	33,678.41	103,788.75	4,636,353.94	10	8.58693	9.5	0.154545131
108	25-Dec-14	69,171.07	33,133.64	102,304.71	4,567,182.87	10	8.57578	9.5	0.152239429
109	25-Jan-15	55,912.22	32,596.84	88,509.06	4,511,270.65	10	8.56462	9.5	0.150375688
110	25-Feb-15	55,275.74	32,175.68	87,451.42	4,455,994.90	10	8.55875	9.5	0.148533163
111	25-Mar-15	54,646.27	31,759.65	86,405.92	4,401,348.63	10	8.55288	9.5	0.146711621
112	25-Apr-15	54,023.73	31,348.68	85,372.41	4,347,324.91	10	8.54702	9.5	0.14491083
113	25-May-15	53,408.03	30,942.72	84,350.75	4,293,916.88	10	8.54117	9.5	0.143130563
114	25-Jun-15	52,799.11	30,541.70	83,340.81	4,241,117.76	10	8.53534	9.5	0.141370592
115	25-Jul-15	52,532.76	30,145.57	82,678.33	4,188,585.00	10	8.52952	9.5	0.1396195
116	25-Aug-15	51,931.59	29,751.90	81,683.49	4,136,653.41	10	8.52371	9.5	0.137888447
117	25-Sep-15	52,889.14	29,363.04	82,252.18	4,083,764.27	10	8.51791	9.5	0.136125476
118	25-Oct-15	52,275.74	28,967.96	81,243.70	4,031,488.53	10	8.51214	9.5	0.134382951
119	25-Nov-15	51,669.15	28,577.78	80,246.93	3,979,819.38	10	8.50637	9.5	0.132660646
120	25-Dec-15	51,069.30	28,192.43	79,261.73	3,928,750.07	10	8.50062	9.5	0.130958336
121	25-Jan-16	50,476.11	27,811.86	78,287.97	3,878,273.96	10	8.49487	9.5	0.129275799
122	25-Feb-16	49,889.51	27,436.01	77,325.53	3,828,384.45	10	8.48914	9.5	0.127612815
123	25-Mar-16	49,309.43	27,064.83	76,374.26	3,779,075.02	10	8.48342	9.5	0.125969167
124	25-Apr-16	48,735.80	26,698.25	75,434.05	3,730,339.22	10	8.47771	9.5	0.124344641
125	25-May-16	48,168.54	26,336.23	74,504.77	3,682,170.68	10	8.47201	9.5	0.122739023
126	25-Jun-16	47,607.59	25,978.71	73,586.30	3,634,563.08	10	8.46632	9.5	0.121152103
127	25-Jul-16	47,052.89	25,625.63	72,678.51	3,587,510.20	10	8.46065	9.5	0.119583673
128	25-Aug-16	46,504.35	25,276.94	71,781.29	3,541,005.85	10	8.45498	9.5	0.118033528
129	25-Sep-16	45,961.92	24,932.59	70,894.51	3,495,043.93	10	8.44932	9.5	0.116501464
130	25-Oct-16	45,425.52	24,592.53	70,018.05	3,449,618.41	10	8.44368	9.5	0.11498728
131	25-Nov-16	44,895.10	24,256.70	69,151.80	3,404,723.30	10	8.43805	9.5	0.113490777
132	25-Dec-16	44,370.59	23,925.06	68,295.65	3,360,352.71	10	8.43242	9.5	0.112011757
133	25-Jan-17	43,851.92	23,597.55	67,449.47	3,316,500.79	10	8.42681	9.5	0.110550026
134	25-Feb-17	43,339.03	23,274.12	66,613.15	3,273,161.76	10	8.42121	9.5	0.109105392
135	25-Mar-17	42,831.86	22,954.73	65,786.59	3,230,329.90	10	8.41562	9.5	0.107677663
136	25-Apr-17	42,330.34	22,639.33	64,969.67	3,187,999.56	10	8.41004	9.5	0.106266652
137	25-May-17	41,834.41	22,327.87	64,162.28	3,146,165.15	10	8.40447	9.5	0.104872172
138	25-Jun-17	41,344.02	22,020.30	63,364.32	3,104,821.13	10	8.39891	9.5	0.103494038
139	25-Jul-17	40,859.10	21,716.57	62,575.67	3,063,962.03	10	8.39336	9.5	0.102132068
140	25-Aug-17	40,379.59	21,416.65	61,796.24	3,023,582.44	10	8.38782	9.5	0.100786081
141	25-Sep-17	39,905.43	21,120.47	61,025.91	2,983,677.00	10	8.3823	9.5	0.0994559
142	25-Oct-17	39,436.57	20,828.01	60,264.58	2,944,240.43	10	8.37678	9.5	0.098141348
143	25-Nov-17	38,972.95	20,539.20	59,512.16	2,905,267.48	10	8.37127	9.5	0.096842249
144	25-Dec-17	38,514.51	20,254.02	58,768.53	2,866,752.97	10	8.36578	9.5	0.095558432
145	25-Jan-18	38,061.19	19,972.42	58,033.60	2,828,691.78	10	8.36029	9.5	0.094289726
146	25-Feb-18	37,612.94	19,694.34	57,307.28	2,791,078.85	10	8.35482	9.5	0.093035962
147	25-Mar-18	37,169.70	19,419.76	56,589.46	2,753,909.15	10	8.34936	9.5	0.091796972
148	25-Apr-18	36,731.42	19,148.63	55,880.04	2,717,177.73	10	8.3439	9.5	0.090572591
149	25-May-18	36,298.04	18,880.90	55,178.94	2,680,879.69	10	8.33846	9.5	0.089362656
150	25-Jun-18	35,869.52	18,616.54	54,486.05	2,645,010.17	10	8.33303	9.5	0.088167006
151	25-Jul-18	35,445.79	18,355.50	53,801.29	2,609,564.38	10	8.32761	9.5	0.086985479
152	25-Aug-18	35,026.80	18,097.75	53,124.56	2,574,537.58	10	8.32219	9.5	0.085817919
153	25-Sep-18	34,612.52	17,843.25	52,455.76	2,539,925.06	10	8.31679	9.5	0.084664169
154	25-Oct-18	34,202.87	17,591.95	51,794.82	2,505,722.20	10	8.3114	9.5	0.083524073
155	25-Nov-18	33,797.81	17,343.82	51,141.63	2,471,924.38	10	8.30602	9.5	0.082397479
156	25-Dec-18	33,397.30	17,098.82	50,496.12	2,438,527.09	10	8.30065	9.5	0.081284236
157	25-Jan-19	33,001.28	16,856.91	49,858.19	2,405,525.81	10	8.29529	9.5	0.080184194
158	25-Feb-19	32,609.70	16,618.06	49,227.75	2,372,916.11	10	8.28994	9.5	0.079097204
159	25-Mar-19	32,222.51	16,382.22	48,604.73	2,340,693.60	10	8.2846	9.5	0.07802312
160	25-Apr-19	31,839.67	16,149.37	47,989.04	2,308,853.93	10	8.27927	9.5	0.076961798
161	25-May-19	31,461.13	15,919.46	47,380.59	2,277,392.80	10	8.27395	9.5	0.075913093
162	25-Jun-19	31,086.85	15,692.46	46,779.30	2,246,305.95	10	8.26864	9.5	0.074876865
163	25-Jul-19	30,716.76	15,468.33	46,185.10	2,215,589.19	10	8.26335	9.5	0.073852973
164	25-Aug-19	30,350.84	15,247.05	45,597.89	2,185,238.35	10	8.25806	9.5	0.072841278
165	25-Sep-19	29,989.03	15,028.57	45,017.60	2,155,249.32	10	8.25278	9.5	0.071841644
166	25-Oct-19	29,631.29	14,812.87	44,444.16	2,125,618.03	10	8.24751	9.5	0.070853934
167	25-Nov-19	29,277.58	14,599.90	43,877.47	2,096,340.45	10	8.24225	9.5	0.069878015
168	25-Dec-19	28,927.84	14,389.64	43,317.48	2,067,412.61	10	8.237	9.5	0.068913754
169	25-Jan-20	28,582.04	14,182.05	42,764.09	2,038,830.57	10	8.23176	9.5	0.067961019
170	25-Feb-20	28,240.14	13,977.10	42,217.23	2,010,590.43	10	8.22654	9.5	0.067019681
171	25-Mar-20	27,902.09	13,774.75	41,676.84	1,982,688.35	10	8.22132	9.5	0.066089612
172	25-Apr-20	27,567.84	13,574.99	41,142.83	1,955,120.50	10	8.21611	9.5	0.065170683
173	25-May-20	27,237.37	13,377.77	40,615.13	1,927,883.14	10	8.21091	9.5	0.064262771
174	25-Jun-20	26,910.62	13,183.06	40,093.68	1,900,972.52	10	8.20572	9.5	0.063365751
175	25-Jul-20	26,587.55	12,990.84	39,578.39	1,874,384.97	10	8.20055	9.5	0.062479499
176	25-Aug-20	26,268.13	12,801.08	39,069.21	1,848,116.84	10	8.19538	9.5	0.061603895
177	25-Sep-20	25,952.32	12,613.73	38,566.05	1,822,164.52	10	8.19022	9.5	0.060738817
178	25-Oct-20	25,640.07	12,428.79	38,068.86	1,796,524.45	10	8.18507	9.5	0.059884148
179	25-Nov-20	25,331.35	12,246.20	37,577.55	1,771,193.11	10	8.17993	9.5	0.05903977
180	25-Dec-20	25,026.11	12,065.96	37,092.07	1,746,166.99	10	8.1748	9.5	0.058205566
181	25-Jan-21	24,724.33	11,888.03	36,612.35	1,721,442.67	10	8.16968	9.5	0.057381422
182	25-Feb-21	24,425.96	11,712.37	36,138.33	1,697,016.71	10	8.16457	9.5	0.056567224
183	25-Mar-21	24,130.96	11,538.97	35,669.93	1,672,885.75	10	8.15947	9.5	0.055762858
184	25-Apr-21	23,839.30	11,367.79	35,207.09	1,649,046.46	10	8.15438	9.5	0.054968215
185	25-May-21	23,550.94	11,198.82	34,749.76	1,625,495.52	10	8.1493	9.5	0.054183184
186	25-Jun-21	23,265.84	11,032.01	34,297.86	1,602,229.67	10	8.14423	9.5	0.053407656
187	25-Jul-21	22,983.98	10,867.35	33,851.33	1,579,245.70	10	8.13917	9.5	0.052641523
188	25-Aug-21	22,705.30	10,704.81	33,410.12	1,556,540.39	10	8.13412	9.5	0.05188468
189	25-Sep-21	22,429.79	10,544.37	32,974.16	1,534,110.60	10	8.12908	9.5	0.05113702
190	25-Oct-21	22,157.40	10,385.99	32,543.39	1,511,953.20	10	8.12405	9.5	0.05039844
191	25-Nov-21	21,888.10	10,229.66	32,117.76	1,490,065.11	10	8.11903	9.5	0.049668837
192	25-Dec-21	21,621.85	10,075.34	31,697.19	1,468,443.25	10	8.11401	9.5	0.048948108
193	25-Jan-22	21,358.63	9,923.02	31,281.65	1,447,084.62	10	8.10901	9.5	0.048236154
194	25-Feb-22	21,098.39	9,772.67	30,871.06	1,425,986.23	10	8.10402	9.5	0.047532874
195	25-Mar-22	20,841.12	9,624.26	30,465.38	1,405,145.11	10	8.09904	9.5	0.04683817
196	25-Apr-22	20,586.76	9,477.78	30,064.54	1,384,558.35	10	8.09406	9.5	0.046151945
197	25-May-22	20,335.30	9,333.19	29,668.48	1,364,223.06	10	8.0891	9.5	0.045474102
198	25-Jun-22	20,086.69	9,190.48	29,277.17	1,344,136.37	10	8.08414	9.5	0.044804546
199	25-Jul-22	19,840.91	9,049.62	28,890.53	1,324,295.45	10	8.0792	9.5	0.044143182
200	25-Aug-22	19,597.93	8,910.59	28,508.52	1,304,697.52	10	8.07426	9.5	0.043489917
201	25-Sep-22	19,357.72	8,773.37	28,131.09	1,285,339.80	10	8.06933	9.5	0.04284466
202	25-Oct-22	19,120.24	8,637.93	27,758.17	1,266,219.56	10	8.06442	9.5	0.042207319
203	25-Nov-22	18,885.47	8,504.26	27,389.73	1,247,334.08	10	8.05951	9.5	0.041577803
204	25-Dec-22	18,653.37	8,372.32	27,025.70	1,228,680.71	10	8.05461	9.5	0.040956024
205	25-Jan-23	18,423.93	8,242.11	26,666.04	1,210,256.78	10	8.04972	9.5	0.040341893
206	25-Feb-23	18,197.09	8,113.60	26,310.70	1,192,059.69	10	8.04484	9.5	0.039735323
207	25-Mar-23	17,972.85	7,986.77	25,959.62	1,174,086.84	10	8.03997	9.5	0.039136228
208	25-Apr-23	17,751.16	7,861.60	25,612.76	1,156,335.68	10	8.03511	9.5	0.038544523
209	25-May-23	17,532.01	7,738.06	25,270.07	1,138,803.67	10	8.03026	9.5	0.037960122
210	25-Jun-23	17,315.36	7,616.14	24,931.51	1,121,488.30	10	8.02542	9.5	0.037382943
211	25-Jul-23	17,101.19	7,495.82	24,597.02	1,104,387.11	10	8.02058	9.5	0.036812904
212	25-Aug-23	16,889.47	7,377.08	24,266.55	1,087,497.64	10	8.01576	9.5	0.036249921
213	25-Sep-23	16,680.17	7,259.90	23,940.07	1,070,817.47	10	8.01094	9.5	0.035693916
214	25-Oct-23	16,473.26	7,144.26	23,617.52	1,054,344.21	10	8.00614	9.5	0.035144807
215	25-Nov-23	16,268.72	7,030.14	23,298.87	1,038,075.49	10	8.00134	9.5	0.034602516
216	25-Dec-23	16,066.53	6,917.52	22,984.05	1,022,008.96	10	7.99656	9.5	0.034066965
217	25-Jan-24	15,866.65	6,806.39	22,673.04	1,006,142.30	10	7.99178	9.5	0.033538077
218	25-Feb-24	15,669.07	6,696.72	22,365.79	990,473.24	10	7.98701	9.5	0.033015775
219	25-Mar-24	15,473.75	6,588.50	22,062.25	974,999.49	10	7.98225	9.5	0.032499983
220	25-Apr-24	15,280.67	6,481.71	21,762.38	959,718.82	10	7.9775	9.5	0.031990627
221	25-May-24	15,089.80	6,376.34	21,466.14	944,629.02	10	7.97276	9.5	0.031487634
222	25-Jun-24	14,901.13	6,272.36	21,173.49	929,727.88	10	7.96803	9.5	0.030990929
223	25-Jul-24	14,714.63	6,169.75	20,884.38	915,013.25	10	7.9633	9.5	0.030500442
224	25-Aug-24	14,530.27	6,068.51	20,598.78	900,482.98	10	7.95859	9.5	0.030016099
225	25-Sep-24	14,348.03	5,968.61	20,316.64	886,134.95	10	7.95388	9.5	0.029537832
226	25-Oct-24	14,167.89	5,870.04	20,037.93	871,967.07	10	7.94919	9.5	0.029065569
227	25-Nov-24	13,989.82	5,772.79	19,762.60	857,977.25	10	7.9445	9.5	0.028599242
228	25-Dec-24	13,813.80	5,676.82	19,490.62	844,163.46	10	7.93982	9.5	0.028138782
229	25-Jan-25	13,639.80	5,582.14	19,221.94	830,523.66	10	7.93515	9.5	0.027684122
230	25-Feb-25	13,467.82	5,488.72	18,956.53	817,055.84	10	7.93049	9.5	0.027235195
231	25-Mar-25	13,297.81	5,396.55	18,694.36	803,758.03	10	7.92584	9.5	0.026791934
232	25-Apr-25	13,129.77	5,305.61	18,435.37	790,628.26	10	7.9212	9.5	0.026354275
233	25-May-25	12,963.66	5,215.88	18,179.55	777,664.60	10	7.91657	9.5	0.025922153
234	25-Jun-25	12,799.48	5,127.36	17,926.84	764,865.12	10	7.91194	9.5	0.025495504
235	25-Jul-25	12,637.19	5,040.03	17,677.22	752,227.93	10	7.90732	9.5	0.025074264
236	25-Aug-25	12,476.78	4,953.87	17,430.65	739,751.15	10	7.90272	9.5	0.024658372
237	25-Sep-25	12,318.22	4,868.87	17,187.09	727,432.93	10	7.89812	9.5	0.024247764
238	25-Oct-25	12,161.49	4,785.01	16,946.50	715,271.44	10	7.89353	9.5	0.023842381
239	25-Nov-25	12,006.58	4,702.28	16,708.87	703,264.86	10	7.88895	9.5	0.023442162
240	25-Dec-25	11,853.47	4,620.67	16,474.14	691,411.39	10	7.88438	9.5	0.023047046
241	25-Jan-26	11,702.12	4,540.16	16,242.28	679,709.27	10	7.87982	9.5	0.022656976
242	25-Feb-26	11,552.53	4,460.74	16,013.27	668,156.74	10	7.87526	9.5	0.022271891
243	25-Mar-26	11,404.68	4,382.39	15,787.07	656,752.06	10	7.87072	9.5	0.021891735
244	25-Apr-26	11,258.54	4,305.11	15,563.65	645,493.52	10	7.86618	9.5	0.021516451
245	25-May-26	11,114.10	4,228.87	15,342.97	634,379.42	10	7.86165	9.5	0.021145981
246	25-Jun-26	10,971.34	4,153.67	15,125.00	623,408.08	10	7.85713	9.5	0.020780269
247	25-Jul-26	10,830.23	4,079.49	14,909.72	612,577.85	10	7.85262	9.5	0.020419262
248	25-Aug-26	10,690.77	4,006.32	14,697.09	601,887.08	10	7.84812	9.5	0.020062903
249	25-Sep-26	10,552.92	3,934.15	14,487.07	591,334.16	10	7.84363	9.5	0.019711139
250	25-Oct-26	10,416.69	3,862.96	14,279.65	580,917.47	10	7.83914	9.5	0.019363916
251	25-Nov-26	10,282.03	3,792.74	14,074.78	570,635.44	10	7.83466	9.5	0.019021181
252	25-Dec-26	10,148.95	3,723.49	13,872.44	560,486.49	10	7.8302	9.5	0.018682883
253	25-Jan-27	10,017.42	3,655.18	13,672.60	550,469.07	10	7.82574	9.5	0.018348969
254	25-Feb-27	9,887.42	3,587.81	13,475.24	540,581.65	10	7.82129	9.5	0.018019388
255	25-Mar-27	9,758.94	3,521.37	13,280.31	530,822.71	10	7.81684	9.5	0.01769409
256	25-Apr-27	9,631.96	3,455.84	13,087.80	521,190.74	10	7.81241	9.5	0.017373025
257	25-May-27	9,506.46	3,391.21	12,897.67	511,684.28	10	7.80799	9.5	0.017056143
258	25-Jun-27	9,382.43	3,327.47	12,709.90	502,301.85	10	7.80357	9.5	0.016743395
259	25-Jul-27	9,259.85	3,264.61	12,524.47	493,041.99	10	7.79916	9.5	0.016434733
260	25-Aug-27	9,138.71	3,202.62	12,341.33	483,903.28	10	7.79476	9.5	0.016130109
261	25-Sep-27	9,018.98	3,141.49	12,160.47	474,884.30	10	7.79037	9.5	0.015829477
262	25-Oct-27	8,900.66	3,081.20	11,981.86	465,983.64	10	7.78599	9.5	0.015532788
263	25-Nov-27	8,783.72	3,021.75	11,805.48	457,199.92	10	7.78161	9.5	0.015239997
264	25-Dec-27	8,668.16	2,963.13	11,631.29	448,531.76	10	7.77725	9.5	0.014951059
265	25-Jan-28	8,553.95	2,905.32	11,459.27	439,977.82	10	7.77289	9.5	0.014665927
266	25-Feb-28	8,441.08	2,848.32	11,289.40	431,536.74	10	7.76854	9.5	0.014384558
267	25-Mar-28	8,329.53	2,792.11	11,121.65	423,207.21	10	7.7642	9.5	0.014106907
268	25-Apr-28	8,219.30	2,736.69	10,956.00	414,987.91	10	7.75987	9.5	0.01383293
269	25-May-28	8,110.37	2,682.05	10,792.41	406,877.54	10	7.75554	9.5	0.013562585
270	25-Jun-28	8,002.71	2,628.17	10,630.88	398,874.82	10	7.75123	9.5	0.013295827
271	25-Jul-28	7,896.33	2,575.04	10,471.37	390,978.50	10	7.74692	9.5	0.013032617
272	25-Aug-28	7,791.20	2,522.67	10,313.86	383,187.30	10	7.74262	9.5	0.01277291
273	25-Sep-28	7,687.31	2,471.02	10,158.33	375,499.99	10	7.73833	9.5	0.012516666
274	25-Oct-28	7,584.64	2,420.11	10,004.75	367,915.35	10	7.73405	9.5	0.012263845
275	25-Nov-28	7,483.18	2,369.92	9,853.10	360,432.17	10	7.72977	9.5	0.012014406
276	25-Dec-28	7,382.93	2,320.43	9,703.36	353,049.24	10	7.72551	9.5	0.011768308
277	25-Jan-29	7,283.86	2,271.65	9,555.51	345,765.39	10	7.72125	9.5	0.011525513
278	25-Feb-29	7,185.96	2,223.56	9,409.52	338,579.43	10	7.717	9.5	0.011285981
279	25-Mar-29	7,089.22	2,176.15	9,265.37	331,490.21	10	7.71276	9.5	0.011049674
280	25-Apr-29	6,993.62	2,129.42	9,123.04	324,496.59	10	7.70852	9.5	0.010816553
281	25-May-29	6,899.16	2,083.35	8,982.51	317,597.43	10	7.7043	9.5	0.010586581
282	25-Jun-29	6,805.82	2,037.94	8,843.75	310,791.62	10	7.70008	9.5	0.010359721
283	25-Jul-29	6,713.58	1,993.18	8,706.76	304,078.04	10	7.69587	9.5	0.010135935
284	25-Aug-29	6,622.44	1,949.06	8,571.50	297,455.60	10	7.69167	9.5	0.009915187
285	25-Sep-29	6,532.38	1,905.57	8,437.95	290,923.22	10	7.68748	9.5	0.009697441
286	25-Oct-29	6,443.40	1,862.71	8,306.10	284,479.82	10	7.68329	9.5	0.009482661
287	25-Nov-29	6,355.47	1,820.46	8,175.93	278,124.35	10	7.67911	9.5	0.009270812
288	25-Dec-29	6,268.59	1,778.82	8,047.41	271,855.77	10	7.67494	9.5	0.009061859
289	25-Jan-30	6,182.74	1,737.79	7,920.53	265,673.03	10	7.67078	9.5	0.008855768
290	25-Feb-30	6,097.92	1,697.35	7,795.26	259,575.11	10	7.66663	9.5	0.008652504
291	25-Mar-30	6,014.10	1,657.49	7,671.60	253,561.01	10	7.66248	9.5	0.008452034
292	25-Apr-30	5,931.29	1,618.22	7,549.51	247,629.72	10	7.65835	9.5	0.008254324
293	25-May-30	5,849.47	1,579.51	7,428.98	241,780.25	10	7.65422	9.5	0.008059342
294	25-Jun-30	5,768.63	1,541.37	7,309.99	236,011.62	10	7.6501	9.5	0.007867054
295	25-Jul-30	5,688.75	1,503.78	7,192.53	230,322.88	10	7.64598	9.5	0.007677429
296	25-Aug-30	5,609.83	1,466.75	7,076.58	224,713.05	10	7.64188	9.5	0.007490435
297	25-Sep-30	5,531.85	1,430.26	6,962.11	219,181.20	10	7.63778	9.5	0.00730604
298	25-Oct-30	5,454.81	1,394.30	6,849.11	213,726.39	10	7.63369	9.5	0.007124213
299	25-Nov-30	5,378.69	1,358.87	6,737.57	208,347.70	10	7.62961	9.5	0.006944923
300	25-Dec-30	5,303.49	1,323.97	6,627.46	203,044.21	10	7.62554	9.5	0.00676814
301	25-Jan-31	5,229.19	1,289.58	6,518.77	197,815.02	10	7.62147	9.5	0.006593834
302	25-Feb-31	5,155.78	1,255.70	6,411.48	192,659.24	10	7.61741	9.5	0.006421975
303	25-Mar-31	5,083.26	1,222.32	6,305.58	187,575.98	10	7.61336	9.5	0.006252533
304	25-Apr-31	5,011.61	1,189.44	6,201.05	182,564.37	10	7.60932	9.5	0.006085479
305	25-May-31	4,940.82	1,157.05	6,097.87	177,623.55	10	7.60529	9.5	0.005920785
306	25-Jun-31	4,870.89	1,125.14	5,996.02	172,752.66	10	7.60126	9.5	0.005758422
307	25-Jul-31	4,801.80	1,093.70	5,895.50	167,950.87	10	7.59724	9.5	0.005598362
308	25-Aug-31	4,733.54	1,062.74	5,796.28	163,217.33	10	7.59323	9.5	0.005440578
309	25-Sep-31	4,666.11	1,032.24	5,698.35	158,551.22	10	7.58923	9.5	0.005285041
310	25-Oct-31	4,599.49	1,002.21	5,601.70	153,951.72	10	7.58523	9.5	0.005131724
311	25-Nov-31	4,533.69	972.62	5,506.31	149,418.04	10	7.58125	9.5	0.004980601
312	25-Dec-31	4,468.67	943.48	5,412.16	144,949.36	10	7.57727	9.5	0.004831645
313	25-Jan-32	4,404.45	914.79	5,319.24	140,544.91	10	7.57329	9.5	0.00468483
314	25-Feb-32	4,341.01	886.53	5,227.53	136,203.91	10	7.56933	9.5	0.00454013
315	25-Mar-32	4,278.33	858.69	5,137.03	131,925.57	10	7.56537	9.5	0.004397519
316	25-Apr-32	4,216.42	831.29	5,047.71	127,709.15	10	7.56143	9.5	0.004256972
317	25-May-32	4,155.26	804.30	4,959.56	123,553.89	10	7.55748	9.5	0.004118463
318	25-Jun-32	4,094.85	777.73	4,872.57	119,459.05	10	7.55355	9.5	0.003981968
319	25-Jul-32	4,035.17	751.56	4,786.73	115,423.88	10	7.54963	9.5	0.003847463
320	25-Aug-32	3,976.21	725.80	4,702.01	111,447.67	10	7.54571	9.5	0.003714922
321	25-Sep-32	3,917.98	700.43	4,618.41	107,529.69	10	7.5418	9.5	0.003584323
322	25-Oct-32	3,860.46	675.46	4,535.92	103,669.22	10	7.5379	9.5	0.003455641
323	25-Nov-32	3,803.64	650.87	4,454.51	99,865.58	10	7.534	9.5	0.003328853
324	25-Dec-32	3,747.52	626.67	4,374.19	96,118.06	10	7.53012	9.5	0.003203935
325	25-Jan-33	3,692.09	602.84	4,294.93	92,425.97	10	7.52624	9.5	0.003080866
326	25-Feb-33	3,637.33	579.39	4,216.72	88,788.64	10	7.52237	9.5	0.002959621
327	25-Mar-33	3,583.25	556.30	4,139.54	85,205.39	10	7.51851	9.5	0.00284018
328	25-Apr-33	3,529.83	533.57	4,063.40	81,675.57	10	7.51465	9.5	0.002722519
329	25-May-33	3,477.06	511.21	3,988.27	78,198.50	10	7.5108	9.5	0.002606617
330	25-Jun-33	3,424.95	489.19	3,914.14	74,773.56	10	7.50696	9.5	0.002492452
331	25-Jul-33	3,373.47	467.53	3,841.00	71,400.08	10	7.50313	9.5	0.002380003
332	25-Aug-33	3,322.64	446.21	3,768.84	68,077.45	10	7.49931	9.5	0.002269248
333	25-Sep-33	3,272.42	425.23	3,697.65	64,805.02	10	7.4955	9.5	0.002160167
334	25-Oct-33	3,222.83	404.58	3,627.41	61,582.19	10	7.49169	9.5	0.00205274
335	25-Nov-33	3,173.85	384.27	3,558.12	58,408.34	10	7.48789	9.5	0.001946945
336	25-Dec-33	3,125.48	364.28	3,489.76	55,282.86	10	7.4841	9.5	0.001842762
337	25-Jan-34	3,077.70	344.61	3,422.31	52,205.16	10	7.48032	9.5	0.001740172
338	25-Feb-34	3,030.52	325.26	3,355.78	49,174.64	10	7.47655	9.5	0.001639155
339	25-Mar-34	2,983.92	306.23	3,290.15	46,190.72	10	7.47279	9.5	0.001539691
340	25-Apr-34	2,937.90	287.50	3,225.40	43,252.82	10	7.46903	9.5	0.001441761
341	25-May-34	2,892.45	269.08	3,161.53	40,360.36	10	7.46529	9.5	0.001345345
342	25-Jun-34	2,847.57	250.96	3,098.53	37,512.79	10	7.46156	9.5	0.001250426
343	25-Jul-34	2,803.25	233.14	3,036.39	34,709.54	10	7.45784	9.5	0.001156985
344	25-Aug-34	2,759.48	215.61	2,975.09	31,950.07	10	7.45413	9.5	0.001065002
345	25-Sep-34	2,716.25	198.37	2,914.62	29,233.81	10	7.45043	9.5	0.00097446
346	25-Oct-34	2,673.57	181.41	2,854.98	26,560.24	10	7.44675	9.5	0.000885341
347	25-Nov-34	2,631.42	164.74	2,796.16	23,928.83	10	7.44308	9.5	0.000797628
348	25-Dec-34	2,589.79	148.35	2,738.14	21,339.04	10	7.43943	9.5	0.000711301
349	25-Jan-35	2,548.69	132.23	2,680.92	18,790.35	10	7.4358	9.5	0.000626345
350	25-Feb-35	2,508.10	116.38	2,624.48	16,282.24	10	7.4322	9.5	0.000542741
351	25-Mar-35	2,468.02	100.8	2,568.82	13,814.22	10	7.42864	9.5	0.000460474
352	25-Apr-35	2,428.45	85.48	2,513.93	11,385.77	10	7.42513	9.5	0.000379526
353	25-May-35	2,389.37	70.42	2,459.79	8,996.39	10	7.42171	9.5	0.00029988
354	25-Jun-35	2,350.79	55.62	2,406.41	6,645.60	10	7.41842	9.5	0.00022152
355	25-Jul-35	2,233.98	41.07	2,275.05	4,411.62	10	7.4154	9.5	0.000147054
356	25-Aug-35	2,197.67	27.25	2,224.92	2,213.95	10	7.4124	9.5	7.37983E-05
357	25-Sep-35	1,776.03	13.67	1,789.70	437.92	10	7.41069	9.5	1.45973E-05
358	25-Oct-35	437.92	2.7	440.63	0	10	7.40708	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	372,060.72	119,750.00	491,810.72	29,627,939.28	4.79	4.79	4.29	0.987597976
2	25-Feb-06	368,658.35	246,899.49	615,557.84	29,259,280.93	10	10	9.5	0.975309364
3	25-Mar-06	365,286.18	243,827.34	609,113.52	28,893,994.75	10	10	9.5	0.963133158
4	25-Apr-06	361,943.94	240,783.29	602,727.23	28,532,050.81	10	10	9.5	0.95106836
5	25-May-06	358,631.37	237,767.09	596,398.46	28,173,419.45	10	10	9.5	0.939113982
6	25-Jun-06	355,348.20	234,778.50	590,126.70	27,818,071.24	10	10	9.5	0.927269041
7	25-Jul-06	352,094.19	231,817.26	583,911.45	27,465,977.05	10	10	9.5	0.915532568
8	25-Aug-06	348,869.07	228,883.14	577,752.21	27,117,107.99	10	10	9.5	0.9039036
9	25-Sep-06	345,672.58	225,661.28	571,333.87	26,771,435.40	10	9.98608	9.5	0.89238118
10	25-Oct-06	342,504.48	222,356.07	564,860.55	26,428,930.93	10	9.96687	9.5	0.880964364
11	25-Nov-06	339,364.51	219,011.26	558,375.77	26,089,566.42	10	9.94416	9.5	0.869652214
12	25-Dec-06	336,252.42	215,704.04	551,956.46	25,753,314.00	10	9.92139	9.5	0.8584438
13	25-Jan-07	333,167.97	212,433.96	545,601.93	25,420,146.02	10	9.89856	9.5	0.847338201
14	25-Feb-07	330,110.92	209,200.62	539,311.54	25,090,035.10	10	9.87566	9.5	0.836334503
15	25-Mar-07	327,081.02	206,003.59	533,084.61	24,762,954.09	10	9.85269	9.5	0.825431803
16	25-Apr-07	324,078.03	202,842.48	526,920.50	24,438,876.06	10	9.82964	9.5	0.814629202
17	25-May-07	321,101.71	199,716.86	520,818.58	24,117,774.34	10	9.80652	9.5	0.803925811
18	25-Jun-07	318,151.84	196,626.35	514,778.19	23,799,622.50	10	9.78331	9.5	0.79332075
19	25-Jul-07	315,228.17	193,570.55	508,798.72	23,484,394.33	10	9.76001	9.5	0.782813144
20	25-Aug-07	312,330.47	190,549.06	502,879.54	23,172,063.86	10	9.73663	9.5	0.772402129
21	25-Sep-07	309,458.52	187,561.50	497,020.03	22,862,605.34	10	9.71315	9.5	0.762086845
22	25-Oct-07	306,612.09	184,607.49	491,219.58	22,555,993.25	10	9.68958	9.5	0.751866442
23	25-Nov-07	303,790.95	181,686.65	485,477.60	22,252,202.30	10	9.6659	9.5	0.741740077
24	25-Dec-07	300,994.87	178,798.61	479,793.48	21,951,207.43	10	9.64212	9.5	0.731706914
25	25-Jan-08	298,223.65	175,942.99	474,166.63	21,652,983.79	10	9.61822	9.5	0.721766126
26	25-Feb-08	295,477.05	173,119.43	468,596.48	21,357,506.74	10	9.59421	9.5	0.711916891
27	25-Mar-08	292,754.86	170,327.57	463,082.43	21,064,751.89	10	9.57008	9.5	0.702158396
28	25-Apr-08	290,056.86	167,567.06	457,623.92	20,774,695.03	10	9.54583	9.5	0.692489834
29	25-May-08	287,382.84	164,837.54	452,220.38	20,487,312.18	10	9.52144	9.5	0.682910406
30	25-Jun-08	284,732.59	162,138.66	446,871.26	20,202,579.59	10	9.49692	9.5	0.67341932
31	25-Jul-08	282,105.90	159,470.08	441,575.99	19,920,473.68	10	9.47226	9.5	0.664015789
32	25-Aug-08	279,502.56	156,831.46	436,334.03	19,640,971.12	10	9.44745	9.5	0.654699037
33	25-Sep-08	276,922.37	154,222.46	431,144.83	19,364,048.75	10	9.4225	9.5	0.645468292
34	25-Oct-08	274,365.11	151,642.75	426,007.86	19,089,683.64	10	9.39738	9.5	0.636322788
35	25-Nov-08	271,830.58	149,092.00	420,922.59	18,817,853.06	10	9.3721	9.5	0.627261769
36	25-Dec-08	269,318.60	146,569.88	415,888.48	18,548,534.46	10	9.34665	9.5	0.618284482
37	25-Jan-09	266,828.94	144,076.08	410,905.02	18,281,705.52	10	9.32102	9.5	0.609390184
38	25-Feb-09	264,361.43	141,610.27	405,971.70	18,017,344.09	10	9.29521	9.5	0.600578136
39	25-Mar-09	261,915.86	139,172.15	401,088.00	17,755,428.24	10	9.26921	9.5	0.591847608
40	25-Apr-09	259,492.03	136,761.39	396,253.42	17,495,936.21	10	9.24301	9.5	0.583197874
41	25-May-09	257,089.76	134,377.70	391,467.46	17,238,846.45	10	9.21661	9.5	0.574628215
42	25-Jun-09	254,708.86	132,020.77	386,729.63	16,984,137.59	10	9.19	9.5	0.56613792
43	25-Jul-09	252,349.13	129,690.30	382,039.43	16,731,788.46	10	9.16316	9.5	0.557726282
44	25-Aug-09	250,010.39	127,385.99	377,396.38	16,481,778.08	10	9.13609	9.5	0.549392603
45	25-Sep-09	247,692.45	125,107.56	372,800.01	16,234,085.63	10	9.10879	9.5	0.541136188
46	25-Oct-09	245,395.13	122,854.71	368,249.84	15,988,690.50	10	9.08124	9.5	0.53295635
47	25-Nov-09	243,118.25	120,627.15	363,745.39	15,745,572.25	10	9.05344	9.5	0.524852408
48	25-Dec-09	240,861.62	118,424.60	359,286.22	15,504,710.63	10	9.02536	9.5	0.516823688
49	25-Jan-10	238,625.07	116,246.78	354,871.85	15,266,085.56	10	8.99702	9.5	0.508869519
50	25-Feb-10	236,408.41	114,093.42	350,501.84	15,029,677.15	10	8.96838	9.5	0.500989238
51	25-Mar-10	234,211.48	111,964.25	346,175.73	14,795,465.67	10	8.93945	9.5	0.493182189
52	25-Apr-10	232,034.10	109,858.98	341,893.07	14,563,431.57	10	8.91021	9.5	0.485447719
53	25-May-10	229,876.09	107,777.35	337,653.44	14,333,555.49	10	8.88066	9.5	0.477785183
54	25-Jun-10	227,737.28	105,719.11	333,456.39	14,105,818.21	10	8.85077	9.5	0.47019394
55	25-Jul-10	225,617.50	103,683.98	329,301.49	13,880,200.70	10	8.82053	9.5	0.462673357
56	25-Aug-10	223,516.59	101,671.72	325,188.31	13,656,684.11	10	8.78993	9.5	0.455222804
57	25-Sep-10	221,434.38	99,682.06	321,116.44	13,435,249.73	10	8.75897	9.5	0.447841658
58	25-Oct-10	219,370.70	97,714.75	317,085.44	13,215,879.03	10	8.72762	9.5	0.440529301
59	25-Nov-10	217,325.38	95,769.54	313,094.92	12,998,553.65	10	8.69586	9.5	0.433285122
60	25-Dec-10	215,298.27	93,846.19	309,144.46	12,783,255.38	10	8.66369	9.5	0.426108513
61	25-Jan-11	180,171.51	91,944.45	272,115.97	12,603,083.87	10	8.63108	9.5	0.420102796
62	25-Feb-11	178,254.42	90,379.61	268,634.04	12,424,829.45	10	8.60548	9.5	0.414160982
63	25-Mar-11	176,354.88	88,834.96	265,189.84	12,248,474.57	10	8.57975	9.5	0.408282486
64	25-Apr-11	174,472.73	87,310.27	261,783.00	12,074,001.84	10	8.55391	9.5	0.402466728
65	25-May-11	172,607.81	85,805.30	258,413.11	11,901,394.04	10	8.52794	9.5	0.396713135
66	25-Jun-11	170,759.97	84,319.83	255,079.80	11,730,634.06	10	8.50184	9.5	0.391021135
67	25-Jul-11	168,929.07	82,853.63	251,782.70	11,561,704.99	10	8.47562	9.5	0.385390166
68	25-Aug-11	167,114.94	81,406.49	248,521.43	11,394,590.05	10	8.44925	9.5	0.379819668
69	25-Sep-11	165,317.45	79,978.17	245,295.62	11,229,272.60	10	8.42275	9.5	0.374309087
70	25-Oct-11	163,536.43	78,568.47	242,104.90	11,065,736.17	10	8.39611	9.5	0.368857872
71	25-Nov-11	161,771.75	77,177.18	238,948.92	10,903,964.42	10	8.36931	9.5	0.363465481
72	25-Dec-11	160,023.26	75,804.06	235,827.32	10,743,941.17	10	8.34237	9.5	0.358131372
73	25-Jan-12	150,859.70	74,448.93	225,308.63	10,593,081.47	10	8.31526	9.5	0.353102716
74	25-Feb-12	149,210.25	73,185.06	222,395.31	10,443,871.21	10	8.29051	9.5	0.34812904
75	25-Mar-12	147,576.30	71,937.97	219,514.28	10,296,294.91	10	8.26567	9.5	0.34320983
76	25-Apr-12	145,957.73	70,707.48	216,665.21	10,150,337.18	10	8.24073	9.5	0.338344573
77	25-May-12	144,354.38	69,493.39	213,847.77	10,005,982.81	10	8.21569	9.5	0.33353276
78	25-Jun-12	142,766.12	68,295.50	211,061.62	9,863,216.69	10	8.19056	9.5	0.32877389
79	25-Jul-12	141,192.82	67,113.61	208,306.44	9,722,023.86	10	8.16532	9.5	0.324067462
80	25-Aug-12	139,634.34	65,947.55	205,581.90	9,582,389.52	10	8.13998	9.5	0.319412984
81	25-Sep-12	138,090.55	64,797.13	202,887.68	9,444,298.97	10	8.11453	9.5	0.314809966
82	25-Oct-12	136,561.32	63,662.15	200,223.47	9,307,737.65	10	8.08896	9.5	0.310257922
83	25-Nov-12	135,046.51	62,542.43	197,588.95	9,172,691.13	10	8.06328	9.5	0.305756371
84	25-Dec-12	133,546.00	61,437.80	194,983.81	9,039,145.13	10	8.03748	9.5	0.301304838
85	25-Jan-13	118,305.29	60,348.08	178,653.37	8,920,839.84	10	8.01156	9.5	0.297361328
86	25-Feb-13	116,998.15	59,407.36	176,405.51	8,803,841.69	10	7.99127	9.5	0.29346139
87	25-Mar-13	115,703.83	58,479.29	174,183.12	8,688,137.86	10	7.97097	9.5	0.289604595
88	25-Apr-13	114,422.22	57,563.71	171,985.93	8,573,715.64	10	7.95066	9.5	0.285790521
89	25-May-13	113,153.21	56,660.47	169,813.67	8,460,562.44	10	7.93035	9.5	0.282018748
90	25-Jun-13	111,896.66	55,769.42	167,666.08	8,348,665.78	10	7.91003	9.5	0.278288859
91	25-Jul-13	110,652.47	54,890.40	165,542.87	8,238,013.31	10	7.8897	9.5	0.274600444
92	25-Aug-13	109,420.52	54,023.27	163,443.79	8,128,592.78	10	7.86936	9.5	0.270953093
93	25-Sep-13	108,200.70	53,167.88	161,368.58	8,020,392.08	10	7.84902	9.5	0.267346403
94	25-Oct-13	106,992.90	52,324.08	159,316.98	7,913,399.18	10	7.82866	9.5	0.263779973
95	25-Nov-13	105,797.00	51,491.73	157,288.74	7,807,602.17	10	7.80829	9.5	0.260253406
96	25-Dec-13	104,612.90	50,670.70	155,283.59	7,702,989.27	10	7.7879	9.5	0.256766309
97	25-Jan-14	91,106.66	49,860.83	140,967.49	7,611,882.61	10	7.7675	9.5	0.25372942
98	25-Feb-14	90,140.06	49,180.01	139,320.07	7,521,742.55	10	7.75314	9.5	0.250724752
99	25-Mar-14	89,183.02	48,507.88	137,690.89	7,432,559.53	10	7.73883	9.5	0.247751984
100	25-Apr-14	88,235.43	47,844.32	136,079.75	7,344,324.10	10	7.72455	9.5	0.244810803
101	25-May-14	87,297.21	47,189.24	134,486.45	7,257,026.89	10	7.71032	9.5	0.241900896
102	25-Jun-14	86,368.27	46,542.53	132,910.80	7,170,658.63	10	7.69613	9.5	0.239021954
103	25-Jul-14	85,448.52	45,904.09	131,352.61	7,085,210.11	10	7.68199	9.5	0.23617367
104	25-Aug-14	84,537.88	45,273.81	129,811.69	7,000,672.23	10	7.66788	9.5	0.233355741
105	25-Sep-14	83,636.25	44,651.60	128,287.85	6,917,035.98	10	7.65382	9.5	0.230567866
106	25-Oct-14	82,743.56	44,037.34	126,780.90	6,834,292.42	10	7.63981	9.5	0.227809747
107	25-Nov-14	81,859.71	43,430.95	125,290.67	6,752,432.71	10	7.62583	9.5	0.22508109
108	25-Dec-14	80,984.63	42,832.33	123,816.96	6,671,448.08	10	7.61189	9.5	0.222381603
109	25-Jan-15	69,320.50	42,241.39	111,561.89	6,602,127.58	10	7.598	9.5	0.220070919
110	25-Feb-15	68,670.62	41,758.77	110,429.39	6,533,456.97	10	7.59006	9.5	0.217781899
111	25-Mar-15	68,026.58	41,281.35	109,307.93	6,465,430.38	10	7.58215	9.5	0.215514346
112	25-Apr-15	67,388.36	40,809.06	108,197.41	6,398,042.02	10	7.57426	9.5	0.213268067
113	25-May-15	66,755.88	40,341.84	107,097.72	6,331,286.14	10	7.56641	9.5	0.211042871
114	25-Jun-15	66,129.11	39,879.64	106,008.76	6,265,157.03	10	7.55859	9.5	0.208838568
115	25-Jul-15	66,005.07	39,422.42	105,427.49	6,199,151.95	10	7.55079	9.5	0.206638398
116	25-Aug-15	65,383.14	38,967.00	104,350.14	6,133,768.82	10	7.54303	9.5	0.204458961
117	25-Sep-15	67,072.54	38,516.48	105,589.02	6,066,696.28	10	7.5353	9.5	0.202223209
118	25-Oct-15	66,432.59	38,056.40	104,488.99	6,000,263.69	10	7.5276	9.5	0.20000879
119	25-Nov-15	65,798.46	37,601.33	103,399.79	5,934,465.23	10	7.51994	9.5	0.197815508
120	25-Dec-15	65,170.08	37,151.23	102,321.30	5,869,295.15	10	7.5123	9.5	0.195643172
121	25-Jan-16	64,547.40	36,706.03	101,253.43	5,804,747.75	10	7.50469	9.5	0.193491592
122	25-Feb-16	63,930.39	36,265.69	100,196.07	5,740,817.36	10	7.49711	9.5	0.191360579
123	25-Mar-16	63,318.97	35,830.15	99,149.12	5,677,498.39	10	7.48956	9.5	0.189249946
124	25-Apr-16	62,713.11	35,399.36	98,112.47	5,614,785.28	10	7.48203	9.5	0.187159509
125	25-May-16	62,112.75	34,973.28	97,086.03	5,552,672.53	10	7.47454	9.5	0.185089084
126	25-Jun-16	61,517.85	34,551.84	96,069.69	5,491,154.68	10	7.46707	9.5	0.183038489
127	25-Jul-16	60,928.36	34,135.01	95,063.37	5,430,226.32	10	7.45963	9.5	0.181007544
128	25-Aug-16	60,344.23	33,722.72	94,066.95	5,369,882.09	10	7.45222	9.5	0.17899607
129	25-Sep-16	59,765.41	33,314.94	93,080.35	5,310,116.68	10	7.44484	9.5	0.177003889
130	25-Oct-16	59,191.85	32,911.61	92,103.46	5,250,924.83	10	7.43749	9.5	0.175030828
131	25-Nov-16	58,623.51	32,512.69	91,136.20	5,192,301.32	10	7.43016	9.5	0.173076711
132	25-Dec-16	58,060.34	32,118.12	90,178.46	5,134,240.98	10	7.42286	9.5	0.171141366
133	25-Jan-17	57,502.30	31,727.87	89,230.17	5,076,738.68	10	7.41559	9.5	0.169224623
134	25-Feb-17	56,949.34	31,341.88	88,291.21	5,019,789.35	10	7.40835	9.5	0.167326312
135	25-Mar-17	56,401.41	30,960.11	87,361.52	4,963,387.94	10	7.40113	9.5	0.165446265
136	25-Apr-17	55,858.47	30,582.51	86,440.98	4,907,529.47	10	7.39394	9.5	0.163584316
137	25-May-17	55,320.47	30,209.05	85,529.52	4,852,209.00	10	7.38678	9.5	0.1617403
138	25-Jun-17	54,787.38	29,839.67	84,627.05	4,797,421.62	10	7.37965	9.5	0.159914054
139	25-Jul-17	54,259.14	29,474.32	83,733.47	4,743,162.48	10	7.37254	9.5	0.158105416
140	25-Aug-17	53,735.72	29,112.98	82,848.70	4,689,426.75	10	7.36546	9.5	0.156314225
141	25-Sep-17	53,217.07	28,755.59	81,972.66	4,636,209.68	10	7.35841	9.5	0.154540323
142	25-Oct-17	52,703.15	28,402.11	81,105.27	4,583,506.53	10	7.35138	9.5	0.152783551
143	25-Nov-17	52,193.92	28,052.51	80,246.43	4,531,312.61	10	7.34438	9.5	0.151043754
144	25-Dec-17	51,689.33	27,706.73	79,396.06	4,479,623.28	10	7.3374	9.5	0.149320776
145	25-Jan-18	51,189.34	27,364.74	78,554.08	4,428,433.94	10	7.33046	9.5	0.147614465
146	25-Feb-18	50,693.92	27,026.50	77,720.41	4,377,740.02	10	7.32354	9.5	0.145924667
147	25-Mar-18	50,203.02	26,691.96	76,894.98	4,327,537.00	10	7.31664	9.5	0.144251233
148	25-Apr-18	49,716.60	26,361.09	76,077.69	4,277,820.40	10	7.30977	9.5	0.142594013
149	25-May-18	49,234.62	26,033.85	75,268.47	4,228,585.78	10	7.30293	9.5	0.140952859
150	25-Jun-18	48,757.05	25,710.19	74,467.24	4,179,828.73	10	7.29611	9.5	0.139327624
151	25-Jul-18	48,283.83	25,390.09	73,673.92	4,131,544.90	10	7.28932	9.5	0.137718163
152	25-Aug-18	47,814.95	25,073.50	72,888.44	4,083,729.95	10	7.28255	9.5	0.136124332
153	25-Sep-18	47,350.34	24,760.38	72,110.72	4,036,379.61	10	7.27581	9.5	0.134545987
154	25-Oct-18	46,889.99	24,450.70	71,340.69	3,989,489.62	10	7.2691	9.5	0.132982987
155	25-Nov-18	46,433.84	24,144.42	70,578.26	3,943,055.78	10	7.26241	9.5	0.131435193
156	25-Dec-18	45,981.87	23,841.50	69,823.37	3,897,073.92	10	7.25574	9.5	0.129902464
157	25-Jan-19	45,534.03	23,541.92	69,075.94	3,851,539.89	10	7.24911	9.5	0.128384663
158	25-Feb-19	45,090.29	23,245.62	68,335.91	3,806,449.60	10	7.24249	9.5	0.126881653
159	25-Mar-19	44,650.60	22,952.58	67,603.19	3,761,799.00	10	7.2359	9.5	0.1253933
160	25-Apr-19	44,214.95	22,662.77	66,877.71	3,717,584.05	10	7.22934	9.5	0.123919468
161	25-May-19	43,783.28	22,376.14	66,159.42	3,673,800.77	10	7.2228	9.5	0.122460026
162	25-Jun-19	43,355.57	22,092.66	65,448.23	3,630,445.20	10	7.21629	9.5	0.12101484
163	25-Jul-19	42,931.77	21,812.31	64,744.08	3,587,513.42	10	7.2098	9.5	0.119583781
164	25-Aug-19	42,511.86	21,535.04	64,046.90	3,545,001.56	10	7.20333	9.5	0.118166719
165	25-Sep-19	42,095.80	21,260.82	63,356.62	3,502,905.76	10	7.19689	9.5	0.116763525
166	25-Oct-19	41,683.55	20,989.62	62,673.18	3,461,222.21	10	7.19047	9.5	0.115374074
167	25-Nov-19	41,275.08	20,721.42	61,996.50	3,419,947.13	10	7.18408	9.5	0.113998238
168	25-Dec-19	40,870.36	20,456.17	61,326.53	3,379,076.76	10	7.17771	9.5	0.112635892
169	25-Jan-20	40,469.35	20,193.84	60,663.19	3,338,607.41	10	7.17137	9.5	0.111286914
170	25-Feb-20	40,072.02	19,934.41	60,006.43	3,298,535.39	10	7.16505	9.5	0.10995118
171	25-Mar-20	39,678.34	19,677.83	59,356.18	3,258,857.04	10	7.15875	9.5	0.108628568
172	25-Apr-20	39,288.27	19,424.09	58,712.37	3,219,568.77	10	7.15248	9.5	0.107318959
173	25-May-20	38,901.79	19,173.16	58,074.95	3,180,666.98	10	7.14623	9.5	0.106022233
174	25-Jun-20	38,518.85	18,924.99	57,443.84	3,142,148.13	10	7.14001	9.5	0.104738271
175	25-Jul-20	38,139.44	18,679.56	56,819.00	3,104,008.69	10	7.13381	9.5	0.103466956
176	25-Aug-20	37,763.51	18,436.85	56,200.36	3,066,245.18	10	7.12763	9.5	0.102208173
177	25-Sep-20	37,391.03	18,196.82	55,587.85	3,028,854.15	10	7.12147	9.5	0.100961805
178	25-Oct-20	37,021.98	17,959.45	54,981.43	2,991,832.17	10	7.11534	9.5	0.099727739
179	25-Nov-20	36,656.33	17,724.70	54,381.03	2,955,175.84	10	7.10924	9.5	0.098505861
180	25-Dec-20	36,294.04	17,492.55	53,786.59	2,918,881.80	10	7.10315	9.5	0.09729606
181	25-Jan-21	35,935.08	17,262.97	53,198.05	2,882,946.72	10	7.09709	9.5	0.096098224
182	25-Feb-21	35,579.43	17,035.93	52,615.36	2,847,367.29	10	7.09105	9.5	0.094912243
183	25-Mar-21	35,227.05	16,811.41	52,038.46	2,812,140.24	10	7.08503	9.5	0.093738008
184	25-Apr-21	34,877.92	16,589.38	51,467.29	2,777,262.33	10	7.07904	9.5	0.092575411
185	25-May-21	34,532.00	16,369.81	50,901.81	2,742,730.33	10	7.07307	9.5	0.091424344
186	25-Jun-21	34,189.27	16,152.67	50,341.94	2,708,541.06	10	7.06712	9.5	0.090284702
187	25-Jul-21	33,849.70	15,937.95	49,787.65	2,674,691.36	10	7.0612	9.5	0.089156379
188	25-Aug-21	33,513.26	15,725.61	49,238.87	2,641,178.10	10	7.05529	9.5	0.08803927
189	25-Sep-21	33,179.92	15,515.63	48,695.55	2,607,998.18	10	7.04941	9.5	0.086933273
190	25-Oct-21	32,849.66	15,307.98	48,157.64	2,575,148.52	10	7.04355	9.5	0.085838284
191	25-Nov-21	32,522.45	15,102.64	47,625.08	2,542,626.07	10	7.03772	9.5	0.084754202
192	25-Dec-21	32,198.25	14,899.58	47,097.83	2,510,427.82	10	7.0319	9.5	0.083680927
193	25-Jan-22	31,877.05	14,698.78	46,575.83	2,478,550.77	10	7.02611	9.5	0.082618359
194	25-Feb-22	31,558.81	14,500.22	46,059.03	2,446,991.96	10	7.02034	9.5	0.081566399
195	25-Mar-22	31,243.52	14,303.87	45,547.39	2,415,748.44	10	7.01459	9.5	0.080524948
196	25-Apr-22	30,931.14	14,109.71	45,040.84	2,384,817.31	10	7.00886	9.5	0.07949391
197	25-May-22	30,621.64	13,917.71	44,539.35	2,354,195.67	10	7.00316	9.5	0.078473189
198	25-Jun-22	30,315.01	13,727.85	44,042.86	2,323,880.66	10	6.99747	9.5	0.077462689
199	25-Jul-22	30,011.21	13,540.11	43,551.32	2,293,869.45	10	6.99181	9.5	0.076462315
200	25-Aug-22	29,710.22	13,354.47	43,064.69	2,264,159.23	10	6.98617	9.5	0.075471974
201	25-Sep-22	29,412.02	13,170.90	42,582.92	2,234,747.21	10	6.98055	9.5	0.074491574
202	25-Oct-22	29,116.58	12,989.38	42,105.96	2,205,630.63	10	6.97495	9.5	0.073521021
203	25-Nov-22	28,823.87	12,809.89	41,633.76	2,176,806.76	10	6.96938	9.5	0.072560225
204	25-Dec-22	28,533.87	12,632.41	41,166.28	2,148,272.89	10	6.96382	9.5	0.071609096
205	25-Jan-23	28,246.57	12,456.91	40,703.48	2,120,026.33	10	6.95828	9.5	0.070667544
206	25-Feb-23	27,961.92	12,283.38	40,245.30	2,092,064.41	10	6.95277	9.5	0.06973548
207	25-Mar-23	27,679.91	12,111.79	39,791.70	2,064,384.50	10	6.94728	9.5	0.068812817
208	25-Apr-23	27,400.52	11,942.13	39,342.65	2,036,983.98	10	6.9418	9.5	0.067899466
209	25-May-23	27,123.72	11,774.37	38,898.08	2,009,860.26	10	6.93635	9.5	0.066995342
210	25-Jun-23	26,849.48	11,608.49	38,457.97	1,983,010.78	10	6.93092	9.5	0.066100359
211	25-Jul-23	26,577.80	11,444.47	38,022.27	1,956,432.98	10	6.92551	9.5	0.065214433
212	25-Aug-23	26,308.63	11,282.29	37,590.93	1,930,124.35	10	6.92012	9.5	0.064337478
213	25-Sep-23	26,041.97	11,121.94	37,163.91	1,904,082.38	10	6.91475	9.5	0.063469413
214	25-Oct-23	25,777.78	10,963.39	36,741.17	1,878,304.61	10	6.9094	9.5	0.062610154
215	25-Nov-23	25,516.04	10,806.63	36,322.67	1,852,788.56	10	6.90407	9.5	0.061759619
216	25-Dec-23	25,256.74	10,651.63	35,908.37	1,827,531.82	10	6.89876	9.5	0.060917727
217	25-Jan-24	24,999.86	10,498.37	35,498.23	1,802,531.96	10	6.89347	9.5	0.060084399
218	25-Feb-24	24,745.36	10,346.84	35,092.20	1,777,786.61	10	6.88821	9.5	0.059259554
219	25-Mar-24	24,493.23	10,197.02	34,690.25	1,753,293.38	10	6.88296	9.5	0.058443113
220	25-Apr-24	24,243.44	10,048.90	34,292.34	1,729,049.94	10	6.87773	9.5	0.057634998
221	25-May-24	23,995.98	9,902.44	33,898.42	1,705,053.96	10	6.87252	9.5	0.056835132
222	25-Jun-24	23,750.83	9,757.64	33,508.47	1,681,303.13	10	6.86733	9.5	0.056043438
223	25-Jul-24	23,507.96	9,614.47	33,122.43	1,657,795.17	10	6.86216	9.5	0.055259839
224	25-Aug-24	23,267.35	9,472.93	32,740.28	1,634,527.81	10	6.85701	9.5	0.05448426
225	25-Sep-24	23,028.99	9,332.99	32,361.98	1,611,498.82	10	6.85188	9.5	0.053716627
226	25-Oct-24	22,792.85	9,194.63	31,987.48	1,588,705.97	10	6.84677	9.5	0.052956866
227	25-Nov-24	22,558.92	9,057.84	31,616.75	1,566,147.05	10	6.84167	9.5	0.052204902
228	25-Dec-24	22,327.16	8,922.60	31,249.76	1,543,819.89	10	6.8366	9.5	0.051460663
229	25-Jan-25	22,097.57	8,788.90	30,886.47	1,521,722.32	10	6.83155	9.5	0.050724077
230	25-Feb-25	21,870.13	8,656.71	30,526.84	1,499,852.19	10	6.82651	9.5	0.049995073
231	25-Mar-25	21,644.81	8,526.03	30,170.84	1,478,207.38	10	6.8215	9.5	0.049273579
232	25-Apr-25	21,421.59	8,396.83	29,818.43	1,456,785.79	10	6.8165	9.5	0.048559526
233	25-May-25	21,200.47	8,269.11	29,469.57	1,435,585.32	10	6.81152	9.5	0.047852844
234	25-Jun-25	20,981.41	8,142.83	29,124.24	1,414,603.92	10	6.80656	9.5	0.047153464
235	25-Jul-25	20,764.40	8,018.00	28,782.40	1,393,839.52	10	6.80162	9.5	0.046461317
236	25-Aug-25	20,549.42	7,894.59	28,444.01	1,373,290.11	10	6.7967	9.5	0.045776337
237	25-Sep-25	20,336.45	7,772.59	28,109.04	1,352,953.66	10	6.7918	9.5	0.045098455
238	25-Oct-25	20,125.48	7,651.98	27,777.46	1,332,828.18	10	6.78691	9.5	0.044427606
239	25-Nov-25	19,916.48	7,532.75	27,449.23	1,312,911.70	10	6.78205	9.5	0.043763723
240	25-Dec-25	19,709.44	7,414.89	27,124.33	1,293,202.25	10	6.7772	9.5	0.043106742
241	25-Jan-26	19,504.35	7,298.37	26,802.72	1,273,697.90	10	6.77237	9.5	0.042456597
242	25-Feb-26	19,301.18	7,183.19	26,484.37	1,254,396.73	10	6.76756	9.5	0.041813224
243	25-Mar-26	19,099.91	7,069.33	26,169.24	1,235,296.82	10	6.76277	9.5	0.041176561
244	25-Apr-26	18,900.54	6,956.77	25,857.31	1,216,396.28	10	6.75799	9.5	0.040546543
245	25-May-26	18,703.03	6,845.51	25,548.54	1,197,693.25	10	6.75324	9.5	0.039923108
246	25-Jun-26	18,507.38	6,735.52	25,242.91	1,179,185.87	10	6.7485	9.5	0.039306196
247	25-Jul-26	18,313.57	6,626.80	24,940.38	1,160,872.30	10	6.74378	9.5	0.038695743
248	25-Aug-26	18,121.58	6,519.34	24,640.92	1,142,750.72	10	6.73907	9.5	0.038091691
249	25-Sep-26	17,931.40	6,413.11	24,344.50	1,124,819.32	10	6.73439	9.5	0.037493977
250	25-Oct-26	17,743.00	6,308.10	24,051.10	1,107,076.31	10	6.72972	9.5	0.036902544
251	25-Nov-26	17,556.38	6,204.31	23,760.69	1,089,519.93	10	6.72507	9.5	0.036317331
252	25-Dec-26	17,371.52	6,101.71	23,473.23	1,072,148.41	10	6.72044	9.5	0.03573828
253	25-Jan-27	17,188.40	6,000.30	23,188.70	1,054,960.01	10	6.71582	9.5	0.035165334
254	25-Feb-27	17,007.00	5,900.06	22,907.06	1,037,953.01	10	6.71123	9.5	0.034598434
255	25-Mar-27	16,827.31	5,800.99	22,628.30	1,021,125.70	10	6.70665	9.5	0.034037523
256	25-Apr-27	16,649.32	5,703.06	22,352.38	1,004,476.39	10	6.70209	9.5	0.033482546
257	25-May-27	16,473.00	5,606.27	22,079.27	988,003.38	10	6.69754	9.5	0.032933446
258	25-Jun-27	16,298.35	5,510.60	21,808.95	971,705.03	10	6.69301	9.5	0.032390168
259	25-Jul-27	16,125.35	5,416.04	21,541.39	955,579.68	10	6.6885	9.5	0.031852656
260	25-Aug-27	15,953.98	5,322.59	21,276.57	939,625.69	10	6.68401	9.5	0.031320856
261	25-Sep-27	15,784.24	5,230.22	21,014.45	923,841.46	10	6.67953	9.5	0.030794715
262	25-Oct-27	15,616.09	5,138.92	20,755.02	908,225.36	10	6.67507	9.5	0.030274179
263	25-Nov-27	15,449.54	5,048.70	20,498.24	892,775.82	10	6.67063	9.5	0.029759194
264	25-Dec-27	15,284.56	4,959.52	20,244.08	877,491.26	10	6.6662	9.5	0.029249709
265	25-Jan-28	15,121.15	4,871.39	19,992.53	862,370.11	10	6.66179	9.5	0.02874567
266	25-Feb-28	14,959.28	4,784.29	19,743.56	847,410.84	10	6.6574	9.5	0.028247028
267	25-Mar-28	14,798.94	4,698.20	19,497.15	832,611.89	10	6.65302	9.5	0.02775373
268	25-Apr-28	14,640.13	4,613.13	19,253.26	817,971.77	10	6.64867	9.5	0.027265726
269	25-May-28	14,482.82	4,529.06	19,011.87	803,488.95	10	6.64432	9.5	0.026782965
270	25-Jun-28	14,327.00	4,445.97	18,772.97	789,161.95	10	6.64	9.5	0.026305398
271	25-Jul-28	14,172.66	4,363.86	18,536.52	774,989.30	10	6.63569	9.5	0.025832977
272	25-Aug-28	14,019.78	4,282.71	18,302.50	760,969.51	10	6.63139	9.5	0.02536565
273	25-Sep-28	13,868.36	4,202.53	18,070.89	747,101.15	10	6.62711	9.5	0.024903372
274	25-Oct-28	13,718.38	4,123.28	17,841.66	733,382.77	10	6.62285	9.5	0.024446092
275	25-Nov-28	13,569.82	4,044.98	17,614.80	719,812.96	10	6.61861	9.5	0.023993765
276	25-Dec-28	13,422.67	3,967.60	17,390.27	706,390.28	10	6.61438	9.5	0.023546343
277	25-Jan-29	13,276.93	3,891.13	17,168.06	693,113.35	10	6.61017	9.5	0.023103778
278	25-Feb-29	13,132.57	3,815.57	16,948.14	679,980.78	10	6.60597	9.5	0.022666026
279	25-Mar-29	12,989.59	3,740.91	16,730.49	666,991.20	10	6.60179	9.5	0.02223304
280	25-Apr-29	12,847.97	3,667.13	16,515.10	654,143.23	10	6.59762	9.5	0.021804774
281	25-May-29	12,707.69	3,594.23	16,301.92	641,435.54	10	6.59347	9.5	0.021381185
282	25-Jun-29	12,568.76	3,522.20	16,090.96	628,866.77	10	6.58934	9.5	0.020962226
283	25-Jul-29	12,431.15	3,451.02	15,882.17	616,435.62	10	6.58522	9.5	0.020547854
284	25-Aug-29	12,294.86	3,380.70	15,675.55	604,140.76	10	6.58112	9.5	0.020138025
285	25-Sep-29	12,159.87	3,311.21	15,471.08	591,980.89	10	6.57703	9.5	0.019732696
286	25-Oct-29	12,026.16	3,242.55	15,268.72	579,954.73	10	6.57296	9.5	0.019331824
287	25-Nov-29	11,893.74	3,174.72	15,068.46	568,060.99	10	6.5689	9.5	0.018935366
288	25-Dec-29	11,762.58	3,107.70	14,870.28	556,298.41	10	6.56486	9.5	0.01854328
289	25-Jan-30	11,632.68	3,041.48	14,674.16	544,665.74	10	6.56083	9.5	0.018155525
290	25-Feb-30	11,504.02	2,976.06	14,480.08	533,161.72	10	6.55682	9.5	0.017772057
291	25-Mar-30	11,376.59	2,911.43	14,288.02	521,785.14	10	6.55283	9.5	0.017392838
292	25-Apr-30	11,250.38	2,847.58	14,097.96	510,534.76	10	6.54885	9.5	0.017017825
293	25-May-30	11,125.38	2,784.49	13,909.87	499,409.37	10	6.54488	9.5	0.016646979
294	25-Jun-30	11,001.58	2,722.17	13,723.75	488,407.79	10	6.54093	9.5	0.01628026
295	25-Jul-30	10,878.97	2,660.60	13,539.57	477,528.82	10	6.537	9.5	0.015917627
296	25-Aug-30	10,757.54	2,599.78	13,357.32	466,771.27	10	6.53308	9.5	0.015559042
297	25-Sep-30	10,637.28	2,539.69	13,176.97	456,134.00	10	6.52917	9.5	0.015204467
298	25-Oct-30	10,518.16	2,480.34	12,998.50	445,615.83	10	6.52528	9.5	0.014853861
299	25-Nov-30	10,400.20	2,421.70	12,821.90	435,215.63	10	6.5214	9.5	0.014507188
300	25-Dec-30	10,283.37	2,363.78	12,647.15	424,932.27	10	6.51754	9.5	0.014164409
301	25-Jan-31	10,167.66	2,306.57	12,474.23	414,764.60	10	6.5137	9.5	0.013825487
302	25-Feb-31	10,053.07	2,250.05	12,303.12	404,711.53	10	6.50987	9.5	0.013490384
303	25-Mar-31	9,939.58	2,194.23	12,133.81	394,771.95	10	6.50605	9.5	0.013159065
304	25-Apr-31	9,827.19	2,139.09	11,966.28	384,944.76	10	6.50224	9.5	0.012831492
305	25-May-31	9,715.88	2,084.62	11,800.50	375,228.87	10	6.49846	9.5	0.012507629
306	25-Jun-31	9,605.65	2,030.83	11,636.47	365,623.23	10	6.49468	9.5	0.012187441
307	25-Jul-31	9,496.48	1,977.69	11,474.17	356,126.75	10	6.49092	9.5	0.011870892
308	25-Aug-31	9,388.36	1,925.21	11,313.58	346,738.38	10	6.48718	9.5	0.011557946
309	25-Sep-31	9,281.29	1,873.38	11,154.68	337,457.09	10	6.48345	9.5	0.01124857
310	25-Oct-31	9,175.26	1,822.19	10,997.45	328,281.84	10	6.47973	9.5	0.010942728
311	25-Nov-31	9,070.25	1,771.63	10,841.88	319,211.59	10	6.47603	9.5	0.010640386
312	25-Dec-31	8,966.26	1,721.70	10,687.96	310,245.33	10	6.47234	9.5	0.010341511
313	25-Jan-32	8,863.27	1,672.39	10,535.67	301,382.05	10	6.46866	9.5	0.010046068
314	25-Feb-32	8,761.29	1,623.70	10,384.98	292,620.77	10	6.465	9.5	0.009754026
315	25-Mar-32	8,660.29	1,575.61	10,235.90	283,960.48	10	6.46135	9.5	0.009465349
316	25-Apr-32	8,560.27	1,528.11	10,088.39	275,400.20	10	6.45772	9.5	0.009180007
317	25-May-32	8,461.23	1,481.22	9,942.45	266,938.97	10	6.4541	9.5	0.008897966
318	25-Jun-32	8,363.15	1,434.91	9,798.05	258,575.82	10	6.4505	9.5	0.008619194
319	25-Jul-32	8,266.02	1,389.18	9,655.20	250,309.81	10	6.4469	9.5	0.00834366
320	25-Aug-32	8,169.83	1,344.02	9,513.86	242,139.97	10	6.44333	9.5	0.008071332
321	25-Sep-32	8,074.58	1,299.44	9,374.02	234,065.39	10	6.43976	9.5	0.00780218
322	25-Oct-32	7,980.26	1,255.41	9,235.68	226,085.12	10	6.43621	9.5	0.007536171
323	25-Nov-32	7,886.86	1,211.94	9,098.81	218,198.26	10	6.43267	9.5	0.007273275
324	25-Dec-32	7,794.37	1,169.02	8,963.40	210,403.89	10	6.42915	9.5	0.007013463
325	25-Jan-33	7,702.78	1,126.65	8,829.43	202,701.11	10	6.42564	9.5	0.006756704
326	25-Feb-33	7,612.09	1,084.81	8,696.90	195,089.02	10	6.42214	9.5	0.006502967
327	25-Mar-33	7,522.28	1,043.51	8,565.79	187,566.74	10	6.41866	9.5	0.006252225
328	25-Apr-33	7,433.35	1,002.73	8,436.08	180,133.39	10	6.41519	9.5	0.006004446
329	25-May-33	7,345.29	962.47	8,307.76	172,788.10	10	6.41173	9.5	0.005759603
330	25-Jun-33	7,258.09	922.73	8,180.82	165,530.01	10	6.40829	9.5	0.005517667
331	25-Jul-33	7,171.75	883.50	8,055.24	158,358.26	10	6.40486	9.5	0.005278609
332	25-Aug-33	7,086.25	844.77	7,931.01	151,272.01	10	6.40144	9.5	0.0050424
333	25-Sep-33	7,001.59	806.54	7,808.12	144,270.43	10	6.39804	9.5	0.004809014
334	25-Oct-33	6,917.76	768.80	7,686.55	137,352.67	10	6.39465	9.5	0.004578422
335	25-Nov-33	6,834.75	731.55	7,566.30	130,517.93	10	6.39127	9.5	0.004350598
336	25-Dec-33	6,752.56	694.78	7,447.34	123,765.37	10	6.38791	9.5	0.004125512
337	25-Jan-34	6,671.17	658.49	7,329.66	117,094.20	10	6.38456	9.5	0.00390314
338	25-Feb-34	6,590.59	622.67	7,213.26	110,503.61	10	6.38122	9.5	0.003683454
339	25-Mar-34	6,510.80	587.32	7,098.12	103,992.81	10	6.3779	9.5	0.003466427
340	25-Apr-34	6,431.79	552.43	6,984.22	97,561.01	10	6.37459	9.5	0.003252034
341	25-May-34	6,353.57	517.99	6,871.56	91,207.45	10	6.37129	9.5	0.003040248
342	25-Jun-34	6,276.12	484.01	6,760.12	84,931.33	10	6.36801	9.5	0.002831044
343	25-Jul-34	6,199.43	450.47	6,649.90	78,731.90	10	6.36474	9.5	0.002624397
344	25-Aug-34	6,123.49	417.38	6,540.87	72,608.41	10	6.36149	9.5	0.00242028
345	25-Sep-34	6,048.31	384.72	6,433.03	66,560.10	10	6.35825	9.5	0.00221867
346	25-Oct-34	5,973.87	352.49	6,326.37	60,586.22	10	6.35503	9.5	0.002019541
347	25-Nov-34	5,900.17	320.69	6,220.87	54,686.05	10	6.35182	9.5	0.001822868
348	25-Dec-34	5,827.20	289.32	6,116.52	48,858.85	10	6.34863	9.5	0.001628628
349	25-Jan-35	5,754.95	258.36	6,013.31	43,103.90	10	6.34546	9.5	0.001436797
350	25-Feb-35	5,683.42	227.82	5,911.24	37,420.48	10	6.34231	9.5	0.001247349
351	25-Mar-35	5,612.60	197.68	5,810.28	31,807.88	10	6.33918	9.5	0.001060263
352	25-Apr-35	5,542.48	167.95	5,710.43	26,265.40	10	6.33609	9.5	0.000875513
353	25-May-35	5,473.06	138.62	5,611.67	20,792.35	10	6.33304	9.5	0.000693078
354	25-Jun-35	5,404.33	109.68	5,514.01	15,388.02	10	6.33006	9.5	0.000512934
355	25-Jul-35	5,153.67	81.14	5,234.81	10,234.35	10	6.3272	9.5	0.000341145
356	25-Aug-35	5,088.66	53.94	5,142.60	5,145.69	10	6.32436	9.5	0.000171523
357	25-Sep-35	4,125.95	27.11	4,153.06	1,019.74	10	6.32208	9.5	3.39913E-05
358	25-Oct-35	1,019.74	5.37	1,025.10	0	10	6.31899	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	301,504.53	119,750.00	421,254.53	29,698,495.47	4.79	4.79	4.29	0.989949849
2	25-Feb-06	299,330.11	247,487.46	546,817.57	29,399,165.36	10	10	9.5	0.979972179
3	25-Mar-06	297,170.83	244,960.17	542,130.99	29,101,994.54	10	9.99866	9.5	0.970066485
4	25-Apr-06	295,026.59	242,326.19	537,352.78	28,806,967.95	10	9.99215	9.5	0.960232265
5	25-May-06	292,897.29	239,618.30	532,515.60	28,514,070.65	10	9.98168	9.5	0.950469022
6	25-Jun-06	290,782.83	236,838.30	527,621.13	28,223,287.82	10	9.96722	9.5	0.940776261
7	25-Jul-06	288,683.10	233,988.14	522,671.23	27,934,604.73	10	9.94873	9.5	0.931153491
8	25-Aug-06	286,597.99	231,072.84	517,670.83	27,648,006.74	10	9.92631	9.5	0.921600225
9	25-Sep-06	284,527.41	228,094.57	512,621.98	27,363,479.33	10	9.89994	9.5	0.912115978
10	25-Oct-06	282,471.25	225,069.60	507,540.86	27,081,008.08	10	9.87022	9.5	0.902700269
11	25-Nov-06	280,429.42	221,999.95	502,429.37	26,800,578.66	10	9.83715	9.5	0.893352622
12	25-Dec-06	278,401.81	218,962.84	497,364.65	26,522,176.85	10	9.80409	9.5	0.884072562
13	25-Jan-07	276,388.33	215,957.92	492,346.24	26,245,788.52	10	9.77105	9.5	0.874859617
14	25-Feb-07	274,388.87	212,984.81	487,373.68	25,971,399.65	10	9.73801	9.5	0.865713322
15	25-Mar-07	272,403.34	210,043.18	482,446.52	25,698,996.31	10	9.70498	9.5	0.85663321
16	25-Apr-07	270,431.64	207,132.67	477,564.31	25,428,564.66	10	9.67194	9.5	0.847618822
17	25-May-07	268,473.68	204,252.94	472,726.62	25,160,090.98	10	9.63891	9.5	0.838669699
18	25-Jun-07	266,529.36	201,403.64	467,933.00	24,893,561.62	10	9.60586	9.5	0.829785387
19	25-Jul-07	264,598.58	198,584.44	463,183.02	24,628,963.04	10	9.57281	9.5	0.820965435
20	25-Aug-07	262,681.25	195,795.00	458,476.25	24,366,281.79	10	9.53974	9.5	0.812209393
21	25-Sep-07	260,777.28	193,035.00	453,812.28	24,105,504.51	10	9.50666	9.5	0.803516817
22	25-Oct-07	258,886.57	190,304.12	449,190.68	23,846,617.94	10	9.47356	9.5	0.794887265
23	25-Nov-07	257,009.03	187,602.02	444,611.04	23,589,608.91	10	9.44043	9.5	0.786320297
24	25-Dec-07	255,144.57	184,928.39	440,072.95	23,334,464.34	10	9.40728	9.5	0.777815478
25	25-Jan-08	253,293.09	182,282.92	435,576.01	23,081,171.25	10	9.3741	9.5	0.769372375
26	25-Feb-08	251,454.51	179,665.29	431,119.80	22,829,716.74	10	9.34088	9.5	0.760990558
27	25-Mar-08	249,628.74	177,075.20	426,703.94	22,580,088.00	10	9.30762	9.5	0.7526696
28	25-Apr-08	247,815.69	174,512.35	422,328.04	22,332,272.31	10	9.27431	9.5	0.744409077
29	25-May-08	246,015.26	171,976.44	417,991.70	22,086,257.05	10	9.24096	9.5	0.736208568
30	25-Jun-08	244,227.37	169,467.16	413,694.53	21,842,029.68	10	9.20756	9.5	0.728067656
31	25-Jul-08	242,451.94	166,984.23	409,436.17	21,599,577.74	10	9.17411	9.5	0.719985925
32	25-Aug-08	240,688.87	164,527.36	405,216.23	21,358,888.87	10	9.14059	9.5	0.711962962
33	25-Sep-08	238,938.08	162,096.25	401,034.34	21,119,950.79	10	9.107	9.5	0.70399836
34	25-Oct-08	237,199.49	159,690.64	396,890.12	20,882,751.30	10	9.07335	9.5	0.69609171
35	25-Nov-08	235,473.00	157,310.23	392,783.23	20,647,278.29	10	9.03963	9.5	0.68824261
36	25-Dec-08	233,758.54	154,954.75	388,713.29	20,413,519.75	10	9.00582	9.5	0.680450658
37	25-Jan-09	232,056.02	152,623.93	384,679.95	20,181,463.73	10	8.97193	9.5	0.672715458
38	25-Feb-09	230,365.35	150,317.50	380,682.85	19,951,098.38	10	8.93795	9.5	0.665036613
39	25-Mar-09	228,686.46	148,035.19	376,721.65	19,722,411.91	10	8.90388	9.5	0.65741373
40	25-Apr-09	227,019.26	145,776.73	372,796.00	19,495,392.65	10	8.86971	9.5	0.649846422
41	25-May-09	225,363.68	143,541.88	368,905.55	19,270,028.97	10	8.83543	9.5	0.642334299
42	25-Jun-09	223,719.62	141,330.36	365,049.97	19,046,309.36	10	8.80105	9.5	0.634876979
43	25-Jul-09	222,087.00	139,141.92	361,228.92	18,824,222.35	10	8.76654	9.5	0.627474078
44	25-Aug-09	220,465.76	136,976.32	357,442.08	18,603,756.59	10	8.73192	9.5	0.62012522
45	25-Sep-09	218,855.81	134,833.29	353,689.10	18,384,900.79	10	8.69717	9.5	0.612830026
46	25-Oct-09	217,257.06	132,712.61	349,969.67	18,167,643.72	10	8.66228	9.5	0.605588124
47	25-Nov-09	215,669.45	130,614.02	346,283.47	17,951,974.27	10	8.62725	9.5	0.598399142
48	25-Dec-09	214,092.89	128,537.28	342,630.17	17,737,881.38	10	8.59208	9.5	0.591262713
49	25-Jan-10	212,527.31	126,482.15	339,009.46	17,525,354.06	10	8.55675	9.5	0.584178469
50	25-Feb-10	210,972.63	124,448.40	335,421.04	17,314,381.43	10	8.52126	9.5	0.577146048
51	25-Mar-10	209,428.78	122,435.81	331,864.58	17,104,952.65	10	8.4856	9.5	0.570165088
52	25-Apr-10	207,895.67	120,444.13	328,339.79	16,897,056.99	10	8.44977	9.5	0.563235233
53	25-May-10	206,373.23	118,473.14	324,846.37	16,690,683.75	10	8.41376	9.5	0.556356125
54	25-Jun-10	204,861.40	116,522.61	321,384.01	16,485,822.36	10	8.37756	9.5	0.549527412
55	25-Jul-10	203,360.08	114,592.34	317,952.42	16,282,462.28	10	8.34116	9.5	0.542748743
56	25-Aug-10	201,869.22	112,682.08	314,551.30	16,080,593.06	10	8.30455	9.5	0.536019769
57	25-Sep-10	200,388.74	110,791.64	311,180.38	15,880,204.32	10	8.26773	9.5	0.529340144
58	25-Oct-10	198,918.56	108,920.79	307,839.35	15,681,285.76	10	8.23068	9.5	0.522709525
59	25-Nov-10	197,458.61	107,069.32	304,527.94	15,483,827.15	10	8.19341	9.5	0.516127572
60	25-Dec-10	196,008.83	105,237.03	301,245.86	15,287,818.32	10	8.15589	9.5	0.509593944
61	25-Jan-11	166,486.57	103,423.70	269,910.27	15,121,331.75	10	8.11813	9.5	0.504044392
62	25-Feb-11	165,096.52	101,921.58	267,018.11	14,956,235.22	10	8.0883	9.5	0.498541174
63	25-Mar-11	163,716.32	100,437.24	264,153.56	14,792,518.90	10	8.05849	9.5	0.493083963
64	25-Apr-11	162,345.90	98,970.47	261,316.38	14,630,173.00	10	8.02869	9.5	0.487672433
65	25-May-11	160,985.20	97,521.08	258,506.28	14,469,187.80	10	7.9989	9.5	0.48230626
66	25-Jun-11	159,634.14	96,088.88	255,723.02	14,309,553.66	10	7.96912	9.5	0.476985122
67	25-Jul-11	158,292.65	94,673.68	252,966.33	14,151,261.02	10	7.93934	9.5	0.471708701
68	25-Aug-11	156,960.67	93,275.29	250,235.96	13,994,300.34	10	7.90957	9.5	0.466476678
69	25-Sep-11	155,638.14	91,893.51	247,531.65	13,838,662.21	10	7.87979	9.5	0.46128874
70	25-Oct-11	154,324.98	90,528.18	244,853.15	13,684,337.23	10	7.85002	9.5	0.456144574
71	25-Nov-11	153,021.13	89,179.10	242,200.22	13,531,316.10	10	7.82025	9.5	0.45104387
72	25-Dec-11	151,726.52	87,846.09	239,572.61	13,379,589.58	10	7.79047	9.5	0.445986319
73	25-Jan-12	144,526.56	86,528.99	231,055.54	13,235,063.03	10	7.76069	9.5	0.441168768
74	25-Feb-12	143,295.68	85,294.14	228,589.82	13,091,767.34	10	7.73347	9.5	0.436392245
75	25-Mar-12	142,073.75	84,074.17	226,147.92	12,949,693.59	10	7.70629	9.5	0.431656453
76	25-Apr-12	140,860.70	82,868.89	223,729.59	12,808,832.90	10	7.67915	9.5	0.426961097
77	25-May-12	139,656.46	81,678.16	221,334.62	12,669,176.44	10	7.65205	9.5	0.422305881
78	25-Jun-12	138,460.98	80,501.80	218,962.78	12,530,715.46	10	7.62498	9.5	0.417690515
79	25-Jul-12	137,274.18	79,339.65	216,613.83	12,393,441.28	10	7.59794	9.5	0.413114709
80	25-Aug-12	136,096.02	78,191.55	214,287.57	12,257,345.26	10	7.57093	9.5	0.408578175
81	25-Sep-12	134,926.43	77,057.34	211,983.76	12,122,418.84	10	7.54395	9.5	0.404080628
82	25-Oct-12	133,765.34	75,936.86	209,702.20	11,988,653.50	10	7.517	9.5	0.399621783
83	25-Nov-12	132,612.70	74,829.96	207,442.67	11,856,040.79	10	7.49008	9.5	0.39520136
84	25-Dec-12	131,468.45	73,736.49	205,204.94	11,724,572.34	10	7.46318	9.5	0.390819078
85	25-Jan-13	119,260.05	72,656.29	191,916.34	11,605,312.29	10	7.43631	9.5	0.386843743
86	25-Feb-13	118,243.85	71,711.19	189,955.04	11,487,068.44	10	7.415	9.5	0.382902281
87	25-Mar-13	117,235.32	70,777.41	188,012.73	11,369,833.12	10	7.39378	9.5	0.378994437
88	25-Apr-13	116,234.42	69,854.81	186,089.23	11,253,598.70	10	7.37265	9.5	0.375119957
89	25-May-13	115,241.09	68,943.27	184,184.36	11,138,357.61	10	7.3516	9.5	0.371278587
90	25-Jun-13	114,255.27	68,042.64	182,297.91	11,024,102.34	10	7.33063	9.5	0.367470078
91	25-Jul-13	113,276.91	67,152.82	180,429.73	10,910,825.42	10	7.30975	9.5	0.363694181
92	25-Aug-13	112,305.96	66,273.66	178,579.62	10,798,519.46	10	7.28894	9.5	0.359950649
93	25-Sep-13	111,342.36	65,405.04	176,747.40	10,687,177.10	10	7.26822	9.5	0.356239237
94	25-Oct-13	110,386.06	64,546.84	174,932.90	10,576,791.04	10	7.24758	9.5	0.352559701
95	25-Nov-13	109,437.01	63,698.95	173,135.95	10,467,354.04	10	7.22703	9.5	0.348911801
96	25-Dec-13	108,495.14	62,861.23	171,356.37	10,358,858.89	10	7.20655	9.5	0.345295296
97	25-Jan-14	97,455.66	62,033.56	159,489.23	10,261,403.23	10	7.18615	9.5	0.342046774
98	25-Feb-14	96,660.09	61,323.64	157,983.73	10,164,743.14	10	7.17138	9.5	0.338824771
99	25-Mar-14	95,870.56	60,621.63	156,492.19	10,068,872.58	10	7.15669	9.5	0.335629086
100	25-Apr-14	95,087.03	59,927.42	155,014.46	9,973,785.55	10	7.1421	9.5	0.332459518
101	25-May-14	94,309.46	59,240.94	153,550.41	9,879,476.08	10	7.1276	9.5	0.329315869
102	25-Jun-14	93,537.81	58,562.09	152,099.90	9,785,938.28	10	7.11318	9.5	0.326197943
103	25-Jul-14	92,772.02	57,890.79	150,662.81	9,693,166.26	10	7.09885	9.5	0.323105542
104	25-Aug-14	92,012.06	57,226.94	149,239.00	9,601,154.20	10	7.08461	9.5	0.320038473
105	25-Sep-14	91,257.88	56,570.47	147,828.35	9,509,896.32	10	7.07046	9.5	0.316996544
106	25-Oct-14	90,509.45	55,921.29	146,430.73	9,419,386.87	10	7.05639	9.5	0.313979562
107	25-Nov-14	89,766.71	55,279.30	145,046.01	9,329,620.16	10	7.04241	9.5	0.310987339
108	25-Dec-14	89,029.63	54,644.44	143,674.07	9,240,590.53	10	7.02851	9.5	0.308019684
109	25-Jan-15	79,251.17	54,016.62	133,267.79	9,161,339.37	10	7.0147	9.5	0.305377979
110	25-Feb-15	78,669.34	53,488.49	132,157.83	9,082,670.03	10	7.0062	9.5	0.302755668
111	25-Mar-15	78,091.61	52,965.24	131,056.85	9,004,578.42	10	6.99775	9.5	0.300152614
112	25-Apr-15	77,517.95	52,446.82	129,964.77	8,927,060.47	10	6.98935	9.5	0.297568682
113	25-May-15	76,948.34	51,933.17	128,881.51	8,850,112.13	10	6.981	9.5	0.295003738
114	25-Jun-15	76,382.74	51,424.26	127,807.01	8,773,729.38	10	6.97269	9.5	0.292457646
115	25-Jul-15	76,518.52	50,920.04	127,438.56	8,697,210.86	10	6.96443	9.5	0.289907029
116	25-Aug-15	75,954.41	50,416.43	126,370.84	8,621,256.45	10	6.95622	9.5	0.287375215
117	25-Sep-15	78,641.00	49,917.47	128,558.47	8,542,615.45	10	6.94805	9.5	0.284753848
118	25-Oct-15	78,055.54	49,404.36	127,459.91	8,464,559.91	10	6.93994	9.5	0.282151997
119	25-Nov-15	77,474.23	48,896.02	126,370.25	8,387,085.68	10	6.93187	9.5	0.279569523
120	25-Dec-15	76,897.03	48,392.40	125,289.43	8,310,188.65	10	6.92385	9.5	0.277006288
121	25-Jan-16	76,323.92	47,893.46	124,217.37	8,233,864.73	10	6.91587	9.5	0.274462158
122	25-Feb-16	75,754.86	47,399.14	123,154.00	8,158,109.87	10	6.90793	9.5	0.271936996
123	25-Mar-16	75,189.83	46,909.41	122,099.24	8,082,920.04	10	6.90004	9.5	0.269430668
124	25-Apr-16	74,628.80	46,424.21	121,053.01	8,008,291.24	10	6.89219	9.5	0.266943041
125	25-May-16	74,071.75	45,943.51	120,015.26	7,934,219.50	10	6.88439	9.5	0.264473983
126	25-Jun-16	73,518.63	45,467.26	118,985.90	7,860,700.86	10	6.87663	9.5	0.262023362
127	25-Jul-16	72,969.44	44,995.43	117,964.86	7,787,731.43	10	6.86892	9.5	0.259591048
128	25-Aug-16	72,424.13	44,527.95	116,952.09	7,715,307.29	10	6.86125	9.5	0.25717691
129	25-Sep-16	71,882.69	44,064.81	115,947.49	7,643,424.61	10	6.85362	9.5	0.25478082
130	25-Oct-16	71,345.08	43,605.94	114,951.02	7,572,079.53	10	6.84603	9.5	0.252402651
131	25-Nov-16	70,811.28	43,151.31	113,962.59	7,501,268.24	10	6.83849	9.5	0.250042275
132	25-Dec-16	70,281.26	42,700.89	112,982.15	7,430,986.98	10	6.83099	9.5	0.247699566
133	25-Jan-17	69,755.00	42,254.62	112,009.62	7,361,231.98	10	6.82353	9.5	0.245374399
134	25-Feb-17	69,232.47	41,812.47	111,044.95	7,291,999.50	10	6.81611	9.5	0.24306665
135	25-Mar-17	68,713.65	41,374.41	110,088.05	7,223,285.86	10	6.80873	9.5	0.240776195
136	25-Apr-17	68,198.50	40,940.38	109,138.88	7,155,087.36	10	6.8014	9.5	0.238502912
137	25-May-17	67,687.00	40,510.35	108,197.35	7,087,400.36	10	6.79411	9.5	0.236246679
138	25-Jun-17	67,179.13	40,084.29	107,263.42	7,020,221.23	10	6.78685	9.5	0.234007374
139	25-Jul-17	66,674.86	39,662.16	106,337.02	6,953,546.37	10	6.77964	9.5	0.231784879
140	25-Aug-17	66,174.17	39,243.91	105,418.07	6,887,372.20	10	6.77247	9.5	0.229579073
141	25-Sep-17	65,677.03	38,829.51	104,506.53	6,821,695.17	10	6.76534	9.5	0.227389839
142	25-Oct-17	65,183.41	38,418.92	103,602.34	6,756,511.76	10	6.75825	9.5	0.225217059
143	25-Nov-17	64,693.30	38,012.12	102,705.41	6,691,818.46	10	6.7512	9.5	0.223060615
144	25-Dec-17	64,206.66	37,609.05	101,815.71	6,627,611.80	10	6.74418	9.5	0.220920393
145	25-Jan-18	63,723.48	37,209.69	100,933.17	6,563,888.32	10	6.73721	9.5	0.218796277
146	25-Feb-18	63,243.73	36,813.99	100,057.72	6,500,644.59	10	6.73028	9.5	0.216688153
147	25-Mar-18	62,767.38	36,421.94	99,189.32	6,437,877.20	10	6.72338	9.5	0.214595907
148	25-Apr-18	62,294.42	36,033.48	98,327.90	6,375,582.78	10	6.71653	9.5	0.212519426
149	25-May-18	61,824.81	35,648.59	97,473.40	6,313,757.97	10	6.70971	9.5	0.210458599
150	25-Jun-18	61,358.54	35,267.23	96,625.77	6,252,399.44	10	6.70293	9.5	0.208413315
151	25-Jul-18	60,895.58	34,889.37	95,784.94	6,191,503.86	10	6.69619	9.5	0.206383462
152	25-Aug-18	60,435.90	34,514.97	94,950.88	6,131,067.96	10	6.68948	9.5	0.204368932
153	25-Sep-18	59,979.49	34,144.01	94,123.50	6,071,088.47	10	6.68282	9.5	0.202369616
154	25-Oct-18	59,526.33	33,776.45	93,302.77	6,011,562.14	10	6.67619	9.5	0.200385405
155	25-Nov-18	59,076.38	33,412.25	92,488.63	5,952,485.76	10	6.6696	9.5	0.198416192
156	25-Dec-18	58,629.63	33,051.39	91,681.02	5,893,856.13	10	6.66304	9.5	0.196461871
157	25-Jan-19	58,186.06	32,693.83	90,879.89	5,835,670.07	10	6.65653	9.5	0.194522336
158	25-Feb-19	57,745.64	32,339.55	90,085.19	5,777,924.44	10	6.65004	9.5	0.192597481
159	25-Mar-19	57,308.35	31,988.51	89,296.85	5,720,616.09	10	6.6436	9.5	0.190687203
160	25-Apr-19	56,874.16	31,640.68	88,514.84	5,663,741.93	10	6.63719	9.5	0.188791398
161	25-May-19	56,443.07	31,296.03	87,739.10	5,607,298.86	10	6.63082	9.5	0.186909962
162	25-Jun-19	56,015.04	30,954.53	86,969.57	5,551,283.82	10	6.62448	9.5	0.185042794
163	25-Jul-19	55,590.06	30,616.15	86,206.21	5,495,693.76	10	6.61818	9.5	0.183189792
164	25-Aug-19	55,168.10	30,280.86	85,448.96	5,440,525.66	10	6.61191	9.5	0.181350855
165	25-Sep-19	54,749.14	29,948.64	84,697.78	5,385,776.53	10	6.60568	9.5	0.179525884
166	25-Oct-19	54,333.16	29,619.45	83,952.61	5,331,443.37	10	6.59948	9.5	0.177714779
167	25-Nov-19	53,920.14	29,293.26	83,213.40	5,277,523.23	10	6.59332	9.5	0.175917441
168	25-Dec-19	53,510.06	28,970.06	82,480.12	5,224,013.17	10	6.58719	9.5	0.174133772
169	25-Jan-20	53,102.90	28,649.80	81,752.70	5,170,910.27	10	6.5811	9.5	0.172363676
170	25-Feb-20	52,698.64	28,332.46	81,031.10	5,118,211.63	10	6.57504	9.5	0.170607054
171	25-Mar-20	52,297.26	28,018.02	80,315.28	5,065,914.37	10	6.56902	9.5	0.168863812
172	25-Apr-20	51,898.73	27,706.44	79,605.17	5,014,015.63	10	6.56303	9.5	0.167133854
173	25-May-20	51,503.05	27,397.70	78,900.75	4,962,512.59	10	6.55707	9.5	0.165417086
174	25-Jun-20	51,110.18	27,091.78	78,201.96	4,911,402.41	10	6.55114	9.5	0.163713414
175	25-Jul-20	50,720.11	26,788.65	77,508.76	4,860,682.30	10	6.54525	9.5	0.162022743
176	25-Aug-20	50,332.82	26,488.27	76,821.09	4,810,349.48	10	6.5394	9.5	0.160344983
177	25-Sep-20	49,948.29	26,190.63	76,138.92	4,760,401.19	10	6.53357	9.5	0.15868004
178	25-Oct-20	49,566.50	25,895.70	75,462.21	4,710,834.69	10	6.52778	9.5	0.157027823
179	25-Nov-20	49,187.43	25,603.46	74,790.89	4,661,647.25	10	6.52202	9.5	0.155388242
180	25-Dec-20	48,811.07	25,313.88	74,124.94	4,612,836.19	10	6.51629	9.5	0.153761206
181	25-Jan-21	48,437.38	25,026.93	73,464.31	4,564,398.80	10	6.5106	9.5	0.152146627
182	25-Feb-21	48,066.37	24,742.59	72,808.95	4,516,332.43	10	6.50493	9.5	0.150544414
183	25-Mar-21	47,698.00	24,460.83	72,158.83	4,468,634.44	10	6.4993	9.5	0.148954481
184	25-Apr-21	47,332.25	24,181.64	71,513.89	4,421,302.18	10	6.4937	9.5	0.147376739
185	25-May-21	46,969.12	23,904.99	70,874.11	4,374,333.07	10	6.48813	9.5	0.145811102
186	25-Jun-21	46,608.57	23,630.85	70,239.43	4,327,724.49	10	6.48259	9.5	0.144257483
187	25-Jul-21	46,250.60	23,359.21	69,609.81	4,281,473.89	10	6.47709	9.5	0.142715796
188	25-Aug-21	45,895.19	23,090.03	68,985.22	4,235,578.70	10	6.47161	9.5	0.141185957
189	25-Sep-21	45,542.31	22,823.29	68,365.60	4,190,036.39	10	6.46617	9.5	0.13966788
190	25-Oct-21	45,191.95	22,558.98	67,750.94	4,144,844.44	10	6.46075	9.5	0.138161481
191	25-Nov-21	44,844.09	22,297.08	67,141.17	4,100,000.35	10	6.45537	9.5	0.136666678
192	25-Dec-21	44,498.72	22,037.55	66,536.27	4,055,501.63	10	6.45001	9.5	0.135183388
193	25-Jan-22	44,155.81	21,780.37	65,936.18	4,011,345.81	10	6.44469	9.5	0.133711527
194	25-Feb-22	43,815.36	21,525.53	65,340.89	3,967,530.46	10	6.43939	9.5	0.132251015
195	25-Mar-22	43,477.33	21,273.01	64,750.34	3,924,053.12	10	6.43413	9.5	0.130801771
196	25-Apr-22	43,141.72	21,022.77	64,164.49	3,880,911.40	10	6.42889	9.5	0.129363713
197	25-May-22	42,808.51	20,774.81	63,583.32	3,838,102.89	10	6.42369	9.5	0.127936763
198	25-Jun-22	42,477.69	20,529.09	63,006.78	3,795,625.20	10	6.41851	9.5	0.12652084
199	25-Jul-22	42,149.22	20,285.61	62,434.83	3,753,475.98	10	6.41337	9.5	0.125115866
200	25-Aug-22	41,823.11	20,044.33	61,867.44	3,711,652.87	10	6.40825	9.5	0.123721762
201	25-Sep-22	41,499.33	19,805.24	61,304.57	3,670,153.54	10	6.40316	9.5	0.122338451
202	25-Oct-22	41,177.86	19,568.33	60,746.19	3,628,975.68	10	6.39809	9.5	0.120965856
203	25-Nov-22	40,858.69	19,333.55	60,192.25	3,588,116.98	10	6.39306	9.5	0.119603899
204	25-Dec-22	40,541.81	19,100.91	59,642.72	3,547,575.17	10	6.38806	9.5	0.118252506
205	25-Jan-23	40,227.20	18,870.38	59,097.58	3,507,347.97	10	6.38308	9.5	0.116911599
206	25-Feb-23	39,914.83	18,641.94	58,556.77	3,467,433.14	10	6.37813	9.5	0.115581105
207	25-Mar-23	39,604.71	18,415.57	58,020.27	3,427,828.43	10	6.37321	9.5	0.114260948
208	25-Apr-23	39,296.80	18,191.25	57,488.05	3,388,531.63	10	6.36832	9.5	0.112951054
209	25-May-23	38,991.10	17,968.96	56,960.06	3,349,540.54	10	6.36345	9.5	0.111651351
210	25-Jun-23	38,687.59	17,748.69	56,436.27	3,310,852.95	10	6.35861	9.5	0.110361765
211	25-Jul-23	38,386.25	17,530.41	55,916.66	3,272,466.70	10	6.3538	9.5	0.109082223
212	25-Aug-23	38,087.07	17,314.12	55,401.18	3,234,379.64	10	6.34901	9.5	0.107812655
213	25-Sep-23	37,790.03	17,099.78	54,889.81	3,196,589.60	10	6.34426	9.5	0.106552987
214	25-Oct-23	37,495.13	16,887.38	54,382.51	3,159,094.48	10	6.33953	9.5	0.105303149
215	25-Nov-23	37,202.33	16,676.91	53,879.25	3,121,892.14	10	6.33482	9.5	0.104063071
216	25-Dec-23	36,911.64	16,468.35	53,379.99	3,084,980.50	10	6.33014	9.5	0.102832683
217	25-Jan-24	36,623.03	16,261.68	52,884.71	3,048,357.47	10	6.32549	9.5	0.101611916
218	25-Feb-24	36,336.49	16,056.88	52,393.37	3,012,020.98	10	6.32086	9.5	0.100400699
219	25-Mar-24	36,052.01	15,853.93	51,905.94	2,975,968.97	10	6.31626	9.5	0.099198966
220	25-Apr-24	35,769.56	15,652.82	51,422.39	2,940,199.41	10	6.31169	9.5	0.098006647
221	25-May-24	35,489.15	15,453.54	50,942.69	2,904,710.26	10	6.30714	9.5	0.096823675
222	25-Jun-24	35,210.74	15,256.06	50,466.81	2,869,499.52	10	6.30262	9.5	0.095649984
223	25-Jul-24	34,934.34	15,060.37	49,994.71	2,834,565.18	10	6.29812	9.5	0.094485506
224	25-Aug-24	34,659.92	14,866.46	49,526.38	2,799,905.26	10	6.29365	9.5	0.093330175
225	25-Sep-24	34,387.47	14,674.30	49,061.77	2,765,517.79	10	6.2892	9.5	0.092183926
226	25-Oct-24	34,116.97	14,483.88	48,600.86	2,731,400.82	10	6.28478	9.5	0.091046694
227	25-Nov-24	33,848.42	14,295.19	48,143.61	2,697,552.39	10	6.28038	9.5	0.089918413
228	25-Dec-24	33,581.80	14,108.21	47,690.01	2,663,970.59	10	6.276	9.5	0.08879902
229	25-Jan-25	33,317.10	13,922.92	47,240.02	2,630,653.49	10	6.27166	9.5	0.08768845
230	25-Feb-25	33,054.29	13,739.31	46,793.61	2,597,599.20	10	6.26733	9.5	0.08658664
231	25-Mar-25	32,793.38	13,557.37	46,350.75	2,564,805.82	10	6.26303	9.5	0.085493527
232	25-Apr-25	32,534.34	13,377.07	45,911.42	2,532,271.48	10	6.25875	9.5	0.084409049
233	25-May-25	32,277.17	13,198.41	45,475.58	2,499,994.31	10	6.2545	9.5	0.083333144
234	25-Jun-25	32,021.84	13,021.37	45,043.22	2,467,972.46	10	6.25027	9.5	0.082265749
235	25-Jul-25	31,768.36	12,845.94	44,614.29	2,436,204.11	10	6.24607	9.5	0.081206804
236	25-Aug-25	31,516.69	12,672.10	44,188.79	2,404,687.42	10	6.24189	9.5	0.080156247
237	25-Sep-25	31,266.84	12,499.83	43,766.67	2,373,420.58	10	6.23773	9.5	0.079114019
238	25-Oct-25	31,018.78	12,329.12	43,347.90	2,342,401.80	10	6.2336	9.5	0.07808006
239	25-Nov-25	30,772.51	12,159.96	42,932.48	2,311,629.28	10	6.22949	9.5	0.077054309
240	25-Dec-25	30,528.02	11,992.34	42,520.36	2,281,101.26	10	6.2254	9.5	0.076036709
241	25-Jan-26	30,285.28	11,826.24	42,111.52	2,250,815.98	10	6.22133	9.5	0.075027199
242	25-Feb-26	30,044.30	11,661.65	41,705.94	2,220,771.68	10	6.21729	9.5	0.074025723
243	25-Mar-26	29,805.05	11,498.55	41,303.59	2,190,966.63	10	6.21327	9.5	0.073032221
244	25-Apr-26	29,567.52	11,336.92	40,904.45	2,161,399.11	10	6.20927	9.5	0.072046637
245	25-May-26	29,331.71	11,176.77	40,508.48	2,132,067.40	10	6.2053	9.5	0.071068913
246	25-Jun-26	29,097.60	11,018.07	40,115.67	2,102,969.81	10	6.20135	9.5	0.070098994
247	25-Jul-26	28,865.17	10,860.81	39,725.98	2,074,104.63	10	6.19742	9.5	0.069136821
248	25-Aug-26	28,634.42	10,704.98	39,339.41	2,045,470.21	10	6.19351	9.5	0.06818234
249	25-Sep-26	28,405.34	10,550.57	38,955.91	2,017,064.88	10	6.18962	9.5	0.067235496
250	25-Oct-26	28,177.91	10,397.56	38,575.46	1,988,886.97	10	6.18576	9.5	0.066296232
251	25-Nov-26	27,952.12	10,245.94	38,198.05	1,960,934.85	10	6.18191	9.5	0.065364495
252	25-Dec-26	27,727.96	10,095.70	37,823.65	1,933,206.90	10	6.17809	9.5	0.06444023
253	25-Jan-27	27,505.41	9,946.82	37,452.23	1,905,701.48	10	6.17429	9.5	0.063523383
254	25-Feb-27	27,284.48	9,799.30	37,083.77	1,878,417.01	10	6.17051	9.5	0.0626139
255	25-Mar-27	27,065.14	9,653.11	36,718.25	1,851,351.87	10	6.16675	9.5	0.061711729
256	25-Apr-27	26,847.38	9,508.26	36,355.65	1,824,504.48	10	6.16302	9.5	0.060816816
257	25-May-27	26,631.20	9,364.73	35,995.93	1,797,873.28	10	6.1593	9.5	0.059929109
258	25-Jun-27	26,416.58	9,222.50	35,639.09	1,771,456.69	10	6.15561	9.5	0.059048556
259	25-Jul-27	26,203.52	9,081.57	35,285.09	1,745,253.18	10	6.15193	9.5	0.058175106
260	25-Aug-27	25,991.99	8,941.92	34,933.91	1,719,261.19	10	6.14828	9.5	0.057308706
261	25-Sep-27	25,781.99	8,803.55	34,585.54	1,693,479.19	10	6.14465	9.5	0.056449306
262	25-Oct-27	25,573.52	8,666.43	34,239.94	1,667,905.68	10	6.14104	9.5	0.055596856
263	25-Nov-27	25,366.55	8,530.56	33,897.11	1,642,539.13	10	6.13744	9.5	0.054751304
264	25-Dec-27	25,161.07	8,395.94	33,557.01	1,617,378.06	10	6.13387	9.5	0.053912602
265	25-Jan-28	24,957.09	8,262.54	33,219.62	1,592,420.97	10	6.13032	9.5	0.053080699
266	25-Feb-28	24,754.58	8,130.35	32,884.93	1,567,666.39	10	6.12679	9.5	0.052255546
267	25-Mar-28	24,553.54	7,999.38	32,552.92	1,543,112.85	10	6.12327	9.5	0.051437095
268	25-Apr-28	24,353.95	7,869.59	32,223.55	1,518,758.90	10	6.11978	9.5	0.050625297
269	25-May-28	24,155.81	7,741.00	31,896.81	1,494,603.08	10	6.11631	9.5	0.049820103
270	25-Jun-28	23,959.11	7,613.58	31,572.69	1,470,643.97	10	6.11285	9.5	0.049021466
271	25-Jul-28	23,763.83	7,487.32	31,251.15	1,446,880.14	10	6.10942	9.5	0.048229338
272	25-Aug-28	23,569.97	7,362.21	30,932.19	1,423,310.17	10	6.106	9.5	0.047443672
273	25-Sep-28	23,377.52	7,238.25	30,615.77	1,399,932.65	10	6.10261	9.5	0.046664422
274	25-Oct-28	23,186.45	7,115.43	30,301.88	1,376,746.20	10	6.09923	9.5	0.04589154
275	25-Nov-28	22,996.78	6,993.73	29,990.51	1,353,749.42	10	6.09587	9.5	0.045124981
276	25-Dec-28	22,808.48	6,873.14	29,681.62	1,330,940.93	10	6.09254	9.5	0.044364698
277	25-Jan-29	22,621.55	6,753.65	29,375.20	1,308,319.38	10	6.08921	9.5	0.043610646
278	25-Feb-29	22,435.98	6,635.26	29,071.24	1,285,883.41	10	6.08591	9.5	0.04286278
279	25-Mar-29	22,251.75	6,517.96	28,769.71	1,263,631.66	10	6.08263	9.5	0.042121055
280	25-Apr-29	22,068.86	6,401.73	28,470.59	1,241,562.80	10	6.07936	9.5	0.041385427
281	25-May-29	21,887.30	6,286.57	28,173.87	1,219,675.49	10	6.07612	9.5	0.04065585
282	25-Jun-29	21,707.06	6,172.46	27,879.52	1,197,968.43	10	6.07289	9.5	0.039932281
283	25-Jul-29	21,528.13	6,059.40	27,587.53	1,176,440.30	10	6.06968	9.5	0.039214677
284	25-Aug-29	21,350.50	5,947.38	27,297.88	1,155,089.80	10	6.06649	9.5	0.038502993
285	25-Sep-29	21,174.16	5,836.39	27,010.55	1,133,915.64	10	6.06331	9.5	0.037797188
286	25-Oct-29	20,999.11	5,726.42	26,725.53	1,112,916.53	10	6.06016	9.5	0.037097218
287	25-Nov-29	20,825.33	5,617.46	26,442.79	1,092,091.21	10	6.05702	9.5	0.03640304
288	25-Dec-29	20,652.81	5,509.51	26,162.31	1,071,438.40	10	6.0539	9.5	0.035714613
289	25-Jan-30	20,481.55	5,402.54	25,884.09	1,050,956.85	10	6.05079	9.5	0.035031895
290	25-Feb-30	20,311.53	5,296.56	25,608.10	1,030,645.32	10	6.04771	9.5	0.034354844
291	25-Mar-30	20,142.76	5,191.56	25,334.32	1,010,502.56	10	6.04464	9.5	0.033683419
292	25-Apr-30	19,975.21	5,087.53	25,062.74	990,527.35	10	6.04158	9.5	0.033017578
293	25-May-30	19,808.89	4,984.46	24,793.34	970,718.46	10	6.03855	9.5	0.032357282
294	25-Jun-30	19,643.77	4,882.34	24,526.11	951,074.69	10	6.03553	9.5	0.03170249
295	25-Jul-30	19,479.86	4,781.16	24,261.02	931,594.83	10	6.03253	9.5	0.031053161
296	25-Aug-30	19,317.15	4,680.91	23,998.06	912,277.68	10	6.02955	9.5	0.030409256
297	25-Sep-30	19,155.62	4,581.60	23,737.22	893,122.06	10	6.02658	9.5	0.029770735
298	25-Oct-30	18,995.27	4,483.20	23,478.47	874,126.79	10	6.02363	9.5	0.02913756
299	25-Nov-30	18,836.09	4,385.71	23,221.80	855,290.70	10	6.0207	9.5	0.02850969
300	25-Dec-30	18,678.08	4,289.12	22,967.20	836,612.62	10	6.01778	9.5	0.027887087
301	25-Jan-31	18,521.21	4,193.44	22,714.65	818,091.41	10	6.01488	9.5	0.027269714
302	25-Feb-31	18,365.50	4,098.63	22,464.13	799,725.91	10	6.01199	9.5	0.02665753
303	25-Mar-31	18,210.92	4,004.71	22,215.63	781,514.99	10	6.00912	9.5	0.0260505
304	25-Apr-31	18,057.47	3,911.66	21,969.13	763,457.53	10	6.00627	9.5	0.025448584
305	25-May-31	17,905.14	3,819.47	21,724.61	745,552.39	10	6.00343	9.5	0.024851746
306	25-Jun-31	17,753.92	3,728.14	21,482.07	727,798.47	10	6.00061	9.5	0.024259949
307	25-Jul-31	17,603.81	3,637.66	21,241.48	710,194.65	10	5.99781	9.5	0.023673155
308	25-Aug-31	17,454.80	3,548.03	21,002.83	692,739.85	10	5.99502	9.5	0.023091328
309	25-Sep-31	17,306.88	3,459.22	20,766.11	675,432.96	10	5.99225	9.5	0.022514432
310	25-Oct-31	17,160.05	3,371.25	20,531.30	658,272.91	10	5.98949	9.5	0.02194243
311	25-Nov-31	17,014.29	3,284.09	20,298.38	641,258.63	10	5.98675	9.5	0.021375288
312	25-Dec-31	16,869.59	3,197.75	20,067.34	624,389.04	10	5.98402	9.5	0.020812968
313	25-Jan-32	16,725.96	3,112.22	19,838.17	607,663.08	10	5.98131	9.5	0.020255436
314	25-Feb-32	16,583.37	3,027.48	19,610.86	591,079.71	10	5.97861	9.5	0.019702657
315	25-Mar-32	16,441.84	2,943.54	19,385.38	574,637.87	10	5.97593	9.5	0.019154596
316	25-Apr-32	16,301.34	2,860.39	19,161.72	558,336.53	10	5.97326	9.5	0.018611218
317	25-May-32	16,161.87	2,778.01	18,939.88	542,174.66	10	5.97061	9.5	0.018072489
318	25-Jun-32	16,023.42	2,696.40	18,719.83	526,151.24	10	5.96798	9.5	0.017538375
319	25-Jul-32	15,886.00	2,615.57	18,501.56	510,265.24	10	5.96535	9.5	0.017008841
320	25-Aug-32	15,749.58	2,535.49	18,285.06	494,515.67	10	5.96275	9.5	0.016483856
321	25-Sep-32	15,614.16	2,456.16	18,070.31	478,901.51	10	5.96015	9.5	0.015963384
322	25-Oct-32	15,479.73	2,377.58	17,857.31	463,421.78	10	5.95758	9.5	0.015447393
323	25-Nov-32	15,346.30	2,299.74	17,646.03	448,075.48	10	5.95501	9.5	0.014935849
324	25-Dec-32	15,213.84	2,222.63	17,436.47	432,861.64	10	5.95247	9.5	0.014428721
325	25-Jan-33	15,082.36	2,146.25	17,228.61	417,779.28	10	5.94993	9.5	0.013925976
326	25-Feb-33	14,951.84	2,070.59	17,022.43	402,827.44	10	5.94741	9.5	0.013427581
327	25-Mar-33	14,822.29	1,995.64	16,817.93	388,005.15	10	5.94491	9.5	0.012933505
328	25-Apr-33	14,693.69	1,921.41	16,615.09	373,311.46	10	5.94241	9.5	0.012443715
329	25-May-33	14,566.03	1,847.87	16,413.91	358,745.43	10	5.93994	9.5	0.011958181
330	25-Jun-33	14,439.32	1,775.03	16,214.35	344,306.11	10	5.93747	9.5	0.01147687
331	25-Jul-33	14,313.54	1,702.89	16,016.42	329,992.57	10	5.93502	9.5	0.010999752
332	25-Aug-33	14,188.68	1,631.43	15,820.11	315,803.89	10	5.93259	9.5	0.010526796
333	25-Sep-33	14,064.75	1,560.64	15,625.39	301,739.14	10	5.93017	9.5	0.010057971
334	25-Oct-33	13,941.73	1,490.53	15,432.26	287,797.42	10	5.92776	9.5	0.009593247
335	25-Nov-33	13,819.61	1,421.09	15,240.70	273,977.80	10	5.92536	9.5	0.009132593
336	25-Dec-33	13,698.40	1,352.31	15,050.71	260,279.40	10	5.92298	9.5	0.00867598
337	25-Jan-34	13,578.08	1,284.18	14,862.26	246,701.32	10	5.92062	9.5	0.008223377
338	25-Feb-34	13,458.65	1,216.70	14,675.35	233,242.67	10	5.91826	9.5	0.007774756
339	25-Mar-34	13,340.10	1,149.87	14,489.97	219,902.57	10	5.91592	9.5	0.007330086
340	25-Apr-34	13,222.43	1,083.68	14,306.11	206,680.13	10	5.9136	9.5	0.006889338
341	25-May-34	13,105.63	1,018.12	14,123.75	193,574.51	10	5.91128	9.5	0.006452484
342	25-Jun-34	12,989.69	953.19	13,942.88	180,584.82	10	5.90899	9.5	0.006019494
343	25-Jul-34	12,874.61	888.88	13,763.49	167,710.21	10	5.9067	9.5	0.00559034
344	25-Aug-34	12,760.37	825.19	13,585.57	154,949.84	10	5.90443	9.5	0.005164995
345	25-Sep-34	12,646.99	762.12	13,409.11	142,302.85	10	5.90217	9.5	0.004743428
346	25-Oct-34	12,534.44	699.65	13,234.09	129,768.41	10	5.89993	9.5	0.004325614
347	25-Nov-34	12,422.73	637.78	13,060.51	117,345.68	10	5.8977	9.5	0.003911523
348	25-Dec-34	12,311.84	576.51	12,888.35	105,033.84	10	5.89548	9.5	0.003501128
349	25-Jan-35	12,201.78	515.83	12,717.61	92,832.06	10	5.89328	9.5	0.003094402
350	25-Feb-35	12,092.53	455.74	12,548.27	80,739.53	10	5.8911	9.5	0.002691318
351	25-Mar-35	11,984.09	396.23	12,380.32	68,755.44	10	5.88894	9.5	0.002291848
352	25-Apr-35	11,876.46	337.29	12,213.75	56,878.98	10	5.88679	9.5	0.001895966
353	25-May-35	11,769.62	278.93	12,048.55	45,109.36	10	5.88468	9.5	0.001503645
354	25-Jun-35	11,663.58	221.13	11,884.71	33,445.78	10	5.8826	9.5	0.001114859
355	25-Jul-35	11,160.70	163.9	11,324.60	22,285.08	10	5.88059	9.5	0.000742836
356	25-Aug-35	11,059.91	109.17	11,169.08	11,225.17	10	5.87858	9.5	0.000374172
357	25-Sep-35	8,996.57	54.97	9,051.54	2,228.60	10	5.87685	9.5	7.42867E-05
358	25-Oct-35	2,228.60	10.91	2,239.51	0	10	5.87474	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	232,340.59	119,750.00	352,090.59	29,767,659.41	4.79	4.79	4.29	0.992255314
2	25-Feb-06	231,121.21	247,835.59	478,956.80	29,536,538.20	10	9.9908	9.5	0.984551273
3	25-Mar-06	229,908.04	245,589.79	475,497.84	29,306,630.16	10	9.97773	9.5	0.976887672
4	25-Apr-06	228,701.07	243,264.10	471,965.17	29,077,929.09	10	9.96078	9.5	0.969264303
5	25-May-06	227,500.25	240,860.21	468,360.45	28,850,428.84	10	9.93992	9.5	0.961680961
6	25-Jun-06	226,305.55	238,379.94	464,685.49	28,624,123.30	10	9.91514	9.5	0.954137443
7	25-Jul-06	225,116.94	235,825.30	460,942.25	28,399,006.35	10	9.88643	9.5	0.946633545
8	25-Aug-06	223,934.40	233,201.35	457,135.75	28,175,071.95	10	9.85392	9.5	0.939169065
9	25-Sep-06	222,757.88	230,510.29	453,268.17	27,952,314.07	10	9.81763	9.5	0.931743802
10	25-Oct-06	221,587.36	227,768.43	449,355.79	27,730,726.71	10	9.77816	9.5	0.924357557
11	25-Nov-06	220,422.81	224,977.83	445,400.64	27,510,303.90	10	9.73553	9.5	0.91701013
12	25-Dec-06	219,264.20	222,215.75	441,479.95	27,291,039.70	10	9.69306	9.5	0.909701323
13	25-Jan-07	218,111.48	219,481.87	437,593.35	27,072,928.22	10	9.65072	9.5	0.902430941
14	25-Feb-07	216,964.65	216,775.87	433,740.52	26,855,963.57	10	9.60853	9.5	0.895198786
15	25-Mar-07	215,823.65	214,097.43	429,921.08	26,640,139.92	10	9.56648	9.5	0.888004664
16	25-Apr-07	214,688.47	211,446.24	426,134.71	26,425,451.45	10	9.52456	9.5	0.880848382
17	25-May-07	213,559.07	208,822.00	422,381.07	26,211,892.37	10	9.48277	9.5	0.873729746
18	25-Jun-07	212,435.43	206,224.39	418,659.82	25,999,456.95	10	9.44111	9.5	0.866648565
19	25-Jul-07	211,317.51	203,653.12	414,970.63	25,788,139.44	10	9.39957	9.5	0.859604648
20	25-Aug-07	210,205.28	201,107.89	411,313.17	25,577,934.16	10	9.35816	9.5	0.852597805
21	25-Sep-07	209,098.71	198,588.41	407,687.12	25,368,835.45	10	9.31686	9.5	0.845627848
22	25-Oct-07	207,997.78	196,094.38	404,092.16	25,160,837.67	10	9.27568	9.5	0.838694589
23	25-Nov-07	206,902.46	193,625.52	400,527.98	24,953,935.21	10	9.23461	9.5	0.83179784
24	25-Dec-07	205,812.71	191,181.55	396,994.26	24,748,122.51	10	9.19365	9.5	0.824937417
25	25-Jan-08	204,728.50	188,762.18	393,490.69	24,543,394.00	10	9.1528	9.5	0.818113133
26	25-Feb-08	203,649.82	186,367.14	390,016.96	24,339,744.18	10	9.11205	9.5	0.811324806
27	25-Mar-08	202,576.63	183,996.16	386,572.79	24,137,167.55	10	9.07139	9.5	0.804572252
28	25-Apr-08	201,508.89	181,648.97	383,157.86	23,935,658.66	10	9.03083	9.5	0.797855289
29	25-May-08	200,446.59	179,325.29	379,771.88	23,735,212.07	10	8.99037	9.5	0.791173736
30	25-Jun-08	199,389.69	177,024.87	376,414.56	23,535,822.38	10	8.94999	9.5	0.784527413
31	25-Jul-08	198,338.17	174,747.45	373,085.62	23,337,484.20	10	8.90969	9.5	0.77791614
32	25-Aug-08	197,292.00	172,492.76	369,784.76	23,140,192.20	10	8.86948	9.5	0.77133974
33	25-Sep-08	196,251.15	170,260.56	366,511.71	22,943,941.05	10	8.82934	9.5	0.764798035
34	25-Oct-08	195,215.59	168,050.59	363,266.18	22,748,725.46	10	8.78928	9.5	0.758290849
35	25-Nov-08	194,185.30	165,862.61	360,047.90	22,554,540.17	10	8.74929	9.5	0.751818006
36	25-Dec-08	193,160.24	163,696.37	356,856.61	22,361,379.93	10	8.70936	9.5	0.745379331
37	25-Jan-09	192,140.39	161,551.62	353,692.02	22,169,239.54	10	8.6695	9.5	0.738974651
38	25-Feb-09	191,125.73	159,428.14	350,553.87	21,978,113.81	10	8.62969	9.5	0.732603794
39	25-Mar-09	190,116.22	157,325.68	347,441.90	21,787,997.58	10	8.58995	9.5	0.726266586
40	25-Apr-09	189,111.85	155,244.00	344,355.85	21,598,885.73	10	8.55025	9.5	0.719962858
41	25-May-09	188,112.57	153,182.89	341,295.46	21,410,773.16	10	8.5106	9.5	0.713692439
42	25-Jun-09	187,118.38	151,142.10	338,260.48	21,223,654.78	10	8.47099	9.5	0.707455159
43	25-Jul-09	186,129.23	149,121.42	335,250.65	21,037,525.55	10	8.43143	9.5	0.701250852
44	25-Aug-09	185,145.11	147,120.62	332,265.73	20,852,380.45	10	8.3919	9.5	0.695079348
45	25-Sep-09	184,165.98	145,139.49	329,305.47	20,668,214.47	10	8.3524	9.5	0.688940482
46	25-Oct-09	183,191.83	143,177.80	326,369.62	20,485,022.64	10	8.31293	9.5	0.682834088
47	25-Nov-09	182,222.62	141,235.34	323,457.95	20,302,800.02	10	8.27348	9.5	0.676760001
48	25-Dec-09	181,258.33	139,311.89	320,570.22	20,121,541.70	10	8.23405	9.5	0.670718057
49	25-Jan-10	180,298.93	137,407.26	317,706.19	19,941,242.77	10	8.19464	9.5	0.664708092
50	25-Feb-10	179,344.40	135,521.23	314,865.63	19,761,898.36	10	8.15523	9.5	0.658729945
51	25-Mar-10	178,394.72	133,653.59	312,048.31	19,583,503.64	10	8.11584	9.5	0.652783455
52	25-Apr-10	177,449.85	131,804.15	309,254.01	19,406,053.79	10	8.07644	9.5	0.64686846
53	25-May-10	176,509.78	129,972.71	306,482.49	19,229,544.01	10	8.03704	9.5	0.6409848
54	25-Jun-10	175,574.48	128,159.06	303,733.53	19,053,969.53	10	7.99763	9.5	0.635132318
55	25-Jul-10	174,643.91	126,363.01	301,006.92	18,879,325.62	10	7.95822	9.5	0.629310854
56	25-Aug-10	173,718.07	124,584.37	298,302.44	18,705,607.55	10	7.91878	9.5	0.623520252
57	25-Sep-10	172,796.92	122,822.96	295,619.88	18,532,810.63	10	7.87932	9.5	0.617760354
58	25-Oct-10	171,880.44	121,078.57	292,959.01	18,360,930.19	10	7.83984	9.5	0.612031006
59	25-Nov-10	170,968.60	119,351.03	290,319.63	18,189,961.59	10	7.80033	9.5	0.606332053
60	25-Dec-10	170,061.39	117,640.14	287,701.53	18,019,900.20	10	7.76077	9.5	0.60066334
61	25-Jan-11	145,967.20	115,945.74	261,912.94	17,873,933.01	10	7.72118	9.5	0.595797767
62	25-Feb-11	145,079.97	114,537.67	259,617.65	17,728,853.03	10	7.6897	9.5	0.590961768
63	25-Mar-11	144,197.22	113,145.07	257,342.29	17,584,655.81	10	7.65837	9.5	0.586155194
64	25-Apr-11	143,318.92	111,767.77	255,086.69	17,441,336.89	10	7.62718	9.5	0.581377896
65	25-May-11	142,445.05	110,405.59	252,850.63	17,298,891.84	10	7.59613	9.5	0.576629728
66	25-Jun-11	141,575.58	109,058.36	250,633.94	17,157,316.27	10	7.56523	9.5	0.571910542
67	25-Jul-11	140,710.48	107,725.93	248,436.41	17,016,605.79	10	7.53446	9.5	0.567220193
68	25-Aug-11	139,849.75	106,408.12	246,257.86	16,876,756.04	10	7.50383	9.5	0.562558535
69	25-Sep-11	138,993.34	105,104.77	244,098.11	16,737,762.69	10	7.47334	9.5	0.557925423
70	25-Oct-11	138,141.25	103,815.72	241,956.97	16,599,621.44	10	7.44298	9.5	0.553320715
71	25-Nov-11	137,293.45	102,540.82	239,834.26	16,462,328.00	10	7.41276	9.5	0.548744267
72	25-Dec-11	136,449.90	101,279.90	237,729.80	16,325,878.09	10	7.38267	9.5	0.544195936
73	25-Jan-12	131,196.11	100,032.81	231,228.92	16,194,681.98	10	7.35271	9.5	0.539822733
74	25-Feb-12	130,389.19	98,859.06	229,248.25	16,064,292.79	10	7.3253	9.5	0.535476426
75	25-Mar-12	129,586.44	97,698.24	227,284.68	15,934,706.35	10	7.29804	9.5	0.531156878
76	25-Apr-12	128,787.84	96,550.20	225,338.04	15,805,918.51	10	7.27094	9.5	0.52686395
77	25-May-12	127,993.37	95,414.80	223,408.17	15,677,925.14	10	7.24398	9.5	0.522597505
78	25-Jun-12	127,203.01	94,291.90	221,494.91	15,550,722.14	10	7.21717	9.5	0.518357405
79	25-Jul-12	126,416.73	93,181.35	219,598.08	15,424,305.40	10	7.19051	9.5	0.514143513
80	25-Aug-12	125,634.52	92,083.01	217,717.53	15,298,670.89	10	7.16399	9.5	0.509955696
81	25-Sep-12	124,856.35	90,996.75	215,853.10	15,173,814.54	10	7.13762	9.5	0.505793818
82	25-Oct-12	124,082.20	89,922.43	214,004.63	15,049,732.34	10	7.11139	9.5	0.501657745
83	25-Nov-12	123,312.05	88,859.91	212,171.96	14,926,420.29	10	7.0853	9.5	0.497547343
84	25-Dec-12	122,545.88	87,809.06	210,354.94	14,803,874.41	10	7.05935	9.5	0.49346248
85	25-Jan-13	113,429.91	86,769.76	200,199.67	14,690,444.49	10	7.03354	9.5	0.489681483
86	25-Feb-13	112,740.04	85,851.38	198,591.42	14,577,704.45	10	7.01283	9.5	0.485923482
87	25-Mar-13	112,053.89	84,942.83	196,996.71	14,465,650.57	10	6.99228	9.5	0.482188352
88	25-Apr-13	111,371.44	84,043.98	195,415.42	14,354,279.13	10	6.97188	9.5	0.478475971
89	25-May-13	110,692.68	83,154.72	193,847.40	14,243,586.45	10	6.95163	9.5	0.474786215
90	25-Jun-13	110,017.58	82,274.94	192,292.53	14,133,568.86	10	6.93154	9.5	0.471118962
91	25-Jul-13	109,346.13	81,404.54	190,750.67	14,024,222.73	10	6.91159	9.5	0.467474091
92	25-Aug-13	108,678.30	80,543.39	189,221.70	13,915,544.43	10	6.8918	9.5	0.463851481
93	25-Sep-13	108,014.08	79,691.40	187,705.49	13,807,530.34	10	6.87215	9.5	0.460251011
94	25-Oct-13	107,353.45	78,848.46	186,201.91	13,700,176.89	10	6.85265	9.5	0.456672563
95	25-Nov-13	106,696.39	78,014.46	184,710.85	13,593,480.51	10	6.8333	9.5	0.453116017
96	25-Dec-13	106,042.87	77,189.30	183,232.18	13,487,437.63	10	6.81409	9.5	0.449581254
97	25-Jan-14	97,642.50	76,372.88	174,015.39	13,389,795.13	10	6.79502	9.5	0.446326504
98	25-Feb-14	97,077.20	75,662.11	172,739.31	13,292,717.93	10	6.78088	9.5	0.443090598
99	25-Mar-14	96,514.98	74,958.18	171,473.16	13,196,202.95	10	6.76685	9.5	0.439873432
100	25-Apr-14	95,955.83	74,261.02	170,216.85	13,100,247.13	10	6.75294	9.5	0.436674904
101	25-May-14	95,399.72	73,570.56	168,970.28	13,004,847.40	10	6.73916	9.5	0.433494913
102	25-Jun-14	94,846.66	72,886.71	167,733.37	12,910,000.75	10	6.7255	9.5	0.430333358
103	25-Jul-14	94,296.61	72,209.41	166,506.02	12,815,704.14	10	6.71195	9.5	0.427190138
104	25-Aug-14	93,749.56	71,538.58	165,288.14	12,721,954.58	10	6.69852	9.5	0.424065153
105	25-Sep-14	93,205.50	70,874.14	164,079.64	12,628,749.08	10	6.68521	9.5	0.420958303
106	25-Oct-14	92,664.40	70,216.03	162,880.43	12,536,084.68	10	6.67202	9.5	0.417869489
107	25-Nov-14	92,126.26	69,564.17	161,690.43	12,443,958.41	10	6.65894	9.5	0.414798614
108	25-Dec-14	91,591.06	68,918.49	160,509.56	12,352,367.35	10	6.64597	9.5	0.411745578
109	25-Jan-15	83,971.54	68,278.93	152,250.47	12,268,395.81	10	6.63312	9.5	0.408946527
110	25-Feb-15	83,531.98	67,729.17	151,261.15	12,184,863.83	10	6.62475	9.5	0.406162128
111	25-Mar-15	83,094.70	67,183.63	150,278.33	12,101,769.13	10	6.61643	9.5	0.403392304
112	25-Apr-15	82,659.66	66,642.27	149,301.93	12,019,109.48	10	6.60818	9.5	0.400636983
113	25-May-15	82,226.86	66,105.06	148,331.93	11,936,882.61	10	6.6	9.5	0.397896087
114	25-Jun-15	81,796.30	65,571.96	147,368.26	11,855,086.31	10	6.59187	9.5	0.395169544
115	25-Jul-15	82,311.95	65,042.93	147,354.87	11,772,774.37	10	6.5838	9.5	0.392425812
116	25-Aug-15	81,880.43	64,512.77	146,393.20	11,690,893.94	10	6.57579	9.5	0.389696465
117	25-Sep-15	85,861.76	63,986.64	149,848.40	11,605,032.18	10	6.56784	9.5	0.386834406
118	25-Oct-15	85,410.65	63,440.44	148,851.09	11,519,621.53	10	6.55996	9.5	0.383987384
119	25-Nov-15	84,961.87	62,898.39	147,860.26	11,434,659.66	10	6.55213	9.5	0.381155322
120	25-Dec-15	84,515.40	62,360.45	146,875.85	11,350,144.26	10	6.54436	9.5	0.378338142
121	25-Jan-16	84,071.23	61,826.59	145,897.82	11,266,073.03	10	6.53665	9.5	0.375535768
122	25-Feb-16	83,629.35	61,296.76	144,926.11	11,182,443.69	10	6.52899	9.5	0.372748123
123	25-Mar-16	83,189.74	60,770.94	143,960.68	11,099,253.94	10	6.52139	9.5	0.369975131
124	25-Apr-16	82,752.40	60,249.07	143,001.48	11,016,501.54	10	6.51385	9.5	0.367216718
125	25-May-16	82,317.31	59,731.14	142,048.46	10,934,184.23	10	6.50636	9.5	0.364472808
126	25-Jun-16	81,884.47	59,217.10	141,101.57	10,852,299.76	10	6.49893	9.5	0.361743325
127	25-Jul-16	81,453.85	58,706.92	140,160.77	10,770,845.91	10	6.49156	9.5	0.359028197
128	25-Aug-16	81,025.45	58,200.56	139,226.01	10,689,820.46	10	6.48423	9.5	0.356327349
129	25-Sep-16	80,599.26	57,697.99	138,297.25	10,609,221.20	10	6.47696	9.5	0.353640707
130	25-Oct-16	80,175.27	57,199.17	137,374.44	10,529,045.93	10	6.46975	9.5	0.350968198
131	25-Nov-16	79,753.45	56,704.08	136,457.53	10,449,292.48	10	6.46259	9.5	0.348309749
132	25-Dec-16	79,333.82	56,212.66	135,546.48	10,369,958.66	10	6.45548	9.5	0.345665289
133	25-Jan-17	78,916.34	55,724.91	134,641.25	10,291,042.32	10	6.44842	9.5	0.343034744
134	25-Feb-17	78,501.01	55,240.77	133,741.79	10,212,541.31	10	6.44142	9.5	0.340418044
135	25-Mar-17	78,087.83	54,760.22	132,848.05	10,134,453.48	10	6.43447	9.5	0.337815116
136	25-Apr-17	77,676.77	54,283.23	131,960.00	10,056,776.71	10	6.42757	9.5	0.33522589
137	25-May-17	77,267.83	53,809.76	131,077.60	9,979,508.87	10	6.42072	9.5	0.332650296
138	25-Jun-17	76,861.00	53,339.79	130,200.79	9,902,647.87	10	6.41392	9.5	0.330088262
139	25-Jul-17	76,456.26	52,873.28	129,329.54	9,826,191.61	10	6.40717	9.5	0.32753972
140	25-Aug-17	76,053.61	52,410.20	128,463.81	9,750,138.00	10	6.40047	9.5	0.3250046
141	25-Sep-17	75,653.04	51,950.52	127,603.56	9,674,484.96	10	6.39382	9.5	0.322482832
142	25-Oct-17	75,254.52	51,494.21	126,748.73	9,599,230.43	10	6.38722	9.5	0.319974348
143	25-Nov-17	74,858.07	51,041.24	125,899.31	9,524,372.37	10	6.38067	9.5	0.317479079
144	25-Dec-17	74,463.65	50,591.59	125,055.24	9,449,908.72	10	6.37416	9.5	0.314996957
145	25-Jan-18	74,071.26	50,145.21	124,216.48	9,375,837.46	10	6.36771	9.5	0.312527915
146	25-Feb-18	73,680.90	49,702.09	123,383.00	9,302,156.55	10	6.3613	9.5	0.310071885
147	25-Mar-18	73,292.55	49,262.20	122,554.75	9,228,864.00	10	6.35494	9.5	0.3076288
148	25-Apr-18	72,906.20	48,825.50	121,731.70	9,155,957.80	10	6.34863	9.5	0.305198593
149	25-May-18	72,521.84	48,391.97	120,913.82	9,083,435.96	10	6.34236	9.5	0.302781199
150	25-Jun-18	72,139.46	47,961.59	120,101.05	9,011,296.50	10	6.33614	9.5	0.30037655
151	25-Jul-18	71,759.05	47,534.31	119,293.37	8,939,537.45	10	6.32996	9.5	0.297984582
152	25-Aug-18	71,380.60	47,110.13	118,490.73	8,868,156.84	10	6.32383	9.5	0.295605228
153	25-Sep-18	71,004.11	46,689.00	117,693.11	8,797,152.73	10	6.31775	9.5	0.293238424
154	25-Oct-18	70,629.55	46,270.91	116,900.46	8,726,523.19	10	6.31171	9.5	0.290884106
155	25-Nov-18	70,256.92	45,855.82	116,112.74	8,656,266.27	10	6.30572	9.5	0.288542209
156	25-Dec-18	69,886.21	45,443.72	115,329.93	8,586,380.06	10	6.29977	9.5	0.286212669
157	25-Jan-19	69,517.41	45,034.57	114,551.98	8,516,862.65	10	6.29386	9.5	0.283895422
158	25-Feb-19	69,150.51	44,628.35	113,778.86	8,447,712.13	10	6.288	9.5	0.281590404
159	25-Mar-19	68,785.51	44,225.04	113,010.54	8,378,926.62	10	6.28218	9.5	0.279297554
160	25-Apr-19	68,422.38	43,824.60	112,246.98	8,310,504.24	10	6.2764	9.5	0.277016808
161	25-May-19	68,061.13	43,427.02	111,488.15	8,242,443.12	10	6.27067	9.5	0.274748104
162	25-Jun-19	67,701.73	43,032.27	110,734.01	8,174,741.38	10	6.26498	9.5	0.272491379
163	25-Jul-19	67,344.19	42,640.33	109,984.52	8,107,397.19	10	6.25933	9.5	0.270246573
164	25-Aug-19	66,988.49	42,251.17	109,239.66	8,040,408.70	10	6.25372	9.5	0.268013623
165	25-Sep-19	66,634.63	41,864.77	108,499.40	7,973,774.07	10	6.24816	9.5	0.265792469
166	25-Oct-19	66,282.59	41,481.10	107,763.69	7,907,491.49	10	6.24263	9.5	0.26358305
167	25-Nov-19	65,932.36	41,100.15	107,032.51	7,841,559.13	10	6.23715	9.5	0.261385304
168	25-Dec-19	65,583.93	40,721.89	106,305.82	7,775,975.20	10	6.2317	9.5	0.259199173
169	25-Jan-20	65,237.31	40,346.29	105,583.60	7,710,737.89	10	6.2263	9.5	0.257024596
170	25-Feb-20	64,892.47	39,973.34	104,865.80	7,645,845.42	10	6.22094	9.5	0.254861514
171	25-Mar-20	64,549.40	39,603.01	104,152.41	7,581,296.02	10	6.21561	9.5	0.252709867
172	25-Apr-20	64,208.11	39,235.27	103,443.38	7,517,087.91	10	6.21033	9.5	0.250569597
173	25-May-20	63,868.57	38,870.12	102,738.69	7,453,219.35	10	6.20508	9.5	0.248440645
174	25-Jun-20	63,530.78	38,507.52	102,038.30	7,389,688.56	10	6.19987	9.5	0.246322952
175	25-Jul-20	63,194.74	38,147.46	101,342.19	7,326,493.83	10	6.19471	9.5	0.244216461
176	25-Aug-20	62,860.42	37,789.91	100,650.33	7,263,633.41	10	6.18958	9.5	0.242121114
177	25-Sep-20	62,527.83	37,434.85	99,962.68	7,201,105.57	10	6.18448	9.5	0.240036852
178	25-Oct-20	62,196.95	37,082.27	99,279.22	7,138,908.62	10	6.17943	9.5	0.237963621
179	25-Nov-20	61,867.78	36,732.13	98,599.91	7,077,040.84	10	6.17441	9.5	0.235901361
180	25-Dec-20	61,540.31	36,384.43	97,924.74	7,015,500.53	10	6.16943	9.5	0.233850018
181	25-Jan-21	61,214.52	36,039.14	97,253.66	6,954,286.01	10	6.16449	9.5	0.231809534
182	25-Feb-21	60,890.41	35,696.24	96,586.65	6,893,395.60	10	6.15958	9.5	0.229779853
183	25-Mar-21	60,567.98	35,355.71	95,923.68	6,832,827.62	10	6.15471	9.5	0.227760921
184	25-Apr-21	60,247.20	35,017.53	95,264.73	6,772,580.42	10	6.14987	9.5	0.225752681
185	25-May-21	59,928.08	34,681.68	94,609.76	6,712,652.34	10	6.14508	9.5	0.223755078
186	25-Jun-21	59,610.60	34,348.15	93,958.75	6,653,041.74	10	6.14031	9.5	0.221768058
187	25-Jul-21	59,294.76	34,016.91	93,311.67	6,593,746.98	10	6.13558	9.5	0.219791566
188	25-Aug-21	58,980.55	33,687.95	92,668.49	6,534,766.44	10	6.13089	9.5	0.217825548
189	25-Sep-21	58,667.95	33,361.24	92,029.19	6,476,098.48	10	6.12623	9.5	0.215869949
190	25-Oct-21	58,356.97	33,036.77	91,393.74	6,417,741.51	10	6.12161	9.5	0.213924717
191	25-Nov-21	58,047.59	32,714.52	90,762.11	6,359,693.92	10	6.11702	9.5	0.211989797
192	25-Dec-21	57,739.81	32,394.47	90,134.28	6,301,954.11	10	6.11246	9.5	0.210065137
193	25-Jan-22	57,433.61	32,076.61	89,510.22	6,244,520.49	10	6.10794	9.5	0.208150683
194	25-Feb-22	57,128.99	31,760.92	88,889.91	6,187,391.50	10	6.10345	9.5	0.206246383
195	25-Mar-22	56,825.94	31,447.37	88,273.31	6,130,565.56	10	6.09899	9.5	0.204352185
196	25-Apr-22	56,524.46	31,135.95	87,660.41	6,074,041.10	10	6.09457	9.5	0.202468037
197	25-May-22	56,224.53	30,826.65	87,051.18	6,017,816.57	10	6.09018	9.5	0.200593886
198	25-Jun-22	55,926.14	30,519.45	86,445.59	5,961,890.43	10	6.08582	9.5	0.198729681
199	25-Jul-22	55,629.29	30,214.32	85,843.62	5,906,261.14	10	6.08149	9.5	0.196875371
200	25-Aug-22	55,333.97	29,911.26	85,245.24	5,850,927.17	10	6.0772	9.5	0.195030906
201	25-Sep-22	55,040.18	29,610.25	84,650.43	5,795,886.99	10	6.07294	9.5	0.193196233
202	25-Oct-22	54,747.90	29,311.27	84,059.17	5,741,139.09	10	6.0687	9.5	0.191371303
203	25-Nov-22	54,457.12	29,014.30	83,471.43	5,686,681.97	10	6.0645	9.5	0.189556066
204	25-Dec-22	54,167.85	28,719.34	82,887.19	5,632,514.12	10	6.06034	9.5	0.187750471
205	25-Jan-23	53,880.07	28,426.35	82,306.42	5,578,634.05	10	6.0562	9.5	0.185954468
206	25-Feb-23	53,593.77	28,135.33	81,729.10	5,525,040.29	10	6.05209	9.5	0.18416801
207	25-Mar-23	53,308.94	27,846.27	81,155.21	5,471,731.35	10	6.04801	9.5	0.182391045
208	25-Apr-23	53,025.59	27,559.13	80,584.72	5,418,705.76	10	6.04397	9.5	0.180623525
209	25-May-23	52,743.69	27,273.92	80,017.62	5,365,962.06	10	6.03995	9.5	0.178865402
210	25-Jun-23	52,463.25	26,990.62	79,453.87	5,313,498.81	10	6.03596	9.5	0.177116627
211	25-Jul-23	52,184.26	26,709.21	78,893.46	5,261,314.55	10	6.032	9.5	0.175377152
212	25-Aug-23	51,906.70	26,429.67	78,336.37	5,209,407.85	10	6.02808	9.5	0.173646928
213	25-Sep-23	51,630.58	26,151.99	77,782.57	5,157,777.28	10	6.02418	9.5	0.171925909
214	25-Oct-23	51,355.87	25,876.16	77,232.03	5,106,421.40	10	6.02031	9.5	0.170214047
215	25-Nov-23	51,082.59	25,602.16	76,684.75	5,055,338.82	10	6.01646	9.5	0.168511294
216	25-Dec-23	50,810.71	25,329.98	76,140.69	5,004,528.10	10	6.01265	9.5	0.166817603
217	25-Jan-24	50,540.24	25,059.60	75,599.84	4,953,987.86	10	6.00886	9.5	0.165132929
218	25-Feb-24	50,271.16	24,791.02	75,062.17	4,903,716.71	10	6.00511	9.5	0.163457224
219	25-Mar-24	50,003.47	24,524.20	74,527.67	4,853,713.24	10	6.00138	9.5	0.161790441
220	25-Apr-24	49,737.15	24,259.15	73,996.31	4,803,976.09	10	5.99767	9.5	0.160132536
221	25-May-24	49,472.22	23,995.85	73,468.07	4,754,503.87	10	5.994	9.5	0.158483462
222	25-Jun-24	49,208.64	23,734.28	72,942.93	4,705,295.23	10	5.99035	9.5	0.156843174
223	25-Jul-24	48,946.43	23,474.44	72,420.87	4,656,348.80	10	5.98673	9.5	0.155211627
224	25-Aug-24	48,685.57	23,216.30	71,901.87	4,607,663.23	10	5.98313	9.5	0.153588774
225	25-Sep-24	48,426.05	22,959.86	71,385.91	4,559,237.18	10	5.97957	9.5	0.151974573
226	25-Oct-24	48,167.87	22,705.10	70,872.97	4,511,069.30	10	5.97602	9.5	0.150368977
227	25-Nov-24	47,911.03	22,452.00	70,363.03	4,463,158.27	10	5.97251	9.5	0.148771942
228	25-Dec-24	47,655.51	22,200.57	69,856.08	4,415,502.77	10	5.96902	9.5	0.147183426
229	25-Jan-25	47,401.30	21,950.78	69,352.08	4,368,101.46	10	5.96556	9.5	0.145603382
230	25-Feb-25	47,148.41	21,702.62	68,851.03	4,320,953.05	10	5.96212	9.5	0.144031768
231	25-Mar-25	46,896.82	21,456.07	68,352.90	4,274,056.23	10	5.95871	9.5	0.142468541
232	25-Apr-25	46,646.53	21,211.14	67,857.67	4,227,409.70	10	5.95532	9.5	0.140913657
233	25-May-25	46,397.53	20,967.80	67,365.33	4,181,012.18	10	5.95196	9.5	0.139367073
234	25-Jun-25	46,149.81	20,726.04	66,875.85	4,134,862.36	10	5.94862	9.5	0.137828745
235	25-Jul-25	45,903.37	20,485.85	66,389.22	4,088,958.99	10	5.94531	9.5	0.136298633
236	25-Aug-25	45,658.21	20,247.22	65,905.43	4,043,300.78	10	5.94202	9.5	0.134776693
237	25-Sep-25	45,414.30	20,010.14	65,424.44	3,997,886.48	10	5.93875	9.5	0.133262883
238	25-Oct-25	45,171.66	19,774.59	64,946.25	3,952,714.83	10	5.93551	9.5	0.131757161
239	25-Nov-25	44,930.26	19,540.57	64,470.83	3,907,784.56	10	5.9323	9.5	0.130259485
240	25-Dec-25	44,690.11	19,308.05	63,998.17	3,863,094.45	10	5.9291	9.5	0.128769815
241	25-Jan-26	44,451.20	19,077.04	63,528.25	3,818,643.25	10	5.92594	9.5	0.127288108
242	25-Feb-26	44,213.53	18,847.52	63,061.05	3,774,429.72	10	5.92279	9.5	0.125814324
243	25-Mar-26	43,977.07	18,619.48	62,596.55	3,730,452.65	10	5.91967	9.5	0.124348422
244	25-Apr-26	43,741.84	18,392.90	62,134.74	3,686,710.80	10	5.91657	9.5	0.12289036
245	25-May-26	43,507.82	18,167.78	61,675.61	3,643,202.98	10	5.91349	9.5	0.121440099
246	25-Jun-26	43,275.01	17,944.11	61,219.12	3,599,927.97	10	5.91044	9.5	0.119997599
247	25-Jul-26	43,043.40	17,721.87	60,765.27	3,556,884.57	10	5.90741	9.5	0.118562819
248	25-Aug-26	42,812.98	17,501.06	60,314.04	3,514,071.59	10	5.9044	9.5	0.11713572
249	25-Sep-26	42,583.76	17,281.66	59,865.41	3,471,487.83	10	5.90141	9.5	0.115716261
250	25-Oct-26	42,355.71	17,063.66	59,419.37	3,429,132.12	10	5.89845	9.5	0.114304404
251	25-Nov-26	42,128.84	16,847.06	58,975.90	3,387,003.28	10	5.89551	9.5	0.112900109
252	25-Dec-26	41,903.14	16,631.84	58,534.99	3,345,100.14	10	5.89259	9.5	0.111503338
253	25-Jan-27	41,678.61	16,418.00	58,096.60	3,303,421.53	10	5.88969	9.5	0.110114051
254	25-Feb-27	41,455.23	16,205.51	57,660.75	3,261,966.30	10	5.88681	9.5	0.10873221
255	25-Mar-27	41,233.01	15,994.38	57,227.39	3,220,733.29	10	5.88395	9.5	0.107357776
256	25-Apr-27	41,011.93	15,784.59	56,796.53	3,179,721.36	10	5.88112	9.5	0.105990712
257	25-May-27	40,792.00	15,576.14	56,368.14	3,138,929.36	10	5.8783	9.5	0.104630979
258	25-Jun-27	40,573.19	15,369.01	55,942.20	3,098,356.17	10	5.87551	9.5	0.103278539
259	25-Jul-27	40,355.52	15,163.19	55,518.71	3,058,000.65	10	5.87274	9.5	0.101933355
260	25-Aug-27	40,138.97	14,958.68	55,097.65	3,017,861.68	10	5.86998	9.5	0.100595389
261	25-Sep-27	39,923.54	14,755.46	54,679.00	2,977,938.14	10	5.86725	9.5	0.099264605
262	25-Oct-27	39,709.22	14,553.53	54,262.75	2,938,228.93	10	5.86454	9.5	0.097940964
263	25-Nov-27	39,496.00	14,352.88	53,848.88	2,898,732.93	10	5.86185	9.5	0.096624431
264	25-Dec-27	39,283.89	14,153.49	53,437.38	2,859,449.04	10	5.85918	9.5	0.095314968
265	25-Jan-28	39,072.86	13,955.36	53,028.23	2,820,376.18	10	5.85652	9.5	0.094012539
266	25-Feb-28	38,862.93	13,758.48	52,621.41	2,781,513.24	10	5.85389	9.5	0.092717108
267	25-Mar-28	38,654.08	13,562.84	52,216.92	2,742,859.16	10	5.85128	9.5	0.091428639
268	25-Apr-28	38,446.31	13,368.43	51,814.74	2,704,412.85	10	5.84868	9.5	0.090147095
269	25-May-28	38,239.61	13,175.25	51,414.86	2,666,173.24	10	5.84611	9.5	0.088872441
270	25-Jun-28	38,033.98	12,983.27	51,017.25	2,628,139.26	10	5.84355	9.5	0.087604642
271	25-Jul-28	37,829.41	12,792.50	50,621.91	2,590,309.85	10	5.84102	9.5	0.086343662
272	25-Aug-28	37,625.89	12,602.93	50,228.83	2,552,683.96	10	5.8385	9.5	0.085089465
273	25-Sep-28	37,423.43	12,414.55	49,837.98	2,515,260.53	10	5.836	9.5	0.083842018
274	25-Oct-28	37,222.01	12,227.35	49,449.35	2,478,038.53	10	5.83352	9.5	0.082601284
275	25-Nov-28	37,021.62	12,041.32	49,062.94	2,441,016.90	10	5.83106	9.5	0.08136723
276	25-Dec-28	36,822.28	11,856.45	48,678.72	2,404,194.63	10	5.82861	9.5	0.080139821
277	25-Jan-29	36,623.96	11,672.73	48,296.69	2,367,570.67	10	5.82618	9.5	0.078919022
278	25-Feb-29	36,426.66	11,490.17	47,916.83	2,331,144.01	10	5.82378	9.5	0.0777048
279	25-Mar-29	36,230.38	11,308.74	47,539.12	2,294,913.62	10	5.82138	9.5	0.076497121
280	25-Apr-29	36,035.12	11,128.44	47,163.56	2,258,878.50	10	5.81901	9.5	0.07529595
281	25-May-29	35,840.86	10,949.27	46,790.13	2,223,037.64	10	5.81666	9.5	0.074101255
282	25-Jun-29	35,647.61	10,771.21	46,418.82	2,187,390.03	10	5.81432	9.5	0.072913001
283	25-Jul-29	35,455.35	10,594.25	46,049.61	2,151,934.67	10	5.812	9.5	0.071731156
284	25-Aug-29	35,264.09	10,418.40	45,682.49	2,116,670.58	10	5.80969	9.5	0.070555686
285	25-Sep-29	35,073.81	10,243.64	45,317.45	2,081,596.77	10	5.80741	9.5	0.069386559
286	25-Oct-29	34,884.52	10,069.96	44,954.48	2,046,712.25	10	5.80514	9.5	0.068223742
287	25-Nov-29	34,696.20	9,897.36	44,593.56	2,012,016.05	10	5.80288	9.5	0.067067202
288	25-Dec-29	34,508.85	9,725.83	44,234.68	1,977,507.20	10	5.80065	9.5	0.065916907
289	25-Jan-30	34,322.48	9,555.36	43,877.83	1,943,184.72	10	5.79843	9.5	0.064772824
290	25-Feb-30	34,137.06	9,385.94	43,523.00	1,909,047.66	10	5.79622	9.5	0.063634922
291	25-Mar-30	33,952.60	9,217.57	43,170.17	1,875,095.06	10	5.79404	9.5	0.062503169
292	25-Apr-30	33,769.09	9,050.25	42,819.34	1,841,325.97	10	5.79186	9.5	0.061377532
293	25-May-30	33,586.53	8,883.95	42,470.48	1,807,739.44	10	5.78971	9.5	0.060257981
294	25-Jun-30	33,404.91	8,718.68	42,123.59	1,774,334.53	10	5.78757	9.5	0.059144484
295	25-Jul-30	33,224.23	8,554.43	41,778.66	1,741,110.30	10	5.78545	9.5	0.05803701
296	25-Aug-30	33,044.48	8,391.19	41,435.68	1,708,065.81	10	5.78334	9.5	0.056935527
297	25-Sep-30	32,865.67	8,228.96	41,094.62	1,675,200.15	10	5.78125	9.5	0.055840005
298	25-Oct-30	32,687.77	8,067.72	40,755.49	1,642,512.38	10	5.77917	9.5	0.054750413
299	25-Nov-30	32,510.79	7,907.48	40,418.27	1,610,001.59	10	5.77711	9.5	0.05366672
300	25-Dec-30	32,334.73	7,748.22	40,082.94	1,577,666.86	10	5.77506	9.5	0.052588895
301	25-Jan-31	32,159.57	7,589.93	39,749.50	1,545,507.29	10	5.77303	9.5	0.05151691
302	25-Feb-31	31,985.32	7,432.62	39,417.94	1,513,521.97	10	5.77102	9.5	0.050450732
303	25-Mar-31	31,811.97	7,276.28	39,088.24	1,481,710.01	10	5.76901	9.5	0.049390334
304	25-Apr-31	31,639.51	7,120.89	38,760.40	1,450,070.50	10	5.76703	9.5	0.048335683
305	25-May-31	31,467.94	6,966.45	38,434.39	1,418,602.55	10	5.76506	9.5	0.047286752
306	25-Jun-31	31,297.26	6,812.96	38,110.22	1,387,305.29	10	5.7631	9.5	0.04624351
307	25-Jul-31	31,127.46	6,660.40	37,787.87	1,356,177.82	10	5.76116	9.5	0.045205927
308	25-Aug-31	30,958.54	6,508.78	37,467.32	1,325,219.28	10	5.75923	9.5	0.044173976
309	25-Sep-31	30,790.49	6,358.09	37,148.58	1,294,428.79	10	5.75731	9.5	0.043147626
310	25-Oct-31	30,623.31	6,208.31	36,831.62	1,263,805.48	10	5.75541	9.5	0.042126849
311	25-Nov-31	30,456.99	6,059.45	36,516.44	1,233,348.49	10	5.75353	9.5	0.041111616
312	25-Dec-31	30,291.53	5,911.50	36,203.03	1,203,056.96	10	5.75166	9.5	0.040101899
313	25-Jan-32	30,126.92	5,764.45	35,891.37	1,172,930.03	10	5.7498	9.5	0.039097668
314	25-Feb-32	29,963.17	5,618.29	35,581.46	1,142,966.86	10	5.74796	9.5	0.038098895
315	25-Mar-32	29,800.26	5,473.02	35,273.28	1,113,166.61	10	5.74612	9.5	0.037105554
316	25-Apr-32	29,638.19	5,328.64	34,966.83	1,083,528.42	10	5.74431	9.5	0.036117614
317	25-May-32	29,476.96	5,185.14	34,662.10	1,054,051.46	10	5.7425	9.5	0.035135049
318	25-Jun-32	29,316.56	5,042.51	34,359.06	1,024,734.90	10	5.74071	9.5	0.03415783
319	25-Jul-32	29,156.99	4,900.74	34,057.73	995,577.91	10	5.73894	9.5	0.03318593
320	25-Aug-32	28,998.24	4,759.84	33,758.08	966,579.67	10	5.73717	9.5	0.032219322
321	25-Sep-32	28,840.31	4,619.78	33,460.10	937,739.36	10	5.73542	9.5	0.031257979
322	25-Oct-32	28,683.20	4,480.58	33,163.79	909,056.16	10	5.73368	9.5	0.030301872
323	25-Nov-32	28,526.90	4,342.23	32,869.13	880,529.25	10	5.73196	9.5	0.029350975
324	25-Dec-32	28,371.41	4,204.71	32,576.12	852,157.84	10	5.73025	9.5	0.028405261
325	25-Jan-33	28,216.72	4,068.02	32,284.74	823,941.12	10	5.72855	9.5	0.027464704
326	25-Feb-33	28,062.83	3,932.16	31,994.99	795,878.29	10	5.72686	9.5	0.026529276
327	25-Mar-33	27,909.73	3,797.13	31,706.86	767,968.56	10	5.72519	9.5	0.025598952
328	25-Apr-33	27,757.43	3,662.91	31,420.34	740,211.13	10	5.72352	9.5	0.024673704
329	25-May-33	27,605.91	3,529.50	31,135.41	712,605.21	10	5.72187	9.5	0.023753507
330	25-Jun-33	27,455.18	3,396.89	30,852.07	685,150.04	10	5.72024	9.5	0.022838335
331	25-Jul-33	27,305.22	3,265.09	30,570.31	657,844.82	10	5.71861	9.5	0.021928161
332	25-Aug-33	27,156.04	3,134.08	30,290.12	630,688.78	10	5.717	9.5	0.021022959
333	25-Sep-33	27,007.63	3,003.86	30,011.49	603,681.15	10	5.7154	9.5	0.020122705
334	25-Oct-33	26,859.98	2,874.43	29,734.41	576,821.17	10	5.71381	9.5	0.019227372
335	25-Nov-33	26,713.10	2,745.78	29,458.88	550,108.07	10	5.71223	9.5	0.018336936
336	25-Dec-33	26,566.98	2,617.90	29,184.88	523,541.09	10	5.71066	9.5	0.01745137
337	25-Jan-34	26,421.61	2,490.79	28,912.40	497,119.48	10	5.70911	9.5	0.016570649
338	25-Feb-34	26,276.99	2,364.45	28,641.45	470,842.49	10	5.70757	9.5	0.01569475
339	25-Mar-34	26,133.12	2,238.87	28,371.99	444,709.36	10	5.70604	9.5	0.014823645
340	25-Apr-34	25,990.00	2,114.04	28,104.04	418,719.37	10	5.70452	9.5	0.013957312
341	25-May-34	25,847.61	1,989.97	27,837.58	392,871.76	10	5.70301	9.5	0.013095725
342	25-Jun-34	25,705.96	1,866.64	27,572.59	367,165.80	10	5.70151	9.5	0.01223886
343	25-Jul-34	25,565.04	1,744.05	27,309.09	341,600.76	10	5.70003	9.5	0.011386692
344	25-Aug-34	25,424.85	1,622.19	27,047.04	316,175.91	10	5.69856	9.5	0.010539197
345	25-Sep-34	25,285.38	1,501.07	26,786.45	290,890.53	10	5.69709	9.5	0.009696351
346	25-Oct-34	25,146.63	1,380.67	26,527.31	265,743.90	10	5.69564	9.5	0.00885813
347	25-Nov-34	25,008.61	1,261.00	26,269.61	240,735.29	10	5.6942	9.5	0.00802451
348	25-Dec-34	24,871.29	1,142.04	26,013.33	215,864.00	10	5.69278	9.5	0.007195467
349	25-Jan-35	24,734.68	1,023.80	25,758.48	191,129.32	10	5.69136	9.5	0.006370977
350	25-Feb-35	24,598.78	906.27	25,505.05	166,530.53	10	5.68996	9.5	0.005551018
351	25-Mar-35	24,463.59	789.43	25,253.02	142,066.95	10	5.68857	9.5	0.004735565
352	25-Apr-35	24,329.09	673.3	25,002.39	117,737.86	10	5.6872	9.5	0.003924595
353	25-May-35	24,195.28	557.87	24,753.15	93,542.58	10	5.68584	9.5	0.003118086
354	25-Jun-35	24,062.17	443.12	24,505.29	69,480.41	10	5.6845	9.5	0.002316014
355	25-Jul-35	23,102.25	329.06	23,431.31	46,378.16	10	5.6832	9.5	0.001545939
356	25-Aug-35	22,975.22	219.6	23,194.82	23,402.94	10	5.68191	9.5	0.000780098
357	25-Sep-35	18,748.28	110.79	18,859.07	4,654.66	10	5.68075	9.5	0.000155155
358	25-Oct-35	4,654.66	22.03	4,676.69	0	10	5.67942	9.5

Prices

100	5.4865	5.5002	5.5127	5.4814	5.4929	5.4998	5.5064	5.5126	Yield
100	55	51	47	55	53	51	49	47	Disc Margin
WAL	3.68688	5.24572	7.71227	3.45145	4.154	5.02551	6.12179	7.52081
Mod Durn	3.05382	4.02806	5.4338	2.87454	3.32947	3.86917	4.51718	5.30436
Mod Convexity	0.183	0.331	0.585	0.168	0.232	0.315	0.424	0.569
Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
Index	Fwd	Fwd	Fwd	Fwd	Fwd	Fwd	Fwd	Fwd
LIBOR_1MO	4.501464353	4.501464353	4.501464353	4.501464353	4.501464353	4.501464353	4.501464353	4.501464353
Prepay	100 *6-16cpr	75 *6-16cpr	50 *6-16cpr	16 CPR	14 CPR	12 CPR	10 CPR	8 CPR

Prices

100	6.4832	6.2665	6.0872	6.4767	6.4049	6.2941	6.1921	6.1001	Yield
100	55	28	5	55	45	31	18	6	Disc Margin
WAL	3.68688	5.24572	7.71227	3.45145	4.154	5.02551	6.12179	7.52081
Mod Durn	2.96074	3.8688	5.19643	2.78939	3.20983	3.7134	4.32294	5.06866
Mod Convexity	0.172	0.307	0.541	0.158	0.215	0.291	0.392	0.526
Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
Index	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100
LIBOR_1MO	5.501464353	5.501464353	5.501464353	5.501464353	5.501464353	5.501464353	5.501464353	5.501464353
Prepay	100 *6-16cpr	75 *6-16cpr	50 *6-16cpr	16 CPR	14 CPR	12 CPR	10 CPR	8 CPR

This material is for your information. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. The information contained in this material may not pertain to any securities that will actually be sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected in this material. 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. We and our affiliates, officers, directors, partners and employees, including 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 mentioned in this material or derivatives of those securities (including options). Information contained in this material is current as of the date appearing on this material only and supersedes all prior information regarding the securities and assets referred to in this material. Goldman, Sachs & Co. does not provide accounting, tax or legal advice. In addition, , 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 & Co. imposing any limitation of any kind.

Pricing Date= 1Dec05  First Index Date=25Jan05
Date	01MLIB	1mLIBOR+100
1/25/2006	4.501464	5.501464
2/25/2006	4.611008	5.611008
3/25/2006	4.707585	5.707585
4/25/2006	4.821784	5.821784
5/25/2006	4.890073	5.890073
6/25/2006	4.867096	5.867096
7/25/2006	4.912032	5.912032
8/25/2006	4.929774	5.929774
9/25/2006	4.870514	5.870514
10/25/2006	4.882114	5.882114
11/25/2006	4.878745	5.878745
12/25/2006	4.833968	5.833968
1/25/2007	4.832776	5.832776
2/25/2007	4.82485	5.82485
3/25/2007	4.793023	5.793023
4/25/2007	4.787896	5.787896
5/25/2007	4.789269	5.789269
6/25/2007	4.786808	5.786808
7/25/2007	4.788711	5.788711
8/25/2007	4.791935	5.791935
9/25/2007	4.795778	5.795778
10/25/2007	4.798985	5.798985
11/25/2007	4.802941	5.802941
12/25/2007	4.80873	5.80873
1/25/2008	4.812308	5.812308
2/25/2008	4.816655	5.816655
3/25/2008	4.823354	5.823354
4/25/2008	4.827204	5.827204
5/25/2008	4.833771	5.833771
6/25/2008	4.842481	5.842481
7/25/2008	4.847656	5.847656
8/25/2008	4.855904	5.855904
9/25/2008	4.866822	5.866822
10/25/2008	4.872874	5.872874
11/25/2008	4.883192	5.883192
12/25/2008	4.896637	5.896637
1/25/2009	4.903671	5.903671
2/25/2009	4.912005	5.912005
3/25/2009	4.923115	5.923115
4/25/2009	4.930004	5.930004
5/25/2009	4.936495	5.936495
6/25/2009	4.942816	5.942816
7/25/2009	4.949226	5.949226
8/25/2009	4.952884	5.952884
9/25/2009	4.955142	5.955142
10/25/2009	4.960562	5.960562
11/25/2009	4.965715	5.965715
12/25/2009	4.971183	5.971183
1/25/2010	4.976691	5.976691
2/25/2010	4.981519	5.981519
3/25/2010	4.987552	5.987552
4/25/2010	4.993049	5.993049
5/25/2010	4.99589	5.99589
6/25/2010	4.996864	5.996864
7/25/2010	5.001857	6.001857
8/25/2010	5.0012	6.0012
9/25/2010	4.998326	5.998326
10/25/2010	5.002211	6.002211
11/25/2010	5.000155	6.000155
12/25/2010	4.997548	5.997548
1/25/2011	5.000397	6.000397
2/25/2011	4.999962	5.999962
3/25/2011	5.000481	6.000481
4/25/2011	5.003436	6.003436
5/25/2011	5.003961	6.003961
6/25/2011	5.005995	6.005995
7/25/2011	5.010068	6.010068
8/25/2011	5.014016	6.014016
9/25/2011	5.017708	6.017708
10/25/2011	5.021886	6.021886
11/25/2011	5.022671	6.022671
12/25/2011	5.025694	6.025694
1/25/2012	5.029349	6.029349
2/25/2012	5.032613	6.032613
3/25/2012	5.036916	6.036916
4/25/2012	5.040487	6.040487
5/25/2012	5.044583	6.044583
6/25/2012	5.048166	6.048166
7/25/2012	5.05229	6.05229
8/25/2012	5.056124	6.056124
9/25/2012	5.059694	6.059694
10/25/2012	5.063769	6.063769
11/25/2012	5.07142	6.07142
12/25/2012	5.077227	6.077227
1/25/2013	5.081275	6.081275
2/25/2013	5.08436	6.08436
3/25/2013	5.08904	6.08904
4/25/2013	5.092746	6.092746
5/25/2013	5.099689	6.099689
6/25/2013	5.104682	6.104682
7/25/2013	5.109149	6.109149
8/25/2013	5.113211	6.113211
9/25/2013	5.117007	6.117007
10/25/2013	5.12131	6.12131
11/25/2013	5.128167	6.128167
12/25/2013	5.133777	6.133777
1/25/2014	5.137956	6.137956
2/25/2014	5.141207	6.141207
3/25/2014	5.146075	6.146075
4/25/2014	5.149958	6.149958
5/25/2014	5.157259	6.157259
6/25/2014	5.162503	6.162503
7/25/2014	5.167158	6.167158
8/25/2014	5.171396	6.171396
9/25/2014	5.175362	6.175362
10/25/2014	5.179845	6.179845
11/25/2014	5.186362	6.186362
12/25/2014	5.191938	6.191938
1/25/2015	5.196243	6.196243
2/25/2015	5.199627	6.199627
3/25/2015	5.204658	6.204658
4/25/2015	5.208689	6.208689
5/25/2015	5.217315	6.217315
6/25/2015	5.223243	6.223243
7/25/2015	5.228126	6.228126
8/25/2015	5.232538	6.232538
9/25/2015	5.236673	6.236673
10/25/2015	5.241333	6.241333
11/25/2015	5.253229	6.253229
12/25/2015	5.261086	6.261086
1/25/2016	5.265966	6.265966
2/25/2016	5.269952	6.269952
3/25/2016	5.275039	6.275039
4/25/2016	5.279358	6.279358
5/25/2016	5.28528	6.28528
6/25/2016	5.290097	6.290097
7/25/2016	5.295074	6.295074
8/25/2016	5.299695	6.299695
9/25/2016	5.304036	6.304036
10/25/2016	5.30891	6.30891
11/25/2016	5.309499	6.309499
12/25/2016	5.312926	6.312926
1/25/2017	5.31718	6.31718
2/25/2017	5.320758	6.320758
3/25/2017	5.326056	6.326056
4/25/2017	5.33031	6.33031
5/25/2017	5.331817	6.331817
6/25/2017	5.334546	6.334546
7/25/2017	5.3392	6.3392
8/25/2017	5.34367	6.34367
9/25/2017	5.347849	6.347849
10/25/2017	5.352582	6.352582
11/25/2017	5.355016	6.355016
12/25/2017	5.35911	6.35911
1/25/2018	5.363351	6.363351
2/25/2018	5.366798	6.366798
3/25/2018	5.372021	6.372021
4/25/2018	5.37616	6.37616
5/25/2018	5.370602	6.370602
6/25/2018	5.370004	6.370004
7/25/2018	5.374143	6.374143
8/25/2018	5.378375	6.378375
9/25/2018	5.382306	6.382306
10/25/2018	5.386813	6.386813
11/25/2018	5.36693	6.36693
12/25/2018	5.361968	6.361968
1/25/2019	5.364607	6.364607
2/25/2019	5.367384	6.367384
3/25/2019	5.372026	6.372026
4/25/2019	5.375511	6.375511
5/25/2019	5.373574	6.373574
6/25/2019	5.374286	6.374286
7/25/2019	5.378063	6.378063
8/25/2019	5.381748	6.381748
9/25/2019	5.385118	6.385118
10/25/2019	5.389095	6.389095
11/25/2019	5.405207	6.405207
12/25/2019	5.41432	6.41432
1/25/2020	5.418736	6.418736
2/25/2020	5.42196	6.42196
3/25/2020	5.42644	6.42644
4/25/2020	5.430026	6.430026
5/25/2020	5.424695	6.424695
6/25/2020	5.423903	6.423903
7/25/2020	5.427596	6.427596
8/25/2020	5.431335	6.431335
9/25/2020	5.434753	6.434753
10/25/2020	5.438791	6.438791
11/25/2020	5.413343	6.413343
12/25/2020	5.405935	6.405935
1/25/2021	5.407847	6.407847
2/25/2021	5.410065	6.410065
3/25/2021	5.414259	6.414259
4/25/2021	5.417211	6.417211
5/25/2021	5.399716	6.399716
6/25/2021	5.392997	6.392997
7/25/2021	5.395427	6.395427
8/25/2021	5.39837	6.39837
9/25/2021	5.400978	6.400978
10/25/2021	5.404238	6.404238
11/25/2021	5.387262	6.387262
12/25/2021	5.382777	6.382777
1/25/2022	5.384488	6.384488
2/25/2022	5.386058	6.386058
3/25/2022	5.389671	6.389671
4/25/2022	5.391981	6.391981
5/25/2022	5.378215	6.378215
6/25/2022	5.372859	6.372859
7/25/2022	5.37493	6.37493
8/25/2022	5.377329	6.377329
9/25/2022	5.379384	6.379384
10/25/2022	5.382113	6.382113
11/25/2022	5.368761	6.368761
12/25/2022	5.365408	6.365408
1/25/2023	5.366849	6.366849
2/25/2023	5.367937	6.367937
3/25/2023	5.371117	6.371117
4/25/2023	5.372951	6.372951
5/25/2023	5.362454	6.362454
6/25/2023	5.358337	6.358337
7/25/2023	5.360165	6.360165
8/25/2023	5.362163	6.362163
9/25/2023	5.36381	6.36381
10/25/2023	5.366148	6.366148
11/25/2023	5.355969	6.355969
12/25/2023	5.353647	6.353647
1/25/2024	5.354939	6.354939
2/25/2024	5.356049	6.356049
3/25/2024	5.358575	6.358575
4/25/2024	5.360062	6.360062
5/25/2024	5.352451	6.352451
6/25/2024	5.349464	6.349464
7/25/2024	5.351139	6.351139
8/25/2024	5.35285	6.35285
9/25/2024	5.354203	6.354203
10/25/2024	5.356259	6.356259
11/25/2024	5.348982	6.348982
12/25/2024	5.347646	6.347646
1/25/2025	5.348822	6.348822
2/25/2025	5.349309	6.349309
3/25/2025	5.351953	6.351953
4/25/2025	5.353196	6.353196
5/25/2025	5.348234	6.348234
6/25/2025	5.346322	6.346322
7/25/2025	5.347922	6.347922
8/25/2025	5.349436	6.349436
9/25/2025	5.350589	6.350589
10/25/2025	5.352454	6.352454
11/25/2025	5.346489	6.346489
12/25/2025	5.345561	6.345561
1/25/2026	5.346636	6.346636
2/25/2026	5.346943	6.346943
3/25/2026	5.349429	6.349429
4/25/2026	5.350494	6.350494
5/25/2026	5.34453	6.34453
6/25/2026	5.342065	6.342065
7/25/2026	5.343454	6.343454
8/25/2026	5.344789	6.344789
9/25/2026	5.34576	6.34576
10/25/2026	5.347451	6.347451
11/25/2026	5.340251	6.340251
12/25/2026	5.338734	6.338734
1/25/2027	5.33958	6.33958
2/25/2027	5.339694	6.339694
3/25/2027	5.342008	6.342008
4/25/2027	5.342883	6.342883
5/25/2027	5.336516	6.336516
6/25/2027	5.333764	6.333764
7/25/2027	5.334961	6.334961
8/25/2027	5.336111	6.336111
9/25/2027	5.336893	6.336893
10/25/2027	5.338404	6.338404
11/25/2027	5.330755	6.330755
12/25/2027	5.328956	6.328956
1/25/2028	5.329626	6.329626
2/25/2028	5.329933	6.329933
3/25/2028	5.331715	6.331715
4/25/2028	5.332404	6.332404
5/25/2028	5.3256	6.3256
6/25/2028	5.322548	6.322548
7/25/2028	5.323554	6.323554
8/25/2028	5.324521	6.324521
9/25/2028	5.325118	6.325118
10/25/2028	5.32645	6.32645
11/25/2028	5.31839	6.31839
12/25/2028	5.316324	6.316324
1/25/2029	5.316793	6.316793
2/25/2029	5.316536	6.316536
3/25/2029	5.318509	6.318509
4/25/2029	5.319015	6.319015
5/25/2029	5.311811	6.311811
6/25/2029	5.308477	6.308477
7/25/2029	5.309295	6.309295
8/25/2029	5.310084	6.310084
9/25/2029	5.3105	6.3105
10/25/2029	5.311656	6.311656
11/25/2029	5.303155	6.303155
12/25/2029	5.30081	6.30081
1/25/1930	5.301094	6.301094
2/25/1930	5.300658	6.300658
3/25/1930	5.302462	6.302462
4/25/1930	5.302788	6.302788
5/25/1930	5.295155	6.295155
6/25/1930	5.291529	6.291529
7/25/1930	5.29216	6.29216
8/25/1930	5.292771	6.292771
9/25/1930	5.293008	6.293008
10/25/1930	5.29399	6.29399
11/25/1930	5.28638	6.28638
12/25/1930	5.284282	6.284282
1/25/1931	5.284454	6.284454
2/25/1931	5.283854	6.283854
3/25/1931	5.285503	6.285503
4/25/1931	5.285664	6.285664
5/25/1931	5.280173	6.280173
6/25/1931	5.27743	6.27743
7/25/1931	5.278018	6.278018
8/25/1931	5.278492	6.278492
9/25/1931	5.278591	6.278591
10/25/1931	5.279437	6.279437
11/25/1931	5.272675	6.272675
12/25/1931	5.27083	6.27083
1/25/1932	5.27093	6.27093
2/25/1932	5.270584	6.270584
3/25/1932	5.271741	6.271741
4/25/1932	5.271776	6.271776
5/25/1932	5.265784	6.265784
6/25/1932	5.262746	6.262746
7/25/1932	5.263192	6.263192
8/25/1932	5.263539	6.263539
9/25/1932	5.263511	6.263511
10/25/1932	5.264232	6.264232
11/25/1932	5.256993	6.256993
12/25/1932	5.254885	6.254885
1/25/1933	5.25484	6.25484
2/25/1933	5.253988	6.253988
3/25/1933	5.255394	6.255394
4/25/1933	5.255301	6.255301
5/25/1933	5.248852	6.248852
6/25/1933	5.245537	6.245537
7/25/1933	5.245841	6.245841
8/25/1933	5.246061	6.246061
9/25/1933	5.245903	6.245903
10/25/1933	5.246498	6.246498
11/25/1933	5.23877	6.23877
12/25/1933	5.236394	6.236394
1/25/1934	5.236207	6.236207
2/25/1934	5.235229	6.235229
3/25/1934	5.23651	6.23651
4/25/1934	5.236288	6.236288
5/25/1934	5.229367	6.229367
6/25/1934	5.22577	6.22577
7/25/1934	5.225929	6.225929
8/25/1934	5.226019	6.226019
9/25/1934	5.225732	6.225732
10/25/1934	5.226198	6.226198
11/25/1934	5.217986	6.217986
12/25/1934	5.215343	6.215343
1/25/1935	5.215013	6.215013
2/25/1935	5.213907	6.213907
3/25/1935	5.215061	6.215061
4/25/1935	5.214709	6.214709
5/25/1935	5.207321	6.207321
6/25/1935	5.203442	6.203442
7/25/1935	5.203456	6.203456
8/25/1935	5.203414	6.203414
9/25/1935	5.202997	6.202997
10/25/1935	5.202997	6.202997
11/25/1935	5.202997	6.202997
12/25/1935	5.202997	6.202997

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	10,258,668.75	40,258,668.75
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	592,702.44	121,000.00	713,702.44	29,407,297.56	4.84	4.84	0.980243
2	25-Feb-06	583,806.68	245,060.81	828,867.50	28,823,490.88	10	10	0.960783
3	25-Mar-06	575,042.28	240,195.76	815,238.03	28,248,448.60	10	10	0.941615
4	25-Apr-06	566,407.29	235,403.74	801,811.03	27,682,041.31	10	10	0.922735
5	25-May-06	557,899.83	230,683.68	788,583.51	27,124,141.48	10	10	0.904138
6	25-Jun-06	549,518.02	226,034.51	775,552.54	26,574,623.46	10	10	0.885821
7	25-Jul-06	541,260.03	221,455.20	762,715.22	26,033,363.43	10	10	0.867779
8	25-Aug-06	533,124.03	216,944.70	750,068.72	25,500,239.40	10	10	0.850008
9	25-Sep-06	525,108.24	212,502.00	737,610.23	24,975,131.16	10	10	0.832504
10	25-Oct-06	517,210.89	208,126.09	725,336.98	24,457,920.28	10	10	0.815264
11	25-Nov-06	509,430.24	203,816.00	713,246.25	23,948,490.04	10	10	0.798283
12	25-Dec-06	501,764.59	199,570.75	701,335.34	23,446,725.44	10	10	0.781558
13	25-Jan-07	494,212.25	195,389.38	689,601.63	22,952,513.19	10	10	0.765084
14	25-Feb-07	486,771.55	191,270.94	678,042.49	22,465,741.64	10	10	0.748858
15	25-Mar-07	479,440.86	187,214.51	666,655.37	21,986,300.79	10	10	0.732877
16	25-Apr-07	472,218.55	183,219.17	655,437.73	21,514,082.24	10	10	0.717136
17	25-May-07	465,103.05	179,284.02	644,387.07	21,048,979.19	10	10	0.701633
18	25-Jun-07	458,092.78	175,408.16	633,500.94	20,590,886.41	10	10	0.686363
19	25-Jul-07	451,186.20	171,590.72	622,776.92	20,139,700.21	10	10	0.671323
20	25-Aug-07	444,381.78	167,830.84	612,212.62	19,695,318.43	10	10	0.656511
21	25-Sep-07	437,678.03	164,127.65	601,805.68	19,257,640.40	10	10	0.641921
22	25-Oct-07	431,073.47	160,480.34	591,553.80	18,826,566.93	10	10	0.627552
23	25-Nov-07	424,566.63	156,888.06	581,454.69	18,402,000.30	10	10	0.6134
24	25-Dec-07	418,156.10	153,350.00	571,506.10	17,983,844.20	10	10	0.599461
25	25-Jan-08	411,840.44	149,865.37	561,705.81	17,572,003.76	10	10	0.585733
26	25-Feb-08	405,618.27	146,433.36	552,051.63	17,166,385.50	10	10	0.572213
27	25-Mar-08	399,488.21	143,053.21	542,541.43	16,766,897.28	10	10	0.558897
28	25-Apr-08	393,448.92	139,724.14	533,173.06	16,373,448.36	10	10	0.545782
29	25-May-08	387,499.05	136,445.40	523,944.45	15,985,949.32	10	10	0.532865
30	25-Jun-08	381,637.29	133,216.24	514,853.54	15,604,312.02	10	10	0.520144
31	25-Jul-08	375,862.35	130,035.93	505,898.29	15,228,449.67	10	10	0.507615
32	25-Aug-08	370,172.96	126,903.75	497,076.70	14,858,276.71	10	10	0.495276
33	25-Sep-08	364,567.84	123,818.97	488,386.82	14,493,708.87	10	10	0.483124
34	25-Oct-08	359,045.78	120,780.91	479,826.68	14,134,663.09	10	10	0.471155
35	25-Nov-08	353,605.53	117,788.86	471,394.39	13,781,057.56	10	10	0.459369
36	25-Dec-08	348,245.91	114,842.15	463,088.05	13,432,811.66	10	10	0.44776
37	25-Jan-09	342,965.72	111,940.10	454,905.82	13,089,845.94	10	10	0.436328
38	25-Feb-09	337,763.80	109,082.05	446,845.85	12,752,082.14	10	10	0.425069
39	25-Mar-09	332,638.99	106,267.35	438,906.34	12,419,443.15	10	10	0.413981
40	25-Apr-09	327,590.17	103,495.36	431,085.53	12,091,852.98	10	10	0.403062
41	25-May-09	322,616.21	100,765.44	423,381.65	11,769,236.78	10	10	0.392308
42	25-Jun-09	317,716.01	98,076.97	415,792.98	11,451,520.77	10	10	0.381717
43	25-Jul-09	312,888.48	95,429.34	408,317.82	11,138,632.29	10	10	0.371288
44	25-Aug-09	308,132.57	92,821.94	400,954.50	10,830,499.72	10	10	0.361017
45	25-Sep-09	303,447.20	90,254.16	393,701.37	10,527,052.52	10	10	0.350902
46	25-Oct-09	298,831.35	87,725.44	386,556.79	10,228,221.16	10	10	0.340941
47	25-Nov-09	294,284.00	85,235.18	379,519.17	9,933,937.17	10	10	0.331131
48	25-Dec-09	289,804.12	82,782.81	372,586.93	9,644,133.05	10	10	0.321471
49	25-Jan-10	285,390.73	80,367.78	365,758.51	9,358,742.32	10	10	0.311958
50	25-Feb-10	281,042.86	77,989.52	359,032.37	9,077,699.46	10	10	0.30259
51	25-Mar-10	276,759.52	75,647.50	352,407.02	8,800,939.94	10	10	0.293365
52	25-Apr-10	272,539.78	73,341.17	345,880.95	8,528,400.15	10	10	0.28428
53	25-May-10	268,382.70	71,070.00	339,452.70	8,260,017.45	10	10	0.275334
54	25-Jun-10	264,287.36	68,833.48	333,120.83	7,995,730.09	10	10	0.266524
55	25-Jul-10	260,252.83	66,631.08	326,883.92	7,735,477.26	10	10	0.257849
56	25-Aug-10	256,278.24	64,462.31	320,740.55	7,479,199.02	10	10	0.249307
57	25-Sep-10	252,362.69	62,326.66	314,689.35	7,226,836.34	10	10	0.240895
58	25-Oct-10	248,505.31	60,223.64	308,728.95	6,978,331.02	10	10	0.232611
59	25-Nov-10	244,705.25	58,152.76	302,858.01	6,733,625.77	10	10	0.224454
60	25-Dec-10	240,961.66	56,113.55	297,075.21	6,492,664.11	10	10	0.216422
61	25-Jan-11	188,003.45	54,105.53	242,108.99	6,304,660.65	10	10	0.210155
62	25-Feb-11	184,584.75	52,538.84	237,123.58	6,120,075.91	10	10	0.204003
63	25-Mar-11	181,219.16	51,000.63	232,219.79	5,938,856.75	10	10	0.197962
64	25-Apr-11	177,905.90	49,490.47	227,396.37	5,760,950.85	10	10	0.192032
65	25-May-11	174,644.19	48,007.92	222,652.11	5,586,306.66	10	10	0.18621
66	25-Jun-11	171,433.26	46,552.56	217,985.81	5,414,873.40	10	10	0.180496
67	25-Jul-11	168,272.35	45,123.95	213,396.29	5,246,601.06	10	10	0.174887
68	25-Aug-11	165,160.71	43,721.68	208,882.38	5,081,440.35	10	10	0.169381
69	25-Sep-11	162,097.60	42,345.34	204,442.94	4,919,342.74	10	10	0.163978
70	25-Oct-11	159,082.31	40,994.52	200,076.84	4,760,260.43	10	10	0.158675
71	25-Nov-11	156,114.12	39,668.84	195,782.96	4,604,146.31	10	10	0.153472
72	25-Dec-11	153,192.32	38,367.89	191,560.21	4,450,953.99	10	10	0.148365
73	25-Jan-12	138,215.50	37,091.28	175,306.78	4,312,738.49	10	10	0.143758
74	25-Feb-12	135,546.34	35,939.49	171,485.82	4,177,192.15	10	10	0.13924
75	25-Mar-12	132,920.34	34,809.93	167,730.27	4,044,271.81	10	10	0.134809
76	25-Apr-12	130,336.85	33,702.27	164,039.12	3,913,934.96	10	10	0.130464
77	25-May-12	127,795.22	32,616.12	160,411.35	3,786,139.74	10	10	0.126205
78	25-Jun-12	125,294.83	31,551.16	156,845.99	3,660,844.91	10	10	0.122028
79	25-Jul-12	122,835.03	30,507.04	153,342.07	3,538,009.89	10	10	0.117934
80	25-Aug-12	120,415.21	29,483.42	149,898.63	3,417,594.67	10	10	0.11392
81	25-Sep-12	118,034.77	28,479.96	146,514.73	3,299,559.90	10	10	0.109985
82	25-Oct-12	115,693.11	27,496.33	143,189.44	3,183,866.79	10	10	0.106129
83	25-Nov-12	113,389.63	26,532.22	139,921.85	3,070,477.16	10	10	0.102349
84	25-Dec-12	111,123.76	25,587.31	136,711.07	2,959,353.40	10	10	0.098645
85	25-Jan-13	87,352.23	24,661.28	112,013.51	2,872,001.18	10	10	0.095733
86	25-Feb-13	85,555.50	23,933.34	109,488.85	2,786,445.67	10	10	0.092882
87	25-Mar-13	83,790.10	23,220.38	107,010.48	2,702,655.57	10	10	0.090089
88	25-Apr-13	82,055.51	22,522.13	104,577.64	2,620,600.06	10	10	0.087353
89	25-May-13	80,351.25	21,838.33	102,189.59	2,540,248.80	10	10	0.084675
90	25-Jun-13	78,676.83	21,168.74	99,845.57	2,461,571.97	10	10	0.082052
91	25-Jul-13	77,031.76	20,513.10	97,544.86	2,384,540.21	10	10	0.079485
92	25-Aug-13	75,415.58	19,871.17	95,286.75	2,309,124.63	10	10	0.076971
93	25-Sep-13	73,827.82	19,242.71	93,070.53	2,235,296.81	10	10	0.07451
94	25-Oct-13	72,268.03	18,627.47	90,895.50	2,163,028.78	10	10	0.072101
95	25-Nov-13	70,735.74	18,025.24	88,760.98	2,092,293.04	10	10	0.069743
96	25-Dec-13	69,230.53	17,435.78	86,666.31	2,023,062.51	10	10	0.067435
97	25-Jan-14	49,591.95	16,858.85	66,450.80	1,973,470.56	10	10	0.065782
98	25-Feb-14	48,584.05	16,445.59	65,029.64	1,924,886.51	10	10	0.064163
99	25-Mar-14	47,594.45	16,040.72	63,635.17	1,877,292.06	10	10	0.062576
100	25-Apr-14	46,622.84	15,644.10	62,266.94	1,830,669.23	10	10	0.061022
101	25-May-14	45,668.91	15,255.58	60,924.48	1,785,000.32	10	10	0.0595
102	25-Jun-14	44,732.36	14,875.00	59,607.37	1,740,267.96	10	10	0.058009
103	25-Jul-14	43,812.91	14,502.23	58,315.14	1,696,455.05	10	10	0.056549
104	25-Aug-14	42,910.26	14,137.13	57,047.38	1,653,544.79	10	10	0.055118
105	25-Sep-14	42,024.12	13,779.54	55,803.66	1,611,520.67	10	10	0.053717
106	25-Oct-14	41,154.21	13,429.34	54,583.55	1,570,366.46	10	10	0.052346
107	25-Nov-14	40,300.26	13,086.39	53,386.65	1,530,066.20	10	10	0.051002
108	25-Dec-14	39,462.00	12,750.55	52,212.55	1,490,604.20	10	10	0.049687
109	25-Jan-15	23,945.01	12,421.70	36,366.71	1,466,659.19	10	10	0.048889
110	25-Feb-15	23,575.91	12,222.16	35,798.07	1,443,083.28	10	10	0.048103
111	25-Mar-15	23,212.36	12,025.69	35,238.05	1,419,870.92	10	10	0.047329
112	25-Apr-15	22,854.28	11,832.26	34,686.54	1,397,016.64	10	10	0.046567
113	25-May-15	22,501.60	11,641.81	34,143.40	1,374,515.04	10	10	0.045817
114	25-Jun-15	22,154.22	11,454.29	33,608.51	1,352,360.82	10	10	0.045079
115	25-Jul-15	21,918.76	11,269.67	33,188.43	1,330,442.06	10	10	0.044348
116	25-Aug-15	21,579.18	11,087.02	32,666.19	1,308,862.88	10	10	0.043629
117	25-Sep-15	21,733.91	10,907.19	32,641.10	1,287,128.97	10	10	0.042904
118	25-Oct-15	21,392.74	10,726.07	32,118.81	1,265,736.24	10	10	0.042191
119	25-Nov-15	21,056.75	10,547.80	31,604.55	1,244,679.49	10	10	0.041489
120	25-Dec-15	20,725.88	10,372.33	31,098.21	1,223,953.61	10	10	0.040798
121	25-Jan-16	20,400.04	10,199.61	30,599.66	1,203,553.56	10	10	0.040118
122	25-Feb-16	20,079.17	10,029.61	30,108.78	1,183,474.40	10	10	0.039449
123	25-Mar-16	19,763.18	9,862.29	29,625.47	1,163,711.22	10	10	0.03879
124	25-Apr-16	19,452.00	9,697.59	29,149.60	1,144,259.22	10	10	0.038142
125	25-May-16	19,145.57	9,535.49	28,681.06	1,125,113.65	10	10	0.037504
126	25-Jun-16	18,843.81	9,375.95	28,219.75	1,106,269.84	10	10	0.036876
127	25-Jul-16	18,546.64	9,218.92	27,765.56	1,087,723.20	10	10	0.036257
128	25-Aug-16	18,254.01	9,064.36	27,318.37	1,069,469.18	10	10	0.035649
129	25-Sep-16	17,965.85	8,912.24	26,878.09	1,051,503.33	10	10	0.03505
130	25-Oct-16	17,682.08	8,762.53	26,444.61	1,033,821.25	10	10	0.034461
131	25-Nov-16	17,402.65	8,615.18	26,017.82	1,016,418.61	10	10	0.033881
132	25-Dec-16	17,127.48	8,470.16	25,597.63	999,291.13	10	10	0.03331
133	25-Jan-17	16,856.51	8,327.43	25,183.94	982,434.62	10	10	0.032748
134	25-Feb-17	16,589.69	8,186.96	24,776.64	965,844.93	10	10	0.032195
135	25-Mar-17	16,326.94	8,048.71	24,375.65	949,517.99	10	10	0.031651
136	25-Apr-17	16,068.21	7,912.65	23,980.86	933,449.78	10	10	0.031115
137	25-May-17	15,813.44	7,778.75	23,592.19	917,636.35	10	10	0.030588
138	25-Jun-17	15,562.56	7,646.97	23,209.53	902,073.78	10	10	0.030069
139	25-Jul-17	15,315.53	7,517.28	22,832.81	886,758.25	10	10	0.029559
140	25-Aug-17	15,072.28	7,389.65	22,461.93	871,685.97	10	10	0.029056
141	25-Sep-17	14,832.75	7,264.05	22,096.80	856,853.23	10	10	0.028562
142	25-Oct-17	14,596.89	7,140.44	21,737.34	842,256.33	10	10	0.028075
143	25-Nov-17	14,364.65	7,018.80	21,383.45	827,891.68	10	10	0.027596
144	25-Dec-17	14,135.97	6,899.10	21,035.06	813,755.72	10	10	0.027125
145	25-Jan-18	13,910.79	6,781.30	20,692.09	799,844.93	10	10	0.026661
146	25-Feb-18	13,689.07	6,665.37	20,354.44	786,155.86	10	10	0.026205
147	25-Mar-18	13,470.75	6,551.30	20,022.05	772,685.11	10	10	0.025756
148	25-Apr-18	13,255.78	6,439.04	19,694.82	759,429.33	10	10	0.025314
149	25-May-18	13,044.11	6,328.58	19,372.69	746,385.22	10	10	0.02488
150	25-Jun-18	12,835.70	6,219.88	19,055.58	733,549.52	10	10	0.024452
151	25-Jul-18	12,630.49	6,112.91	18,743.40	720,919.03	10	10	0.024031
152	25-Aug-18	12,428.43	6,007.66	18,436.09	708,490.60	10	10	0.023616
153	25-Sep-18	12,229.48	5,904.09	18,133.57	696,261.12	10	10	0.023209
154	25-Oct-18	12,033.59	5,802.18	17,835.76	684,227.54	10	10	0.022808
155	25-Nov-18	11,840.71	5,701.90	17,542.61	672,386.82	10	10	0.022413
156	25-Dec-18	11,650.81	5,603.22	17,254.03	660,736.02	10	10	0.022025
157	25-Jan-19	11,463.82	5,506.13	16,969.96	649,272.19	10	10	0.021642
158	25-Feb-19	11,279.72	5,410.60	16,690.33	637,992.47	10	10	0.021266
159	25-Mar-19	11,098.46	5,316.60	16,415.06	626,894.01	10	10	0.020896
160	25-Apr-19	10,919.99	5,224.12	16,144.11	615,974.02	10	10	0.020532
161	25-May-19	10,744.27	5,133.12	15,877.39	605,229.74	10	10	0.020174
162	25-Jun-19	10,571.27	5,043.58	15,614.85	594,658.47	10	10	0.019822
163	25-Jul-19	10,400.93	4,955.49	15,356.42	584,257.54	10	10	0.019475
164	25-Aug-19	10,233.23	4,868.81	15,102.04	574,024.31	10	10	0.019134
165	25-Sep-19	10,068.11	4,783.54	14,851.65	563,956.20	10	10	0.018799
166	25-Oct-19	9,905.55	4,699.63	14,605.19	554,050.65	10	10	0.018468
167	25-Nov-19	9,745.50	4,617.09	14,362.59	544,305.15	10	10	0.018144
168	25-Dec-19	9,587.92	4,535.88	14,123.80	534,717.22	10	10	0.017824
169	25-Jan-20	9,432.79	4,455.98	13,888.76	525,284.43	10	10	0.017509
170	25-Feb-20	9,280.05	4,377.37	13,657.42	516,004.38	10	10	0.0172
171	25-Mar-20	9,129.68	4,300.04	13,429.72	506,874.70	10	10	0.016896
172	25-Apr-20	8,981.64	4,223.96	13,205.59	497,893.07	10	10	0.016596
173	25-May-20	8,835.89	4,149.11	12,985.00	489,057.18	10	10	0.016302
174	25-Jun-20	8,692.40	4,075.48	12,767.88	480,364.78	10	10	0.016012
175	25-Jul-20	8,551.14	4,003.04	12,554.18	471,813.64	10	10	0.015727
176	25-Aug-20	8,412.06	3,931.78	12,343.84	463,401.58	10	10	0.015447
177	25-Sep-20	8,275.15	3,861.68	12,136.83	455,126.43	10	10	0.015171
178	25-Oct-20	8,140.36	3,792.72	11,933.08	446,986.07	10	10	0.0149
179	25-Nov-20	8,007.67	3,724.88	11,732.55	438,978.40	10	10	0.014633
180	25-Dec-20	7,877.04	3,658.15	11,535.19	431,101.37	10	10	0.01437
181	25-Jan-21	7,748.43	3,592.51	11,340.95	423,352.93	10	10	0.014112
182	25-Feb-21	7,621.83	3,527.94	11,149.78	415,731.10	10	10	0.013858
183	25-Mar-21	7,497.20	3,464.43	10,961.63	408,233.89	10	10	0.013608
184	25-Apr-21	7,374.51	3,401.95	10,776.46	400,859.38	10	10	0.013362
185	25-May-21	7,253.73	3,340.49	10,594.23	393,605.65	10	10	0.01312
186	25-Jun-21	7,134.83	3,280.05	10,414.88	386,470.81	10	10	0.012882
187	25-Jul-21	7,017.79	3,220.59	10,238.38	379,453.02	10	10	0.012648
188	25-Aug-21	6,902.57	3,162.11	10,064.68	372,550.45	10	10	0.012418
189	25-Sep-21	6,789.15	3,104.59	9,893.74	365,761.30	10	10	0.012192
190	25-Oct-21	6,677.50	3,048.01	9,725.51	359,083.81	10	10	0.011969
191	25-Nov-21	6,567.59	2,992.37	9,559.96	352,516.21	10	10	0.011751
192	25-Dec-21	6,459.40	2,937.64	9,397.04	346,056.81	10	10	0.011535
193	25-Jan-22	6,352.90	2,883.81	9,236.71	339,703.91	10	10	0.011323
194	25-Feb-22	6,248.07	2,830.87	9,078.93	333,455.85	10	10	0.011115
195	25-Mar-22	6,144.87	2,778.80	8,923.67	327,310.98	10	10	0.01091
196	25-Apr-22	6,043.29	2,727.59	8,770.88	321,267.68	10	10	0.010709
197	25-May-22	5,943.31	2,677.23	8,620.54	315,324.38	10	10	0.010511
198	25-Jun-22	5,844.88	2,627.70	8,472.59	309,479.49	10	10	0.010316
199	25-Jul-22	5,748.01	2,579.00	8,327.00	303,731.49	10	10	0.010124
200	25-Aug-22	5,652.65	2,531.10	8,183.74	298,078.84	10	10	0.009936
201	25-Sep-22	5,558.78	2,483.99	8,042.77	292,520.06	10	10	0.009751
202	25-Oct-22	5,466.39	2,437.67	7,904.06	287,053.67	10	10	0.009568
203	25-Nov-22	5,375.45	2,392.11	7,767.57	281,678.21	10	10	0.009389
204	25-Dec-22	5,285.94	2,347.32	7,633.26	276,392.27	10	10	0.009213
205	25-Jan-23	5,197.84	2,303.27	7,501.11	271,194.43	10	10	0.00904
206	25-Feb-23	5,111.12	2,259.95	7,371.08	266,083.30	10	10	0.008869
207	25-Mar-23	5,025.77	2,217.36	7,243.13	261,057.53	10	10	0.008702
208	25-Apr-23	4,941.76	2,175.48	7,117.24	256,115.77	10	10	0.008537
209	25-May-23	4,859.08	2,134.30	6,993.38	251,256.69	10	10	0.008375
210	25-Jun-23	4,777.70	2,093.81	6,871.50	246,478.99	10	10	0.008216
211	25-Jul-23	4,697.60	2,053.99	6,751.59	241,781.39	10	10	0.008059
212	25-Aug-23	4,618.76	2,014.84	6,633.61	237,162.63	10	10	0.007905
213	25-Sep-23	4,541.17	1,976.36	6,517.53	232,621.45	10	10	0.007754
214	25-Oct-23	4,464.81	1,938.51	6,403.32	228,156.64	10	10	0.007605
215	25-Nov-23	4,389.65	1,901.31	6,290.96	223,766.99	10	10	0.007459
216	25-Dec-23	4,315.68	1,864.72	6,180.41	219,451.30	10	10	0.007315
217	25-Jan-24	4,242.88	1,828.76	6,071.65	215,208.42	10	10	0.007174
218	25-Feb-24	4,171.24	1,793.40	5,964.64	211,037.18	10	10	0.007035
219	25-Mar-24	4,100.73	1,758.64	5,859.37	206,936.46	10	10	0.006898
220	25-Apr-24	4,031.33	1,724.47	5,755.80	202,905.12	10	10	0.006764
221	25-May-24	3,963.04	1,690.88	5,653.91	198,942.09	10	10	0.006631
222	25-Jun-24	3,895.83	1,657.85	5,553.68	195,046.26	10	10	0.006502
223	25-Jul-24	3,829.68	1,625.39	5,455.07	191,216.58	10	10	0.006374
224	25-Aug-24	3,764.59	1,593.47	5,358.06	187,451.99	10	10	0.006248
225	25-Sep-24	3,700.53	1,562.10	5,262.63	183,751.46	10	10	0.006125
226	25-Oct-24	3,637.49	1,531.26	5,168.75	180,113.97	10	10	0.006004
227	25-Nov-24	3,575.45	1,500.95	5,076.40	176,538.52	10	10	0.005885
228	25-Dec-24	3,514.40	1,471.15	4,985.56	173,024.11	10	10	0.005767
229	25-Jan-25	3,454.33	1,441.87	4,896.19	169,569.79	10	10	0.005652
230	25-Feb-25	3,395.21	1,413.08	4,808.29	166,174.58	10	10	0.005539
231	25-Mar-25	3,337.03	1,384.79	4,721.82	162,837.55	10	10	0.005428
232	25-Apr-25	3,279.78	1,356.98	4,636.76	159,557.77	10	10	0.005319
233	25-May-25	3,223.45	1,329.65	4,553.10	156,334.32	10	10	0.005211
234	25-Jun-25	3,168.01	1,302.79	4,470.80	153,166.31	10	10	0.005106
235	25-Jul-25	3,113.47	1,276.39	4,389.85	150,052.84	10	10	0.005002
236	25-Aug-25	3,059.79	1,250.44	4,310.23	146,993.05	10	10	0.0049
237	25-Sep-25	3,006.97	1,224.94	4,231.92	143,986.08	10	10	0.0048
238	25-Oct-25	2,955.00	1,199.88	4,154.89	141,031.07	10	10	0.004701
239	25-Nov-25	2,903.87	1,175.26	4,079.13	138,127.21	10	10	0.004604
240	25-Dec-25	2,853.55	1,151.06	4,004.61	135,273.66	10	10	0.004509
241	25-Jan-26	2,804.04	1,127.28	3,931.32	132,469.61	10	10	0.004416
242	25-Feb-26	2,755.33	1,103.91	3,859.24	129,714.29	10	10	0.004324
243	25-Mar-26	2,707.40	1,080.95	3,788.35	127,006.89	10	10	0.004234
244	25-Apr-26	2,660.23	1,058.39	3,718.63	124,346.66	10	10	0.004145
245	25-May-26	2,613.83	1,036.22	3,650.06	121,732.82	10	10	0.004058
246	25-Jun-26	2,568.18	1,014.44	3,582.62	119,164.65	10	10	0.003972
247	25-Jul-26	2,523.26	993.04	3,516.30	116,641.39	10	10	0.003888
248	25-Aug-26	2,479.06	972.01	3,451.08	114,162.32	10	10	0.003805
249	25-Sep-26	2,435.58	951.35	3,386.94	111,726.74	10	10	0.003724
250	25-Oct-26	2,392.80	931.06	3,323.86	109,333.94	10	10	0.003644
251	25-Nov-26	2,350.72	911.12	3,261.83	106,983.22	10	10	0.003566
252	25-Dec-26	2,309.31	891.53	3,200.83	104,673.91	10	10	0.003489
253	25-Jan-27	2,268.57	872.28	3,140.85	102,405.34	10	10	0.003414
254	25-Feb-27	2,228.49	853.38	3,081.87	100,176.85	10	10	0.003339
255	25-Mar-27	2,189.06	834.81	3,023.87	97,987.79	10	10	0.003266
256	25-Apr-27	2,150.27	816.56	2,966.84	95,837.51	10	10	0.003195
257	25-May-27	2,112.11	798.65	2,910.76	93,725.40	10	10	0.003124
258	25-Jun-27	2,074.57	781.05	2,855.62	91,650.83	10	10	0.003055
259	25-Jul-27	2,037.64	763.76	2,801.40	89,613.18	10	10	0.002987
260	25-Aug-27	2,001.31	746.78	2,748.09	87,611.87	10	10	0.00292
261	25-Sep-27	1,965.58	730.1	2,695.67	85,646.29	10	10	0.002855
262	25-Oct-27	1,930.42	713.72	2,644.14	83,715.88	10	10	0.002791
263	25-Nov-27	1,895.84	697.63	2,593.47	81,820.04	10	10	0.002727
264	25-Dec-27	1,861.82	681.83	2,543.65	79,958.22	10	10	0.002665
265	25-Jan-28	1,828.35	666.32	2,494.67	78,129.87	10	10	0.002604
266	25-Feb-28	1,795.44	651.08	2,446.52	76,334.43	10	10	0.002544
267	25-Mar-28	1,763.06	636.12	2,399.18	74,571.37	10	10	0.002486
268	25-Apr-28	1,731.21	621.43	2,352.64	72,840.16	10	10	0.002428
269	25-May-28	1,699.88	607	2,306.88	71,140.28	10	10	0.002371
270	25-Jun-28	1,669.07	592.84	2,261.91	69,471.21	10	10	0.002316
271	25-Jul-28	1,638.76	578.93	2,217.69	67,832.45	10	10	0.002261
272	25-Aug-28	1,608.95	565.27	2,174.22	66,223.50	10	10	0.002207
273	25-Sep-28	1,579.63	551.86	2,131.49	64,643.87	10	10	0.002155
274	25-Oct-28	1,550.79	538.7	2,089.49	63,093.07	10	10	0.002103
275	25-Nov-28	1,522.43	525.78	2,048.20	61,570.64	10	10	0.002052
276	25-Dec-28	1,494.53	513.09	2,007.62	60,076.11	10	10	0.002003
277	25-Jan-29	1,467.10	500.63	1,967.73	58,609.02	10	10	0.001954
278	25-Feb-29	1,440.11	488.41	1,928.52	57,168.90	10	10	0.001906
279	25-Mar-29	1,413.57	476.41	1,889.98	55,755.33	10	10	0.001859
280	25-Apr-29	1,387.47	464.63	1,852.10	54,367.86	10	10	0.001812
281	25-May-29	1,361.81	453.07	1,814.87	53,006.05	10	10	0.001767
282	25-Jun-29	1,336.56	441.72	1,778.28	51,669.49	10	10	0.001722
283	25-Jul-29	1,311.74	430.58	1,742.32	50,357.75	10	10	0.001679
284	25-Aug-29	1,287.33	419.65	1,706.98	49,070.42	10	10	0.001636
285	25-Sep-29	1,263.32	408.92	1,672.24	47,807.10	10	10	0.001594
286	25-Oct-29	1,239.71	398.39	1,638.11	46,567.38	10	10	0.001552
287	25-Nov-29	1,216.50	388.06	1,604.56	45,350.89	10	10	0.001512
288	25-Dec-29	1,193.67	377.92	1,571.59	44,157.22	10	10	0.001472
289	25-Jan-30	1,171.22	367.98	1,539.20	42,986.00	10	10	0.001433
290	25-Feb-30	1,149.15	358.22	1,507.36	41,836.85	10	10	0.001395
291	25-Mar-30	1,127.44	348.64	1,476.08	40,709.41	10	10	0.001357
292	25-Apr-30	1,106.10	339.25	1,445.35	39,603.31	10	10	0.00132
293	25-May-30	1,085.12	330.03	1,415.14	38,518.19	10	10	0.001284
294	25-Jun-30	1,064.48	320.98	1,385.47	37,453.71	10	10	0.001248
295	25-Jul-30	1,044.19	312.11	1,356.31	36,409.52	10	10	0.001214
296	25-Aug-30	1,024.25	303.41	1,327.66	35,385.27	10	10	0.00118
297	25-Sep-30	1,004.63	294.88	1,299.51	34,380.64	10	10	0.001146
298	25-Oct-30	985.35	286.51	1,271.86	33,395.28	10	10	0.001113
299	25-Nov-30	966.39	278.29	1,244.69	32,428.89	10	10	0.001081
300	25-Dec-30	947.76	270.24	1,218.00	31,481.13	10	10	0.001049
301	25-Jan-31	929.43	262.34	1,191.77	30,551.70	10	10	0.001018
302	25-Feb-31	911.42	254.6	1,166.02	29,640.28	10	10	0.000988
303	25-Mar-31	893.71	247	1,140.71	28,746.58	10	10	0.000958
304	25-Apr-31	876.30	239.55	1,115.85	27,870.28	10	10	0.000929
305	25-May-31	859.18	232.25	1,091.43	27,011.10	10	10	0.0009
306	25-Jun-31	842.36	225.09	1,067.45	26,168.74	10	10	0.000872
307	25-Jul-31	825.82	218.07	1,043.89	25,342.92	10	10	0.000845
308	25-Aug-31	809.56	211.19	1,020.75	24,533.36	10	10	0.000818
309	25-Sep-31	793.58	204.44	998.02	23,739.79	10	10	0.000791
310	25-Oct-31	777.87	197.83	975.70	22,961.92	10	10	0.000765
311	25-Nov-31	762.43	191.35	953.78	22,199.49	10	10	0.00074
312	25-Dec-31	747.25	185	932.24	21,452.24	10	10	0.000715
313	25-Jan-32	732.33	178.77	911.10	20,719.91	10	10	0.000691
314	25-Feb-32	717.67	172.67	890.33	20,002.24	10	10	0.000667
315	25-Mar-32	703.26	166.69	869.94	19,298.99	10	10	0.000643
316	25-Apr-32	689.09	160.82	849.92	18,609.90	10	10	0.00062
317	25-May-32	675.17	155.08	830.25	17,934.73	10	10	0.000598
318	25-Jun-32	661.49	149.46	810.94	17,273.24	10	10	0.000576
319	25-Jul-32	648.04	143.94	791.99	16,625.20	10	10	0.000554
320	25-Aug-32	634.83	138.54	773.37	15,990.37	10	10	0.000533
321	25-Sep-32	621.84	133.25	755.09	15,368.53	10	10	0.000512
322	25-Oct-32	609.08	128.07	737.15	14,759.45	10	10	0.000492
323	25-Nov-32	596.54	123	719.53	14,162.91	10	10	0.000472
324	25-Dec-32	584.21	118.02	702.24	13,578.69	10	10	0.000453
325	25-Jan-33	572.1	113.16	685.26	13,006.59	10	10	0.000434
326	25-Feb-33	560.21	108.39	668.59	12,446.38	10	10	0.000415
327	25-Mar-33	548.51	103.72	652.23	11,897.87	10	10	0.000397
328	25-Apr-33	537.02	99.15	636.17	11,360.85	10	10	0.000379
329	25-May-33	525.74	94.67	620.41	10,835.11	10	10	0.000361
330	25-Jun-33	514.64	90.29	604.94	10,320.47	10	10	0.000344
331	25-Jul-33	503.75	86	589.75	9,816.72	10	10	0.000327
332	25-Aug-33	493.04	81.81	574.85	9,323.68	10	10	0.000311
333	25-Sep-33	482.52	77.7	560.22	8,841.16	10	10	0.000295
334	25-Oct-33	472.19	73.68	545.86	8,368.97	10	10	0.000279
335	25-Nov-33	462.04	69.74	531.78	7,906.93	10	10	0.000264
336	25-Dec-33	452.06	65.89	517.95	7,454.87	10	10	0.000248
337	25-Jan-34	442.27	62.12	504.39	7,012.61	10	10	0.000234
338	25-Feb-34	432.64	58.44	491.08	6,579.96	10	10	0.000219
339	25-Mar-34	423.19	54.83	478.02	6,156.78	10	10	0.000205
340	25-Apr-34	413.9	51.31	465.21	5,742.88	10	10	0.000191
341	25-May-34	404.78	47.86	452.64	5,338.10	10	10	0.000178
342	25-Jun-34	395.82	44.48	440.3	4,942.28	10	10	0.000165
343	25-Jul-34	387.02	41.19	428.2	4,555.26	10	10	0.000152
344	25-Aug-34	378.38	37.96	416.34	4,176.88	10	10	0.000139
345	25-Sep-34	369.89	34.81	404.69	3,807.00	10	10	0.000127
346	25-Oct-34	361.55	31.72	393.28	3,445.45	10	10	0.000115
347	25-Nov-34	353.36	28.71	382.07	3,092.08	10	10	0.000103
348	25-Dec-34	345.32	25.77	371.09	2,746.76	10	10	9.16E-05
349	25-Jan-35	337.43	22.89	360.32	2,409.34	10	10	8.03E-05
350	25-Feb-35	329.67	20.08	349.75	2,079.66	10	10	6.93E-05
351	25-Mar-35	322.06	17.33	339.39	1,757.61	10	10	5.86E-05
352	25-Apr-35	314.58	14.65	329.23	1,443.03	10	10	4.81E-05
353	25-May-35	307.24	12.03	319.26	1,135.79	10	10	3.79E-05
354	25-Jun-35	300.03	9.46	309.5	835.75	10	10	2.79E-05
355	25-Jul-35	283.09	6.96	290.06	552.66	10	10	1.84E-05
356	25-Aug-35	276.38	4.61	280.99	276.28	10	10	9.21E-06
357	25-Sep-35	221.84	2.3	224.14	54.44	10	10	1.81E-06
358	25-Oct-35	54.44	0.45	54.89	0	10	10	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	11,706,305.83	41,706,305.83
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	517,593.55	121,000.00	638,593.55	29,482,406.45	4.84	4.84	0.982747
2	25-Feb-06	510,849.09	245,686.72	756,535.81	28,971,557.36	10	10	0.965719
3	25-Mar-06	504,190.78	241,429.64	745,620.43	28,467,366.58	10	10	0.948912
4	25-Apr-06	497,617.53	237,228.05	734,845.59	27,969,749.05	10	10	0.932325
5	25-May-06	491,128.26	233,081.24	724,209.50	27,478,620.78	10	10	0.915954
6	25-Jun-06	484,721.91	228,988.51	713,710.42	26,993,898.87	10	10	0.899797
7	25-Jul-06	478,397.42	224,949.16	703,346.58	26,515,501.45	10	10	0.88385
8	25-Aug-06	472,153.76	220,962.51	693,116.28	26,043,347.69	10	10	0.868112
9	25-Sep-06	465,989.91	217,027.90	683,017.80	25,577,357.78	10	10	0.852579
10	25-Oct-06	459,904.84	213,144.65	673,049.49	25,117,452.94	10	10	0.837248
11	25-Nov-06	453,897.56	209,312.11	663,209.67	24,663,555.38	10	10	0.822119
12	25-Dec-06	447,967.09	205,529.63	653,496.72	24,215,588.29	10	10	0.807186
13	25-Jan-07	442,112.44	201,796.57	643,909.01	23,773,475.85	10	10	0.792449
14	25-Feb-07	436,332.67	198,112.30	634,444.97	23,337,143.18	10	10	0.777905
15	25-Mar-07	430,626.81	194,476.19	625,103.00	22,906,516.37	10	10	0.763551
16	25-Apr-07	424,993.93	190,887.64	615,881.57	22,481,522.44	10	10	0.749384
17	25-May-07	419,433.11	187,346.02	606,779.13	22,062,089.33	10	10	0.735403
18	25-Jun-07	413,943.42	183,850.74	597,794.16	21,648,145.91	10	10	0.721605
19	25-Jul-07	408,523.97	180,401.22	588,925.19	21,239,621.94	10	10	0.707987
20	25-Aug-07	403,173.86	176,885.58	580,059.45	20,836,448.08	10	9.99371	0.694548
21	25-Sep-07	397,892.22	173,308.25	571,200.47	20,438,555.86	10	9.98106	0.681285
22	25-Oct-07	392,678.18	169,782.20	562,460.38	20,045,877.68	10	9.96835	0.668196
23	25-Nov-07	387,530.87	166,305.73	553,836.60	19,658,346.81	10	9.95551	0.655278
24	25-Dec-07	382,449.45	162,878.17	545,327.62	19,275,897.36	10	9.94254	0.64253
25	25-Jan-08	377,433.08	159,498.83	536,931.91	18,898,464.28	10	9.92943	0.629949
26	25-Feb-08	372,480.94	156,167.04	528,647.98	18,525,983.34	10	9.91617	0.617533
27	25-Mar-08	367,592.21	152,882.16	520,474.37	18,158,391.13	10	9.90277	0.60528
28	25-Apr-08	362,766.09	149,643.52	512,409.61	17,795,625.04	10	9.88921	0.593188
29	25-May-08	358,001.77	146,450.49	504,452.27	17,437,623.26	10	9.87549	0.581254
30	25-Jun-08	353,298.48	143,302.44	496,600.93	17,084,324.78	10	9.8616	0.569477
31	25-Jul-08	348,655.44	140,198.75	488,854.19	16,735,669.34	10	9.84754	0.557856
32	25-Aug-08	344,071.89	137,138.80	481,210.68	16,391,597.45	10	9.83328	0.546387
33	25-Sep-08	339,547.06	134,121.98	473,669.04	16,052,050.39	10	9.81883	0.535068
34	25-Oct-08	335,080.21	131,147.71	466,227.92	15,716,970.18	10	9.80418	0.523899
35	25-Nov-08	330,670.61	128,215.38	458,885.99	15,386,299.57	10	9.78932	0.512877
36	25-Dec-08	326,317.52	125,324.43	451,641.95	15,059,982.04	10	9.77424	0.501999
37	25-Jan-09	322,020.24	122,474.27	444,494.50	14,737,961.81	10	9.75892	0.491265
38	25-Feb-09	317,778.04	119,664.34	437,442.38	14,420,183.77	10	9.74336	0.480673
39	25-Mar-09	313,590.22	116,894.09	430,484.32	14,106,593.55	10	9.72754	0.47022
40	25-Apr-09	309,456.11	114,162.97	423,619.08	13,797,137.44	10	9.71146	0.459905
41	25-May-09	305,375.01	111,470.43	416,845.44	13,491,762.43	10	9.69509	0.449725
42	25-Jun-09	301,346.25	108,815.95	410,162.19	13,190,416.18	10	9.67843	0.439681
43	25-Jul-09	297,369.16	106,198.98	403,568.14	12,893,047.02	10	9.66147	0.429768
44	25-Aug-09	293,443.09	103,619.02	397,062.11	12,599,603.93	10	9.64418	0.419987
45	25-Sep-09	289,567.38	101,075.56	390,642.94	12,310,036.55	10	9.62655	0.410335
46	25-Oct-09	285,741.40	98,568.08	384,309.48	12,024,295.14	10	9.60856	0.40081
47	25-Nov-09	281,964.52	96,096.08	378,060.60	11,742,330.62	10	9.59019	0.391411
48	25-Dec-09	278,236.10	93,659.09	371,895.19	11,464,094.52	10	9.57143	0.382136
49	25-Jan-10	274,555.54	91,256.60	365,812.14	11,189,538.98	10	9.55225	0.372985
50	25-Feb-10	270,922.21	88,888.16	359,810.37	10,918,616.77	10	9.53263	0.363954
51	25-Mar-10	267,335.53	86,553.27	353,888.80	10,651,281.24	10	9.51255	0.355043
52	25-Apr-10	263,794.90	84,251.48	348,046.38	10,387,486.34	10	9.49198	0.34625
53	25-May-10	260,299.72	81,982.33	342,282.05	10,127,186.62	10	9.4709	0.337573
54	25-Jun-10	256,849.43	79,745.37	336,594.80	9,870,337.20	10	9.44926	0.329011
55	25-Jul-10	253,443.44	77,540.15	330,983.60	9,616,893.75	10	9.42705	0.320563
56	25-Aug-10	250,081.21	75,366.23	325,447.44	9,366,812.54	10	9.40423	0.312227
57	25-Sep-10	246,762.16	73,223.19	319,985.34	9,120,050.39	10	9.38076	0.304002
58	25-Oct-10	243,485.75	71,110.58	314,596.32	8,876,564.64	10	9.3566	0.295885
59	25-Nov-10	240,251.43	69,027.99	309,279.42	8,636,313.21	10	9.33172	0.287877
60	25-Dec-10	237,058.67	66,975.00	304,033.67	8,399,254.54	10	9.30605	0.279975
61	25-Jan-11	190,217.79	64,951.21	255,169.00	8,209,036.76	10	9.27957	0.273635
62	25-Feb-11	187,267.77	63,341.01	250,608.79	8,021,768.98	10	9.25921	0.267392
63	25-Mar-11	184,357.20	61,757.66	246,114.86	7,837,411.78	10	9.23851	0.261247
64	25-Apr-11	181,485.55	60,200.77	241,686.32	7,655,926.24	10	9.21745	0.255198
65	25-May-11	178,652.33	58,669.96	237,322.28	7,477,273.91	10	9.19601	0.249242
66	25-Jun-11	175,857.04	57,164.84	233,021.88	7,301,416.88	10	9.17417	0.243381
67	25-Jul-11	173,099.19	55,685.06	228,784.25	7,128,317.69	10	9.15193	0.237611
68	25-Aug-11	170,378.31	54,230.23	224,608.54	6,957,939.38	10	9.12926	0.231931
69	25-Sep-11	167,693.91	52,800.01	220,493.92	6,790,245.47	10	9.10615	0.226342
70	25-Oct-11	165,045.53	51,394.03	216,439.56	6,625,199.94	10	9.08256	0.22084
71	25-Nov-11	162,432.70	50,011.94	212,444.64	6,462,767.24	10	9.05849	0.215426
72	25-Dec-11	159,854.97	48,653.40	208,508.37	6,302,912.27	10	9.03391	0.210097
73	25-Jan-12	146,790.28	47,318.07	194,108.35	6,156,121.99	10	9.0088	0.205204
74	25-Feb-12	144,406.27	46,099.16	190,505.43	6,011,715.72	10	8.98601	0.200391
75	25-Mar-12	142,055.25	44,901.61	186,956.86	5,869,660.47	10	8.96282	0.195655
76	25-Apr-12	139,736.78	43,725.10	183,461.87	5,729,923.70	10	8.93921	0.190997
77	25-May-12	137,450.43	42,569.31	180,019.74	5,592,473.27	10	8.91516	0.186416
78	25-Jun-12	135,195.79	41,433.94	176,629.73	5,457,277.48	10	8.89065	0.181909
79	25-Jul-12	132,972.44	40,318.67	173,291.12	5,324,305.03	10	8.86567	0.177477
80	25-Aug-12	130,779.98	39,223.21	170,003.20	5,193,525.05	10	8.84019	0.173118
81	25-Sep-12	128,618.00	38,147.27	166,765.26	5,064,907.05	10	8.81419	0.16883
82	25-Oct-12	126,486.10	37,090.53	163,576.63	4,938,420.96	10	8.78765	0.164614
83	25-Nov-12	124,383.88	36,052.73	160,436.61	4,814,037.08	10	8.76055	0.160468
84	25-Dec-12	122,310.97	35,033.56	157,344.53	4,691,726.11	10	8.73285	0.156391
85	25-Jan-13	101,272.89	34,032.76	135,305.65	4,590,453.22	10	8.70454	0.153015
86	25-Feb-13	99,564.01	33,217.89	132,781.91	4,490,889.21	10	8.68356	0.149696
87	25-Mar-13	97,880.24	32,417.95	130,298.19	4,393,008.97	10	8.66233	0.146434
88	25-Apr-13	96,221.23	31,632.70	127,853.94	4,296,787.74	10	8.64083	0.143226
89	25-May-13	94,586.65	30,861.90	125,448.55	4,202,201.08	10	8.61906	0.140073
90	25-Jun-13	92,976.17	30,105.32	123,081.49	4,109,224.92	10	8.59702	0.136974
91	25-Jul-13	91,389.44	29,362.74	120,752.18	4,017,835.48	10	8.57468	0.133928
92	25-Aug-13	89,826.15	28,633.93	118,460.08	3,928,009.32	10	8.55205	0.130934
93	25-Sep-13	88,285.98	27,918.67	116,204.64	3,839,723.35	10	8.5291	0.127991
94	25-Oct-13	86,768.60	27,216.74	113,985.34	3,752,954.74	10	8.50584	0.125098
95	25-Nov-13	85,273.72	26,527.93	111,801.64	3,667,681.03	10	8.48225	0.122256
96	25-Dec-13	83,801.01	25,852.02	109,653.03	3,583,880.02	10	8.45832	0.119463
97	25-Jan-14	65,974.48	25,188.82	91,163.30	3,517,905.54	10	8.43404	0.117264
98	25-Feb-14	64,896.13	24,681.41	89,577.54	3,453,009.41	10	8.41913	0.1151
99	25-Mar-14	63,833.98	24,183.01	88,017.00	3,389,175.42	10	8.40415	0.112973
100	25-Apr-14	62,787.79	23,693.49	86,481.28	3,326,387.63	10	8.38912	0.11088
101	25-May-14	61,757.33	23,212.69	84,970.02	3,264,630.30	10	8.37402	0.108821
102	25-Jun-14	60,742.38	22,740.48	83,482.86	3,203,887.92	10	8.35885	0.106796
103	25-Jul-14	59,742.72	22,276.70	82,019.42	3,144,145.20	10	8.34363	0.104805
104	25-Aug-14	58,758.13	21,821.23	80,579.37	3,085,387.06	10	8.32833	0.102846
105	25-Sep-14	57,788.40	21,373.93	79,162.33	3,027,598.66	10	8.31297	0.10092
106	25-Oct-14	56,833.32	20,934.66	77,767.98	2,970,765.34	10	8.29753	0.099026
107	25-Nov-14	55,892.67	20,503.29	76,395.96	2,914,872.67	10	8.28203	0.097162
108	25-Dec-14	54,966.25	20,079.70	75,045.95	2,859,906.42	10	8.26645	0.09533
109	25-Jan-15	40,418.19	19,663.75	60,081.93	2,819,488.24	10	8.25079	0.093983
110	25-Feb-15	39,876.92	19,373.15	59,250.07	2,779,611.32	10	8.24539	0.092654
111	25-Mar-15	39,342.69	19,086.65	58,429.35	2,740,268.62	10	8.24	0.091342
112	25-Apr-15	38,815.42	18,804.21	57,619.63	2,701,453.20	10	8.23461	0.090048
113	25-May-15	38,295.01	18,525.75	56,820.77	2,663,158.19	10	8.22924	0.088772
114	25-Jun-15	37,781.38	18,251.24	56,032.62	2,625,376.80	10	8.22388	0.087513
115	25-Jul-15	37,481.95	17,980.60	55,462.55	2,587,894.85	10	8.21853	0.086263
116	25-Aug-15	36,977.37	17,712.39	54,689.76	2,550,917.48	10	8.21319	0.085031
117	25-Sep-15	37,434.66	17,447.98	54,882.64	2,513,482.82	10	8.20786	0.083783
118	25-Oct-15	36,923.89	17,180.82	54,104.72	2,476,558.93	10	8.20256	0.082552
119	25-Nov-15	36,419.84	16,917.51	53,337.35	2,440,139.09	10	8.19726	0.081338
120	25-Dec-15	35,922.42	16,657.98	52,580.40	2,404,216.67	10	8.19198	0.080141
121	25-Jan-16	35,431.54	16,402.18	51,833.72	2,368,785.13	10	8.18671	0.07896
122	25-Feb-16	34,947.12	16,150.07	51,097.19	2,333,838.01	10	8.18144	0.077795
123	25-Mar-16	34,469.07	15,901.59	50,370.66	2,299,368.93	10	8.17619	0.076646
124	25-Apr-16	33,997.32	15,656.69	49,654.01	2,265,371.61	10	8.17095	0.075512
125	25-May-16	33,531.78	15,415.32	48,947.10	2,231,839.84	10	8.16572	0.074395
126	25-Jun-16	33,072.37	15,177.43	48,249.80	2,198,767.47	10	8.1605	0.073292
127	25-Jul-16	32,619.01	14,942.98	47,561.99	2,166,148.45	10	8.15528	0.072205
128	25-Aug-16	32,171.63	14,711.91	46,883.54	2,133,976.82	10	8.15008	0.071133
129	25-Sep-16	31,730.15	14,484.17	46,214.32	2,102,246.68	10	8.14489	0.070075
130	25-Oct-16	31,294.48	14,259.73	45,554.22	2,070,952.19	10	8.13971	0.069032
131	25-Nov-16	30,864.57	14,038.54	44,903.10	2,040,087.63	10	8.13454	0.068003
132	25-Dec-16	30,440.32	13,820.54	44,260.86	2,009,647.31	10	8.12938	0.066988
133	25-Jan-17	30,021.68	13,605.69	43,627.37	1,979,625.63	10	8.12423	0.065988
134	25-Feb-17	29,608.56	13,393.96	43,002.52	1,950,017.07	10	8.11909	0.065001
135	25-Mar-17	29,200.90	13,185.30	42,386.19	1,920,816.17	10	8.11396	0.064027
136	25-Apr-17	28,798.62	12,979.65	41,778.28	1,892,017.55	10	8.10884	0.063067
137	25-May-17	28,401.66	12,776.99	41,178.65	1,863,615.89	10	8.10373	0.062121
138	25-Jun-17	28,009.95	12,577.27	40,587.22	1,835,605.94	10	8.09863	0.061187
139	25-Jul-17	27,623.41	12,380.45	40,003.86	1,807,982.53	10	8.09354	0.060266
140	25-Aug-17	27,241.99	12,186.49	39,428.48	1,780,740.55	10	8.08846	0.059358
141	25-Sep-17	26,865.61	11,995.34	38,860.95	1,753,874.94	10	8.08339	0.058462
142	25-Oct-17	26,494.21	11,806.98	38,301.19	1,727,380.72	10	8.07832	0.057579
143	25-Nov-17	26,127.73	11,621.35	37,749.08	1,701,252.99	10	8.07327	0.056708
144	25-Dec-17	25,766.11	11,438.42	37,204.53	1,675,486.88	10	8.06823	0.05585
145	25-Jan-18	25,409.27	11,258.16	36,667.43	1,650,077.61	10	8.0632	0.055003
146	25-Feb-18	25,057.17	11,080.52	36,137.69	1,625,020.44	10	8.05818	0.054167
147	25-Mar-18	24,709.73	10,905.47	35,615.20	1,600,310.72	10	8.05317	0.053344
148	25-Apr-18	24,366.89	10,732.98	35,099.87	1,575,943.82	10	8.04817	0.052531
149	25-May-18	24,028.61	10,563.00	34,591.60	1,551,915.22	10	8.04318	0.051731
150	25-Jun-18	23,694.81	10,395.50	34,090.31	1,528,220.41	10	8.0382	0.050941
151	25-Jul-18	23,365.44	10,230.45	33,595.89	1,504,854.97	10	8.03322	0.050162
152	25-Aug-18	23,040.44	10,067.81	33,108.25	1,481,814.53	10	8.02826	0.049394
153	25-Sep-18	22,719.77	9,907.55	32,627.31	1,459,094.76	10	8.02331	0.048636
154	25-Oct-18	22,403.35	9,749.63	32,152.98	1,436,691.41	10	8.01837	0.04789
155	25-Nov-18	22,091.13	9,594.03	31,685.16	1,414,600.28	10	8.01343	0.047153
156	25-Dec-18	21,783.07	9,440.70	31,223.77	1,392,817.21	10	8.00851	0.046427
157	25-Jan-19	21,479.11	9,289.62	30,768.73	1,371,338.10	10	8.0036	0.045711
158	25-Feb-19	21,179.19	9,140.76	30,319.94	1,350,158.91	10	7.99869	0.045005
159	25-Mar-19	20,883.26	8,994.08	29,877.34	1,329,275.66	10	7.9938	0.044309
160	25-Apr-19	20,591.26	8,849.56	29,440.82	1,308,684.39	10	7.98891	0.043623
161	25-May-19	20,303.16	8,707.15	29,010.32	1,288,381.23	10	7.98404	0.042946
162	25-Jun-19	20,018.90	8,566.85	28,585.74	1,268,362.33	10	7.97917	0.042279
163	25-Jul-19	19,738.42	8,428.60	28,167.02	1,248,623.91	10	7.97432	0.041621
164	25-Aug-19	19,461.69	8,292.39	27,754.08	1,229,162.23	10	7.96947	0.040972
165	25-Sep-19	19,188.64	8,158.19	27,346.83	1,209,973.59	10	7.96463	0.040332
166	25-Oct-19	18,919.24	8,025.96	26,945.20	1,191,054.35	10	7.9598	0.039702
167	25-Nov-19	18,653.43	7,895.68	26,549.11	1,172,400.92	10	7.95499	0.03908
168	25-Dec-19	18,391.17	7,767.33	26,158.50	1,154,009.75	10	7.95018	0.038467
169	25-Jan-20	18,132.41	7,640.87	25,773.28	1,135,877.34	10	7.94538	0.037863
170	25-Feb-20	17,877.11	7,516.28	25,393.39	1,118,000.23	10	7.94059	0.037267
171	25-Mar-20	17,625.22	7,393.53	25,018.75	1,100,375.00	10	7.93581	0.036679
172	25-Apr-20	17,376.70	7,272.59	24,649.30	1,082,998.30	10	7.93103	0.0361
173	25-May-20	17,131.51	7,153.45	24,284.96	1,065,866.79	10	7.92627	0.035529
174	25-Jun-20	16,889.59	7,036.07	23,925.67	1,048,977.20	10	7.92152	0.034966
175	25-Jul-20	16,650.92	6,920.43	23,571.35	1,032,326.28	10	7.91678	0.034411
176	25-Aug-20	16,415.44	6,806.51	23,221.95	1,015,910.84	10	7.91204	0.033864
177	25-Sep-20	16,183.11	6,694.28	22,877.39	999,727.73	10	7.90732	0.033324
178	25-Oct-20	15,953.90	6,583.71	22,537.61	983,773.83	10	7.9026	0.032792
179	25-Nov-20	15,727.76	6,474.79	22,202.54	968,046.08	10	7.8979	0.032268
180	25-Dec-20	15,504.65	6,367.48	21,872.13	952,541.43	10	7.8932	0.031751
181	25-Jan-21	15,284.54	6,261.78	21,546.31	937,256.89	10	7.88851	0.031242
182	25-Feb-21	15,067.38	6,157.65	21,225.02	922,189.51	10	7.88383	0.03074
183	25-Mar-21	14,853.13	6,055.07	20,908.20	907,336.38	10	7.87916	0.030245
184	25-Apr-21	14,641.77	5,954.02	20,595.79	892,694.61	10	7.8745	0.029756
185	25-May-21	14,433.24	5,854.48	20,287.72	878,261.37	10	7.86985	0.029275
186	25-Jun-21	14,227.52	5,756.43	19,983.94	864,033.85	10	7.86521	0.028801
187	25-Jul-21	14,024.56	5,659.84	19,684.40	850,009.29	10	7.86058	0.028334
188	25-Aug-21	13,824.34	5,564.69	19,389.03	836,184.95	10	7.85595	0.027873
189	25-Sep-21	13,626.81	5,470.98	19,097.79	822,558.14	10	7.85134	0.027419
190	25-Oct-21	13,431.94	5,378.66	18,810.60	809,126.20	10	7.84673	0.026971
191	25-Nov-21	13,239.70	5,287.73	18,527.43	795,886.50	10	7.84214	0.02653
192	25-Dec-21	13,050.04	5,198.17	18,248.21	782,836.46	10	7.83755	0.026095
193	25-Jan-22	12,862.95	5,109.95	17,972.89	769,973.51	10	7.83297	0.025666
194	25-Feb-22	12,678.37	5,023.05	17,701.42	757,295.14	10	7.8284	0.025243
195	25-Mar-22	12,496.29	4,937.46	17,433.75	744,798.85	10	7.82384	0.024827
196	25-Apr-22	12,316.67	4,853.16	17,169.83	732,482.19	10	7.81929	0.024416
197	25-May-22	12,139.47	4,770.13	16,909.60	720,342.72	10	7.81474	0.024011
198	25-Jun-22	11,964.66	4,688.36	16,653.02	708,378.05	10	7.81021	0.023613
199	25-Jul-22	11,792.22	4,607.81	16,400.04	696,585.83	10	7.80568	0.02322
200	25-Aug-22	11,622.12	4,528.49	16,150.60	684,963.71	10	7.80117	0.022832
201	25-Sep-22	11,454.31	4,450.36	15,904.67	673,509.41	10	7.79666	0.02245
202	25-Oct-22	11,288.77	4,373.41	15,662.18	662,220.63	10	7.79216	0.022074
203	25-Nov-22	11,125.48	4,297.63	15,423.11	651,095.15	10	7.78767	0.021703
204	25-Dec-22	10,964.40	4,223.00	15,187.40	640,130.76	10	7.78319	0.021338
205	25-Jan-23	10,805.50	4,149.50	14,955.00	629,325.26	10	7.77872	0.020978
206	25-Feb-23	10,648.76	4,077.11	14,725.87	618,676.50	10	7.77426	0.020623
207	25-Mar-23	10,494.14	4,005.83	14,499.97	608,182.36	10	7.7698	0.020273
208	25-Apr-23	10,341.62	3,935.63	14,277.25	597,840.74	10	7.76536	0.019928
209	25-May-23	10,191.17	3,866.49	14,057.67	587,649.57	10	7.76092	0.019588
210	25-Jun-23	10,042.77	3,798.41	13,841.19	577,606.79	10	7.75649	0.019254
211	25-Jul-23	9,896.39	3,731.37	13,627.76	567,710.41	10	7.75207	0.018924
212	25-Aug-23	9,751.99	3,665.36	13,417.35	557,958.41	10	7.74766	0.018599
213	25-Sep-23	9,609.56	3,600.35	13,209.91	548,348.85	10	7.74326	0.018278
214	25-Oct-23	9,469.07	3,536.33	13,005.40	538,879.78	10	7.73886	0.017963
215	25-Nov-23	9,330.49	3,473.29	12,803.79	529,549.29	10	7.73448	0.017652
216	25-Dec-23	9,193.80	3,411.22	12,605.03	520,355.48	10	7.7301	0.017345
217	25-Jan-24	9,058.98	3,350.11	12,409.08	511,296.51	10	7.72573	0.017043
218	25-Feb-24	8,925.99	3,289.93	12,215.92	502,370.52	10	7.72137	0.016746
219	25-Mar-24	8,794.82	3,230.67	12,025.49	493,575.70	10	7.71702	0.016453
220	25-Apr-24	8,665.44	3,172.33	11,837.76	484,910.26	10	7.71268	0.016164
221	25-May-24	8,537.82	3,114.88	11,652.70	476,372.44	10	7.70834	0.015879
222	25-Jun-24	8,411.95	3,058.32	11,470.27	467,960.48	10	7.70402	0.015599
223	25-Jul-24	8,287.81	3,002.63	11,290.44	459,672.68	10	7.6997	0.015322
224	25-Aug-24	8,165.36	2,947.80	11,113.16	451,507.32	10	7.69539	0.01505
225	25-Sep-24	8,044.58	2,893.82	10,938.40	443,462.74	10	7.69109	0.014782
226	25-Oct-24	7,925.46	2,840.68	10,766.14	435,537.28	10	7.6868	0.014518
227	25-Nov-24	7,807.97	2,788.35	10,596.33	427,729.30	10	7.68252	0.014258
228	25-Dec-24	7,692.10	2,736.84	10,428.94	420,037.21	10	7.67824	0.014001
229	25-Jan-25	7,577.81	2,686.13	10,263.94	412,459.40	10	7.67398	0.013749
230	25-Feb-25	7,465.09	2,636.21	10,101.30	404,994.30	10	7.66972	0.0135
231	25-Mar-25	7,353.92	2,587.06	9,940.98	397,640.38	10	7.66547	0.013255
232	25-Apr-25	7,244.28	2,538.68	9,782.96	390,396.10	10	7.66123	0.013013
233	25-May-25	7,136.14	2,491.05	9,627.19	383,259.96	10	7.657	0.012775
234	25-Jun-25	7,029.50	2,444.17	9,473.66	376,230.46	10	7.65277	0.012541
235	25-Jul-25	6,924.32	2,398.02	9,322.33	369,306.15	10	7.64855	0.01231
236	25-Aug-25	6,820.58	2,352.59	9,173.17	362,485.56	10	7.64435	0.012083
237	25-Sep-25	6,718.28	2,307.87	9,026.15	355,767.28	10	7.64015	0.011859
238	25-Oct-25	6,617.39	2,263.85	8,881.24	349,149.89	10	7.63595	0.011638
239	25-Nov-25	6,517.89	2,220.53	8,738.42	342,632.01	10	7.63177	0.011421
240	25-Dec-25	6,419.76	2,177.88	8,597.64	336,212.24	10	7.6276	0.011207
241	25-Jan-26	6,322.99	2,135.91	8,458.90	329,889.25	10	7.62343	0.010996
242	25-Feb-26	6,227.56	2,094.60	8,322.15	323,661.70	10	7.61927	0.010789
243	25-Mar-26	6,133.44	2,053.94	8,187.38	317,528.26	10	7.61512	0.010584
244	25-Apr-26	6,040.63	2,013.92	8,054.54	311,487.63	10	7.61098	0.010383
245	25-May-26	5,949.10	1,974.53	7,923.63	305,538.53	10	7.60684	0.010185
246	25-Jun-26	5,858.84	1,935.77	7,794.61	299,679.69	10	7.60271	0.009989
247	25-Jul-26	5,769.83	1,897.62	7,667.45	293,909.86	10	7.5986	0.009797
248	25-Aug-26	5,682.06	1,860.08	7,542.14	288,227.80	10	7.59449	0.009608
249	25-Sep-26	5,595.50	1,823.13	7,418.63	282,632.30	10	7.59038	0.009421
250	25-Oct-26	5,510.15	1,786.78	7,296.92	277,122.16	10	7.58629	0.009237
251	25-Nov-26	5,425.98	1,751.00	7,176.97	271,696.18	10	7.5822	0.009057
252	25-Dec-26	5,342.98	1,715.79	7,058.77	266,353.20	10	7.57813	0.008878
253	25-Jan-27	5,261.13	1,681.15	6,942.28	261,092.07	10	7.57406	0.008703
254	25-Feb-27	5,180.43	1,647.05	6,827.48	255,911.64	10	7.56999	0.00853
255	25-Mar-27	5,100.85	1613.51	6,714.36	250,810.79	10	7.56594	0.00836
256	25-Apr-27	5,022.38	1580.5	6,602.88	245,788.41	10	7.56189	0.008193
257	25-May-27	4,945.00	1548.03	6,493.03	240,843.40	10	7.55786	0.008028
258	25-Jun-27	4,868.71	1516.07	6,384.78	235,974.70	10	7.55383	0.007866
259	25-Jul-27	4,793.48	1484.64	6,278.11	231,181.22	10	7.5498	0.007706
260	25-Aug-27	4,719.30	1453.7	6,173.00	226,461.92	10	7.54579	0.007549
261	25-Sep-27	4,646.15	1423.27	6,069.43	221,815.77	10	7.54178	0.007394
262	25-Oct-27	4,574.04	1393.33	5,967.37	217,241.73	10	7.53778	0.007241
263	25-Nov-27	4,502.93	1363.88	5,866.81	212,738.80	10	7.53379	0.007091
264	25-Dec-27	4,432.82	1334.9	5,767.72	208,305.99	10	7.52981	0.006944
265	25-Jan-28	4,363.69	1306.4	5,670.08	203,942.30	10	7.52583	0.006798
266	25-Feb-28	4,295.53	1278.36	5,573.88	199,646.77	10	7.52187	0.006655
267	25-Mar-28	4,228.33	1250.77	5,479.10	195,418.44	10	7.51791	0.006514
268	25-Apr-28	4,162.07	1223.64	5,385.71	191,256.37	10	7.51396	0.006375
269	25-May-28	4,096.75	1196.95	5,293.69	187,159.63	10	7.51001	0.006239
270	25-Jun-28	4,032.34	1170.7	5,203.03	183,127.29	10	7.50608	0.006104
271	25-Jul-28	3,968.84	1144.87	5,113.71	179,158.45	10	7.50215	0.005972
272	25-Aug-28	3,906.24	1119.48	5,025.71	175,252.21	10	7.49823	0.005842
273	25-Sep-28	3,844.52	1094.5	4,939.01	171,407.70	10	7.49431	0.005714
274	25-Oct-28	3,783.67	1069.93	4,853.59	167,624.03	10	7.49041	0.005587
275	25-Nov-28	3,723.68	1045.77	4,769.44	163,900.36	10	7.48651	0.005463
276	25-Dec-28	3,664.53	1022	4,686.54	160,235.82	10	7.48262	0.005341
277	25-Jan-29	3,606.23	998.63	4,604.86	156,629.60	10	7.47874	0.005221
278	25-Feb-29	3,548.75	975.65	4,524.40	153,080.85	10	7.47486	0.005103
279	25-Mar-29	3,492.08	953.06	4,445.14	149,588.77	10	7.471	0.004986
280	25-Apr-29	3,436.22	930.83	4,367.05	146,152.55	10	7.46714	0.004872
281	25-May-29	3,381.15	908.98	4,290.13	142,771.40	10	7.46328	0.004759
282	25-Jun-29	3,326.86	887.5	4,214.36	139,444.54	10	7.45944	0.004648
283	25-Jul-29	3,273.34	866.37	4,139.71	136,171.20	10	7.4556	0.004539
284	25-Aug-29	3,220.59	845.6	4,066.19	132,950.61	10	7.45177	0.004432
285	25-Sep-29	3,168.58	825.17	3,993.76	129,782.02	10	7.44795	0.004326
286	25-Oct-29	3,117.32	805.1	3,922.42	126,664.70	10	7.44414	0.004222
287	25-Nov-29	3,066.79	785.36	3,852.14	123,597.92	10	7.44033	0.00412
288	25-Dec-29	3,016.98	765.95	3,782.93	120,580.94	10	7.43653	0.004019
289	25-Jan-30	2,967.88	746.87	3,714.75	117,613.06	10	7.43274	0.00392
290	25-Feb-30	2,919.48	728.12	3,647.60	114,693.58	10	7.42896	0.003823
291	25-Mar-30	2,871.77	709.68	3,581.46	111,821.81	10	7.42518	0.003727
292	25-Apr-30	2,824.75	691.56	3,516.31	108,997.06	10	7.42141	0.003633
293	25-May-30	2,778.40	673.75	3,452.15	106,218.67	10	7.41765	0.003541
294	25-Jun-30	2,732.71	656.24	3,388.96	103,485.95	10	7.41389	0.00345
295	25-Jul-30	2,687.69	639.04	3,326.72	100,798.26	10	7.41015	0.00336
296	25-Aug-30	2,643.30	622.13	3,265.43	98,154.96	10	7.40641	0.003272
297	25-Sep-30	2,599.56	605.51	3,205.07	95,555.40	10	7.40268	0.003185
298	25-Oct-30	2,556.45	589.17	3,145.62	92,998.96	10	7.39895	0.0031
299	25-Nov-30	2,513.95	573.12	3,087.08	90,485.00	10	7.39523	0.003016
300	25-Dec-30	2,472.07	557.35	3,029.42	88,012.93	10	7.39152	0.002934
301	25-Jan-31	2,430.79	541.85	2,972.65	85,582.14	10	7.38782	0.002853
302	25-Feb-31	2,390.11	526.62	2,916.74	83,192.02	10	7.38413	0.002773
303	25-Mar-31	2,350.02	511.66	2,861.68	80,842.00	10	7.38044	0.002695
304	25-Apr-31	2,310.51	496.96	2,807.47	78,531.49	10	7.37676	0.002618
305	25-May-31	2,271.57	482.52	2,754.09	76,259.92	10	7.37308	0.002542
306	25-Jun-31	2233.2	468.33	2,701.52	74,026.72	10	7.36942	0.002468
307	25-Jul-31	2195.38	454.39	2,649.76	71,831.35	10	7.36576	0.002394
308	25-Aug-31	2158.11	440.69	2,598.80	69,673.24	10	7.36211	0.002322
309	25-Sep-31	2121.38	427.24	2,548.62	67,551.86	10	7.35846	0.002252
310	25-Oct-31	2085.19	414.03	2,499.21	65,466.67	10	7.35483	0.002182
311	25-Nov-31	2049.52	401.05	2,450.57	63,417.15	10	7.3512	0.002114
312	25-Dec-31	2014.38	388.3	2,402.68	61,402.77	10	7.34758	0.002047
313	25-Jan-32	1979.74	375.78	2,355.53	59,423.03	10	7.34396	0.001981
314	25-Feb-32	1945.62	363.49	2,309.11	57,477.41	10	7.34035	0.001916
315	25-Mar-32	1911.99	351.41	2,263.40	55,565.42	10	7.33675	0.001852
316	25-Apr-32	1878.85	339.56	2218.41	53,686.57	10	7.33316	0.00179
317	25-May-32	1846.21	327.92	2174.12	51,840.36	10	7.32957	0.001728
318	25-Jun-32	1814.03	316.49	2130.52	50,026.33	10	7.326	0.001668
319	25-Jul-32	1782.34	305.26	2087.6	48,243.99	10	7.32242	0.001608
320	25-Aug-32	1751.1	294.24	2045.35	46,492.89	10	7.31886	0.00155
321	25-Sep-32	1720.33	283.42	2003.76	44,772.55	10	7.3153	0.001492
322	25-Oct-32	1690.01	272.8	1962.82	43,082.54	10	7.31175	0.001436
323	25-Nov-32	1660.14	262.38	1922.52	41,422.40	10	7.30821	0.001381
324	25-Dec-32	1630.71	252.15	1882.86	39,791.69	10	7.30468	0.001326
325	25-Jan-33	1601.71	242.1	1843.82	38,189.98	10	7.30115	0.001273
326	25-Feb-33	1573.15	232.25	1805.39	36,616.84	10	7.29763	0.001221
327	25-Mar-33	1545	222.57	1767.57	35,071.83	10	7.29412	0.001169
328	25-Apr-33	1517.28	213.08	1730.35	33,554.56	10	7.29061	0.001118
329	25-May-33	1489.96	203.76	1693.72	32,064.60	10	7.28712	0.001069
330	25-Jun-33	1463.05	194.62	1657.67	30,601.55	10	7.28363	0.00102
331	25-Jul-33	1436.54	185.65	1622.2	29,165.00	10	7.28014	0.000972
332	25-Aug-33	1410.43	176.85	1587.28	27,754.57	10	7.27667	0.000925
333	25-Sep-33	1384.71	168.22	1552.93	26,369.87	10	7.2732	0.000879
334	25-Oct-33	1359.37	159.75	1519.12	25,010.50	10	7.26974	0.000834
335	25-Nov-33	1334.4	151.44	1485.85	23,676.10	10	7.26629	0.000789
336	25-Dec-33	1309.82	143.3	1453.11	22,366.28	10	7.26285	0.000746
337	25-Jan-34	1285.6	135.31	1420.9	21,080.68	10	7.25941	0.000703
338	25-Feb-34	1261.74	127.47	1389.21	19,818.94	10	7.25599	0.000661
339	25-Mar-34	1238.25	119.78	1358.03	18,580.69	10	7.25257	0.000619
340	25-Apr-34	1215.1	112.25	1327.35	17,365.59	10	7.24916	0.000579
341	25-May-34	1192.31	104.86	1297.16	16,173.28	10	7.24577	0.000539
342	25-Jun-34	1169.86	97.61	1267.47	15,003.43	10	7.24238	0.0005
343	25-Jul-34	1147.74	90.51	1238.25	13,855.68	10	7.239	0.000462
344	25-Aug-34	1125.97	83.55	1209.51	12,729.72	10	7.23564	0.000424
345	25-Sep-34	1104.52	76.72	1181.24	11,625.20	10	7.23228	0.000388
346	25-Oct-34	1083.39	70.03	1153.43	10,541.81	10	7.22895	0.000351
347	25-Nov-34	1062.59	63.48	1126.07	9,479.22	10	7.22562	0.000316
348	25-Dec-34	1042.11	57.05	1099.16	8,437.11	10	7.22232	0.000281
349	25-Jan-35	1021.93	50.76	1072.69	7,415.18	10	7.21904	0.000247
350	25-Feb-35	1002.06	44.59	1046.65	6,413.12	10	7.2158	0.000214
351	25-Mar-35	982.5	38.55	1021.05	5,430.62	10	7.21259	0.000181
352	25-Apr-35	963.23	32.63	995.86	4,467.38	10	7.20944	0.000149
353	25-May-35	944.26	26.83	971.09	3,523.12	10	7.20639	0.000117
354	25-Jun-35	925.59	21.15	946.73	2597.53	10	7.20348	8.66E-05
355	25-Jul-35	876.48	15.59	892.07	1721.05	10	7.20088	5.74E-05
356	25-Aug-35	859	10.32	869.33	862.05	10	7.19829	2.87E-05
357	25-Sep-35	691.86	5.17	697.03	170.19	10	7.19717	5.67E-06
358	25-Oct-35	170.19	1.02	171.21	0	10	7.19383	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	13,165,751.92	43,165,751.92
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	444,069.09	121,000.00	565,069.09	29,555,930.91	4.84	4.84	0.985198
2	25-Feb-06	439,149.32	246,299.42	685,448.74	29,116,781.59	10	10	0.970559
3	25-Mar-06	434,282.74	242,639.85	676,922.59	28,682,498.85	10	10	0.956083
4	25-Apr-06	429,468.79	239,020.82	668,489.61	28,253,030.06	10	10	0.941768
5	25-May-06	424,706.89	235,441.92	660,148.81	27,828,323.17	10	10	0.927611
6	25-Jun-06	419,996.49	231,902.69	651,899.18	27,408,326.68	10	10	0.913611
7	25-Jul-06	415,337.04	228,402.72	643,739.76	26,992,989.65	10	10	0.899766
8	25-Aug-06	410,727.98	224,941.58	635,669.56	26,582,261.67	10	10	0.886075
9	25-Sep-06	406,168.78	221,518.85	627,687.63	26,176,092.89	10	10	0.872536
10	25-Oct-06	401,658.91	218,134.11	619,793.01	25,774,433.98	10	10	0.859148
11	25-Nov-06	397,197.82	214,466.13	611,663.96	25,377,236.16	10	9.98506	0.845908
12	25-Dec-06	392,785.01	210,663.18	603,448.19	24,984,451.15	10	9.96152	0.832815
13	25-Jan-07	388,419.95	206,911.27	595,331.22	24,596,031.20	10	9.93792	0.819868
14	25-Feb-07	384,102.12	203,208.74	587,310.86	24,211,929.08	10	9.91422	0.807064
15	25-Mar-07	379,831.03	199,554.95	579,385.97	23,832,098.05	10	9.89041	0.794403
16	25-Apr-07	375,606.16	195,949.24	571,555.40	23,456,491.89	10	9.86649	0.781883
17	25-May-07	371,427.03	192,390.98	563,818.01	23,085,064.86	10	9.84244	0.769502
18	25-Jun-07	367,293.13	188,879.56	556,172.70	22,717,771.73	10	9.81827	0.757259
19	25-Jul-07	363,204.00	185,414.35	548,618.35	22,354,567.73	10	9.79397	0.745152
20	25-Aug-07	359,159.13	181,994.75	541,153.88	21,995,408.60	10	9.76953	0.73318
21	25-Sep-07	355,158.07	178,620.15	533,778.22	21,640,250.54	10	9.74495	0.721342
22	25-Oct-07	351,200.33	175,289.97	526,490.29	21,289,050.21	10	9.72022	0.709635
23	25-Nov-07	347,285.45	172,003.61	519,289.06	20,941,764.75	10	9.69533	0.698059
24	25-Dec-07	343,412.98	168,760.50	512,173.48	20,598,351.77	10	9.67027	0.686612
25	25-Jan-08	339,582.45	165,560.08	505,142.53	20,258,769.32	10	9.64505	0.675292
26	25-Feb-08	335,793.42	162,401.77	498,195.19	19,922,975.90	10	9.61964	0.664099
27	25-Mar-08	332,045.44	159,285.04	491,330.48	19,590,930.46	10	9.59405	0.653031
28	25-Apr-08	328,338.06	156,209.32	484,547.39	19,262,592.40	10	9.56826	0.642086
29	25-May-08	324,670.86	153,174.09	477,844.95	18,937,921.54	10	9.54227	0.631264
30	25-Jun-08	321,043.39	150,178.81	471,222.20	18,616,878.15	10	9.51607	0.620563
31	25-Jul-08	317,455.24	147,222.95	464,678.19	18,299,422.91	10	9.48964	0.609981
32	25-Aug-08	313,905.97	144,306.00	458,211.98	17,985,516.94	10	9.46299	0.599517
33	25-Sep-08	310,395.18	141,427.45	451,822.63	17,675,121.75	10	9.43609	0.589171
34	25-Oct-08	306,922.45	138,586.78	445,509.23	17,368,199.31	10	9.40894	0.57894
35	25-Nov-08	303,487.36	135,783.51	439,270.87	17,064,711.95	10	9.38153	0.568824
36	25-Dec-08	300,089.51	133,017.15	433,106.66	16,764,622.44	10	9.35384	0.558821
37	25-Jan-09	296,728.51	130,287.20	427,015.71	16,467,893.93	10	9.32587	0.54893
38	25-Feb-09	293,403.95	127,593.20	420,997.15	16,174,489.97	10	9.2976	0.53915
39	25-Mar-09	290,115.45	124,934.66	415,050.11	15,884,374.52	10	9.26902	0.529479
40	25-Apr-09	286,862.61	122,311.13	409,173.75	15,597,511.91	10	9.24011	0.519917
41	25-May-09	283,645.06	119,722.15	403,367.21	15,313,866.85	10	9.21087	0.510462
42	25-Jun-09	280,462.40	117,167.26	397,629.66	15,033,404.45	10	9.18127	0.501113
43	25-Jul-09	277,314.28	114,646.01	391,960.29	14,756,090.17	10	9.1513	0.49187
44	25-Aug-09	274,200.30	112,157.97	386,358.28	14,481,889.87	10	9.12095	0.48273
45	25-Sep-09	271,120.12	109,702.70	380,822.82	14,210,769.75	10	9.0902	0.473692
46	25-Oct-09	268,073.36	107,279.77	375,353.13	13,942,696.39	10	9.05903	0.464757
47	25-Nov-09	265,059.66	104,888.76	369,948.41	13,677,636.73	10	9.02742	0.455921
48	25-Dec-09	262,078.67	102,529.24	364,607.91	13,415,558.07	10	8.99535	0.447185
49	25-Jan-10	259,130.03	100,200.81	359,330.84	13,156,428.04	10	8.9628	0.438548
50	25-Feb-10	256,213.40	97,903.06	354,116.46	12,900,214.64	10	8.92975	0.430007
51	25-Mar-10	253,328.43	95,635.59	348,964.02	12,646,886.21	10	8.89619	0.421563
52	25-Apr-10	250,474.78	93,398.00	343,872.79	12,396,411.42	10	8.86207	0.413214
53	25-May-10	247,652.12	91,189.91	338,842.02	12,148,759.31	10	8.82738	0.404959
54	25-Jun-10	244,860.10	89,010.91	333,871.02	11,903,899.20	10	8.7921	0.396797
55	25-Jul-10	242,098.41	86,860.64	328,959.05	11,661,800.79	10	8.75619	0.388727
56	25-Aug-10	239,366.70	84,738.73	324,105.43	11,422,434.09	10	8.71962	0.380748
57	25-Sep-10	236,664.67	82,644.78	319,309.45	11,185,769.42	10	8.68236	0.372859
58	25-Oct-10	233,991.98	80,578.46	314,570.44	10,951,777.43	10	8.64439	0.365059
59	25-Nov-10	231,348.33	78,539.38	309,887.71	10,720,429.10	10	8.60566	0.357348
60	25-Dec-10	228,733.40	76,527.20	305,260.60	10,491,695.70	10	8.56613	0.349723
61	25-Jan-11	187,833.65	74,541.56	262,375.21	10,303,862.06	10	8.52578	0.343462
62	25-Feb-11	185,389.75	72,942.30	258,332.05	10,118,472.30	10	8.49495	0.337282
63	25-Mar-11	182,973.34	71,367.56	254,340.90	9,935,498.96	10	8.46383	0.331183
64	25-Apr-11	180,584.10	69,817.01	250,401.11	9,754,914.86	10	8.43243	0.325164
65	25-May-11	178,221.75	68,290.32	246,512.08	9,576,693.11	10	8.40073	0.319223
66	25-Jun-11	175,885.99	66,787.18	242,673.17	9,400,807.11	10	8.36872	0.31336
67	25-Jul-11	173,576.53	65,307.26	238,883.80	9,227,230.58	10	8.33638	0.307574
68	25-Aug-11	171,293.09	63,850.25	235,143.34	9,055,937.49	10	8.30372	0.301865
69	25-Sep-11	169,035.38	62,415.83	231,451.21	8,886,902.11	10	8.27071	0.29623
70	25-Oct-11	166,803.13	61,003.70	227,806.83	8,720,098.98	10	8.23734	0.29067
71	25-Nov-11	164,596.05	59,613.56	224,209.61	8,555,502.93	10	8.20361	0.285183
72	25-Dec-11	162,413.88	58,245.11	220,658.99	8,393,089.05	10	8.16949	0.27977
73	25-Jan-12	151,290.31	56,898.04	208,188.36	8,241,798.73	10	8.13498	0.274727
74	25-Feb-12	149,250.58	55,658.51	204,909.09	8,092,548.15	10	8.10384	0.269752
75	25-Mar-12	147,234.49	54,438.76	201,673.24	7,945,313.66	10	8.07243	0.264844
76	25-Apr-12	145,241.76	53,238.51	198,480.27	7,800,071.90	10	8.04074	0.260002
77	25-May-12	143,272.15	52,057.49	195,329.64	7,656,799.75	10	8.00877	0.255227
78	25-Jun-12	141,325.40	50,895.43	192,220.83	7,515,474.35	10	7.97651	0.250516
79	25-Jul-12	139,401.26	49,752.08	189,153.33	7,376,073.09	10	7.94394	0.245869
80	25-Aug-12	137,499.47	48,627.15	186,126.63	7,238,573.62	10	7.91106	0.241286
81	25-Sep-12	135,619.81	47,520.41	183,140.21	7,102,953.81	10	7.87786	0.236765
82	25-Oct-12	133,762.01	46,431.58	180,193.59	6,969,191.80	10	7.84433	0.232306
83	25-Nov-12	131,925.84	45,360.43	177,286.27	6,837,265.96	10	7.81045	0.227909
84	25-Dec-12	130,111.07	44,306.70	174,417.76	6,707,154.89	10	7.77621	0.223572
85	25-Jan-13	111,921.20	43,270.14	155,191.34	6,595,233.69	10	7.74161	0.219841
86	25-Feb-13	110,378.52	42,406.47	152,784.99	6,484,855.17	10	7.71584	0.216162
87	25-Mar-13	108,854.63	41,556.96	150,411.59	6,376,000.54	10	7.68997	0.212533
88	25-Apr-13	107,349.30	40,721.41	148,070.71	6,268,651.24	10	7.664	0.208955
89	25-May-13	105,862.33	39,899.61	145,761.93	6,162,788.92	10	7.63793	0.205426
90	25-Jun-13	104,393.50	39,091.35	143,484.85	6,058,395.42	10	7.61175	0.201947
91	25-Jul-13	102,942.62	38,296.44	141,239.06	5,955,452.80	10	7.58546	0.198515
92	25-Aug-13	101,509.47	37,514.67	139,024.14	5,853,943.33	10	7.55906	0.195131
93	25-Sep-13	100,093.85	36,745.86	136,839.72	5,753,849.47	10	7.53254	0.191795
94	25-Oct-13	98,695.57	35,989.81	134,685.38	5,655,153.91	10	7.50589	0.188505
95	25-Nov-13	97,314.42	35,246.34	132,560.75	5,557,839.49	10	7.47913	0.185261
96	25-Dec-13	95,950.20	34,515.25	130,465.45	5,461,889.29	10	7.45223	0.182063
97	25-Jan-14	80,174.52	33,796.36	113,970.89	5,381,714.77	10	7.4252	0.17939
98	25-Feb-14	79,110.95	33,223.87	112,334.82	5,302,603.81	10	7.40817	0.176753
99	25-Mar-14	78,060.49	32,660.32	110,720.81	5,224,543.33	10	7.39116	0.174151
100	25-Apr-14	77,022.97	32,105.59	109,128.56	5,147,520.36	10	7.37418	0.171584
101	25-May-14	75,998.24	31,559.55	107,557.79	5,071,522.12	10	7.35722	0.169051
102	25-Jun-14	74,986.17	31,022.06	106,008.23	4,996,535.95	10	7.3403	0.166551
103	25-Jul-14	73,986.59	30,493.01	104,479.60	4,922,549.36	10	7.3234	0.164085
104	25-Aug-14	72,999.36	29,972.25	102,971.61	4,849,549.99	10	7.30652	0.161652
105	25-Sep-14	72,024.34	29,459.68	101,484.02	4,777,525.65	10	7.28967	0.159251
106	25-Oct-14	71,061.38	28,955.16	100,016.54	4,706,464.28	10	7.27284	0.156882
107	25-Nov-14	70,110.34	28,458.58	98,568.92	4,636,353.94	10	7.25604	0.154545
108	25-Dec-14	69,171.07	27,969.82	97,140.89	4,567,182.87	10	7.23926	0.152239
109	25-Jan-15	55,912.22	27,488.76	83,400.98	4,511,270.65	10	7.22251	0.150376
110	25-Feb-15	55,275.74	27,127.15	82,402.89	4,455,994.90	10	7.21583	0.148533
111	25-Mar-15	54,646.27	26,770.08	81,416.35	4,401,348.63	10	7.20919	0.146712
112	25-Apr-15	54,023.73	26,417.49	80,441.22	4,347,324.91	10	7.20256	0.144911
113	25-May-15	53,408.03	26,069.33	79,477.36	4,293,916.88	10	7.19597	0.143131
114	25-Jun-15	52,799.11	25,725.55	78,524.66	4,241,117.76	10	7.18939	0.141371
115	25-Jul-15	52,532.76	25,386.08	77,918.84	4,188,585.00	10	7.18285	0.13962
116	25-Aug-15	51,931.59	25,048.89	76,980.48	4,136,653.41	10	7.17633	0.137888
117	25-Sep-15	52,889.14	24,715.94	77,605.08	4,083,764.27	10	7.16984	0.136125
118	25-Oct-15	52,275.74	24,377.95	76,653.69	4,031,488.53	10	7.16338	0.134383
119	25-Nov-15	51,669.15	24,044.27	75,713.42	3,979,819.38	10	7.15694	0.132661
120	25-Dec-15	51,069.30	23,714.84	74,784.15	3,928,750.07	10	7.15053	0.130958
121	25-Jan-16	50,476.11	23,389.63	73,865.74	3,878,273.96	10	7.14414	0.129276
122	25-Feb-16	49,889.51	23,068.56	72,958.07	3,828,384.45	10	7.13778	0.127613
123	25-Mar-16	49,309.43	22,751.59	72,061.02	3,779,075.02	10	7.13144	0.125969
124	25-Apr-16	48,735.80	22,438.68	71,174.47	3,730,339.22	10	7.12513	0.124345
125	25-May-16	48,168.54	22,129.75	70,298.30	3,682,170.68	10	7.11884	0.122739
126	25-Jun-16	47,607.59	21,824.78	69,432.38	3,634,563.08	10	7.11258	0.121152
127	25-Jul-16	47,052.89	21,523.71	68,576.59	3,587,510.20	10	7.10634	0.119584
128	25-Aug-16	46,504.35	21,226.48	67,730.83	3,541,005.85	10	7.10013	0.118034
129	25-Sep-16	45,961.92	20,933.06	66,894.98	3,495,043.93	10	7.09394	0.116501
130	25-Oct-16	45,425.52	20,643.39	66,068.91	3,449,618.41	10	7.08777	0.114987
131	25-Nov-16	44,895.10	20,357.42	65,252.53	3,404,723.30	10	7.08163	0.113491
132	25-Dec-16	44,370.59	20,075.12	64,445.71	3,360,352.71	10	7.07551	0.112012
133	25-Jan-17	43,851.92	19,796.43	63,648.35	3,316,500.79	10	7.06941	0.11055
134	25-Feb-17	43,339.03	19,521.31	62,860.34	3,273,161.76	10	7.06334	0.109105
135	25-Mar-17	42,831.86	19,249.71	62,081.57	3,230,329.90	10	7.05729	0.107678
136	25-Apr-17	42,330.34	18,981.59	61,311.93	3,187,999.56	10	7.05126	0.106267
137	25-May-17	41,834.41	18,716.91	60,551.33	3,146,165.15	10	7.04526	0.104872
138	25-Jun-17	41,344.02	18,455.62	59,799.65	3,104,821.13	10	7.03928	0.103494
139	25-Jul-17	40,859.10	18,197.69	59,056.79	3,063,962.03	10	7.03333	0.102132
140	25-Aug-17	40,379.59	17,943.06	58,322.65	3,023,582.44	10	7.0274	0.100786
141	25-Sep-17	39,905.43	17,691.70	57,597.14	2,983,677.00	10	7.02149	0.099456
142	25-Oct-17	39,436.57	17,443.57	56,880.14	2,944,240.43	10	7.0156	0.098141
143	25-Nov-17	38,972.95	17,198.62	56,171.57	2,905,267.48	10	7.00974	0.096842
144	25-Dec-17	38,514.51	16,956.82	55,471.33	2,866,752.97	10	7.00389	0.095558
145	25-Jan-18	38,061.19	16,718.13	54,779.32	2,828,691.78	10	6.99808	0.09429
146	25-Feb-18	37,612.94	16,482.50	54,095.44	2,791,078.85	10	6.99228	0.093036
147	25-Mar-18	37,169.70	16,249.91	53,419.61	2,753,909.15	10	6.98651	0.091797
148	25-Apr-18	36,731.42	16,020.30	52,751.72	2,717,177.73	10	6.98075	0.090573
149	25-May-18	36,298.04	15,793.65	52,091.69	2,680,879.69	10	6.97503	0.089363
150	25-Jun-18	35,869.52	15,569.92	51,439.44	2,645,010.17	10	6.96932	0.088167
151	25-Jul-18	35,445.79	15,349.07	50,794.85	2,609,564.38	10	6.96363	0.086985
152	25-Aug-18	35,026.80	15,131.06	50,157.86	2,574,537.58	10	6.95797	0.085818
153	25-Sep-18	34,612.52	14,915.86	49,528.38	2,539,925.06	10	6.95233	0.084664
154	25-Oct-18	34,202.87	14,703.44	48,906.30	2,505,722.20	10	6.94671	0.083524
155	25-Nov-18	33,797.81	14,493.75	48,291.56	2,471,924.38	10	6.94111	0.082397
156	25-Dec-18	33,397.30	14,286.77	47,684.07	2,438,527.09	10	6.93554	0.081284
157	25-Jan-19	33,001.28	14,082.46	47,083.74	2,405,525.81	10	6.92998	0.080184
158	25-Feb-19	32,609.70	13,880.79	46,490.48	2,372,916.11	10	6.92445	0.079097
159	25-Mar-19	32,222.51	13,681.72	45,904.23	2,340,693.60	10	6.91894	0.078023
160	25-Apr-19	31,839.67	13,485.22	45,324.89	2,308,853.93	10	6.91345	0.076962
161	25-May-19	31,461.13	13,291.26	44,752.40	2,277,392.80	10	6.90798	0.075913
162	25-Jun-19	31,086.85	13,099.82	44,186.66	2,246,305.95	10	6.90253	0.074877
163	25-Jul-19	30,716.76	12,910.84	43,627.61	2,215,589.19	10	6.89711	0.073853
164	25-Aug-19	30,350.84	12,724.32	43,075.15	2,185,238.35	10	6.8917	0.072841
165	25-Sep-19	29,989.03	12,540.20	42,529.23	2,155,249.32	10	6.88632	0.071842
166	25-Oct-19	29,631.29	12,358.47	41,989.76	2,125,618.03	10	6.88095	0.070854
167	25-Nov-19	29,277.58	12,179.10	41,456.68	2,096,340.45	10	6.87561	0.069878
168	25-Dec-19	28,927.84	12,002.05	40,929.89	2,067,412.61	10	6.87029	0.068914
169	25-Jan-20	28,582.04	11,827.30	40,409.34	2,038,830.57	10	6.86499	0.067961
170	25-Feb-20	28,240.14	11,654.81	39,894.95	2,010,590.43	10	6.8597	0.06702
171	25-Mar-20	27,902.09	11,484.57	39,386.65	1,982,688.35	10	6.85444	0.06609
172	25-Apr-20	27,567.84	11,316.53	38,884.37	1,955,120.50	10	6.8492	0.065171
173	25-May-20	27,237.37	11,150.68	38,388.04	1,927,883.14	10	6.84398	0.064263
174	25-Jun-20	26,910.62	10,986.98	37,897.60	1,900,972.52	10	6.83878	0.063366
175	25-Jul-20	26,587.55	10,825.41	37,412.96	1,874,384.97	10	6.8336	0.062479
176	25-Aug-20	26,268.13	10,665.94	36,934.08	1,848,116.84	10	6.82844	0.061604
177	25-Sep-20	25,952.32	10,508.55	36,460.87	1,822,164.52	10	6.8233	0.060739
178	25-Oct-20	25,640.07	10,353.21	35,993.28	1,796,524.45	10	6.81818	0.059884
179	25-Nov-20	25,331.35	10,199.89	35,531.24	1,771,193.11	10	6.81308	0.05904
180	25-Dec-20	25,026.11	10,048.57	35,074.69	1,746,166.99	10	6.808	0.058206
181	25-Jan-21	24,724.33	9,899.23	34,623.56	1,721,442.67	10	6.80294	0.057381
182	25-Feb-21	24,425.96	9,751.83	34,177.79	1,697,016.71	10	6.7979	0.056567
183	25-Mar-21	24,130.96	9,606.36	33,737.32	1,672,885.75	10	6.79288	0.055763
184	25-Apr-21	23,839.30	9,462.79	33,302.08	1,649,046.46	10	6.78788	0.054968
185	25-May-21	23,550.94	9,321.09	32,872.03	1,625,495.52	10	6.7829	0.054183
186	25-Jun-21	23,265.84	9,181.25	32,447.09	1,602,229.67	10	6.77793	0.053408
187	25-Jul-21	22,983.98	9,043.23	32,027.21	1,579,245.70	10	6.77299	0.052642
188	25-Aug-21	22,705.30	8,907.03	31,612.33	1,556,540.39	10	6.76806	0.051885
189	25-Sep-21	22,429.79	8,772.60	31,202.39	1,534,110.60	10	6.76316	0.051137
190	25-Oct-21	22,157.40	8,639.94	30,797.34	1,511,953.20	10	6.75827	0.050398
191	25-Nov-21	21,888.10	8,509.02	30,397.12	1,490,065.11	10	6.7534	0.049669
192	25-Dec-21	21,621.85	8,379.82	30,001.67	1,468,443.25	10	6.74855	0.048948
193	25-Jan-22	21,358.63	8,252.31	29,610.94	1,447,084.62	10	6.74372	0.048236
194	25-Feb-22	21,098.39	8,126.48	29,224.87	1,425,986.23	10	6.73891	0.047533
195	25-Mar-22	20,841.12	8,002.30	28,843.41	1,405,145.11	10	6.73412	0.046838
196	25-Apr-22	20,586.76	7,879.75	28,466.51	1,384,558.35	10	6.72934	0.046152
197	25-May-22	20,335.30	7,758.82	28,094.11	1,364,223.06	10	6.72458	0.045474
198	25-Jun-22	20,086.69	7,639.47	27,726.17	1,344,136.37	10	6.71985	0.044805
199	25-Jul-22	19,840.91	7,521.71	27,362.62	1,324,295.45	10	6.71513	0.044143
200	25-Aug-22	19,597.93	7,405.49	27,003.42	1,304,697.52	10	6.71043	0.04349
201	25-Sep-22	19,357.72	7,290.80	26,648.53	1,285,339.80	10	6.70574	0.042845
202	25-Oct-22	19,120.24	7,177.63	26,297.88	1,266,219.56	10	6.70108	0.042207
203	25-Nov-22	18,885.47	7,065.96	25,951.43	1,247,334.08	10	6.69643	0.041578
204	25-Dec-22	18,653.37	6,955.76	25,609.14	1,228,680.71	10	6.6918	0.040956
205	25-Jan-23	18,423.93	6,847.02	25,270.94	1,210,256.78	10	6.68719	0.040342
206	25-Feb-23	18,197.09	6,739.72	24,936.81	1,192,059.69	10	6.6826	0.039735
207	25-Mar-23	17,972.85	6,633.83	24,606.68	1,174,086.84	10	6.67802	0.039136
208	25-Apr-23	17,751.16	6,529.36	24,280.52	1,156,335.68	10	6.67346	0.038545
209	25-May-23	17,532.01	6,426.26	23,958.28	1,138,803.67	10	6.66892	0.03796
210	25-Jun-23	17,315.36	6,324.54	23,639.90	1,121,488.30	10	6.6644	0.037383
211	25-Jul-23	17,101.19	6,224.16	23,325.36	1,104,387.11	10	6.6599	0.036813
212	25-Aug-23	16,889.47	6,125.12	23,014.59	1,087,497.64	10	6.65541	0.03625
213	25-Sep-23	16,680.17	6,027.40	22,707.57	1,070,817.47	10	6.65094	0.035694
214	25-Oct-23	16,473.26	5,930.98	22,404.24	1,054,344.21	10	6.64649	0.035145
215	25-Nov-23	16,268.72	5,835.84	22,104.56	1,038,075.49	10	6.64205	0.034603
216	25-Dec-23	16,066.53	5,741.97	21,808.50	1,022,008.96	10	6.63763	0.034067
217	25-Jan-24	15,866.65	5,649.35	21,516.00	1,006,142.30	10	6.63323	0.033538
218	25-Feb-24	15,669.07	5,557.97	21,227.04	990,473.24	10	6.62885	0.033016
219	25-Mar-24	15,473.75	5,467.81	20,941.55	974,999.49	10	6.62448	0.0325
220	25-Apr-24	15,280.67	5,378.85	20,659.52	959,718.82	10	6.62013	0.031991
221	25-May-24	15,089.80	5,291.09	20,380.89	944,629.02	10	6.61579	0.031488
222	25-Jun-24	14,901.13	5,204.49	20,105.63	929,727.88	10	6.61148	0.030991
223	25-Jul-24	14,714.63	5,119.06	19,833.69	915,013.25	10	6.60718	0.0305
224	25-Aug-24	14,530.27	5,034.78	19,565.05	900,482.98	10	6.60289	0.030016
225	25-Sep-24	14,348.03	4,951.63	19,299.66	886,134.95	10	6.59863	0.029538
226	25-Oct-24	14,167.89	4,869.59	19,037.48	871,967.07	10	6.59438	0.029066
227	25-Nov-24	13,989.82	4,788.66	18,778.47	857,977.25	10	6.59014	0.028599
228	25-Dec-24	13,813.80	4,708.81	18,522.61	844,163.46	10	6.58592	0.028139
229	25-Jan-25	13,639.80	4,630.04	18,269.84	830,523.66	10	6.58172	0.027684
230	25-Feb-25	13,467.82	4,552.33	18,020.15	817,055.84	10	6.57754	0.027235
231	25-Mar-25	13,297.81	4,475.68	17,773.49	803,758.03	10	6.57337	0.026792
232	25-Apr-25	13,129.77	4,400.05	17,529.82	790,628.26	10	6.56922	0.026354
233	25-May-25	12,963.66	4,325.45	17,289.11	777,664.60	10	6.56508	0.025922
234	25-Jun-25	12,799.48	4,251.86	17,051.33	764,865.12	10	6.56096	0.025496
235	25-Jul-25	12,637.19	4,179.26	16,816.45	752,227.93	10	6.55685	0.025074
236	25-Aug-25	12,476.78	4,107.64	16,584.42	739,751.15	10	6.55277	0.024658
237	25-Sep-25	12,318.22	4,037.00	16,355.22	727,432.93	10	6.54869	0.024248
238	25-Oct-25	12,161.49	3,967.32	16,128.81	715,271.44	10	6.54464	0.023842
239	25-Nov-25	12,006.58	3,898.58	15,905.17	703,264.86	10	6.54059	0.023442
240	25-Dec-25	11,853.47	3,830.78	15,684.25	691,411.39	10	6.53657	0.023047
241	25-Jan-26	11,702.12	3,763.90	15,466.03	679,709.27	10	6.53256	0.022657
242	25-Feb-26	11,552.53	3,697.94	15,250.47	668,156.74	10	6.52856	0.022272
243	25-Mar-26	11,404.68	3,632.87	15,037.55	656,752.06	10	6.52458	0.021892
244	25-Apr-26	11,258.54	3,568.69	14,827.23	645,493.52	10	6.52062	0.021516
245	25-May-26	11,114.10	3,505.39	14,619.49	634,379.42	10	6.51667	0.021146
246	25-Jun-26	10,971.34	3,442.96	14,414.29	623,408.08	10	6.51274	0.02078
247	25-Jul-26	10,830.23	3,381.38	14,211.61	612,577.85	10	6.50882	0.020419
248	25-Aug-26	10,690.77	3,320.64	14,011.41	601,887.08	10	6.50492	0.020063
249	25-Sep-26	10,552.92	3,260.74	13,813.66	591,334.16	10	6.50103	0.019711
250	25-Oct-26	10,416.69	3,201.66	13,618.34	580,917.47	10	6.49716	0.019364
251	25-Nov-26	10,282.03	3,143.39	13,425.43	570,635.44	10	6.4933	0.019021
252	25-Dec-26	10,148.95	3,085.93	13,234.88	560,486.49	10	6.48946	0.018683
253	25-Jan-27	10,017.42	3,029.26	13,046.68	550,469.07	10	6.48563	0.018349
254	25-Feb-27	9,887.42	2,973.37	12,860.79	540,581.65	10	6.48182	0.018019
255	25-Mar-27	9,758.94	2,918.25	12,677.19	530,822.71	10	6.47802	0.017694
256	25-Apr-27	9,631.96	2,863.89	12,495.85	521,190.74	10	6.47423	0.017373
257	25-May-27	9,506.46	2,810.29	12,316.75	511,684.28	10	6.47046	0.017056
258	25-Jun-27	9,382.43	2,757.43	12,139.86	502,301.85	10	6.46671	0.016743
259	25-Jul-27	9,259.85	2,705.30	11,965.16	493,041.99	10	6.46297	0.016435
260	25-Aug-27	9,138.71	2,653.90	11,792.61	483,903.28	10	6.45924	0.01613
261	25-Sep-27	9,018.98	2,603.21	11,622.19	474,884.30	10	6.45553	0.015829
262	25-Oct-27	8,900.66	2,553.23	11,453.89	465,983.64	10	6.45184	0.015533
263	25-Nov-27	8,783.72	2,503.95	11,287.67	457,199.92	10	6.44815	0.01524
264	25-Dec-27	8,668.16	2,455.35	11,123.50	448,531.76	10	6.44449	0.014951
265	25-Jan-28	8,553.95	2,407.43	10,961.38	439,977.82	10	6.44083	0.014666
266	25-Feb-28	8,441.08	2,360.19	10,801.26	431,536.74	10	6.43719	0.014385
267	25-Mar-28	8,329.53	2,313.60	10,643.13	423,207.21	10	6.43357	0.014107
268	25-Apr-28	8,219.30	2,267.67	10,486.97	414,987.91	10	6.42996	0.013833
269	25-May-28	8,110.37	2,222.38	10,332.75	406,877.54	10	6.42636	0.013563
270	25-Jun-28	8,002.71	2,177.74	10,180.45	398,874.82	10	6.42277	0.013296
271	25-Jul-28	7,896.33	2,133.72	10,030.05	390,978.50	10	6.4192	0.013033
272	25-Aug-28	7,791.20	2,090.32	9,881.51	383,187.30	10	6.41565	0.012773
273	25-Sep-28	7,687.31	2,047.53	9,734.84	375,499.99	10	6.41211	0.012517
274	25-Oct-28	7,584.64	2,005.35	9,589.99	367,915.35	10	6.40858	0.012264
275	25-Nov-28	7,483.18	1,963.77	9,446.95	360,432.17	10	6.40506	0.012014
276	25-Dec-28	7,382.93	1,922.77	9,305.70	353,049.24	10	6.40156	0.011768
277	25-Jan-29	7,283.86	1,882.36	9,166.22	345,765.39	10	6.39807	0.011526
278	25-Feb-29	7,185.96	1,842.53	9,028.48	338,579.43	10	6.3946	0.011286
279	25-Mar-29	7,089.22	1,803.26	8,892.47	331,490.21	10	6.39114	0.01105
280	25-Apr-29	6,993.62	1,764.55	8,758.17	324,496.59	10	6.38769	0.010817
281	25-May-29	6,899.16	1,726.39	8,625.55	317,597.43	10	6.38426	0.010587
282	25-Jun-29	6,805.82	1,688.78	8,494.60	310,791.62	10	6.38084	0.01036
283	25-Jul-29	6,713.58	1,651.71	8,365.29	304,078.04	10	6.37743	0.010136
284	25-Aug-29	6,622.44	1,615.17	8,237.61	297,455.60	10	6.37404	0.009915
285	25-Sep-29	6,532.38	1,579.16	8,111.54	290,923.22	10	6.37066	0.009697
286	25-Oct-29	6,443.40	1,543.66	7,987.06	284,479.82	10	6.36729	0.009483
287	25-Nov-29	6,355.47	1,508.68	7,864.14	278,124.35	10	6.36393	0.009271
288	25-Dec-29	6,268.59	1,474.20	7,742.78	271,855.77	10	6.36059	0.009062
289	25-Jan-30	6,182.74	1,440.22	7,622.95	265,673.03	10	6.35726	0.008856
290	25-Feb-30	6,097.92	1,406.73	7,504.64	259,575.11	10	6.35395	0.008653
291	25-Mar-30	6,014.10	1,373.72	7,387.83	253,561.01	10	6.35064	0.008452
292	25-Apr-30	5,931.29	1,341.20	7,272.49	247,629.72	10	6.34735	0.008254
293	25-May-30	5,849.47	1,309.15	7,158.62	241,780.25	10	6.34408	0.008059
294	25-Jun-30	5,768.63	1,277.57	7,046.19	236,011.62	10	6.34081	0.007867
295	25-Jul-30	5,688.75	1,246.45	6,935.20	230,322.88	10	6.33756	0.007677
296	25-Aug-30	5,609.83	1,215.78	6,825.61	224,713.05	10	6.33432	0.00749
297	25-Sep-30	5,531.85	1,185.57	6,717.42	219,181.20	10	6.33109	0.007306
298	25-Oct-30	5,454.81	1,155.79	6,610.60	213,726.39	10	6.32788	0.007124
299	25-Nov-30	5,378.69	1,126.46	6,505.15	208,347.70	10	6.32467	0.006945
300	25-Dec-30	5,303.49	1,097.56	6,401.04	203,044.21	10	6.32149	0.006768
301	25-Jan-31	5,229.19	1,069.08	6,298.27	197,815.02	10	6.31831	0.006594
302	25-Feb-31	5,155.78	1,041.03	6,196.81	192,659.24	10	6.31514	0.006422
303	25-Mar-31	5,083.26	1,013.39	6,096.64	187,575.98	10	6.31199	0.006253
304	25-Apr-31	5,011.61	986.16	5,997.76	182,564.37	10	6.30885	0.006085
305	25-May-31	4,940.82	959.33	5,900.15	177,623.55	10	6.30572	0.005921
306	25-Jun-31	4,870.89	932.91	5,803.80	172,752.66	10	6.30261	0.005758
307	25-Jul-31	4,801.80	906.88	5,708.68	167,950.87	10	6.2995	0.005598
308	25-Aug-31	4,733.54	881.24	5,614.78	163,217.33	10	6.29641	0.005441
309	25-Sep-31	4,666.11	855.98	5,522.09	158,551.22	10	6.29333	0.005285
310	25-Oct-31	4,599.49	831.11	5,430.60	153,951.72	10	6.29026	0.005132
311	25-Nov-31	4,533.69	806.61	5,340.29	149,418.04	10	6.28721	0.004981
312	25-Dec-31	4,468.67	782.47	5,251.15	144,949.36	10	6.28416	0.004832
313	25-Jan-32	4,404.45	758.7	5,163.16	140,544.91	10	6.28113	0.004685
314	25-Feb-32	4,341.01	735.3	5,076.30	136,203.91	10	6.27811	0.00454
315	25-Mar-32	4,278.33	712.24	4,990.58	131,925.57	10	6.2751	0.004398
316	25-Apr-32	4,216.42	689.54	4,905.96	127,709.15	10	6.2721	0.004257
317	25-May-32	4,155.26	667.19	4,822.45	123,553.89	10	6.26912	0.004118
318	25-Jun-32	4,094.85	645.17	4,740.02	119,459.05	10	6.26615	0.003982
319	25-Jul-32	4,035.17	623.49	4,658.66	115,423.88	10	6.26318	0.003847
320	25-Aug-32	3,976.21	602.15	4,578.37	111,447.67	10	6.26023	0.003715
321	25-Sep-32	3,917.98	581.13	4,499.12	107,529.69	10	6.25729	0.003584
322	25-Oct-32	3,860.46	560.44	4,420.90	103,669.22	10	6.25437	0.003456
323	25-Nov-32	3,803.64	540.07	4,343.71	99,865.58	10	6.25145	0.003329
324	25-Dec-32	3,747.52	520.01	4,267.53	96,118.06	10	6.24855	0.003204
325	25-Jan-33	3,692.09	500.27	4,192.35	92,425.97	10	6.24565	0.003081
326	25-Feb-33	3,637.33	480.83	4,118.16	88,788.64	10	6.24277	0.00296
327	25-Mar-33	3,583.25	461.69	4,044.94	85,205.39	10	6.2399	0.00284
328	25-Apr-33	3,529.83	442.86	3,972.68	81,675.57	10	6.23704	0.002723
329	25-May-33	3,477.06	424.32	3,901.38	78,198.50	10	6.2342	0.002607
330	25-Jun-33	3,424.95	406.07	3,831.02	74,773.56	10	6.23136	0.002492
331	25-Jul-33	3,373.47	388.11	3,761.58	71,400.08	10	6.22854	0.00238
332	25-Aug-33	3,322.64	370.43	3,693.07	68,077.45	10	6.22572	0.002269
333	25-Sep-33	3,272.42	353.03	3,625.46	64,805.02	10	6.22292	0.00216
334	25-Oct-33	3,222.83	335.91	3,558.74	61,582.19	10	6.22013	0.002053
335	25-Nov-33	3,173.85	319.06	3,492.92	58,408.34	10	6.21735	0.001947
336	25-Dec-33	3,125.48	302.49	3,427.96	55,282.86	10	6.21458	0.001843
337	25-Jan-34	3,077.70	286.17	3,363.88	52,205.16	10	6.21182	0.00174
338	25-Feb-34	3,030.52	270.12	3,300.64	49,174.64	10	6.20908	0.001639
339	25-Mar-34	2,983.92	254.33	3,238.25	46,190.72	10	6.20634	0.00154
340	25-Apr-34	2,937.90	238.79	3,176.69	43,252.82	10	6.20362	0.001442
341	25-May-34	2,892.45	223.51	3,115.96	40,360.36	10	6.20091	0.001345
342	25-Jun-34	2,847.57	208.47	3,056.04	37,512.79	10	6.19821	0.00125
343	25-Jul-34	2,803.25	193.68	2,996.92	34,709.54	10	6.19552	0.001157
344	25-Aug-34	2,759.48	179.13	2,938.60	31,950.07	10	6.19285	0.001065
345	25-Sep-34	2,716.25	164.81	2,881.07	29,233.81	10	6.19019	0.000974
346	25-Oct-34	2,673.57	150.74	2,824.31	26,560.24	10	6.18754	0.000885
347	25-Nov-34	2,631.42	136.89	2,768.31	23,928.83	10	6.1849	0.000798
348	25-Dec-34	2,589.79	123.28	2,713.07	21,339.04	10	6.18228	0.000711
349	25-Jan-35	2,548.69	109.89	2,658.58	18,790.35	10	6.17968	0.000626
350	25-Feb-35	2,508.10	96.72	2,604.83	16,282.24	10	6.1771	0.000543
351	25-Mar-35	2,468.02	83.78	2,551.80	13,814.22	10	6.17454	0.00046
352	25-Apr-35	2,428.45	71.05	2,499.50	11,385.77	10	6.17201	0.00038
353	25-May-35	2,389.37	58.54	2,447.91	8,996.39	10	6.16953	0.0003
354	25-Jun-35	2,350.79	46.23	2,397.03	6,645.60	10	6.16711	0.000222
355	25-Jul-35	2,233.98	34.14	2,268.12	4,411.62	10	6.16482	0.000147
356	25-Aug-35	2,197.67	22.66	2,220.33	2,213.95	10	6.16253	7.38E-05
357	25-Sep-35	1,776.03	11.37	1,787.39	437.92	10	6.16083	1.46E-05
358	25-Oct-35	437.92	2.25	440.17	0	10	6.15826	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	14,981,415.96	44,981,415.96
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	372,060.72	121,000.00	493,060.72	29,627,939.28	4.84	4.84	0.987597976
2	25-Feb-06	368,658.35	246,899.49	615,557.84	29,259,280.93	10	10	0.975309364
3	25-Mar-06	365,286.18	243,827.34	609,113.52	28,893,994.75	10	10	0.963133158
4	25-Apr-06	361,943.94	240,783.29	602,727.23	28,532,050.81	10	10	0.95106836
5	25-May-06	358,631.37	237,767.09	596,398.46	28,173,419.45	10	10	0.939113982
6	25-Jun-06	355,348.20	234,759.77	590,107.98	27,818,071.24	10	9.9992	0.927269041
7	25-Jul-06	352,094.19	231,442.78	583,536.97	27,465,977.05	10	9.98385	0.915532568
8	25-Aug-06	348,869.07	228,047.15	576,916.22	27,117,107.99	10	9.96348	0.9039036
9	25-Sep-06	345,672.58	224,574.77	570,247.35	26,771,435.40	10	9.938	0.89238118
10	25-Oct-06	342,504.48	221,046.45	563,550.93	26,428,930.93	10	9.90816	0.880964364
11	25-Nov-06	339,364.51	217,464.91	556,829.42	26,089,566.42	10	9.87395	0.869652214
12	25-Dec-06	336,252.42	213,928.03	550,180.45	25,753,314.00	10	9.8397	0.8584438
13	25-Jan-07	333,167.97	210,435.23	543,603.20	25,420,146.02	10	9.80543	0.847338201
14	25-Feb-07	330,110.92	206,985.94	537,096.86	25,090,035.10	10	9.77111	0.836334503
15	25-Mar-07	327,081.02	203,579.60	530,660.62	24,762,954.09	10	9.73675	0.825431803
16	25-Apr-07	324,078.03	200,215.66	524,293.69	24,438,876.06	10	9.70235	0.814629202
17	25-May-07	321,101.71	196,893.58	517,995.29	24,117,774.34	10	9.66789	0.803925811
18	25-Jun-07	318,151.84	193,612.81	511,764.65	23,799,622.50	10	9.63337	0.79332075
19	25-Jul-07	315,228.17	190,372.84	505,601.01	23,484,394.33	10	9.59878	0.782813144
20	25-Aug-07	312,330.47	187,173.12	499,503.60	23,172,063.86	10	9.56413	0.772402129
21	25-Sep-07	309,458.52	184,013.15	493,471.68	22,862,605.34	10	9.5294	0.762086845
22	25-Oct-07	306,612.09	180,892.42	487,504.51	22,555,993.25	10	9.49458	0.751866442
23	25-Nov-07	303,790.95	177,810.43	481,601.38	22,252,202.30	10	9.45968	0.741740077
24	25-Dec-07	300,994.87	174,766.67	475,761.55	21,951,207.43	10	9.42469	0.731706914
25	25-Jan-08	298,223.65	171,760.67	469,984.31	21,652,983.79	10	9.38959	0.721766126
26	25-Feb-08	295,477.05	168,791.92	464,268.97	21,357,506.74	10	9.35438	0.711916891
27	25-Mar-08	292,754.86	165,859.97	458,614.83	21,064,751.89	10	9.31906	0.702158396
28	25-Apr-08	290,056.86	162,964.34	453,021.20	20,774,695.03	10	9.28362	0.692489834
29	25-May-08	287,382.84	160,104.56	447,487.41	20,487,312.18	10	9.24805	0.682910406
30	25-Jun-08	284,732.59	157,280.18	442,012.78	20,202,579.59	10	9.21235	0.67341932
31	25-Jul-08	282,105.90	154,490.75	436,596.65	19,920,473.68	10	9.1765	0.664015789
32	25-Aug-08	279,502.56	151,735.82	431,238.38	19,640,971.12	10	9.14049	0.654699037
33	25-Sep-08	276,922.37	149,014.94	425,937.31	19,364,048.75	10	9.10433	0.645468292
34	25-Oct-08	274,365.11	146,327.70	420,692.81	19,089,683.64	10	9.068	0.636322788
35	25-Nov-08	271,830.58	143,673.65	415,504.24	18,817,853.06	10	9.03149	0.627261769
36	25-Dec-08	269,318.60	141,052.38	410,370.98	18,548,534.46	10	8.9948	0.618284482
37	25-Jan-09	266,828.94	138,463.47	405,292.41	18,281,705.52	10	8.95791	0.609390184
38	25-Feb-09	264,361.43	135,906.50	400,267.93	18,017,344.09	10	8.92082	0.600578136
39	25-Mar-09	261,915.86	133,381.08	395,296.93	17,755,428.24	10	8.88351	0.591847608
40	25-Apr-09	259,492.03	130,886.80	390,378.83	17,495,936.21	10	8.84598	0.583197874
41	25-May-09	257,089.76	128,423.26	385,513.02	17,238,846.45	10	8.80821	0.574628215
42	25-Jun-09	254,708.86	125,990.08	380,698.94	16,984,137.59	10	8.7702	0.56613792
43	25-Jul-09	252,349.13	123,586.87	375,936.00	16,731,788.46	10	8.73193	0.557726282
44	25-Aug-09	250,010.39	121,213.26	371,223.64	16,481,778.08	10	8.69339	0.549392603
45	25-Sep-09	247,692.45	118,868.85	366,561.30	16,234,085.63	10	8.65457	0.541136188
46	25-Oct-09	245,395.13	116,553.30	361,948.43	15,988,690.50	10	8.61545	0.53295635
47	25-Nov-09	243,118.25	114,266.23	357,384.48	15,745,572.25	10	8.57603	0.524852408
48	25-Dec-09	240,861.62	112,007.28	352,868.90	15,504,710.63	10	8.53629	0.516823688
49	25-Jan-10	238,625.07	109,776.09	348,401.16	15,266,085.56	10	8.49621	0.508869519
50	25-Feb-10	236,408.41	107,572.33	343,980.74	15,029,677.15	10	8.45579	0.500989238
51	25-Mar-10	234,211.48	105,395.63	339,607.11	14,795,465.67	10	8.415	0.493182189
52	25-Apr-10	232,034.10	103,245.66	335,279.76	14,563,431.57	10	8.37384	0.485447719
53	25-May-10	229,876.09	101,122.08	330,998.17	14,333,555.49	10	8.33227	0.477785183
54	25-Jun-10	227,737.28	99,024.56	326,761.84	14,105,818.21	10	8.2903	0.47019394
55	25-Jul-10	225,617.50	96,952.77	322,570.28	13,880,200.70	10	8.2479	0.462673357
56	25-Aug-10	223,516.59	94,906.39	318,422.98	13,656,684.11	10	8.20504	0.455222804
57	25-Sep-10	221,434.38	92,885.10	314,319.48	13,435,249.73	10	8.16173	0.447841658
58	25-Oct-10	219,370.70	90,888.57	310,259.27	13,215,879.03	10	8.11792	0.440529301
59	25-Nov-10	217,325.38	88,916.51	306,241.89	12,998,553.65	10	8.07361	0.433285122
60	25-Dec-10	215,298.27	86,968.60	302,266.87	12,783,255.38	10	8.02876	0.426108513
61	25-Jan-11	180,171.51	85,044.55	265,216.06	12,603,083.87	10	7.98337	0.420102796
62	25-Feb-11	178,254.42	83,480.40	261,734.82	12,424,829.45	10	7.94857	0.414160982
63	25-Mar-11	176,354.88	81,938.36	258,293.24	12,248,474.57	10	7.91367	0.408282486
64	25-Apr-11	174,472.73	80,418.15	254,890.87	12,074,001.84	10	7.87868	0.402466728
65	25-May-11	172,607.81	78,919.47	251,527.28	11,901,394.04	10	7.84358	0.396713135
66	25-Jun-11	170,759.97	77,442.06	248,202.04	11,730,634.06	10	7.80837	0.391021135
67	25-Jul-11	168,929.07	75,985.64	244,914.71	11,561,704.99	10	7.77305	0.385390166
68	25-Aug-11	167,114.94	74,549.92	241,664.87	11,394,590.05	10	7.73761	0.379819668
69	25-Sep-11	165,317.45	73,134.66	238,452.10	11,229,272.60	10	7.70204	0.374309087
70	25-Oct-11	163,536.43	71,739.57	235,276.00	11,065,736.17	10	7.66635	0.368857872
71	25-Nov-11	161,771.75	70,364.40	232,136.15	10,903,964.42	10	7.63052	0.363465481
72	25-Dec-11	160,023.26	69,008.89	229,032.14	10,743,941.17	10	7.59455	0.358131372
73	25-Jan-12	150,859.70	67,672.78	218,532.48	10,593,081.47	10	7.55843	0.353102716
74	25-Feb-12	149,210.25	66,435.22	215,645.47	10,443,871.21	10	7.52588	0.34812904
75	25-Mar-12	147,576.30	65,215.65	212,791.96	10,296,294.91	10	7.49327	0.34320983
76	25-Apr-12	145,957.73	64,013.84	209,971.56	10,150,337.18	10	7.46061	0.338344573
77	25-May-12	144,354.38	62,829.54	207,183.92	10,005,982.81	10	7.42788	0.33353276
78	25-Jun-12	142,766.12	61,662.52	204,428.64	9,863,216.69	10	7.39508	0.32877389
79	25-Jul-12	141,192.82	60,512.56	201,705.38	9,722,023.86	10	7.36221	0.324067462
80	25-Aug-12	139,634.34	59,379.43	199,013.77	9,582,389.52	10	7.32927	0.319412984
81	25-Sep-12	138,090.55	58,262.89	196,353.45	9,444,298.97	10	7.29625	0.314809966
82	25-Oct-12	136,561.32	57,162.75	193,724.07	9,307,737.65	10	7.26314	0.310257922
83	25-Nov-12	135,046.51	56,078.76	191,125.28	9,172,691.13	10	7.22995	0.305756371
84	25-Dec-12	133,546.00	55,010.73	188,556.73	9,039,145.13	10	7.19667	0.301304838
85	25-Jan-13	118,305.29	53,958.43	172,263.72	8,920,839.84	10	7.1633	0.297361328
86	25-Feb-13	116,998.15	53,065.50	170,063.65	8,803,841.69	10	7.13818	0.29346139
87	25-Mar-13	115,703.83	52,185.65	167,889.48	8,688,137.86	10	7.11312	0.289604595
88	25-Apr-13	114,422.22	51,318.71	165,740.93	8,573,715.64	10	7.08811	0.285790521
89	25-May-13	113,153.21	50,464.49	163,617.69	8,460,562.44	10	7.06314	0.282018748
90	25-Jun-13	111,896.66	49,622.81	161,519.47	8,348,665.78	10	7.03823	0.278288859
91	25-Jul-13	110,652.47	48,793.51	159,445.98	8,238,013.31	10	7.01336	0.274600444
92	25-Aug-13	109,420.52	47,976.41	157,396.93	8,128,592.78	10	6.98854	0.270953093
93	25-Sep-13	108,200.70	47,171.34	155,372.04	8,020,392.08	10	6.96376	0.267346403
94	25-Oct-13	106,992.90	46,378.13	153,371.04	7,913,399.18	10	6.93903	0.263779973
95	25-Nov-13	105,797.00	45,596.63	151,393.63	7,807,602.17	10	6.91434	0.260253406
96	25-Dec-13	104,612.90	44,826.66	149,439.56	7,702,989.27	10	6.88969	0.256766309
97	25-Jan-14	91,106.66	44,068.07	135,174.73	7,611,882.61	10	6.86509	0.25372942
98	25-Feb-14	90,140.06	43,445.47	133,585.53	7,521,742.55	10	6.8491	0.250724752
99	25-Mar-14	89,183.02	42,831.37	132,014.39	7,432,559.53	10	6.83321	0.247751984
100	25-Apr-14	88,235.43	42,225.67	130,461.10	7,344,324.10	10	6.81741	0.244810803
101	25-May-14	87,297.21	41,628.23	128,925.44	7,257,026.89	10	6.8017	0.241900896
102	25-Jun-14	86,368.27	41,038.96	127,407.23	7,170,658.63	10	6.78608	0.239021954
103	25-Jul-14	85,448.52	40,457.73	125,906.25	7,085,210.11	10	6.77055	0.23617367
104	25-Aug-14	84,537.88	39,884.45	124,422.32	7,000,672.23	10	6.7551	0.233355741
105	25-Sep-14	83,636.25	39,318.99	122,955.24	6,917,035.98	10	6.73975	0.230567866
106	25-Oct-14	82,743.56	38,761.25	121,504.81	6,834,292.42	10	6.72448	0.227809747
107	25-Nov-14	81,859.71	38,211.13	120,070.84	6,752,432.71	10	6.7093	0.22508109
108	25-Dec-14	80,984.63	37,668.52	118,653.14	6,671,448.08	10	6.69421	0.222381603
109	25-Jan-15	69,320.50	37,133.31	106,453.81	6,602,127.58	10	6.67921	0.220070919
110	25-Feb-15	68,670.62	36,710.24	105,380.86	6,533,456.97	10	6.67244	0.217781899
111	25-Mar-15	68,026.58	36,291.78	104,318.36	6,465,430.38	10	6.66571	0.215514346
112	25-Apr-15	67,388.36	35,877.87	103,266.22	6,398,042.02	10	6.65902	0.213268067
113	25-May-15	66,755.88	35,468.45	102,224.34	6,331,286.14	10	6.65237	0.211042871
114	25-Jun-15	66,129.11	35,063.49	101,192.60	6,265,157.03	10	6.64576	0.208838568
115	25-Jul-15	66,005.07	34,662.93	100,668.00	6,199,151.95	10	6.63918	0.206638398
116	25-Aug-15	65,383.14	34,263.99	99,647.12	6,133,768.82	10	6.63265	0.204458961
117	25-Sep-15	67,072.54	33,869.38	100,941.92	6,066,696.28	10	6.62615	0.202223209
118	25-Oct-15	66,432.59	33,466.39	99,898.98	6,000,263.69	10	6.61969	0.20000879
119	25-Nov-15	65,798.46	33,067.82	98,866.28	5,934,465.23	10	6.61327	0.197815508
120	25-Dec-15	65,170.08	32,673.64	97,843.72	5,869,295.15	10	6.60689	0.195643172
121	25-Jan-16	64,547.40	32,283.79	96,831.20	5,804,747.75	10	6.60055	0.193491592
122	25-Feb-16	63,930.39	31,898.23	95,828.62	5,740,817.36	10	6.59424	0.191360579
123	25-Mar-16	63,318.97	31,516.91	94,835.88	5,677,498.39	10	6.58796	0.189249946
124	25-Apr-16	62,713.11	31,139.78	93,852.89	5,614,785.28	10	6.58173	0.187159509
125	25-May-16	62,112.75	30,766.80	92,879.55	5,552,672.53	10	6.57552	0.185089084
126	25-Jun-16	61,517.85	30,397.92	91,915.77	5,491,154.68	10	6.56936	0.183038489
127	25-Jul-16	60,928.36	30,033.09	90,961.45	5,430,226.32	10	6.56323	0.181007544
128	25-Aug-16	60,344.23	29,672.26	90,016.49	5,369,882.09	10	6.55713	0.17899607
129	25-Sep-16	59,765.41	29,315.41	89,080.81	5,310,116.68	10	6.55107	0.177003889
130	25-Oct-16	59,191.85	28,962.47	88,154.32	5,250,924.83	10	6.54505	0.175030828
131	25-Nov-16	58,623.51	28,613.41	87,236.92	5,192,301.32	10	6.53906	0.173076711
132	25-Dec-16	58,060.34	28,268.18	86,328.53	5,134,240.98	10	6.5331	0.171141366
133	25-Jan-17	57,502.30	27,926.75	85,429.05	5,076,738.68	10	6.52718	0.169224623
134	25-Feb-17	56,949.34	27,589.06	84,538.40	5,019,789.35	10	6.52129	0.167326312
135	25-Mar-17	56,401.41	27,255.09	83,656.49	4,963,387.94	10	6.51543	0.165446265
136	25-Apr-17	55,858.47	26,924.77	82,783.24	4,907,529.47	10	6.50961	0.163584316
137	25-May-17	55,320.47	26,598.09	81,918.56	4,852,209.00	10	6.50382	0.1617403
138	25-Jun-17	54,787.38	26,274.99	81,062.37	4,797,421.62	10	6.49807	0.159914054
139	25-Jul-17	54,259.14	25,955.44	80,214.59	4,743,162.48	10	6.49235	0.158105416
140	25-Aug-17	53,735.72	25,639.40	79,375.12	4,689,426.75	10	6.48666	0.156314225
141	25-Sep-17	53,217.07	25,326.82	78,543.89	4,636,209.68	10	6.481	0.154540323
142	25-Oct-17	52,703.15	25,017.68	77,720.83	4,583,506.53	10	6.47538	0.152783551
143	25-Nov-17	52,193.92	24,711.92	76,905.84	4,531,312.61	10	6.46979	0.151043754
144	25-Dec-17	51,689.33	24,409.53	76,098.86	4,479,623.28	10	6.46423	0.149320776
145	25-Jan-18	51,189.34	24,110.45	75,299.79	4,428,433.94	10	6.4587	0.147614465
146	25-Feb-18	50,693.92	23,814.65	74,508.57	4,377,740.02	10	6.4532	0.145924667
147	25-Mar-18	50,203.02	23,522.10	73,725.12	4,327,537.00	10	6.44774	0.144251233
148	25-Apr-18	49,716.60	23,232.76	72,949.36	4,277,820.40	10	6.44231	0.142594013
149	25-May-18	49,234.62	22,946.60	72,181.22	4,228,585.78	10	6.4369	0.140952859
150	25-Jun-18	48,757.05	22,663.57	71,420.62	4,179,828.73	10	6.43153	0.139327624
151	25-Jul-18	48,283.83	22,383.65	70,667.49	4,131,544.90	10	6.42619	0.137718163
152	25-Aug-18	47,814.95	22,106.80	69,921.75	4,083,729.95	10	6.42088	0.136124332
153	25-Sep-18	47,350.34	21,832.99	69,183.34	4,036,379.61	10	6.4156	0.134545987
154	25-Oct-18	46,889.99	21,562.19	68,452.17	3,989,489.62	10	6.41035	0.132982987
155	25-Nov-18	46,433.84	21,294.35	67,728.19	3,943,055.78	10	6.40514	0.131435193
156	25-Dec-18	45,981.87	21,029.46	67,011.32	3,897,073.92	10	6.39995	0.129902464
157	25-Jan-19	45,534.03	20,767.47	66,301.49	3,851,539.89	10	6.39479	0.128384663
158	25-Feb-19	45,090.29	20,508.35	65,598.64	3,806,449.60	10	6.38966	0.126881653
159	25-Mar-19	44,650.60	20,252.08	64,902.68	3,761,799.00	10	6.38456	0.1253933
160	25-Apr-19	44,214.95	19,998.62	64,213.57	3,717,584.05	10	6.37949	0.123919468
161	25-May-19	43,783.28	19,747.94	63,531.23	3,673,800.77	10	6.37444	0.122460026
162	25-Jun-19	43,355.57	19,500.02	62,855.59	3,630,445.20	10	6.36943	0.12101484
163	25-Jul-19	42,931.77	19,254.81	62,186.59	3,587,513.42	10	6.36445	0.119583781
164	25-Aug-19	42,511.86	19,012.30	61,524.16	3,545,001.56	10	6.35949	0.118166719
165	25-Sep-19	42,095.80	18,772.45	60,868.25	3,502,905.76	10	6.35456	0.116763525
166	25-Oct-19	41,683.55	18,535.23	60,218.78	3,461,222.21	10	6.34967	0.115374074
167	25-Nov-19	41,275.08	18,300.62	59,575.70	3,419,947.13	10	6.34479	0.113998238
168	25-Dec-19	40,870.36	18,068.58	58,938.94	3,379,076.76	10	6.33995	0.112635892
169	25-Jan-20	40,469.35	17,839.09	58,308.45	3,338,607.41	10	6.33514	0.111286914
170	25-Feb-20	40,072.02	17,612.12	57,684.15	3,298,535.39	10	6.33035	0.10995118
171	25-Mar-20	39,678.34	17,387.65	57,065.99	3,258,857.04	10	6.32559	0.108628568
172	25-Apr-20	39,288.27	17,165.64	56,453.91	3,219,568.77	10	6.32086	0.107318959
173	25-May-20	38,901.79	16,946.06	55,847.85	3,180,666.98	10	6.31615	0.106022233
174	25-Jun-20	38,518.85	16,728.91	55,247.76	3,142,148.13	10	6.31147	0.104738271
175	25-Jul-20	38,139.44	16,514.13	54,653.57	3,104,008.69	10	6.30682	0.103466956
176	25-Aug-20	37,763.51	16,301.72	54,065.23	3,066,245.18	10	6.30219	0.102208173
177	25-Sep-20	37,391.03	16,091.64	53,482.67	3,028,854.15	10	6.29759	0.100961805
178	25-Oct-20	37,021.98	15,883.87	52,905.86	2,991,832.17	10	6.29302	0.099727739
179	25-Nov-20	36,656.33	15,678.39	52,334.72	2,955,175.84	10	6.28848	0.098505861
180	25-Dec-20	36,294.04	15,475.16	51,769.20	2,918,881.80	10	6.28396	0.09729606
181	25-Jan-21	35,935.08	15,274.17	51,209.25	2,882,946.72	10	6.27946	0.096098224
182	25-Feb-21	35,579.43	15,075.39	50,654.82	2,847,367.29	10	6.27499	0.094912243
183	25-Mar-21	35,227.05	14,878.80	50,105.85	2,812,140.24	10	6.27055	0.093738008
184	25-Apr-21	34,877.92	14,684.37	49,562.29	2,777,262.33	10	6.26613	0.092575411
185	25-May-21	34,532.00	14,492.08	49,024.08	2,742,730.33	10	6.26174	0.091424344
186	25-Jun-21	34,189.27	14,301.91	48,491.18	2,708,541.06	10	6.25737	0.090284702
187	25-Jul-21	33,849.70	14,113.83	47,963.53	2,674,691.36	10	6.25303	0.089156379
188	25-Aug-21	33,513.26	13,927.82	47,441.08	2,641,178.10	10	6.24872	0.08803927
189	25-Sep-21	33,179.92	13,743.86	46,923.78	2,607,998.18	10	6.24442	0.086933273
190	25-Oct-21	32,849.66	13,561.93	46,411.59	2,575,148.52	10	6.24016	0.085838284
191	25-Nov-21	32,522.45	13,382.00	45,904.45	2,542,626.07	10	6.23591	0.084754202
192	25-Dec-21	32,198.25	13,204.06	45,402.31	2,510,427.82	10	6.23169	0.083680927
193	25-Jan-22	31,877.05	13,028.07	44,905.12	2,478,550.77	10	6.2275	0.082618359
194	25-Feb-22	31,558.81	12,854.03	44,412.84	2,446,991.96	10	6.22333	0.081566399
195	25-Mar-22	31,243.52	12,681.91	43,925.42	2,415,748.44	10	6.21918	0.080524948
196	25-Apr-22	30,931.14	12,511.68	43,442.82	2,384,817.31	10	6.21506	0.07949391
197	25-May-22	30,621.64	12,343.34	42,964.98	2,354,195.67	10	6.21096	0.078473189
198	25-Jun-22	30,315.01	12,176.85	42,491.86	2,323,880.66	10	6.20688	0.077462689
199	25-Jul-22	30,011.21	12,012.20	42,023.41	2,293,869.45	10	6.20283	0.076462315
200	25-Aug-22	29,710.22	11,849.37	41,559.59	2,264,159.23	10	6.1988	0.075471974
201	25-Sep-22	29,412.02	11,688.34	41,100.36	2,234,747.21	10	6.1948	0.074491574
202	25-Oct-22	29,116.58	11,529.09	40,645.66	2,205,630.63	10	6.19081	0.073521021
203	25-Nov-22	28,823.87	11,371.59	40,195.46	2,176,806.76	10	6.18685	0.072560225
204	25-Dec-22	28,533.87	11,215.84	39,749.72	2,148,272.89	10	6.18292	0.071609096
205	25-Jan-23	28,246.57	11,061.82	39,308.38	2,120,026.33	10	6.179	0.070667544
206	25-Feb-23	27,961.92	10,909.49	38,871.41	2,092,064.41	10	6.17511	0.06973548
207	25-Mar-23	27,679.91	10,758.86	38,438.77	2,064,384.50	10	6.17124	0.068812817
208	25-Apr-23	27,400.52	10,609.89	38,010.40	2,036,983.98	10	6.16739	0.067899466
209	25-May-23	27,123.72	10,462.57	37,586.28	2,009,860.26	10	6.16356	0.066995342
210	25-Jun-23	26,849.48	10,316.88	37,166.36	1,983,010.78	10	6.15976	0.066100359
211	25-Jul-23	26,577.80	10,172.81	36,750.60	1,956,432.98	10	6.15598	0.065214433
212	25-Aug-23	26,308.63	10,030.33	36,338.96	1,930,124.35	10	6.15222	0.064337478
213	25-Sep-23	26,041.97	9,889.44	35,931.41	1,904,082.38	10	6.14848	0.063469413
214	25-Oct-23	25,777.78	9,750.11	35,527.89	1,878,304.61	10	6.14476	0.062610154
215	25-Nov-23	25,516.04	9,612.32	35,128.37	1,852,788.56	10	6.14106	0.061759619
216	25-Dec-23	25,256.74	9,476.07	34,732.82	1,827,531.82	10	6.13739	0.060917727
217	25-Jan-24	24,999.86	9,341.33	34,341.19	1,802,531.96	10	6.13374	0.060084399
218	25-Feb-24	24,745.36	9,208.09	33,953.44	1,777,786.61	10	6.1301	0.059259554
219	25-Mar-24	24,493.23	9,076.33	33,569.55	1,753,293.38	10	6.12649	0.058443113
220	25-Apr-24	24,243.44	8,946.03	33,189.47	1,729,049.94	10	6.1229	0.057634998
221	25-May-24	23,995.98	8,817.19	32,813.17	1,705,053.96	10	6.11933	0.056835132
222	25-Jun-24	23,750.83	8,689.78	32,440.61	1,681,303.13	10	6.11578	0.056043438
223	25-Jul-24	23,507.96	8,563.78	32,071.74	1,657,795.17	10	6.11225	0.055259839
224	25-Aug-24	23,267.35	8,439.20	31,706.55	1,634,527.81	10	6.10874	0.05448426
225	25-Sep-24	23,028.99	8,316.00	31,344.99	1,611,498.82	10	6.10525	0.053716627
226	25-Oct-24	22,792.85	8,194.17	30,987.03	1,588,705.97	10	6.10178	0.052956866
227	25-Nov-24	22,558.92	8,073.71	30,632.63	1,566,147.05	10	6.09833	0.052204902
228	25-Dec-24	22,327.16	7,954.59	30,281.75	1,543,819.89	10	6.0949	0.051460663
229	25-Jan-25	22,097.57	7,836.80	29,934.37	1,521,722.32	10	6.09149	0.050724077
230	25-Feb-25	21,870.13	7,720.33	29,590.46	1,499,852.19	10	6.0881	0.049995073
231	25-Mar-25	21,644.81	7,605.16	29,249.97	1,478,207.38	10	6.08473	0.049273579
232	25-Apr-25	21,421.59	7,491.28	28,912.87	1,456,785.79	10	6.08137	0.048559526
233	25-May-25	21,200.47	7,378.67	28,579.14	1,435,585.32	10	6.07804	0.047852844
234	25-Jun-25	20,981.41	7,267.32	28,248.73	1,414,603.92	10	6.07473	0.047153464
235	25-Jul-25	20,764.40	7,157.23	27,921.62	1,393,839.52	10	6.07143	0.046461317
236	25-Aug-25	20,549.42	7,048.36	27,597.78	1,373,290.11	10	6.06816	0.045776337
237	25-Sep-25	20,336.45	6,940.72	27,277.17	1,352,953.66	10	6.0649	0.045098455
238	25-Oct-25	20,125.48	6,834.29	26,959.77	1,332,828.18	10	6.06166	0.044427606
239	25-Nov-25	19,916.48	6,729.05	26,645.53	1,312,911.70	10	6.05844	0.043763723
240	25-Dec-25	19,709.44	6,625.00	26,334.44	1,293,202.25	10	6.05524	0.043106742
241	25-Jan-26	19,504.35	6,522.11	26,026.46	1,273,697.90	10	6.05206	0.042456597
242	25-Feb-26	19,301.18	6,420.39	25,721.56	1,254,396.73	10	6.04889	0.041813224
243	25-Mar-26	19,099.91	6,319.80	25,419.72	1,235,296.82	10	6.04575	0.041176561
244	25-Apr-26	18,900.54	6,220.36	25,120.89	1,216,396.28	10	6.04262	0.040546543
245	25-May-26	18,703.03	6,122.03	24,825.06	1,197,693.25	10	6.03951	0.039923108
246	25-Jun-26	18,507.38	6,024.81	24,532.19	1,179,185.87	10	6.03641	0.039306196
247	25-Jul-26	18,313.57	5,928.69	24,242.26	1,160,872.30	10	6.03334	0.038695743
248	25-Aug-26	18,121.58	5,833.66	23,955.24	1,142,750.72	10	6.03028	0.038091691
249	25-Sep-26	17,931.40	5,739.70	23,671.10	1,124,819.32	10	6.02724	0.037493977
250	25-Oct-26	17,743.00	5,646.80	23,389.80	1,107,076.31	10	6.02422	0.036902544
251	25-Nov-26	17,556.38	5,554.95	23,111.34	1,089,519.93	10	6.02122	0.036317331
252	25-Dec-26	17,371.52	5,464.15	22,835.67	1,072,148.41	10	6.01823	0.03573828
253	25-Jan-27	17,188.40	5,374.37	22,562.77	1,054,960.01	10	6.01526	0.035165334
254	25-Feb-27	17,007.00	5,285.62	22,292.61	1,037,953.01	10	6.0123	0.034598434
255	25-Mar-27	16,827.31	5,197.87	22,025.18	1,021,125.70	10	6.00937	0.034037523
256	25-Apr-27	16,649.32	5,111.11	21,760.43	1,004,476.39	10	6.00645	0.033482546
257	25-May-27	16,473.00	5,025.35	21,498.35	988,003.38	10	6.00354	0.032933446
258	25-Jun-27	16,298.35	4,940.56	21,238.91	971,705.03	10	6.00066	0.032390168
259	25-Jul-27	16,125.35	4,856.73	20,982.08	955,579.68	10	5.99779	0.031852656
260	25-Aug-27	15,953.98	4,773.86	20,727.85	939,625.69	10	5.99493	0.031320856
261	25-Sep-27	15,784.24	4,691.94	20,476.18	923,841.46	10	5.9921	0.030794715
262	25-Oct-27	15,616.09	4,610.95	20,227.04	908,225.36	10	5.98927	0.030274179
263	25-Nov-27	15,449.54	4,530.89	19,980.43	892,775.82	10	5.98647	0.029759194
264	25-Dec-27	15,284.56	4,451.74	19,736.30	877,491.26	10	5.98368	0.029249709
265	25-Jan-28	15,121.15	4,373.50	19,494.64	862,370.11	10	5.98091	0.02874567
266	25-Feb-28	14,959.28	4,296.15	19,255.43	847,410.84	10	5.97815	0.028247028
267	25-Mar-28	14,798.94	4,219.69	19,018.63	832,611.89	10	5.97541	0.02775373
268	25-Apr-28	14,640.13	4,144.11	18,784.23	817,971.77	10	5.97269	0.027265726
269	25-May-28	14,482.82	4,069.39	18,552.21	803,488.95	10	5.96998	0.026782965
270	25-Jun-28	14,327.00	3,995.54	18,322.54	789,161.95	10	5.96728	0.026305398
271	25-Jul-28	14,172.66	3,922.53	18,095.19	774,989.30	10	5.9646	0.025832977
272	25-Aug-28	14,019.78	3,850.37	17,870.15	760,969.51	10	5.96194	0.02536565
273	25-Sep-28	13,868.36	3,779.03	17,647.39	747,101.15	10	5.95929	0.024903372
274	25-Oct-28	13,718.38	3,708.52	17,426.90	733,382.77	10	5.95666	0.024446092
275	25-Nov-28	13,569.82	3,638.83	17,208.65	719,812.96	10	5.95404	0.023993765
276	25-Dec-28	13,422.67	3,569.94	16,992.61	706,390.28	10	5.95144	0.023546343
277	25-Jan-29	13,276.93	3,501.84	16,778.77	693,113.35	10	5.94885	0.023103778
278	25-Feb-29	13,132.57	3,434.54	16,567.11	679,980.78	10	5.94628	0.022666026
279	25-Mar-29	12,989.59	3,368.01	16,357.60	666,991.20	10	5.94372	0.02223304
280	25-Apr-29	12,847.97	3,302.26	16,150.23	654,143.23	10	5.94118	0.021804774
281	25-May-29	12,707.69	3,237.27	15,944.97	641,435.54	10	5.93865	0.021381185
282	25-Jun-29	12,568.76	3,173.04	15,741.80	628,866.77	10	5.93613	0.020962226
283	25-Jul-29	12,431.15	3,109.55	15,540.71	616,435.62	10	5.93363	0.020547854
284	25-Aug-29	12,294.86	3,046.81	15,341.67	604,140.76	10	5.93115	0.020138025
285	25-Sep-29	12,159.87	2,984.80	15,144.66	591,980.89	10	5.92868	0.019732696
286	25-Oct-29	12,026.16	2,923.51	14,949.67	579,954.73	10	5.92622	0.019331824
287	25-Nov-29	11,893.74	2,862.94	14,756.67	568,060.99	10	5.92378	0.018935366
288	25-Dec-29	11,762.58	2,803.07	14,565.65	556,298.41	10	5.92135	0.01854328
289	25-Jan-30	11,632.68	2,743.91	14,376.59	544,665.74	10	5.91893	0.018155525
290	25-Feb-30	11,504.02	2,685.44	14,189.46	533,161.72	10	5.91653	0.017772057
291	25-Mar-30	11,376.59	2,627.66	14,004.25	521,785.14	10	5.91414	0.017392838
292	25-Apr-30	11,250.38	2,570.56	13,820.94	510,534.76	10	5.91177	0.017017825
293	25-May-30	11,125.38	2,514.13	13,639.52	499,409.37	10	5.90941	0.016646979
294	25-Jun-30	11,001.58	2,458.37	13,459.95	488,407.79	10	5.90706	0.01628026
295	25-Jul-30	10,878.97	2,403.26	13,282.24	477,528.82	10	5.90473	0.015917627
296	25-Aug-30	10,757.54	2,348.81	13,106.35	466,771.27	10	5.90241	0.015559042
297	25-Sep-30	10,637.28	2,295.00	12,932.27	456,134.00	10	5.9001	0.015204467
298	25-Oct-30	10,518.16	2,241.83	12,759.99	445,615.83	10	5.89781	0.014853861
299	25-Nov-30	10,400.20	2,189.28	12,589.48	435,215.63	10	5.89553	0.014507188
300	25-Dec-30	10,283.37	2,137.37	12,420.74	424,932.27	10	5.89326	0.014164409
301	25-Jan-31	10,167.66	2,086.07	12,253.73	414,764.60	10	5.89101	0.013825487
302	25-Feb-31	10,053.07	2,035.38	12,088.45	404,711.53	10	5.88877	0.013490384
303	25-Mar-31	9,939.58	1,985.29	11,924.88	394,771.95	10	5.88654	0.013159065
304	25-Apr-31	9,827.19	1,935.81	11,763.00	384,944.76	10	5.88433	0.012831492
305	25-May-31	9,715.88	1,886.91	11,602.79	375,228.87	10	5.88212	0.012507629
306	25-Jun-31	9,605.65	1,838.60	11,444.25	365,623.23	10	5.87993	0.012187441
307	25-Jul-31	9,496.48	1,790.87	11,287.35	356,126.75	10	5.87776	0.011870892
308	25-Aug-31	9,388.36	1,743.71	11,132.07	346,738.38	10	5.87559	0.011557946
309	25-Sep-31	9,281.29	1,697.12	10,978.41	337,457.09	10	5.87344	0.01124857
310	25-Oct-31	9,175.26	1,651.09	10,826.35	328,281.84	10	5.8713	0.010942728
311	25-Nov-31	9,070.25	1,605.62	10,675.87	319,211.59	10	5.86917	0.010640386
312	25-Dec-31	8,966.26	1,560.69	10,526.95	310,245.33	10	5.86705	0.010341511
313	25-Jan-32	8,863.27	1,516.31	10,379.58	301,382.05	10	5.86495	0.010046068
314	25-Feb-32	8,761.29	1,472.47	10,233.76	292,620.77	10	5.86286	0.009754026
315	25-Mar-32	8,660.29	1,429.16	10,089.45	283,960.48	10	5.86078	0.009465349
316	25-Apr-32	8,560.27	1,386.37	9,946.64	275,400.20	10	5.85871	0.009180007
317	25-May-32	8,461.23	1,344.10	9,805.33	266,938.97	10	5.85666	0.008897966
318	25-Jun-32	8,363.15	1,302.35	9,665.50	258,575.82	10	5.85461	0.008619194
319	25-Jul-32	8,266.02	1,261.11	9,527.13	250,309.81	10	5.85258	0.00834366
320	25-Aug-32	8,169.83	1,220.38	9,390.21	242,139.97	10	5.85056	0.008071332
321	25-Sep-32	8,074.58	1,180.14	9,254.73	234,065.39	10	5.84855	0.00780218
322	25-Oct-32	7,980.26	1,140.40	9,120.66	226,085.12	10	5.84656	0.007536171
323	25-Nov-32	7,886.86	1,101.14	8,988.00	218,198.26	10	5.84457	0.007273275
324	25-Dec-32	7,794.37	1,062.37	8,856.74	210,403.89	10	5.8426	0.007013463
325	25-Jan-33	7,702.78	1,024.08	8,726.86	202,701.11	10	5.84063	0.006756704
326	25-Feb-33	7,612.09	986.26	8,598.35	195,089.02	10	5.83868	0.006502967
327	25-Mar-33	7,522.28	948.9	8,471.18	187,566.74	10	5.83674	0.006252225
328	25-Apr-33	7,433.35	912.01	8,345.36	180,133.39	10	5.83481	0.006004446
329	25-May-33	7,345.29	875.58	8,220.87	172,788.10	10	5.8329	0.005759603
330	25-Jun-33	7,258.09	839.6	8,097.70	165,530.01	10	5.83099	0.005517667
331	25-Jul-33	7,171.75	804.08	7,975.82	158,358.26	10	5.8291	0.005278609
332	25-Aug-33	7,086.25	768.99	7,855.24	151,272.01	10	5.82721	0.0050424
333	25-Sep-33	7,001.59	734.34	7,735.93	144,270.43	10	5.82534	0.004809014
334	25-Oct-33	6,917.76	700.13	7,617.88	137,352.67	10	5.82348	0.004578422
335	25-Nov-33	6,834.75	666.35	7,501.09	130,517.93	10	5.82162	0.004350598
336	25-Dec-33	6,752.56	632.99	7,385.54	123,765.37	10	5.81978	0.004125512
337	25-Jan-34	6,671.17	600.05	7,271.22	117,094.20	10	5.81795	0.00390314
338	25-Feb-34	6,590.59	567.53	7,158.12	110,503.61	10	5.81613	0.003683454
339	25-Mar-34	6,510.80	535.42	7,046.22	103,992.81	10	5.81433	0.003466427
340	25-Apr-34	6,431.79	503.72	6,935.51	97,561.01	10	5.81253	0.003252034
341	25-May-34	6,353.57	472.42	6,825.99	91,207.45	10	5.81074	0.003040248
342	25-Jun-34	6,276.12	441.52	6,717.63	84,931.33	10	5.80897	0.002831044
343	25-Jul-34	6,199.43	411.01	6,610.44	78,731.90	10	5.8072	0.002624397
344	25-Aug-34	6,123.49	380.89	6,504.39	72,608.41	10	5.80545	0.00242028
345	25-Sep-34	6,048.31	351.16	6,399.48	66,560.10	10	5.8037	0.00221867
346	25-Oct-34	5,973.87	321.82	6,295.69	60,586.22	10	5.80197	0.002019541
347	25-Nov-34	5,900.17	292.85	6,193.02	54,686.05	10	5.80025	0.001822868
348	25-Dec-34	5,827.20	264.25	6,091.45	48,858.85	10	5.79855	0.001628628
349	25-Jan-35	5,754.95	236.02	5,990.97	43,103.90	10	5.79685	0.001436797
350	25-Feb-35	5,683.42	208.16	5,891.58	37,420.48	10	5.79517	0.001247349
351	25-Mar-35	5,612.60	180.66	5,793.26	31,807.88	10	5.7935	0.001060263
352	25-Apr-35	5,542.48	153.52	5,696.00	26,265.40	10	5.79186	0.000875513
353	25-May-35	5,473.06	126.74	5,599.79	20,792.35	10	5.79023	0.000693078
354	25-Jun-35	5,404.33	100.3	5,504.63	15,388.02	10	5.78864	0.000512934
355	25-Jul-35	5,153.67	74.21	5,227.88	10,234.35	10	5.78711	0.000341145
356	25-Aug-35	5,088.66	49.34	5,138.00	5,145.69	10	5.78559	0.000171523
357	25-Sep-35	4,125.95	24.8	4,150.75	1,019.74	10	5.78432	3.39913E-05
358	25-Oct-35	1,019.74	4.91	1,024.65	0	10	5.78269	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	17,290,965.65	47,290,965.65
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	301,504.53	121,000.00	422,504.53	29,698,495.47	4.84	4.84	0.989949849
2	25-Feb-06	299,330.11	247,461.81	546,791.91	29,399,165.36	10	9.99896	0.979972179
3	25-Mar-06	297,170.83	244,821.26	541,992.09	29,101,994.54	10	9.99299	0.970066485
4	25-Apr-06	295,026.59	242,083.19	537,109.78	28,806,967.95	10	9.98213	0.960232265
5	25-May-06	292,897.29	239,248.68	532,145.97	28,514,070.65	10	9.96628	0.950469022
6	25-Jun-06	290,782.83	236,320.09	527,102.92	28,223,287.82	10	9.94541	0.940776261
7	25-Jul-06	288,683.10	233,300.03	521,983.12	27,934,604.73	10	9.91947	0.931153491
8	25-Aug-06	286,597.99	230,195.03	516,793.01	27,648,006.74	10	9.8886	0.921600225
9	25-Sep-06	284,527.41	227,008.06	511,535.47	27,363,479.33	10	9.85278	0.912115978
10	25-Oct-06	282,471.25	223,759.98	506,231.24	27,081,008.08	10	9.81279	0.902700269
11	25-Nov-06	280,429.42	220,453.60	500,883.02	26,800,578.66	10	9.76863	0.893352622
12	25-Dec-06	278,401.81	217,186.84	495,588.65	26,522,176.85	10	9.72457	0.884072562
13	25-Jan-07	276,388.33	213,959.18	490,347.51	26,245,788.52	10	9.68062	0.874859617
14	25-Feb-07	274,388.87	210,770.13	485,159.00	25,971,399.65	10	9.63675	0.865713322
15	25-Mar-07	272,403.34	207,619.19	480,022.53	25,698,996.31	10	9.59298	0.85663321
16	25-Apr-07	270,431.64	204,505.85	474,937.50	25,428,564.66	10	9.54928	0.847618822
17	25-May-07	268,473.68	201,429.65	469,903.33	25,160,090.98	10	9.50567	0.838669699
18	25-Jun-07	266,529.36	198,390.10	464,919.46	24,893,561.62	10	9.46213	0.829785387
19	25-Jul-07	264,598.58	195,386.72	459,985.31	24,628,963.04	10	9.41866	0.820965435
20	25-Aug-07	262,681.25	192,419.06	455,100.31	24,366,281.79	10	9.37526	0.812209393
21	25-Sep-07	260,777.28	189,486.65	450,263.93	24,105,504.51	10	9.33191	0.803516817
22	25-Oct-07	258,886.57	186,589.05	445,475.61	23,846,617.94	10	9.28862	0.794887265
23	25-Nov-07	257,009.03	183,725.79	440,734.82	23,589,608.91	10	9.24538	0.786320297
24	25-Dec-07	255,144.57	180,896.45	436,041.02	23,334,464.34	10	9.20218	0.777815478
25	25-Jan-08	253,293.09	178,100.59	431,393.68	23,081,171.25	10	9.15902	0.769372375
26	25-Feb-08	251,454.51	175,337.78	426,792.30	22,829,716.74	10	9.11589	0.760990558
27	25-Mar-08	249,628.74	172,607.60	422,236.34	22,580,088.00	10	9.07279	0.7526696
28	25-Apr-08	247,815.69	169,909.63	417,725.32	22,332,272.31	10	9.02971	0.744409077
29	25-May-08	246,015.26	167,243.46	413,258.72	22,086,257.05	10	8.98664	0.736208568
30	25-Jun-08	244,227.37	164,608.68	408,836.05	21,842,029.68	10	8.94359	0.728067656
31	25-Jul-08	242,451.94	162,004.90	404,456.84	21,599,577.74	10	8.90054	0.719985925
32	25-Aug-08	240,688.87	159,431.71	400,120.58	21,358,888.87	10	8.85749	0.711962962
33	25-Sep-08	238,938.08	156,888.73	395,826.82	21,119,950.79	10	8.81443	0.70399836
34	25-Oct-08	237,199.49	154,375.58	391,575.07	20,882,751.30	10	8.77136	0.69609171
35	25-Nov-08	235,473.00	151,891.88	387,364.88	20,647,278.29	10	8.72827	0.68824261
36	25-Dec-08	233,758.54	149,437.24	383,195.79	20,413,519.75	10	8.68515	0.680450658
37	25-Jan-09	232,056.02	147,011.32	379,067.34	20,181,463.73	10	8.642	0.672715458
38	25-Feb-09	230,365.35	144,613.73	374,979.08	19,951,098.38	10	8.59881	0.665036613
39	25-Mar-09	228,686.46	142,244.12	370,930.58	19,722,411.91	10	8.55557	0.65741373
40	25-Apr-09	227,019.26	139,902.14	366,921.40	19,495,392.65	10	8.51227	0.649846422
41	25-May-09	225,363.68	137,587.44	362,951.11	19,270,028.97	10	8.46892	0.642334299
42	25-Jun-09	223,719.62	135,299.67	359,019.28	19,046,309.36	10	8.4255	0.634876979
43	25-Jul-09	222,087.00	133,038.49	355,125.50	18,824,222.35	10	8.382	0.627474078
44	25-Aug-09	220,465.76	130,803.58	351,269.34	18,603,756.59	10	8.33842	0.62012522
45	25-Sep-09	218,855.81	128,594.59	347,450.40	18,384,900.79	10	8.29475	0.612830026
46	25-Oct-09	217,257.06	126,411.20	343,668.27	18,167,643.72	10	8.25098	0.605588124
47	25-Nov-09	215,669.45	124,253.10	339,922.55	17,951,974.27	10	8.2071	0.598399142
48	25-Dec-09	214,092.89	122,119.95	336,212.85	17,737,881.38	10	8.16311	0.591262713
49	25-Jan-10	212,527.31	120,011.46	332,538.77	17,525,354.06	10	8.11899	0.584178469
50	25-Feb-10	210,972.63	117,927.31	328,899.94	17,314,381.43	10	8.07475	0.577146048
51	25-Mar-10	209,428.78	115,867.19	325,295.97	17,104,952.65	10	8.03035	0.570165088
52	25-Apr-10	207,895.67	113,830.81	321,726.48	16,897,056.99	10	7.98581	0.563235233
53	25-May-10	206,373.23	111,817.86	318,191.10	16,690,683.75	10	7.94111	0.556356125
54	25-Jun-10	204,861.40	109,828.07	314,689.46	16,485,822.36	10	7.89624	0.549527412
55	25-Jul-10	203,360.08	107,861.13	311,221.21	16,282,462.28	10	7.85119	0.542748743
56	25-Aug-10	201,869.22	105,916.76	307,785.98	16,080,593.06	10	7.80595	0.536019769
57	25-Sep-10	200,388.74	103,994.68	304,383.42	15,880,204.32	10	7.76051	0.529340144
58	25-Oct-10	198,918.56	102,094.62	301,013.18	15,681,285.76	10	7.71486	0.522709525
59	25-Nov-10	197,458.61	100,216.29	297,674.91	15,483,827.15	10	7.66899	0.516127572
60	25-Dec-10	196,008.83	98,359.44	294,368.27	15,287,818.32	10	7.62288	0.509593944
61	25-Jan-11	166,486.57	96,523.79	263,010.36	15,121,331.75	10	7.57653	0.504044392
62	25-Feb-11	165,096.52	95,022.37	260,118.89	14,956,235.22	10	7.54079	0.498541174
63	25-Mar-11	163,716.32	93,540.64	257,256.96	14,792,518.90	10	7.50515	0.493083963
64	25-Apr-11	162,345.90	92,078.35	254,424.25	14,630,173.00	10	7.46959	0.487672433
65	25-May-11	160,985.20	90,635.26	251,620.45	14,469,187.80	10	7.43411	0.48230626
66	25-Jun-11	159,634.14	89,211.12	248,845.25	14,309,553.66	10	7.39871	0.476985122
67	25-Jul-11	158,292.65	87,805.68	246,098.33	14,151,261.02	10	7.36339	0.471708701
68	25-Aug-11	156,960.67	86,418.72	243,379.39	13,994,300.34	10	7.32814	0.466476678
69	25-Sep-11	155,638.14	85,050.00	240,688.13	13,838,662.21	10	7.29297	0.46128874
70	25-Oct-11	154,324.98	83,699.27	238,024.25	13,684,337.23	10	7.25786	0.456144574
71	25-Nov-11	153,021.13	82,366.32	235,387.45	13,531,316.10	10	7.22283	0.45104387
72	25-Dec-11	151,726.52	81,050.92	232,777.44	13,379,589.58	10	7.18785	0.445986319
73	25-Jan-12	144,526.56	79,752.84	224,279.39	13,235,063.03	10	7.15294	0.441168768
74	25-Feb-12	143,295.68	78,544.30	221,839.99	13,091,767.34	10	7.12147	0.436392245
75	25-Mar-12	142,073.75	77,351.84	219,425.59	12,949,693.59	10	7.09012	0.431656453
76	25-Apr-12	140,860.70	76,175.25	217,035.95	12,808,832.90	10	7.05888	0.426961097
77	25-May-12	139,656.46	75,014.31	214,670.77	12,669,176.44	10	7.02774	0.422305881
78	25-Jun-12	138,460.98	73,868.83	212,329.80	12,530,715.46	10	6.99671	0.417690515
79	25-Jul-12	137,274.18	72,738.60	210,012.78	12,393,441.28	10	6.96579	0.413114709
80	25-Aug-12	136,096.02	71,623.42	207,719.44	12,257,345.26	10	6.93497	0.408578175
81	25-Sep-12	134,926.43	70,523.11	205,449.53	12,122,418.84	10	6.90425	0.404080628
82	25-Oct-12	133,765.34	69,437.46	203,202.80	11,988,653.50	10	6.87362	0.399621783
83	25-Nov-12	132,612.70	68,366.29	200,978.99	11,856,040.79	10	6.8431	0.39520136
84	25-Dec-12	131,468.45	67,309.41	198,777.87	11,724,572.34	10	6.81267	0.390819078
85	25-Jan-13	119,260.05	66,266.64	185,526.69	11,605,312.29	10	6.78233	0.386843743
86	25-Feb-13	118,243.85	65,369.33	183,613.18	11,487,068.44	10	6.75925	0.382902281
87	25-Mar-13	117,235.32	64,483.77	181,719.10	11,369,833.12	10	6.73632	0.378994437
88	25-Apr-13	116,234.42	63,609.81	179,844.23	11,253,598.70	10	6.71354	0.375119957
89	25-May-13	115,241.09	62,747.28	177,988.37	11,138,357.61	10	6.6909	0.371278587
90	25-Jun-13	114,255.27	61,896.04	176,151.31	11,024,102.34	10	6.66842	0.367470078
91	25-Jul-13	113,276.91	61,055.93	174,332.84	10,910,825.42	10	6.64608	0.363694181
92	25-Aug-13	112,305.96	60,226.80	172,532.76	10,798,519.46	10	6.62389	0.359950649
93	25-Sep-13	111,342.36	59,408.50	170,750.86	10,687,177.10	10	6.60185	0.356239237
94	25-Oct-13	110,386.06	58,600.90	168,986.96	10,576,791.04	10	6.57995	0.352559701
95	25-Nov-13	109,437.01	57,803.84	167,240.85	10,467,354.04	10	6.55819	0.348911801
96	25-Dec-13	108,495.14	57,017.19	165,512.34	10,358,858.89	10	6.53657	0.345295296
97	25-Jan-14	97,455.66	56,240.81	153,696.47	10,261,403.23	10	6.5151	0.342046774
98	25-Feb-14	96,660.09	55,589.11	152,249.19	10,164,743.14	10	6.50076	0.338824771
99	25-Mar-14	95,870.56	54,945.13	150,815.69	10,068,872.58	10	6.48655	0.335629086
100	25-Apr-14	95,087.03	54,308.77	149,395.80	9,973,785.55	10	6.47247	0.332459518
101	25-May-14	94,309.46	53,679.93	147,989.40	9,879,476.08	10	6.45852	0.329315869
102	25-Jun-14	93,537.81	53,058.52	146,596.33	9,785,938.28	10	6.4447	0.326197943
103	25-Jul-14	92,772.02	52,444.43	145,216.45	9,693,166.26	10	6.43099	0.323105542
104	25-Aug-14	92,012.06	51,837.58	143,849.64	9,601,154.20	10	6.41742	0.320038473
105	25-Sep-14	91,257.88	51,237.86	142,495.74	9,509,896.32	10	6.40396	0.316996544
106	25-Oct-14	90,509.45	50,645.19	141,154.64	9,419,386.87	10	6.39063	0.313979562
107	25-Nov-14	89,766.71	50,059.48	139,826.18	9,329,620.16	10	6.37742	0.310987339
108	25-Dec-14	89,029.63	49,480.62	138,510.25	9,240,590.53	10	6.36433	0.308019684
109	25-Jan-15	79,251.17	48,908.55	128,159.71	9,161,339.37	10	6.35135	0.305377979
110	25-Feb-15	78,669.34	48,439.96	127,109.30	9,082,670.03	10	6.34492	0.302755668
111	25-Mar-15	78,091.61	47,975.67	126,067.28	9,004,578.42	10	6.33853	0.300152614
112	25-Apr-15	77,517.95	47,515.63	125,033.58	8,927,060.47	10	6.3322	0.297568682
113	25-May-15	76,948.34	47,059.79	124,008.13	8,850,112.13	10	6.32591	0.295003738
114	25-Jun-15	76,382.74	46,608.11	122,990.85	8,773,729.38	10	6.31966	0.292457646
115	25-Jul-15	76,518.52	46,160.55	122,679.07	8,697,210.86	10	6.31347	0.289907029
116	25-Aug-15	75,954.41	45,713.42	121,667.83	8,621,256.45	10	6.30732	0.287375215
117	25-Sep-15	78,641.00	45,270.37	123,911.37	8,542,615.45	10	6.30122	0.284753848
118	25-Oct-15	78,055.54	44,814.35	122,869.89	8,464,559.91	10	6.29517	0.282151997
119	25-Nov-15	77,474.23	44,362.51	121,836.74	8,387,085.68	10	6.28916	0.279569523
120	25-Dec-15	76,897.03	43,914.81	120,811.85	8,310,188.65	10	6.2832	0.277006288
121	25-Jan-16	76,323.92	43,471.22	119,795.14	8,233,864.73	10	6.27729	0.274462158
122	25-Feb-16	75,754.86	43,031.68	118,786.54	8,158,109.87	10	6.27142	0.271936996
123	25-Mar-16	75,189.83	42,596.17	117,786.00	8,082,920.04	10	6.26559	0.269430668
124	25-Apr-16	74,628.80	42,164.63	116,793.43	8,008,291.24	10	6.25981	0.266943041
125	25-May-16	74,071.75	41,737.04	115,808.78	7,934,219.50	10	6.25407	0.264473983
126	25-Jun-16	73,518.63	41,313.34	114,831.97	7,860,700.86	10	6.24838	0.262023362
127	25-Jul-16	72,969.44	40,893.51	113,862.94	7,787,731.43	10	6.24273	0.259591048
128	25-Aug-16	72,424.13	40,477.50	112,901.63	7,715,307.29	10	6.23712	0.25717691
129	25-Sep-16	71,882.69	40,065.27	111,947.96	7,643,424.61	10	6.23155	0.25478082
130	25-Oct-16	71,345.08	39,656.80	111,001.88	7,572,079.53	10	6.22603	0.252402651
131	25-Nov-16	70,811.28	39,252.04	110,063.32	7,501,268.24	10	6.22054	0.250042275
132	25-Dec-16	70,281.26	38,850.95	109,132.21	7,430,986.98	10	6.2151	0.247699566
133	25-Jan-17	69,755.00	38,453.50	108,208.51	7,361,231.98	10	6.2097	0.245374399
134	25-Feb-17	69,232.47	38,059.66	107,292.13	7,291,999.50	10	6.20434	0.24306665
135	25-Mar-17	68,713.65	37,669.38	106,383.03	7,223,285.86	10	6.19902	0.240776195
136	25-Apr-17	68,198.50	37,282.64	105,481.14	7,155,087.36	10	6.19374	0.238502912
137	25-May-17	67,687.00	36,899.40	104,586.40	7,087,400.36	10	6.1885	0.236246679
138	25-Jun-17	67,179.13	36,519.62	103,698.75	7,020,221.23	10	6.1833	0.234007374
139	25-Jul-17	66,674.86	36,143.27	102,818.13	6,953,546.37	10	6.17814	0.231784879
140	25-Aug-17	66,174.17	35,770.32	101,944.49	6,887,372.20	10	6.17302	0.229579073
141	25-Sep-17	65,677.03	35,400.74	101,077.76	6,821,695.17	10	6.16794	0.227389839
142	25-Oct-17	65,183.41	35,034.49	100,217.90	6,756,511.76	10	6.16289	0.225217059
143	25-Nov-17	64,693.30	34,671.53	99,364.83	6,691,818.46	10	6.15789	0.223060615
144	25-Dec-17	64,206.66	34,311.85	98,518.51	6,627,611.80	10	6.15292	0.220920393
145	25-Jan-18	63,723.48	33,955.40	97,678.88	6,563,888.32	10	6.14799	0.218796277
146	25-Feb-18	63,243.73	33,602.15	96,845.88	6,500,644.59	10	6.14309	0.216688153
147	25-Mar-18	62,767.38	33,252.08	96,019.47	6,437,877.20	10	6.13824	0.214595907
148	25-Apr-18	62,294.42	32,905.16	95,199.57	6,375,582.78	10	6.13342	0.212519426
149	25-May-18	61,824.81	32,561.34	94,386.15	6,313,757.97	10	6.12863	0.210458599
150	25-Jun-18	61,358.54	32,220.61	93,579.15	6,252,399.44	10	6.12389	0.208413315
151	25-Jul-18	60,895.58	31,882.93	92,778.51	6,191,503.86	10	6.11917	0.206383462
152	25-Aug-18	60,435.90	31,548.28	91,984.18	6,131,067.96	10	6.1145	0.204368932
153	25-Sep-18	59,979.49	31,216.63	91,196.12	6,071,088.47	10	6.10986	0.202369616
154	25-Oct-18	59,526.33	30,887.94	90,414.26	6,011,562.14	10	6.10525	0.200385405
155	25-Nov-18	59,076.38	30,562.18	89,638.56	5,952,485.76	10	6.10068	0.198416192
156	25-Dec-18	58,629.63	30,239.34	88,868.97	5,893,856.13	10	6.09614	0.196461871
157	25-Jan-19	58,186.06	29,919.38	88,105.44	5,835,670.07	10	6.09164	0.194522336
158	25-Feb-19	57,745.64	29,602.28	87,347.92	5,777,924.44	10	6.08717	0.192597481
159	25-Mar-19	57,308.35	29,288.01	86,596.35	5,720,616.09	10	6.08274	0.190687203
160	25-Apr-19	56,874.16	28,976.53	85,850.70	5,663,741.93	10	6.07834	0.188791398
161	25-May-19	56,443.07	28,667.83	85,110.90	5,607,298.86	10	6.07397	0.186909962
162	25-Jun-19	56,015.04	28,361.88	84,376.93	5,551,283.82	10	6.06964	0.185042794
163	25-Jul-19	55,590.06	28,058.66	83,648.71	5,495,693.76	10	6.06533	0.183189792
164	25-Aug-19	55,168.10	27,758.13	82,926.22	5,440,525.66	10	6.06106	0.181350855
165	25-Sep-19	54,749.14	27,460.27	82,209.41	5,385,776.53	10	6.05683	0.179525884
166	25-Oct-19	54,333.16	27,165.06	81,498.21	5,331,443.37	10	6.05262	0.177714779
167	25-Nov-19	53,920.14	26,872.47	80,792.61	5,277,523.23	10	6.04845	0.175917441
168	25-Dec-19	53,510.06	26,582.47	80,092.53	5,224,013.17	10	6.04431	0.174133772
169	25-Jan-20	53,102.90	26,295.05	79,397.95	5,170,910.27	10	6.0402	0.172363676
170	25-Feb-20	52,698.64	26,010.18	78,708.82	5,118,211.63	10	6.03612	0.170607054
171	25-Mar-20	52,297.26	25,727.83	78,025.09	5,065,914.37	10	6.03207	0.168863812
172	25-Apr-20	51,898.73	25,447.98	77,346.72	5,014,015.63	10	6.02805	0.167133854
173	25-May-20	51,503.05	25,170.61	76,673.66	4,962,512.59	10	6.02406	0.165417086
174	25-Jun-20	51,110.18	24,895.70	76,005.88	4,911,402.41	10	6.0201	0.163713414
175	25-Jul-20	50,720.11	24,623.21	75,343.32	4,860,682.30	10	6.01618	0.162022743
176	25-Aug-20	50,332.82	24,353.14	74,685.96	4,810,349.48	10	6.01228	0.160344983
177	25-Sep-20	49,948.29	24,085.45	74,033.74	4,760,401.19	10	6.00841	0.15868004
178	25-Oct-20	49,566.50	23,820.13	73,386.63	4,710,834.69	10	6.00457	0.157027823
179	25-Nov-20	49,187.43	23,557.15	72,744.58	4,661,647.25	10	6.00076	0.155388242
180	25-Dec-20	48,811.07	23,296.49	72,107.56	4,612,836.19	10	5.99698	0.153761206
181	25-Jan-21	48,437.38	23,038.13	71,475.51	4,564,398.80	10	5.99322	0.152146627
182	25-Feb-21	48,066.37	22,782.05	70,848.42	4,516,332.43	10	5.9895	0.150544414
183	25-Mar-21	47,698.00	22,528.22	70,226.22	4,468,634.44	10	5.9858	0.148954481
184	25-Apr-21	47,332.25	22,276.64	69,608.89	4,421,302.18	10	5.98213	0.147376739
185	25-May-21	46,969.12	22,027.26	68,996.38	4,374,333.07	10	5.97849	0.145811102
186	25-Jun-21	46,608.57	21,780.09	68,388.66	4,327,724.49	10	5.97488	0.144257483
187	25-Jul-21	46,250.60	21,535.09	67,785.69	4,281,473.89	10	5.97129	0.142715796
188	25-Aug-21	45,895.19	21,292.24	67,187.43	4,235,578.70	10	5.96773	0.141185957
189	25-Sep-21	45,542.31	21,051.53	66,593.84	4,190,036.39	10	5.9642	0.13966788
190	25-Oct-21	45,191.95	20,812.94	66,004.89	4,144,844.44	10	5.96069	0.138161481
191	25-Nov-21	44,844.09	20,576.44	65,420.53	4,100,000.35	10	5.95721	0.136666678
192	25-Dec-21	44,498.72	20,342.02	64,840.74	4,055,501.63	10	5.95376	0.135183388
193	25-Jan-22	44,155.81	20,109.66	64,265.47	4,011,345.81	10	5.95033	0.133711527
194	25-Feb-22	43,815.36	19,879.34	63,694.70	3,967,530.46	10	5.94693	0.132251015
195	25-Mar-22	43,477.33	19,651.04	63,128.37	3,924,053.12	10	5.94356	0.130801771
196	25-Apr-22	43,141.72	19,424.75	62,566.47	3,880,911.40	10	5.94021	0.129363713
197	25-May-22	42,808.51	19,200.43	62,008.95	3,838,102.89	10	5.93688	0.127936763
198	25-Jun-22	42,477.69	18,978.09	61,455.78	3,795,625.20	10	5.93358	0.12652084
199	25-Jul-22	42,149.22	18,757.70	60,906.92	3,753,475.98	10	5.93031	0.125115866
200	25-Aug-22	41,823.11	18,539.23	60,362.34	3,711,652.87	10	5.92706	0.123721762
201	25-Sep-22	41,499.33	18,322.68	59,822.01	3,670,153.54	10	5.92384	0.122338451
202	25-Oct-22	41,177.86	18,108.03	59,285.89	3,628,975.68	10	5.92063	0.120965856
203	25-Nov-22	40,858.69	17,895.26	58,753.95	3,588,116.98	10	5.91746	0.119603899
204	25-Dec-22	40,541.81	17,684.35	58,226.16	3,547,575.17	10	5.91431	0.118252506
205	25-Jan-23	40,227.20	17,475.28	57,702.48	3,507,347.97	10	5.91118	0.116911599
206	25-Feb-23	39,914.83	17,268.05	57,182.88	3,467,433.14	10	5.90807	0.115581105
207	25-Mar-23	39,604.71	17,062.63	56,667.34	3,427,828.43	10	5.90499	0.114260948
208	25-Apr-23	39,296.80	16,859.00	56,155.80	3,388,531.63	10	5.90193	0.112951054
209	25-May-23	38,991.10	16,657.16	55,648.26	3,349,540.54	10	5.8989	0.111651351
210	25-Jun-23	38,687.59	16,457.08	55,144.67	3,310,852.95	10	5.89588	0.110361765
211	25-Jul-23	38,386.25	16,258.75	54,645.00	3,272,466.70	10	5.89289	0.109082223
212	25-Aug-23	38,087.07	16,062.15	54,149.22	3,234,379.64	10	5.88993	0.107812655
213	25-Sep-23	37,790.03	15,867.28	53,657.31	3,196,589.60	10	5.88698	0.106552987
214	25-Oct-23	37,495.13	15,674.10	53,169.23	3,159,094.48	10	5.88406	0.105303149
215	25-Nov-23	37,202.33	15,482.61	52,684.94	3,121,892.14	10	5.88116	0.104063071
216	25-Dec-23	36,911.64	15,292.80	52,204.44	3,084,980.50	10	5.87828	0.102832683
217	25-Jan-24	36,623.03	15,104.64	51,727.67	3,048,357.47	10	5.87542	0.101611916
218	25-Feb-24	36,336.49	14,918.12	51,254.61	3,012,020.98	10	5.87259	0.100400699
219	25-Mar-24	36,052.01	14,733.23	50,785.24	2,975,968.97	10	5.86977	0.099198966
220	25-Apr-24	35,769.56	14,549.96	50,319.53	2,940,199.41	10	5.86698	0.098006647
221	25-May-24	35,489.15	14,368.29	49,857.44	2,904,710.26	10	5.86421	0.096823675
222	25-Jun-24	35,210.74	14,188.20	49,398.94	2,869,499.52	10	5.86146	0.095649984
223	25-Jul-24	34,934.34	14,009.68	48,944.02	2,834,565.18	10	5.85873	0.094485506
224	25-Aug-24	34,659.92	13,832.73	48,492.64	2,799,905.26	10	5.85602	0.093330175
225	25-Sep-24	34,387.47	13,657.31	48,044.78	2,765,517.79	10	5.85333	0.092183926
226	25-Oct-24	34,116.97	13,483.43	47,600.40	2,731,400.82	10	5.85066	0.091046694
227	25-Nov-24	33,848.42	13,311.06	47,159.48	2,697,552.39	10	5.84801	0.089918413
228	25-Dec-24	33,581.80	13,140.20	46,722.00	2,663,970.59	10	5.84539	0.08879902
229	25-Jan-25	33,317.10	12,970.82	46,287.92	2,630,653.49	10	5.84278	0.08768845
230	25-Feb-25	33,054.29	12,802.93	45,857.22	2,597,599.20	10	5.84019	0.08658664
231	25-Mar-25	32,793.38	12,636.50	45,429.88	2,564,805.82	10	5.83762	0.085493527
232	25-Apr-25	32,534.34	12,471.52	45,005.86	2,532,271.48	10	5.83507	0.084409049
233	25-May-25	32,277.17	12,307.98	44,585.15	2,499,994.31	10	5.83254	0.083333144
234	25-Jun-25	32,021.84	12,145.87	44,167.71	2,467,972.46	10	5.83003	0.082265749
235	25-Jul-25	31,768.36	11,985.17	43,753.52	2,436,204.11	10	5.82754	0.081206804
236	25-Aug-25	31,516.69	11,825.87	43,342.56	2,404,687.42	10	5.82506	0.080156247
237	25-Sep-25	31,266.84	11,667.96	42,934.80	2,373,420.58	10	5.82261	0.079114019
238	25-Oct-25	31,018.78	11,511.43	42,530.21	2,342,401.80	10	5.82017	0.07808006
239	25-Nov-25	30,772.51	11,356.26	42,128.78	2,311,629.28	10	5.81775	0.077054309
240	25-Dec-25	30,528.02	11,202.45	41,730.47	2,281,101.26	10	5.81535	0.076036709
241	25-Jan-26	30,285.28	11,049.98	41,335.27	2,250,815.98	10	5.81297	0.075027199
242	25-Feb-26	30,044.30	10,898.84	40,943.14	2,220,771.68	10	5.81061	0.074025723
243	25-Mar-26	29,805.05	10,749.02	40,554.07	2,190,966.63	10	5.80826	0.073032221
244	25-Apr-26	29,567.52	10,600.51	40,168.03	2,161,399.11	10	5.80594	0.072046637
245	25-May-26	29,331.71	10,453.29	39,785.00	2,132,067.40	10	5.80363	0.071068913
246	25-Jun-26	29,097.60	10,307.36	39,404.96	2,102,969.81	10	5.80133	0.070098994
247	25-Jul-26	28,865.17	10,162.70	39,027.87	2,074,104.63	10	5.79906	0.069136821
248	25-Aug-26	28,634.42	10,019.30	38,653.73	2,045,470.21	10	5.7968	0.06818234
249	25-Sep-26	28,405.34	9,877.16	38,282.50	2,017,064.88	10	5.79456	0.067235496
250	25-Oct-26	28,177.91	9,736.26	37,914.16	1,988,886.97	10	5.79233	0.066296232
251	25-Nov-26	27,952.12	9,596.59	37,548.70	1,960,934.85	10	5.79012	0.065364495
252	25-Dec-26	27,727.96	9,458.13	37,186.09	1,933,206.90	10	5.78793	0.06444023
253	25-Jan-27	27,505.41	9,320.89	36,826.30	1,905,701.48	10	5.78576	0.063523383
254	25-Feb-27	27,284.48	9,184.85	36,469.33	1,878,417.01	10	5.7836	0.0626139
255	25-Mar-27	27,065.14	9049.99	36,115.13	1,851,351.87	10	5.78146	0.061711729
256	25-Apr-27	26,847.38	8916.32	35,763.70	1,824,504.48	10	5.77933	0.060816816
257	25-May-27	26,631.20	8783.81	35,415.01	1,797,873.28	10	5.77722	0.059929109
258	25-Jun-27	26,416.58	8652.46	35,069.05	1,771,456.69	10	5.77513	0.059048556
259	25-Jul-27	26,203.52	8522.26	34,725.78	1,745,253.18	10	5.77305	0.058175106
260	25-Aug-27	25,991.99	8393.2	34,385.19	1,719,261.19	10	5.77099	0.057308706
261	25-Sep-27	25,781.99	8265.27	34,047.26	1,693,479.19	10	5.76894	0.056449306
262	25-Oct-27	25,573.52	8138.46	33,711.97	1,667,905.68	10	5.76691	0.055596856
263	25-Nov-27	25,366.55	8012.75	33,379.30	1,642,539.13	10	5.7649	0.054751304
264	25-Dec-27	25,161.07	7888.15	33,049.23	1,617,378.06	10	5.7629	0.053912602
265	25-Jan-28	24,957.09	7764.64	32,721.73	1,592,420.97	10	5.76091	0.053080699
266	25-Feb-28	24,754.58	7642.22	32,396.80	1,567,666.39	10	5.75894	0.052255546
267	25-Mar-28	24,553.54	7520.86	32,074.40	1,543,112.85	10	5.75699	0.051437095
268	25-Apr-28	24,353.95	7400.57	31,754.52	1,518,758.90	10	5.75505	0.050625297
269	25-May-28	24,155.81	7281.33	31,437.15	1,494,603.08	10	5.75312	0.049820103
270	25-Jun-28	23,959.11	7163.14	31,122.26	1,470,643.97	10	5.75121	0.049021466
271	25-Jul-28	23,763.83	7045.99	30,809.82	1,446,880.14	10	5.74931	0.048229338
272	25-Aug-28	23,569.97	6929.87	30,499.84	1,423,310.17	10	5.74743	0.047443672
273	25-Sep-28	23,377.52	6814.76	30,192.28	1,399,932.65	10	5.74556	0.046664422
274	25-Oct-28	23,186.45	6700.67	29,887.12	1,376,746.20	10	5.74371	0.04589154
275	25-Nov-28	22,996.78	6587.58	29,584.36	1,353,749.42	10	5.74187	0.045124981
276	25-Dec-28	22,808.48	6475.48	29,283.96	1,330,940.93	10	5.74004	0.044364698
277	25-Jan-29	22,621.55	6364.37	28,985.92	1,308,319.38	10	5.73823	0.043610646
278	25-Feb-29	22,435.98	6254.23	28,690.21	1,285,883.41	10	5.73643	0.04286278
279	25-Mar-29	22,251.75	6145.07	28,396.82	1,263,631.66	10	5.73464	0.042121055
280	25-Apr-29	22,068.86	6036.86	28,105.72	1,241,562.80	10	5.73287	0.041385427
281	25-May-29	21,887.30	5929.61	27,816.91	1,219,675.49	10	5.73111	0.04065585
282	25-Jun-29	21,707.06	5823.31	27,530.37	1,197,968.43	10	5.72937	0.039932281
283	25-Jul-29	21,528.13	5717.94	27,246.07	1,176,440.30	10	5.72763	0.039214677
284	25-Aug-29	21,350.50	5613.5	26,964.00	1,155,089.80	10	5.72591	0.038502993
285	25-Sep-29	21,174.16	5509.98	26,684.14	1,133,915.64	10	5.72421	0.037797188
286	25-Oct-29	20,999.11	5407.38	26,406.48	1,112,916.53	10	5.72252	0.037097218
287	25-Nov-29	20,825.33	5305.68	26,131.00	1,092,091.21	10	5.72084	0.03640304
288	25-Dec-29	20,652.81	5204.88	25,857.69	1,071,438.40	10	5.71917	0.035714613
289	25-Jan-30	20,481.55	5104.97	25,586.52	1,050,956.85	10	5.71751	0.035031895
290	25-Feb-30	20,311.53	5005.94	25,317.48	1,030,645.32	10	5.71587	0.034354844
291	25-Mar-30	20,142.76	4907.8	25,050.55	1,010,502.56	10	5.71424	0.033683419
292	25-Apr-30	19,975.21	4810.52	24,785.73	990,527.35	10	5.71262	0.033017578
293	25-May-30	19,808.89	4714.1	24,522.98	970,718.46	10	5.71102	0.032357282
294	25-Jun-30	19,643.77	4618.54	24,262.31	951,074.69	10	5.70942	0.03170249
295	25-Jul-30	19,479.86	4523.82	24,003.68	931,594.83	10	5.70784	0.031053161
296	25-Aug-30	19,317.15	4429.95	23,747.09	912,277.68	10	5.70627	0.030409256
297	25-Sep-30	19,155.62	4336.9	23,492.52	893,122.06	10	5.70472	0.029770735
298	25-Oct-30	18,995.27	4244.69	23,239.96	874,126.79	10	5.70317	0.02913756
299	25-Nov-30	18,836.09	4153.29	22,989.39	855,290.70	10	5.70164	0.02850969
300	25-Dec-30	18,678.08	4062.71	22,740.79	836,612.62	10	5.70011	0.027887087
301	25-Jan-31	18,521.21	3972.94	22,494.15	818,091.41	10	5.6986	0.027269714
302	25-Feb-31	18,365.50	3883.96	22,249.45	799,725.91	10	5.6971	0.02665753
303	25-Mar-31	18,210.92	3795.77	22,006.69	781,514.99	10	5.69561	0.0260505
304	25-Apr-31	18,057.47	3708.38	21,765.84	763,457.53	10	5.69414	0.025448584
305	25-May-31	17,905.14	3621.76	21,526.90	745,552.39	10	5.69267	0.024851746
306	25-Jun-31	17753.92	3535.92	21,289.84	727,798.47	10	5.69122	0.024259949
307	25-Jul-31	17603.81	3450.84	21,054.65	710,194.65	10	5.68977	0.023673155
308	25-Aug-31	17454.8	3366.52	20,821.33	692,739.85	10	5.68834	0.023091328
309	25-Sep-31	17306.88	3282.96	20,589.85	675,432.96	10	5.68692	0.022514432
310	25-Oct-31	17160.05	3200.15	20,360.20	658,272.91	10	5.68551	0.02194243
311	25-Nov-31	17014.29	3118.08	20,132.36	641,258.63	10	5.68411	0.021375288
312	25-Dec-31	16869.59	3036.74	19,906.33	624,389.04	10	5.68272	0.020812968
313	25-Jan-32	16725.96	2956.14	19,682.09	607,663.08	10	5.68134	0.020255436
314	25-Feb-32	16583.37	2876.26	19,459.63	591,079.71	10	5.67997	0.019702657
315	25-Mar-32	16441.84	2797.09	19,238.93	574,637.87	10	5.67861	0.019154596
316	25-Apr-32	16301.34	2718.64	19019.98	558,336.53	10	5.67726	0.018611218
317	25-May-32	16161.87	2640.9	18802.77	542,174.66	10	5.67592	0.018072489
318	25-Jun-32	16023.42	2563.85	18587.28	526,151.24	10	5.67459	0.017538375
319	25-Jul-32	15886	2487.5	18373.5	510,265.24	10	5.67328	0.017008841
320	25-Aug-32	15749.58	2411.84	18161.42	494,515.67	10	5.67197	0.016483856
321	25-Sep-32	15614.16	2336.86	17951.02	478,901.51	10	5.67067	0.015963384
322	25-Oct-32	15479.73	2262.56	17742.3	463,421.78	10	5.66938	0.015447393
323	25-Nov-32	15346.3	2188.94	17535.23	448,075.48	10	5.6681	0.014935849
324	25-Dec-32	15213.84	2115.97	17329.82	432,861.64	10	5.66683	0.014428721
325	25-Jan-33	15082.36	2043.67	17126.03	417,779.28	10	5.66557	0.013925976
326	25-Feb-33	14951.84	1972.03	16923.88	402,827.44	10	5.66432	0.013427581
327	25-Mar-33	14822.29	1901.04	16723.33	388,005.15	10	5.66308	0.012933505
328	25-Apr-33	14693.69	1830.69	16524.38	373,311.46	10	5.66185	0.012443715
329	25-May-33	14566.03	1760.98	16327.02	358,745.43	10	5.66063	0.011958181
330	25-Jun-33	14439.32	1691.91	16131.23	344,306.11	10	5.65942	0.01147687
331	25-Jul-33	14313.54	1623.47	15937	329,992.57	10	5.65822	0.010999752
332	25-Aug-33	14188.68	1555.65	15744.33	315,803.89	10	5.65702	0.010526796
333	25-Sep-33	14064.75	1488.45	15553.19	301,739.14	10	5.65584	0.010057971
334	25-Oct-33	13941.73	1421.86	15363.59	287,797.42	10	5.65466	0.009593247
335	25-Nov-33	13819.61	1355.88	15175.5	273,977.80	10	5.6535	0.009132593
336	25-Dec-33	13698.4	1290.51	14988.91	260,279.40	10	5.65234	0.00867598
337	25-Jan-34	13578.08	1225.74	14803.82	246,701.32	10	5.65119	0.008223377
338	25-Feb-34	13458.65	1161.56	14620.21	233,242.67	10	5.65005	0.007774756
339	25-Mar-34	13340.1	1097.97	14438.08	219,902.57	10	5.64892	0.007330086
340	25-Apr-34	13222.43	1034.97	14257.4	206,680.13	10	5.6478	0.006889338
341	25-May-34	13105.63	972.55	14078.18	193,574.51	10	5.64668	0.006452484
342	25-Jun-34	12989.69	910.7	13900.39	180,584.82	10	5.64558	0.006019494
343	25-Jul-34	12874.61	849.42	13724.03	167,710.21	10	5.64448	0.00559034
344	25-Aug-34	12760.37	788.71	13549.09	154,949.84	10	5.64339	0.005164995
345	25-Sep-34	12646.99	728.56	13375.55	142,302.85	10	5.64231	0.004743428
346	25-Oct-34	12534.44	668.97	13203.41	129,768.41	10	5.64124	0.004325614
347	25-Nov-34	12422.73	609.93	13032.66	117,345.68	10	5.64018	0.003911523
348	25-Dec-34	12311.84	551.44	12863.28	105,033.84	10	5.63913	0.003501128
349	25-Jan-35	12201.78	493.49	12695.27	92,832.06	10	5.63809	0.003094402
350	25-Feb-35	12092.53	436.08	12528.61	80,739.53	10	5.63705	0.002691318
351	25-Mar-35	11984.09	379.21	12363.3	68,755.44	10	5.63603	0.002291848
352	25-Apr-35	11876.46	322.87	12199.32	56,878.98	10	5.63502	0.001895966
353	25-May-35	11769.62	267.05	12036.67	45,109.36	10	5.63402	0.001503645
354	25-Jun-35	11663.58	211.75	11875.33	33445.78	10	5.63304	0.001114859
355	25-Jul-35	11160.7	156.97	11317.68	22285.08	10	5.6321	0.000742836
356	25-Aug-35	11059.91	104.58	11164.49	11225.17	10	5.63116	0.000374172
357	25-Sep-35	8996.57	52.67	9049.23	2228.6	10	5.63034	7.42867E-05
358	25-Oct-35	2228.6	10.45	2239.06	0	10	5.62935	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	10,964,973.27	40,964,973.27
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	308,612.40	121,000.00	429,612.40	29,691,387.60	4.84	4.84	0.98971292
2	25-Feb-06	338,031.00	247,428.23	585,459.23	29,353,356.59	10	10	0.97844522
3	25-Mar-06	366,943.96	244,611.30	611,555.26	28,986,412.64	10	10	0.966213755
4	25-Apr-06	395,280.71	241,553.44	636,834.15	28,591,131.93	10	10	0.953037731
5	25-May-06	422,971.80	238,259.43	661,231.23	28,168,160.13	10	10	0.938938671
6	25-Jun-06	449,949.15	234,734.67	684,683.82	27,718,210.98	10	10	0.923940366
7	25-Jul-06	475,165.48	230,985.09	706,150.57	27,243,045.50	10	10	0.908101517
8	25-Aug-06	499,571.75	227,025.38	726,597.12	26,743,473.75	10	10	0.891449125
9	25-Sep-06	518,397.39	222,862.28	741,259.67	26,225,076.36	10	10	0.874169212
10	25-Oct-06	536,460.02	218,542.30	755,002.32	25,688,616.34	10	10	0.856287211
11	25-Nov-06	528,389.78	214,071.80	742,461.58	25,160,226.57	10	10	0.838674219
12	25-Dec-06	520,438.82	209,668.55	730,107.38	24,639,787.74	10	10	0.821326258
13	25-Jan-07	512,605.40	205,331.56	717,936.97	24,127,182.34	10	10	0.804239411
14	25-Feb-07	504,887.80	201,059.85	705,947.65	23,622,294.54	10	10	0.787409818
15	25-Mar-07	497,284.30	196,852.45	694,136.75	23,125,010.24	10	10	0.770833675
16	25-Apr-07	489,793.24	192,708.42	682,501.66	22,635,217.01	10	10	0.754507234
17	25-May-07	482,412.96	188,626.81	671,039.77	22,152,804.04	10	10	0.738426801
18	25-Jun-07	475,141.85	184,606.70	659,748.55	21,677,662.20	10	10	0.72258874
19	25-Jul-07	467,978.29	180,647.18	648,625.48	21,209,683.90	10	10	0.706989463
20	25-Aug-07	460,920.71	176,747.37	637,668.08	20,748,763.19	10	10	0.69162544
21	25-Sep-07	453,967.56	172,906.36	626,873.92	20,294,795.63	10	10	0.676493188
22	25-Oct-07	447,117.29	169,123.30	616,240.59	19,847,678.34	10	10	0.661589278
23	25-Nov-07	440,368.40	165,397.32	605,765.72	19,407,309.94	10	10	0.646910331
24	25-Dec-07	433,719.40	161,727.58	595,446.98	18,973,590.54	10	10	0.632453018
25	25-Jan-08	427,168.82	158,113.25	585,282.08	18,546,421.71	10	10	0.618214057
26	25-Feb-08	420,715.22	154,553.51	575,268.74	18,125,706.49	10	10	0.604190216
27	25-Mar-08	414,357.17	151,047.55	565,404.72	17,711,349.32	10	10	0.590378311
28	25-Apr-08	408,093.27	147,594.58	555,687.84	17,303,256.06	10	10	0.576775202
29	25-May-08	401,922.13	144,193.80	546,115.93	16,901,333.93	10	10	0.563377798
30	25-Jun-08	395,842.39	140,844.45	536,686.84	16,505,491.54	10	10	0.550183051
31	25-Jul-08	389,852.70	137,545.76	527,398.47	16,115,638.84	10	10	0.537187961
32	25-Aug-08	383,951.75	134,296.99	518,248.74	15,731,687.09	10	10	0.52438957
33	25-Sep-08	378,138.23	131,097.39	509,235.63	15,353,548.85	10	10	0.511784962
34	25-Oct-08	372,410.86	127,946.24	500,357.10	14,981,138.00	10	10	0.499371267
35	25-Nov-08	366,768.36	124,842.82	491,611.17	14,614,369.64	10	10	0.487145655
36	25-Dec-08	361,209.49	121,786.41	482,995.90	14,253,160.15	10	10	0.475105338
37	25-Jan-09	355,733.02	118,776.33	474,509.35	13,897,427.13	10	10	0.463247571
38	25-Feb-09	350,337.73	115,811.89	466,149.62	13,547,089.40	10	10	0.451569647
39	25-Mar-09	345,022.44	112,892.41	457,914.85	13,202,066.96	10	10	0.440068899
40	25-Apr-09	339,785.96	110,017.22	449,803.19	12,862,281.00	10	10	0.4287427
41	25-May-09	334,627.15	107,185.67	441,812.82	12,527,653.85	10	10	0.417588462
42	25-Jun-09	329,544.84	104,397.12	433,941.96	12,198,109.01	10	10	0.406603634
43	25-Jul-09	324,537.92	101,650.91	426,188.83	11,873,571.09	10	10	0.395785703
44	25-Aug-09	319,605.28	98,946.43	418,551.71	11,553,965.80	10	10	0.385132193
45	25-Sep-09	314,745.83	96,283.05	411,028.88	11,239,219.97	10	10	0.374640666
46	25-Oct-09	309,958.49	93,660.17	403,618.65	10,929,261.49	10	10	0.364308716
47	25-Nov-09	305,242.19	91,077.18	396,319.36	10,624,019.30	10	10	0.354133977
48	25-Dec-09	300,595.89	88,533.49	389,129.38	10,323,423.42	10	10	0.344114114
49	25-Jan-10	296,018.56	86,028.53	382,047.08	10,027,404.86	10	10	0.334246829
50	25-Feb-10	291,509.18	83,561.71	375,070.89	9,735,895.68	10	10	0.324529856
51	25-Mar-10	287,066.75	81,132.46	368,199.22	9,448,828.93	10	10	0.314960964
52	25-Apr-10	282,690.30	78,740.24	361,430.54	9,166,138.63	10	10	0.305537954
53	25-May-10	278,378.83	76,384.49	354,763.32	8,887,759.80	10	10	0.29625866
54	25-Jun-10	274,131.41	74,064.67	348,196.07	8,613,628.39	10	10	0.287120946
55	25-Jul-10	269,947.07	71,780.24	341,727.31	8,343,681.32	10	10	0.278122711
56	25-Aug-10	265,824.90	69,530.68	335,355.58	8,077,856.42	10	10	0.269261881
57	25-Sep-10	261,763.98	67,315.47	329,079.45	7,816,092.44	10	10	0.260536415
58	25-Oct-10	257,763.40	65,134.10	322,897.51	7,558,329.03	10	10	0.251944301
59	25-Nov-10	253,822.28	62,986.08	316,808.35	7,304,506.75	10	10	0.243483558
60	25-Dec-10	249,939.73	60,870.89	310,810.62	7,054,567.02	10	10	0.235152234
61	25-Jan-11	196,897.02	58,788.06	255,685.08	6,857,670.00	10	10	0.228589
62	25-Feb-11	193,343.67	57,147.25	250,490.92	6,664,326.33	10	10	0.222144211
63	25-Mar-11	189,845.45	55,536.05	245,381.51	6,474,480.88	10	10	0.215816029
64	25-Apr-11	186,401.55	53,954.01	240,355.56	6,288,079.32	10	10	0.209602644
65	25-May-11	183,011.16	52,400.66	235,411.82	6,105,068.16	10	10	0.203502272
66	25-Jun-11	179,673.47	50,875.57	230,549.04	5,925,394.69	10	10	0.197513156
67	25-Jul-11	176,387.70	49,378.29	225,765.99	5,749,006.98	10	10	0.191633566
68	25-Aug-11	173,153.08	47,908.39	221,061.47	5,575,853.90	10	10	0.185861797
69	25-Sep-11	169,968.84	46,465.45	216,434.29	5,405,885.06	10	10	0.180196169
70	25-Oct-11	166,834.23	45,049.04	211,883.27	5,239,050.83	10	10	0.174635028
71	25-Nov-11	163,748.50	43,658.76	207,407.26	5,075,302.33	10	10	0.169176744
72	25-Dec-11	160,710.94	42,294.19	203,005.12	4,914,591.40	10	10	0.163819713
73	25-Jan-12	145,631.96	40,954.93	186,586.89	4,768,959.43	10	10	0.158965314
74	25-Feb-12	142,850.13	39,741.33	182,591.46	4,626,109.30	10	10	0.154203643
75	25-Mar-12	140,113.15	38,550.91	178,664.06	4,485,996.16	10	10	0.149533205
76	25-Apr-12	137,420.33	37,383.30	174,803.63	4,348,575.83	10	10	0.144952528
77	25-May-12	134,771.02	36,238.13	171,009.15	4,213,804.81	10	10	0.14046016
78	25-Jun-12	132,164.54	35,115.04	167,279.58	4,081,640.27	10	10	0.136054676
79	25-Jul-12	129,600.26	34,013.67	163,613.93	3,952,040.01	10	10	0.131734667
80	25-Aug-12	127,077.52	32,933.67	160,011.19	3,824,962.49	10	10	0.12749875
81	25-Sep-12	124,595.70	31,874.69	156,470.39	3,700,366.79	10	10	0.12334556
82	25-Oct-12	122,154.18	30,836.39	152,990.57	3,578,212.62	10	10	0.119273754
83	25-Nov-12	119,752.33	29,818.44	149,570.77	3,458,460.28	10	10	0.115282009
84	25-Dec-12	117,389.57	28,820.50	146,210.07	3,341,070.71	10	10	0.111369024
85	25-Jan-13	93,519.57	27,842.26	121,361.83	3,247,551.14	10	10	0.108251705
86	25-Feb-13	91,628.14	27,062.93	118,691.06	3,155,923.00	10	10	0.105197433
87	25-Mar-13	89,769.44	26,299.36	116,068.80	3,066,153.56	10	10	0.102205119
88	25-Apr-13	87,942.96	25,551.28	113,494.24	2,978,210.60	10	10	0.099273687
89	25-May-13	86,148.18	24,818.42	110,966.60	2,892,062.42	10	10	0.096402081
90	25-Jun-13	84,384.59	24,100.52	108,485.11	2,807,677.83	10	10	0.093589261
91	25-Jul-13	82,651.69	23,397.32	106,049.01	2,725,026.14	10	10	0.090834205
92	25-Aug-13	80,949.00	22,708.55	103,657.55	2,644,077.14	10	10	0.088135905
93	25-Sep-13	79,276.02	22,033.98	101,310.00	2,564,801.12	10	10	0.085493371
94	25-Oct-13	77,632.28	21,373.34	99,005.62	2,487,168.84	10	10	0.082905628
95	25-Nov-13	76,017.32	20,726.41	96,743.72	2,411,151.52	10	10	0.080371717
96	25-Dec-13	74,430.66	20,092.93	94,523.59	2,336,720.86	10	10	0.077890695
97	25-Jan-14	54,674.41	19,472.67	74,147.09	2,282,046.45	10	10	0.076068215
98	25-Feb-14	53,587.65	19,017.05	72,604.71	2,228,458.79	10	10	0.07428196
99	25-Mar-14	52,520.38	18,570.49	71,090.87	2,175,938.41	10	10	0.07253128
100	25-Apr-14	51,472.27	18,132.82	69,605.09	2,124,466.14	10	10	0.070815538
101	25-May-14	50,443.00	17,703.88	68,146.89	2,074,023.13	10	10	0.069134104
102	25-Jun-14	49,432.26	17,283.53	66,715.78	2,024,590.87	10	10	0.067486362
103	25-Jul-14	48,439.72	16,871.59	65,311.31	1,976,151.15	10	10	0.065871705
104	25-Aug-14	47,465.09	16,467.93	63,933.01	1,928,686.07	10	10	0.064289536
105	25-Sep-14	46,508.06	16,072.38	62,580.44	1,882,178.01	10	10	0.062739267
106	25-Oct-14	45,568.33	15,684.82	61,253.15	1,836,609.67	10	10	0.061220322
107	25-Nov-14	44,645.62	15,305.08	59,950.70	1,791,964.05	10	10	0.059732135
108	25-Dec-14	43,739.64	14,933.03	58,672.67	1,748,224.42	10	10	0.058274147
109	25-Jan-15	28,093.07	14,568.54	42,661.61	1,720,131.34	10	10	0.057337711
110	25-Feb-15	27,659.94	14,334.43	41,994.37	1,692,471.40	10	10	0.056415713
111	25-Mar-15	27,233.33	14,103.93	41,337.26	1,665,238.07	10	10	0.055507936
112	25-Apr-15	26,813.15	13,876.98	40,690.13	1,638,424.92	10	10	0.054614164
113	25-May-15	26,399.28	13,653.54	40,052.83	1,612,025.63	10	10	0.053734188
114	25-Jun-15	25,991.66	13,433.55	39,425.20	1,586,033.98	10	10	0.052867799
115	25-Jul-15	25,712.49	13,216.95	38,929.44	1,560,321.49	10	10	0.052010716
116	25-Aug-15	25,314.08	13,002.68	38,316.75	1,535,007.42	10	10	0.051166914
117	25-Sep-15	25,488.96	12,791.73	38,280.69	1,509,518.45	10	10	0.050317282
118	25-Oct-15	25,088.84	12,579.32	37,668.17	1,484,429.61	10	10	0.049480987
119	25-Nov-15	24,694.81	12,370.25	37,065.06	1,459,734.80	10	10	0.048657827
120	25-Dec-15	24,306.78	12,164.46	36,471.23	1,435,428.02	10	10	0.047847601
121	25-Jan-16	23,924.64	11,961.90	35,886.54	1,411,503.38	10	10	0.047050113
122	25-Feb-16	23,548.33	11,762.53	35,310.86	1,387,955.05	10	10	0.046265168
123	25-Mar-16	23,177.75	11,566.29	34,744.04	1,364,777.30	10	10	0.045492577
124	25-Apr-16	22,812.81	11,373.14	34,185.95	1,341,964.49	10	10	0.04473215
125	25-May-16	22,453.43	11,183.04	33,636.47	1,319,511.06	10	10	0.043983702
126	25-Jun-16	22,099.53	10,995.93	33,095.46	1,297,411.52	10	10	0.043247051
127	25-Jul-16	21,751.03	10,811.76	32,562.79	1,275,660.49	10	10	0.042522016
128	25-Aug-16	21,407.84	10,630.50	32,038.35	1,254,252.65	10	10	0.041808422
129	25-Sep-16	21,069.89	10,452.11	31,522.00	1,233,182.76	10	10	0.041106092
130	25-Oct-16	20,737.10	10,276.52	31,013.62	1,212,445.66	10	10	0.040414855
131	25-Nov-16	20,409.38	10,103.71	30,513.10	1,192,036.28	10	10	0.039734543
132	25-Dec-16	20,086.67	9,933.64	30,020.31	1,171,949.61	10	10	0.039064987
133	25-Jan-17	19,768.89	9,766.25	29,535.14	1,152,180.71	10	10	0.038406024
134	25-Feb-17	19,455.97	9,601.51	29,057.47	1,132,724.75	10	10	0.037757492
135	25-Mar-17	19,147.82	9,439.37	28,587.20	1,113,576.92	10	10	0.037119231
136	25-Apr-17	18,844.39	9,279.81	28,124.20	1,094,732.53	10	10	0.036491084
137	25-May-17	18,545.61	9,122.77	27,668.38	1,076,186.92	10	10	0.035872897
138	25-Jun-17	18,251.39	8,968.22	27,219.61	1,057,935.54	10	10	0.035264518
139	25-Jul-17	17,961.67	8,816.13	26,777.80	1,039,973.86	10	10	0.034665795
140	25-Aug-17	17,676.39	8,666.45	26,342.84	1,022,297.47	10	10	0.034076582
141	25-Sep-17	17,395.48	8,519.15	25,914.63	1,004,901.99	10	10	0.033496733
142	25-Oct-17	17,118.87	8,374.18	25,493.06	987,783.12	10	10	0.032926104
143	25-Nov-17	16,846.51	8,231.53	25,078.03	970,936.61	10	10	0.032364554
144	25-Dec-17	16,578.31	8,091.14	24,669.45	954,358.30	10	10	0.031811943
145	25-Jan-18	16,314.23	7,952.99	24,267.22	938,044.06	10	10	0.031268135
146	25-Feb-18	16,054.20	7,817.03	23,871.24	921,989.86	10	10	0.030732995
147	25-Mar-18	15,798.17	7,683.25	23,481.41	906,191.70	10	10	0.03020639
148	25-Apr-18	15,546.06	7,551.60	23,097.65	890,645.64	10	10	0.029688188
149	25-May-18	15,297.82	7,422.05	22,719.87	875,347.82	10	10	0.029178261
150	25-Jun-18	15,053.40	7,294.57	22,347.96	860,294.42	10	10	0.028676481
151	25-Jul-18	14,812.73	7,169.12	21,981.85	845,481.69	10	10	0.028182723
152	25-Aug-18	14,575.76	7,045.68	21,621.44	830,905.93	10	10	0.027696864
153	25-Sep-18	14,342.44	6,924.22	21,266.65	816,563.49	10	10	0.027218783
154	25-Oct-18	14,112.70	6,804.70	20,917.40	802,450.79	10	10	0.02674836
155	25-Nov-18	13,886.50	6,687.09	20,573.59	788,564.29	10	10	0.026285476
156	25-Dec-18	13,663.79	6,571.37	20,235.16	774,900.50	10	10	0.025830017
157	25-Jan-19	13,444.50	6,457.50	19,902.00	761,456.00	10	10	0.025381867
158	25-Feb-19	13,228.59	6,345.47	19,574.06	748,227.40	10	10	0.024940913
159	25-Mar-19	13,016.01	6,235.23	19,251.24	735,211.39	10	10	0.024507046
160	25-Apr-19	12,806.71	6,126.76	18,933.47	722,404.69	10	10	0.024080156
161	25-May-19	12,600.63	6,020.04	18,620.67	709,804.05	10	10	0.023660135
162	25-Jun-19	12,397.74	5,915.03	18,312.77	697,406.32	10	10	0.023246877
163	25-Jul-19	12,197.97	5,811.72	18,009.69	685,208.35	10	10	0.022840278
164	25-Aug-19	12,001.29	5,710.07	17,711.36	673,207.06	10	10	0.022440235
165	25-Sep-19	11,807.65	5,610.06	17,417.71	661,399.41	10	10	0.022046647
166	25-Oct-19	11,617.00	5,511.66	17,128.66	649,782.41	10	10	0.021659414
167	25-Nov-19	11,429.30	5,414.85	16,844.15	638,353.11	10	10	0.021278437
168	25-Dec-19	11,244.50	5,319.61	16,564.11	627,108.62	10	10	0.020903621
169	25-Jan-20	11,062.56	5,225.91	16,288.46	616,046.06	10	10	0.020534869
170	25-Feb-20	10,883.43	5,133.72	16,017.15	605,162.63	10	10	0.020172088
171	25-Mar-20	10,707.08	5,043.02	15,750.10	594,455.55	10	10	0.019815185
172	25-Apr-20	10,533.46	4,953.80	15,487.26	583,922.09	10	10	0.01946407
173	25-May-20	10,362.53	4,866.02	15,228.55	573,559.56	10	10	0.019118652
174	25-Jun-20	10,194.25	4,779.66	14,973.91	563,365.31	10	10	0.018778844
175	25-Jul-20	10,028.58	4,694.71	14,723.29	553,336.74	10	10	0.018444558
176	25-Aug-20	9,865.48	4,611.14	14,476.62	543,471.26	10	10	0.018115709
177	25-Sep-20	9,704.91	4,528.93	14,233.84	533,766.35	10	10	0.017792212
178	25-Oct-20	9,546.83	4,448.05	13,994.89	524,219.51	10	10	0.017473984
179	25-Nov-20	9,391.21	4,368.50	13,759.71	514,828.30	10	10	0.017160943
180	25-Dec-20	9,238.01	4,290.24	13,528.25	505,590.29	10	10	0.01685301
181	25-Jan-21	9,087.19	4,213.25	13,300.44	496,503.10	10	10	0.016550103
182	25-Feb-21	8,938.72	4,137.53	13,076.24	487,564.38	10	10	0.016252146
183	25-Mar-21	8,792.55	4,063.04	12,855.59	478,771.82	10	10	0.015959061
184	25-Apr-21	8,648.67	3,989.77	12,638.43	470,123.16	10	10	0.015670772
185	25-May-21	8,507.02	3,917.69	12,424.71	461,616.14	10	10	0.015387205
186	25-Jun-21	8,367.58	3,846.80	12,214.38	453,248.56	10	10	0.015108285
187	25-Jul-21	8,230.31	3,777.07	12,007.38	445,018.24	10	10	0.014833941
188	25-Aug-21	8,095.19	3,708.49	11,803.67	436,923.06	10	10	0.014564102
189	25-Sep-21	7,962.17	3,641.03	11,603.19	428,960.89	10	10	0.014298696
190	25-Oct-21	7,831.23	3,574.67	11,405.90	421,129.66	10	10	0.014037655
191	25-Nov-21	7,702.33	3,509.41	11,211.74	413,427.33	10	10	0.013780911
192	25-Dec-21	7,575.45	3,445.23	11,020.67	405,851.89	10	10	0.013528396
193	25-Jan-22	7,450.55	3,382.10	10,832.65	398,401.34	10	10	0.013280045
194	25-Feb-22	7,327.60	3,320.01	10,647.61	391,073.74	10	10	0.013035791
195	25-Mar-22	7,206.58	3,258.95	10,465.52	383,867.16	10	10	0.012795572
196	25-Apr-22	7,087.45	3,198.89	10,286.34	376,779.71	10	10	0.012559324
197	25-May-22	6,970.18	3,139.83	10,110.02	369,809.53	10	10	0.012326984
198	25-Jun-22	6,854.76	3,081.75	9,936.50	362,954.77	10	10	0.012098492
199	25-Jul-22	6,741.14	3,024.62	9,765.76	356,213.63	10	10	0.011873788
200	25-Aug-22	6,629.31	2,968.45	9,597.75	349,584.32	10	10	0.011652811
201	25-Sep-22	6,519.23	2,913.20	9,432.43	343,065.10	10	10	0.011435503
202	25-Oct-22	6,410.87	2,858.88	9,269.75	336,654.22	10	10	0.011221807
203	25-Nov-22	6,304.22	2,805.45	9,109.67	330,350.00	10	10	0.011011667
204	25-Dec-22	6,199.25	2,752.92	8,952.16	324,150.75	10	10	0.010805025
205	25-Jan-23	6,095.92	2,701.26	8,797.18	318,054.83	10	10	0.010601828
206	25-Feb-23	5,994.22	2,650.46	8,644.68	312,060.60	10	10	0.01040202
207	25-Mar-23	5,894.13	2,600.51	8,494.63	306,166.48	10	10	0.010205549
208	25-Apr-23	5,795.60	2,551.39	8,346.99	300,370.88	10	10	0.010012363
209	25-May-23	5,698.63	2,503.09	8,201.72	294,672.24	10	10	0.009822408
210	25-Jun-23	5,603.19	2,455.60	8,058.79	289,069.05	10	10	0.009635635
211	25-Jul-23	5,509.25	2,408.91	7,918.16	283,559.80	10	10	0.009451993
212	25-Aug-23	5,416.80	2,363.00	7,779.80	278,143.00	10	10	0.009271433
213	25-Sep-23	5,325.80	2,317.86	7,643.66	272,817.20	10	10	0.009093907
214	25-Oct-23	5,236.24	2,273.48	7,509.72	267,580.96	10	10	0.008919365
215	25-Nov-23	5,148.10	2,229.84	7,377.94	262,432.86	10	10	0.008747762
216	25-Dec-23	5,061.35	2,186.94	7,248.29	257,371.50	10	10	0.00857905
217	25-Jan-24	4,975.97	2,144.76	7,120.74	252,395.53	10	10	0.008413184
218	25-Feb-24	4,891.95	2,103.30	6,995.25	247,503.58	10	10	0.008250119
219	25-Mar-24	4,809.25	2,062.53	6,871.78	242,694.33	10	10	0.008089811
220	25-Apr-24	4,727.87	2,022.45	6,750.32	237,966.45	10	10	0.007932215
221	25-May-24	4,647.78	1,983.05	6,630.83	233,318.68	10	10	0.007777289
222	25-Jun-24	4,568.95	1,944.32	6,513.28	228,749.72	10	10	0.007624991
223	25-Jul-24	4,491.38	1,906.25	6,397.63	224,258.34	10	10	0.007475278
224	25-Aug-24	4,415.04	1,868.82	6,283.86	219,843.30	10	10	0.00732811
225	25-Sep-24	4,339.92	1,832.03	6,171.94	215,503.38	10	10	0.007183446
226	25-Oct-24	4,265.98	1,795.86	6,061.84	211,237.40	10	10	0.007041247
227	25-Nov-24	4,193.23	1,760.31	5,953.54	207,044.17	10	10	0.006901472
228	25-Dec-24	4,121.63	1,725.37	5,847.00	202,922.54	10	10	0.006764085
229	25-Jan-25	4,051.17	1,691.02	5,742.19	198,871.37	10	10	0.006629046
230	25-Feb-25	3,981.84	1,657.26	5,639.10	194,889.53	10	10	0.006496318
231	25-Mar-25	3,913.61	1,624.08	5,537.69	190,975.92	10	10	0.006365864
232	25-Apr-25	3,846.47	1,591.47	5,437.94	187,129.45	10	10	0.006237648
233	25-May-25	3,780.40	1,559.41	5,339.82	183,349.05	10	10	0.006111635
234	25-Jun-25	3,715.39	1,527.91	5,243.30	179,633.65	10	10	0.005987788
235	25-Jul-25	3,651.42	1,496.95	5,148.37	175,982.23	10	10	0.005866074
236	25-Aug-25	3,588.47	1,466.52	5,054.99	172,393.76	10	10	0.005746459
237	25-Sep-25	3,526.53	1,436.61	4,963.14	168,867.23	10	10	0.005628908
238	25-Oct-25	3,465.58	1,407.23	4,872.81	165,401.65	10	10	0.005513388
239	25-Nov-25	3,405.61	1,378.35	4,783.96	161,996.04	10	10	0.005399868
240	25-Dec-25	3,346.60	1,349.97	4,696.56	158,649.45	10	10	0.005288315
241	25-Jan-26	3,288.53	1,322.08	4,610.61	155,360.91	10	10	0.005178697
242	25-Feb-26	3,231.40	1,294.67	4,526.08	152,129.51	10	10	0.005070984
243	25-Mar-26	3,175.19	1,267.75	4,442.94	148,954.32	10	10	0.004965144
244	25-Apr-26	3,119.88	1,241.29	4,361.17	145,834.44	10	10	0.004861148
245	25-May-26	3,065.46	1,215.29	4,280.75	142,768.97	10	10	0.004758966
246	25-Jun-26	3,011.92	1,189.74	4,201.66	139,757.05	10	10	0.004658568
247	25-Jul-26	2,959.24	1,164.64	4,123.88	136,797.81	10	10	0.004559927
248	25-Aug-26	2,907.41	1,139.98	4,047.39	133,890.40	10	10	0.004463013
249	25-Sep-26	2,856.42	1,115.75	3,972.17	131,033.99	10	10	0.0043678
250	25-Oct-26	2,806.24	1,091.95	3,898.19	128,227.74	10	10	0.004274258
251	25-Nov-26	2,756.88	1,068.56	3,825.45	125,470.86	10	10	0.004182362
252	25-Dec-26	2,708.32	1,045.59	3,753.91	122,762.54	10	10	0.004092085
253	25-Jan-27	2,660.55	1,023.02	3,683.57	120,101.99	10	10	0.0040034
254	25-Feb-27	2,613.54	1,000.85	3,614.39	117,488.45	10	10	0.003916282
255	25-Mar-27	2,567.30	979.07	3,546.37	114,921.14	10	10	0.003830705
256	25-Apr-27	2,521.81	957.68	3,479.49	112,399.33	10	10	0.003746644
257	25-May-27	2,477.06	936.66	3,413.72	109,922.27	10	10	0.003664076
258	25-Jun-27	2,433.03	916.02	3,349.05	107,489.24	10	10	0.003582975
259	25-Jul-27	2,389.72	895.74	3,285.46	105,099.52	10	10	0.003503317
260	25-Aug-27	2,347.11	875.83	3,222.94	102,752.41	10	10	0.00342508
261	25-Sep-27	2,305.20	856.27	3,161.47	100,447.21	10	10	0.00334824
262	25-Oct-27	2,263.97	837.06	3,101.03	98,183.23	10	10	0.003272774
263	25-Nov-27	2,223.41	818.19	3,041.61	95,959.82	10	10	0.003198661
264	25-Dec-27	2,183.52	799.67	2,983.18	93,776.31	10	10	0.003125877
265	25-Jan-28	2,144.27	781.47	2,925.74	91,632.03	10	10	0.003054401
266	25-Feb-28	2,105.67	763.6	2,869.27	89,526.37	10	10	0.002984212
267	25-Mar-28	2,067.69	746.05	2,813.75	87,458.67	10	10	0.002915289
268	25-Apr-28	2,030.34	728.82	2,759.17	85,428.33	10	10	0.002847611
269	25-May-28	1,993.60	711.9	2,705.51	83,434.73	10	10	0.002781158
270	25-Jun-28	1,957.47	695.29	2,652.76	81,477.26	10	10	0.002715909
271	25-Jul-28	1,921.92	678.98	2,600.90	79,555.34	10	10	0.002651845
272	25-Aug-28	1,886.96	662.96	2,549.92	77,668.38	10	10	0.002588946
273	25-Sep-28	1,852.57	647.24	2,499.81	75,815.81	10	10	0.002527194
274	25-Oct-28	1,818.75	631.8	2,450.55	73,997.05	10	10	0.002466568
275	25-Nov-28	1,785.49	616.64	2,402.13	72,211.56	10	10	0.002407052
276	25-Dec-28	1,752.77	601.76	2,354.53	70,458.79	10	10	0.002348626
277	25-Jan-29	1,720.59	587.16	2,307.75	68,738.20	10	10	0.002291273
278	25-Feb-29	1,688.95	572.82	2,261.77	67,049.25	10	10	0.002234975
279	25-Mar-29	1,657.83	558.74	2,216.57	65,391.42	10	10	0.002179714
280	25-Apr-29	1,627.22	544.93	2,172.15	63,764.21	10	10	0.002125474
281	25-May-29	1,597.11	531.37	2,128.48	62,167.09	10	10	0.002072236
282	25-Jun-29	1,567.51	518.06	2,085.57	60,599.58	10	10	0.002019986
283	25-Jul-29	1,538.40	505	2,043.39	59,061.18	10	10	0.001968706
284	25-Aug-29	1,509.77	492.18	2,001.94	57,551.42	10	10	0.001918381
285	25-Sep-29	1,481.61	479.6	1,961.21	56,069.80	10	10	0.001868993
286	25-Oct-29	1,453.93	467.25	1,921.17	54,615.88	10	10	0.001820529
287	25-Nov-29	1,426.70	455.13	1,881.83	53,189.18	10	10	0.001772973
288	25-Dec-29	1,399.93	443.24	1,843.17	51,789.25	10	10	0.001726308
289	25-Jan-30	1,373.60	431.58	1,805.18	50,415.66	10	10	0.001680522
290	25-Feb-30	1,347.71	420.13	1,767.84	49,067.94	10	10	0.001635598
291	25-Mar-30	1,322.26	408.9	1,731.16	47,745.69	10	10	0.001591523
292	25-Apr-30	1,297.23	397.88	1,695.11	46,448.46	10	10	0.001548282
293	25-May-30	1,272.62	387.07	1,659.69	45,175.84	10	10	0.001505861
294	25-Jun-30	1,248.42	376.47	1,624.88	43,927.43	10	10	0.001464248
295	25-Jul-30	1,224.62	366.06	1,590.69	42,702.80	10	10	0.001423427
296	25-Aug-30	1,201.23	355.86	1,557.09	41,501.57	10	10	0.001383386
297	25-Sep-30	1,178.23	345.85	1,524.08	40,323.34	10	10	0.001344111
298	25-Oct-30	1,155.62	336.03	1,491.64	39,167.73	10	10	0.001305591
299	25-Nov-30	1,133.38	326.4	1,459.78	38,034.34	10	10	0.001267811
300	25-Dec-30	1,111.52	316.95	1,428.48	36,922.82	10	10	0.001230761
301	25-Jan-31	1,090.03	307.69	1,397.72	35,832.79	10	10	0.001194426
302	25-Feb-31	1,068.91	298.61	1,367.51	34,763.88	10	10	0.001158796
303	25-Mar-31	1,048.14	289.7	1,337.84	33,715.74	10	10	0.001123858
304	25-Apr-31	1,027.72	280.96	1,308.68	32,688.02	10	10	0.001089601
305	25-May-31	1,007.65	272.4	1,280.05	31,680.38	10	10	0.001056013
306	25-Jun-31	987.91	264	1,251.92	30,692.46	10	10	0.001023082
307	25-Jul-31	968.52	255.77	1,224.29	29,723.95	10	10	0.000990798
308	25-Aug-31	949.45	247.7	1,197.15	28,774.50	10	10	0.00095915
309	25-Sep-31	930.71	239.79	1,170.49	27,843.79	10	10	0.000928126
310	25-Oct-31	912.28	232.03	1,144.31	26,931.51	10	10	0.000897717
311	25-Nov-31	894.17	224.43	1,118.60	26,037.33	10	10	0.000867911
312	25-Dec-31	876.37	216.98	1,093.35	25,160.96	10	10	0.000838699
313	25-Jan-32	858.88	209.67	1,068.55	24,302.08	10	10	0.000810069
314	25-Feb-32	841.68	202.52	1,044.20	23,460.40	10	10	0.000782013
315	25-Mar-32	824.78	195.5	1,020.28	22,635.62	10	10	0.000754521
316	25-Apr-32	808.17	188.63	996.8	21,827.46	10	10	0.000727582
317	25-May-32	791.84	181.9	973.74	21,035.62	10	10	0.000701187
318	25-Jun-32	775.79	175.3	951.09	20,259.82	10	10	0.000675327
319	25-Jul-32	760.03	168.83	928.86	19,499.80	10	10	0.000649993
320	25-Aug-32	744.53	162.5	907.03	18,755.27	10	10	0.000625176
321	25-Sep-32	729.3	156.29	885.59	18,025.97	10	10	0.000600866
322	25-Oct-32	714.33	150.22	864.55	17,311.64	10	10	0.000577055
323	25-Nov-32	699.62	144.26	843.89	16,612.02	10	10	0.000553734
324	25-Dec-32	685.17	138.43	823.6	15,926.85	10	10	0.000530895
325	25-Jan-33	670.97	132.72	803.69	15,255.88	10	10	0.000508529
326	25-Feb-33	657.01	127.13	784.14	14,598.87	10	10	0.000486629
327	25-Mar-33	643.3	121.66	764.96	13,955.57	10	10	0.000465186
328	25-Apr-33	629.82	116.3	746.12	13,325.75	10	10	0.000444192
329	25-May-33	616.59	111.05	727.63	12,709.16	10	10	0.000423639
330	25-Jun-33	603.58	105.91	709.49	12,105.59	10	10	0.00040352
331	25-Jul-33	590.8	100.88	691.68	11,514.79	10	10	0.000383826
332	25-Aug-33	578.24	95.96	674.2	10,936.55	10	10	0.000364552
333	25-Sep-33	565.91	91.14	657.04	10,370.64	10	10	0.000345688
334	25-Oct-33	553.79	86.42	640.21	9,816.85	10	10	0.000327228
335	25-Nov-33	541.88	81.81	623.69	9,274.98	10	10	0.000309166
336	25-Dec-33	530.18	77.29	607.47	8,744.79	10	10	0.000291493
337	25-Jan-34	518.69	72.87	591.57	8,226.10	10	10	0.000274203
338	25-Feb-34	507.41	68.55	575.96	7,718.69	10	10	0.00025729
339	25-Mar-34	496.32	64.32	560.64	7,222.37	10	10	0.000240746
340	25-Apr-34	485.43	60.19	545.61	6,736.95	10	10	0.000224565
341	25-May-34	474.73	56.14	530.87	6,262.22	10	10	0.000208741
342	25-Jun-34	464.22	52.19	516.41	5,798.00	10	10	0.000193267
343	25-Jul-34	453.9	48.32	502.22	5,344.10	10	10	0.000178137
344	25-Aug-34	443.76	44.53	488.3	4,900.33	10	10	0.000163344
345	25-Sep-34	433.81	40.84	474.65	4,466.52	10	10	0.000148884
346	25-Oct-34	424.03	37.22	461.25	4,042.49	10	10	0.00013475
347	25-Nov-34	414.43	33.69	448.12	3,628.06	10	10	0.000120935
348	25-Dec-34	405	30.23	435.23	3,223.06	10	10	0.000107435
349	25-Jan-35	395.74	26.86	422.6	2,827.32	10	10	0.000094244
350	25-Feb-35	386.64	23.56	410.21	2,440.68	10	10	0.000081356
351	25-Mar-35	377.72	20.34	398.05	2,062.96	10	10	6.87653E-05
352	25-Apr-35	368.95	17.19	386.14	1,694.02	10	9.99999	5.64673E-05
353	25-May-35	360.34	14.12	374.45	1,333.68	10	10.00001	0.000044456
354	25-Jun-35	351.88	11.11	363	981.8	10	10	3.27267E-05
355	25-Jul-35	332.28	8.18	340.46	649.52	10	10.00001	2.16507E-05
356	25-Aug-35	324.4	5.41	329.81	325.12	10	10	1.08373E-05
357	25-Sep-35	261.06	2.71	263.77	64.06	10	10	2.13533E-06
358	25-Oct-35	64.06	0.53	64.59	0	10	9.99999	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	13,537,056.04	43,537,056.04
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	237,539.78	121,000.00	358,539.78	29,762,460.22	4.84	4.84	0.992082007
2	25-Feb-06	259,577.96	247,754.98	507,332.94	29,502,882.26	10	9.98929	0.983429409
3	25-Mar-06	281,320.16	245,296.63	526,616.79	29,221,562.10	10	9.97719	0.97405207
4	25-Apr-06	302,727.22	242,631.21	545,358.42	28,918,834.88	10	9.96379	0.963961163
5	25-May-06	323,760.46	239,761.40	563,521.86	28,595,074.42	10	9.94901	0.953169147
6	25-Jun-06	344,381.86	236,691.36	581,073.22	28,250,692.57	10	9.93282	0.941689752
7	25-Jul-06	363,836.25	233,425.63	597,261.88	27,886,856.32	10	9.91518	0.929561877
8	25-Aug-06	382,823.73	229,976.18	612,799.91	27,504,032.58	10	9.89611	0.916801086
9	25-Sep-06	397,846.94	226,348.18	624,195.11	27,106,185.65	10	9.87556	0.903539522
10	25-Oct-06	412,425.40	222,580.72	635,006.12	26,693,760.25	10	9.85372	0.889792008
11	25-Nov-06	407,844.84	218,678.71	626,523.56	26,285,915.40	10	9.83055	0.87619718
12	25-Dec-06	403,313.85	214,827.96	618,141.81	25,882,601.55	10	9.80729	0.862753385
13	25-Jan-07	398,831.89	211,027.79	609,859.69	25,483,769.66	10	9.78392	0.849458989
14	25-Feb-07	394,398.44	207,277.54	601,675.98	25,089,371.22	10	9.76045	0.836312374
15	25-Mar-07	390,012.97	203,576.56	593,589.53	24,699,358.24	10	9.73687	0.823311941
16	25-Apr-07	385,674.98	199,924.18	585,599.16	24,313,683.27	10	9.71317	0.810456109
17	25-May-07	381,383.95	196,319.78	577,703.72	23,932,299.32	10	9.68935	0.797743311
18	25-Jun-07	377,139.37	192,762.72	569,902.09	23,555,159.95	10	9.6654	0.785171998
19	25-Jul-07	372,940.75	189,252.38	562,193.13	23,182,219.20	10	9.64132	0.77274064
20	25-Aug-07	368,787.59	185,788.15	554,575.75	22,813,431.61	10	9.6171	0.76044772
21	25-Sep-07	364,679.41	182,369.42	547,048.84	22,448,752.19	10	9.59274	0.74829174
22	25-Oct-07	360,615.73	178,995.60	539,611.32	22,088,136.47	10	9.56823	0.736271216
23	25-Nov-07	356,596.05	175,666.09	532,262.14	21,731,540.41	10	9.54355	0.72438468
24	25-Dec-07	352,619.92	172,380.31	525,000.23	21,378,920.49	10	9.51872	0.712630683
25	25-Jan-08	348,686.86	169,137.68	517,824.55	21,030,233.63	10	9.49371	0.701007788
26	25-Feb-08	344,796.41	165,937.65	510,734.07	20,685,437.22	10	9.46852	0.689514574
27	25-Mar-08	340,948.12	162,779.65	503,727.77	20,344,489.10	10	9.44315	0.678149637
28	25-Apr-08	337,141.52	159,663.13	496,804.65	20,007,347.58	10	9.41758	0.666911586
29	25-May-08	333,376.17	156,587.55	489,963.73	19,673,971.41	10	9.3918	0.655799047
30	25-Jun-08	329,651.63	153,552.37	483,204.00	19,344,319.78	10	9.36582	0.644810659
31	25-Jul-08	325,967.46	150,557.06	476,524.52	19,018,352.32	10	9.33961	0.633945077
32	25-Aug-08	322,323.22	147,601.09	469,924.32	18,696,029.09	10	9.31318	0.62320097
33	25-Sep-08	318,718.49	144,683.96	463,402.45	18,377,310.60	10	9.2865	0.61257702
34	25-Oct-08	315,152.84	141,805.15	456,957.99	18,062,157.76	10	9.25958	0.602071925
35	25-Nov-08	311,625.85	138,964.16	450,590.00	17,750,531.91	10	9.2324	0.591684397
36	25-Dec-08	308,137.10	136,160.49	444,297.59	17,442,394.81	10	9.20494	0.58141316
37	25-Jan-09	304,686.18	133,393.66	438,079.84	17,137,708.63	10	9.1772	0.571256954
38	25-Feb-09	301,272.69	130,663.18	431,935.87	16,836,435.94	10	9.14917	0.561214531
39	25-Mar-09	297,896.22	127,968.58	425,864.81	16,538,539.72	10	9.12083	0.551284657
40	25-Apr-09	294,556.38	125,309.39	419,865.77	16,243,983.34	10	9.09217	0.541466111
41	25-May-09	291,252.76	122,685.14	413,937.91	15,952,730.58	10	9.06318	0.531757686
42	25-Jun-09	287,984.99	120,095.38	408,080.37	15,664,745.59	10	9.03384	0.522158186
43	25-Jul-09	284,752.67	117,539.66	402,292.33	15,379,992.93	10	9.00414	0.512666431
44	25-Aug-09	281,555.42	115,017.53	396,572.95	15,098,437.51	10	8.97406	0.50328125
45	25-Sep-09	278,392.87	112,528.54	390,921.41	14,820,044.64	10	8.94359	0.494001488
46	25-Oct-09	275,264.64	110,072.28	385,336.92	14,544,780.00	10	8.91271	0.484826
47	25-Nov-09	272,170.36	107,648.31	379,818.66	14,272,609.64	10	8.8814	0.475753655
48	25-Dec-09	269,109.66	105,256.20	374,365.86	14,003,499.98	10	8.84964	0.466783333
49	25-Jan-10	266,082.20	102,895.55	368,977.74	13,737,417.78	10	8.81741	0.457913926
50	25-Feb-10	263,087.59	100,565.93	363,653.53	13,474,330.19	10	8.7847	0.44914434
51	25-Mar-10	260,125.50	98,266.96	358,392.46	13,214,204.68	10	8.75148	0.440473489
52	25-Apr-10	257,195.58	95,998.21	353,193.79	12,957,009.11	10	8.71773	0.431900304
53	25-May-10	254,297.47	93,759.31	348,056.78	12,702,711.64	10	8.68342	0.423423721
54	25-Jun-10	251,430.83	91,549.86	342,980.69	12,451,280.81	10	8.64853	0.415042694
55	25-Jul-10	248,595.33	89,369.48	337,964.80	12,202,685.48	10	8.61304	0.406756183
56	25-Aug-10	245,790.62	87,217.78	333,008.40	11,956,894.86	10	8.57691	0.398563162
57	25-Sep-10	243,016.38	85,094.40	328,110.78	11,713,878.48	10	8.54012	0.390462616
58	25-Oct-10	240,272.28	82,998.96	323,271.24	11,473,606.20	10	8.50263	0.38245354
59	25-Nov-10	237,557.99	80,931.10	318,489.09	11,236,048.21	10	8.46441	0.37453494
60	25-Dec-10	234,873.20	78,890.45	313,763.65	11,001,175.02	10	8.42543	0.366705834
61	25-Jan-11	193,916.57	76,876.68	270,793.25	10,807,258.45	10	8.38565	0.360241948
62	25-Feb-11	191,404.37	75,249.53	266,653.90	10,615,854.07	10	8.35544	0.353861802
63	25-Mar-11	188,920.40	73,647.22	262,567.62	10,426,933.67	10	8.32497	0.347564456
64	25-Apr-11	186,464.35	72,069.42	258,533.76	10,240,469.33	10	8.29422	0.341348978
65	25-May-11	184,035.91	70,515.78	254,551.69	10,056,433.42	10	8.26319	0.335214447
66	25-Jun-11	181,634.78	68,985.99	250,620.77	9,874,798.64	10	8.23186	0.329159955
67	25-Jul-11	179,260.67	67,479.72	246,740.40	9,695,537.97	10	8.20023	0.323184599
68	25-Aug-11	176,913.29	65,996.66	242,909.95	9,518,624.68	10	8.16829	0.317287489
69	25-Sep-11	174,592.34	64,536.48	239,128.82	9,344,032.34	10	8.13603	0.311467745
70	25-Oct-11	172,297.53	63,098.88	235,396.42	9,171,734.81	10	8.10342	0.305724494
71	25-Nov-11	170,028.59	61,683.56	231,712.15	9,001,706.22	10	8.07048	0.300056874
72	25-Dec-11	167,785.24	60,290.20	228,075.44	8,833,920.98	10	8.03717	0.294464033
73	25-Jan-12	156,606.14	58,918.52	215,524.67	8,677,314.84	10	8.00349	0.289243828
74	25-Feb-12	154,506.48	57,654.62	212,161.10	8,522,808.36	10	7.97315	0.284093612
75	25-Mar-12	152,431.10	56,410.78	208,841.88	8,370,377.26	10	7.94256	0.279012575
76	25-Apr-12	150,379.74	55,186.71	205,566.46	8,219,997.51	10	7.91172	0.273999917
77	25-May-12	148,352.14	53,982.15	202,334.29	8,071,645.37	10	7.88061	0.269054846
78	25-Jun-12	146,348.04	52,796.81	199,144.85	7,925,297.33	10	7.84923	0.264176578
79	25-Jul-12	144,367.17	51,630.43	195,997.60	7,780,930.16	10	7.81756	0.259364339
80	25-Aug-12	142,409.28	50,482.75	192,892.03	7,638,520.88	10	7.78561	0.254617363
81	25-Sep-12	140,474.12	49,353.50	189,827.62	7,498,046.75	10	7.75336	0.249934892
82	25-Oct-12	138,561.45	48,242.42	186,803.87	7,359,485.31	10	7.7208	0.245316177
83	25-Nov-12	136,671.00	47,149.27	183,820.27	7,222,814.31	10	7.68792	0.240760477
84	25-Dec-12	134,802.53	46,073.79	180,876.33	7,088,011.78	10	7.65471	0.236267059
85	25-Jan-13	116,559.40	45,015.74	161,575.14	6,971,452.38	10	7.62116	0.232381746
86	25-Feb-13	114,964.05	44,130.81	159,094.85	6,856,488.33	10	7.59626	0.228549611
87	25-Mar-13	113,388.06	43,260.28	156,648.34	6,743,100.27	10	7.57127	0.224770009
88	25-Apr-13	111,831.20	42,403.95	154,235.16	6,631,269.07	10	7.54619	0.221042302
89	25-May-13	110,293.28	41,561.61	151,854.88	6,520,975.79	10	7.52102	0.21736586
90	25-Jun-13	108,774.05	40,733.04	149,507.09	6,412,201.74	10	7.49576	0.213740058
91	25-Jul-13	107,273.32	39,918.05	147,191.37	6,304,928.42	10	7.47039	0.210164281
92	25-Aug-13	105,790.87	39,116.44	144,907.31	6,199,137.55	10	7.44493	0.206637918
93	25-Sep-13	104,326.50	38,328.00	142,654.50	6,094,811.05	10	7.41936	0.203160368
94	25-Oct-13	102,879.99	37,552.55	140,432.54	5,991,931.06	10	7.39368	0.199731035
95	25-Nov-13	101,451.14	36,789.90	138,241.04	5,890,479.92	10	7.36789	0.196349331
96	25-Dec-13	100,039.76	36,039.85	136,079.61	5,790,440.16	10	7.34199	0.193014672
97	25-Jan-14	84,204.13	35,302.22	119,506.35	5,706,236.03	10	7.31597	0.190207868
98	25-Feb-14	83,094.51	34,711.26	117,805.77	5,623,141.51	10	7.29965	0.18743805
99	25-Mar-14	81,998.50	34,129.45	116,127.96	5,541,143.01	10	7.28336	0.184704767
100	25-Apr-14	80,915.94	33,556.67	114,472.62	5,460,227.07	10	7.26709	0.182007569
101	25-May-14	79,846.68	32,992.79	112,839.47	5,380,380.39	10	7.25086	0.179346013
102	25-Jun-14	78,790.55	32,437.66	111,228.21	5,301,589.84	10	7.23466	0.176719661
103	25-Jul-14	77,747.41	31,891.17	109,638.58	5,223,842.43	10	7.21848	0.174128081
104	25-Aug-14	76,717.09	31,353.18	108,070.27	5,147,125.34	10	7.20233	0.171570845
105	25-Sep-14	75,699.46	30,823.56	106,523.02	5,071,425.88	10	7.1862	0.169047529
106	25-Oct-14	74,694.36	30,302.20	104,996.56	4,996,731.52	10	7.1701	0.166557717
107	25-Nov-14	73,701.64	29,788.97	103,490.62	4,923,029.87	10	7.15403	0.164100996
108	25-Dec-14	72,721.17	29,283.75	102,004.92	4,850,308.71	10	7.13798	0.161676957
109	25-Jan-15	59,397.81	28,786.42	88,184.23	4,790,910.90	10	7.12196	0.15969703
110	25-Feb-15	58,721.56	28,408.83	87,130.39	4,732,189.34	10	7.11568	0.157739645
111	25-Mar-15	58,052.75	28,035.97	86,088.72	4,674,136.59	10	7.10943	0.155804553
112	25-Apr-15	57,391.30	27,667.77	85,059.06	4,616,745.29	10	7.1032	0.15389151
113	25-May-15	56,737.12	27,304.18	84,041.30	4,560,008.17	10	7.09699	0.152000272
114	25-Jun-15	56,090.15	26,945.13	83,035.29	4,503,918.02	10	7.09081	0.150130601
115	25-Jul-15	55,801.19	26,590.59	82,391.78	4,448,116.82	10	7.08465	0.148270561
116	25-Aug-15	55,162.56	26,238.41	81,400.97	4,392,954.26	10	7.07852	0.146431809
117	25-Sep-15	56,165.83	25,890.65	82,056.48	4,336,788.44	10	7.07241	0.144559615
118	25-Oct-15	55,514.43	25,537.64	81,052.07	4,281,274.01	10	7.06633	0.142709134
119	25-Nov-15	54,870.26	25,189.12	80,059.38	4,226,403.75	10	7.06027	0.140880125
120	25-Dec-15	54,233.25	24,845.02	79,078.27	4,172,170.50	10	7.05423	0.13907235
121	25-Jan-16	53,603.31	24,505.30	78,108.61	4,118,567.19	10	7.04822	0.137285573
122	25-Feb-16	52,980.37	24,169.90	77,150.27	4,065,586.82	10	7.04223	0.135519561
123	25-Mar-16	52,364.35	23,838.77	76,203.12	4,013,222.47	10	7.03626	0.133774082
124	25-Apr-16	51,755.18	23,511.85	75,267.03	3,961,467.30	10	7.03032	0.13204891
125	25-May-16	51,152.78	23,189.09	74,341.87	3,910,314.52	10	7.02439	0.130343817
126	25-Jun-16	50,557.08	22,870.44	73,427.52	3,859,757.44	10	7.0185	0.128658581
127	25-Jul-16	49,968.01	22,555.85	72,523.85	3,809,789.43	10	7.01262	0.126992981
128	25-Aug-16	49,385.49	22,245.26	71,630.75	3,760,403.94	10	7.00677	0.125346798
129	25-Sep-16	48,809.45	21,938.63	70,748.08	3,711,594.49	10	7.00094	0.123719816
130	25-Oct-16	48,239.83	21,635.91	69,875.74	3,663,354.67	10	6.99513	0.122111822
131	25-Nov-16	47,676.55	21,337.05	69,013.59	3,615,678.12	10	6.98935	0.120522604
132	25-Dec-16	47,119.54	21,041.99	68,161.53	3,568,558.58	10	6.98358	0.118951953
133	25-Jan-17	46,568.74	20,750.70	67,319.44	3,521,989.85	10	6.97784	0.117399662
134	25-Feb-17	46,024.07	20,463.13	66,487.20	3,475,965.78	10	6.97213	0.115865526
135	25-Mar-17	45,485.48	20,179.23	65,664.70	3,430,480.30	10	6.96643	0.114349343
136	25-Apr-17	44,952.89	19,898.95	64,851.84	3,385,527.41	10	6.96076	0.112850914
137	25-May-17	44,426.24	19,622.25	64,048.49	3,341,101.17	10	6.9551	0.111370039
138	25-Jun-17	43,905.47	19,349.08	63,254.55	3,297,195.71	10	6.94947	0.109906524
139	25-Jul-17	43,390.50	19,079.41	62,469.91	3,253,805.20	10	6.94387	0.108460173
140	25-Aug-17	42,881.29	18,813.18	61,694.46	3,210,923.92	10	6.93828	0.107030797
141	25-Sep-17	42,377.76	18,550.35	60,928.11	3,168,546.16	10	6.93271	0.105618205
142	25-Oct-17	41,879.85	18,290.89	60,170.73	3,126,666.32	10	6.92717	0.104222211
143	25-Nov-17	41,387.50	18,034.74	59,422.24	3,085,278.81	10	6.92165	0.102842627
144	25-Dec-17	40,900.66	17,781.87	58,682.53	3,044,378.16	10	6.91615	0.101479272
145	25-Jan-18	40,419.25	17,532.24	57,951.50	3,003,958.90	10	6.91067	0.100131963
146	25-Feb-18	39,943.23	17,285.81	57,229.04	2,964,015.67	10	6.90521	0.098800522
147	25-Mar-18	39,472.53	17,042.53	56,515.07	2,924,543.14	10	6.89977	0.097484771
148	25-Apr-18	39,007.10	16,802.37	55,809.48	2,885,536.03	10	6.89436	0.096184534
149	25-May-18	38,546.88	16,565.29	55,112.17	2,846,989.16	10	6.88896	0.094899639
150	25-Jun-18	38,091.80	16,331.25	54,423.06	2,808,897.36	10	6.88359	0.093629912
151	25-Jul-18	37,641.82	16,100.22	53,742.04	2,771,255.53	10	6.87824	0.092375184
152	25-Aug-18	37,196.88	15,872.14	53,069.03	2,734,058.65	10	6.8729	0.091135288
153	25-Sep-18	36,756.93	15,647.00	52,403.93	2,697,301.72	10	6.86759	0.089910057
154	25-Oct-18	36,321.90	15,424.75	51,746.65	2,660,979.82	10	6.8623	0.088699327
155	25-Nov-18	35,891.75	15,205.35	51,097.10	2,625,088.07	10	6.85703	0.087502936
156	25-Dec-18	35,466.42	14,988.77	50,455.19	2,589,621.64	10	6.85178	0.086320721
157	25-Jan-19	35,045.87	14,774.98	49,820.84	2,554,575.78	10	6.84655	0.085152526
158	25-Feb-19	34,630.03	14,563.93	49,193.96	2,519,945.75	10	6.84134	0.083998192
159	25-Mar-19	34,218.86	14,355.60	48,574.46	2,485,726.89	10	6.83615	0.082857563
160	25-Apr-19	33,812.30	14,149.96	47,962.26	2,451,914.59	10	6.83098	0.081730486
161	25-May-19	33,410.31	13,946.96	47,357.27	2,418,504.28	10	6.82583	0.080616809
162	25-Jun-19	33,012.83	13,746.58	46,759.41	2,385,491.44	10	6.8207	0.079516381
163	25-Jul-19	32,619.82	13,548.78	46,168.60	2,352,871.62	10	6.81559	0.078429054
164	25-Aug-19	32,231.23	13,353.53	45,584.76	2,320,640.39	10	6.8105	0.07735468
165	25-Sep-19	31,847.01	13,160.79	45,007.80	2,288,793.38	10	6.80543	0.076293113
166	25-Oct-19	31,467.10	12,970.55	44,437.65	2,257,326.28	10	6.80038	0.075244209
167	25-Nov-19	31,091.47	12,782.76	43,874.24	2,226,234.80	10	6.79535	0.074207827
168	25-Dec-19	30,720.07	12,597.40	43,317.47	2,195,514.73	10	6.79034	0.073183824
169	25-Jan-20	30,352.85	12,414.43	42,767.29	2,165,161.88	10	6.78534	0.072172063
170	25-Feb-20	29,989.77	12,233.83	42,223.60	2,135,172.11	10	6.78037	0.071172404
171	25-Mar-20	29,630.77	12,055.57	41,686.34	2,105,541.34	10	6.77542	0.070184711
172	25-Apr-20	29,275.82	11,879.61	41,155.43	2,076,265.52	10	6.77048	0.069208851
173	25-May-20	28,924.87	11,705.92	40,630.79	2,047,340.65	10	6.76557	0.068244688
174	25-Jun-20	28,577.88	11,534.49	40,112.37	2,018,762.78	10	6.76067	0.067292093
175	25-Jul-20	28,234.80	11,365.28	39,600.08	1,990,527.98	10	6.75579	0.066350933
176	25-Aug-20	27,895.59	11,198.27	39,093.85	1,962,632.39	10	6.75093	0.06542108
177	25-Sep-20	27,560.21	11,033.42	38,593.62	1,935,072.18	10	6.74609	0.064502406
178	25-Oct-20	27,228.62	10,870.70	38,099.32	1,907,843.57	10	6.74127	0.063594786
179	25-Nov-20	26,900.77	10,710.11	37,610.87	1,880,942.80	10	6.73647	0.062698093
180	25-Dec-20	26,576.62	10,551.59	37,128.22	1,854,366.18	10	6.73168	0.061812206
181	25-Jan-21	26,256.14	10,395.14	36,651.28	1,828,110.03	10	6.72692	0.060937001
182	25-Feb-21	25,939.28	10,240.72	36,180.01	1,802,170.75	10	6.72217	0.060072358
183	25-Mar-21	25,626.01	10,088.32	35,714.33	1,776,544.74	10	6.71744	0.059218158
184	25-Apr-21	25,316.28	9,937.89	35,254.17	1,751,228.46	10	6.71273	0.058374282
185	25-May-21	25,010.06	9,789.43	34,799.48	1,726,218.40	10	6.70804	0.057540613
186	25-Jun-21	24,707.30	9,642.89	34,350.19	1,701,511.10	10	6.70337	0.056717037
187	25-Jul-21	24,407.97	9,498.27	33,906.25	1,677,103.13	10	6.69871	0.055903438
188	25-Aug-21	24,112.03	9,355.54	33,467.58	1,652,991.09	10	6.69407	0.055099703
189	25-Sep-21	23,819.45	9,214.67	33,034.12	1,629,171.64	10	6.68945	0.054305721
190	25-Oct-21	23,530.19	9,075.64	32,605.83	1,605,641.46	10	6.68485	0.053521382
191	25-Nov-21	23,244.20	8,938.43	32,182.63	1,582,397.26	10	6.68027	0.052746575
192	25-Dec-21	22,961.46	8,803.01	31,764.47	1,559,435.80	10	6.6757	0.051981193
193	25-Jan-22	22,681.93	8,669.36	31,351.29	1,536,753.87	10	6.67115	0.051225129
194	25-Feb-22	22,405.57	8,537.46	30,943.03	1,514,348.30	10	6.66662	0.050478277
195	25-Mar-22	22,132.35	8,407.29	30,539.64	1,492,215.95	10	6.66211	0.049740532
196	25-Apr-22	21,862.24	8,278.82	30,141.06	1,470,353.71	10	6.65761	0.04901179
197	25-May-22	21,595.20	8,152.05	29,747.24	1,448,758.51	10	6.65313	0.04829195
198	25-Jun-22	21,331.19	8,026.93	29,358.12	1,427,427.32	10	6.64867	0.047580911
199	25-Jul-22	21,070.19	7,903.46	28,973.64	1,406,357.13	10	6.64422	0.046878571
200	25-Aug-22	20,812.15	7,781.60	28,593.76	1,385,544.98	10	6.6398	0.046184833
201	25-Sep-22	20,557.06	7,661.36	28,218.41	1,364,987.92	10	6.63539	0.045499597
202	25-Oct-22	20,304.87	7,542.69	27,847.56	1,344,683.05	10	6.63099	0.044822768
203	25-Nov-22	20,055.55	7,425.58	27,481.13	1,324,627.50	10	6.62662	0.04415425
204	25-Dec-22	19,809.08	7,310.02	27,119.10	1,304,818.43	10	6.62226	0.043493948
205	25-Jan-23	19,565.41	7,195.98	26,761.39	1,285,253.02	10	6.61792	0.042841767
206	25-Feb-23	19,324.53	7,083.45	26,407.97	1,265,928.49	10	6.61359	0.042197616
207	25-Mar-23	19,086.39	6,972.40	26,058.79	1,246,842.10	10	6.60928	0.041561403
208	25-Apr-23	18,850.97	6,862.82	25,713.79	1,227,991.13	10	6.60499	0.040933038
209	25-May-23	18,618.24	6,754.68	25,372.92	1,209,372.89	10	6.60072	0.04031243
210	25-Jun-23	18,388.17	6,647.98	25,036.15	1,190,984.72	10	6.59646	0.039699491
211	25-Jul-23	18,160.73	6,542.69	24,703.42	1,172,823.99	10	6.59221	0.039094133
212	25-Aug-23	17,935.89	6,438.79	24,374.68	1,154,888.10	10	6.58799	0.03849627
213	25-Sep-23	17,713.62	6,336.27	24,049.90	1,137,174.48	10	6.58378	0.037905816
214	25-Oct-23	17,493.90	6,235.11	23,729.01	1,119,680.58	10	6.57959	0.037322686
215	25-Nov-23	17,276.69	6,135.30	23,411.99	1,102,403.89	10	6.57541	0.036746796
216	25-Dec-23	17,061.97	6,036.81	23,098.78	1,085,341.93	10	6.57125	0.036178064
217	25-Jan-24	16,849.71	5,939.63	22,789.33	1,068,492.22	10	6.5671	0.035616407
218	25-Feb-24	16,639.88	5,843.74	22,483.62	1,051,852.34	10	6.56297	0.035061745
219	25-Mar-24	16,432.46	5,749.13	22,181.59	1,035,419.88	10	6.55886	0.034513996
220	25-Apr-24	16,227.42	5,655.78	21,883.20	1,019,192.46	10	6.55476	0.033973082
221	25-May-24	16,024.73	5,563.67	21,588.40	1,003,167.73	10	6.55068	0.033438924
222	25-Jun-24	15,824.37	5,472.80	21,297.17	987,343.36	10	6.54662	0.032911445
223	25-Jul-24	15,626.31	5,383.14	21,009.45	971,717.05	10	6.54257	0.032390568
224	25-Aug-24	15,430.53	5,294.67	20,725.20	956,286.52	10	6.53854	0.031876217
225	25-Sep-24	15,237.00	5,207.39	20,444.39	941,049.52	10	6.53452	0.031368317
226	25-Oct-24	15,045.70	5,121.28	20,166.98	926,003.82	10	6.53051	0.030866794
227	25-Nov-24	14,856.59	5,036.32	19,892.92	911,147.23	10	6.52653	0.030371574
228	25-Dec-24	14,669.67	4,952.51	19,622.17	896,477.56	10	6.52256	0.029882585
229	25-Jan-25	14,484.90	4,869.82	19,354.71	881,992.67	10	6.5186	0.029399756
230	25-Feb-25	14,302.25	4,788.23	19,090.49	867,690.41	10	6.51466	0.028923014
231	25-Mar-25	14,121.72	4,707.75	18,829.47	853,568.70	10	6.51073	0.02845229
232	25-Apr-25	13,943.26	4,628.35	18,571.61	839,625.44	10	6.50682	0.027987515
233	25-May-25	13,766.87	4,550.02	18,316.89	825,858.57	10	6.50293	0.027528619
234	25-Jun-25	13,592.51	4,472.74	18,065.25	812,266.06	10	6.49905	0.027075535
235	25-Jul-25	13,420.17	4,396.51	17,816.68	798,845.89	10	6.49518	0.026628196
236	25-Aug-25	13,249.81	4,321.31	17,571.13	785,596.07	10	6.49133	0.026186536
237	25-Sep-25	13,081.43	4,247.13	17,328.56	772,514.64	10	6.48749	0.025750488
238	25-Oct-25	12,915.00	4,173.94	17,088.94	759,599.64	10	6.48367	0.025319988
239	25-Nov-25	12,750.49	4,101.75	16,852.25	746,849.15	10	6.47987	0.024894972
240	25-Dec-25	12,587.89	4,030.54	16,618.43	734,261.26	10	6.47608	0.024475375
241	25-Jan-26	12,427.17	3,960.30	16,387.47	721,834.10	10	6.4723	0.024061137
242	25-Feb-26	12,268.31	3,891.01	16,159.32	709,565.78	10	6.46854	0.023652193
243	25-Mar-26	12,111.30	3,822.66	15,933.96	697,454.48	10	6.46479	0.023248483
244	25-Apr-26	11,956.11	3,755.25	15,711.35	685,498.38	10	6.46106	0.022849946
245	25-May-26	11,802.72	3,688.75	15,491.46	673,695.66	10	6.45734	0.022456522
246	25-Jun-26	11,651.11	3,623.16	15,274.26	662,044.55	10	6.45364	0.022068152
247	25-Jul-26	11,501.26	3,558.46	15,059.72	650,543.29	10	6.44995	0.021684776
248	25-Aug-26	11,353.15	3,494.65	14,847.80	639,190.14	10	6.44627	0.021306338
249	25-Sep-26	11,206.77	3,431.71	14,638.48	627,983.37	10	6.44261	0.020932779
250	25-Oct-26	11,062.09	3,369.63	14,431.73	616,921.27	10	6.43896	0.020564042
251	25-Nov-26	10,919.10	3,308.41	14,227.51	606,002.17	10	6.43533	0.020200072
252	25-Dec-26	10,777.77	3,248.03	14,025.80	595,224.40	10	6.43171	0.019840813
253	25-Jan-27	10,638.09	3,188.47	13,826.56	584,586.31	10	6.42811	0.01948621
254	25-Feb-27	10,500.04	3,129.74	13,629.78	574,086.27	10	6.42452	0.019136209
255	25-Mar-27	10,363.60	3071.81	13,435.41	563,722.67	10	6.42094	0.018790756
256	25-Apr-27	10,228.75	3014.68	13,243.44	553,493.92	10	6.41738	0.018449797
257	25-May-27	10,095.48	2958.34	13,053.83	543,398.44	10	6.41383	0.018113281
258	25-Jun-27	9,963.77	2902.78	12,866.55	533,434.67	10	6.41029	0.017781156
259	25-Jul-27	9,833.59	2847.99	12,681.59	523,601.08	10	6.40677	0.017453369
260	25-Aug-27	9,704.94	2793.96	12,498.90	513,896.14	10	6.40326	0.017129871
261	25-Sep-27	9,577.80	2740.68	12,318.48	504,318.34	10	6.39977	0.016810611
262	25-Oct-27	9,452.14	2688.14	12,140.28	494,866.20	10	6.39628	0.01649554
263	25-Nov-27	9,327.96	2636.32	11,964.28	485,538.23	10	6.39282	0.016184608
264	25-Dec-27	9,205.23	2585.23	11,790.47	476,333.00	10	6.38936	0.015877767
265	25-Jan-28	9,083.95	2534.85	11,618.80	467,249.05	10	6.38592	0.015574968
266	25-Feb-28	8,964.09	2485.18	11,449.27	458,284.96	10	6.38249	0.015276165
267	25-Mar-28	8,845.63	2436.2	11,281.83	449,439.33	10	6.37908	0.014981311
268	25-Apr-28	8,728.57	2387.9	11,116.47	440,710.76	10	6.37568	0.014690359
269	25-May-28	8,612.89	2340.28	10,953.17	432,097.87	10	6.37229	0.014403262
270	25-Jun-28	8,498.57	2293.33	10,791.90	423,599.30	10	6.36891	0.014119977
271	25-Jul-28	8,385.59	2247.04	10,632.63	415,213.71	10	6.36555	0.013840457
272	25-Aug-28	8,273.95	2201.4	10,475.34	406,939.77	10	6.3622	0.013564659
273	25-Sep-28	8,163.62	2156.4	10,320.01	398,776.15	10	6.35887	0.013292538
274	25-Oct-28	8,054.59	2112.03	10,166.62	390,721.56	10	6.35555	0.013024052
275	25-Nov-28	7,946.85	2068.3	10,015.15	382,774.71	10	6.35224	0.012759157
276	25-Dec-28	7,840.38	2025.18	9,865.56	374,934.33	10	6.34894	0.012497811
277	25-Jan-29	7,735.17	1982.67	9,717.84	367,199.16	10	6.34565	0.012239972
278	25-Feb-29	7,631.21	1940.76	9,571.97	359,567.95	10	6.34238	0.011985598
279	25-Mar-29	7,528.47	1899.45	9,427.93	352,039.48	10	6.33912	0.011734649
280	25-Apr-29	7,426.95	1858.73	9,285.69	344,612.52	10	6.33588	0.011487084
281	25-May-29	7,326.64	1818.59	9,145.23	337,285.88	10	6.33264	0.011242863
282	25-Jun-29	7,227.51	1779.02	9,006.53	330,058.37	10	6.32942	0.011001946
283	25-Jul-29	7,129.56	1740.02	8,869.58	322,928.80	10	6.32621	0.010764293
284	25-Aug-29	7,032.78	1701.57	8,734.35	315,896.03	10	6.32302	0.010529868
285	25-Sep-29	6,937.14	1663.67	8,600.82	308,958.89	10	6.31983	0.01029863
286	25-Oct-29	6,842.64	1626.32	8,468.96	302,116.25	10	6.31666	0.010070542
287	25-Nov-29	6,749.26	1589.51	8,338.77	295,366.98	10	6.3135	0.009845566
288	25-Dec-29	6,657.00	1553.22	8,210.22	288,709.98	10	6.31035	0.009623666
289	25-Jan-30	6,565.83	1517.46	8,083.30	282,144.15	10	6.30722	0.009404805
290	25-Feb-30	6,475.76	1482.22	7,957.98	275,668.39	10	6.30409	0.009188946
291	25-Mar-30	6,386.75	1447.48	7,834.24	269,281.64	10	6.30098	0.008976055
292	25-Apr-30	6,298.81	1413.25	7,712.06	262,982.83	10	6.29788	0.008766094
293	25-May-30	6,211.92	1379.52	7,591.44	256,770.91	10	6.2948	0.00855903
294	25-Jun-30	6,126.06	1346.28	7,472.34	250,644.85	10	6.29172	0.008354828
295	25-Jul-30	6,041.24	1313.52	7,354.76	244,603.61	10	6.28866	0.008153454
296	25-Aug-30	5,957.43	1281.24	7,238.66	238,646.18	10	6.28561	0.007954873
297	25-Sep-30	5,874.62	1249.43	7,124.05	232,771.56	10	6.28257	0.007759052
298	25-Oct-30	5,792.81	1218.08	7,010.89	226,978.75	10	6.27954	0.007565958
299	25-Nov-30	5,711.97	1187.2	6,899.17	221,266.78	10	6.27653	0.007375559
300	25-Dec-30	5,632.11	1156.77	6,788.88	215,634.67	10	6.27352	0.007187822
301	25-Jan-31	5,553.21	1126.79	6,679.99	210,081.46	10	6.27053	0.007002715
302	25-Feb-31	5,475.25	1097.25	6,572.50	204,606.21	10	6.26755	0.006820207
303	25-Mar-31	5,398.24	1068.14	6,466.38	199,207.97	10	6.26458	0.006640266
304	25-Apr-31	5,322.15	1039.47	6,361.62	193,885.83	10	6.26162	0.006462861
305	25-May-31	5,246.97	1011.22	6,258.20	188,638.86	10	6.25867	0.006287962
306	25-Jun-31	5172.71	983.4	6,156.10	183,466.15	10	6.25574	0.006115538
307	25-Jul-31	5099.34	955.98	6,055.32	178,366.82	10	6.25281	0.005945561
308	25-Aug-31	5026.85	928.98	5,955.83	173,339.96	10	6.2499	0.005777999
309	25-Sep-31	4955.24	902.38	5,857.62	168,384.72	10	6.247	0.005612824
310	25-Oct-31	4884.5	876.18	5,760.68	163,500.22	10	6.24411	0.005450007
311	25-Nov-31	4814.61	850.37	5,664.98	158,685.61	10	6.24123	0.00528952
312	25-Dec-31	4745.57	824.95	5,570.52	153,940.04	10	6.23837	0.005131335
313	25-Jan-32	4677.37	799.91	5,477.28	149,262.66	10	6.23551	0.004975422
314	25-Feb-32	4610	775.25	5,385.25	144,652.67	10	6.23266	0.004821756
315	25-Mar-32	4543.44	750.97	5,294.41	140,109.23	10	6.22983	0.004670308
316	25-Apr-32	4477.69	727.05	5204.74	135,631.54	10	6.22701	0.004521051
317	25-May-32	4412.74	703.5	5116.24	131,218.80	10	6.22419	0.00437396
318	25-Jun-32	4348.58	680.3	5028.89	126,870.21	10	6.22139	0.004229007
319	25-Jul-32	4285.21	657.46	4942.67	122,585.00	10	6.2186	0.004086167
320	25-Aug-32	4222.6	634.97	4857.58	118,362.40	10	6.21582	0.003945413
321	25-Sep-32	4160.76	612.83	4773.59	114,201.64	10	6.21305	0.003806721
322	25-Oct-32	4099.68	591.02	4690.7	110,101.96	10	6.2103	0.003670065
323	25-Nov-32	4039.34	569.55	4608.89	106,062.62	10	6.20755	0.003535421
324	25-Dec-32	3979.74	548.42	4528.16	102,082.87	10	6.20481	0.003402762
325	25-Jan-33	3920.87	527.61	4448.48	98,162.00	10	6.20208	0.003272067
326	25-Feb-33	3862.72	507.12	4369.84	94,299.28	10	6.19937	0.003143309
327	25-Mar-33	3805.29	486.95	4292.24	90,493.99	10	6.19666	0.003016466
328	25-Apr-33	3748.56	467.1	4215.66	86,745.43	10	6.19397	0.002891514
329	25-May-33	3692.53	447.55	4140.08	83,052.90	10	6.19129	0.00276843
330	25-Jun-33	3637.18	428.32	4065.5	79,415.72	10	6.18861	0.002647191
331	25-Jul-33	3582.52	409.38	3991.9	75,833.20	10	6.18595	0.002527773
332	25-Aug-33	3528.53	390.75	3919.28	72,304.67	10	6.1833	0.002410156
333	25-Sep-33	3475.21	372.41	3847.62	68,829.46	10	6.18065	0.002294315
334	25-Oct-33	3422.54	354.36	3776.9	65,406.92	10	6.17802	0.002180231
335	25-Nov-33	3370.53	336.59	3707.12	62,036.39	10	6.1754	0.00206788
336	25-Dec-33	3319.16	319.11	3638.27	58,717.23	10	6.17279	0.001957241
337	25-Jan-34	3268.42	301.91	3570.34	55,448.81	10	6.17019	0.001848294
338	25-Feb-34	3218.32	284.99	3503.3	52,230.49	10	6.1676	0.001741016
339	25-Mar-34	3168.83	268.33	3437.17	49,061.66	10	6.16502	0.001635389
340	25-Apr-34	3119.96	251.95	3371.91	45,941.70	10	6.16245	0.00153139
341	25-May-34	3071.7	235.83	3307.53	42,870.01	10	6.15989	0.001429
342	25-Jun-34	3024.03	219.97	3244.01	39,845.97	10	6.15734	0.001328199
343	25-Jul-34	2976.96	204.37	3181.33	36,869.01	10	6.1548	0.001228967
344	25-Aug-34	2930.48	189.02	3119.51	33,938.52	10	6.15227	0.001131284
345	25-Sep-34	2884.58	173.93	3058.51	31,053.95	10	6.14975	0.001035132
346	25-Oct-34	2839.25	159.08	2998.33	28,214.70	10	6.14724	0.00094049
347	25-Nov-34	2794.49	144.48	2938.96	25,420.21	10	6.14474	0.00084734
348	25-Dec-34	2750.28	130.11	2880.4	22,669.93	10	6.14226	0.000755664
349	25-Jan-35	2706.63	115.99	2822.62	19,963.29	10	6.13978	0.000665443
350	25-Feb-35	2663.53	102.1	2765.63	17,299.76	10	6.13732	0.000576659
351	25-Mar-35	2620.97	88.44	2709.41	14,678.79	10	6.13487	0.000489293
352	25-Apr-35	2578.95	75.01	2653.96	12,099.85	10	6.13243	0.000403328
353	25-May-35	2537.45	61.81	2599.26	9,562.40	10	6.13002	0.000318747
354	25-Jun-35	2496.47	48.83	2545.3	7065.93	10	6.12762	0.000235531
355	25-Jul-35	2373.78	36.07	2409.85	4692.15	10	6.12527	0.000156405
356	25-Aug-35	2335.2	23.94	2359.14	2356.95	10	6.12292	0.000078565
357	25-Sep-35	1890.74	12.02	1902.76	466.21	10	6.12074	1.55403E-05
358	25-Oct-35	466.21	2.38	468.59	0	10	6.11833	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	17,606,864.20	47,606,864.20
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	167,895.37	121,000.00	288,895.37	29,832,104.63	4.84	4.84	0.994403488
2	25-Feb-06	182,598.92	248,074.18	430,673.11	29,649,505.71	10	9.97881	0.988316857
3	25-Mar-06	197,159.31	245,968.66	443,127.96	29,452,346.40	10	9.95505	0.98174488
4	25-Apr-06	211,559.27	243,688.97	455,248.23	29,240,787.14	10	9.92881	0.974692905
5	25-May-06	225,781.72	241,237.02	467,018.74	29,015,005.41	10	9.90002	0.967166847
6	25-Jun-06	239,809.82	238,616.04	478,425.86	28,775,195.60	10	9.86866	0.959173187
7	25-Jul-06	253,159.34	235,829.60	488,988.94	28,522,036.26	10	9.8347	0.950734542
8	25-Aug-06	266,289.51	232,887.42	499,176.93	28,255,746.75	10	9.79821	0.941858225
9	25-Sep-06	276,919.06	229,793.53	506,712.59	27,978,827.69	10	9.75916	0.93262759
10	25-Oct-06	287,337.19	226,580.33	513,917.52	27,691,490.50	10	9.71793	0.923049683
11	25-Nov-06	285,260.33	223,251.64	508,511.97	27,406,230.17	10	9.67452	0.913541006
12	25-Dec-06	283,197.94	219,962.74	503,160.67	27,123,032.24	10	9.63121	0.904101075
13	25-Jan-07	281,149.91	216,713.10	497,863.02	26,841,882.32	10	9.588	0.894729411
14	25-Feb-07	279,116.16	213,502.23	492,618.39	26,562,766.16	10	9.54488	0.885425539
15	25-Mar-07	277,096.57	210,329.62	487,426.19	26,285,669.59	10	9.50185	0.876188986
16	25-Apr-07	275,091.06	207,194.77	482,285.83	26,010,578.54	10	9.45891	0.867019285
17	25-May-07	273,099.51	204,097.22	477,196.73	25,737,479.02	10	9.41604	0.857915967
18	25-Jun-07	271,121.84	201,036.46	472,158.30	25,466,357.18	10	9.37325	0.848878573
19	25-Jul-07	269,157.95	198,012.04	467,169.99	25,197,199.23	10	9.33052	0.839906641
20	25-Aug-07	267,207.74	195,023.48	462,231.22	24,929,991.49	10	9.28786	0.830999716
21	25-Sep-07	265,271.12	192,070.32	457,341.44	24,664,720.37	10	9.24527	0.822157346
22	25-Oct-07	263,347.98	189,152.12	452,500.10	24,401,372.39	10	9.20272	0.81337908
23	25-Nov-07	261,438.25	186,268.42	447,706.67	24,139,934.14	10	9.16023	0.804664471
24	25-Dec-07	259,541.82	183,418.78	442,960.60	23,880,392.32	10	9.11778	0.796013077
25	25-Jan-08	257,658.60	180,602.76	438,261.36	23,622,733.72	10	9.07537	0.787424457
26	25-Feb-08	255,788.50	177,819.94	433,608.44	23,366,945.22	10	9.03299	0.778898174
27	25-Mar-08	253,931.42	175,069.90	429,001.32	23,113,013.80	10	8.99064	0.770433793
28	25-Apr-08	252,087.29	172,352.21	424,439.49	22,860,926.51	10	8.94832	0.762030884
29	25-May-08	250,256.00	169,666.46	419,922.45	22,610,670.52	10	8.90601	0.753689017
30	25-Jun-08	248,437.46	167,012.24	415,449.70	22,362,233.06	10	8.86372	0.745407769
31	25-Jul-08	246,631.59	164,389.16	411,020.76	22,115,601.46	10	8.82144	0.737186715
32	25-Aug-08	244,838.31	161,796.82	406,635.13	21,870,763.16	10	8.77915	0.729025439
33	25-Sep-08	243,057.51	159,234.82	402,292.33	21,627,705.65	10	8.73686	0.720923522
34	25-Oct-08	241,289.12	156,702.79	397,991.91	21,386,416.53	10	8.69456	0.712880551
35	25-Nov-08	239,533.04	154,200.34	393,733.39	21,146,883.48	10	8.65224	0.704896116
36	25-Dec-08	237,789.20	151,727.10	389,516.30	20,909,094.28	10	8.6099	0.696969809
37	25-Jan-09	236,057.50	149,282.70	385,340.20	20,673,036.78	10	8.56753	0.689101226
38	25-Feb-09	234,337.87	146,866.77	381,204.64	20,438,698.91	10	8.52512	0.681289964
39	25-Mar-09	232,630.21	144,478.96	377,109.17	20,206,068.70	10	8.48267	0.673535623
40	25-Apr-09	230,934.45	142,118.90	373,053.34	19,975,134.26	10	8.44017	0.665837809
41	25-May-09	229,250.49	139,786.25	369,036.74	19,745,883.77	10	8.39762	0.658196126
42	25-Jun-09	227,578.26	137,480.67	365,058.93	19,518,305.50	10	8.355	0.650610183
43	25-Jul-09	225,917.68	135,201.81	361,119.49	19,292,387.82	10	8.31231	0.643079594
44	25-Aug-09	224,268.67	132,949.34	357,218.00	19,068,119.15	10	8.26954	0.635603972
45	25-Sep-09	222,631.14	130,722.92	353,354.06	18,845,488.01	10	8.22669	0.628182934
46	25-Oct-09	221,005.01	128,522.23	349,527.24	18,624,483.00	10	8.18375	0.6208161
47	25-Nov-09	219,390.21	126,346.94	345,737.15	18,405,092.80	10	8.1407	0.613503093
48	25-Dec-09	217,786.65	124,196.75	341,983.39	18,187,306.15	10	8.09755	0.606243538
49	25-Jan-10	216,194.25	122,071.32	338,265.58	17,971,111.89	10	8.05428	0.599037063
50	25-Feb-10	214,612.95	119,970.36	334,583.31	17,756,498.94	10	8.01088	0.591883298
51	25-Mar-10	213,042.66	117,893.56	330,936.22	17,543,456.29	10	7.96735	0.584781876
52	25-Apr-10	211,483.30	115,840.62	327,323.91	17,331,972.99	10	7.92368	0.577732433
53	25-May-10	209,934.80	113,811.23	323,746.02	17,122,038.19	10	7.87986	0.570734606
54	25-Jun-10	208,397.07	111,805.11	320,202.18	16,913,641.12	10	7.83587	0.563788037
55	25-Jul-10	206,870.06	109,821.96	316,692.02	16,706,771.06	10	7.79172	0.556892369
56	25-Aug-10	205,353.68	107,861.51	313,215.18	16,501,417.38	10	7.74739	0.550047246
57	25-Sep-10	203,847.85	105,923.46	309,771.31	16,297,569.53	10	7.70286	0.543252318
58	25-Oct-10	202,352.51	104,007.54	306,360.05	16,095,217.02	10	7.65814	0.536507234
59	25-Nov-10	200,867.57	102,113.48	302,981.05	15,894,349.45	10	7.6132	0.529811648
60	25-Dec-10	199,392.98	100,241.00	299,633.98	15,694,956.47	10	7.56805	0.523165216
61	25-Jan-11	169,843.46	98,389.84	268,233.31	15,525,113.01	10	7.52266	0.517503767
62	25-Feb-11	168,428.94	96,873.03	265,301.97	15,356,684.07	10	7.48772	0.511889469
63	25-Mar-11	167,024.43	95,376.03	262,400.46	15,189,659.64	10	7.45286	0.506321988
64	25-Apr-11	165,629.88	93,898.58	259,528.45	15,024,029.76	10	7.41809	0.500800992
65	25-May-11	164,245.21	92,440.43	256,685.64	14,859,784.56	10	7.38341	0.495326152
66	25-Jun-11	162,870.34	91,001.35	253,871.70	14,696,914.21	10	7.3488	0.48989714
67	25-Jul-11	161,505.23	89,581.09	251,086.31	14,535,408.99	10	7.31428	0.484513633
68	25-Aug-11	160,149.78	88,179.40	248,329.19	14,375,259.20	10	7.27983	0.479175307
69	25-Sep-11	158,803.95	86,796.06	245,600.01	14,216,455.25	10	7.24545	0.473881842
70	25-Oct-11	157,467.65	85,430.82	242,898.47	14,058,987.60	10	7.21115	0.46863292
71	25-Nov-11	156,140.83	84,083.47	240,224.29	13,902,846.77	10	7.17692	0.463428226
72	25-Dec-11	154,823.41	82,753.76	237,577.17	13,748,023.37	10	7.14275	0.458267446
73	25-Jan-12	147,602.49	81,441.49	229,043.98	13,600,420.88	10	7.10864	0.453347363
74	25-Feb-12	146,349.12	80,218.86	226,567.98	13,454,071.76	10	7.07792	0.448469059
75	25-Mar-12	145,104.84	79,012.41	224,117.24	13,308,966.92	10	7.0473	0.443632231
76	25-Apr-12	143,869.60	77,821.92	221,691.52	13,165,097.33	10	7.0168	0.438836578
77	25-May-12	142,643.33	76,647.19	219,290.52	13,022,454.00	10	6.9864	0.4340818
78	25-Jun-12	141,425.97	75,488.02	216,913.98	12,881,028.03	10	6.95611	0.429367601
79	25-Jul-12	140,217.45	74,344.20	214,561.65	12,740,810.58	10	6.92593	0.424693686
80	25-Aug-12	139,017.72	73,215.53	212,233.25	12,601,792.86	10	6.89584	0.420059762
81	25-Sep-12	137,826.70	72,101.83	209,928.53	12,463,966.16	10	6.86586	0.415465539
82	25-Oct-12	136,644.35	71,002.89	207,647.23	12,327,321.81	10	6.83598	0.410910727
83	25-Nov-12	135,470.59	69,918.52	205,389.11	12,191,851.22	10	6.8062	0.406395041
84	25-Dec-12	134,305.37	68,848.54	203,153.91	12,057,545.85	10	6.77651	0.401918195
85	25-Jan-13	122,076.46	67,792.77	189,869.22	11,935,469.40	10	6.74692	0.39784898
86	25-Feb-13	121,039.56	66,882.55	187,922.12	11,814,429.83	10	6.72442	0.393814328
87	25-Mar-13	120,010.50	65,984.18	185,994.68	11,694,419.34	10	6.70206	0.389813978
88	25-Apr-13	118,989.20	65,097.50	184,086.69	11,575,430.14	10	6.67985	0.385847671
89	25-May-13	117,975.61	64,222.34	182,197.95	11,457,454.53	10	6.65779	0.381915151
90	25-Jun-13	116,969.68	63,358.57	180,328.25	11,340,484.85	10	6.63588	0.378016162
91	25-Jul-13	115,971.35	62,506.01	178,477.36	11,224,513.50	10	6.61411	0.37415045
92	25-Aug-13	114,980.57	61,664.53	176,645.10	11,109,532.93	10	6.59249	0.370317764
93	25-Sep-13	113,997.28	60,833.98	174,831.26	10,995,535.66	10	6.571	0.366517855
94	25-Oct-13	113,021.42	60,014.21	173,035.63	10,882,514.23	10	6.54966	0.362750474
95	25-Nov-13	112,052.95	59,205.07	171,258.03	10,770,461.28	10	6.52846	0.359015376
96	25-Dec-13	111,091.82	58,406.43	169,498.25	10,659,369.46	10	6.5074	0.355312315
97	25-Jan-14	100,029.47	57,618.15	157,647.62	10,559,339.99	10	6.48648	0.351978
98	25-Feb-14	99,214.93	56,954.65	156,169.58	10,460,125.06	10	6.47252	0.348670835
99	25-Mar-14	98,406.57	56,298.96	154,705.53	10,361,718.49	10	6.45869	0.345390616
100	25-Apr-14	97,604.35	55,650.98	153,255.33	10,264,114.14	10	6.44499	0.342137138
101	25-May-14	96,808.21	55,010.60	151,818.82	10,167,305.93	10	6.43141	0.338910198
102	25-Jun-14	96,018.12	54,377.74	150,395.86	10,071,287.81	10	6.41795	0.335709594
103	25-Jul-14	95,234.03	53,752.28	148,986.31	9,976,053.78	10	6.40462	0.332535126
104	25-Aug-14	94,455.89	53,134.15	147,590.04	9,881,597.89	10	6.3914	0.329386596
105	25-Sep-14	93,683.67	52,523.23	146,206.90	9,787,914.22	10	6.37831	0.326263807
106	25-Oct-14	92,917.31	51,919.44	144,836.75	9,694,996.91	10	6.36533	0.323166564
107	25-Nov-14	92,156.78	51,322.69	143,479.47	9,602,840.12	10	6.35248	0.320094671
108	25-Dec-14	91,402.03	50,732.88	142,134.92	9,511,438.09	10	6.33973	0.317047936
109	25-Jan-15	81,598.87	50,149.93	131,748.81	9,429,839.21	10	6.32711	0.314327974
110	25-Feb-15	80,999.77	49,670.59	130,670.36	9,348,839.45	10	6.32086	0.311627982
111	25-Mar-15	80,404.88	49,195.62	129,600.50	9,268,434.57	10	6.31466	0.308947819
112	25-Apr-15	79,814.19	48,724.97	128,539.16	9,188,620.38	10	6.3085	0.306287346
113	25-May-15	79,227.66	48,258.60	127,486.26	9,109,392.72	10	6.3024	0.303646424
114	25-Jun-15	78,645.27	47,796.48	126,441.75	9,030,747.45	10	6.29633	0.301024915
115	25-Jul-15	78,777.27	47,338.55	126,115.83	8,951,970.18	10	6.29032	0.298399006
116	25-Aug-15	78,196.48	46,881.07	125,077.55	8,873,773.69	10	6.28435	0.295792456
117	25-Sep-15	80,944.08	46,427.74	127,371.82	8,792,829.61	10	6.27842	0.29309432
118	25-Oct-15	80,341.48	45,961.16	126,302.64	8,712,488.14	10	6.27254	0.290416271
119	25-Nov-15	79,743.14	45,498.85	125,241.99	8,632,744.99	10	6.26671	0.287758166
120	25-Dec-15	79,149.04	45,040.75	124,189.79	8,553,595.95	10	6.26092	0.285119865
121	25-Jan-16	78,559.14	44,586.84	123,145.98	8,475,036.81	10	6.25517	0.282501227
122	25-Feb-16	77,973.42	44,137.06	122,110.48	8,397,063.39	10	6.24947	0.279902113
123	25-Mar-16	77,391.84	43,691.37	121,083.22	8,319,671.54	10	6.24381	0.277322385
124	25-Apr-16	76,814.39	43,249.74	120,064.13	8,242,857.16	10	6.23819	0.274761905
125	25-May-16	76,241.02	42,812.13	119,053.14	8,166,616.14	10	6.23261	0.272220538
126	25-Jun-16	75,671.71	42,378.49	118,050.20	8,090,944.44	10	6.22708	0.269698148
127	25-Jul-16	75,106.43	41,948.79	117,055.21	8,015,838.01	10	6.22159	0.2671946
128	25-Aug-16	74,545.15	41,522.98	116,068.14	7,941,292.86	10	6.21614	0.264709762
129	25-Sep-16	73,987.85	41,101.04	115,088.89	7,867,305.01	10	6.21073	0.2622435
130	25-Oct-16	73,434.50	40,682.92	114,117.42	7,793,870.51	10	6.20537	0.259795684
131	25-Nov-16	72,885.07	40,268.58	113,153.65	7,720,985.44	10	6.20004	0.257366181
132	25-Dec-16	72,339.53	39,857.99	112,197.52	7,648,645.91	10	6.19475	0.254954864
133	25-Jan-17	71,797.86	39,451.10	111,248.96	7,576,848.05	10	6.1895	0.252561602
134	25-Feb-17	71,260.03	39,047.90	110,307.92	7,505,588.03	10	6.1843	0.250186268
135	25-Mar-17	70,726.00	38,648.33	109,374.33	7,434,862.02	10	6.17913	0.247828734
136	25-Apr-17	70,195.77	38,252.36	108,448.13	7,364,666.25	10	6.174	0.245488875
137	25-May-17	69,669.29	37,859.97	107,529.26	7,294,996.96	10	6.16891	0.243166565
138	25-Jun-17	69,146.55	37,471.10	106,617.65	7,225,850.41	10	6.16386	0.24086168
139	25-Jul-17	68,627.51	37,085.74	105,713.25	7,157,222.90	10	6.15884	0.238574097
140	25-Aug-17	68,112.16	36,703.84	104,816.00	7,089,110.74	10	6.15387	0.236303691
141	25-Sep-17	67,600.46	36,325.37	103,925.83	7,021,510.29	10	6.14893	0.234050343
142	25-Oct-17	67,092.39	35,950.30	103,042.69	6,954,417.90	10	6.14403	0.23181393
143	25-Nov-17	66,587.92	35,578.60	102,166.52	6,887,829.98	10	6.13917	0.229594333
144	25-Dec-17	66,087.04	35,210.23	101,297.27	6,821,742.95	10	6.13434	0.227391432
145	25-Jan-18	65,589.70	34,845.17	100,434.87	6,756,153.24	10	6.12955	0.225205108
146	25-Feb-18	65,095.90	34,483.37	99,579.27	6,691,057.34	10	6.12479	0.223035245
147	25-Mar-18	64,605.60	34,124.81	98,730.41	6,626,451.74	10	6.12007	0.220881725
148	25-Apr-18	64,118.79	33,769.46	97,888.24	6,562,332.95	10	6.11539	0.218744432
149	25-May-18	63,635.43	33,417.28	97,052.71	6,498,697.52	10	6.11074	0.216623251
150	25-Jun-18	63,155.50	33,068.25	96,223.75	6,435,542.02	10	6.10613	0.214518067
151	25-Jul-18	62,678.98	32,722.34	95,401.32	6,372,863.04	10	6.10155	0.212428768
152	25-Aug-18	62,205.84	32,379.51	94,585.36	6,310,657.20	10	6.09701	0.21035524
153	25-Sep-18	61,736.07	32,039.74	93,775.81	6,248,921.13	10	6.0925	0.208297371
154	25-Oct-18	61,269.63	31,703.00	92,972.63	6,187,651.49	10	6.08803	0.20625505
155	25-Nov-18	60,806.51	31,369.26	92,175.77	6,126,844.98	10	6.08359	0.204228166
156	25-Dec-18	60,346.68	31,038.49	91,385.17	6,066,498.31	10	6.07918	0.20221661
157	25-Jan-19	59,890.11	30,710.66	90,600.77	6,006,608.19	10	6.0748	0.200220273
158	25-Feb-19	59,436.79	30,385.75	89,822.54	5,947,171.40	10	6.07046	0.198239047
159	25-Mar-19	58,986.70	30,063.72	89,050.42	5,888,184.70	10	6.06616	0.196272823
160	25-Apr-19	58,539.80	29,744.56	88,284.36	5,829,644.90	10	6.06188	0.194321497
161	25-May-19	58,096.08	29,428.22	87,524.31	5,771,548.82	10	6.05764	0.192384961
162	25-Jun-19	57,655.52	29,114.70	86,770.22	5,713,893.30	10	6.05342	0.19046311
163	25-Jul-19	57,218.09	28,803.95	86,022.04	5,656,675.21	10	6.04925	0.18855584
164	25-Aug-19	56,783.77	28,495.96	85,279.73	5,599,891.44	10	6.0451	0.186663048
165	25-Sep-19	56,352.54	28,190.70	84,543.24	5,543,538.90	10	6.04098	0.18478463
166	25-Oct-19	55,924.38	27,888.13	83,812.52	5,487,614.52	10	6.03689	0.182920484
167	25-Nov-19	55,499.27	27,588.25	83,087.52	5,432,115.25	10	6.03284	0.181070508
168	25-Dec-19	55,077.18	27,291.02	82,368.20	5,377,038.07	10	6.02882	0.179234602
169	25-Jan-20	54,658.10	26,996.42	81,654.51	5,322,379.97	10	6.02482	0.177412666
170	25-Feb-20	54,242.00	26,704.41	80,946.41	5,268,137.98	10	6.02086	0.175604599
171	25-Mar-20	53,828.86	26,414.99	80,243.85	5,214,309.12	10	6.01692	0.173810304
172	25-Apr-20	53,418.66	26,128.13	79,546.79	5,160,890.46	10	6.01302	0.172029682
173	25-May-20	53,011.39	25,843.79	78,855.18	5,107,879.07	10	6.00915	0.170262636
174	25-Jun-20	52,607.02	25,561.96	78,168.98	5,055,272.05	10	6.0053	0.168509068
175	25-Jul-20	52,205.52	25,282.62	77,488.14	5,003,066.52	10	6.00149	0.166768884
176	25-Aug-20	51,806.89	25,005.73	76,812.63	4,951,259.63	10	5.9977	0.165041988
177	25-Sep-20	51,411.10	24,731.29	76,142.39	4,899,848.53	10	5.99394	0.163328284
178	25-Oct-20	51,018.13	24,459.26	75,477.39	4,848,830.40	10	5.99021	0.16162768
179	25-Nov-20	50,627.96	24,189.63	74,817.59	4,798,202.43	10	5.98651	0.159940081
180	25-Dec-20	50,240.57	23,922.37	74,162.94	4,747,961.86	10	5.98283	0.158265395
181	25-Jan-21	49,855.95	23,657.46	73,513.40	4,698,105.91	10	5.97919	0.15660353
182	25-Feb-21	49,474.07	23,394.87	72,868.94	4,648,631.84	10	5.97557	0.154954395
183	25-Mar-21	49,094.91	23,134.60	72,229.50	4,599,536.94	10	5.97198	0.153317898
184	25-Apr-21	48,718.45	22,876.61	71,595.06	4,550,818.48	10	5.96841	0.151693949
185	25-May-21	48,344.68	22,620.88	70,965.56	4,502,473.80	10	5.96487	0.15008246
186	25-Jun-21	47,973.58	22,367.40	70,340.98	4,454,500.22	10	5.96136	0.148483341
187	25-Jul-21	47,605.13	22,116.14	69,721.27	4,406,895.09	10	5.95788	0.146896503
188	25-Aug-21	47,239.30	21,867.09	69,106.39	4,359,655.79	10	5.95442	0.14532186
189	25-Sep-21	46,876.09	21,620.22	68,496.31	4,312,779.70	10	5.95099	0.143759323
190	25-Oct-21	46,515.47	21,375.51	67,890.98	4,266,264.23	10	5.94758	0.142208808
191	25-Nov-21	46,157.43	21,132.95	67,290.37	4,220,106.80	10	5.9442	0.140670227
192	25-Dec-21	45,801.94	20,892.51	66,694.45	4,174,304.86	10	5.94085	0.139143495
193	25-Jan-22	45,448.99	20,654.18	66,103.17	4,128,855.87	10	5.93752	0.137628529
194	25-Feb-22	45,098.56	20,417.93	65,516.49	4,083,757.30	10	5.93421	0.136125243
195	25-Mar-22	44,750.64	20,183.75	64,934.39	4,039,006.66	10	5.93093	0.134633555
196	25-Apr-22	44,405.20	19,951.62	64,356.82	3,994,601.46	10	5.92768	0.133153382
197	25-May-22	44,062.24	19,721.51	63,783.75	3,950,539.22	10	5.92445	0.131684641
198	25-Jun-22	43,721.72	19,493.42	63,215.14	3,906,817.51	10	5.92124	0.13022725
199	25-Jul-22	43,383.64	19,267.33	62,650.96	3,863,433.87	10	5.91806	0.128781129
200	25-Aug-22	43,047.97	19,043.21	62,091.18	3,820,385.90	10	5.91491	0.127346197
201	25-Sep-22	42,714.71	18,821.04	61,535.75	3,777,671.19	10	5.91177	0.125922373
202	25-Oct-22	42,383.83	18,600.82	60,984.65	3,735,287.36	10	5.90866	0.124509579
203	25-Nov-22	42,055.32	18,382.52	60,437.84	3,693,232.04	10	5.90558	0.123107735
204	25-Dec-22	41,729.15	18,166.13	59,895.28	3,651,502.89	10	5.90251	0.121716763
205	25-Jan-23	41,405.32	17,951.62	59,356.94	3,610,097.57	10	5.89947	0.120336586
206	25-Feb-23	41,083.81	17,738.99	58,822.80	3,569,013.75	10	5.89646	0.118967125
207	25-Mar-23	40,764.60	17,528.21	58,292.81	3,528,249.15	10	5.89346	0.117608305
208	25-Apr-23	40,447.68	17,319.27	57,766.95	3,487,801.47	10	5.89049	0.116260049
209	25-May-23	40,133.03	17,112.15	57,245.17	3,447,668.45	10	5.88754	0.114922282
210	25-Jun-23	39,820.62	16,906.83	56,727.46	3,407,847.82	10	5.88462	0.113594927
211	25-Jul-23	39,510.46	16,703.31	56,213.77	3,368,337.36	10	5.88171	0.112277912
212	25-Aug-23	39,202.52	16,501.56	55,704.08	3,329,134.84	10	5.87883	0.110971161
213	25-Sep-23	38,896.79	16,301.57	55,198.36	3,290,238.05	10	5.87597	0.109674602
214	25-Oct-23	38,593.24	16,103.32	54,696.57	3,251,644.81	10	5.87313	0.10838816
215	25-Nov-23	38,291.88	15,906.80	54,198.68	3,213,352.93	10	5.87031	0.107111764
216	25-Dec-23	37,992.67	15,711.99	53,704.66	3,175,360.27	10	5.86751	0.105845342
217	25-Jan-24	37,695.61	15,518.88	53,214.49	3,137,664.66	10	5.86474	0.104588822
218	25-Feb-24	37,400.68	15,327.45	52,728.12	3,100,263.98	10	5.86198	0.103342133
219	25-Mar-24	37,107.86	15,137.68	52,245.54	3,063,156.12	10	5.85925	0.102105204
220	25-Apr-24	36,817.15	14,949.57	51,766.72	3,026,338.97	10	5.85654	0.100877966
221	25-May-24	36,528.52	14,763.09	51,291.61	2,989,810.45	10	5.85384	0.099660348
222	25-Jun-24	36,241.96	14,578.24	50,820.21	2,953,568.49	10	5.85117	0.098452283
223	25-Jul-24	35,957.46	14,395.00	50,352.46	2,917,611.03	10	5.84852	0.097253701
224	25-Aug-24	35,675.01	14,213.35	49,888.36	2,881,936.02	10	5.84589	0.096064534
225	25-Sep-24	35,394.58	14,033.29	49,427.86	2,846,541.44	10	5.84327	0.094884715
226	25-Oct-24	35,116.16	13,854.79	48,970.95	2,811,425.28	10	5.84068	0.093714176
227	25-Nov-24	34,839.75	13,677.84	48,517.59	2,776,585.54	10	5.83811	0.092552851
228	25-Dec-24	34,565.32	13,502.43	48,067.75	2,742,020.22	10	5.83556	0.091400674
229	25-Jan-25	34,292.86	13,328.55	47,621.41	2,707,727.36	10	5.83302	0.090257579
230	25-Feb-25	34,022.36	13,156.18	47,178.55	2,673,705.00	10	5.83051	0.0891235
231	25-Mar-25	33,753.81	12,985.32	46,739.12	2,639,951.19	10	5.82801	0.087998373
232	25-Apr-25	33,487.18	12,815.94	46,303.12	2,606,464.01	10	5.82553	0.086882134
233	25-May-25	33,222.48	12,648.03	45,870.50	2,573,241.54	10	5.82307	0.085774718
234	25-Jun-25	32,959.67	12,481.58	45,441.26	2,540,281.86	10	5.82063	0.084676062
235	25-Jul-25	32,698.76	12,316.58	45,015.35	2,507,583.10	10	5.81821	0.083586103
236	25-Aug-25	32,439.73	12,153.02	44,592.75	2,475,143.37	10	5.81581	0.082504779
237	25-Sep-25	32,182.56	11,990.88	44,173.44	2,442,960.82	10	5.81343	0.081432027
238	25-Oct-25	31,927.24	11,830.16	43,757.39	2,411,033.58	10	5.81106	0.080367786
239	25-Nov-25	31,673.76	11,670.83	43,344.58	2,379,359.82	10	5.80871	0.079311994
240	25-Dec-25	31,422.10	11,512.88	42,934.99	2,347,937.72	10	5.80638	0.078264591
241	25-Jan-26	31,172.26	11,356.32	42,528.57	2,316,765.46	10	5.80406	0.077225515
242	25-Feb-26	30,924.21	11,201.11	42,125.33	2,285,841.25	10	5.80177	0.076194708
243	25-Mar-26	30,677.96	11,047.26	41,725.22	2,255,163.29	10	5.79949	0.07517211
244	25-Apr-26	30,433.48	10,894.74	41,328.22	2,224,729.81	10	5.79723	0.07415766
245	25-May-26	30,190.76	10,743.56	40,934.32	2,194,539.05	10	5.79498	0.073151302
246	25-Jun-26	29,949.79	10,593.69	40,543.48	2,164,589.27	10	5.79275	0.072152976
247	25-Jul-26	29,710.56	10,445.12	40,155.68	2,134,878.71	10	5.79054	0.071162624
248	25-Aug-26	29,473.05	10,297.85	39,770.90	2,105,405.66	10	5.78835	0.070180189
249	25-Sep-26	29,237.26	10,151.86	39,389.12	2,076,168.40	10	5.78617	0.069205613
250	25-Oct-26	29,003.16	10,007.15	39,010.31	2,047,165.24	10	5.78401	0.068238841
251	25-Nov-26	28,770.76	9,863.69	38,634.46	2,018,394.48	10	5.78187	0.067279816
252	25-Dec-26	28,540.04	9,721.49	38,261.53	1,989,854.44	10	5.77974	0.066328481
253	25-Jan-27	28,310.98	9,580.53	37,891.50	1,961,543.46	10	5.77762	0.065384782
254	25-Feb-27	28,083.57	9,440.79	37,524.36	1,933,459.89	10	5.77553	0.064448663
255	25-Mar-27	27,857.81	9302.27	37,160.08	1,905,602.08	10	5.77345	0.063520069
256	25-Apr-27	27,633.68	9164.96	36,798.64	1,877,968.40	10	5.77138	0.062598947
257	25-May-27	27,411.17	9028.85	36,440.02	1,850,557.23	10	5.76933	0.061685241
258	25-Jun-27	27,190.26	8893.93	36,084.19	1,823,366.97	10	5.7673	0.060778899
259	25-Jul-27	26,970.95	8760.18	35,731.14	1,796,396.02	10	5.76528	0.059879867
260	25-Aug-27	26,753.23	8627.6	35,380.84	1,769,642.78	10	5.76328	0.058988093
261	25-Sep-27	26,537.09	8496.18	35,033.27	1,743,105.70	10	5.76129	0.058103523
262	25-Oct-27	26,322.50	8365.91	34,688.41	1,716,783.19	10	5.75931	0.057226106
263	25-Nov-27	26,109.47	8236.78	34,346.25	1,690,673.72	10	5.75736	0.056355791
264	25-Dec-27	25,897.98	8108.77	34,006.75	1,664,775.74	10	5.75541	0.055492525
265	25-Jan-28	25,688.02	7981.88	33,669.91	1,639,087.72	10	5.75348	0.054636257
266	25-Feb-28	25,479.59	7856.11	33,335.69	1,613,608.13	10	5.75157	0.053786938
267	25-Mar-28	25,272.66	7731.43	33,004.08	1,588,335.47	10	5.74967	0.052944516
268	25-Apr-28	25,067.23	7607.84	32,675.07	1,563,268.25	10	5.74778	0.052108942
269	25-May-28	24,863.28	7485.34	32,348.62	1,538,404.96	10	5.74591	0.051280165
270	25-Jun-28	24,660.82	7363.9	32,024.72	1,513,744.14	10	5.74406	0.050458138
271	25-Jul-28	24,459.82	7243.53	31,703.36	1,489,284.32	10	5.74221	0.049642811
272	25-Aug-28	24,260.28	7124.22	31,384.50	1,465,024.03	10	5.74038	0.048834134
273	25-Sep-28	24,062.19	7005.95	31,068.14	1,440,961.84	10	5.73857	0.048032061
274	25-Oct-28	23,865.54	6888.72	30,754.25	1,417,096.31	10	5.73677	0.047236544
275	25-Nov-28	23,670.31	6772.51	30,442.82	1,393,426.00	10	5.73498	0.046447533
276	25-Dec-28	23,476.49	6657.33	30,133.82	1,369,949.51	10	5.7332	0.045664984
277	25-Jan-29	23,284.09	6543.16	29,827.24	1,346,665.42	10	5.73144	0.044888847
278	25-Feb-29	23,093.08	6429.98	29,523.06	1,323,572.34	10	5.72969	0.044119078
279	25-Mar-29	22,903.46	6317.81	29,221.27	1,300,668.88	10	5.72796	0.043355629
280	25-Apr-29	22,715.21	6206.62	28,921.83	1,277,953.67	10	5.72624	0.042598456
281	25-May-29	22,528.34	6096.4	28,624.74	1,255,425.33	10	5.72453	0.041847511
282	25-Jun-29	22,342.82	5987.16	28,329.98	1,233,082.51	10	5.72283	0.04110275
283	25-Jul-29	22,158.65	5878.88	28,037.52	1,210,923.87	10	5.72115	0.040364129
284	25-Aug-29	21,975.81	5771.55	27,747.36	1,188,948.05	10	5.71948	0.039631602
285	25-Sep-29	21,794.31	5665.16	27,459.48	1,167,153.74	10	5.71782	0.038905125
286	25-Oct-29	21,614.13	5559.72	27,173.85	1,145,539.61	10	5.71618	0.038184654
287	25-Nov-29	21,435.26	5455.2	26,890.46	1,124,104.35	10	5.71455	0.037470145
288	25-Dec-29	21,257.69	5351.6	26,609.30	1,102,846.66	10	5.71293	0.036761555
289	25-Jan-30	21,081.41	5248.92	26,330.34	1,081,765.24	10	5.71132	0.036058841
290	25-Feb-30	20,906.42	5147.15	26,053.57	1,060,858.82	10	5.70972	0.035361961
291	25-Mar-30	20,732.70	5046.27	25,778.98	1,040,126.12	10	5.70814	0.034670871
292	25-Apr-30	20,560.25	4946.29	25,506.54	1,019,565.87	10	5.70657	0.033985529
293	25-May-30	20,389.05	4847.19	25,236.24	999,176.82	10	5.70501	0.033305894
294	25-Jun-30	20,219.10	4748.97	24,968.07	978,957.71	10	5.70346	0.032631924
295	25-Jul-30	20,050.39	4651.62	24,702.01	958,907.32	10	5.70192	0.031963577
296	25-Aug-30	19,882.91	4555.13	24,438.04	939,024.40	10	5.7004	0.031300813
297	25-Sep-30	19,716.66	4459.49	24,176.15	919,307.75	10	5.69888	0.030643592
298	25-Oct-30	19,551.61	4364.71	23,916.32	899,756.14	10	5.69738	0.029991871
299	25-Nov-30	19,387.77	4270.76	23,658.53	880,368.37	10	5.69589	0.029345612
300	25-Dec-30	19,225.13	4177.65	23,402.78	861,143.24	10	5.69441	0.028704775
301	25-Jan-31	19,063.67	4085.37	23,149.04	842,079.57	10	5.69294	0.028069319
302	25-Feb-31	18,903.39	3993.9	22,897.30	823,176.18	10	5.69149	0.027439206
303	25-Mar-31	18,744.29	3903.26	22,647.54	804,431.89	10	5.69004	0.026814396
304	25-Apr-31	18,586.34	3813.41	22,399.76	785,845.55	10	5.68861	0.026194852
305	25-May-31	18,429.55	3724.37	22,153.92	767,416.00	10	5.68718	0.025580533
306	25-Jun-31	18273.91	3636.12	21,910.03	749,142.09	10	5.68577	0.024971403
307	25-Jul-31	18119.41	3548.66	21,668.07	731,022.68	10	5.68437	0.024367423
308	25-Aug-31	17966.03	3461.99	21,428.02	713,056.65	10	5.68297	0.023768555
309	25-Sep-31	17813.78	3376.08	21,189.86	695,242.87	10	5.68159	0.023174762
310	25-Oct-31	17662.64	3290.94	20,953.59	677,580.23	10	5.68022	0.022586008
311	25-Nov-31	17512.61	3206.57	20,719.18	660,067.62	10	5.67886	0.022002254
312	25-Dec-31	17363.68	3122.95	20,486.63	642,703.94	10	5.67751	0.021423465
313	25-Jan-32	17215.84	3040.08	20,255.92	625,488.10	10	5.67617	0.020849603
314	25-Feb-32	17069.08	2957.95	20,027.03	608,419.02	10	5.67484	0.020280634
315	25-Mar-32	16923.4	2876.56	19,799.96	591,495.62	10	5.67352	0.019716521
316	25-Apr-32	16778.78	2795.91	19574.69	574,716.84	10	5.67221	0.019157228
317	25-May-32	16635.23	2715.97	19351.2	558,081.61	10	5.67091	0.01860272
318	25-Jun-32	16492.73	2636.76	19129.49	541,588.88	10	5.66962	0.018052963
319	25-Jul-32	16351.28	2558.26	18909.53	525,237.60	10	5.66834	0.01750792
320	25-Aug-32	16210.86	2480.46	18691.33	509,026.73	10	5.66707	0.016967558
321	25-Sep-32	16071.48	2403.37	18474.85	492,955.26	10	5.6658	0.016431842
322	25-Oct-32	15933.12	2326.98	18260.09	477,022.14	10	5.66455	0.015900738
323	25-Nov-32	15795.77	2251.27	18047.04	461,226.37	10	5.66331	0.015374212
324	25-Dec-32	15659.44	2176.25	17835.69	445,566.93	10	5.66208	0.014852231
325	25-Jan-33	15524.11	2101.91	17626.01	430,042.82	10	5.66085	0.014334761
326	25-Feb-33	15389.77	2028.24	17418.01	414,653.05	10	5.65964	0.013821768
327	25-Mar-33	15256.42	1955.24	17211.66	399,396.63	10	5.65843	0.013313221
328	25-Apr-33	15124.05	1882.9	17006.95	384,272.58	10	5.65724	0.012809086
329	25-May-33	14992.66	1811.22	16803.88	369,279.92	10	5.65605	0.012309331
330	25-Jun-33	14862.23	1740.19	16602.43	354,417.69	10	5.65487	0.011813923
331	25-Jul-33	14732.77	1669.81	16402.58	339,684.92	10	5.6537	0.011322831
332	25-Aug-33	14604.26	1600.07	16204.33	325,080.66	10	5.65254	0.010836022
333	25-Sep-33	14476.69	1530.97	16007.66	310,603.97	10	5.65139	0.010353466
334	25-Oct-33	14350.07	1462.49	15812.56	296,253.90	10	5.65025	0.00987513
335	25-Nov-33	14224.38	1394.64	15619.02	282,029.52	10	5.64911	0.009400984
336	25-Dec-33	14099.62	1327.42	15427.03	267,929.90	10	5.64799	0.008930997
337	25-Jan-34	13975.78	1260.81	15236.58	253,954.13	10	5.64687	0.008465138
338	25-Feb-34	13852.85	1194.8	15047.65	240,101.28	10	5.64576	0.008003376
339	25-Mar-34	13730.83	1129.41	14860.24	226,370.45	10	5.64466	0.007545682
340	25-Apr-34	13609.71	1064.62	14674.32	212,760.74	10	5.64357	0.007092025
341	25-May-34	13489.48	1000.42	14489.9	199,271.26	10	5.64249	0.006642375
342	25-Jun-34	13370.15	936.81	14306.96	185,901.11	10	5.64142	0.006196704
343	25-Jul-34	13251.7	873.79	14125.49	172,649.41	10	5.64035	0.00575498
344	25-Aug-34	13134.12	811.35	13945.47	159,515.29	10	5.63929	0.005317176
345	25-Sep-34	13017.41	749.49	13766.9	146,497.88	10	5.63824	0.004883263
346	25-Oct-34	12901.57	688.2	13589.77	133,596.31	10	5.6372	0.00445321
347	25-Nov-34	12786.59	627.48	13414.06	120,809.72	10	5.63617	0.004026991
348	25-Dec-34	12672.45	567.32	13239.77	108,137.27	10	5.63514	0.003604576
349	25-Jan-35	12559.16	507.72	13066.88	95,578.10	10	5.63412	0.003185937
350	25-Feb-35	12446.72	448.67	12895.39	83,131.38	10	5.63312	0.002771046
351	25-Mar-35	12335.1	390.17	12725.27	70,796.28	10	5.63212	0.002359876
352	25-Apr-35	12224.32	332.22	12556.53	58,571.97	10	5.63113	0.001952399
353	25-May-35	12114.35	274.81	12389.16	46,457.62	10	5.63015	0.001548587
354	25-Jun-35	12005.2	217.93	12223.13	34452.41	10	5.62918	0.001148414
355	25-Jul-35	11491.89	161.59	11653.47	22960.53	10	5.62824	0.000765351
356	25-Aug-35	11388.1	107.67	11495.77	11572.42	10	5.6273	0.000385747
357	25-Sep-35	9274.88	54.26	9329.14	2297.54	10	5.62642	7.65847E-05
358	25-Oct-35	2297.54	10.77	2308.31	0	10	5.62547	0

Price	100	5.4621	5.478	5.4929	5.4588	5.4709	5.4799	5.4886	5.497	Yield
	100	50	47	43	50	48	47	45	42	Disc Margin
	WAL	4.36351	6.01647	8.53168	4.154	5.02551	6.12179	7.52081	9.33235
	Mod Durn	3.4943	4.49261	5.88864	3.33822	3.87997	4.52988	5.31929	6.28996
	Mod Convexity	0.248	0.411	0.676	0.233	0.317	0.427	0.572	0.766
	Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
	Index	FWD	FWD	FWD	FWD	FWD	FWD	FWD	FWD
	LIBOR_1MO	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .
	Prepay	100 *6-14CPR	75 *6-14CPR	50 *6-14CPR	14 CPR	12 CPR	10 CPR	8 CPR	6 CPR
Price	100	6.4601	6.2664	6.1025	6.4559	6.3721	6.2609	6.1596	6.0687	Yield
	100	50	26	5	50	39	25	12	0	Disc Margin
	WAL	4.36351	6.01647	8.53168	4.154	5.02551	6.12179	7.52081	9.33235
	Mod Durn	3.36983	4.29731	5.61031	3.2212	3.7205	4.32626	5.06801	5.98668
	Mod Convexity	0.231	0.378	0.622	0.217	0.292	0.391	0.525	0.705
	Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
	Index	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100
	LIBOR_1MO	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .
	Prepay	100 *6-14CPR	75 *6-14CPR	50 *6-14CPR	14 CPR	12 CPR	10 CPR	8 CPR	6 CPR

Pricing Date= 1Dec05  First Index Date=25Jan05
Date	01MLIB	1mLIBOR+100
38742	4.501464	5.501464
38773	4.611008	5.611008
38801	4.707585	5.707585
38832	4.821784	5.821784
38862	4.890073	5.890073
38893	4.867096	5.867096
38923	4.912032	5.912032
38954	4.929774	5.929774
38985	4.870514	5.870514
39015	4.882114	5.882114
39046	4.878745	5.878745
39076	4.833968	5.833968
39107	4.832776	5.832776
39138	4.82485	5.82485
39166	4.793023	5.793023
39197	4.787896	5.787896
39227	4.789269	5.789269
39258	4.786808	5.786808
39288	4.788711	5.788711
39319	4.791935	5.791935
39350	4.795778	5.795778
39380	4.798985	5.798985
39411	4.802941	5.802941
39441	4.80873	5.80873
39472	4.812308	5.812308
39503	4.816655	5.816655
39532	4.823354	5.823354
39563	4.827204	5.827204
39593	4.833771	5.833771
39624	4.842481	5.842481
39654	4.847656	5.847656
39685	4.855904	5.855904
39716	4.866822	5.866822
39746	4.872874	5.872874
39777	4.883192	5.883192
39807	4.896637	5.896637
39838	4.903671	5.903671
39869	4.912005	5.912005
39897	4.923115	5.923115
39928	4.930004	5.930004
39958	4.936495	5.936495
39989	4.942816	5.942816
40019	4.949226	5.949226
40050	4.952884	5.952884
40081	4.955142	5.955142
40111	4.960562	5.960562
40142	4.965715	5.965715
40172	4.971183	5.971183
40203	4.976691	5.976691
40234	4.981519	5.981519
40262	4.987552	5.987552
40293	4.993049	5.993049
40323	4.99589	5.99589
40354	4.996864	5.996864
40384	5.001857	6.001857
40415	5.0012	6.0012
40446	4.998326	5.998326
40476	5.002211	6.002211
40507	5.000155	6.000155
40537	4.997548	5.997548
40568	5.000397	6.000397
40599	4.999962	5.999962
40627	5.000481	6.000481
40658	5.003436	6.003436
40688	5.003961	6.003961
40719	5.005995	6.005995
40749	5.010068	6.010068
40780	5.014016	6.014016
40811	5.017708	6.017708
40841	5.021886	6.021886
40872	5.022671	6.022671
40902	5.025694	6.025694
40933	5.029349	6.029349
40964	5.032613	6.032613
40993	5.036916	6.036916
41024	5.040487	6.040487
41054	5.044583	6.044583
41085	5.048166	6.048166
41115	5.05229	6.05229
41146	5.056124	6.056124
41177	5.059694	6.059694
41207	5.063769	6.063769
41238	5.07142	6.07142
41268	5.077227	6.077227
41299	5.081275	6.081275
41330	5.08436	6.08436
41358	5.08904	6.08904
41389	5.092746	6.092746
41419	5.099689	6.099689
41450	5.104682	6.104682
41480	5.109149	6.109149
41511	5.113211	6.113211
41542	5.117007	6.117007
41572	5.12131	6.12131
41603	5.128167	6.128167
41633	5.133777	6.133777
41664	5.137956	6.137956
41695	5.141207	6.141207
41723	5.146075	6.146075
41754	5.149958	6.149958
41784	5.157259	6.157259
41815	5.162503	6.162503
41845	5.167158	6.167158
41876	5.171396	6.171396
41907	5.175362	6.175362
41937	5.179845	6.179845
41968	5.186362	6.186362
41998	5.191938	6.191938
42029	5.196243	6.196243
42060	5.199627	6.199627
42088	5.204658	6.204658
42119	5.208689	6.208689
42149	5.217315	6.217315
42180	5.223243	6.223243
42210	5.228126	6.228126
42241	5.232538	6.232538
42272	5.236673	6.236673
42302	5.241333	6.241333
42333	5.253229	6.253229
42363	5.261086	6.261086
42394	5.265966	6.265966
42425	5.269952	6.269952
42454	5.275039	6.275039
42485	5.279358	6.279358
42515	5.28528	6.28528
42546	5.290097	6.290097
42576	5.295074	6.295074
42607	5.299695	6.299695
42638	5.304036	6.304036
42668	5.30891	6.30891
42699	5.309499	6.309499
42729	5.312926	6.312926
42760	5.31718	6.31718
42791	5.320758	6.320758
42819	5.326056	6.326056
42850	5.33031	6.33031
42880	5.331817	6.331817
42911	5.334546	6.334546
42941	5.3392	6.3392
42972	5.34367	6.34367
43003	5.347849	6.347849
43033	5.352582	6.352582
43064	5.355016	6.355016
43094	5.35911	6.35911
43125	5.363351	6.363351
43156	5.366798	6.366798
43184	5.372021	6.372021
43215	5.37616	6.37616
43245	5.370602	6.370602
43276	5.370004	6.370004
43306	5.374143	6.374143
43337	5.378375	6.378375
43368	5.382306	6.382306
43398	5.386813	6.386813
43429	5.36693	6.36693
43459	5.361968	6.361968
43490	5.364607	6.364607
43521	5.367384	6.367384
43549	5.372026	6.372026
43580	5.375511	6.375511
43610	5.373574	6.373574
43641	5.374286	6.374286
43671	5.378063	6.378063
43702	5.381748	6.381748
43733	5.385118	6.385118
43763	5.389095	6.389095
43794	5.405207	6.405207
43824	5.41432	6.41432
43855	5.418736	6.418736
43886	5.42196	6.42196
43915	5.42644	6.42644
43946	5.430026	6.430026
43976	5.424695	6.424695
44007	5.423903	6.423903
44037	5.427596	6.427596
44068	5.431335	6.431335
44099	5.434753	6.434753
44129	5.438791	6.438791
44160	5.413343	6.413343
44190	5.405935	6.405935
44221	5.407847	6.407847
44252	5.410065	6.410065
44280	5.414259	6.414259
44311	5.417211	6.417211
44341	5.399716	6.399716
44372	5.392997	6.392997
44402	5.395427	6.395427
44433	5.39837	6.39837
44464	5.400978	6.400978
44494	5.404238	6.404238
44525	5.387262	6.387262
44555	5.382777	6.382777
44586	5.384488	6.384488
44617	5.386058	6.386058
44645	5.389671	6.389671
44676	5.391981	6.391981
44706	5.378215	6.378215
44737	5.372859	6.372859
44767	5.37493	6.37493
44798	5.377329	6.377329
44829	5.379384	6.379384
44859	5.382113	6.382113
44890	5.368761	6.368761
44920	5.365408	6.365408
44951	5.366849	6.366849
44982	5.367937	6.367937
45010	5.371117	6.371117
45041	5.372951	6.372951
45071	5.362454	6.362454
45102	5.358337	6.358337
45132	5.360165	6.360165
45163	5.362163	6.362163
45194	5.36381	6.36381
45224	5.366148	6.366148
45255	5.355969	6.355969
45285	5.353647	6.353647
45316	5.354939	6.354939
45347	5.356049	6.356049
45376	5.358575	6.358575
45407	5.360062	6.360062
45437	5.352451	6.352451
45468	5.349464	6.349464
45498	5.351139	6.351139
45529	5.35285	6.35285
45560	5.354203	6.354203
45590	5.356259	6.356259
45621	5.348982	6.348982
45651	5.347646	6.347646
45682	5.348822	6.348822
45713	5.349309	6.349309
45741	5.351953	6.351953
45772	5.353196	6.353196
45802	5.348234	6.348234
45833	5.346322	6.346322
45863	5.347922	6.347922
45894	5.349436	6.349436
45925	5.350589	6.350589
45955	5.352454	6.352454
45986	5.346489	6.346489
46016	5.345561	6.345561
46047	5.346636	6.346636
46078	5.346943	6.346943
46106	5.349429	6.349429
46137	5.350494	6.350494
46167	5.34453	6.34453
46198	5.342065	6.342065
46228	5.343454	6.343454
46259	5.344789	6.344789
46290	5.34576	6.34576
46320	5.347451	6.347451
46351	5.340251	6.340251
46381	5.338734	6.338734
46412	5.33958	6.33958
46443	5.339694	6.339694
46471	5.342008	6.342008
46502	5.342883	6.342883
46532	5.336516	6.336516
46563	5.333764	6.333764
46593	5.334961	6.334961
46624	5.336111	6.336111
46655	5.336893	6.336893
46685	5.338404	6.338404
46716	5.330755	6.330755
46746	5.328956	6.328956
46777	5.329626	6.329626
46808	5.329933	6.329933
46837	5.331715	6.331715
46868	5.332404	6.332404
46898	5.3256	6.3256
46929	5.322548	6.322548
46959	5.323554	6.323554
46990	5.324521	6.324521
47021	5.325118	6.325118
47051	5.32645	6.32645
47082	5.31839	6.31839
47112	5.316324	6.316324
47143	5.316793	6.316793
47174	5.316536	6.316536
47202	5.318509	6.318509
47233	5.319015	6.319015
47263	5.311811	6.311811
47294	5.308477	6.308477
47324	5.309295	6.309295
47355	5.310084	6.310084
47386	5.3105	6.3105
47416	5.311656	6.311656
47447	5.303155	6.303155
47477	5.30081	6.30081
10983	5.301094	6.301094
11014	5.300658	6.300658
11042	5.302462	6.302462
11073	5.302788	6.302788
11103	5.295155	6.295155
11134	5.291529	6.291529
11164	5.29216	6.29216
11195	5.292771	6.292771
11226	5.293008	6.293008
11256	5.29399	6.29399
11287	5.28638	6.28638
11317	5.284282	6.284282
11348	5.284454	6.284454
11379	5.283854	6.283854
11407	5.285503	6.285503
11438	5.285664	6.285664
11468	5.280173	6.280173
11499	5.27743	6.27743
11529	5.278018	6.278018
11560	5.278492	6.278492
11591	5.278591	6.278591
11621	5.279437	6.279437
11652	5.272675	6.272675
11682	5.27083	6.27083
11713	5.27093	6.27093
11744	5.270584	6.270584
11773	5.271741	6.271741
11804	5.271776	6.271776
11834	5.265784	6.265784
11865	5.262746	6.262746
11895	5.263192	6.263192
11926	5.263539	6.263539
11957	5.263511	6.263511
11987	5.264232	6.264232
12018	5.256993	6.256993
12048	5.254885	6.254885
12079	5.25484	6.25484
12110	5.253988	6.253988
12138	5.255394	6.255394
12169	5.255301	6.255301
12199	5.248852	6.248852
12230	5.245537	6.245537
12260	5.245841	6.245841
12291	5.246061	6.246061
12322	5.245903	6.245903
12352	5.246498	6.246498
12383	5.23877	6.23877
12413	5.236394	6.236394
12444	5.236207	6.236207
12475	5.235229	6.235229
12503	5.23651	6.23651
12534	5.236288	6.236288
12564	5.229367	6.229367
12595	5.22577	6.22577
12625	5.225929	6.225929
12656	5.226019	6.226019
12687	5.225732	6.225732
12717	5.226198	6.226198
12748	5.217986	6.217986
12778	5.215343	6.215343
12809	5.215013	6.215013
12840	5.213907	6.213907
12868	5.215061	6.215061
12899	5.214709	6.214709
12929	5.207321	6.207321
12960	5.203442	6.203442
12990	5.203456	6.203456
13021	5.203414	6.203414
13052	5.202997	6.202997
13082	5.202997	6.202997
13113	5.202997	6.202997
13143	5.202997	6.202997

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0.0000	0
1	25-Jan-06	293,202.99	119,750.00	412,952.99	29,706,797.01	4.79	4.7900	4.29	0.990227
2	25-Feb-06	316,399.20	247,556.64	563,955.84	29,390,397.81	10	10.0000	9.5	0.97968
3	25-Mar-06	339,184.77	244,919.98	584,104.76	29,051,213.04	10	10.0000	9.5	0.968374
4	25-Apr-06	361,515.63	242,093.44	603,609.07	28,689,697.41	10	10.0000	9.5	0.956323
5	25-May-06	383,348.51	239,080.81	622,429.33	28,306,348.89	10	10.0000	9.5	0.943545
6	25-Jun-06	404,641.17	235,886.24	640,527.41	27,901,707.72	10	10.0000	9.5	0.930057
7	25-Jul-06	424,578.46	232,514.23	657,092.69	27,477,129.26	10	10.0000	9.5	0.915904
8	25-Aug-06	443,918.65	228,976.08	672,894.73	27,033,210.61	10	10.0000	9.5	0.901107
9	25-Sep-06	458,902.16	225,276.76	684,178.91	26,574,308.45	10	10.0000	9.5	0.88581
10	25-Oct-06	473,331.23	221,452.57	694,783.80	26,100,977.22	10	10.0000	9.5	0.870033
11	25-Nov-06	467,148.62	217,508.14	684,656.77	25,633,828.60	10	10.0000	9.5	0.854461
12	25-Dec-06	461,045.07	213,615.24	674,660.31	25,172,783.53	10	10.0000	9.5	0.839093
13	25-Jan-07	455,019.56	209,773.20	664,792.76	24,717,763.97	10	10.0000	9.5	0.823925
14	25-Feb-07	449,071.12	205,981.37	655,052.48	24,268,692.85	10	10.0000	9.5	0.808956
15	25-Mar-07	443,198.75	202,239.11	645,437.86	23,825,494.10	10	10.0000	9.5	0.794183
16	25-Apr-07	437,401.51	198,545.78	635,947.29	23,388,092.59	10	10.0000	9.5	0.779603
17	25-May-07	431,678.42	194,900.77	626,579.19	22,956,414.17	10	10.0000	9.5	0.765214
18	25-Jun-07	426,028.56	191,303.45	617,332.01	22,530,385.61	10	10.0000	9.5	0.751013
19	25-Jul-07	420,450.99	187,753.21	608,204.20	22,109,934.63	10	10.0000	9.5	0.736998
20	25-Aug-07	414,944.79	184,249.46	599,194.24	21,694,989.84	10	10.0000	9.5	0.723166
21	25-Sep-07	409,509.06	180,791.58	590,300.64	21,285,480.78	10	10.0000	9.5	0.709516
22	25-Oct-07	404,142.91	177,379.01	581,521.91	20,881,337.87	10	10.0000	9.5	0.696045
23	25-Nov-07	398,845.44	174,011.15	572,856.59	20,482,492.43	10	10.0000	9.5	0.68275
24	25-Dec-07	393,615.80	170,687.44	564,303.23	20,088,876.63	10	10.0000	9.5	0.669629
25	25-Jan-08	388,453.11	167,407.31	555,860.41	19,700,423.52	10	10.0000	9.5	0.656681
26	25-Feb-08	383,356.53	164,170.20	547,526.72	19,317,067.00	10	10.0000	9.5	0.643902
27	25-Mar-08	378,325.21	160,975.56	539,300.77	18,938,741.78	10	10.0000	9.5	0.631291
28	25-Apr-08	373,358.33	157,822.85	531,181.18	18,565,383.45	10	10.0000	9.5	0.618846
29	25-May-08	368,455.08	154,711.53	523,166.61	18,196,928.37	10	10.0000	9.5	0.606564
30	25-Jun-08	363,614.63	151,641.07	515,255.70	17,833,313.74	10	10.0000	9.5	0.594444
31	25-Jul-08	358,836.20	148,610.95	507,447.14	17,474,477.55	10	10.0000	9.5	0.582483
32	25-Aug-08	354,118.99	145,620.65	499,739.63	17,120,358.56	10	10.0000	9.5	0.570679
33	25-Sep-08	349,462.23	142,669.65	492,131.88	16,770,896.33	10	10.0000	9.5	0.55903
34	25-Oct-08	344,865.14	139,757.47	484,622.61	16,426,031.19	10	10.0000	9.5	0.547534
35	25-Nov-08	340,326.98	136,883.59	477,210.57	16,085,704.21	10	10.0000	9.5	0.53619
36	25-Dec-08	335,846.99	134,047.54	469,894.52	15,749,857.23	10	10.0000	9.5	0.524995
37	25-Jan-09	331,424.42	131,248.81	462,673.23	15,418,432.80	10	10.0000	9.5	0.513948
38	25-Feb-09	327,058.56	128,486.94	455,545.50	15,091,374.24	10	10.0000	9.5	0.503046
39	25-Mar-09	322,748.68	125,761.45	448,510.14	14,768,625.55	10	10.0000	9.5	0.492288
40	25-Apr-09	318,494.07	123,071.88	441,565.95	14,450,131.48	10	10.0000	9.5	0.481671
41	25-May-09	314,294.03	120,417.76	434,711.79	14,135,837.46	10	10.0000	9.5	0.471195
42	25-Jun-09	310,147.85	117,798.65	427,946.50	13,825,689.60	10	10.0000	9.5	0.460856
43	25-Jul-09	306,054.86	115,214.08	421,268.94	13,519,634.74	10	10.0000	9.5	0.450654
44	25-Aug-09	302,014.38	112,663.62	414,678.00	13,217,620.36	10	10.0000	9.5	0.440587
45	25-Sep-09	298,025.74	110,146.84	408,172.58	12,919,594.62	10	10.0000	9.5	0.430653
46	25-Oct-09	294,088.29	107,663.29	401,751.57	12,625,506.33	10	10.0000	9.5	0.42085
47	25-Nov-09	290,201.36	105,212.55	395,413.91	12,335,304.97	10	10.0000	9.5	0.411177
48	25-Dec-09	286,364.32	102,794.21	389,158.53	12,048,940.65	10	10.0000	9.5	0.401631
49	25-Jan-10	282,576.53	100,407.84	382,984.37	11,766,364.12	10	10.0000	9.5	0.392212
50	25-Feb-10	278,837.37	98,053.03	376,890.40	11,487,526.75	10	10.0000	9.5	0.382918
51	25-Mar-10	275,146.21	95,729.39	370,875.60	11,212,380.54	10	10.0000	9.5	0.373746
52	25-Apr-10	271,502.45	93,436.50	364,938.95	10,940,878.09	10	10.0000	9.5	0.364696
53	25-May-10	267,905.48	91,173.98	359,079.46	10,672,972.62	10	10.0000	9.5	0.355766
54	25-Jun-10	264,354.70	88,941.44	353,296.14	10,408,617.91	10	10.0000	9.5	0.346954
55	25-Jul-10	260,849.53	86,738.48	347,588.02	10,147,768.38	10	10.0000	9.5	0.338259
56	25-Aug-10	257,389.39	84,564.74	341,954.13	9,890,378.99	10	10.0000	9.5	0.329679
57	25-Sep-10	253,973.70	82,419.82	336,393.52	9,636,405.29	10	10.0000	9.5	0.321214
58	25-Oct-10	250,601.89	80,303.38	330,905.27	9,385,803.40	10	10.0000	9.5	0.31286
59	25-Nov-10	247,273.41	78,215.03	325,488.44	9,138,529.99	10	10.0000	9.5	0.304618
60	25-Dec-10	243,987.71	76,154.42	320,142.13	8,894,542.28	10	10.0000	9.5	0.296485
61	25-Jan-11	197,080.79	74,121.19	271,201.98	8,697,461.48	10	10.0000	9.5	0.289915
62	25-Feb-11	194,040.31	72,478.85	266,519.15	8,503,421.18	10	10.0000	9.5	0.283447
63	25-Mar-11	191,040.43	70,861.84	261,902.28	8,312,380.74	10	10.0000	9.5	0.277079
64	25-Apr-11	188,080.64	69,269.84	257,350.48	8,124,300.10	10	10.0000	9.5	0.27081
65	25-May-11	185,160.41	67,702.50	252,862.91	7,939,139.69	10	10.0000	9.5	0.264638
66	25-Jun-11	182,279.25	66,159.50	248,438.75	7,756,860.44	10	10.0000	9.5	0.258562
67	25-Jul-11	179,436.64	64,640.50	244,077.14	7,577,423.80	10	10.0000	9.5	0.252581
68	25-Aug-11	176,632.09	63,145.20	239,777.29	7,400,791.71	10	10.0000	9.5	0.246693
69	25-Sep-11	173,865.11	61,673.26	235,538.37	7,226,926.60	10	10.0000	9.5	0.240898
70	25-Oct-11	171,135.22	60,224.39	231,359.61	7,055,791.39	10	10.0000	9.5	0.235193
71	25-Nov-11	168,441.93	58,798.26	227,240.19	6,887,349.46	10	10.0000	9.5	0.229578
72	25-Dec-11	165,784.79	57,394.58	223,179.36	6,721,564.67	10	10.0000	9.5	0.224052
73	25-Jan-12	152,648.90	56,013.04	208,661.94	6,568,915.77	10	10.0000	9.5	0.218964
74	25-Feb-12	150,187.36	54,740.96	204,928.33	6,418,728.40	10	10.0000	9.5	0.213958
75	25-Mar-12	147,759.81	53,489.40	201,249.21	6,270,968.59	10	10.0000	9.5	0.209032
76	25-Apr-12	145,365.80	52,258.07	197,623.87	6,125,602.79	10	10.0000	9.5	0.204187
77	25-May-12	143,004.89	51,046.69	194,051.58	5,982,597.90	10	10.0000	9.5	0.19942
78	25-Jun-12	140,676.66	49,854.98	190,531.64	5,841,921.24	10	10.0000	9.5	0.194731
79	25-Jul-12	138,380.67	48,682.68	187,063.35	5,703,540.57	10	10.0000	9.5	0.190118
80	25-Aug-12	136,116.51	47,529.50	183,646.01	5,567,424.06	10	10.0000	9.5	0.185581
81	25-Sep-12	133,883.75	46,395.20	180,278.95	5,433,540.31	10	10.0000	9.5	0.181118
82	25-Oct-12	131,681.99	45,279.50	176,961.50	5,301,858.31	10	10.0000	9.5	0.176729
83	25-Nov-12	129,510.83	44,182.15	173,692.98	5,172,347.48	10	10.0000	9.5	0.172412
84	25-Dec-12	127,369.86	43,102.90	170,472.75	5,044,977.62	10	10.0000	9.5	0.168166
85	25-Jan-13	106,263.57	42,041.48	148,305.05	4,938,714.06	10	10.0000	9.5	0.164624
86	25-Feb-13	104,488.07	41,155.95	145,644.02	4,834,225.99	10	10.0000	9.5	0.161141
87	25-Mar-13	102,738.53	40,285.22	143,023.75	4,731,487.46	10	10.0000	9.5	0.157716
88	25-Apr-13	101,014.62	39,429.06	140,443.68	4,630,472.84	10	10.0000	9.5	0.154349
89	25-May-13	99,315.97	38,587.27	137,903.24	4,531,156.87	10	10.0000	9.5	0.151039
90	25-Jun-13	97,642.24	37,759.64	135,401.88	4,433,514.63	10	10.0000	9.5	0.147784
91	25-Jul-13	95,993.09	36,945.96	132,939.05	4,337,521.54	10	10.0000	9.5	0.144584
92	25-Aug-13	94,368.20	36,146.01	130,514.21	4,243,153.34	10	10.0000	9.5	0.141438
93	25-Sep-13	92,767.21	35,359.61	128,126.82	4,150,386.13	10	10.0000	9.5	0.138346
94	25-Oct-13	91,189.82	34,586.55	125,776.37	4,059,196.31	10	10.0000	9.5	0.135307
95	25-Nov-13	89,635.69	33,826.64	123,462.32	3,969,560.63	10	10.0000	9.5	0.132319
96	25-Dec-13	88,104.50	33,079.67	121,184.17	3,881,456.12	10	10.0000	9.5	0.129382
97	25-Jan-14	70,199.38	32,345.47	102,544.84	3,811,256.75	10	10.0000	9.5	0.127042
98	25-Feb-14	69,064.18	31,760.47	100,824.65	3,742,192.57	10	10.0000	9.5	0.12474
99	25-Mar-14	67,945.91	31,184.94	99,130.85	3,674,246.66	10	10.0000	9.5	0.122475
100	25-Apr-14	66,844.34	30,618.72	97,463.06	3,607,402.32	10	10.0000	9.5	0.120247
101	25-May-14	65,759.22	30,061.69	95,820.91	3,541,643.10	10	10.0000	9.5	0.118055
102	25-Jun-14	64,690.33	29,513.69	94,204.02	3,476,952.77	10	10.0000	9.5	0.115898
103	25-Jul-14	63,637.43	28,974.61	92,612.03	3,413,315.34	10	10.0000	9.5	0.113777
104	25-Aug-14	62,600.29	28,444.29	91,044.59	3,350,715.05	10	10.0000	9.5	0.111691
105	25-Sep-14	61,578.70	27,922.63	89,501.33	3,289,136.35	10	10.0000	9.5	0.109638
106	25-Oct-14	60,572.43	27,409.47	87,981.90	3,228,563.92	10	10.0000	9.5	0.107619
107	25-Nov-14	59,581.27	26,904.70	86,485.97	3,168,982.64	10	10.0000	9.5	0.105633
108	25-Dec-14	58,605.00	26,408.19	85,013.19	3,110,377.64	10	10.0000	9.5	0.103679
109	25-Jan-15	43,971.61	25,919.81	69,891.43	3,066,406.03	10	10.0000	9.5	0.102214
110	25-Feb-15	43,382.67	25,553.38	68,936.05	3,023,023.36	10	10.0000	9.5	0.100767
111	25-Mar-15	42,801.38	25,191.86	67,993.24	2,980,221.98	10	10.0000	9.5	0.099341
112	25-Apr-15	42,227.66	24,835.18	67,062.85	2,937,994.32	10	10.0000	9.5	0.097933
113	25-May-15	41,661.42	24,483.29	66,144.70	2,896,332.90	10	10.0000	9.5	0.096544
114	25-Jun-15	41,102.54	24,136.11	65,238.65	2,855,230.36	10	10.0000	9.5	0.095174
115	25-Jul-15	40,772.64	23,793.59	64,566.23	2,814,457.72	10	10.0000	9.5	0.093815
116	25-Aug-15	40,223.70	23,453.81	63,677.52	2,774,234.01	10	10.0000	9.5	0.092474
117	25-Sep-15	40,711.66	23,118.62	63,830.27	2,733,522.36	10	10.0000	9.5	0.091117
118	25-Oct-15	40,156.18	22,779.35	62,935.53	2,693,366.18	10	10.0000	9.5	0.089779
119	25-Nov-15	39,608.01	22,444.72	62,052.73	2,653,758.17	10	10.0000	9.5	0.088459
120	25-Dec-15	39,067.04	22,114.65	61,181.69	2,614,691.13	10	10.0000	9.5	0.087156
121	25-Jan-16	38,533.19	21,789.09	60,322.28	2,576,157.94	10	10.0000	9.5	0.085872
122	25-Feb-16	38,006.37	21,467.98	59,474.35	2,538,151.57	10	10.0000	9.5	0.084605
123	25-Mar-16	37,486.47	21,151.26	58,637.74	2,500,665.10	10	10.0000	9.5	0.083356
124	25-Apr-16	36,973.42	20,838.88	57,812.30	2,463,691.67	10	10.0000	9.5	0.082123
125	25-May-16	36,467.13	20,530.76	56,997.89	2,427,224.54	10	10.0000	9.5	0.080907
126	25-Jun-16	35,967.51	20,226.87	56,194.38	2,391,257.04	10	10.0000	9.5	0.079709
127	25-Jul-16	35,474.46	19,927.14	55,401.60	2,355,782.58	10	10.0000	9.5	0.078526
128	25-Aug-16	34,987.92	19,631.52	54,619.44	2,320,794.66	10	10.0000	9.5	0.07736
129	25-Sep-16	34,507.79	19,339.96	53,847.74	2,286,286.87	10	10.0000	9.5	0.07621
130	25-Oct-16	34,033.99	19,052.39	53,086.38	2,252,252.88	10	10.0000	9.5	0.075075
131	25-Nov-16	33,566.44	18,768.77	52,335.21	2,218,686.44	10	10.0000	9.5	0.073956
132	25-Dec-16	33,105.06	18,489.05	51,594.11	2,185,581.39	10	10.0000	9.5	0.072853
133	25-Jan-17	32,649.77	18,213.18	50,862.94	2,152,931.62	10	10.0000	9.5	0.071764
134	25-Feb-17	32,200.48	17,941.10	50,141.58	2,120,731.14	10	10.0000	9.5	0.070691
135	25-Mar-17	31,757.14	17,672.76	49,429.90	2,088,974.00	10	10.0000	9.5	0.069632
136	25-Apr-17	31,319.65	17,408.12	48,727.76	2,057,654.35	10	10.0000	9.5	0.068588
137	25-May-17	30,887.93	17,147.12	48,035.05	2,026,766.42	10	10.0000	9.5	0.067559
138	25-Jun-17	30,461.93	16,889.72	47,351.65	1,996,304.49	10	10.0000	9.5	0.066543
139	25-Jul-17	30,041.56	16,635.87	46,677.43	1,966,262.93	10	10.0000	9.5	0.065542
140	25-Aug-17	29,626.75	16,385.52	46,012.27	1,936,636.18	10	10.0000	9.5	0.064555
141	25-Sep-17	29,217.42	16,138.63	45,356.06	1,907,418.76	10	10.0000	9.5	0.063581
142	25-Oct-17	28,813.52	15,895.16	44,708.67	1,878,605.24	10	10.0000	9.5	0.06262
143	25-Nov-17	28,414.96	15,655.04	44,070.00	1,850,190.28	10	10.0000	9.5	0.061673
144	25-Dec-17	28,021.67	15,418.25	43,439.93	1,822,168.61	10	10.0000	9.5	0.060739
145	25-Jan-18	27,633.60	15,184.74	42,818.34	1,794,535.01	10	10.0000	9.5	0.059818
146	25-Feb-18	27,250.67	14,954.46	42,205.13	1,767,284.33	10	10.0000	9.5	0.058909
147	25-Mar-18	26,872.82	14,727.37	41,600.19	1,740,411.52	10	10.0000	9.5	0.058014
148	25-Apr-18	26,499.97	14,503.43	41,003.40	1,713,911.54	10	10.0000	9.5	0.05713
149	25-May-18	26,132.07	14,282.60	40,414.67	1,687,779.47	10	10.0000	9.5	0.056259
150	25-Jun-18	25,769.06	14,064.83	39,833.89	1,662,010.41	10	10.0000	9.5	0.0554
151	25-Jul-18	25,410.86	13,850.09	39,260.94	1,636,599.55	10	10.0000	9.5	0.054553
152	25-Aug-18	25,057.41	13,638.33	38,695.74	1,611,542.14	10	10.0000	9.5	0.053718
153	25-Sep-18	24,708.66	13,429.52	38,138.18	1,586,833.48	10	10.0000	9.5	0.052894
154	25-Oct-18	24,364.55	13,223.61	37,588.16	1,562,468.93	10	10.0000	9.5	0.052082
155	25-Nov-18	24,025.00	13,020.57	37,045.58	1,538,443.93	10	10.0000	9.5	0.051281
156	25-Dec-18	23,689.97	12,820.37	36,510.34	1,514,753.95	10	10.0000	9.5	0.050492
157	25-Jan-19	23,359.40	12,622.95	35,982.35	1,491,394.55	10	10.0000	9.5	0.049713
158	25-Feb-19	23,033.22	12,428.29	35,461.51	1,468,361.33	10	10.0000	9.5	0.048945
159	25-Mar-19	22,711.39	12,236.34	34,947.73	1,445,649.94	10	10.0000	9.5	0.048188
160	25-Apr-19	22,393.84	12,047.08	34,440.92	1,423,256.10	10	10.0000	9.5	0.047442
161	25-May-19	22,080.52	11,860.47	33,940.98	1,401,175.59	10	10.0000	9.5	0.046706
162	25-Jun-19	21,771.37	11,676.46	33,447.83	1,379,404.22	10	10.0000	9.5	0.04598
163	25-Jul-19	21,466.34	11,495.04	32,961.37	1,357,937.88	10	10.0000	9.5	0.045265
164	25-Aug-19	21,165.38	11,316.15	32,481.53	1,336,772.50	10	10.0000	9.5	0.044559
165	25-Sep-19	20,868.43	11,139.77	32,008.20	1,315,904.07	10	10.0000	9.5	0.043863
166	25-Oct-19	20,575.44	10,965.87	31,541.31	1,295,328.63	10	10.0000	9.5	0.043178
167	25-Nov-19	20,286.37	10,794.41	31,080.77	1,275,042.26	10	10.0000	9.5	0.042501
168	25-Dec-19	20,001.15	10,625.35	30,626.50	1,255,041.11	10	10.0000	9.5	0.041835
169	25-Jan-20	19,719.74	10,458.68	30,178.42	1,235,321.37	10	10.0000	9.5	0.041177
170	25-Feb-20	19,442.09	10,294.34	29,736.44	1,215,879.28	10	10.0000	9.5	0.040529
171	25-Mar-20	19,168.16	10,132.33	29,300.48	1,196,711.12	10	10.0000	9.5	0.03989
172	25-Apr-20	18,897.88	9,972.59	28,870.47	1,177,813.24	10	10.0000	9.5	0.03926
173	25-May-20	18,631.22	9,815.11	28,446.33	1,159,182.02	10	10.0000	9.5	0.038639
174	25-Jun-20	18,368.13	9,659.85	28,027.98	1,140,813.88	10	10.0000	9.5	0.038027
175	25-Jul-20	18,108.56	9,506.78	27,615.34	1,122,705.32	10	10.0000	9.5	0.037424
176	25-Aug-20	17,852.47	9,355.88	27,208.34	1,104,852.86	10	10.0000	9.5	0.036828
177	25-Sep-20	17,599.80	9,207.11	26,806.91	1,087,253.05	10	10.0000	9.5	0.036242
178	25-Oct-20	17,350.53	9,060.44	26,410.97	1,069,902.53	10	10.0000	9.5	0.035663
179	25-Nov-20	17,104.59	8,915.85	26,020.44	1,052,797.94	10	10.0000	9.5	0.035093
180	25-Dec-20	16,861.95	8,773.32	25,635.27	1,035,935.99	10	10.0000	9.5	0.034531
181	25-Jan-21	16,622.57	8,632.80	25,255.37	1,019,313.42	10	10.0000	9.5	0.033977
182	25-Feb-21	16,386.40	8,494.28	24,880.68	1,002,927.02	10	10.0000	9.5	0.033431
183	25-Mar-21	16,153.40	8,357.73	24,511.13	986,773.62	10	10.0000	9.5	0.032892

184	25-Apr-21	15,923.53	8,223.11	24,146.65	970,850.08	10	10.0000	9.5	0.032362
185	25-May-21	15,696.75	8,090.42	23,787.17	955,153.33	10	10.0000	9.5	0.031838
186	25-Jun-21	15,473.02	7,959.61	23,432.63	939,680.31	10	10.0000	9.5	0.031323
187	25-Jul-21	15,252.30	7,830.67	23,082.97	924,428.01	10	10.0000	9.5	0.030814
188	25-Aug-21	15,034.55	7,703.57	22,738.12	909,393.46	10	10.0000	9.5	0.030313
189	25-Sep-21	14,819.73	7,578.28	22,398.01	894,573.73	10	10.0000	9.5	0.029819
190	25-Oct-21	14,607.80	7,454.78	22,062.58	879,965.93	10	10.0000	9.5	0.029332
191	25-Nov-21	14,398.73	7,333.05	21,731.78	865,567.20	10	10.0000	9.5	0.028852
192	25-Dec-21	14,192.47	7,213.06	21,405.53	851,374.73	10	10.0000	9.5	0.028379
193	25-Jan-22	13,989.00	7,094.79	21,083.79	837,385.73	10	10.0000	9.5	0.027913
194	25-Feb-22	13,788.27	6,978.21	20,766.48	823,597.47	10	10.0000	9.5	0.027453
195	25-Mar-22	13,590.24	6,863.31	20,453.56	810,007.22	10	10.0000	9.5	0.027
196	25-Apr-22	13,394.90	6,750.06	20,144.96	796,612.33	10	10.0000	9.5	0.026554
197	25-May-22	13,202.19	6,638.44	19,840.62	783,410.14	10	10.0000	9.5	0.026114
198	25-Jun-22	13,012.08	6,528.42	19,540.50	770,398.06	10	10.0000	9.5	0.02568
199	25-Jul-22	12,824.55	6,419.98	19,244.53	757,573.51	10	10.0000	9.5	0.025252
200	25-Aug-22	12,639.55	6,313.11	18,952.66	744,933.97	10	10.0000	9.5	0.024831
201	25-Sep-22	12,457.05	6,207.78	18,664.83	732,476.92	10	10.0000	9.5	0.024416
202	25-Oct-22	12,277.02	6,103.97	18,381.00	720,199.90	10	10.0000	9.5	0.024007
203	25-Nov-22	12,099.43	6,001.67	18,101.10	708,100.46	10	10.0000	9.5	0.023603
204	25-Dec-22	11,924.25	5,900.84	17,825.09	696,176.21	10	10.0000	9.5	0.023206
205	25-Jan-23	11,751.44	5,801.47	17,552.91	684,424.77	10	10.0000	9.5	0.022814
206	25-Feb-23	11,580.98	5,703.54	17,284.52	672,843.79	10	10.0000	9.5	0.022428
207	25-Mar-23	11,412.83	5,607.03	17,019.86	661,430.96	10	10.0000	9.5	0.022048
208	25-Apr-23	11,246.96	5,511.92	16,758.88	650,184.00	10	10.0000	9.5	0.021673
209	25-May-23	11,083.34	5,418.20	16,501.54	639,100.66	10	10.0000	9.5	0.021303
210	25-Jun-23	10,921.95	5,325.84	16,247.79	628,178.71	10	10.0000	9.5	0.020939
211	25-Jul-23	10,762.75	5,234.82	15,997.57	617,415.96	10	10.0000	9.5	0.020581
212	25-Aug-23	10,605.71	5,145.13	15,750.85	606,810.25	10	10.0000	9.5	0.020227
213	25-Sep-23	10,450.82	5,056.75	15,507.57	596,359.43	10	10.0000	9.5	0.019879
214	25-Oct-23	10,298.03	4,969.66	15,267.69	586,061.40	10	10.0000	9.5	0.019535
215	25-Nov-23	10,147.32	4,883.85	15,031.16	575,914.09	10	10.0000	9.5	0.019197
216	25-Dec-23	9,998.66	4,799.28	14,797.95	565,915.42	10	10.0000	9.5	0.018864
217	25-Jan-24	9,852.03	4,715.96	14,568.00	556,063.39	10	10.0000	9.5	0.018535
218	25-Feb-24	9,707.41	4,633.86	14,341.27	546,355.98	10	10.0000	9.5	0.018212
219	25-Mar-24	9,564.75	4,552.97	14,117.72	536,791.23	10	10.0000	9.5	0.017893
220	25-Apr-24	9,424.04	4,473.26	13,897.30	527,367.19	10	10.0000	9.5	0.017579
221	25-May-24	9,285.26	4,394.73	13,679.98	518,081.93	10	10.0000	9.5	0.017269
222	25-Jun-24	9,148.37	4,317.35	13,465.72	508,933.56	10	10.0000	9.5	0.016964
223	25-Jul-24	9,013.35	4,241.11	13,254.47	499,920.21	10	10.0000	9.5	0.016664
224	25-Aug-24	8,880.18	4,166.00	13,046.19	491,040.03	10	10.0000	9.5	0.016368
225	25-Sep-24	8,748.84	4,092.00	12,840.84	482,291.19	10	10.0000	9.5	0.016076
226	25-Oct-24	8,619.29	4,019.09	12,638.38	473,671.90	10	10.0000	9.5	0.015789
227	25-Nov-24	8,491.52	3,947.27	12,438.78	465,180.38	10	10.0000	9.5	0.015506
228	25-Dec-24	8,365.50	3,876.50	12,242.00	456,814.88	10	10.0000	9.5	0.015227
229	25-Jan-25	8,241.21	3,806.79	12,048.00	448,573.67	10	10.0000	9.5	0.014952
230	25-Feb-25	8,118.62	3,738.11	11,856.73	440,455.05	10	10.0000	9.5	0.014682
231	25-Mar-25	7,997.72	3,670.46	11,668.18	432,457.33	10	10.0000	9.5	0.014415
232	25-Apr-25	7,878.48	3,603.81	11,482.29	424,578.86	10	10.0000	9.5	0.014153
233	25-May-25	7,760.88	3,538.16	11,299.03	416,817.98	10	10.0000	9.5	0.013894
234	25-Jun-25	7,644.89	3,473.48	11,118.38	409,173.09	10	10.0000	9.5	0.013639
235	25-Jul-25	7,530.50	3,409.78	10,940.28	401,642.58	10	10.0000	9.5	0.013388
236	25-Aug-25	7,417.69	3,347.02	10,764.71	394,224.89	10	10.0000	9.5	0.013141
237	25-Sep-25	7,306.43	3,285.21	10,591.64	386,918.46	10	10.0000	9.5	0.012897
238	25-Oct-25	7,196.71	3,224.32	10,421.03	379,721.75	10	10.0000	9.5	0.012657
239	25-Nov-25	7,088.50	3,164.35	10,252.85	372,633.25	10	10.0000	9.5	0.012421
240	25-Dec-25	6,981.78	3,105.28	10,087.06	365,651.47	10	10.0000	9.5	0.012188
241	25-Jan-26	6,876.54	3,047.10	9,923.63	358,774.93	10	10.0000	9.5	0.011959
242	25-Feb-26	6,772.75	2,989.79	9,762.54	352,002.18	10	10.0000	9.5	0.011733
243	25-Mar-26	6,670.40	2,933.35	9,603.75	345,331.78	10	10.0000	9.5	0.011511
244	25-Apr-26	6,569.46	2,877.76	9,447.22	338,762.32	10	10.0000	9.5	0.011292
245	25-May-26	6,469.92	2,823.02	9,292.94	332,292.40	10	10.0000	9.5	0.011076
246	25-Jun-26	6,371.76	2,769.10	9,140.86	325,920.65	10	10.0000	9.5	0.010864
247	25-Jul-26	6,274.96	2,716.01	8,990.96	319,645.69	10	10.0000	9.5	0.010655
248	25-Aug-26	6,179.50	2,663.71	8,843.21	313,466.19	10	10.0000	9.5	0.010449
249	25-Sep-26	6,085.36	2,612.22	8,697.58	307,380.83	10	10.0000	9.5	0.010246
250	25-Oct-26	5,992.54	2,561.51	8,554.04	301,388.29	10	10.0000	9.5	0.010046
251	25-Nov-26	5,901.00	2,511.57	8,412.57	295,487.29	10	10.0000	9.5	0.00985
252	25-Dec-26	5,810.74	2,462.39	8,273.13	289,676.55	10	10.0000	9.5	0.009656
253	25-Jan-27	5,721.73	2,413.97	8,135.70	283,954.82	10	10.0000	9.5	0.009465
254	25-Feb-27	5,633.96	2,366.29	8,000.25	278,320.86	10	10.0000	9.5	0.009277
255	25-Mar-27	5,547.41	2,319.34	7,866.75	272,773.45	10	10.0000	9.5	0.009092
256	25-Apr-27	5,462.07	2,273.11	7,735.18	267,311.38	10	10.0000	9.5	0.00891
257	25-May-27	5,377.92	2,227.59	7,605.52	261,933.45	10	10.0000	9.5	0.008731
258	25-Jun-27	5,294.95	2,182.78	7,477.73	256,638.51	10	10.0000	9.5	0.008555
259	25-Jul-27	5,213.13	2,138.65	7,351.79	251,425.38	10	10.0000	9.5	0.008381
260	25-Aug-27	5,132.46	2,095.21	7,227.67	246,292.92	10	10.0000	9.5	0.00821
261	25-Sep-27	5,052.91	2,052.44	7,105.35	241,240.00	10	10.0000	9.5	0.008041
262	25-Oct-27	4,974.48	2,010.33	6,984.81	236,265.52	10	10.0000	9.5	0.007876
263	25-Nov-27	4,897.15	1,968.88	6,866.03	231,368.38	10	10.0000	9.5	0.007712
264	25-Dec-27	4,820.90	1,928.07	6,748.97	226,547.48	10	10.0000	9.5	0.007552
265	25-Jan-28	4,745.72	1,887.90	6,633.61	221,801.76	10	10.0000	9.5	0.007393
266	25-Feb-28	4,671.59	1,848.35	6,519.94	217,130.16	10	10.0000	9.5	0.007238
267	25-Mar-28	4,598.51	1,809.42	6,407.93	212,531.66	10	10.0000	9.5	0.007084
268	25-Apr-28	4,526.45	1,771.10	6,297.55	208,005.20	10	10.0000	9.5	0.006934
269	25-May-28	4,455.41	1,733.38	6,188.78	203,549.80	10	10.0000	9.5	0.006785
270	25-Jun-28	4,385.36	1,696.25	6,081.61	199,164.43	10	10.0000	9.5	0.006639
271	25-Jul-28	4,316.31	1,659.70	5,976.01	194,848.13	10	10.0000	9.5	0.006495
272	25-Aug-28	4,248.22	1,623.73	5,871.96	190,599.90	10	10.0000	9.5	0.006353
273	25-Sep-28	4,181.10	1,588.33	5,769.43	186,418.81	10	10.0000	9.5	0.006214
274	25-Oct-28	4,114.92	1,553.49	5,668.41	182,303.89	10	10.0000	9.5	0.006077
275	25-Nov-28	4,049.68	1,519.20	5,568.88	178,254.21	10	10.0000	9.5	0.005942
276	25-Dec-28	3,985.36	1,485.45	5,470.81	174,268.85	10	10.0000	9.5	0.005809
277	25-Jan-29	3,921.95	1,452.24	5,374.19	170,346.90	10	10.0000	9.5	0.005678
278	25-Feb-29	3,859.44	1,419.56	5,278.99	166,487.46	10	10.0000	9.5	0.00555
279	25-Mar-29	3,797.81	1,387.40	5,185.21	162,689.65	10	10.0000	9.5	0.005423
280	25-Apr-29	3,737.06	1,355.75	5,092.80	158,952.59	10	10.0000	9.5	0.005298
281	25-May-29	3,677.17	1,324.60	5,001.77	155,275.43	10	10.0000	9.5	0.005176
282	25-Jun-29	3,618.13	1,293.96	4,912.09	151,657.30	10	10.0000	9.5	0.005055
283	25-Jul-29	3,559.92	1,263.81	4,823.74	148,097.38	10	10.0000	9.5	0.004937
284	25-Aug-29	3,502.55	1,234.14	4,736.70	144,594.83	10	10.0000	9.5	0.00482
285	25-Sep-29	3,445.99	1,204.96	4,650.95	141,148.83	10	10.0000	9.5	0.004705
286	25-Oct-29	3,390.24	1,176.24	4,566.48	137,758.59	10	10.0000	9.5	0.004592
287	25-Nov-29	3,335.29	1,147.99	4,483.27	134,423.30	10	10.0000	9.5	0.004481
288	25-Dec-29	3,281.11	1,120.19	4,401.31	131,142.19	10	10.0000	9.5	0.004371
289	25-Jan-30	3,227.72	1,092.85	4,320.57	127,914.47	10	10.0000	9.5	0.004264
290	25-Feb-30	3,175.08	1,065.95	4,241.03	124,739.39	10	10.0000	9.5	0.004158
291	25-Mar-30	3,123.20	1,039.49	4,162.69	121,616.19	10	10.0000	9.5	0.004054
292	25-Apr-30	3,072.06	1,013.47	4,085.53	118,544.13	10	10.0000	9.5	0.003951
293	25-May-30	3,021.65	987.87	4,009.52	115,522.48	10	10.0000	9.5	0.003851
294	25-Jun-30	2,971.97	962.69	3,934.66	112,550.51	10	10.0000	9.5	0.003752
295	25-Jul-30	2,923.00	937.92	3,860.92	109,627.52	10	10.0000	9.5	0.003654
296	25-Aug-30	2,874.73	913.56	3,788.29	106,752.79	10	10.0000	9.5	0.003558
297	25-Sep-30	2,827.16	889.61	3,716.76	103,925.63	10	10.0000	9.5	0.003464
298	25-Oct-30	2,780.27	866.05	3,646.31	101,145.36	10	10.0000	9.5	0.003372
299	25-Nov-30	2,734.05	842.88	3,576.93	98,411.31	10	10.0000	9.5	0.00328
300	25-Dec-30	2,688.51	820.09	3,508.60	95,722.80	10	10.0000	9.5	0.003191
301	25-Jan-31	2,643.62	797.69	3,441.31	93,079.19	10	10.0000	9.5	0.003103
302	25-Feb-31	2,599.38	775.66	3,375.04	90,479.81	10	10.0000	9.5	0.003016
303	25-Mar-31	2,555.77	754.00	3,309.77	87,924.04	10	10.0000	9.5	0.002931
304	25-Apr-31	2,512.80	732.70	3,245.50	85,411.23	10	10.0000	9.5	0.002847
305	25-May-31	2,470.45	711.76	3,182.21	82,940.78	10	10.0000	9.5	0.002765
306	25-Jun-31	2,428.72	691.17	3,119.89	80,512.06	10	10.0000	9.5	0.002684
307	25-Jul-31	2,387.59	670.93	3,058.52	78,124.47	10	10.0000	9.5	0.002604
308	25-Aug-31	2,347.06	651.04	2,998.10	75,777.41	10	10.0000	9.5	0.002526
309	25-Sep-31	2,307.12	631.48	2,938.59	73,470.30	10	10.0000	9.5	0.002449
310	25-Oct-31	2,267.75	612.25	2,880.01	71,202.54	10	10.0000	9.5	0.002373
311	25-Nov-31	2,228.97	593.35	2,822.32	68,973.58	10	10.0000	9.5	0.002299
312	25-Dec-31	2,190.74	574.78	2,765.52	66,782.83	10	10.0000	9.5	0.002226
313	25-Jan-32	2,153.08	556.52	2,709.60	64,629.75	10	10.0000	9.5	0.002154
314	25-Feb-32	2,115.97	538.58	2,654.55	62,513.79	10	10.0000	9.5	0.002084
315	25-Mar-32	2,079.39	520.95	2,600.34	60,434.39	10	10.0000	9.5	0.002014
316	25-Apr-32	2,043.36	503.62	2,546.98	58,391.03	10	10.0000	9.5	0.001946
317	25-May-32	2,007.85	486.59	2,494.44	56,383.18	10	10.0000	9.5	0.001879
318	25-Jun-32	1,972.86	469.86	2,442.72	54,410.32	10	10.0000	9.5	0.001814
319	25-Jul-32	1,938.39	453.42	2,391.81	52,471.93	10	10.0000	9.5	0.001749
320	25-Aug-32	1,904.42	437.27	2,341.69	50,567.50	10	10.0000	9.5	0.001686
321	25-Sep-32	1,870.96	421.40	2,292.35	48,696.55	10	10.0000	9.5	0.001623
322	25-Oct-32	1,837.98	405.80	2,243.79	46,858.56	10	10.0000	9.5	0.001562
323	25-Nov-32	1,805.50	390.49	2,195.98	45,053.07	10	10.0000	9.5	0.001502
324	25-Dec-32	1,773.49	375.44	2,148.93	43,279.58	10	10.0000	9.5	0.001443
325	25-Jan-33	1,741.95	360.66	2,102.62	41,537.62	10	10.0000	9.5	0.001385
326	25-Feb-33	1,710.89	346.15	2,057.03	39,826.74	10	10.0000	9.5	0.001328
327	25-Mar-33	1,680.28	331.89	2,012.17	38,146.46	10	10.0000	9.5	0.001272
328	25-Apr-33	1,650.12	317.89	1,968.01	36,496.33	10	10.0000	9.5	0.001217
329	25-May-33	1,620.42	304.14	1,924.55	34,875.91	10	10.0000	9.5	0.001163
330	25-Jun-33	1,591.15	290.63	1,881.79	33,284.76	10	10.0000	9.5	0.001109
331	25-Jul-33	1,562.33	277.37	1,839.70	31,722.43	10	10.0000	9.5	0.001057
332	25-Aug-33	1,533.93	264.35	1,798.28	30,188.51	10	10.0000	9.5	0.001006
333	25-Sep-33	1,505.95	251.57	1,757.52	28,682.56	10	10.0000	9.5	0.000956
334	25-Oct-33	1,478.39	239.02	1,717.41	27,204.17	10	10.0000	9.5	0.000907
335	25-Nov-33	1,451.24	226.70	1,677.95	25,752.92	10	10.0000	9.5	0.000858
336	25-Dec-33	1,424.51	214.61	1,639.11	24,328.42	10	10.0000	9.5	0.000811
337	25-Jan-34	1,398.17	202.74	1,600.90	22,930.25	10	10.0000	9.5	0.000764
338	25-Feb-34	1,372.22	191.09	1,563.31	21,558.03	10	10.0000	9.5	0.000719
339	25-Mar-34	1,346.67	179.65	1,526.32	20,211.36	10	10.0000	9.5	0.000674
340	25-Apr-34	1,321.50	168.43	1,489.93	18,889.87	10	10.0000	9.5	0.00063
341	25-May-34	1,296.71	157.42	1,454.12	17,593.16	10	10.0000	9.5	0.000586
342	25-Jun-34	1,272.29	146.61	1,418.90	16,320.87	10	10.0000	9.5	0.000544
343	25-Jul-34	1,248.24	136.01	1,384.25	15,072.63	10	10.0000	9.5	0.000502
344	25-Aug-34	1,224.56	125.61	1,350.16	13,848.07	10	10.0000	9.5	0.000462
345	25-Sep-34	1,201.23	115.40	1,316.63	12,646.84	10	10.0000	9.5	0.000422
346	25-Oct-34	1,178.26	105.39	1,283.65	11,468.58	10	10.0000	9.5	0.000382
347	25-Nov-34	1,155.64	95.57	1,251.21	10,312.94	10	10.0000	9.5	0.000344
348	25-Dec-34	1,133.36	85.94	1,219.30	9,179.59	10	10.0000	9.5	0.000306
349	25-Jan-35	1,111.42	76.5	1,187.91	8,068.17	10	10.0000	9.5	0.000269
350	25-Feb-35	1,089.81	67.23	1,157.04	6,978.36	10	10.0000	9.5	0.000233
351	25-Mar-35	1,068.53	58.15	1,126.69	5,909.83	10	10.0000	9.5	0.000197
352	25-Apr-35	1,047.58	49.25	1,096.83	4,862.25	10	10.0000	9.5	0.000162
353	25-May-35	1,026.95	40.52	1,067.47	3,835.30	10	10.0000	9.5	0.000128
354	25-Jun-35	1,006.63	31.96	1,038.60	2,828.66	10	10.0000	9.5	9.43E-05
355	25-Jul-35	953.83	23.57	977.40	1,874.84	10	10.0000	9.5	6.25E-05
356	25-Aug-35	934.80	15.62	950.42	940.04	10	10.0000	9.5	3.13E-05
357	25-Sep-35	754.45	7.83	762.29	185.59	10	10.0000	9.5	6.19E-06
358	25-Oct-35	185.59	1.55	187.13	0	10	10.0001	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	226,217.53	119,750.00	345,967.53	29,773,782.47	4.79	4.79	4.29	0.992459
2	25-Feb-06	243,662.21	247,863.66	491,525.87	29,530,120.25	10	9.98988	9.5	0.984337
3	25-Mar-06	260,866.71	245,560.38	506,427.09	29,269,253.54	10	9.97871	9.5	0.975642
4	25-Apr-06	277,806.39	243,092.79	520,899.19	28,991,447.15	10	9.96648	9.5	0.966382
5	25-May-06	294,457.01	240,463.83	534,920.84	28,696,990.14	10	9.95316	9.5	0.956566
6	25-Jun-06	310,794.76	237,676.68	548,471.44	28,386,195.38	10	9.93874	9.5	0.946207
7	25-Jul-06	326,227.64	234,734.80	560,962.44	28,059,967.74	10	9.9232	9.5	0.935332
8	25-Aug-06	341,314.69	231,647.42	572,962.11	27,718,653.05	10	9.90653	9.5	0.923955
9	25-Sep-06	353,288.12	228,418.37	581,706.49	27,365,364.93	10	9.88872	9.5	0.912179
10	25-Oct-06	364,936.70	225,078.25	590,014.94	27,000,428.23	10	9.86992	9.5	0.900014
11	25-Nov-06	361,414.59	221,630.63	583,045.21	26,639,013.65	10	9.85009	9.5	0.887967
12	25-Dec-06	357,925.46	218,222.34	576,147.79	26,281,088.19	10	9.8302	9.5	0.876036
13	25-Jan-07	354,469.00	214,852.93	569,321.92	25,926,619.19	10	9.81023	9.5	0.864221
14	25-Feb-07	351,044.91	211,521.95	562,566.86	25,575,574.28	10	9.79018	9.5	0.852519
15	25-Mar-07	347,652.89	208,228.98	555,881.87	25,227,921.39	10	9.77006	9.5	0.840931
16	25-Apr-07	344,292.64	204,973.58	549,266.22	24,883,628.75	10	9.74984	9.5	0.829454
17	25-May-07	340,963.87	201,755.31	542,719.18	24,542,664.88	10	9.72954	9.5	0.818089
18	25-Jun-07	337,666.27	198,573.77	536,240.04	24,204,998.61	10	9.70915	9.5	0.806833
19	25-Jul-07	334,399.57	195,428.52	529,828.09	23,870,599.04	10	9.68867	9.5	0.795687
20	25-Aug-07	331,163.47	192,319.17	523,482.64	23,539,435.56	10	9.66809	9.5	0.784648
21	25-Sep-07	327,957.70	189,245.29	517,202.99	23,211,477.87	10	9.6474	9.5	0.773716
22	25-Oct-07	324,781.95	186,206.49	510,988.45	22,886,695.92	10	9.62661	9.5	0.76289
23	25-Nov-07	321,635.97	183,202.37	504,838.34	22,565,059.95	10	9.6057	9.5	0.752169
24	25-Dec-07	318,519.46	180,232.54	498,752.00	22,246,540.48	10	9.58469	9.5	0.741551
25	25-Jan-08	315,432.17	177,296.60	492,728.76	21,931,108.32	10	9.56355	9.5	0.731037
26	25-Feb-08	312,373.80	174,394.17	486,767.97	21,618,734.51	10	9.54229	9.5	0.720624
27	25-Mar-08	309,344.10	171,524.87	480,868.97	21,309,390.41	10	9.5209	9.5	0.710313
28	25-Apr-08	306,342.80	168,688.32	475,031.12	21,003,047.61	10	9.49938	9.5	0.700102
29	25-May-08	303,369.63	165,884.16	469,253.79	20,699,677.98	10	9.47772	9.5	0.689989
30	25-Jun-08	300,424.33	163,112.01	463,536.34	20,399,253.65	10	9.45592	9.5	0.679975
31	25-Jul-08	297,506.65	160,371.51	457,878.15	20,101,747.00	10	9.43396	9.5	0.670058
32	25-Aug-08	294,616.32	157,662.30	452,278.61	19,807,130.68	10	9.41186	9.5	0.660238
33	25-Sep-08	291,753.08	154,984.03	446,737.11	19,515,377.60	10	9.38959	9.5	0.650513
34	25-Oct-08	288,916.70	152,336.34	441,253.04	19,226,460.90	10	9.36716	9.5	0.640882
35	25-Nov-08	286,106.91	149,718.90	435,825.81	18,940,353.99	10	9.34455	9.5	0.631345
36	25-Dec-08	283,323.47	147,131.35	430,454.82	18,657,030.52	10	9.32177	9.5	0.621901
37	25-Jan-09	280,566.14	144,573.35	425,139.49	18,376,464.38	10	9.2988	9.5	0.612549
38	25-Feb-09	277,834.66	142,044.58	419,879.25	18,098,629.72	10	9.27564	9.5	0.603288
39	25-Mar-09	275,128.81	139,544.71	414,673.51	17,823,500.92	10	9.25228	9.5	0.594117
40	25-Apr-09	272,448.33	137,073.39	409,521.72	17,551,052.59	10	9.22872	9.5	0.585035
41	25-May-09	269,793.00	134,630.32	404,423.32	17,281,259.59	10	9.20494	9.5	0.576042
42	25-Jun-09	267,162.58	132,215.16	399,377.74	17,014,097.01	10	9.18094	9.5	0.567137
43	25-Jul-09	264,556.83	129,827.61	394,384.45	16,749,540.18	10	9.15671	9.5	0.558318
44	25-Aug-09	261,975.54	127,467.36	389,442.89	16,487,564.64	10	9.13224	9.5	0.549585
45	25-Sep-09	259,418.46	125,134.08	384,552.54	16,228,146.18	10	9.10752	9.5	0.540938
46	25-Oct-09	256,885.38	122,827.48	379,712.86	15,971,260.80	10	9.08255	9.5	0.532375
47	25-Nov-09	254,376.06	120,547.26	374,923.32	15,716,884.73	10	9.05731	9.5	0.523896
48	25-Dec-09	251,890.30	118,293.12	370,183.41	15,464,994.44	10	9.0318	9.5	0.5155
49	25-Jan-10	249,427.86	116,064.75	365,492.61	15,215,566.57	10	9.006	9.5	0.507186
50	25-Feb-10	246,988.54	113,861.88	360,850.41	14,968,578.04	10	8.9799	9.5	0.498953
51	25-Mar-10	244,572.10	111,684.21	356,256.31	14,724,005.93	10	8.95349	9.5	0.4908
52	25-Apr-10	242,178.36	109,531.45	351,709.81	14,481,827.58	10	8.92677	9.5	0.482728
53	25-May-10	239,807.08	107,403.34	347,210.41	14,242,020.50	10	8.89971	9.5	0.474734
54	25-Jun-10	237,458.06	105,299.57	342,757.63	14,004,562.44	10	8.8723	9.5	0.466819
55	25-Jul-10	235,131.09	103,219.90	338,350.99	13,769,431.35	10	8.84454	9.5	0.458981
56	25-Aug-10	232,825.97	101,164.03	333,990.00	13,536,605.38	10	8.8164	9.5	0.45122
57	25-Sep-10	230,542.50	99,131.70	329,674.19	13,306,062.88	10	8.78788	9.5	0.443535
58	25-Oct-10	228,280.46	97,122.64	325,403.10	13,077,782.42	10	8.75895	9.5	0.435926
59	25-Nov-10	226,039.67	95,136.60	321,176.26	12,851,742.76	10	8.72961	9.5	0.428391
60	25-Dec-10	223,819.91	93,173.31	316,993.22	12,627,922.84	10	8.69983	9.5	0.420931
61	25-Jan-11	187,224.34	91,232.51	278,456.85	12,440,698.50	10	8.6696	9.5	0.41469
62	25-Feb-11	185,129.73	89,635.35	274,765.08	12,255,568.77	10	8.64601	9.5	0.408519
63	25-Mar-11	183,055.37	88,059.19	271,114.56	12,072,513.40	10	8.62229	9.5	0.402417
64	25-Apr-11	181,001.07	86,503.78	267,504.85	11,891,512.33	10	8.59842	9.5	0.396384
65	25-May-11	178,966.65	84,968.89	263,935.54	11,712,545.68	10	8.57441	9.5	0.390418
66	25-Jun-11	176,951.90	83,454.27	260,406.18	11,535,593.78	10	8.55024	9.5	0.38452
67	25-Jul-11	174,956.66	81,959.70	256,916.36	11,360,637.12	10	8.52593	9.5	0.378688
68	25-Aug-11	172,980.74	80,484.93	253,465.67	11,187,656.37	10	8.50145	9.5	0.372922
69	25-Sep-11	171,023.96	79,029.73	250,053.68	11,016,632.42	10	8.47681	9.5	0.367221

70	25-Oct-11	169,086.13	77,593.87	246,680.00	10,847,546.29	10	8.45201		9.5		0.361585
71	25-Nov-11	167,167.08	76,177.14	243,344.21	10,680,379.22	10	8.42703		9.5		0.356013
72	25-Dec-11	165,266.63	74,779.30	240,045.93	10,515,112.59	10	8.40187		9.5		0.350504
73	25-Jan-12	155,574.73	73,400.13	228,974.87	10,359,537.86	10	8.37653		9.5		0.345318
74	25-Feb-12	153,784.16	72,114.65	225,898.80	10,205,753.70	10	8.35342		9.5		0.340192
75	25-Mar-12	152,011.36	70,846.60	222,857.96	10,053,742.34	10	8.3302		9.5		0.335125
76	25-Apr-12	150,256.18	69,595.78	219,851.96	9,903,486.16	10	8.30685		9.5		0.330116
77	25-May-12	148,518.45	68,361.99	216,880.44	9,754,967.71	10	8.28338		9.5		0.325166
78	25-Jun-12	146,798.00	67,145.01	213,943.01	9,608,169.72	10	8.25979		9.5		0.320272
79	25-Jul-12	145,094.66	65,944.65	211,039.31	9,463,075.05	10	8.23607		9.5		0.315436
80	25-Aug-12	143,408.29	64,760.70	208,168.99	9,319,666.77	10	8.21222		9.5		0.310656
81	25-Sep-12	141,738.70	63,592.98	205,331.68	9,177,928.06	10	8.18823		9.5		0.305931
82	25-Oct-12	140,085.76	62,441.28	202,527.04	9,037,842.30	10	8.1641		9.5		0.301261
83	25-Nov-12	138,449.29	61,305.41	199,754.70	8,899,393.02	10	8.13983		9.5		0.296646
84	25-Dec-12	136,829.14	60,185.19	197,014.33	8,762,563.88	10	8.11541		9.5		0.292085
85	25-Jan-13	120,806.57	59,080.42	179,886.99	8,641,757.31	10	8.09084		9.5		0.288059
86	25-Feb-13	119,398.85	58,128.23	177,527.08	8,522,358.46	10	8.07172		9.5		0.284079
87	25-Mar-13	118,005.72	57,189.16	175,194.87	8,404,352.74	10	8.05258		9.5		0.280145
88	25-Apr-13	116,627.04	56,263.03	172,890.07	8,287,725.70	10	8.03341		9.5		0.276258
89	25-May-13	115,262.68	55,349.68	170,612.36	8,172,463.03	10	8.01422		9.5		0.272415
90	25-Jun-13	113,912.48	54,448.96	168,361.44	8,058,550.55	10	7.99499		9.5		0.268618
91	25-Jul-13	112,576.32	53,560.70	166,137.02	7,945,974.22	10	7.97573		9.5		0.264866
92	25-Aug-13	111,254.06	52,684.75	163,938.81	7,834,720.17	10	7.95644		9.5		0.261157
93	25-Sep-13	109,945.55	51,820.96	161,766.51	7,724,774.62	10	7.93712		9.5		0.257492
94	25-Oct-13	108,650.66	50,969.16	159,619.83	7,616,123.96	10	7.91777		9.5		0.253871
95	25-Nov-13	107,369.27	50,129.22	157,498.49	7,508,754.68	10	7.89838		9.5		0.250292
96	25-Dec-13	106,101.24	49,300.98	155,402.21	7,402,653.45	10	7.87896		9.5		0.246755
97	25-Jan-14	91,968.11	48,484.29	140,452.40	7,310,685.33	10	7.8595		9.5		0.24369
98	25-Feb-14	90,937.99	47,799.52	138,737.51	7,219,747.35	10	7.84597		9.5		0.240658
99	25-Mar-14	89,918.62	47,123.73	137,042.35	7,129,828.73	10	7.83247		9.5		0.237661
100	25-Apr-14	88,909.90	46,456.81	135,366.70	7,040,918.83	10	7.81901		9.5		0.234697
101	25-May-14	87,911.72	45,798.64	133,710.35	6,953,007.12	10	7.80557		9.5		0.231767
102	25-Jun-14	86,923.97	45,149.11	132,073.09	6,866,083.14	10	7.79216		9.5		0.228869
103	25-Jul-14	85,946.56	44,508.12	130,454.68	6,780,136.58	10	7.77878		9.5		0.226005
104	25-Aug-14	84,979.38	43,875.56	128,854.94	6,695,157.20	10	7.76543		9.5		0.223172
105	25-Sep-14	84,022.33	43,251.32	127,273.65	6,611,134.87	10	7.75211		9.5		0.220371
106	25-Oct-14	83,075.30	42,635.30	125,710.59	6,528,059.57	10	7.73882		9.5		0.217602
107	25-Nov-14	82,138.19	42,027.39	124,165.58	6,445,921.39	10	7.72555		9.5		0.214864
108	25-Dec-14	81,210.91	41,427.49	122,638.40	6,364,710.48	10	7.71232		9.5		0.212157
109	25-Jan-15	69,077.09	40,835.51	109,912.60	6,295,633.39	10	7.69911		9.5		0.209854
110	25-Feb-15	68,394.65	40,354.01	108,748.66	6,227,238.74	10	7.69181		9.5		0.207575
111	25-Mar-15	67,718.69	39,877.85	107,596.54	6,159,520.05	10	7.68453		9.5		0.205317
112	25-Apr-15	67,049.17	39,406.97	106,456.13	6,092,470.88	10	7.67728		9.5		0.203082
113	25-May-15	66,386.01	38,941.30	105,327.31	6,026,084.88	10	7.67005		9.5		0.200869
114	25-Jun-15	65,729.15	38,480.80	104,209.96	5,960,355.72	10	7.66285		9.5		0.198679
115	25-Jul-15	65,545.15	38,025.41	103,570.56	5,894,810.57	10	7.65567		9.5		0.196494
116	25-Aug-15	64,894.29	37,572.10	102,466.39	5,829,916.28	10	7.64851		9.5		0.194331
117	25-Sep-15	66,426.01	37,123.83	103,549.83	5,763,490.27	10	7.64138		9.5		0.192116
118	25-Oct-15	65,757.93	36,666.71	102,424.63	5,697,732.35	10	7.63427		9.5		0.189924
119	25-Nov-15	65,096.24	36,214.73	101,310.97	5,632,636.10	10	7.62719		9.5		0.187755
120	25-Dec-15	64,440.90	35,767.84	100,208.75	5,568,195.20	10	7.62013		9.5		0.185607
121	25-Jan-16	63,791.84	35,325.99	99,117.83	5,504,403.35	10	7.61309		9.5		0.18348
122	25-Feb-16	63,149.01	34,889.11	98,038.12	5,441,254.35	10	7.60608		9.5		0.181375
123	25-Mar-16	62,512.33	34,457.15	96,969.49	5,378,742.01	10	7.59909		9.5		0.179291
124	25-Apr-16	61,881.77	34,030.06	95,911.83	5,316,860.25	10	7.59212		9.5		0.177229
125	25-May-16	61,257.25	33,607.79	94,865.03	5,255,603.00	10	7.58518		9.5		0.175187
126	25-Jun-16	60,638.72	33,190.27	93,828.99	5,194,964.28	10	7.57826		9.5		0.173165
127	25-Jul-16	60,026.13	32,777.47	92,803.60	5,134,938.15	10	7.57136		9.5		0.171165
128	25-Aug-16	59,419.42	32,369.32	91,788.73	5,075,518.73	10	7.56449		9.5		0.169184
129	25-Sep-16	58,818.53	31,965.77	90,784.30	5,016,700.20	10	7.55764		9.5		0.167223
130	25-Oct-16	58,223.41	31,566.79	89,790.20	4,958,476.79	10	7.55081		9.5		0.165283
131	25-Nov-16	57,634.01	31,172.30	88,806.31	4,900,842.78	10	7.544		9.5		0.163361
132	25-Dec-16	57,050.27	30,782.27	87,832.54	4,843,792.51	10	7.53722		9.5		0.16146
133	25-Jan-17	56,472.14	30,396.65	86,868.79	4,787,320.36	10	7.53046		9.5		0.159577
134	25-Feb-17	55,899.57	30,015.38	85,914.95	4,731,420.79	10	7.52372		9.5		0.157714
135	25-Mar-17	55,332.50	29,638.42	84,970.92	4,676,088.29	10	7.517		9.5		0.15587
136	25-Apr-17	54,770.88	29,265.72	84,036.61	4,621,317.41	10	7.51031		9.5		0.154044
137	25-May-17	54,214.67	28,897.24	83,111.91	4,567,102.74	10	7.50364		9.5		0.152237
138	25-Jun-17	53,663.80	28,532.93	82,196.73	4,513,438.94	10	7.49699		9.5		0.150448
139	25-Jul-17	53,118.24	28,172.74	81,290.98	4,460,320.70	10	7.49036		9.5		0.148677
140	25-Aug-17	52,577.92	27,816.62	80,394.55	4,407,742.77	10	7.48375		9.5		0.146925
141	25-Sep-17	52,042.81	27,464.54	79,507.35	4,355,699.96	10	7.47717		9.5		0.14519
142	25-Oct-17	51,512.85	27,116.45	78,629.30	4,304,187.11	10	7.47061		9.5		0.143473
143	25-Nov-17	50,987.99	26,772.29	77,760.29	4,253,199.12	10	7.46407		9.5		0.141773
144	25-Dec-17	50,468.19	26,432.04	76,900.23	4,202,730.93	10	7.45755		9.5		0.140091
145	25-Jan-18	49,953.40	26,095.65	76,049.05	4,152,777.53	10	7.45105		9.5		0.138426
146	25-Feb-18	49,443.57	25,763.07	75,206.64	4,103,333.96	10	7.44458		9.5		0.136778
147	25-Mar-18	48,938.65	25,434.26	74,372.91	4,054,395.31	10	7.43813		9.5		0.135147
148	25-Apr-18	48,438.60	25,109.19	73,547.79	4,005,956.71	10	7.43169		9.5		0.133532
149	25-May-18	47,943.38	24,787.80	72,731.18	3,958,013.33	10	7.42528		9.5		0.131934
150	25-Jun-18	47,452.93	24,470.07	71,922.99	3,910,560.41	10	7.41889		9.5		0.130352
151	25-Jul-18	46,967.21	24,155.94	71,123.15	3,863,593.20	10	7.41253		9.5		0.128786
152	25-Aug-18	46,486.18	23,845.38	70,331.57	3,817,107.01	10	7.40618		9.5		0.127237
153	25-Sep-18	46,009.80	23,538.36	69,548.15	3,771,097.22	10	7.39985		9.5		0.125703
154	25-Oct-18	45,538.01	23,234.82	68,772.83	3,725,559.21	10	7.39355		9.5		0.124185
155	25-Nov-18	45,070.78	22,934.74	68,005.52	3,680,488.43	10	7.38726		9.5		0.122683
156	25-Dec-18	44,608.07	22,638.07	67,246.14	3,635,880.36	10	7.381		9.5		0.121196
157	25-Jan-19	44,149.82	22,344.78	66,494.60	3,591,730.53	10	7.37476		9.5		0.119724
158	25-Feb-19	43,696.01	22,054.83	65,750.84	3,548,034.52	10	7.36854		9.5		0.118268
159	25-Mar-19	43,246.58	21,768.18	65,014.76	3,504,787.94	10	7.36233		9.5		0.116826
160	25-Apr-19	42,801.50	21,484.80	64,286.30	3,461,986.44	10	7.35615		9.5		0.1154
161	25-May-19	42,360.73	21,204.65	63,565.38	3,419,625.71	10	7.34999		9.5		0.113988
162	25-Jun-19	41,924.22	20,927.69	62,851.91	3,377,701.50	10	7.34385		9.5		0.11259
163	25-Jul-19	41,491.93	20,653.90	62,145.83	3,336,209.57	10	7.33773		9.5		0.111207
164	25-Aug-19	41,063.83	20,383.23	61,447.06	3,295,145.74	10	7.33164	9.5		0.109838
165	25-Sep-19	40,639.87	20,115.65	60,755.52	3,254,505.86	10	7.32556	9.5		0.108484
166	25-Oct-19	40,220.02	19,851.13	60,071.15	3,214,285.84	10	7.3195	9.5		0.107143
167	25-Nov-19	39,804.24	19,589.63	59,393.87	3,174,481.60	10	7.31346	9.5		0.105816
168	25-Dec-19	39,392.49	19,331.12	58,723.60	3,135,089.12	10	7.30744	9.5		0.104503
169	25-Jan-20	38,984.72	19,075.56	58,060.29	3,096,104.39	10	7.30144	9.5		0.103203
170	25-Feb-20	38,580.92	18,822.93	57,403.85	3,057,523.47	10	7.29546	9.5		0.101917
171	25-Mar-20	38,181.02	18,573.20	56,754.22	3,019,342.45	10	7.28951	9.5		0.100645
172	25-Apr-20	37,785.01	18,326.32	56,111.33	2,981,557.44	10	7.28357	9.5		0.099385
173	25-May-20	37,392.84	18,082.27	55,475.11	2,944,164.60	10	7.27765	9.5		0.098139
174	25-Jun-20	37,004.48	17,841.02	54,845.50	2,907,160.12	10	7.27175	9.5		0.096905
175	25-Jul-20	36,619.89	17,602.54	54,222.42	2,870,540.23	10	7.26587	9.5		0.095685
176	25-Aug-20	36,239.03	17,366.79	53,605.82	2,834,301.20	10	7.26001	9.5		0.094477
177	25-Sep-20	35,861.87	17,133.75	52,995.62	2,798,439.33	10	7.25417	9.5		0.093281
178	25-Oct-20	35,488.38	16,903.38	52,391.76	2,762,950.96	10	7.24835	9.5		0.092098
179	25-Nov-20	35,118.51	16,675.66	51,794.17	2,727,832.44	10	7.24254	9.5		0.090928
180	25-Dec-20	34,752.25	16,450.56	51,202.81	2,693,080.19	10	7.23676	9.5		0.089769
181	25-Jan-21	34,389.54	16,228.04	50,617.59	2,658,690.65	10	7.231	9.5		0.088623
182	25-Feb-21	34,030.37	16,008.09	50,038.46	2,624,660.28	10	7.22525	9.5		0.087489
183	25-Mar-21	33,674.69	15,790.67	49,465.36	2,590,985.59	10	7.21953	9.5		0.086366
184	25-Apr-21	33,322.47	15,575.75	48,898.22	2,557,663.12	10	7.21382	9.5		0.085255
185	25-May-21	32,973.68	15,363.31	48,336.99	2,524,689.44	10	7.20813	9.5		0.084156
186	25-Jun-21	32,628.29	15,153.32	47,781.61	2,492,061.16	10	7.20246	9.5		0.083069
187	25-Jul-21	32,286.26	14,945.75	47,232.01	2,459,774.90	10	7.19681	9.5		0.081992
188	25-Aug-21	31,947.57	14,740.57	46,688.14	2,427,827.33	10	7.19118	9.5		0.080928
189	25-Sep-21	31,612.17	14,537.77	46,149.94	2,396,215.15	10	7.18557	9.5		0.079874
190	25-Oct-21	31,280.05	14,337.30	45,617.36	2,364,935.10	10	7.17998	9.5		0.078831
191	25-Nov-21	30,951.17	14,139.16	45,090.33	2,333,983.93	10	7.1744	9.5		0.077799
192	25-Dec-21	30,625.50	13,943.30	44,568.80	2,303,358.43	10	7.16884	9.5		0.076779
193	25-Jan-22	30,303.00	13,749.71	44,052.72	2,273,055.43	10	7.1633	9.5		0.075769
194	25-Feb-22	29,983.66	13,558.37	43,542.02	2,243,071.77	10	7.15778	9.5		0.074769
195	25-Mar-22	29,667.43	13,369.24	43,036.67	2,213,404.34	10	7.15228	9.5		0.07378
196	25-Apr-22	29,354.29	13,182.30	42,536.59	2,184,050.05	10	7.1468	9.5		0.072802
197	25-May-22	29,044.21	12,997.53	42,041.74	2,155,005.84	10	7.14133	9.5		0.071834
198	25-Jun-22	28,737.17	12,814.90	41,552.06	2,126,268.67	10	7.13589	9.5		0.070876
199	25-Jul-22	28,433.12	12,634.39	41,067.51	2,097,835.55	10	7.13046	9.5		0.069928
200	25-Aug-22	28,132.05	12,455.98	40,588.03	2,069,703.50	10	7.12505	9.5		0.06899
201	25-Sep-22	27,833.93	12,279.64	40,113.57	2,041,869.57	10	7.11965	9.5		0.068062
202	25-Oct-22	27,538.72	12,105.36	39,644.08	2,014,330.86	10	7.11428	9.5		0.067144
203	25-Nov-22	27,246.40	11,933.10	39,179.50	1,987,084.45	10	7.10892	9.5		0.066236
204	25-Dec-22	26,956.95	11,762.85	38,719.80	1,960,127.50	10	7.10358	9.5		0.065338
205	25-Jan-23	26,670.33	11,594.58	38,264.91	1,933,457.17	10	7.09826	9.5		0.064449
206	25-Feb-23	26,386.52	11,428.27	37,814.79	1,907,070.65	10	7.09296	9.5		0.063569
207	25-Mar-23	26,105.50	11,263.90	37,369.40	1,880,965.15	10	7.08767	9.5		0.062699
208	25-Apr-23	25,827.23	11,101.46	36,928.68	1,855,137.93	10	7.0824	9.5		0.061838
209	25-May-23	25,551.68	10,940.91	36,492.59	1,829,586.24	10	7.07715	9.5		0.060986
210	25-Jun-23	25,278.85	10,782.23	36,061.08	1,804,307.40	10	7.07191	9.5		0.060144
211	25-Jul-23	25,008.69	10,625.41	35,634.10	1,779,298.71	10	7.0667	9.5		0.05931
212	25-Aug-23	24,741.18	10,470.43	35,211.61	1,754,557.52	10	7.0615	9.5		0.058485
213	25-Sep-23	24,476.31	10,317.26	34,793.57	1,730,081.22	10	7.05632	9.5		0.057669
214	25-Oct-23	24,214.03	10,165.89	34,379.92	1,705,867.18	10	7.05115	9.5		0.056862
215	25-Nov-23	23,954.34	10,016.29	33,970.62	1,681,912.85	10	7.046	9.5		0.056064
216	25-Dec-23	23,697.19	9,868.45	33,565.64	1,658,215.65	10	7.04087	9.5		0.055274
217	25-Jan-24	23,442.58	9,722.34	33,164.92	1,634,773.07	10	7.03576	9.5		0.054492
218	25-Feb-24	23,190.47	9,577.95	32,768.42	1,611,582.60	10	7.03066	9.5		0.053719
219	25-Mar-24	22,940.85	9,435.26	32,376.10	1,588,641.75	10	7.02558	9.5		0.052955
220	25-Apr-24	22,693.68	9,294.24	31,987.92	1,565,948.07	10	7.02052	9.5		0.052198
221	25-May-24	22,448.95	9,154.89	31,603.84	1,543,499.12	10	7.01547	9.5		0.05145
222	25-Jun-24	22,206.63	9,017.18	31,223.80	1,521,292.50	10	7.01044	9.5		0.05071
223	25-Jul-24	21,966.69	8,881.09	30,847.79	1,499,325.81	10	7.00543	9.5		0.049978
224	25-Aug-24	21,729.13	8,746.61	30,475.74	1,477,596.68	10	7.00044	9.5		0.049253
225	25-Sep-24	21,493.91	8,613.72	30,107.62	1,456,102.77	10	6.99546	9.5		0.048537
226	25-Oct-24	21,261.00	8,482.40	29,743.40	1,434,841.77	10	6.99049	9.5		0.047828
227	25-Nov-24	21,030.40	8,352.63	29,383.03	1,413,811.37	10	6.98555	9.5		0.047127
228	25-Dec-24	20,802.08	8,224.40	29,026.47	1,393,009.29	10	6.98062	9.5		0.046434
229	25-Jan-25	20,576.01	8,097.68	28,673.69	1,372,433.28	10	6.9757	9.5		0.045748
230	25-Feb-25	20,352.18	7,972.47	28,324.65	1,352,081.10	10	6.9708	9.5		0.045069
231	25-Mar-25	20,130.56	7,848.74	27,979.30	1,331,950.54	10	6.96592	9.5		0.044398
232	25-Apr-25	19,911.13	7,726.49	27,637.62	1,312,039.42	10	6.96106	9.5		0.043735
233	25-May-25	19,693.87	7,605.68	27,299.55	1,292,345.55	10	6.95621	9.5		0.043078
234	25-Jun-25	19,478.76	7,486.32	26,965.08	1,272,866.79	10	6.95138	9.5		0.042429
235	25-Jul-25	19,265.79	7,368.37	26,634.16	1,253,601.00	10	6.94656	9.5		0.041787
236	25-Aug-25	19,054.92	7,251.83	26,306.75	1,234,546.08	10	6.94176	9.5		0.041152
237	25-Sep-25	18,846.14	7,136.68	25,982.82	1,215,699.94	10	6.93698	9.5		0.040523
238	25-Oct-25	18,639.43	7,022.90	25,662.34	1,197,060.51	10	6.93221	9.5		0.039902
239	25-Nov-25	18,434.78	6,910.48	25,345.26	1,178,625.73	10	6.92745	9.5		0.039288
240	25-Dec-25	18,232.15	6,799.41	25,031.56	1,160,393.58	10	6.92272	9.5		0.03868
241	25-Jan-26	18,031.54	6,689.66	24,721.20	1,142,362.04	10	6.91799	9.5		0.038079
242	25-Feb-26	17,832.91	6,581.23	24,414.14	1,124,529.13	10	6.91329	9.5		0.037484
243	25-Mar-26	17,636.26	6,474.10	24,110.36	1,106,892.87	10	6.9086	9.5		0.036896
244	25-Apr-26	17,441.57	6,368.25	23,809.82	1,089,451.30	10	6.90392	9.5		0.036315
245	25-May-26	17,248.81	6,263.68	23,512.48	1,072,202.49	10	6.89926	9.5		0.03574
246	25-Jun-26	17,057.96	6,160.36	23,218.32	1,055,144.53	10	6.89462	9.5		0.035171
247	25-Jul-26	16,869.02	6,058.28	22,927.30	1,038,275.51	10	6.88999	9.5		0.034609
248	25-Aug-26	16,681.96	5,957.43	22,639.39	1,021,593.55	10	6.88538	9.5		0.034053
249	25-Sep-26	16,496.76	5,857.80	22,354.56	1,005,096.79	10	6.88078	9.5		0.033503
250	25-Oct-26	16,313.40	5,759.37	22,072.78	988,783.39	10	6.8762	9.5		0.032959
251	25-Nov-26	16,131.88	5,662.13	21,794.01	972,651.51	10	6.87163	9.5		0.032422
252	25-Dec-26	15,952.16	5,566.06	21,518.22	956,699.35	10	6.86708	9.5		0.03189
253	25-Jan-27	15,774.24	5,471.16	21,245.40	940,925.11	10	6.86254	9.5		0.031364
254	25-Feb-27	15,598.09	5,377.40	20,975.49	925,327.03	10	6.85802	9.5		0.030844
255	25-Mar-27	15,423.70	5,284.79	20,708.48	909,903.33	10	6.85351	9.5		0.03033
256	25-Apr-27	15,251.05	5,193.29	20,444.34	894,652.28	10	6.84902	9.5		0.029822
257	25-May-27	15,080.13	5,102.91	20,183.04	879,572.15	10	6.84455	9.5		0.029319
258	25-Jun-27	14,910.91	5,013.62	19,924.54	864,661.23	10	6.84008	9.5		0.028822
259	25-Jul-27	14,743.39	4,925.43	19,668.82	849,917.84	10	6.83564	9.5		0.028331
260	25-Aug-27	14,577.55	4,838.30	19,415.85	835,340.29	10	6.8312	9.5		0.027845
261	25-Sep-27	14,413.37	4,752.24	19,165.61	820,926.93	10	6.82679	9.5		0.027364
262	25-Oct-27	14,250.83	4,667.23	18,918.06	806,676.10	10	6.82238	9.5		0.026889
263	25-Nov-27	14,089.91	4,583.26	18,673.18	792,586.19	10	6.81799	9.5		0.02642
264	25-Dec-27	13,930.62	4,500.32	18,430.93	778,655.57	10	6.81362	9.5		0.025955
265	25-Jan-28	13,772.92	4,418.39	18,191.31	764,882.65	10	6.80926	9.5		0.025496
266	25-Feb-28	13,616.80	4,337.47	17,954.27	751,265.85	10	6.80492	9.5		0.025042
267	25-Mar-28	13,462.25	4,257.54	17,719.79	737,803.61	10	6.80059	9.5		0.024593
268	25-Apr-28	13,309.25	4,178.59	17,487.84	724,494.36	10	6.79627	9.5		0.02415
269	25-May-28	13,157.79	4,100.62	17,258.41	711,336.57	10	6.79197	9.5		0.023711
270	25-Jun-28	13,007.85	4,023.60	17,031.45	698,328.72	10	6.78768	9.5		0.023278
271	25-Jul-28	12,859.42	3,947.54	16,806.96	685,469.30	10	6.78341	9.5		0.022849
272	25-Aug-28	12,712.48	3,872.41	16,584.90	672,756.81	10	6.77915	9.5		0.022425
273	25-Sep-28	12,567.03	3,798.22	16,365.24	660,189.79	10	6.7749	9.5		0.022006
274	25-Oct-28	12,423.03	3,724.94	16,147.97	647,766.75	10	6.77067	9.5		0.021592
275	25-Nov-28	12,280.49	3,652.57	15,933.06	635,486.26	10	6.76646	9.5		0.021183
276	25-Dec-28	12,139.39	3,581.10	15,720.49	623,346.87	10	6.76225	9.5		0.020778
277	25-Jan-29	11,999.71	3,510.51	15,510.22	611,347.16	10	6.75806	9.5		0.020378
278	25-Feb-29	11,861.44	3,440.81	15,302.25	599,485.72	10	6.75389	9.5		0.019983
279	25-Mar-29	11,724.56	3,371.97	15,096.54	587,761.16	10	6.74973	9.5		0.019592
280	25-Apr-29	11,589.07	3,303.99	14,893.06	576,172.08	10	6.74558	9.5		0.019206
281	25-May-29	11,454.95	3,236.86	14,691.81	564,717.13	10	6.74145	9.5		0.018824
282	25-Jun-29	11,322.19	3,170.57	14,492.76	553,394.95	10	6.73733	9.5		0.018446
283	25-Jul-29	11,190.76	3,105.11	14,295.87	542,204.18	10	6.73322	9.5		0.018073
284	25-Aug-29	11,060.67	3,040.47	14,101.14	531,143.51	10	6.72913	9.5		0.017705
285	25-Sep-29	10,931.90	2,976.64	13,908.54	520,211.62	10	6.72505	9.5		0.01734
286	25-Oct-29	10,804.43	2,913.61	13,718.04	509,407.19	10	6.72098	9.5		0.01698
287	25-Nov-29	10,678.25	2,851.38	13,529.63	498,728.93	10	6.71693	9.5		0.016624
288	25-Dec-29	10,553.36	2,789.93	13,343.28	488,175.58	10	6.71289	9.5		0.016273
289	25-Jan-30	10,429.73	2,729.25	13,158.98	477,745.85	10	6.70887	9.5		0.015925
290	25-Feb-30	10,307.35	2,669.35	12,976.70	467,438.50	10	6.70486	9.5		0.015581
291	25-Mar-30	10,186.22	2,610.20	12,796.42	457,252.27	10	6.70086	9.5		0.015242
292	25-Apr-30	10,066.33	2,551.80	12,618.13	447,185.95	10	6.69687	9.5		0.014906
293	25-May-30	9,947.65	2,494.14	12,441.79	437,238.30	10	6.6929	9.5		0.014575
294	25-Jun-30	9,830.18	2,437.22	12,267.40	427,408.12	10	6.68894	9.5		0.014247
295	25-Jul-30	9,713.90	2,381.02	12,094.92	417,694.22	10	6.685	9.5		0.013923
296	25-Aug-30	9,598.81	2,325.54	11,924.35	408,095.40	10	6.68106	9.5		0.013603
297	25-Sep-30	9,484.90	2,270.76	11,755.66	398,610.51	10	6.67715	9.5		0.013287
298	25-Oct-30	9,372.14	2,216.69	11,588.83	389,238.36	10	6.67324	9.5		0.012975
299	25-Nov-30	9,260.54	2,163.30	11,423.85	379,977.82	10	6.66935	9.5		0.012666
300	25-Dec-30	9,150.08	2,110.61	11,260.68	370,827.74	10	6.66547	9.5		0.012361
301	25-Jan-31	9,040.74	2,058.59	11,099.33	361,787.00	10	6.6616	9.5		0.01206
302	25-Feb-31	8,932.53	2,007.24	10,939.76	352,854.47	10	6.65774	9.5		0.011762
303	25-Mar-31	8,825.42	1,956.55	10,781.97	344,029.06	10	6.6539	9.5		0.011468
304	25-Apr-31	8,719.40	1,906.51	10,625.92	335,309.65	10	6.65007	9.5		0.011177
305	25-May-31	8,614.48	1,857.13	10,471.60	326,695.18	10	6.64626	9.5		0.01089
306	25-Jun-31	8,510.62	1,808.38	10,319.00	318,184.55	10	6.64245	9.5		0.010606
307	25-Jul-31	8,407.84	1,760.27	10,168.10	309,776.72	10	6.63866	9.5		0.010326
308	25-Aug-31	8,306.10	1,712.78	10,018.88	301,470.61	10	6.63488	9.5		0.010049
309	25-Sep-31	8,205.42	1,665.91	9,871.32	293,265.20	10	6.63112	9.5		0.009776
310	25-Oct-31	8,105.76	1,619.65	9,725.41	285,159.43	10	6.62736	9.5		0.009505
311	25-Nov-31	8,007.13	1,573.99	9,581.12	277,152.30	10	6.62362	9.5		0.009238
312	25-Dec-31	7,909.52	1,528.93	9,438.45	269,242.78	10	6.61989	9.5		0.008975
313	25-Jan-32	7,812.91	1,484.47	9,297.38	261,429.87	10	6.61618	9.5		0.008714
314	25-Feb-32	7,717.30	1,440.58	9,157.88	253,712.57	10	6.61247	9.5		0.008457
315	25-Mar-32	7,622.67	1,397.28	9,019.94	246,089.91	10	6.60878	9.5		0.008203
316	25-Apr-32	7,529.01	1,354.54	8,883.55	238,560.89	10	6.6051	9.5		0.007952
317	25-May-32	7,436.32	1,312.37	8,748.70	231,124.57	10	6.60144	9.5		0.007704
318	25-Jun-32	7,344.59	1,270.76	8,615.35	223,779.98	10	6.59778	9.5		0.007459
319	25-Jul-32	7,253.81	1,229.70	8,483.51	216,526.16	10	6.59414	9.5		0.007218
320	25-Aug-32	7,163.97	1,189.18	8,353.15	209,362.20	10	6.59051	9.5		0.006979
321	25-Sep-32	7,075.05	1,149.20	8,224.26	202,287.14	10	6.58689	9.5		0.006743
322	25-Oct-32	6,987.06	1,109.76	8,096.82	195,300.08	10	6.58328	9.5		0.00651
323	25-Nov-32	6,899.98	1,070.84	7,970.82	188,400.11	10	6.57969	9.5		0.00628
324	25-Dec-32	6,813.80	1,032.45	7,846.25	181,586.31	10	6.57611	9.5		0.006053
325	25-Jan-33	6,728.51	994.57	7,723.08	174,857.80	10	6.57254	9.5		0.005829
326	25-Feb-33	6,644.11	957.20	7,601.31	168,213.69	10	6.56898	9.5		0.005607
327	25-Mar-33	6,560.59	920.33	7,480.91	161,653.11	10	6.56543	9.5		0.005388
328	25-Apr-33	6,477.93	883.96	7,361.89	155,175.18	10	6.5619	9.5		0.005173
329	25-May-33	6,396.13	848.08	7,244.21	148,779.04	10	6.55837	9.5		0.004959
330	25-Jun-33	6,315.19	812.69	7,127.88	142,463.86	10	6.55486	9.5		0.004749
331	25-Jul-33	6,235.09	777.78	7,012.86	136,228.77	10	6.55136	9.5		0.004541
332	25-Aug-33	6,155.82	743.34	6,899.16	130,072.95	10	6.54788	9.5		0.004336
333	25-Sep-33	6,077.38	709.37	6,786.75	123,995.57	10	6.5444	9.5		0.004133
334	25-Oct-33	5,999.76	675.87	6,675.63	117,995.81	10	6.54094	9.5		0.003933
335	25-Nov-33	5,922.95	642.83	6,565.78	112,072.87	10	6.53748	9.5		0.003736
336	25-Dec-33	5,846.94	610.24	6,457.18	106,225.93	10	6.53404	9.5		0.003541
337	25-Jan-34	5,771.73	578.10	6,349.83	100,454.20	10	6.53061	9.5		0.003348
338	25-Feb-34	5,697.30	546.40	6,243.70	94,756.90	10	6.5272	9.5		0.003159
339	25-Mar-34	5,623.66	515.15	6,138.80	89,133.25	10	6.52379	9.5		0.002971
340	25-Apr-34	5,550.78	484.32	6,035.10	83,582.46	10	6.5204	9.5		0.002786
341	25-May-34	5,478.67	453.92	5,932.60	78,103.79	10	6.51701	9.5		0.002603
342	25-Jun-34	5,407.32	423.95	5,831.27	72,696.47	10	6.51364	9.5		0.002423
343	25-Jul-34	5,336.72	394.40	5,731.11	67,359.75	10	6.51028	9.5		0.002245
344	25-Aug-34	5,266.86	365.25	5,632.11	62,092.90	10	6.50693	9.5		0.00207
345	25-Sep-34	5,197.73	336.52	5,534.26	56,895.16	10	6.5036	9.5		0.001897
346	25-Oct-34	5,129.34	308.20	5,437.53	51,765.83	10	6.50027	9.5		0.001726
347	25-Nov-34	5,061.66	280.27	5,341.93	46,704.17	10	6.49696	9.5		0.001557
348	25-Dec-34	4,994.70	252.73	5,247.43	41,709.47	10	6.49366	9.5		0.00139
349	25-Jan-35	4,928.44	225.59	5,154.03	36,781.03	10	6.49038	9.5		0.001226
350	25-Feb-35	4,862.89	198.84	5,061.72	31,918.14	10	6.48711	9.5		0.001064
351	25-Mar-35	4,798.02	172.46	4,970.48	27,120.11	10	6.48385	9.5		0.000904
352	25-Apr-35	4,733.85	146.46	4,880.31	22,386.27	10	6.48061	9.5		0.000746
353	25-May-35	4,670.35	120.84	4,791.19	17,715.91	10	6.47739	9.5		0.000591
354	25-Jun-35	4,607.53	95.58	4,703.11	13,108.38	10	6.4742	9.5		0.000437
355	25-Jul-35	4,392.04	70.69	4,462.72	8,716.35	10	6.47106	9.5		0.000291
356	25-Aug-35	4,332.66	46.98	4,379.64	4,383.69	10	6.46793	9.5		0.000146
357	25-Sep-35	3,515.37	23.62	3,538.98	868.33	10	6.46498	9.5		2.89E-05
358	25-Oct-35	868.33	4.68	873	0	10	6.4618	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	160,497.13	119,750.00	280,247.13	29,839,502.87	4.79	4.79	4.29	0.99465
2	25-Feb-06	172,184.98	248,164.88	420,349.86	29,667,317.89	10	9.97999	9.5	0.988911
3	25-Mar-06	183,756.81	246,189.20	429,946.01	29,483,561.08	10	9.958	9.5	0.982785
4	25-Apr-06	195,201.69	244,075.04	439,276.72	29,288,359.39	10	9.93401	9.5	0.976279
5	25-May-06	206,508.81	241,824.68	448,333.49	29,081,850.58	10	9.90802	9.5	0.969395
6	25-Jun-06	217,667.53	239,440.62	457,108.16	28,864,183.05	10	9.88	9.5	0.962139
7	25-Jul-06	228,295.62	236,925.58	465,221.20	28,635,887.43	10	9.84995	9.5	0.95453
8	25-Aug-06	238,760.15	234,287.05	473,047.20	28,397,127.28	10	9.81791	9.5	0.946571
9	25-Sep-06	247,248.71	231,528.04	478,776.75	28,149,878.57	10	9.78386	9.5	0.938329
10	25-Oct-06	255,581.65	228,673.93	484,255.59	27,894,296.92	10	9.74813	9.5	0.92981
11	25-Nov-06	253,984.52	225,727.53	479,712.04	27,640,312.40	10	9.7107	9.5	0.921344
12	25-Dec-06	252,397.00	222,811.62	475,208.63	27,387,915.39	10	9.67333	9.5	0.912931
13	25-Jan-07	250,819.05	219,925.88	470,744.94	27,137,096.34	10	9.63604	9.5	0.90457
14	25-Feb-07	249,250.60	217,069.97	466,320.58	26,887,845.74	10	9.59882	9.5	0.896262
15	25-Mar-07	247,691.60	214,243.56	461,935.16	26,640,154.14	10	9.56165	9.5	0.888005
16	25-Apr-07	246,141.98	211,446.31	457,588.29	26,394,012.16	10	9.52455	9.5	0.8798
17	25-May-07	244,601.70	208,677.90	453,279.60	26,149,410.46	10	9.48751	9.5	0.871647
18	25-Jun-07	243,070.69	205,938.02	449,008.71	25,906,339.77	10	9.45052	9.5	0.863545
19	25-Jul-07	241,548.90	203,226.34	444,775.24	25,664,790.87	10	9.41359	9.5	0.855493
20	25-Aug-07	240,036.27	200,542.55	440,578.82	25,424,754.60	10	9.3767	9.5	0.847492
21	25-Sep-07	238,532.75	197,886.34	436,419.09	25,186,221.84	10	9.33986	9.5	0.839541
22	25-Oct-07	237,038.28	195,257.40	432,295.69	24,949,183.56	10	9.30306	9.5	0.831639
23	25-Nov-07	235,552.81	192,655.44	428,208.25	24,713,630.75	10	9.2663	9.5	0.823788
24	25-Dec-07	234,076.28	190,080.15	424,156.43	24,479,554.47	10	9.22957	9.5	0.815985
25	25-Jan-08	232,608.64	187,531.25	420,139.88	24,246,945.83	10	9.19288	9.5	0.808232
26	25-Feb-08	231,149.83	185,008.42	416,158.25	24,015,796.00	10	9.15621	9.5	0.800527
27	25-Mar-08	229,699.80	182,511.40	412,211.20	23,786,096.20	10	9.11957	9.5	0.79287
28	25-Apr-08	228,258.50	180,039.89	408,298.39	23,557,837.70	10	9.08295	9.5	0.785261
29	25-May-08	226,825.87	177,593.61	404,419.48	23,331,011.83	10	9.04635	9.5	0.7777
30	25-Jun-08	225,401.86	175,172.29	400,574.15	23,105,609.97	10	9.00976	9.5	0.770187
31	25-Jul-08	223,986.42	172,775.64	396,762.06	22,881,623.55	10	8.97318	9.5	0.762721
32	25-Aug-08	222,579.50	170,403.40	392,982.90	22,659,044.04	10	8.93661	9.5	0.755301
33	25-Sep-08	221,181.05	168,055.30	389,236.34	22,437,863.00	10	8.90004	9.5	0.747929
34	25-Oct-08	219,791.00	165,731.07	385,522.07	22,218,072.00	10	8.86347	9.5	0.740602
35	25-Nov-08	218,409.32	163,430.45	381,839.77	21,999,662.68	10	8.82689	9.5	0.733322
36	25-Dec-08	217,035.95	161,153.18	378,189.13	21,782,626.73	10	8.79031	9.5	0.726088
37	25-Jan-09	215,670.84	158,899.00	374,569.85	21,566,955.88	10	8.75371	9.5	0.718899
38	25-Feb-09	214,313.94	156,667.67	370,981.61	21,352,641.94	10	8.7171	9.5	0.711755
39	25-Mar-09	212,965.21	154,458.93	367,424.13	21,139,676.74	10	8.68046	9.5	0.704656
40	25-Apr-09	211,624.58	152,272.53	363,897.11	20,928,052.16	10	8.6438	9.5	0.697602
41	25-May-09	210,292.01	150,108.23	360,400.25	20,717,760.14	10	8.6071	9.5	0.690592
42	25-Jun-09	208,967.46	147,965.79	356,933.25	20,508,792.68	10	8.57037	9.5	0.683626
43	25-Jul-09	207,650.87	145,844.97	353,495.84	20,301,141.80	10	8.53361	9.5	0.676705
44	25-Aug-09	206,342.20	143,745.53	350,087.73	20,094,799.60	10	8.49679	9.5	0.669827
45	25-Sep-09	205,041.40	141,667.24	346,708.64	19,889,758.20	10	8.45993	9.5	0.662992
46	25-Oct-09	203,748.41	139,609.87	343,358.28	19,686,009.79	10	8.42302	9.5	0.6562
47	25-Nov-09	202,463.20	137,573.19	340,036.39	19,483,546.59	10	8.38605	9.5	0.649452
48	25-Dec-09	201,185.71	135,556.98	336,742.69	19,282,360.88	10	8.34901	9.5	0.642745
49	25-Jan-10	199,915.90	133,561.01	333,476.92	19,082,444.98	10	8.31191	9.5	0.636081
50	25-Feb-10	198,653.72	131,585.07	330,238.79	18,883,791.26	10	8.27473	9.5	0.62946
51	25-Mar-10	197,399.13	129,628.94	327,028.06	18,686,392.13	10	8.23747	9.5	0.62288
52	25-Apr-10	196,152.07	127,692.39	323,844.46	18,490,240.07	10	8.20013	9.5	0.616341
53	25-May-10	194,912.50	125,775.23	320,687.73	18,295,327.56	10	8.1627	9.5	0.609844
54	25-Jun-10	193,680.39	123,877.23	317,557.62	18,101,647.17	10	8.12517	9.5	0.603388
55	25-Jul-10	192,455.67	121,998.20	314,453.87	17,909,191.50	10	8.08754	9.5	0.596973
56	25-Aug-10	191,238.31	120,137.93	311,376.24	17,717,953.19	10	8.04981	9.5	0.590598
57	25-Sep-10	190,028.26	118,296.21	308,324.47	17,527,924.92	10	8.01196	9.5	0.584264
58	25-Oct-10	188,825.48	116,472.84	305,298.33	17,339,099.44	10	7.97399	9.5	0.57797
59	25-Nov-10	187,629.93	114,667.64	302,297.56	17,151,469.51	10	7.93589	9.5	0.571716
60	25-Dec-10	186,441.55	112,880.39	299,321.94	16,965,027.96	10	7.89766	9.5	0.565501
61	25-Jan-11	159,636.71	111,110.91	270,747.62	16,805,391.26	10	7.85929	9.5	0.56018
62	25-Feb-11	158,487.07	109,640.19	268,127.26	16,646,904.18	10	7.82893	9.5	0.554897
63	25-Mar-11	157,344.41	108,186.14	265,530.55	16,489,559.78	10	7.79865	9.5	0.549652
64	25-Apr-11	156,208.66	106,748.58	262,957.24	16,333,351.11	10	7.76845	9.5	0.544445
65	25-May-11	155,079.80	105,327.32	260,407.12	16,178,271.31	10	7.73833	9.5	0.539276
66	25-Jun-11	153,957.78	103,922.18	257,879.96	16,024,313.54	10	7.70828	9.5	0.534144
67	25-Jul-11	152,842.55	102,533.00	255,375.55	15,871,470.98	10	7.67831	9.5	0.529049
68	25-Aug-11	151,734.08	101,159.58	252,893.67	15,719,736.90	10	7.64841	9.5	0.523991
69	25-Sep-11	150,632.33	99,801.76	250,434.09	15,569,104.57	10	7.61858	9.5	0.51897
70	25-Oct-11	149,537.25	98,459.37	247,996.62	15,419,567.32	10	7.58883	9.5	0.513986
71	25-Nov-11	148,448.80	97,132.23	245,581.03	15,271,118.52	10	7.55914	9.5	0.509037
72	25-Dec-11	147,366.94	95,820.19	243,187.13	15,123,751.58	10	7.52952	9.5	0.504125
73	25-Jan-12	141,130.21	94,523.06	235,653.27	14,982,621.37	10	7.49997	9.5	0.499421
74	25-Feb-12	140,097.68	93,303.78	233,401.46	14,842,523.70	10	7.47296	9.5	0.494751
75	25-Mar-12	139,071.56	92,098.47	231,170.03	14,703,452.14	10	7.44605	9.5	0.490115
76	25-Apr-12	138,051.82	90,906.95	228,958.77	14,565,400.32	10	7.41923	9.5	0.485513
77	25-May-12	137,038.40	89,729.10	226,767.50	14,428,361.92	10	7.39251	9.5	0.480945
78	25-Jun-12	136,031.28	88,564.73	224,596.02	14,292,330.64	10	7.36589	9.5	0.476411
79	25-Jul-12	135,030.42	87,413.72	222,444.14	14,157,300.22	10	7.33935	9.5	0.47191
80	25-Aug-12	134,035.77	86,275.90	220,311.67	14,023,264.45	10	7.31291	9.5	0.467442
81	25-Sep-12	133,047.30	85,151.14	218,198.43	13,890,217.15	10	7.28656	9.5	0.463007
82	25-Oct-12	132,064.97	84,039.27	216,104.24	13,758,152.18	10	7.2603	9.5	0.458605
83	25-Nov-12	131,088.74	82,940.17	214,028.91	13,627,063.44	10	7.23413	9.5	0.454235
84	25-Dec-12	130,118.58	81,853.68	211,972.25	13,496,944.86	10	7.20804	9.5	0.449898
85	25-Jan-13	119,437.16	80,779.66	200,216.82	13,377,507.71	10	7.18204	9.5	0.445917
86	25-Feb-13	118,567.63	79,833.75	198,401.38	13,258,940.08	10	7.16131	9.5	0.441965
87	25-Mar-13	117,703.71	78,898.49	196,602.20	13,141,236.37	10	7.14071	9.5	0.438041
88	25-Apr-13	116,845.37	77,973.74	194,819.12	13,024,391.00	10	7.12022	9.5	0.434146
89	25-May-13	115,992.58	77,059.40	193,051.98	12,908,398.42	10	7.09985	9.5	0.43028
90	25-Jun-13	115,145.30	76,155.33	191,300.63	12,793,253.12	10	7.07961	9.5	0.426442
91	25-Jul-13	114,303.49	75,261.42	189,564.92	12,678,949.63	10	7.05948	9.5	0.422632
92	25-Aug-13	113,467.13	74,377.56	187,844.69	12,565,482.50	10	7.03947	9.5	0.418849
93	25-Sep-13	112,636.18	73,503.62	186,139.80	12,452,846.32	10	7.01957	9.5	0.415095
94	25-Oct-13	111,810.60	72,639.49	184,450.09	12,341,035.73	10	6.9998	9.5	0.411368
95	25-Nov-13	110,990.35	71,785.07	182,775.42	12,230,045.37	10	6.98013	9.5	0.407668
96	25-Dec-13	110,175.42	70,940.23	181,115.65	12,119,869.95	10	6.96059	9.5	0.403996
97	25-Jan-14	100,420.70	70,104.86	170,525.56	12,019,449.26	10	6.94115	9.5	0.400648
98	25-Feb-14	99,721.48	69,381.36	169,102.84	11,919,727.77	10	6.92691	9.5	0.397324
99	25-Mar-14	99,026.82	68,665.31	167,692.12	11,820,700.96	10	6.91277	9.5	0.394023
100	25-Apr-14	98,336.66	67,956.64	166,293.30	11,722,364.30	10	6.89874	9.5	0.390745
101	25-May-14	97,651.00	67,255.26	164,906.26	11,624,713.29	10	6.88482	9.5	0.38749
102	25-Jun-14	96,969.80	66,561.10	163,530.89	11,527,743.50	10	6.87099	9.5	0.384258
103	25-Jul-14	96,293.02	65,874.06	162,167.09	11,431,450.48	10	6.85727	9.5	0.381048
104	25-Aug-14	95,620.65	65,194.08	160,814.73	11,335,829.82	10	6.84365	9.5	0.377861
105	25-Sep-14	94,952.66	64,521.07	159,473.72	11,240,877.17	10	6.83014	9.5	0.374696
106	25-Oct-14	94,289.01	63,854.95	158,143.96	11,146,588.16	10	6.81672	9.5	0.371553
107	25-Nov-14	93,629.68	63,195.64	156,825.32	11,052,958.48	10	6.80341	9.5	0.368432
108	25-Dec-14	92,974.64	62,543.08	155,517.72	10,959,983.84	10	6.79019	9.5	0.365333
109	25-Jan-15	84,226.47	61,897.18	146,123.64	10,875,757.37	10	6.77707	9.5	0.362525
110	25-Feb-15	83,695.66	61,346.24	145,041.90	10,792,061.72	10	6.76877	9.5	0.359735
111	25-Mar-15	83,168.08	60,799.95	143,968.03	10,708,893.64	10	6.76052	9.5	0.356963
112	25-Apr-15	82,643.71	60,258.26	142,901.97	10,626,249.92	10	6.75232	9.5	0.354208
113	25-May-15	82,122.53	59,721.12	141,843.66	10,544,127.39	10	6.74418	9.5	0.351471
114	25-Jun-15	81,604.53	59,188.50	140,793.03	10,462,522.86	10	6.73609	9.5	0.348751
115	25-Jul-15	81,915.11	58,660.34	140,575.46	10,380,607.75	10	6.72805	9.5	0.34602
116	25-Aug-15	81,397.23	58,132.00	139,529.23	10,299,210.52	10	6.72007	9.5	0.343307
117	25-Sep-15	84,748.43	57,608.09	142,356.52	10,214,462.09	10	6.71214	9.5	0.340482
118	25-Oct-15	84,208.90	57,066.99	141,275.90	10,130,253.19	10	6.70426	9.5	0.337675
119	25-Nov-15	83,672.67	56,530.45	140,203.12	10,046,580.52	10	6.69643	9.5	0.334886
120	25-Dec-15	83,139.70	55,998.42	139,138.12	9,963,440.82	10	6.68865	9.5	0.332115
121	25-Jan-16	82,609.99	55,470.86	138,080.85	9,880,830.83	10	6.68093	9.5	0.329361
122	25-Feb-16	82,083.50	54,947.73	137,031.24	9,798,747.33	10	6.67325	9.5	0.326625
123	25-Mar-16	81,560.23	54,428.99	135,989.22	9,717,187.10	10	6.66563	9.5	0.323906
124	25-Apr-16	81,040.14	53,914.60	134,954.74	9,636,146.96	10	6.65805	9.5	0.321205
125	25-May-16	80,523.23	53,404.52	133,927.75	9,555,623.73	10	6.65052	9.5	0.318521
126	25-Jun-16	80,009.47	52,898.70	132,908.17	9,475,614.26	10	6.64305	9.5	0.315854
127	25-Jul-16	79,498.84	52,397.11	131,895.96	9,396,115.42	10	6.63562	9.5	0.313204
128	25-Aug-16	78,991.33	51,899.71	130,891.05	9,317,124.08	10	6.62823	9.5	0.310571
129	25-Sep-16	78,486.91	51,406.47	129,893.38	9,238,637.17	10	6.6209	9.5	0.307955
130	25-Oct-16	77,985.58	50,917.33	128,902.90	9,160,651.59	10	6.61362	9.5	0.305355
131	25-Nov-16	77,487.29	50,432.27	127,919.56	9,083,164.30	10	6.60638	9.5	0.302772
132	25-Dec-16	76,992.05	49,951.24	126,943.30	9,006,172.25	10	6.59919	9.5	0.300206
133	25-Jan-17	76,499.83	49,474.22	125,974.05	8,929,672.41	10	6.59204	9.5	0.297656
134	25-Feb-17	76,010.62	49,001.16	125,011.78	8,853,661.80	10	6.58494	9.5	0.295122
135	25-Mar-17	75,524.39	48,532.03	124,056.41	8,778,137.41	10	6.57789	9.5	0.292605
136	25-Apr-17	75,041.12	48,066.78	123,107.90	8,703,096.29	10	6.57089	9.5	0.290103
137	25-May-17	74,560.81	47,605.40	122,166.20	8,628,535.49	10	6.56393	9.5	0.287618
138	25-Jun-17	74,083.42	47,147.83	121,231.25	8,554,452.06	10	6.55701	9.5	0.285148
139	25-Jul-17	73,608.95	46,694.05	120,303.00	8,480,843.11	10	6.55014	9.5	0.282695
140	25-Aug-17	73,137.38	46,244.02	119,381.39	8,407,705.74	10	6.54331	9.5	0.280257
141	25-Sep-17	72,668.68	45,797.70	118,466.38	8,335,037.06	10	6.53653	9.5	0.277835
142	25-Oct-17	72,202.85	45,355.07	117,557.92	8,262,834.21	10	6.5298	9.5	0.275428
143	25-Nov-17	71,739.85	44,916.09	116,655.95	8,191,094.36	10	6.5231	9.5	0.273036
144	25-Dec-17	71,279.69	44,480.73	115,760.42	8,119,814.67	10	6.51645	9.5	0.27066
145	25-Jan-18	70,822.33	44,048.95	114,871.28	8,048,992.34	10	6.50985	9.5	0.2683
146	25-Feb-18	70,367.77	43,620.72	113,988.49	7,978,624.56	10	6.50328	9.5	0.265954
147	25-Mar-18	69,915.98	43,196.01	113,112.00	7,908,708.58	10	6.49676	9.5	0.263624
148	25-Apr-18	69,466.96	42,774.79	112,241.75	7,839,241.63	10	6.49028	9.5	0.261308
149	25-May-18	69,020.67	42,357.03	111,377.70	7,770,220.96	10	6.48385	9.5	0.259007
150	25-Jun-18	68,577.11	41,942.69	110,519.79	7,701,643.85	10	6.47745	9.5	0.256721
151	25-Jul-18	68,136.26	41,531.74	109,668.00	7,633,507.59	10	6.4711	9.5	0.25445
152	25-Aug-18	67,698.10	41,124.16	108,822.26	7,565,809.49	10	6.46479	9.5	0.252194
153	25-Sep-18	67,262.62	40,719.91	107,982.53	7,498,546.88	10	6.45851	9.5	0.249952
154	25-Oct-18	66,829.79	40,318.97	107,148.76	7,431,717.08	10	6.45228	9.5	0.247724
155	25-Nov-18	66,399.62	39,921.30	106,320.91	7,365,317.47	10	6.44609	9.5	0.245511
156	25-Dec-18	65,972.07	39,526.87	105,498.94	7,299,345.40	10	6.43995	9.5	0.243312
157	25-Jan-19	65,547.13	39,135.66	104,682.79	7,233,798.27	10	6.43384	9.5	0.241127
158	25-Feb-19	65,124.79	38,747.64	103,872.43	7,168,673.48	10	6.42777	9.5	0.238956
159	25-Mar-19	64,705.03	38,362.78	103,067.80	7,103,968.45	10	6.42174	9.5	0.236799
160	25-Apr-19	64,287.83	37,981.04	102,268.88	7,039,680.62	10	6.41575	9.5	0.234656
161	25-May-19	63,873.19	37,602.41	101,475.60	6,975,807.43	10	6.40979	9.5	0.232527
162	25-Jun-19	63,461.08	37,226.86	100,687.94	6,912,346.36	10	6.40388	9.5	0.230412
163	25-Jul-19	63,051.48	36,854.35	99,905.84	6,849,294.87	10	6.398	9.5	0.22831
164	25-Aug-19	62,644.40	36,484.87	99,129.26	6,786,650.48	10	6.39217	9.5	0.226222
165	25-Sep-19	62,239.80	36,118.38	98,358.17	6,724,410.68	10	6.38637	9.5	0.224147
166	25-Oct-19	61,837.67	35,754.86	97,592.53	6,662,573.01	10	6.38061	9.5	0.222086
167	25-Nov-19	61,438.00	35,394.28	96,832.28	6,601,135.01	10	6.37488	9.5	0.220038
168	25-Dec-19	61,040.78	35,036.61	96,077.39	6,540,094.23	10	6.3692	9.5	0.218003
169	25-Jan-20	60,645.98	34,681.84	95,327.82	6,479,448.24	10	6.36355	9.5	0.215982
170	25-Feb-20	60,253.60	34,329.93	94,583.53	6,419,194.64	10	6.35794	9.5	0.213973
171	25-Mar-20	59,863.62	33,980.86	93,844.48	6,359,331.02	10	6.35236	9.5	0.211978
172	25-Apr-20	59,476.03	33,634.60	93,110.63	6,299,854.99	10	6.34682	9.5	0.209995
173	25-May-20	59,090.80	33,291.14	92,381.94	6,240,764.19	10	6.34131	9.5	0.208025
174	25-Jun-20	58,707.93	32,950.44	91,658.37	6,182,056.26	10	6.33585	9.5	0.206069
175	25-Jul-20	58,327.41	32,612.48	90,939.88	6,123,728.85	10	6.33041	9.5	0.204124
176	25-Aug-20	57,949.21	32,277.24	90,226.44	6,065,779.65	10	6.32502	9.5	0.202193
177	25-Sep-20	57,573.32	31,944.69	89,518.01	6,008,206.32	10	6.31965	9.5	0.200274
178	25-Oct-20	57,199.74	31,614.81	88,814.55	5,951,006.59	10	6.31433	9.5	0.198367
179	25-Nov-20	56,828.44	31,287.58	88,116.02	5,894,178.15	10	6.30903	9.5	0.196473
180	25-Dec-20	56,459.41	30,962.98	87,422.39	5,837,718.74	10	6.30377	9.5	0.194591
181	25-Jan-21	56,092.64	30,640.97	86,733.61	5,781,626.10	10	6.29855	9.5	0.192721
182	25-Feb-21	55,728.12	30,321.54	86,049.66	5,725,897.98	10	6.29336	9.5	0.190863
183	25-Mar-21	55,365.83	30,004.68	85,370.50	5,670,532.15	10	6.2882	9.5	0.189018
184	25-Apr-21	55,005.75	29,690.34	84,696.09	5,615,526.40	10	6.28308	9.5	0.187184
185	25-May-21	54,647.88	29,378.52	84,026.40	5,560,878.52	10	6.27799	9.5	0.185363
186	25-Jun-21	54,292.20	29,069.18	83,361.39	5,506,586.32	10	6.27293	9.5	0.183553
187	25-Jul-21	53,938.70	28,762.32	82,701.02	5,452,647.63	10	6.26791	9.5	0.181755
188	25-Aug-21	53,587.36	28,457.91	82,045.27	5,399,060.26	10	6.26292	9.5	0.179969
189	25-Sep-21	53,238.17	28,155.92	81,394.09	5,345,822.09	10	6.25796	9.5	0.178194
190	25-Oct-21	52,891.13	27,856.34	80,747.46	5,292,930.96	10	6.25303	9.5	0.176431
191	25-Nov-21	52,546.20	27,559.14	80,105.34	5,240,384.76	10	6.24814	9.5	0.174679
192	25-Dec-21	52,203.39	27,264.31	79,467.70	5,188,181.36	10	6.24328	9.5	0.172939
193	25-Jan-22	51,862.68	26,971.82	78,834.50	5,136,318.68	10	6.23844	9.5	0.171211
194	25-Feb-22	51,524.06	26,681.66	78,205.72	5,084,794.62	10	6.23365	9.5	0.169493
195	25-Mar-22	51,187.51	26,393.80	77,581.31	5,033,607.10	10	6.22888	9.5	0.167787
196	25-Apr-22	50,853.03	26,108.23	76,961.25	4,982,754.08	10	6.22414	9.5	0.166092
197	25-May-22	50,520.59	25,824.92	76,345.51	4,932,233.48	10	6.21943	9.5	0.164408
198	25-Jun-22	50,190.19	25,543.86	75,734.05	4,882,043.29	10	6.21476	9.5	0.162735
199	25-Jul-22	49,861.82	25,265.02	75,126.84	4,832,181.48	10	6.21011	9.5	0.161073
200	25-Aug-22	49,535.45	24,988.40	74,523.85	4,782,646.02	10	6.2055	9.5	0.159422
201	25-Sep-22	49,211.09	24,713.96	73,925.05	4,733,434.93	10	6.20091	9.5	0.157781
202	25-Oct-22	48,888.72	24,441.70	73,330.42	4,684,546.21	10	6.19635	9.5	0.156152
203	25-Nov-22	48,568.32	24,171.59	72,739.91	4,635,977.89	10	6.19183	9.5	0.154533
204	25-Dec-22	48,249.89	23,903.61	72,153.50	4,587,728.01	10	6.18733	9.5	0.152924
205	25-Jan-23	47,933.41	23,637.75	71,571.15	4,539,794.60	10	6.18286	9.5	0.151326
206	25-Feb-23	47,618.86	23,373.98	70,992.85	4,492,175.74	10	6.17843	9.5	0.149739
207	25-Mar-23	47,306.25	23,112.30	70,418.56	4,444,869.48	10	6.17402	9.5	0.148162
208	25-Apr-23	46,995.56	22,852.68	69,848.24	4,397,873.93	10	6.16963	9.5	0.146596
209	25-May-23	46,686.77	22,595.11	69,281.88	4,351,187.16	10	6.16528	9.5	0.14504
210	25-Jun-23	46,379.87	22,339.57	68,719.44	4,304,807.28	10	6.16096	9.5	0.143494
211	25-Jul-23	46,074.86	22,086.04	68,160.90	4,258,732.42	10	6.15666	9.5	0.141958
212	25-Aug-23	45,771.72	21,834.50	67,606.22	4,212,960.70	10	6.15239	9.5	0.140432
213	25-Sep-23	45,470.44	21,584.94	67,055.38	4,167,490.26	10	6.14815	9.5	0.138916
214	25-Oct-23	45,171.01	21,337.34	66,508.35	4,122,319.26	10	6.14394	9.5	0.137411
215	25-Nov-23	44,873.41	21,091.69	65,965.10	4,077,445.85	10	6.13976	9.5	0.135915
216	25-Dec-23	44,577.64	20,847.97	65,425.61	4,032,868.21	10	6.1356	9.5	0.134429
217	25-Jan-24	44,283.69	20,606.16	64,889.85	3,988,584.52	10	6.13147	9.5	0.132953
218	25-Feb-24	43,991.54	20,366.25	64,357.79	3,944,592.99	10	6.12736	9.5	0.131486
219	25-Mar-24	43,701.18	20,128.22	63,829.40	3,900,891.81	10	6.12328	9.5	0.13003
220	25-Apr-24	43,412.61	19,892.05	63,304.66	3,857,479.20	10	6.11923	9.5	0.128583
221	25-May-24	43,125.80	19,657.74	62,783.54	3,814,353.40	10	6.11521	9.5	0.127145
222	25-Jun-24	42,840.76	19,425.26	62,266.02	3,771,512.64	10	6.11121	9.5	0.125717
223	25-Jul-24	42,557.47	19,194.60	61,752.07	3,728,955.17	10	6.10724	9.5	0.124299
224	25-Aug-24	42,275.92	18,965.75	61,241.66	3,686,679.25	10	6.10329	9.5	0.122889
225	25-Sep-24	41,996.10	18,738.68	60,734.78	3,644,683.15	10	6.09937	9.5	0.121489
226	25-Oct-24	41,717.99	18,513.39	60,231.38	3,602,965.16	10	6.09547	9.5	0.120099
227	25-Nov-24	41,441.60	18,289.86	59,731.46	3,561,523.56	10	6.0916	9.5	0.118717
228	25-Dec-24	41,166.90	18,068.08	59,234.98	3,520,356.66	10	6.08776	9.5	0.117345
229	25-Jan-25	40,893.89	17,848.02	58,741.91	3,479,462.77	10	6.08394	9.5	0.115982
230	25-Feb-25	40,622.56	17,629.69	58,252.25	3,438,840.21	10	6.08014	9.5	0.114628
231	25-Mar-25	40,352.89	17,413.06	57,765.95	3,398,487.32	10	6.07637	9.5	0.113283
232	25-Apr-25	40,084.88	17,198.12	57,283.00	3,358,402.44	10	6.07262	9.5	0.111947
233	25-May-25	39,818.52	16,984.85	56,803.37	3,318,583.91	10	6.0689	9.5	0.110619
234	25-Jun-25	39,553.80	16,773.24	56,327.04	3,279,030.11	10	6.06521	9.5	0.109301
235	25-Jul-25	39,290.70	16,563.29	55,853.99	3,239,739.41	10	6.06153	9.5	0.107991
236	25-Aug-25	39,029.23	16,354.97	55,384.19	3,200,710.18	10	6.05788	9.5	0.10669
237	25-Sep-25	38,769.36	16,148.27	54,917.62	3,161,940.83	10	6.05426	9.5	0.105398
238	25-Oct-25	38,511.08	15,943.17	54,454.26	3,123,429.74	10	6.05065	9.5	0.104114
239	25-Nov-25	38,254.40	15,739.68	53,994.07	3,085,175.35	10	6.04707	9.5	0.102839
240	25-Dec-25	37,999.29	15,537.76	53,537.05	3,047,176.06	10	6.04352	9.5	0.101573
241	25-Jan-26	37,745.75	15,337.42	53,083.17	3,009,430.30	10	6.03999	9.5	0.100314
242	25-Feb-26	37,493.78	15,138.63	52,632.40	2,971,936.53	10	6.03648	9.5	0.099065
243	25-Mar-26	37,243.35	14,941.38	52,184.73	2,934,693.18	10	6.03299	9.5	0.097823
244	25-Apr-26	36,994.46	14,745.67	51,740.13	2,897,698.71	10	6.02952	9.5	0.09659
245	25-May-26	36,747.11	14,551.48	51,298.59	2,860,951.61	10	6.02608	9.5	0.095365
246	25-Jun-26	36,501.27	14,358.79	50,860.07	2,824,450.33	10	6.02266	9.5	0.094148
247	25-Jul-26	36,256.95	14,167.60	50,424.55	2,788,193.38	10	6.01927	9.5	0.09294
248	25-Aug-26	36,014.14	13,977.89	49,992.03	2,752,179.24	10	6.01589	9.5	0.091739
249	25-Sep-26	35,772.82	13,789.65	49,562.47	2,716,406.42	10	6.01254	9.5	0.090547
250	25-Oct-26	35,532.98	13,602.87	49,135.85	2,680,873.44	10	6.00921	9.5	0.089362
251	25-Nov-26	35,294.62	13,417.54	48,712.16	2,645,578.82	10	6.0059	9.5	0.088186
252	25-Dec-26	35,057.73	13,233.65	48,291.38	2,610,521.09	10	6.00261	9.5	0.087017
253	25-Jan-27	34,822.30	13,051.18	47,873.47	2,575,698.79	10	5.99934	9.5	0.085857
254	25-Feb-27	34,588.31	12,870.12	47,458.43	2,541,110.48	10	5.9961	9.5	0.084704
255	25-Mar-27	34,355.77	12,690.46	47,046.23	2,506,754.71	10	5.99287	9.5	0.083558
256	25-Apr-27	34,124.66	12,512.19	46,636.86	2,472,630.04	10	5.98967	9.5	0.082421
257	25-May-27	33,894.98	12,335.31	46,230.28	2,438,735.07	10	5.98649	9.5	0.081291
258	25-Jun-27	33,666.71	12,159.79	45,826.49	2,405,068.36	10	5.98332	9.5	0.080169
259	25-Jul-27	33,439.84	11,985.62	45,425.47	2,371,628.52	10	5.98018	9.5	0.079054
260	25-Aug-27	33,214.38	11,812.81	45,027.19	2,338,414.14	10	5.97706	9.5	0.077947
261	25-Sep-27	32,990.30	11,641.33	44,631.63	2,305,423.84	10	5.97396	9.5	0.076847
262	25-Oct-27	32,767.61	11,471.18	44,238.78	2,272,656.23	10	5.97088	9.5	0.075755
263	25-Nov-27	32,546.28	11,302.34	43,848.62	2,240,109.95	10	5.96782	9.5	0.07467
264	25-Dec-27	32,326.33	11,134.80	43,461.13	2,207,783.62	10	5.96478	9.5	0.073593
265	25-Jan-28	32,107.72	10,968.56	43,076.29	2,175,675.90	10	5.96176	9.5	0.072523
266	25-Feb-28	31,890.47	10,803.60	42,694.08	2,143,785.43	10	5.95876	9.5	0.07146
267	25-Mar-28	31,674.56	10,639.92	42,314.48	2,112,110.87	10	5.95578	9.5	0.070404
268	25-Apr-28	31,459.98	10,477.50	41,937.48	2,080,650.90	10	5.95281	9.5	0.069355
269	25-May-28	31,246.72	10,316.34	41,563.05	2,049,404.18	10	5.94987	9.5	0.068313
270	25-Jun-28	31,034.77	10,156.41	41,191.19	2,018,369.40	10	5.94695	9.5	0.067279
271	25-Jul-28	30,824.14	9,997.73	40,821.87	1,987,545.26	10	5.94404	9.5	0.066252
272	25-Aug-28	30,614.80	9,840.26	40,455.07	1,956,930.46	10	5.94116	9.5	0.065231
273	25-Sep-28	30,406.76	9,684.01	40,090.78	1,926,523.70	10	5.93829	9.5	0.064217
274	25-Oct-28	30,200.00	9,528.97	39,728.97	1,896,323.70	10	5.93544	9.5	0.063211
275	25-Nov-28	29,994.52	9,375.12	39,369.64	1,866,329.18	10	5.93261	9.5	0.062211
276	25-Dec-28	29,790.30	9,222.46	39,012.77	1,836,538.87	10	5.9298	9.5	0.061218
277	25-Jan-29	29,587.35	9,070.98	38,658.33	1,806,951.52	10	5.927	9.5	0.060232
278	25-Feb-29	29,385.65	8,920.66	38,306.31	1,777,565.87	10	5.92423	9.5	0.059252
279	25-Mar-29	29,185.20	8,771.50	37,956.70	1,748,380.68	10	5.92147	9.5	0.058279
280	25-Apr-29	28,985.98	8,623.50	37,609.48	1,719,394.70	10	5.91873	9.5	0.057313
281	25-May-29	28,787.99	8,476.63	37,264.62	1,690,606.70	10	5.91601	9.5	0.056354
282	25-Jun-29	28,591.23	8,330.90	36,922.13	1,662,015.47	10	5.91331	9.5	0.055401
283	25-Jul-29	28,395.68	8,186.29	36,581.97	1,633,619.79	10	5.91062	9.5	0.054454
284	25-Aug-29	28,201.34	8,042.79	36,244.13	1,605,418.45	10	5.90795	9.5	0.053514
285	25-Sep-29	28,008.21	7,900.40	35,908.60	1,577,410.24	10	5.9053	9.5	0.05258
286	25-Oct-29	27,816.26	7,759.11	35,575.37	1,549,593.98	10	5.90267	9.5	0.051653
287	25-Nov-29	27,625.50	7,618.90	35,244.40	1,521,968.47	10	5.90005	9.5	0.050732
288	25-Dec-29	27,435.93	7,479.78	34,915.70	1,494,532.55	10	5.89745	9.5	0.049818
289	25-Jan-30	27,247.52	7,341.72	34,589.24	1,467,285.03	10	5.89487	9.5	0.04891
290	25-Feb-30	27,060.28	7,204.74	34,265.01	1,440,224.75	10	5.8923	9.5	0.048007
291	25-Mar-30	26,874.19	7,068.80	33,943.00	1,413,350.56	10	5.88975	9.5	0.047112
292	25-Apr-30	26,689.26	6,933.92	33,623.18	1,386,661.29	10	5.88722	9.5	0.046222
293	25-May-30	26,505.47	6,800.07	33,305.55	1,360,155.82	10	5.8847	9.5	0.045339
294	25-Jun-30	26,322.82	6,667.26	32,990.08	1,333,833.00	10	5.8822	9.5	0.044461
295	25-Jul-30	26,141.30	6,535.47	32,676.77	1,307,691.69	10	5.87972	9.5	0.04359
296	25-Aug-30	25,960.90	6,404.69	32,365.59	1,281,730.79	10	5.87725	9.5	0.042724
297	25-Sep-30	25,781.62	6,274.92	32,056.55	1,255,949.17	10	5.8748	9.5	0.041865
298	25-Oct-30	25,603.45	6,146.15	31,749.61	1,230,345.71	10	5.87236	9.5	0.041012
299	25-Nov-30	25,426.38	6,018.38	31,444.76	1,204,919.33	10	5.86994	9.5	0.040164
300	25-Dec-30	25,250.41	5,891.59	31,142.00	1,179,668.92	10	5.86754	9.5	0.039322
301	25-Jan-31	25,075.53	5,765.78	30,841.31	1,154,593.39	10	5.86515	9.5	0.038486
302	25-Feb-31	24,901.73	5,640.93	30,542.66	1,129,691.66	10	5.86277	9.5	0.037656
303	25-Mar-31	24,729.01	5,517.05	30,246.06	1,104,962.65	10	5.86042	9.5	0.036832
304	25-Apr-31	24,557.35	5,394.13	29,951.48	1,080,405.30	10	5.85807	9.5	0.036014
305	25-May-31	24,386.76	5,272.15	29,658.91	1,056,018.54	10	5.85575	9.5	0.035201
306	25-Jun-31	24,217.23	5,151.11	29,368.34	1,031,801.30	10	5.85343	9.5	0.034393
307	25-Jul-31	24,048.75	5,031.01	29,079.76	1,007,752.55	10	5.85114	9.5	0.033592
308	25-Aug-31	23,881.31	4,911.83	28,793.15	983,871.24	10	5.84886	9.5	0.032796
309	25-Sep-31	23,714.91	4,793.58	28,508.49	960,156.33	10	5.84659	9.5	0.032005
310	25-Oct-31	23,549.55	4,676.23	28,225.78	936,606.78	10	5.84434	9.5	0.03122
311	25-Nov-31	23,385.20	4,559.79	27,944.99	913,221.58	10	5.8421	9.5	0.030441
312	25-Dec-31	23,221.88	4,444.25	27,666.13	889,999.70	10	5.83987	9.5	0.029667
313	25-Jan-32	23,059.57	4,329.60	27,389.17	866,940.13	10	5.83767	9.5	0.028898
314	25-Feb-32	22,898.27	4,215.84	27,114.10	844,041.87	10	5.83547	9.5	0.028135
315	25-Mar-32	22,737.96	4,102.95	26,840.91	821,303.90	10	5.83329	9.5	0.027377
316	25-Apr-32	22,578.65	3,990.94	26,569.59	798,725.25	10	5.83113	9.5	0.026624
317	25-May-32	22,420.34	3,879.79	26,300.13	776,304.91	10	5.82897	9.5	0.025877
318	25-Jun-32	22,263.00	3,769.50	26,032.50	754,041.91	10	5.82684	9.5	0.025135
319	25-Jul-32	22,106.64	3,660.06	25,766.70	731,935.28	10	5.82471	9.5	0.024398
320	25-Aug-32	21,951.25	3,551.47	25,502.72	709,984.03	10	5.8226	9.5	0.023666
321	25-Sep-32	21,796.82	3,443.72	25,240.55	688,187.20	10	5.82051	9.5	0.02294
322	25-Oct-32	21,643.36	3,336.80	24,980.16	666,543.85	10	5.81842	9.5	0.022218
323	25-Nov-32	21,490.85	3,230.71	24,721.56	645,053.00	10	5.81635	9.5	0.021502
324	25-Dec-32	21,339.28	3,125.44	24,464.72	623,713.72	10	5.8143	9.5	0.02079
325	25-Jan-33	21,188.66	3,020.99	24,209.64	602,525.06	10	5.81226	9.5	0.020084
326	25-Feb-33	21,038.97	2,917.34	23,956.31	581,486.09	10	5.81023	9.5	0.019383
327	25-Mar-33	20,890.21	2,814.49	23,704.71	560,595.88	10	5.80821	9.5	0.018687
328	25-Apr-33	20,742.38	2,712.45	23,454.83	539,853.50	10	5.80621	9.5	0.017995
329	25-May-33	20,595.47	2,611.19	23,206.66	519,258.03	10	5.80422	9.5	0.017309
330	25-Jun-33	20,449.47	2,510.72	22,960.18	498,808.56	10	5.80224	9.5	0.016627
331	25-Jul-33	20,304.37	2,411.02	22,715.40	478,504.19	10	5.80028	9.5	0.01595
332	25-Aug-33	20,160.19	2,312.10	22,472.29	458,344.00	10	5.79833	9.5	0.015278
333	25-Sep-33	20,016.89	2,213.95	22,230.84	438,327.11	10	5.79639	9.5	0.014611
334	25-Oct-33	19,874.49	2,116.56	21,991.05	418,452.62	10	5.79446	9.5	0.013948
335	25-Nov-33	19,732.98	2,019.92	21,752.90	398,719.64	10	5.79255	9.5	0.013291
336	25-Dec-33	19,592.34	1,924.04	21,516.38	379,127.30	10	5.79065	9.5	0.012638
337	25-Jan-34	19,452.58	1,828.90	21,281.48	359,674.72	10	5.78876	9.5	0.011989
338	25-Feb-34	19,313.69	1,734.50	21,048.19	340,361.03	10	5.78689	9.5	0.011345
339	25-Mar-34	19,175.67	1,640.83	20,816.50	321,185.36	10	5.78502	9.5	0.010706
340	25-Apr-34	19,038.50	1,547.89	20,586.39	302,146.86	10	5.78317	9.5	0.010072
341	25-May-34	18,902.19	1,455.68	20,357.87	283,244.67	10	5.78133	9.5	0.009441
342	25-Jun-34	18,766.73	1,364.18	20,130.91	264,477.94	10	5.77951	9.5	0.008816
343	25-Jul-34	18,632.11	1,273.39	19,905.51	245,845.83	10	5.77769	9.5	0.008195
344	25-Aug-34	18,498.33	1,183.32	19,681.65	227,347.49	10	5.77589	9.5	0.007578
345	25-Sep-34	18,365.39	1,093.94	19,459.33	208,982.11	10	5.7741	9.5	0.006966
346	25-Oct-34	18,233.27	1,005.26	19,238.53	190,748.84	10	5.77232	9.5	0.006358
347	25-Nov-34	18,101.98	917.27	19,019.25	172,646.86	10	5.77056	9.5	0.005755
348	25-Dec-34	17,971.50	829.97	18,801.48	154,675.35	10	5.7688	9.5	0.005156
349	25-Jan-35	17,841.84	743.35	18,585.20	136,833.51	10	5.76706	9.5	0.004561
350	25-Feb-35	17,712.99	657.41	18,370.40	119,120.52	10	5.76534	9.5	0.003971
351	25-Mar-35	17,584.94	572.14	18,157.08	101,535.58	10	5.76362	9.5	0.003385
352	25-Apr-35	17,457.69	487.53	17,945.23	84,077.88	10	5.76192	9.5	0.002803
353	25-May-35	17,331.24	403.59	17,734.83	66,746.64	10	5.76024	9.5	0.002225
354	25-Jun-35	17,205.57	320.3	17,525.88	49,541.07	10	5.75857	9.5	0.001651
355	25-Jul-35	16,496.47	237.67	16,734.14	33,044.60	10	5.75694	9.5	0.001101
356	25-Aug-35	16,376.73	158.49	16,535.21	16,667.88	10	5.75531	9.5	0.000556
357	25-Sep-35	13,355.72	79.92	13,435.64	3,312.16	10	5.75379	9.5	0.00011
358	25-Oct-35	3,312.16	15.88	3,328.03	0	10	5.75215	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	517,593.55	119,750.00	637,343.55	29,482,406.45	4.79	4.79	4.29	0.982747
2	25-Feb-06	510,849.09	245,686.72	756,535.81	28,971,557.36	10	10	9.5	0.965719
3	25-Mar-06	504,190.78	241,429.64	745,620.43	28,467,366.58	10	10	9.5	0.948912
4	25-Apr-06	497,617.53	237,228.05	734,845.59	27,969,749.05	10	10	9.5	0.932325
5	25-May-06	491,128.26	233,081.24	724,209.50	27,478,620.78	10	10	9.5	0.915954
6	25-Jun-06	484,721.91	228,988.51	713,710.42	26,993,898.87	10	10	9.5	0.899797
7	25-Jul-06	478,397.42	224,949.16	703,346.58	26,515,501.45	10	10	9.5	0.88385
8	25-Aug-06	472,153.76	220,962.51	693,116.28	26,043,347.69	10	10	9.5	0.868112
9	25-Sep-06	465,989.91	217,027.90	683,017.80	25,577,357.78	10	10	9.5	0.852579
10	25-Oct-06	459,904.84	213,144.65	673,049.49	25,117,452.94	10	10	9.5	0.837248
11	25-Nov-06	453,897.56	209,312.11	663,209.67	24,663,555.38	10	10	9.5	0.822119
12	25-Dec-06	447,967.09	205,529.63	653,496.72	24,215,588.29	10	10	9.5	0.807186
13	25-Jan-07	442,112.44	201,796.57	643,909.01	23,773,475.85	10	10	9.5	0.792449
14	25-Feb-07	436,332.67	198,112.30	634,444.97	23,337,143.18	10	10	9.5	0.777905
15	25-Mar-07	430,626.81	194,476.19	625,103.00	22,906,516.37	10	10	9.5	0.763551
16	25-Apr-07	424,993.93	190,887.64	615,881.57	22,481,522.44	10	10	9.5	0.749384
17	25-May-07	419,433.11	187,346.02	606,779.13	22,062,089.33	10	10	9.5	0.735403
18	25-Jun-07	413,943.42	183,850.74	597,794.16	21,648,145.91	10	10	9.5	0.721605
19	25-Jul-07	408,523.97	180,401.22	588,925.19	21,239,621.94	10	10	9.5	0.707987
20	25-Aug-07	403,173.86	176,996.85	580,170.71	20,836,448.08	10	10	9.5	0.694548
21	25-Sep-07	397,892.22	173,637.07	571,529.29	20,438,555.86	10	10	9.5	0.681285
22	25-Oct-07	392,678.18	170,321.30	562,999.48	20,045,877.68	10	10	9.5	0.668196
23	25-Nov-07	387,530.87	167,048.98	554,579.85	19,658,346.81	10	10	9.5	0.655278
24	25-Dec-07	382,449.45	163,819.56	546,269.01	19,275,897.36	10	10	9.5	0.64253
25	25-Jan-08	377,433.08	160,632.48	538,065.56	18,898,464.28	10	10	9.5	0.629949
26	25-Feb-08	372,480.94	157,487.20	529,968.14	18,525,983.34	10	10	9.5	0.617533
27	25-Mar-08	367,592.21	154,383.19	521,975.41	18,158,391.13	10	10	9.5	0.60528
28	25-Apr-08	362,766.09	151,319.93	514,086.01	17,795,625.04	10	10	9.5	0.593188
29	25-May-08	358,001.77	148,296.88	506,298.65	17,437,623.26	10	10	9.5	0.581254
30	25-Jun-08	353,298.48	145,313.53	498,612.01	17,084,324.78	10	10	9.5	0.569477
31	25-Jul-08	348,655.44	142,369.37	491,024.82	16,735,669.34	10	10	9.5	0.557856
32	25-Aug-08	344,071.89	139,463.91	483,535.80	16,391,597.45	10	10	9.5	0.546387
33	25-Sep-08	339,547.06	136,596.65	476,143.70	16,052,050.39	10	10	9.5	0.535068
34	25-Oct-08	335,080.21	133,767.09	468,847.30	15,716,970.18	10	10	9.5	0.523899
35	25-Nov-08	330,670.61	130,974.75	461,645.36	15,386,299.57	10	10	9.5	0.512877
36	25-Dec-08	326,317.52	128,219.16	454,536.69	15,059,982.04	10	10	9.5	0.501999
37	25-Jan-09	322,020.24	125,499.85	447,520.09	14,737,961.81	10	10	9.5	0.491265
38	25-Feb-09	317,778.04	122,816.35	440,594.38	14,420,183.77	10	10	9.5	0.480673
39	25-Mar-09	313,590.22	120,168.20	433,758.42	14,106,593.55	10	10	9.5	0.47022
40	25-Apr-09	309,456.11	117,554.95	427,011.06	13,797,137.44	10	10	9.5	0.459905
41	25-May-09	305,375.01	114,976.15	420,351.15	13,491,762.43	10	10	9.5	0.449725
42	25-Jun-09	301,346.25	112,431.35	413,777.60	13,190,416.18	10	10	9.5	0.439681
43	25-Jul-09	297,369.16	109,920.13	407,289.29	12,893,047.02	10	10	9.5	0.429768
44	25-Aug-09	293,443.09	107,442.06	400,885.15	12,599,603.93	10	10	9.5	0.419987
45	25-Sep-09	289,567.38	104,996.70	394,564.08	12,310,036.55	10	10	9.5	0.410335
46	25-Oct-09	285,741.40	102,583.64	388,325.04	12,024,295.14	10	10	9.5	0.40081
47	25-Nov-09	281,964.52	100,202.46	382,166.98	11,742,330.62	10	10	9.5	0.391411
48	25-Dec-09	278,236.10	97,852.76	376,088.86	11,464,094.52	10	10	9.5	0.382136
49	25-Jan-10	274,555.54	95,534.12	370,089.66	11,189,538.98	10	10	9.5	0.372985
50	25-Feb-10	270,922.21	93,246.16	364,168.37	10,918,616.77	10	10	9.5	0.363954
51	25-Mar-10	267,335.53	90,988.47	358,324.00	10,651,281.24	10	10	9.5	0.355043
52	25-Apr-10	263,794.90	88,760.68	352,555.57	10,387,486.34	10	10	9.5	0.34625
53	25-May-10	260,299.72	86,562.39	346,862.11	10,127,186.62	10	10	9.5	0.337573
54	25-Jun-10	256,849.43	84,393.22	341,242.65	9,870,337.20	10	10	9.5	0.329011
55	25-Jul-10	253,443.44	82,252.81	335,696.25	9,616,893.75	10	10	9.5	0.320563
56	25-Aug-10	250,081.21	80,140.78	330,221.99	9,366,812.54	10	10	9.5	0.312227
57	25-Sep-10	246,762.16	78,056.77	324,818.93	9,120,050.39	10	10	9.5	0.304002
58	25-Oct-10	243,485.75	76,000.42	319,486.17	8,876,564.64	10	10	9.5	0.295885
59	25-Nov-10	240,251.43	73,971.37	314,222.80	8,636,313.21	10	10	9.5	0.287877
60	25-Dec-10	237,058.67	71,969.28	309,027.95	8,399,254.54	10	10	9.5	0.279975
61	25-Jan-11	190,217.79	69,993.79	260,211.57	8,209,036.76	10	10	9.5	0.273635
62	25-Feb-11	187,267.77	68,408.64	255,676.41	8,021,768.98	10	10	9.5	0.267392
63	25-Mar-11	184,357.20	66,848.07	251,205.27	7,837,411.78	10	10	9.5	0.261247
64	25-Apr-11	181,485.55	65,311.76	246,797.31	7,655,926.24	10	10	9.5	0.255198
65	25-May-11	178,652.33	63,799.39	242,451.71	7,477,273.91	10	10	9.5	0.249242
66	25-Jun-11	175,857.04	62,310.62	238,167.65	7,301,416.88	10	10	9.5	0.243381
67	25-Jul-11	173,099.19	60,845.14	233,944.33	7,128,317.69	10	10	9.5	0.237611
68	25-Aug-11	170,378.31	59,402.65	229,780.95	6,957,939.38	10	10	9.5	0.231931
69	25-Sep-11	167,693.91	57,982.83	225,676.74	6,790,245.47	10	10	9.5	0.226342
70	25-Oct-11	165,045.53	56,585.38	221,630.91	6,625,199.94	10	10	9.5	0.22084
71	25-Nov-11	162,432.70	55,210.00	217,642.70	6,462,767.24	10	10	9.5	0.215426
72	25-Dec-11	159,854.97	53,856.39	213,711.36	6,302,912.27	10	10	9.5	0.210097
73	25-Jan-12	146,790.28	52,524.27	199,314.55	6,156,121.99	10	10	9.5	0.205204
74	25-Feb-12	144,406.27	51,301.02	195,707.29	6,011,715.72	10	10	9.5	0.200391
75	25-Mar-12	142,055.25	50,097.63	192,152.88	5,869,660.47	10	10	9.5	0.195655
76	25-Apr-12	139,736.78	48,913.84	188,650.61	5,729,923.70	10	10	9.5	0.190997
77	25-May-12	137,450.43	47,749.36	185,199.79	5,592,473.27	10	10	9.5	0.186416
78	25-Jun-12	135,195.79	46,603.94	181,799.73	5,457,277.48	10	10	9.5	0.181909
79	25-Jul-12	132,972.44	45,477.31	178,449.76	5,324,305.03	10	10	9.5	0.177477
80	25-Aug-12	130,779.98	44,369.21	175,149.19	5,193,525.05	10	10	9.5	0.173118
81	25-Sep-12	128,618.00	43,279.38	171,897.37	5,064,907.05	10	10	9.5	0.16883
82	25-Oct-12	126,486.10	42,207.56	168,693.65	4,938,420.96	10	10	9.5	0.164614
83	25-Nov-12	124,383.88	41,153.51	165,537.39	4,814,037.08	10	10	9.5	0.160468
84	25-Dec-12	122,310.97	40,116.98	162,427.94	4,691,726.11	10	10	9.5	0.156391
85	25-Jan-13	101,272.89	39,097.72	140,370.61	4,590,453.22	10	10	9.5	0.153015
86	25-Feb-13	99,564.01	38,253.78	137,817.79	4,490,889.21	10	10	9.5	0.149696
87	25-Mar-13	97,880.24	37,424.08	135,304.32	4,393,008.97	10	10	9.5	0.146434
88	25-Apr-13	96,221.23	36,608.41	132,829.64	4,296,787.74	10	10	9.5	0.143226
89	25-May-13	94,586.65	35,806.56	130,393.22	4,202,201.08	10	10	9.5	0.140073
90	25-Jun-13	92,976.17	35,018.34	127,994.51	4,109,224.92	10	10	9.5	0.136974
91	25-Jul-13	91,389.44	34,243.54	125,632.98	4,017,835.48	10	10	9.5	0.133928
92	25-Aug-13	89,826.15	33,481.96	123,308.11	3,928,009.32	10	10	9.5	0.130934
93	25-Sep-13	88,285.98	32,733.41	121,019.39	3,839,723.35	10	10	9.5	0.127991
94	25-Oct-13	86,768.60	31,997.69	118,766.30	3,752,954.74	10	10	9.5	0.125098
95	25-Nov-13	85,273.72	31,274.62	116,548.34	3,667,681.03	10	10	9.5	0.122256
96	25-Dec-13	83,801.01	30,564.01	114,365.02	3,583,880.02	10	10	9.5	0.119463
97	25-Jan-14	65,974.48	29,865.67	95,840.14	3,517,905.54	10	10	9.5	0.117264
98	25-Feb-14	64,896.13	29,315.88	94,212.01	3,453,009.41	10	10	9.5	0.1151
99	25-Mar-14	63,833.98	28,775.08	92,609.06	3,389,175.42	10	10	9.5	0.112973
100	25-Apr-14	62,787.79	28,243.13	91,030.92	3,326,387.63	10	10	9.5	0.11088
101	25-May-14	61,757.33	27,719.90	89,477.23	3,264,630.30	10	10	9.5	0.108821
102	25-Jun-14	60,742.38	27,205.25	87,947.64	3,203,887.92	10	10	9.5	0.106796
103	25-Jul-14	59,742.72	26,699.07	86,441.79	3,144,145.20	10	10	9.5	0.104805
104	25-Aug-14	58,758.13	26,201.21	84,959.34	3,085,387.06	10	10	9.5	0.102846
105	25-Sep-14	57,788.40	25,711.56	83,499.96	3,027,598.66	10	10	9.5	0.10092
106	25-Oct-14	56,833.32	25,229.99	82,063.31	2,970,765.34	10	10	9.5	0.099026
107	25-Nov-14	55,892.67	24,756.38	80,649.05	2,914,872.67	10	10	9.5	0.097162
108	25-Dec-14	54,966.25	24,290.61	79,256.85	2,859,906.42	10	10	9.5	0.09533
109	25-Jan-15	40,418.19	23,832.55	64,250.74	2,819,488.24	10	10	9.5	0.093983
110	25-Feb-15	39,876.92	23,495.74	63,372.66	2,779,611.32	10	10	9.5	0.092654
111	25-Mar-15	39,342.69	23,163.43	62,506.12	2,740,268.62	10	10	9.5	0.091342
112	25-Apr-15	38,815.42	22,835.57	61,650.99	2,701,453.20	10	10	9.5	0.090048
113	25-May-15	38,295.01	22,512.11	60,807.12	2,663,158.19	10	10	9.5	0.088772
114	25-Jun-15	37,781.38	22,192.98	59,974.37	2,625,376.80	10	10	9.5	0.087513
115	25-Jul-15	37,481.95	21,878.14	59,360.09	2,587,894.85	10	10	9.5	0.086263
116	25-Aug-15	36,977.37	21,565.79	58,543.16	2,550,917.48	10	10	9.5	0.085031
117	25-Sep-15	37,434.66	21,257.65	58,692.30	2,513,482.82	10	10	9.5	0.083783
118	25-Oct-15	36,923.89	20,945.69	57,869.58	2,476,558.93	10	10	9.5	0.082552
119	25-Nov-15	36,419.84	20,637.99	57,057.83	2,440,139.09	10	10	9.5	0.081338
120	25-Dec-15	35,922.42	20,334.49	56,256.91	2,404,216.67	10	10	9.5	0.080141
121	25-Jan-16	35,431.54	20,035.14	55,466.68	2,368,785.13	10	10	9.5	0.07896
122	25-Feb-16	34,947.12	19,739.88	54,687.00	2,333,838.01	10	10	9.5	0.077795
123	25-Mar-16	34,469.07	19,448.65	53,917.72	2,299,368.93	10	10	9.5	0.076646
124	25-Apr-16	33,997.32	19,161.41	53,158.73	2,265,371.61	10	10	9.5	0.075512
125	25-May-16	33,531.78	18,878.10	52,409.88	2,231,839.84	10	10	9.5	0.074395
126	25-Jun-16	33,072.37	18,598.67	51,671.03	2,198,767.47	10	10	9.5	0.073292
127	25-Jul-16	32,619.01	18,323.06	50,942.07	2,166,148.45	10	10	9.5	0.072205
128	25-Aug-16	32,171.63	18,051.24	50,222.87	2,133,976.82	10	10	9.5	0.071133
129	25-Sep-16	31,730.15	17,783.14	49,513.29	2,102,246.68	10	10	9.5	0.070075
130	25-Oct-16	31,294.48	17,518.72	48,813.21	2,070,952.19	10	10	9.5	0.069032
131	25-Nov-16	30,864.57	17,257.93	48,122.50	2,040,087.63	10	10	9.5	0.068003
132	25-Dec-16	30,440.32	17,000.73	47,441.05	2,009,647.31	10	10	9.5	0.066988
133	25-Jan-17	30,021.68	16,747.06	46,768.74	1,979,625.63	10	10	9.5	0.065988
134	25-Feb-17	29,608.56	16,496.88	46,105.44	1,950,017.07	10	10	9.5	0.065001
135	25-Mar-17	29,200.90	16,250.14	45,451.04	1,920,816.17	10	10	9.5	0.064027
136	25-Apr-17	28,798.62	16,006.80	44,805.42	1,892,017.55	10	10	9.5	0.063067
137	25-May-17	28,401.66	15,766.81	44,168.47	1,863,615.89	10	10	9.5	0.062121
138	25-Jun-17	28,009.95	15,530.13	43,540.08	1,835,605.94	10	10	9.5	0.061187
139	25-Jul-17	27,623.41	15,296.72	42,920.13	1,807,982.53	10	10	9.5	0.060266
140	25-Aug-17	27,241.99	15,066.52	42,308.51	1,780,740.55	10	10	9.5	0.059358
141	25-Sep-17	26,865.61	14,839.50	41,705.11	1,753,874.94	10	10	9.5	0.058462
142	25-Oct-17	26,494.21	14,615.62	41,109.84	1,727,380.72	10	10	9.5	0.057579
143	25-Nov-17	26,127.73	14,394.84	40,522.57	1,701,252.99	10	10	9.5	0.056708
144	25-Dec-17	25,766.11	14,177.11	39,943.22	1,675,486.88	10	10	9.5	0.05585
145	25-Jan-18	25,409.27	13,962.39	39,371.66	1,650,077.61	10	10	9.5	0.055003
146	25-Feb-18	25,057.17	13,750.65	38,807.81	1,625,020.44	10	10	9.5	0.054167
147	25-Mar-18	24,709.73	13,541.84	38,251.56	1,600,310.72	10	10	9.5	0.053344
148	25-Apr-18	24,366.89	13,335.92	37,702.81	1,575,943.82	10	10	9.5	0.052531
149	25-May-18	24,028.61	13,132.87	37,161.47	1,551,915.22	10	10	9.5	0.051731
150	25-Jun-18	23,694.81	12,932.63	36,627.43	1,528,220.41	10	10	9.5	0.050941
151	25-Jul-18	23,365.44	12,735.17	36,100.61	1,504,854.97	10	10	9.5	0.050162
152	25-Aug-18	23,040.44	12,540.46	35,580.90	1,481,814.53	10	10	9.5	0.049394
153	25-Sep-18	22,719.77	12,348.45	35,068.22	1,459,094.76	10	10	9.5	0.048636
154	25-Oct-18	22,403.35	12,159.12	34,562.47	1,436,691.41	10	10	9.5	0.04789
155	25-Nov-18	22,091.13	11,972.43	34,063.56	1,414,600.28	10	10	9.5	0.047153
156	25-Dec-18	21,783.07	11,788.34	33,571.41	1,392,817.21	10	10	9.5	0.046427
157	25-Jan-19	21,479.11	11,606.81	33,085.92	1,371,338.10	10	10	9.5	0.045711
158	25-Feb-19	21,179.19	11,427.82	32,607.00	1,350,158.91	10	10	9.5	0.045005
159	25-Mar-19	20,883.26	11,251.32	32,134.58	1,329,275.66	10	10	9.5	0.044309
160	25-Apr-19	20,591.26	11,077.30	31,668.56	1,308,684.39	10	10	9.5	0.043623
161	25-May-19	20,303.16	10,905.70	31,208.87	1,288,381.23	10	10	9.5	0.042946
162	25-Jun-19	20,018.90	10,736.51	30,755.41	1,268,362.33	10	10	9.5	0.042279
163	25-Jul-19	19,738.42	10,569.69	30,308.11	1,248,623.91	10	10	9.5	0.041621
164	25-Aug-19	19,461.69	10,405.20	29,866.88	1,229,162.23	10	10	9.5	0.040972
165	25-Sep-19	19,188.64	10,243.02	29,431.66	1,209,973.59	10	10	9.5	0.040332
166	25-Oct-19	18,919.24	10,083.11	29,002.35	1,191,054.35	10	10	9.5	0.039702
167	25-Nov-19	18,653.43	9,925.45	28,578.88	1,172,400.92	10	10	9.5	0.03908
168	25-Dec-19	18,391.17	9,770.01	28,161.18	1,154,009.75	10	10	9.5	0.038467
169	25-Jan-20	18,132.41	9,616.75	27,749.16	1,135,877.34	10	10	9.5	0.037863
170	25-Feb-20	17,877.11	9,465.64	27,342.76	1,118,000.23	10	10	9.5	0.037267
171	25-Mar-20	17,625.22	9,316.67	26,941.89	1,100,375.00	10	10	9.5	0.036679
172	25-Apr-20	17,376.70	9,169.79	26,546.50	1,082,998.30	10	10	9.5	0.0361
173	25-May-20	17,131.51	9,024.99	26,156.50	1,065,866.79	10	10	9.5	0.035529
174	25-Jun-20	16,889.59	8,882.22	25,771.82	1,048,977.20	10	10	9.5	0.034966
175	25-Jul-20	16,650.92	8,741.48	25,392.39	1,032,326.28	10	10	9.5	0.034411
176	25-Aug-20	16,415.44	8,602.72	25,018.16	1,015,910.84	10	10	9.5	0.033864
177	25-Sep-20	16,183.11	8,465.92	24,649.03	999,727.73	10	10	9.5	0.033324
178	25-Oct-20	15,953.90	8,331.06	24,284.96	983,773.83	10	10	9.5	0.032792
179	25-Nov-20	15,727.76	8,198.12	23,925.87	968,046.08	10	10	9.5	0.032268
180	25-Dec-20	15,504.65	8,067.05	23,571.70	952,541.43	10	10	9.5	0.031751
181	25-Jan-21	15,284.54	7,937.85	23,222.38	937,256.89	10	10	9.5	0.031242
182	25-Feb-21	15,067.38	7,810.47	22,877.85	922,189.51	10	10	9.5	0.03074
183	25-Mar-21	14,853.13	7,684.91	22,538.05	907,336.38	10	10	9.5	0.030245
184	25-Apr-21	14,641.77	7,561.14	22,202.90	892,694.61	10	10	9.5	0.029756
185	25-May-21	14,433.24	7,439.12	21,872.36	878,261.37	10	10	9.5	0.029275
186	25-Jun-21	14,227.52	7,318.84	21,546.36	864,033.85	10	10	9.5	0.028801
187	25-Jul-21	14,024.56	7,200.28	21,224.85	850,009.29	10	10	9.5	0.028334
188	25-Aug-21	13,824.34	7,083.41	20,907.75	836,184.95	10	10	9.5	0.027873
189	25-Sep-21	13,626.81	6,968.21	20,595.02	822,558.14	10	10	9.5	0.027419
190	25-Oct-21	13,431.94	6,854.65	20,286.59	809,126.20	10	10	9.5	0.026971
191	25-Nov-21	13,239.70	6,742.72	19,982.41	795,886.50	10	10	9.5	0.02653
192	25-Dec-21	13,050.04	6,632.39	19,682.43	782,836.46	10	10	9.5	0.026095
193	25-Jan-22	12,862.95	6,523.64	19,386.58	769,973.51	10	10	9.5	0.025666
194	25-Feb-22	12,678.37	6,416.45	19,094.82	757,295.14	10	10	9.5	0.025243
195	25-Mar-22	12,496.29	6,310.79	18,807.08	744,798.85	10	10	9.5	0.024827
196	25-Apr-22	12,316.67	6,206.66	18,523.32	732,482.19	10	10	9.5	0.024416
197	25-May-22	12,139.47	6,104.02	18,243.49	720,342.72	10	10	9.5	0.024011
198	25-Jun-22	11,964.66	6,002.86	17,967.52	708,378.05	10	10	9.5	0.023613
199	25-Jul-22	11,792.22	5,903.15	17,695.37	696,585.83	10	10	9.5	0.02322
200	25-Aug-22	11,622.12	5,804.88	17,427.00	684,963.71	10	10	9.5	0.022832
201	25-Sep-22	11,454.31	5,708.03	17,162.34	673,509.41	10	10	9.5	0.02245
202	25-Oct-22	11,288.77	5,612.58	16,901.35	662,220.63	10	10	9.5	0.022074
203	25-Nov-22	11,125.48	5,518.51	16,643.98	651,095.15	10	10	9.5	0.021703
204	25-Dec-22	10,964.40	5,425.79	16,390.19	640,130.76	10	10	9.5	0.021338
205	25-Jan-23	10,805.50	5,334.42	16,139.92	629,325.26	10	10	9.5	0.020978
206	25-Feb-23	10,648.76	5,244.38	15,893.13	618,676.50	10	10	9.5	0.020623
207	25-Mar-23	10,494.14	5,155.64	15,649.78	608,182.36	10	10	9.5	0.020273
208	25-Apr-23	10,341.62	5,068.19	15,409.81	597,840.74	10	10	9.5	0.019928
209	25-May-23	10,191.17	4,982.01	15,173.18	587,649.57	10	10	9.5	0.019588
210	25-Jun-23	10,042.77	4,897.08	14,939.85	577,606.79	10	10	9.5	0.019254
211	25-Jul-23	9,896.39	4,813.39	14,709.78	567,710.41	10	10	9.5	0.018924
212	25-Aug-23	9,751.99	4,730.92	14,482.91	557,958.41	10	10	9.5	0.018599
213	25-Sep-23	9,609.56	4,649.65	14,259.22	548,348.85	10	10	9.5	0.018278
214	25-Oct-23	9,469.07	4,569.57	14,038.64	538,879.78	10	10	9.5	0.017963
215	25-Nov-23	9,330.49	4,490.66	13,821.16	529,549.29	10	10	9.5	0.017652
216	25-Dec-23	9,193.80	4,412.91	13,606.71	520,355.48	10	10	9.5	0.017345
217	25-Jan-24	9,058.98	4,336.30	13,395.27	511,296.51	10	10	9.5	0.017043
218	25-Feb-24	8,925.99	4,260.80	13,186.79	502,370.52	10	10	9.5	0.016746
219	25-Mar-24	8,794.82	4,186.42	12,981.24	493,575.70	10	10	9.5	0.016453
220	25-Apr-24	8,665.44	4,113.13	12,778.57	484,910.26	10	10	9.5	0.016164
221	25-May-24	8,537.82	4,040.92	12,578.74	476,372.44	10	10	9.5	0.015879
222	25-Jun-24	8,411.95	3,969.77	12,381.72	467,960.48	10	10	9.5	0.015599
223	25-Jul-24	8,287.81	3,899.67	12,187.48	459,672.68	10	10	9.5	0.015322
224	25-Aug-24	8,165.36	3,830.61	11,995.96	451,507.32	10	10	9.5	0.01505
225	25-Sep-24	8,044.58	3,762.56	11,807.14	443,462.74	10	10	9.5	0.014782
226	25-Oct-24	7,925.46	3,695.52	11,620.98	435,537.28	10	10	9.5	0.014518
227	25-Nov-24	7,807.97	3,629.48	11,437.45	427,729.30	10	10	9.5	0.014258
228	25-Dec-24	7,692.10	3,564.41	11,256.51	420,037.21	10	10	9.5	0.014001
229	25-Jan-25	7,577.81	3,500.31	11,078.12	412,459.40	10	10	9.5	0.013749
230	25-Feb-25	7,465.09	3,437.16	10,902.25	404,994.30	10	10	9.5	0.0135
231	25-Mar-25	7,353.92	3,374.95	10,728.87	397,640.38	10	10	9.5	0.013255
232	25-Apr-25	7,244.28	3,313.67	10,557.95	390,396.10	10	10	9.5	0.013013
233	25-May-25	7,136.14	3,253.30	10,389.44	383,259.96	10	10	9.5	0.012775
234	25-Jun-25	7,029.50	3,193.83	10,223.33	376,230.46	10	10	9.5	0.012541
235	25-Jul-25	6,924.32	3,135.25	10,059.57	369,306.15	10	10	9.5	0.01231
236	25-Aug-25	6,820.58	3,077.55	9,898.13	362,485.56	10	10	9.5	0.012083
237	25-Sep-25	6,718.28	3,020.71	9,738.99	355,767.28	10	10	9.5	0.011859
238	25-Oct-25	6,617.39	2,964.73	9,582.12	349,149.89	10	10	9.5	0.011638
239	25-Nov-25	6,517.89	2,909.58	9,427.47	342,632.01	10	10	9.5	0.011421
240	25-Dec-25	6,419.76	2,855.27	9,275.03	336,212.24	10	10	9.5	0.011207
241	25-Jan-26	6,322.99	2,801.77	9,124.76	329,889.25	10	10	9.5	0.010996
242	25-Feb-26	6,227.56	2,749.08	8,976.63	323,661.70	10	10	9.5	0.010789
243	25-Mar-26	6,133.44	2,697.18	8,830.62	317,528.26	10	10	9.5	0.010584
244	25-Apr-26	6,040.63	2,646.07	8,686.70	311,487.63	10	10	9.5	0.010383
245	25-May-26	5,949.10	2,595.73	8,544.83	305,538.53	10	10	9.5	0.010185
246	25-Jun-26	5,858.84	2,546.15	8,404.99	299,679.69	10	10	9.5	0.009989
247	25-Jul-26	5,769.83	2,497.33	8,267.16	293,909.86	10	10	9.5	0.009797
248	25-Aug-26	5,682.06	2,449.25	8,131.31	288,227.80	10	10	9.5	0.009608
249	25-Sep-26	5,595.50	2,401.90	7,997.40	282,632.30	10	10	9.5	0.009421
250	25-Oct-26	5,510.15	2,355.27	7,865.41	277,122.16	10	10	9.5	0.009237
251	25-Nov-26	5,425.98	2,309.35	7,735.33	271,696.18	10	10	9.5	0.009057
252	25-Dec-26	5,342.98	2,264.13	7,607.11	266,353.20	10	10	9.5	0.008878
253	25-Jan-27	5,261.13	2,219.61	7,480.74	261,092.07	10	10	9.5	0.008703
254	25-Feb-27	5,180.43	2,175.77	7,356.20	255,911.64	10	10	9.5	0.00853
255	25-Mar-27	5,100.85	2,132.60	7,233.45	250,810.79	10	10	9.5	0.00836
256	25-Apr-27	5,022.38	2,090.09	7,112.47	245,788.41	10	10	9.5	0.008193
257	25-May-27	4,945.00	2,048.24	6,993.24	240,843.40	10	10	9.5	0.008028
258	25-Jun-27	4,868.71	2,007.03	6,875.74	235,974.70	10	10	9.5	0.007866
259	25-Jul-27	4,793.48	1,966.46	6,759.93	231,181.22	10	10	9.5	0.007706
260	25-Aug-27	4,719.30	1,926.51	6,645.81	226,461.92	10	10	9.5	0.007549
261	25-Sep-27	4,646.15	1,887.18	6,533.34	221,815.77	10	10	9.5	0.007394
262	25-Oct-27	4,574.04	1,848.46	6,422.50	217,241.73	10	10	9.5	0.007241
263	25-Nov-27	4,502.93	1,810.35	6,313.28	212,738.80	10	10	9.5	0.007091
264	25-Dec-27	4,432.82	1,772.82	6,205.64	208,305.99	10	10	9.5	0.006944
265	25-Jan-28	4,363.69	1,735.88	6,099.57	203,942.30	10	10	9.5	0.006798
266	25-Feb-28	4,295.53	1,699.52	5,995.05	199,646.77	10	10	9.5	0.006655
267	25-Mar-28	4,228.33	1,663.72	5,892.05	195,418.44	10	10	9.5	0.006514
268	25-Apr-28	4,162.07	1,628.49	5,790.56	191,256.37	10	10	9.5	0.006375
269	25-May-28	4,096.75	1,593.80	5,690.55	187,159.63	10	10	9.5	0.006239
270	25-Jun-28	4,032.34	1,559.66	5,592.00	183,127.29	10	10	9.5	0.006104
271	25-Jul-28	3,968.84	1,526.06	5,494.90	179,158.45	10	10	9.5	0.005972
272	25-Aug-28	3,906.24	1,492.99	5,399.22	175,252.21	10	10	9.5	0.005842
273	25-Sep-28	3,844.52	1,460.44	5,304.95	171,407.70	10	10	9.5	0.005714
274	25-Oct-28	3,783.67	1,428.40	5,212.06	167,624.03	10	10	9.5	0.005587
275	25-Nov-28	3,723.68	1,396.87	5,120.54	163,900.36	10	10	9.5	0.005463
276	25-Dec-28	3,664.53	1,365.84	5,030.37	160,235.82	10	10	9.5	0.005341
277	25-Jan-29	3,606.23	1,335.30	4,941.53	156,629.60	10	10	9.5	0.005221
278	25-Feb-29	3,548.75	1,305.25	4,853.99	153,080.85	10	10	9.5	0.005103
279	25-Mar-29	3,492.08	1,275.67	4,767.75	149,588.77	10	10	9.5	0.004986
280	25-Apr-29	3,436.22	1,246.57	4,682.79	146,152.55	10	10	9.5	0.004872
281	25-May-29	3,381.15	1,217.94	4,599.09	142,771.40	10	10	9.5	0.004759
282	25-Jun-29	3,326.86	1,189.76	4,516.62	139,444.54	10	10	9.5	0.004648
283	25-Jul-29	3,273.34	1,162.04	4,435.38	136,171.20	10	10	9.5	0.004539
284	25-Aug-29	3,220.59	1,134.76	4,355.35	132,950.61	10	10	9.5	0.004432
285	25-Sep-29	3,168.58	1,107.92	4,276.51	129,782.02	10	10	9.5	0.004326
286	25-Oct-29	3,117.32	1,081.52	4,198.84	126,664.70	10	10	9.5	0.004222
287	25-Nov-29	3,066.79	1,055.54	4,122.33	123,597.92	10	10	9.5	0.00412
288	25-Dec-29	3,016.98	1,029.98	4,046.96	120,580.94	10	10	9.5	0.004019
289	25-Jan-30	2,967.88	1,004.84	3,972.72	117,613.06	10	10	9.5	0.00392
290	25-Feb-30	2,919.48	980.11	3,899.59	114,693.58	10	10	9.5	0.003823
291	25-Mar-30	2,871.77	955.78	3,827.55	111,821.81	10	10	9.5	0.003727
292	25-Apr-30	2,824.75	931.85	3,756.60	108,997.06	10	10	9.5	0.003633
293	25-May-30	2,778.40	908.31	3,686.71	106,218.67	10	10	9.5	0.003541
294	25-Jun-30	2,732.71	885.16	3,617.87	103,485.95	10	10	9.5	0.00345
295	25-Jul-30	2,687.69	862.38	3,550.07	100,798.26	10	10	9.5	0.00336
296	25-Aug-30	2,643.30	839.99	3,483.29	98,154.96	10	10	9.5	0.003272
297	25-Sep-30	2,599.56	817.96	3,417.52	95,555.40	10	10	9.5	0.003185
298	25-Oct-30	2,556.45	796.30	3,352.74	92,998.96	10	10	9.5	0.0031
299	25-Nov-30	2,513.95	774.99	3,288.94	90,485.00	10	10	9.5	0.003016
300	25-Dec-30	2,472.07	754.04	3,226.11	88,012.93	10	10	9.5	0.002934
301	25-Jan-31	2,430.79	733.44	3,164.24	85,582.14	10	10	9.5	0.002853
302	25-Feb-31	2,390.11	713.18	3,103.30	83,192.02	10	10	9.5	0.002773
303	25-Mar-31	2,350.02	693.27	3,043.29	80,842.00	10	10	9.5	0.002695
304	25-Apr-31	2,310.51	673.68	2,984.19	78,531.49	10	10	9.5	0.002618
305	25-May-31	2,271.57	654.43	2,926.00	76,259.92	10	10	9.5	0.002542
306	25-Jun-31	2,233.20	635.50	2,868.69	74,026.72	10	10	9.5	0.002468
307	25-Jul-31	2,195.38	616.89	2,812.27	71,831.35	10	10	9.5	0.002394
308	25-Aug-31	2,158.11	598.59	2,756.70	69,673.24	10	10	9.5	0.002322
309	25-Sep-31	2,121.38	580.61	2,701.99	67,551.86	10	10	9.5	0.002252
310	25-Oct-31	2,085.19	562.93	2,648.12	65,466.67	10	10	9.5	0.002182
311	25-Nov-31	2,049.52	545.56	2,595.08	63,417.15	10	10	9.5	0.002114
312	25-Dec-31	2,014.38	528.48	2,542.85	61,402.77	10	10	9.5	0.002047
313	25-Jan-32	1,979.74	511.69	2,491.43	59,423.03	10	10	9.5	0.001981
314	25-Feb-32	1,945.62	495.19	2,440.81	57,477.41	10	10	9.5	0.001916
315	25-Mar-32	1,911.99	478.98	2,390.97	55,565.42	10	10	9.5	0.001852
316	25-Apr-32	1,878.85	463.05	2,341.90	53,686.57	10	10	9.5	0.00179
317	25-May-32	1,846.21	447.39	2,293.59	51,840.36	10	10	9.5	0.001728
318	25-Jun-32	1,814.03	432.00	2,246.04	50,026.33	10	10	9.5	0.001668
319	25-Jul-32	1,782.34	416.89	2,199.22	48,243.99	10	10	9.5	0.001608
320	25-Aug-32	1,751.10	402.03	2,153.14	46,492.89	10	10	9.5	0.00155
321	25-Sep-32	1,720.33	387.44	2,107.77	44,772.55	10	10	9.5	0.001492
322	25-Oct-32	1,690.01	373.10	2,063.12	43,082.54	10	10	9.5	0.001436
323	25-Nov-32	1,660.14	359.02	2,019.16	41,422.40	10	10	9.5	0.001381
324	25-Dec-32	1,630.71	345.19	1,975.90	39,791.69	10	10	9.5	0.001326
325	25-Jan-33	1,601.71	331.60	1,933.31	38,189.98	10	10	9.5	0.001273
326	25-Feb-33	1,573.15	318.25	1,891.40	36,616.84	10	10	9.5	0.001221
327	25-Mar-33	1,545.00	305.14	1,850.14	35,071.83	10	10	9.5	0.001169
328	25-Apr-33	1,517.28	292.27	1,809.54	33,554.56	10	10	9.5	0.001118
329	25-May-33	1,489.96	279.62	1,769.58	32,064.60	10	10	9.5	0.001069
330	25-Jun-33	1,463.05	267.20	1,730.26	30,601.55	10	10	9.5	0.00102
331	25-Jul-33	1,436.54	255.01	1,691.56	29,165.00	10	10	9.5	0.000972
332	25-Aug-33	1,410.43	243.04	1,653.47	27,754.57	10	10	9.5	0.000925
333	25-Sep-33	1,384.71	231.29	1,615.99	26,369.87	10	10	9.5	0.000879
334	25-Oct-33	1,359.37	219.75	1,579.11	25,010.50	10	10	9.5	0.000834
335	25-Nov-33	1,334.40	208.42	1,542.83	23,676.10	10	10	9.5	0.000789
336	25-Dec-33	1,309.82	197.30	1,507.12	22,366.28	10	10	9.5	0.000746
337	25-Jan-34	1,285.60	186.39	1,471.98	21,080.68	10	10	9.5	0.000703
338	25-Feb-34	1,261.74	175.67	1,437.42	19,818.94	10	10	9.5	0.000661
339	25-Mar-34	1,238.25	165.16	1,403.40	18,580.69	10	10	9.5	0.000619
340	25-Apr-34	1,215.10	154.84	1,369.94	17,365.59	10	10	9.5	0.000579
341	25-May-34	1,192.31	144.71	1,337.02	16,173.28	10	10	9.5	0.000539
342	25-Jun-34	1,169.86	134.78	1,304.63	15,003.43	10	10	9.5	0.0005
343	25-Jul-34	1,147.74	125.03	1,272.77	13,855.68	10	10	9.5	0.000462
344	25-Aug-34	1,125.97	115.46	1,241.43	12,729.72	10	10	9.5	0.000424
345	25-Sep-34	1,104.52	106.08	1,210.60	11,625.20	10	10	9.5	0.000388
346	25-Oct-34	1,083.39	96.88	1,180.27	10,541.81	10	10	9.5	0.000351
347	25-Nov-34	1,062.59	87.85	1,150.44	9,479.22	10	10	9.5	0.000316
348	25-Dec-34	1,042.11	78.99	1,121.10	8,437.11	10	10	9.5	0.000281
349	25-Jan-35	1,021.93	70.31	1,092.24	7,415.18	10	10	9.5	0.000247
350	25-Feb-35	1,002.06	61.79	1,063.86	6,413.12	10	10	9.5	0.000214
351	25-Mar-35	982.50	53.44	1,035.94	5,430.62	10	10	9.5	0.000181
352	25-Apr-35	963.23	45.26	1,008.49	4,467.38	10	10	9.5	0.000149
353	25-May-35	944.26	37.23	981.49	3,523.12	10	10	9.5	0.000117
354	25-Jun-35	925.59	29.36	954.94	2,597.53	10	10	9.5	8.66E-05
355	25-Jul-35	876.48	21.65	898.13	1,721.05	10	10	9.5	5.74E-05
356	25-Aug-35	859.00	14.34	873.34	862.05	10	10	9.5	2.87E-05
357	25-Sep-35	691.86	7.18	699.04	170.19	10	10	9.5	5.67E-06
358	25-Oct-35	170.19	1.42	171.61	0	10	10	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	444,069.09	119,750.00	563,819.09	29,555,930.91	4.79	4.79	4.29	0.985198
2	25-Feb-06	439,149.32	246,299.42	685,448.74	29,116,781.59	10	10	9.5	0.970559
3	25-Mar-06	434,282.74	242,639.85	676,922.59	28,682,498.85	10	10	9.5	0.956083
4	25-Apr-06	429,468.79	239,020.82	668,489.61	28,253,030.06	10	10	9.5	0.941768
5	25-May-06	424,706.89	235,441.92	660,148.81	27,828,323.17	10	10	9.5	0.927611
6	25-Jun-06	419,996.49	231,902.69	651,899.18	27,408,326.68	10	10	9.5	0.913611
7	25-Jul-06	415,337.04	228,402.72	643,739.76	26,992,989.65	10	10	9.5	0.899766
8	25-Aug-06	410,727.98	224,941.58	635,669.56	26,582,261.67	10	10	9.5	0.886075
9	25-Sep-06	406,168.78	221,518.85	627,687.63	26,176,092.89	10	10	9.5	0.872536
10	25-Oct-06	401,658.91	218,134.11	619,793.01	25,774,433.98	10	10	9.5	0.859148
11	25-Nov-06	397,197.82	214,786.95	611,984.77	25,377,236.16	10	10	9.5	0.845908
12	25-Dec-06	392,785.01	211,476.97	604,261.98	24,984,451.15	10	10	9.5	0.832815
13	25-Jan-07	388,419.95	208,203.76	596,623.71	24,596,031.20	10	10	9.5	0.819868
14	25-Feb-07	384,102.12	204,966.93	589,069.05	24,211,929.08	10	10	9.5	0.807064
15	25-Mar-07	379,831.03	201,766.08	581,597.10	23,832,098.05	10	10	9.5	0.794403
16	25-Apr-07	375,606.16	198,576.05	574,182.21	23,456,491.89	10	9.99875	9.5	0.781883
17	25-May-07	371,427.03	195,214.27	566,641.29	23,085,064.86	10	9.98688	9.5	0.769502
18	25-Jun-07	367,293.13	191,893.10	559,186.23	22,717,771.73	10	9.97492	9.5	0.757259
19	25-Jul-07	363,204.00	188,612.07	551,816.06	22,354,567.73	10	9.96288	9.5	0.745152
20	25-Aug-07	359,159.13	185,370.69	544,529.82	21,995,408.60	10	9.95076	9.5	0.73318
21	25-Sep-07	355,158.07	182,168.50	537,326.57	21,640,250.54	10	9.93854	9.5	0.721342
22	25-Oct-07	351,200.33	179,005.03	530,205.36	21,289,050.21	10	9.92623	9.5	0.709635
23	25-Nov-07	347,285.45	175,879.83	523,165.28	20,941,764.75	10	9.91382	9.5	0.698059
24	25-Dec-07	343,412.98	172,792.44	516,205.42	20,598,351.77	10	9.90131	9.5	0.686612
25	25-Jan-08	339,582.45	169,742.40	509,324.85	20,258,769.32	10	9.8887	9.5	0.675292
26	25-Feb-08	335,793.42	166,729.28	502,522.70	19,922,975.90	10	9.87598	9.5	0.664099
27	25-Mar-08	332,045.44	163,752.64	495,798.08	19,590,930.46	10	9.86314	9.5	0.653031
28	25-Apr-08	328,338.06	160,812.05	489,150.11	19,262,592.40	10	9.85019	9.5	0.642086
29	25-May-08	324,670.86	157,907.07	482,577.93	18,937,921.54	10	9.83712	9.5	0.631264
30	25-Jun-08	321,043.39	155,037.29	476,080.68	18,616,878.15	10	9.82393	9.5	0.620563
31	25-Jul-08	317,455.24	152,202.28	469,657.52	18,299,422.91	10	9.8106	9.5	0.609981
32	25-Aug-08	313,905.97	149,401.65	463,307.62	17,985,516.94	10	9.79714	9.5	0.599517
33	25-Sep-08	310,395.18	146,634.96	457,030.15	17,675,121.75	10	9.78354	9.5	0.589171
34	25-Oct-08	306,922.45	143,901.84	450,824.28	17,368,199.31	10	9.76979	9.5	0.57894
35	25-Nov-08	303,487.36	141,201.86	444,689.22	17,064,711.95	10	9.75589	9.5	0.568824
36	25-Dec-08	300,089.51	138,534.65	438,624.17	16,764,622.44	10	9.74183	9.5	0.558821
37	25-Jan-09	296,728.51	135,899.82	432,628.33	16,467,893.93	10	9.72761	9.5	0.54893
38	25-Feb-09	293,403.95	133,296.97	426,700.92	16,174,489.97	10	9.71323	9.5	0.53915
39	25-Mar-09	290,115.45	130,725.73	420,841.18	15,884,374.52	10	9.69866	9.5	0.529479
40	25-Apr-09	286,862.61	128,185.73	415,048.34	15,597,511.91	10	9.68391	9.5	0.519917
41	25-May-09	283,645.06	125,676.59	409,321.65	15,313,866.85	10	9.66897	9.5	0.510462
42	25-Jun-09	280,462.40	123,197.95	403,660.35	15,033,404.45	10	9.65383	9.5	0.501113
43	25-Jul-09	277,314.28	120,749.44	398,063.72	14,756,090.17	10	9.63849	9.5	0.49187
44	25-Aug-09	274,200.30	118,330.71	392,531.01	14,481,889.87	10	9.62293	9.5	0.48273
45	25-Sep-09	271,120.12	115,941.40	387,061.52	14,210,769.75	10	9.60715	9.5	0.473692
46	25-Oct-09	268,073.36	113,581.17	381,654.53	13,942,696.39	10	9.59113	9.5	0.464757
47	25-Nov-09	265,059.66	111,249.67	376,309.33	13,677,636.73	10	9.57488	9.5	0.455921
48	25-Dec-09	262,078.67	108,946.56	371,025.23	13,415,558.07	10	9.55837	9.5	0.447185
49	25-Jan-10	259,130.03	106,671.50	365,801.53	13,156,428.04	10	9.54159	9.5	0.438548
50	25-Feb-10	256,213.40	104,424.16	360,637.56	12,900,214.64	10	9.52455	9.5	0.430007
51	25-Mar-10	253,328.43	102,204.21	355,532.64	12,646,886.21	10	9.50721	9.5	0.421563
52	25-Apr-10	250,474.78	100,011.32	350,486.11	12,396,411.42	10	9.48958	9.5	0.413214
53	25-May-10	247,652.12	97,845.18	345,497.30	12,148,759.31	10	9.47163	9.5	0.404959
54	25-Jun-10	244,860.10	95,705.46	340,565.57	11,903,899.20	10	9.45336	9.5	0.396797
55	25-Jul-10	242,098.41	93,591.86	335,690.26	11,661,800.79	10	9.43474	9.5	0.388727
56	25-Aug-10	239,366.70	91,504.05	330,870.76	11,422,434.09	10	9.41577	9.5	0.380748
57	25-Sep-10	236,664.67	89,441.74	326,106.41	11,185,769.42	10	9.39643	9.5	0.372859
58	25-Oct-10	233,991.98	87,404.63	321,396.61	10,951,777.43	10	9.3767	9.5	0.365059
59	25-Nov-10	231,348.33	85,392.41	316,740.74	10,720,429.10	10	9.35655	9.5	0.357348
60	25-Dec-10	228,733.40	83,404.79	312,138.19	10,491,695.70	10	9.33598	9.5	0.349723
61	25-Jan-11	187,833.65	81,441.47	269,275.12	10,303,862.06	10	9.31496	9.5	0.343462
62	25-Feb-11	185,389.75	79,841.51	265,231.27	10,118,472.30	10	9.29844	9.5	0.337282
63	25-Mar-11	182,973.34	78,264.16	261,237.50	9,935,498.96	10	9.28174	9.5	0.331183
64	25-Apr-11	180,584.10	76,709.13	257,293.24	9,754,914.86	10	9.26486	9.5	0.325164
65	25-May-11	178,221.75	75,176.15	253,397.90	9,576,693.11	10	9.24779	9.5	0.319223
66	25-Jun-11	175,885.99	73,664.95	249,550.94	9,400,807.11	10	9.23053	9.5	0.31336
67	25-Jul-11	173,576.53	72,175.26	245,751.79	9,227,230.58	10	9.21307	9.5	0.307574
68	25-Aug-11	171,293.09	70,706.81	241,999.90	9,055,937.49	10	9.19541	9.5	0.301865
69	25-Sep-11	169,035.38	69,259.35	238,294.73	8,886,902.11	10	9.17754	9.5	0.29623
70	25-Oct-11	166,803.13	67,832.61	234,635.74	8,720,098.98	10	9.15945	9.5	0.29067
71	25-Nov-11	164,596.05	66,426.34	231,022.39	8,555,502.93	10	9.14114	9.5	0.285183
72	25-Dec-11	162,413.88	65,040.28	227,454.16	8,393,089.05	10	9.12259	9.5	0.27977
73	25-Jan-12	151,290.31	63,674.19	214,964.51	8,241,798.73	10	9.1038	9.5	0.274727
74	25-Feb-12	149,250.58	62,408.34	211,658.93	8,092,548.15	10	9.08661	9.5	0.269752
75	25-Mar-12	147,234.49	61,161.08	208,395.56	7,945,313.66	10	9.06924	9.5	0.264844
76	25-Apr-12	145,241.76	59,932.15	205,173.91	7,800,071.90	10	9.0517	9.5	0.260002
77	25-May-12	143,272.15	58,721.34	201,993.49	7,656,799.75	10	9.03397	9.5	0.255227
78	25-Jun-12	141,325.40	57,528.41	198,853.81	7,515,474.35	10	9.01605	9.5	0.250516
79	25-Jul-12	139,401.26	56,353.13	195,754.39	7,376,073.09	10	8.99794	9.5	0.245869
80	25-Aug-12	137,499.47	55,195.28	192,694.75	7,238,573.62	10	8.97962	9.5	0.241286
81	25-Sep-12	135,619.81	54,054.64	189,674.44	7,102,953.81	10	8.9611	9.5	0.236765
82	25-Oct-12	133,762.01	52,930.98	186,692.99	6,969,191.80	10	8.94236	9.5	0.232306
83	25-Nov-12	131,925.84	51,824.10	183,749.94	6,837,265.96	10	8.9234	9.5	0.227909
84	25-Dec-12	130,111.07	50,733.77	180,844.84	6,707,154.89	10	8.90422	9.5	0.223572
85	25-Jan-13	111,921.20	49,659.79	161,581.00	6,595,233.69	10	8.8848	9.5	0.219841
86	25-Feb-13	110,378.52	48,748.33	159,126.85	6,484,855.17	10	8.86974	9.5	0.216162
87	25-Mar-13	108,854.63	47,850.60	156,705.23	6,376,000.54	10	8.85459	9.5	0.212533
88	25-Apr-13	107,349.30	46,966.41	154,315.71	6,268,651.24	10	8.83935	9.5	0.208955
89	25-May-13	105,862.33	46,095.59	151,957.92	6,162,788.92	10	8.82402	9.5	0.205426
90	25-Jun-13	104,393.50	45,237.95	149,631.46	6,058,395.42	10	8.8086	9.5	0.201947
91	25-Jul-13	102,942.62	44,393.33	147,335.94	5,955,452.80	10	8.79309	9.5	0.198515
92	25-Aug-13	101,509.47	43,561.53	145,071.00	5,853,943.33	10	8.77747	9.5	0.195131
93	25-Sep-13	100,093.85	42,742.40	142,836.25	5,753,849.47	10	8.76177	9.5	0.191795
94	25-Oct-13	98,695.57	41,935.76	140,631.33	5,655,153.91	10	8.74596	9.5	0.188505
95	25-Nov-13	97,314.42	41,141.44	138,455.86	5,557,839.49	10	8.73004	9.5	0.185261
96	25-Dec-13	95,950.20	40,359.28	136,309.48	5,461,889.29	10	8.71402	9.5	0.182063
97	25-Jan-14	80,174.52	39,589.12	119,763.64	5,381,714.77	10	8.6979	9.5	0.17939
98	25-Feb-14	79,110.95	38,958.41	118,069.36	5,302,603.81	10	8.68684	9.5	0.176753
99	25-Mar-14	78,060.49	38,336.82	116,397.31	5,224,543.33	10	8.67577	9.5	0.174151
100	25-Apr-14	77,022.97	37,724.25	114,747.22	5,147,520.36	10	8.6647	9.5	0.171584
101	25-May-14	75,998.24	37,120.56	113,118.81	5,071,522.12	10	8.65362	9.5	0.169051
102	25-Jun-14	74,986.17	36,525.64	111,511.81	4,996,535.95	10	8.64253	9.5	0.166551
103	25-Jul-14	73,986.59	35,939.36	109,925.95	4,922,549.36	10	8.63143	9.5	0.164085
104	25-Aug-14	72,999.36	35,361.62	108,360.98	4,849,549.99	10	8.62032	9.5	0.161652
105	25-Sep-14	72,024.34	34,792.29	106,816.63	4,777,525.65	10	8.6092	9.5	0.159251
106	25-Oct-14	71,061.38	34,231.25	105,292.63	4,706,464.28	10	8.59807	9.5	0.156882
107	25-Nov-14	70,110.34	33,678.41	103,788.75	4,636,353.94	10	8.58693	9.5	0.154545
108	25-Dec-14	69,171.07	33,133.64	102,304.71	4,567,182.87	10	8.57578	9.5	0.152239
109	25-Jan-15	55,912.22	32,596.84	88,509.06	4,511,270.65	10	8.56462	9.5	0.150376
110	25-Feb-15	55,275.74	32,175.68	87,451.42	4,455,994.90	10	8.55875	9.5	0.148533
111	25-Mar-15	54,646.27	31,759.65	86,405.92	4,401,348.63	10	8.55288	9.5	0.146712
112	25-Apr-15	54,023.73	31,348.68	85,372.41	4,347,324.91	10	8.54702	9.5	0.144911
113	25-May-15	53,408.03	30,942.72	84,350.75	4,293,916.88	10	8.54117	9.5	0.143131
114	25-Jun-15	52,799.11	30,541.70	83,340.81	4,241,117.76	10	8.53534	9.5	0.141371
115	25-Jul-15	52,532.76	30,145.57	82,678.33	4,188,585.00	10	8.52952	9.5	0.13962
116	25-Aug-15	51,931.59	29,751.90	81,683.49	4,136,653.41	10	8.52371	9.5	0.137888
117	25-Sep-15	52,889.14	29,363.04	82,252.18	4,083,764.27	10	8.51791	9.5	0.136125
118	25-Oct-15	52,275.74	28,967.96	81,243.70	4,031,488.53	10	8.51214	9.5	0.134383
119	25-Nov-15	51,669.15	28,577.78	80,246.93	3,979,819.38	10	8.50637	9.5	0.132661
120	25-Dec-15	51,069.30	28,192.43	79,261.73	3,928,750.07	10	8.50062	9.5	0.130958
121	25-Jan-16	50,476.11	27,811.86	78,287.97	3,878,273.96	10	8.49487	9.5	0.129276
122	25-Feb-16	49,889.51	27,436.01	77,325.53	3,828,384.45	10	8.48914	9.5	0.127613
123	25-Mar-16	49,309.43	27,064.83	76,374.26	3,779,075.02	10	8.48342	9.5	0.125969
124	25-Apr-16	48,735.80	26,698.25	75,434.05	3,730,339.22	10	8.47771	9.5	0.124345
125	25-May-16	48,168.54	26,336.23	74,504.77	3,682,170.68	10	8.47201	9.5	0.122739
126	25-Jun-16	47,607.59	25,978.71	73,586.30	3,634,563.08	10	8.46632	9.5	0.121152
127	25-Jul-16	47,052.89	25,625.63	72,678.51	3,587,510.20	10	8.46065	9.5	0.119584
128	25-Aug-16	46,504.35	25,276.94	71,781.29	3,541,005.85	10	8.45498	9.5	0.118034
129	25-Sep-16	45,961.92	24,932.59	70,894.51	3,495,043.93	10	8.44932	9.5	0.116501
130	25-Oct-16	45,425.52	24,592.53	70,018.05	3,449,618.41	10	8.44368	9.5	0.114987
131	25-Nov-16	44,895.10	24,256.70	69,151.80	3,404,723.30	10	8.43805	9.5	0.113491
132	25-Dec-16	44,370.59	23,925.06	68,295.65	3,360,352.71	10	8.43242	9.5	0.112012
133	25-Jan-17	43,851.92	23,597.55	67,449.47	3,316,500.79	10	8.42681	9.5	0.11055
134	25-Feb-17	43,339.03	23,274.12	66,613.15	3,273,161.76	10	8.42121	9.5	0.109105
135	25-Mar-17	42,831.86	22,954.73	65,786.59	3,230,329.90	10	8.41562	9.5	0.107678
136	25-Apr-17	42,330.34	22,639.33	64,969.67	3,187,999.56	10	8.41004	9.5	0.106267
137	25-May-17	41,834.41	22,327.87	64,162.28	3,146,165.15	10	8.40447	9.5	0.104872
138	25-Jun-17	41,344.02	22,020.30	63,364.32	3,104,821.13	10	8.39891	9.5	0.103494
139	25-Jul-17	40,859.10	21,716.57	62,575.67	3,063,962.03	10	8.39336	9.5	0.102132
140	25-Aug-17	40,379.59	21,416.65	61,796.24	3,023,582.44	10	8.38782	9.5	0.100786
141	25-Sep-17	39,905.43	21,120.47	61,025.91	2,983,677.00	10	8.3823	9.5	0.099456
142	25-Oct-17	39,436.57	20,828.01	60,264.58	2,944,240.43	10	8.37678	9.5	0.098141
143	25-Nov-17	38,972.95	20,539.20	59,512.16	2,905,267.48	10	8.37127	9.5	0.096842
144	25-Dec-17	38,514.51	20,254.02	58,768.53	2,866,752.97	10	8.36578	9.5	0.095558
145	25-Jan-18	38,061.19	19,972.42	58,033.60	2,828,691.78	10	8.36029	9.5	0.09429
146	25-Feb-18	37,612.94	19,694.34	57,307.28	2,791,078.85	10	8.35482	9.5	0.093036
147	25-Mar-18	37,169.70	19,419.76	56,589.46	2,753,909.15	10	8.34936	9.5	0.091797
148	25-Apr-18	36,731.42	19,148.63	55,880.04	2,717,177.73	10	8.3439	9.5	0.090573
149	25-May-18	36,298.04	18,880.90	55,178.94	2,680,879.69	10	8.33846	9.5	0.089363
150	25-Jun-18	35,869.52	18,616.54	54,486.05	2,645,010.17	10	8.33303	9.5	0.088167
151	25-Jul-18	35,445.79	18,355.50	53,801.29	2,609,564.38	10	8.32761	9.5	0.086985
152	25-Aug-18	35,026.80	18,097.75	53,124.56	2,574,537.58	10	8.32219	9.5	0.085818
153	25-Sep-18	34,612.52	17,843.25	52,455.76	2,539,925.06	10	8.31679	9.5	0.084664
154	25-Oct-18	34,202.87	17,591.95	51,794.82	2,505,722.20	10	8.3114	9.5	0.083524
155	25-Nov-18	33,797.81	17,343.82	51,141.63	2,471,924.38	10	8.30602	9.5	0.082397
156	25-Dec-18	33,397.30	17,098.82	50,496.12	2,438,527.09	10	8.30065	9.5	0.081284
157	25-Jan-19	33,001.28	16,856.91	49,858.19	2,405,525.81	10	8.29529	9.5	0.080184
158	25-Feb-19	32,609.70	16,618.06	49,227.75	2,372,916.11	10	8.28994	9.5	0.079097
159	25-Mar-19	32,222.51	16,382.22	48,604.73	2,340,693.60	10	8.2846	9.5	0.078023
160	25-Apr-19	31,839.67	16,149.37	47,989.04	2,308,853.93	10	8.27927	9.5	0.076962
161	25-May-19	31,461.13	15,919.46	47,380.59	2,277,392.80	10	8.27395	9.5	0.075913
162	25-Jun-19	31,086.85	15,692.46	46,779.30	2,246,305.95	10	8.26864	9.5	0.074877
163	25-Jul-19	30,716.76	15,468.33	46,185.10	2,215,589.19	10	8.26335	9.5	0.073853
164	25-Aug-19	30,350.84	15,247.05	45,597.89	2,185,238.35	10	8.25806	9.5	0.072841
165	25-Sep-19	29,989.03	15,028.57	45,017.60	2,155,249.32	10	8.25278	9.5	0.071842
166	25-Oct-19	29,631.29	14,812.87	44,444.16	2,125,618.03	10	8.24751	9.5	0.070854
167	25-Nov-19	29,277.58	14,599.90	43,877.47	2,096,340.45	10	8.24225	9.5	0.069878
168	25-Dec-19	28,927.84	14,389.64	43,317.48	2,067,412.61	10	8.237	9.5	0.068914
169	25-Jan-20	28,582.04	14,182.05	42,764.09	2,038,830.57	10	8.23176	9.5	0.067961
170	25-Feb-20	28,240.14	13,977.10	42,217.23	2,010,590.43	10	8.22654	9.5	0.06702
171	25-Mar-20	27,902.09	13,774.75	41,676.84	1,982,688.35	10	8.22132	9.5	0.06609
172	25-Apr-20	27,567.84	13,574.99	41,142.83	1,955,120.50	10	8.21611	9.5	0.065171
173	25-May-20	27,237.37	13,377.77	40,615.13	1,927,883.14	10	8.21091	9.5	0.064263
174	25-Jun-20	26,910.62	13,183.06	40,093.68	1,900,972.52	10	8.20572	9.5	0.063366
175	25-Jul-20	26,587.55	12,990.84	39,578.39	1,874,384.97	10	8.20055	9.5	0.062479
176	25-Aug-20	26,268.13	12,801.08	39,069.21	1,848,116.84	10	8.19538	9.5	0.061604
177	25-Sep-20	25,952.32	12,613.73	38,566.05	1,822,164.52	10	8.19022	9.5	0.060739
178	25-Oct-20	25,640.07	12,428.79	38,068.86	1,796,524.45	10	8.18507	9.5	0.059884
179	25-Nov-20	25,331.35	12,246.20	37,577.55	1,771,193.11	10	8.17993	9.5	0.05904
180	25-Dec-20	25,026.11	12,065.96	37,092.07	1,746,166.99	10	8.1748	9.5	0.058206
181	25-Jan-21	24,724.33	11,888.03	36,612.35	1,721,442.67	10	8.16968	9.5	0.057381
182	25-Feb-21	24,425.96	11,712.37	36,138.33	1,697,016.71	10	8.16457	9.5	0.056567
183	25-Mar-21	24,130.96	11,538.97	35,669.93	1,672,885.75	10	8.15947	9.5	0.055763
184	25-Apr-21	23,839.30	11,367.79	35,207.09	1,649,046.46	10	8.15438	9.5	0.054968
185	25-May-21	23,550.94	11,198.82	34,749.76	1,625,495.52	10	8.1493	9.5	0.054183
186	25-Jun-21	23,265.84	11,032.01	34,297.86	1,602,229.67	10	8.14423	9.5	0.053408
187	25-Jul-21	22,983.98	10,867.35	33,851.33	1,579,245.70	10	8.13917	9.5	0.052642
188	25-Aug-21	22,705.30	10,704.81	33,410.12	1,556,540.39	10	8.13412	9.5	0.051885
189	25-Sep-21	22,429.79	10,544.37	32,974.16	1,534,110.60	10	8.12908	9.5	0.051137
190	25-Oct-21	22,157.40	10,385.99	32,543.39	1,511,953.20	10	8.12405	9.5	0.050398
191	25-Nov-21	21,888.10	10,229.66	32,117.76	1,490,065.11	10	8.11903	9.5	0.049669
192	25-Dec-21	21,621.85	10,075.34	31,697.19	1,468,443.25	10	8.11401	9.5	0.048948
193	25-Jan-22	21,358.63	9,923.02	31,281.65	1,447,084.62	10	8.10901	9.5	0.048236
194	25-Feb-22	21,098.39	9,772.67	30,871.06	1,425,986.23	10	8.10402	9.5	0.047533
195	25-Mar-22	20,841.12	9,624.26	30,465.38	1,405,145.11	10	8.09904	9.5	0.046838
196	25-Apr-22	20,586.76	9,477.78	30,064.54	1,384,558.35	10	8.09406	9.5	0.046152
197	25-May-22	20,335.30	9,333.19	29,668.48	1,364,223.06	10	8.0891	9.5	0.045474
198	25-Jun-22	20,086.69	9,190.48	29,277.17	1,344,136.37	10	8.08414	9.5	0.044805
199	25-Jul-22	19,840.91	9,049.62	28,890.53	1,324,295.45	10	8.0792	9.5	0.044143
200	25-Aug-22	19,597.93	8,910.59	28,508.52	1,304,697.52	10	8.07426	9.5	0.04349
201	25-Sep-22	19,357.72	8,773.37	28,131.09	1,285,339.80	10	8.06933	9.5	0.042845
202	25-Oct-22	19,120.24	8,637.93	27,758.17	1,266,219.56	10	8.06442	9.5	0.042207
203	25-Nov-22	18,885.47	8,504.26	27,389.73	1,247,334.08	10	8.05951	9.5	0.041578
204	25-Dec-22	18,653.37	8,372.32	27,025.70	1,228,680.71	10	8.05461	9.5	0.040956
205	25-Jan-23	18,423.93	8,242.11	26,666.04	1,210,256.78	10	8.04972	9.5	0.040342
206	25-Feb-23	18,197.09	8,113.60	26,310.70	1,192,059.69	10	8.04484	9.5	0.039735
207	25-Mar-23	17,972.85	7,986.77	25,959.62	1,174,086.84	10	8.03997	9.5	0.039136
208	25-Apr-23	17,751.16	7,861.60	25,612.76	1,156,335.68	10	8.03511	9.5	0.038545
209	25-May-23	17,532.01	7,738.06	25,270.07	1,138,803.67	10	8.03026	9.5	0.03796
210	25-Jun-23	17,315.36	7,616.14	24,931.51	1,121,488.30	10	8.02542	9.5	0.037383
211	25-Jul-23	17,101.19	7,495.82	24,597.02	1,104,387.11	10	8.02058	9.5	0.036813
212	25-Aug-23	16,889.47	7,377.08	24,266.55	1,087,497.64	10	8.01576	9.5	0.03625
213	25-Sep-23	16,680.17	7,259.90	23,940.07	1,070,817.47	10	8.01094	9.5	0.035694
214	25-Oct-23	16,473.26	7,144.26	23,617.52	1,054,344.21	10	8.00614	9.5	0.035145
215	25-Nov-23	16,268.72	7,030.14	23,298.87	1,038,075.49	10	8.00134	9.5	0.034603
216	25-Dec-23	16,066.53	6,917.52	22,984.05	1,022,008.96	10	7.99656	9.5	0.034067
217	25-Jan-24	15,866.65	6,806.39	22,673.04	1,006,142.30	10	7.99178	9.5	0.033538
218	25-Feb-24	15,669.07	6,696.72	22,365.79	990,473.24	10	7.98701	9.5	0.033016
219	25-Mar-24	15,473.75	6,588.50	22,062.25	974,999.49	10	7.98225	9.5	0.0325
220	25-Apr-24	15,280.67	6,481.71	21,762.38	959,718.82	10	7.9775	9.5	0.031991
221	25-May-24	15,089.80	6,376.34	21,466.14	944,629.02	10	7.97276	9.5	0.031488
222	25-Jun-24	14,901.13	6,272.36	21,173.49	929,727.88	10	7.96803	9.5	0.030991
223	25-Jul-24	14,714.63	6,169.75	20,884.38	915,013.25	10	7.9633	9.5	0.0305
224	25-Aug-24	14,530.27	6,068.51	20,598.78	900,482.98	10	7.95859	9.5	0.030016
225	25-Sep-24	14,348.03	5,968.61	20,316.64	886,134.95	10	7.95388	9.5	0.029538
226	25-Oct-24	14,167.89	5,870.04	20,037.93	871,967.07	10	7.94919	9.5	0.029066
227	25-Nov-24	13,989.82	5,772.79	19,762.60	857,977.25	10	7.9445	9.5	0.028599
228	25-Dec-24	13,813.80	5,676.82	19,490.62	844,163.46	10	7.93982	9.5	0.028139
229	25-Jan-25	13,639.80	5,582.14	19,221.94	830,523.66	10	7.93515	9.5	0.027684
230	25-Feb-25	13,467.82	5,488.72	18,956.53	817,055.84	10	7.93049	9.5	0.027235
231	25-Mar-25	13,297.81	5,396.55	18,694.36	803,758.03	10	7.92584	9.5	0.026792
232	25-Apr-25	13,129.77	5,305.61	18,435.37	790,628.26	10	7.9212	9.5	0.026354
233	25-May-25	12,963.66	5,215.88	18,179.55	777,664.60	10	7.91657	9.5	0.025922
234	25-Jun-25	12,799.48	5,127.36	17,926.84	764,865.12	10	7.91194	9.5	0.025496
235	25-Jul-25	12,637.19	5,040.03	17,677.22	752,227.93	10	7.90732	9.5	0.025074
236	25-Aug-25	12,476.78	4,953.87	17,430.65	739,751.15	10	7.90272	9.5	0.024658
237	25-Sep-25	12,318.22	4,868.87	17,187.09	727,432.93	10	7.89812	9.5	0.024248
238	25-Oct-25	12,161.49	4,785.01	16,946.50	715,271.44	10	7.89353	9.5	0.023842
239	25-Nov-25	12,006.58	4,702.28	16,708.87	703,264.86	10	7.88895	9.5	0.023442
240	25-Dec-25	11,853.47	4,620.67	16,474.14	691,411.39	10	7.88438	9.5	0.023047
241	25-Jan-26	11,702.12	4,540.16	16,242.28	679,709.27	10	7.87982	9.5	0.022657
242	25-Feb-26	11,552.53	4,460.74	16,013.27	668,156.74	10	7.87526	9.5	0.022272
243	25-Mar-26	11,404.68	4,382.39	15,787.07	656,752.06	10	7.87072	9.5	0.021892
244	25-Apr-26	11,258.54	4,305.11	15,563.65	645,493.52	10	7.86618	9.5	0.021516
245	25-May-26	11,114.10	4,228.87	15,342.97	634,379.42	10	7.86165	9.5	0.021146
246	25-Jun-26	10,971.34	4,153.67	15,125.00	623,408.08	10	7.85713	9.5	0.02078
247	25-Jul-26	10,830.23	4,079.49	14,909.72	612,577.85	10	7.85262	9.5	0.020419
248	25-Aug-26	10,690.77	4,006.32	14,697.09	601,887.08	10	7.84812	9.5	0.020063
249	25-Sep-26	10,552.92	3,934.15	14,487.07	591,334.16	10	7.84363	9.5	0.019711
250	25-Oct-26	10,416.69	3,862.96	14,279.65	580,917.47	10	7.83914	9.5	0.019364
251	25-Nov-26	10,282.03	3,792.74	14,074.78	570,635.44	10	7.83466	9.5	0.019021
252	25-Dec-26	10,148.95	3,723.49	13,872.44	560,486.49	10	7.8302	9.5	0.018683
253	25-Jan-27	10,017.42	3,655.18	13,672.60	550,469.07	10	7.82574	9.5	0.018349
254	25-Feb-27	9,887.42	3,587.81	13,475.24	540,581.65	10	7.82129	9.5	0.018019
255	25-Mar-27	9,758.94	3,521.37	13,280.31	530,822.71	10	7.81684	9.5	0.017694
256	25-Apr-27	9,631.96	3,455.84	13,087.80	521,190.74	10	7.81241	9.5	0.017373
257	25-May-27	9,506.46	3,391.21	12,897.67	511,684.28	10	7.80799	9.5	0.017056
258	25-Jun-27	9,382.43	3,327.47	12,709.90	502,301.85	10	7.80357	9.5	0.016743
259	25-Jul-27	9,259.85	3,264.61	12,524.47	493,041.99	10	7.79916	9.5	0.016435
260	25-Aug-27	9,138.71	3,202.62	12,341.33	483,903.28	10	7.79476	9.5	0.01613
261	25-Sep-27	9,018.98	3,141.49	12,160.47	474,884.30	10	7.79037	9.5	0.015829
262	25-Oct-27	8,900.66	3,081.20	11,981.86	465,983.64	10	7.78599	9.5	0.015533
263	25-Nov-27	8,783.72	3,021.75	11,805.48	457,199.92	10	7.78161	9.5	0.01524
264	25-Dec-27	8,668.16	2,963.13	11,631.29	448,531.76	10	7.77725	9.5	0.014951
265	25-Jan-28	8,553.95	2,905.32	11,459.27	439,977.82	10	7.77289	9.5	0.014666
266	25-Feb-28	8,441.08	2,848.32	11,289.40	431,536.74	10	7.76854	9.5	0.014385
267	25-Mar-28	8,329.53	2,792.11	11,121.65	423,207.21	10	7.7642	9.5	0.014107
268	25-Apr-28	8,219.30	2,736.69	10,956.00	414,987.91	10	7.75987	9.5	0.013833
269	25-May-28	8,110.37	2,682.05	10,792.41	406,877.54	10	7.75554	9.5	0.013563
270	25-Jun-28	8,002.71	2,628.17	10,630.88	398,874.82	10	7.75123	9.5	0.013296
271	25-Jul-28	7,896.33	2,575.04	10,471.37	390,978.50	10	7.74692	9.5	0.013033
272	25-Aug-28	7,791.20	2,522.67	10,313.86	383,187.30	10	7.74262	9.5	0.012773
273	25-Sep-28	7,687.31	2,471.02	10,158.33	375,499.99	10	7.73833	9.5	0.012517
274	25-Oct-28	7,584.64	2,420.11	10,004.75	367,915.35	10	7.73405	9.5	0.012264
275	25-Nov-28	7,483.18	2,369.92	9,853.10	360,432.17	10	7.72977	9.5	0.012014
276	25-Dec-28	7,382.93	2,320.43	9,703.36	353,049.24	10	7.72551	9.5	0.011768
277	25-Jan-29	7,283.86	2,271.65	9,555.51	345,765.39	10	7.72125	9.5	0.011526
278	25-Feb-29	7,185.96	2,223.56	9,409.52	338,579.43	10	7.717	9.5	0.011286
279	25-Mar-29	7,089.22	2,176.15	9,265.37	331,490.21	10	7.71276	9.5	0.01105
280	25-Apr-29	6,993.62	2,129.42	9,123.04	324,496.59	10	7.70852	9.5	0.010817
281	25-May-29	6,899.16	2,083.35	8,982.51	317,597.43	10	7.7043	9.5	0.010587
282	25-Jun-29	6,805.82	2,037.94	8,843.75	310,791.62	10	7.70008	9.5	0.01036
283	25-Jul-29	6,713.58	1,993.18	8,706.76	304,078.04	10	7.69587	9.5	0.010136
284	25-Aug-29	6,622.44	1,949.06	8,571.50	297,455.60	10	7.69167	9.5	0.009915
285	25-Sep-29	6,532.38	1,905.57	8,437.95	290,923.22	10	7.68748	9.5	0.009697
286	25-Oct-29	6,443.40	1,862.71	8,306.10	284,479.82	10	7.68329	9.5	0.009483
287	25-Nov-29	6,355.47	1,820.46	8,175.93	278,124.35	10	7.67911	9.5	0.009271
288	25-Dec-29	6,268.59	1,778.82	8,047.41	271,855.77	10	7.67494	9.5	0.009062
289	25-Jan-30	6,182.74	1,737.79	7,920.53	265,673.03	10	7.67078	9.5	0.008856
290	25-Feb-30	6,097.92	1,697.35	7,795.26	259,575.11	10	7.66663	9.5	0.008653
291	25-Mar-30	6,014.10	1,657.49	7,671.60	253,561.01	10	7.66248	9.5	0.008452
292	25-Apr-30	5,931.29	1,618.22	7,549.51	247,629.72	10	7.65835	9.5	0.008254
293	25-May-30	5,849.47	1,579.51	7,428.98	241,780.25	10	7.65422	9.5	0.008059
294	25-Jun-30	5,768.63	1,541.37	7,309.99	236,011.62	10	7.6501	9.5	0.007867
295	25-Jul-30	5,688.75	1,503.78	7,192.53	230,322.88	10	7.64598	9.5	0.007677
296	25-Aug-30	5,609.83	1,466.75	7,076.58	224,713.05	10	7.64188	9.5	0.00749
297	25-Sep-30	5,531.85	1,430.26	6,962.11	219,181.20	10	7.63778	9.5	0.007306
298	25-Oct-30	5,454.81	1,394.30	6,849.11	213,726.39	10	7.63369	9.5	0.007124
299	25-Nov-30	5,378.69	1,358.87	6,737.57	208,347.70	10	7.62961	9.5	0.006945
300	25-Dec-30	5,303.49	1,323.97	6,627.46	203,044.21	10	7.62554	9.5	0.006768
301	25-Jan-31	5,229.19	1,289.58	6,518.77	197,815.02	10	7.62147	9.5	0.006594
302	25-Feb-31	5,155.78	1,255.70	6,411.48	192,659.24	10	7.61741	9.5	0.006422
303	25-Mar-31	5,083.26	1,222.32	6,305.58	187,575.98	10	7.61336	9.5	0.006253
304	25-Apr-31	5,011.61	1,189.44	6,201.05	182,564.37	10	7.60932	9.5	0.006085
305	25-May-31	4,940.82	1,157.05	6,097.87	177,623.55	10	7.60529	9.5	0.005921
306	25-Jun-31	4,870.89	1,125.14	5,996.02	172,752.66	10	7.60126	9.5	0.005758
307	25-Jul-31	4,801.80	1,093.70	5,895.50	167,950.87	10	7.59724	9.5	0.005598
308	25-Aug-31	4,733.54	1,062.74	5,796.28	163,217.33	10	7.59323	9.5	0.005441
309	25-Sep-31	4,666.11	1,032.24	5,698.35	158,551.22	10	7.58923	9.5	0.005285
310	25-Oct-31	4,599.49	1,002.21	5,601.70	153,951.72	10	7.58523	9.5	0.005132
311	25-Nov-31	4,533.69	972.62	5,506.31	149,418.04	10	7.58125	9.5	0.004981
312	25-Dec-31	4,468.67	943.48	5,412.16	144,949.36	10	7.57727	9.5	0.004832
313	25-Jan-32	4,404.45	914.79	5,319.24	140,544.91	10	7.57329	9.5	0.004685
314	25-Feb-32	4,341.01	886.53	5,227.53	136,203.91	10	7.56933	9.5	0.00454
315	25-Mar-32	4,278.33	858.69	5,137.03	131,925.57	10	7.56537	9.5	0.004398
316	25-Apr-32	4,216.42	831.29	5,047.71	127,709.15	10	7.56143	9.5	0.004257
317	25-May-32	4,155.26	804.30	4,959.56	123,553.89	10	7.55748	9.5	0.004118
318	25-Jun-32	4,094.85	777.73	4,872.57	119,459.05	10	7.55355	9.5	0.003982
319	25-Jul-32	4,035.17	751.56	4,786.73	115,423.88	10	7.54963	9.5	0.003847
320	25-Aug-32	3,976.21	725.80	4,702.01	111,447.67	10	7.54571	9.5	0.003715
321	25-Sep-32	3,917.98	700.43	4,618.41	107,529.69	10	7.5418	9.5	0.003584
322	25-Oct-32	3,860.46	675.46	4,535.92	103,669.22	10	7.5379	9.5	0.003456
323	25-Nov-32	3,803.64	650.87	4,454.51	99,865.58	10	7.534	9.5	0.003329
324	25-Dec-32	3,747.52	626.67	4,374.19	96,118.06	10	7.53012	9.5	0.003204
325	25-Jan-33	3,692.09	602.84	4,294.93	92,425.97	10	7.52624	9.5	0.003081
326	25-Feb-33	3,637.33	579.39	4,216.72	88,788.64	10	7.52237	9.5	0.00296
327	25-Mar-33	3,583.25	556.30	4,139.54	85,205.39	10	7.51851	9.5	0.00284
328	25-Apr-33	3,529.83	533.57	4,063.40	81,675.57	10	7.51465	9.5	0.002723
329	25-May-33	3,477.06	511.21	3,988.27	78,198.50	10	7.5108	9.5	0.002607
330	25-Jun-33	3,424.95	489.19	3,914.14	74,773.56	10	7.50696	9.5	0.002492
331	25-Jul-33	3,373.47	467.53	3,841.00	71,400.08	10	7.50313	9.5	0.00238
332	25-Aug-33	3,322.64	446.21	3,768.84	68,077.45	10	7.49931	9.5	0.002269
333	25-Sep-33	3,272.42	425.23	3,697.65	64,805.02	10	7.4955	9.5	0.00216
334	25-Oct-33	3,222.83	404.58	3,627.41	61,582.19	10	7.49169	9.5	0.002053
335	25-Nov-33	3,173.85	384.27	3,558.12	58,408.34	10	7.48789	9.5	0.001947
336	25-Dec-33	3,125.48	364.28	3,489.76	55,282.86	10	7.4841	9.5	0.001843
337	25-Jan-34	3,077.70	344.61	3,422.31	52,205.16	10	7.48032	9.5	0.00174
338	25-Feb-34	3,030.52	325.26	3,355.78	49,174.64	10	7.47655	9.5	0.001639
339	25-Mar-34	2,983.92	306.23	3,290.15	46,190.72	10	7.47279	9.5	0.00154
340	25-Apr-34	2,937.90	287.50	3,225.40	43,252.82	10	7.46903	9.5	0.001442
341	25-May-34	2,892.45	269.08	3,161.53	40,360.36	10	7.46529	9.5	0.001345
342	25-Jun-34	2,847.57	250.96	3,098.53	37,512.79	10	7.46156	9.5	0.00125
343	25-Jul-34	2,803.25	233.14	3,036.39	34,709.54	10	7.45784	9.5	0.001157
344	25-Aug-34	2,759.48	215.61	2,975.09	31,950.07	10	7.45413	9.5	0.001065
345	25-Sep-34	2,716.25	198.37	2,914.62	29,233.81	10	7.45043	9.5	0.000974
346	25-Oct-34	2,673.57	181.41	2,854.98	26,560.24	10	7.44675	9.5	0.000885
347	25-Nov-34	2,631.42	164.74	2,796.16	23,928.83	10	7.44308	9.5	0.000798
348	25-Dec-34	2,589.79	148.35	2,738.14	21,339.04	10	7.43943	9.5	0.000711
349	25-Jan-35	2,548.69	132.23	2,680.92	18,790.35	10	7.4358	9.5	0.000626
350	25-Feb-35	2,508.10	116.38	2,624.48	16,282.24	10	7.4322	9.5	0.000543
351	25-Mar-35	2,468.02	100.8	2,568.82	13,814.22	10	7.42864	9.5	0.00046
352	25-Apr-35	2,428.45	85.48	2,513.93	11,385.77	10	7.42513	9.5	0.00038
353	25-May-35	2,389.37	70.42	2,459.79	8,996.39	10	7.42171	9.5	0.0003
354	25-Jun-35	2,350.79	55.62	2,406.41	6,645.60	10	7.41842	9.5	0.000222
355	25-Jul-35	2,233.98	41.07	2,275.05	4,411.62	10	7.4154	9.5	0.000147
356	25-Aug-35	2,197.67	27.25	2,224.92	2,213.95	10	7.4124	9.5	7.38E-05
357	25-Sep-35	1,776.03	13.67	1,789.70	437.92	10	7.41069	9.5	1.46E-05
358	25-Oct-35	437.92	2.7	440.63	0	10	7.40708	9.5

Period	Date		Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon			LIBOR_1MO		Factor
Total
0	29-Dec-05		0	0	0	30,000,000.00	0	0			0
1	25-Jan-06		372,060.72	119,750.00	491,810.72	29,627,939.28	4.79	4.79			4.29		0.987598
2	25-Feb-06		368,658.35	246,899.49	615,557.84	29,259,280.93	10	10			9.5		0.975309
3	25-Mar-06		365,286.18	243,827.34	609,113.52	28,893,994.75	10	10			9.5		0.963133
4	25-Apr-06		361,943.94	240,783.29	602,727.23	28,532,050.81	10	10			9.5		0.951068
5	25-May-06		358,631.37	237,767.09	596,398.46	28,173,419.45	10	10			9.5		0.939114
6	25-Jun-06		355,348.20	234,778.50	590,126.70	27,818,071.24	10	10			9.5		0.927269
7	25-Jul-06		352,094.19	231,817.26	583,911.45	27,465,977.05	10	10			9.5		0.915533
8	25-Aug-06		348,869.07	228,883.14	577,752.21	27,117,107.99	10	10			9.5		0.903904
9	25-Sep-06		345,672.58	225,661.28	571,333.87	26,771,435.40	10	9.98608			9.5		0.892381
10	25-Oct-06		342,504.48	222,356.07	564,860.55	26,428,930.93	10	9.96687			9.5		0.880964
11	25-Nov-06		339,364.51	219,011.26	558,375.77	26,089,566.42	10	9.94416			9.5		0.869652
12	25-Dec-06		336,252.42	215,704.04	551,956.46	25,753,314.00	10	9.92139			9.5		0.858444
13	25-Jan-07		333,167.97	212,433.96	545,601.93	25,420,146.02	10	9.89856			9.5		0.847338
14	25-Feb-07		330,110.92	209,200.62	539,311.54	25,090,035.10	10	9.87566			9.5		0.836335
15	25-Mar-07		327,081.02	206,003.59	533,084.61	24,762,954.09	10	9.85269			9.5		0.825432
16	25-Apr-07		324,078.03	202,842.48	526,920.50	24,438,876.06	10	9.82964			9.5		0.814629
17	25-May-07		321,101.71	199,716.86	520,818.58	24,117,774.34	10	9.80652			9.5		0.803926
18	25-Jun-07		318,151.84	196,626.35	514,778.19	23,799,622.50	10	9.78331			9.5		0.793321
19	25-Jul-07		315,228.17	193,570.55	508,798.72	23,484,394.33	10	9.76001			9.5		0.782813
20	25-Aug-07		312,330.47	190,549.06	502,879.54	23,172,063.86	10	9.73663			9.5		0.772402
21	25-Sep-07		309,458.52	187,561.50	497,020.03	22,862,605.34	10	9.71315			9.5		0.762087
22	25-Oct-07		306,612.09	184,607.49	491,219.58	22,555,993.25	10	9.68958			9.5		0.751866
23	25-Nov-07		303,790.95	181,686.65	485,477.60	22,252,202.30	10	9.6659			9.5		0.74174
24	25-Dec-07		300,994.87	178,798.61	479,793.48	21,951,207.43	10	9.64212			9.5		0.731707
25	25-Jan-08		298,223.65	175,942.99	474,166.63	21,652,983.79	10	9.61822			9.5		0.721766
26	25-Feb-08		295,477.05	173,119.43	468,596.48	21,357,506.74	10	9.59421			9.5		0.711917
27	25-Mar-08	292,754.86		170,327.57	463,082.43	21,064,751.89	10	9.57008			9.5		0.702158
28	25-Apr-08	290,056.86		167,567.06	457,623.92	20,774,695.03	10	9.54583			9.5		0.69249
29	25-May-08	287,382.84		164,837.54	452,220.38	20,487,312.18	10	9.52144			9.5		0.68291
30	25-Jun-08	284,732.59		162,138.66	446,871.26	20,202,579.59	10	9.49692			9.5		0.673419
31	25-Jul-08	282,105.90		159,470.08	441,575.99	19,920,473.68	10	9.47226			9.5		0.664016
32	25-Aug-08	279,502.56		156,831.46	436,334.03	19,640,971.12	10	9.44745			9.5		0.654699
33	25-Sep-08	276,922.37		154,222.46	431,144.83	19,364,048.75	10	9.4225			9.5		0.645468
34	25-Oct-08	274,365.11		151,642.75	426,007.86	19,089,683.64	10	9.39738			9.5		0.636323
35	25-Nov-08	271,830.58		149,092.00	420,922.59	18,817,853.06	10	9.3721			9.5		0.627262
36	25-Dec-08	269,318.60		146,569.88	415,888.48	18,548,534.46	10	9.34665			9.5		0.618284
37	25-Jan-09	266,828.94		144,076.08	410,905.02	18,281,705.52	10	9.32102			9.5		0.60939
38	25-Feb-09	264,361.43		141,610.27	405,971.70	18,017,344.09	10	9.29521			9.5		0.600578
39	25-Mar-09	261,915.86		139,172.15	401,088.00	17,755,428.24	10	9.26921			9.5		0.591848
40	25-Apr-09	259,492.03		136,761.39	396,253.42	17,495,936.21	10	9.24301			9.5		0.583198
41	25-May-09	257,089.76		134,377.70	391,467.46	17,238,846.45	10	9.21661			9.5		0.574628
42	25-Jun-09	254,708.86		132,020.77	386,729.63	16,984,137.59	10	9.19			9.5		0.566138
43	25-Jul-09	252,349.13		129,690.30	382,039.43	16,731,788.46	10	9.16316			9.5		0.557726
44	25-Aug-09	250,010.39		127,385.99	377,396.38	16,481,778.08	10	9.13609			9.5		0.549393
45	25-Sep-09	247,692.45		125,107.56	372,800.01	16,234,085.63	10	9.10879			9.5		0.541136
46	25-Oct-09	245,395.13		122,854.71	368,249.84	15,988,690.50	10	9.08124			9.5		0.532956
47	25-Nov-09	243,118.25		120,627.15	363,745.39	15,745,572.25	10	9.05344			9.5		0.524852
48	25-Dec-09	240,861.62		118,424.60	359,286.22	15,504,710.63	10	9.02536			9.5		0.516824
49	25-Jan-10	238,625.07		116,246.78	354,871.85	15,266,085.56	10	8.99702			9.5		0.50887
50	25-Feb-10	236,408.41		114,093.42	350,501.84	15,029,677.15	10	8.96838			9.5		0.500989
51	25-Mar-10	234,211.48		111,964.25	346,175.73	14,795,465.67	10	8.93945			9.5		0.493182
52	25-Apr-10	232,034.10		109,858.98	341,893.07	14,563,431.57	10	8.91021			9.5		0.485448
53	25-May-10	229,876.09		107,777.35	337,653.44	14,333,555.49	10	8.88066			9.5		0.477785
54	25-Jun-10	227,737.28		105,719.11	333,456.39	14,105,818.21	10	8.85077			9.5		0.470194
55	25-Jul-10	225,617.50		103,683.98	329,301.49	13,880,200.70	10	8.82053			9.5		0.462673
56	25-Aug-10	223,516.59		101,671.72	325,188.31	13,656,684.11	10	8.78993			9.5		0.455223
57	25-Sep-10	221,434.38		99,682.06	321,116.44	13,435,249.73	10	8.75897			9.5		0.447842
58	25-Oct-10	219,370.70		97,714.75	317,085.44	13,215,879.03	10	8.72762			9.5		0.440529
59	25-Nov-10	217,325.38		95,769.54	313,094.92	12,998,553.65	10	8.69586			9.5		0.433285
60	25-Dec-10	215,298.27		93,846.19	309,144.46	12,783,255.38	10	8.66369			9.5		0.426109
61	25-Jan-11	180,171.51		91,944.45	272,115.97	12,603,083.87	10	8.63108			9.5		0.420103
62	25-Feb-11	178,254.42		90,379.61	268,634.04	12,424,829.45	10	8.60548			9.5		0.414161
63	25-Mar-11	176,354.88		88,834.96	265,189.84	12,248,474.57	10	8.57975			9.5		0.408282
64	25-Apr-11	174,472.73		87,310.27	261,783.00	12,074,001.84	10	8.55391			9.5		0.402467
65	25-May-11	172,607.81		85,805.30	258,413.11	11,901,394.04	10	8.52794			9.5		0.396713
66	25-Jun-11	170,759.97		84,319.83	255,079.80	11,730,634.06	10	8.50184			9.5		0.391021
67	25-Jul-11	168,929.07		82,853.63	251,782.70	11,561,704.99	10	8.47562			9.5		0.38539
68	25-Aug-11	167,114.94		81,406.49	248,521.43	11,394,590.05	10	8.44925			9.5		0.37982
69	25-Sep-11	165,317.45		79,978.17	245,295.62	11,229,272.60	10	8.42275			9.5		0.374309
70	25-Oct-11	163,536.43		78,568.47	242,104.90	11,065,736.17	10	8.39611			9.5		0.368858
71	25-Nov-11	161,771.75		77,177.18	238,948.92	10,903,964.42	10	8.36931			9.5		0.363465
72	25-Dec-11	160,023.26		75,804.06	235,827.32	10,743,941.17	10	8.34237			9.5		0.358131
73	25-Jan-12	150,859.70		74,448.93	225,308.63	10,593,081.47	10	8.31526			9.5		0.353103
74	25-Feb-12	149,210.25		73,185.06	222,395.31	10,443,871.21	10	8.29051			9.5		0.348129
75	25-Mar-12	147,576.30		71,937.97	219,514.28	10,296,294.91	10	8.26567			9.5		0.34321
76	25-Apr-12	145,957.73		70,707.48	216,665.21	10,150,337.18	10	8.24073			9.5		0.338345
77	25-May-12	144,354.38		69,493.39	213,847.77	10,005,982.81	10	8.21569			9.5		0.333533
78	25-Jun-12	142,766.12		68,295.50	211,061.62	9,863,216.69	10	8.19056			9.5		0.328774
79	25-Jul-12	141,192.82		67,113.61	208,306.44	9,722,023.86	10	8.16532			9.5		0.324067
80	25-Aug-12	139,634.34		65,947.55	205,581.90	9,582,389.52	10	8.13998			9.5		0.319413
81	25-Sep-12	138,090.55		64,797.13	202,887.68	9,444,298.97	10	8.11453			9.5		0.31481
82	25-Oct-12	136,561.32		63,662.15	200,223.47	9,307,737.65	10	8.08896			9.5		0.310258
83	25-Nov-12	135,046.51		62,542.43	197,588.95	9,172,691.13	10	8.06328			9.5		0.305756
84	25-Dec-12	133,546.00		61,437.80	194,983.81	9,039,145.13	10	8.03748			9.5		0.301305
85	25-Jan-13	118,305.29		60,348.08	178,653.37	8,920,839.84	10	8.01156			9.5		0.297361
86	25-Feb-13	116,998.15		59,407.36	176,405.51	8,803,841.69	10	7.99127			9.5		0.293461
87	25-Mar-13	115,703.83		58,479.29	174,183.12	8,688,137.86	10	7.97097			9.5		0.289605
88	25-Apr-13	114,422.22		57,563.71	171,985.93	8,573,715.64	10	7.95066			9.5		0.285791
89	25-May-13	113,153.21		56,660.47	169,813.67	8,460,562.44	10	7.93035			9.5		0.282019
90	25-Jun-13	111,896.66		55,769.42	167,666.08	8,348,665.78	10	7.91003			9.5		0.278289
91	25-Jul-13	110,652.47		54,890.40	165,542.87	8,238,013.31	10	7.8897			9.5		0.2746
92	25-Aug-13	109,420.52		54,023.27	163,443.79	8,128,592.78	10	7.86936			9.5		0.270953
93	25-Sep-13	108,200.70		53,167.88	161,368.58	8,020,392.08	10	7.84902			9.5		0.267346
94	25-Oct-13	106,992.90		52,324.08	159,316.98	7,913,399.18	10	7.82866			9.5		0.26378
95	25-Nov-13	105,797.00		51,491.73	157,288.74	7,807,602.17	10	7.80829			9.5		0.260253
96	25-Dec-13	104,612.90		50,670.70	155,283.59	7,702,989.27	10	7.7879			9.5		0.256766
97	25-Jan-14	91,106.66		49,860.83	140,967.49	7,611,882.61	10	7.7675			9.5		0.253729
98	25-Feb-14	90,140.06		49,180.01	139,320.07	7,521,742.55	10	7.75314			9.5		0.250725
99	25-Mar-14	89,183.02		48,507.88	137,690.89	7,432,559.53	10	7.73883			9.5		0.247752
100	25-Apr-14	88,235.43		47,844.32	136,079.75	7,344,324.10	10	7.72455			9.5		0.244811
101	25-May-14	87,297.21		47,189.24	134,486.45	7,257,026.89	10	7.71032			9.5		0.241901
102	25-Jun-14	86,368.27		46,542.53	132,910.80	7,170,658.63	10	7.69613			9.5		0.239022
103	25-Jul-14	85,448.52		45,904.09	131,352.61	7,085,210.11	10	7.68199			9.5		0.236174
104	25-Aug-14	84,537.88		45,273.81	129,811.69	7,000,672.23	10	7.66788			9.5		0.233356
105	25-Sep-14	83,636.25		44,651.60	128,287.85	6,917,035.98	10	7.65382			9.5		0.230568
106	25-Oct-14	82,743.56		44,037.34	126,780.90	6,834,292.42	10	7.63981			9.5		0.22781
107	25-Nov-14	81,859.71		43,430.95	125,290.67	6,752,432.71	10	7.62583			9.5		0.225081
108	25-Dec-14	80,984.63		42,832.33	123,816.96	6,671,448.08	10	7.61189			9.5		0.222382
109	25-Jan-15	69,320.50		42,241.39	111,561.89	6,602,127.58	10	7.598			9.5		0.220071
110	25-Feb-15	68,670.62		41,758.77	110,429.39	6,533,456.97	10	7.59006			9.5		0.217782
111	25-Mar-15	68,026.58		41,281.35	109,307.93	6,465,430.38	10	7.58215			9.5		0.215514
112	25-Apr-15	67,388.36		40,809.06	108,197.41	6,398,042.02	10	7.57426			9.5		0.213268
113	25-May-15	66,755.88		40,341.84	107,097.72	6,331,286.14	10	7.56641			9.5		0.211043
114	25-Jun-15	66,129.11		39,879.64	106,008.76	6,265,157.03	10	7.55859			9.5		0.208839
115	25-Jul-15	66,005.07		39,422.42	105,427.49	6,199,151.95	10	7.55079			9.5		0.206638
116	25-Aug-15	65,383.14		38,967.00	104,350.14	6,133,768.82	10	7.54303			9.5		0.204459
117	25-Sep-15	67,072.54		38,516.48	105,589.02	6,066,696.28	10	7.5353			9.5		0.202223
118	25-Oct-15	66,432.59		38,056.40	104,488.99	6,000,263.69	10	7.5276			9.5		0.200009
119	25-Nov-15	65,798.46		37,601.33	103,399.79	5,934,465.23	10	7.51994			9.5		0.197816
120	25-Dec-15	65,170.08		37,151.23	102,321.30	5,869,295.15	10	7.5123			9.5		0.195643
121	25-Jan-16	64,547.40		36,706.03	101,253.43	5,804,747.75	10	7.50469			9.5		0.193492
122	25-Feb-16	63,930.39		36,265.69	100,196.07	5,740,817.36	10	7.49711			9.5		0.191361
123	25-Mar-16	63,318.97		35,830.15	99,149.12	5,677,498.39	10	7.48956			9.5		0.18925
124	25-Apr-16	62,713.11		35,399.36	98,112.47	5,614,785.28	10	7.48203			9.5		0.18716
125	25-May-16	62,112.75		34,973.28	97,086.03	5,552,672.53	10	7.47454			9.5		0.185089
126	25-Jun-16	61,517.85		34,551.84	96,069.69	5,491,154.68	10	7.46707			9.5		0.183038
127	25-Jul-16	60,928.36		34,135.01	95,063.37	5,430,226.32	10	7.45963			9.5		0.181008
128	25-Aug-16	60,344.23		33,722.72	94,066.95	5,369,882.09	10	7.45222			9.5		0.178996
129	25-Sep-16	59,765.41		33,314.94	93,080.35	5,310,116.68	10	7.44484			9.5		0.177004
130	25-Oct-16	59,191.85		32,911.61	92,103.46	5,250,924.83	10	7.43749			9.5		0.175031
131	25-Nov-16	58,623.51		32,512.69	91,136.20	5,192,301.32	10	7.43016			9.5		0.173077
132	25-Dec-16	58,060.34		32,118.12	90,178.46	5,134,240.98	10	7.42286			9.5		0.171141
133	25-Jan-17	57,502.30		31,727.87	89,230.17	5,076,738.68	10	7.41559			9.5		0.169225
134	25-Feb-17	56,949.34		31,341.88	88,291.21	5,019,789.35	10	7.40835			9.5		0.167326
135	25-Mar-17	56,401.41		30,960.11	87,361.52	4,963,387.94	10	7.40113			9.5		0.165446
136	25-Apr-17	55,858.47		30,582.51	86,440.98	4,907,529.47	10	7.39394			9.5		0.163584
137	25-May-17	55,320.47		30,209.05	85,529.52	4,852,209.00	10	7.38678			9.5		0.16174
138	25-Jun-17	54,787.38		29,839.67	84,627.05	4,797,421.62	10	7.37965			9.5		0.159914
139	25-Jul-17	54,259.14		29,474.32	83,733.47	4,743,162.48	10	7.37254			9.5		0.158105
140	25-Aug-17	53,735.72		29,112.98	82,848.70	4,689,426.75	10	7.36546			9.5		0.156314
141	25-Sep-17	53,217.07		28,755.59	81,972.66	4,636,209.68	10	7.35841			9.5		0.15454
142	25-Oct-17	52,703.15		28,402.11	81,105.27	4,583,506.53	10	7.35138			9.5		0.152784
143	25-Nov-17	52,193.92		28,052.51	80,246.43	4,531,312.61	10	7.34438			9.5		0.151044
144	25-Dec-17	51,689.33		27,706.73	79,396.06	4,479,623.28	10	7.3374			9.5		0.149321
145	25-Jan-18	51,189.34		27,364.74	78,554.08	4,428,433.94	10	7.33046			9.5		0.147614
146	25-Feb-18	50,693.92		27,026.50	77,720.41	4,377,740.02	10	7.32354			9.5		0.145925
147	25-Mar-18	50,203.02		26,691.96	76,894.98	4,327,537.00	10	7.31664			9.5		0.144251
148	25-Apr-18	49,716.60		26,361.09	76,077.69	4,277,820.40	10	7.30977			9.5		0.142594
149	25-May-18	49,234.62		26,033.85	75,268.47	4,228,585.78	10	7.30293			9.5		0.140953
150	25-Jun-18	48,757.05		25,710.19	74,467.24	4,179,828.73	10	7.29611			9.5		0.139328
151	25-Jul-18	48,283.83		25,390.09	73,673.92	4,131,544.90	10	7.28932			9.5		0.137718
152	25-Aug-18	47,814.95		25,073.50	72,888.44	4,083,729.95	10	7.28255			9.5		0.136124
153	25-Sep-18		47,350.34	24,760.38	72,110.72	4,036,379.61	10	7.27581	9.5				0.134546
154	25-Oct-18		46,889.99	24,450.70	71,340.69	3,989,489.62	10	7.2691	9.5				0.132983
155	25-Nov-18		46,433.84	24,144.42	70,578.26	3,943,055.78	10	7.26241	9.5				0.131435
156	25-Dec-18		45,981.87	23,841.50	69,823.37	3,897,073.92	10	7.25574	9.5				0.129902
157	25-Jan-19		45,534.03	23,541.92	69,075.94	3,851,539.89	10	7.24911	9.5				0.128385
158	25-Feb-19		45,090.29	23,245.62	68,335.91	3,806,449.60	10	7.24249	9.5				0.126882
159	25-Mar-19		44,650.60	22,952.58	67,603.19	3,761,799.00	10	7.2359	9.5				0.125393
160	25-Apr-19		44,214.95	22,662.77	66,877.71	3,717,584.05	10	7.22934	9.5				0.123919
161	25-May-19		43,783.28	22,376.14	66,159.42	3,673,800.77	10	7.2228	9.5				0.12246
162	25-Jun-19		43,355.57	22,092.66	65,448.23	3,630,445.20	10	7.21629	9.5				0.121015
163	25-Jul-19		42,931.77	21,812.31	64,744.08	3,587,513.42	10	7.2098	9.5				0.119584
164	25-Aug-19		42,511.86	21,535.04	64,046.90	3,545,001.56	10	7.20333	9.5				0.118167
165	25-Sep-19		42,095.80	21,260.82	63,356.62	3,502,905.76	10	7.19689	9.5				0.116764
166	25-Oct-19		41,683.55	20,989.62	62,673.18	3,461,222.21	10	7.19047	9.5				0.115374
167	25-Nov-19		41,275.08	20,721.42	61,996.50	3,419,947.13	10	7.18408	9.5				0.113998
168	25-Dec-19		40,870.36	20,456.17	61,326.53	3,379,076.76	10	7.17771	9.5				0.112636
169	25-Jan-20		40,469.35	20,193.84	60,663.19	3,338,607.41	10	7.17137	9.5				0.111287
170	25-Feb-20		40,072.02	19,934.41	60,006.43	3,298,535.39	10	7.16505	9.5				0.109951
171	25-Mar-20		39,678.34	19,677.83	59,356.18	3,258,857.04	10	7.15875	9.5				0.108629
172	25-Apr-20		39,288.27	19,424.09	58,712.37	3,219,568.77	10	7.15248	9.5				0.107319
173	25-May-20		38,901.79	19,173.16	58,074.95	3,180,666.98	10	7.14623	9.5				0.106022
174	25-Jun-20		38,518.85	18,924.99	57,443.84	3,142,148.13	10	7.14001	9.5				0.104738
175	25-Jul-20		38,139.44	18,679.56	56,819.00	3,104,008.69	10	7.13381	9.5				0.103467
176	25-Aug-20		37,763.51	18,436.85	56,200.36	3,066,245.18	10	7.12763	9.5				0.102208
177	25-Sep-20		37,391.03	18,196.82	55,587.85	3,028,854.15	10	7.12147	9.5				0.100962
178	25-Oct-20		37,021.98	17,959.45	54,981.43	2,991,832.17	10	7.11534	9.5				0.099728
179	25-Nov-20		36,656.33	17,724.70	54,381.03	2,955,175.84	10	7.10924	9.5				0.098506
180	25-Dec-20		36,294.04	17,492.55	53,786.59	2,918,881.80	10	7.10315	9.5				0.097296
181	25-Jan-21		35,935.08	17,262.97	53,198.05	2,882,946.72	10	7.09709	9.5				0.096098
182	25-Feb-21		35,579.43	17,035.93	52,615.36	2,847,367.29	10	7.09105	9.5				0.094912
183	25-Mar-21		35,227.05	16,811.41	52,038.46	2,812,140.24	10	7.08503	9.5				0.093738
184	25-Apr-21		34,877.92	16,589.38	51,467.29	2,777,262.33	10	7.07904	9.5				0.092575
185	25-May-21		34,532.00	16,369.81	50,901.81	2,742,730.33	10	7.07307	9.5				0.091424
186	25-Jun-21		34,189.27	16,152.67	50,341.94	2,708,541.06	10	7.06712	9.5				0.090285
187	25-Jul-21		33,849.70	15,937.95	49,787.65	2,674,691.36	10	7.0612	9.5				0.089156
188	25-Aug-21		33,513.26	15,725.61	49,238.87	2,641,178.10	10	7.05529	9.5				0.088039
189	25-Sep-21		33,179.92	15,515.63	48,695.55	2,607,998.18	10	7.04941	9.5				0.086933
190	25-Oct-21		32,849.66	15,307.98	48,157.64	2,575,148.52	10	7.04355	9.5				0.085838
191	25-Nov-21		32,522.45	15,102.64	47,625.08	2,542,626.07	10	7.03772	9.5				0.084754
192	25-Dec-21		32,198.25	14,899.58	47,097.83	2,510,427.82	10	7.0319	9.5				0.083681
193	25-Jan-22		31,877.05	14,698.78	46,575.83	2,478,550.77	10	7.02611	9.5				0.082618
194	25-Feb-22		31,558.81	14,500.22	46,059.03	2,446,991.96	10	7.02034	9.5				0.081566
195	25-Mar-22		31,243.52	14,303.87	45,547.39	2,415,748.44	10	7.01459	9.5				0.080525
196	25-Apr-22		30,931.14	14,109.71	45,040.84	2,384,817.31	10	7.00886	9.5				0.079494
197	25-May-22		30,621.64	13,917.71	44,539.35	2,354,195.67	10	7.00316	9.5				0.078473
198	25-Jun-22		30,315.01	13,727.85	44,042.86	2,323,880.66	10	6.99747	9.5				0.077463
199	25-Jul-22		30,011.21	13,540.11	43,551.32	2,293,869.45	10	6.99181	9.5				0.076462
200	25-Aug-22		29,710.22	13,354.47	43,064.69	2,264,159.23	10	6.98617	9.5				0.075472
201	25-Sep-22		29,412.02	13,170.90	42,582.92	2,234,747.21	10	6.98055	9.5				0.074492
202	25-Oct-22		29,116.58	12,989.38	42,105.96	2,205,630.63	10	6.97495	9.5				0.073521
203	25-Nov-22		28,823.87	12,809.89	41,633.76	2,176,806.76	10	6.96938	9.5				0.07256
204	25-Dec-22		28,533.87	12,632.41	41,166.28	2,148,272.89	10	6.96382	9.5				0.071609
205	25-Jan-23		28,246.57	12,456.91	40,703.48	2,120,026.33	10	6.95828	9.5				0.070668
206	25-Feb-23		27,961.92	12,283.38	40,245.30	2,092,064.41	10	6.95277	9.5				0.069735
207	25-Mar-23		27,679.91	12,111.79	39,791.70	2,064,384.50	10	6.94728	9.5				0.068813
208	25-Apr-23		27,400.52	11,942.13	39,342.65	2,036,983.98	10	6.9418	9.5				0.067899
209	25-May-23		27,123.72	11,774.37	38,898.08	2,009,860.26	10	6.93635	9.5				0.066995
210	25-Jun-23		26,849.48	11,608.49	38,457.97	1,983,010.78	10	6.93092	9.5				0.0661
211	25-Jul-23		26,577.80	11,444.47	38,022.27	1,956,432.98	10	6.92551	9.5				0.065214
212	25-Aug-23		26,308.63	11,282.29	37,590.93	1,930,124.35	10	6.92012	9.5				0.064337
213	25-Sep-23		26,041.97	11,121.94	37,163.91	1,904,082.38	10	6.91475	9.5				0.063469
214	25-Oct-23		25,777.78	10,963.39	36,741.17	1,878,304.61	10	6.9094	9.5				0.06261
215	25-Nov-23		25,516.04	10,806.63	36,322.67	1,852,788.56	10	6.90407	9.5				0.06176
216	25-Dec-23		25,256.74	10,651.63	35,908.37	1,827,531.82	10	6.89876	9.5				0.060918
217	25-Jan-24		24,999.86	10,498.37	35,498.23	1,802,531.96	10	6.89347	9.5				0.060084
218	25-Feb-24		24,745.36	10,346.84	35,092.20	1,777,786.61	10	6.88821	9.5				0.05926
219	25-Mar-24		24,493.23	10,197.02	34,690.25	1,753,293.38	10	6.88296	9.5				0.058443
220	25-Apr-24		24,243.44	10,048.90	34,292.34	1,729,049.94	10	6.87773	9.5				0.057635
221	25-May-24		23,995.98	9,902.44	33,898.42	1,705,053.96	10	6.87252	9.5				0.056835
222	25-Jun-24		23,750.83	9,757.64	33,508.47	1,681,303.13	10	6.86733	9.5				0.056043
223	25-Jul-24		23,507.96	9,614.47	33,122.43	1,657,795.17	10	6.86216	9.5				0.05526
224	25-Aug-24		23,267.35	9,472.93	32,740.28	1,634,527.81	10	6.85701	9.5				0.054484
225	25-Sep-24		23,028.99	9,332.99	32,361.98	1,611,498.82	10	6.85188	9.5				0.053717
226	25-Oct-24		22,792.85	9,194.63	31,987.48	1,588,705.97	10	6.84677	9.5				0.052957
227	25-Nov-24		22,558.92	9,057.84	31,616.75	1,566,147.05	10	6.84167	9.5				0.052205
228	25-Dec-24		22,327.16	8,922.60	31,249.76	1,543,819.89	10	6.8366	9.5				0.051461
229	25-Jan-25		22,097.57	8,788.90	30,886.47	1,521,722.32	10	6.83155	9.5				0.050724
230	25-Feb-25		21,870.13	8,656.71	30,526.84	1,499,852.19	10	6.82651	9.5				0.049995
231	25-Mar-25		21,644.81	8,526.03	30,170.84	1,478,207.38	10	6.8215	9.5				0.049274
232	25-Apr-25		21,421.59	8,396.83	29,818.43	1,456,785.79	10	6.8165	9.5				0.04856
233	25-May-25		21,200.47	8,269.11	29,469.57	1,435,585.32	10	6.81152	9.5				0.047853
234	25-Jun-25		20,981.41	8,142.83	29,124.24	1,414,603.92	10	6.80656	9.5				0.047153
235	25-Jul-25		20,764.40	8,018.00	28,782.40	1,393,839.52	10	6.80162	9.5				0.046461
236	25-Aug-25		20,549.42	7,894.59	28,444.01	1,373,290.11	10	6.7967	9.5				0.045776
237	25-Sep-25		20,336.45	7,772.59	28,109.04	1,352,953.66	10	6.7918	9.5				0.045098
238	25-Oct-25		20,125.48	7,651.98	27,777.46	1,332,828.18	10	6.78691	9.5				0.044428
239	25-Nov-25		19,916.48	7,532.75	27,449.23	1,312,911.70	10	6.78205	9.5				0.043764
240	25-Dec-25		19,709.44	7,414.89	27,124.33	1,293,202.25	10	6.7772	9.5				0.043107
241	25-Jan-26		19,504.35	7,298.37	26,802.72	1,273,697.90	10	6.77237	9.5				0.042457
242	25-Feb-26		19,301.18	7,183.19	26,484.37	1,254,396.73	10	6.76756	9.5				0.041813
243	25-Mar-26		19,099.91	7,069.33	26,169.24	1,235,296.82	10	6.76277	9.5				0.041177
244	25-Apr-26		18,900.54	6,956.77	25,857.31	1,216,396.28	10	6.75799	9.5				0.040547
245	25-May-26		18,703.03	6,845.51	25,548.54	1,197,693.25	10	6.75324	9.5				0.039923
246	25-Jun-26		18,507.38	6,735.52	25,242.91	1,179,185.87	10	6.7485	9.5				0.039306
247	25-Jul-26	18,313.57		6,626.80	24,940.38	1,160,872.30	10	6.74378	9.5			0.038696
248	25-Aug-26	18,121.58		6,519.34	24,640.92	1,142,750.72	10	6.73907	9.5			0.038092
249	25-Sep-26	17,931.40		6,413.11	24,344.50	1,124,819.32	10	6.73439	9.5			0.037494
250	25-Oct-26	17,743.00		6,308.10	24,051.10	1,107,076.31	10	6.72972	9.5			0.036903
251	25-Nov-26	17,556.38		6,204.31	23,760.69	1,089,519.93	10	6.72507	9.5			0.036317
252	25-Dec-26	17,371.52		6,101.71	23,473.23	1,072,148.41	10	6.72044	9.5			0.035738
253	25-Jan-27	17,188.40		6,000.30	23,188.70	1,054,960.01	10	6.71582	9.5			0.035165
254	25-Feb-27	17,007.00		5,900.06	22,907.06	1,037,953.01	10	6.71123	9.5			0.034598
255	25-Mar-27	16,827.31		5,800.99	22,628.30	1,021,125.70	10	6.70665	9.5			0.034038
256	25-Apr-27	16,649.32		5,703.06	22,352.38	1,004,476.39	10	6.70209	9.5			0.033483
257	25-May-27	16,473.00		5,606.27	22,079.27	988,003.38	10	6.69754	9.5			0.032933
258	25-Jun-27	16,298.35		5,510.60	21,808.95	971,705.03	10	6.69301	9.5			0.03239
259	25-Jul-27	16,125.35		5,416.04	21,541.39	955,579.68	10	6.6885	9.5			0.031853
260	25-Aug-27	15,953.98		5,322.59	21,276.57	939,625.69	10	6.68401	9.5			0.031321
261	25-Sep-27	15,784.24		5,230.22	21,014.45	923,841.46	10	6.67953	9.5			0.030795
262	25-Oct-27	15,616.09		5,138.92	20,755.02	908,225.36	10	6.67507	9.5			0.030274
263	25-Nov-27	15,449.54		5,048.70	20,498.24	892,775.82	10	6.67063	9.5			0.029759
264	25-Dec-27	15,284.56		4,959.52	20,244.08	877,491.26	10	6.6662	9.5			0.02925
265	25-Jan-28	15,121.15		4,871.39	19,992.53	862,370.11	10	6.66179	9.5			0.028746
266	25-Feb-28	14,959.28		4,784.29	19,743.56	847,410.84	10	6.6574	9.5			0.028247
267	25-Mar-28	14,798.94		4,698.20	19,497.15	832,611.89	10	6.65302	9.5			0.027754
268	25-Apr-28	14,640.13		4,613.13	19,253.26	817,971.77	10	6.64867	9.5			0.027266
269	25-May-28	14,482.82		4,529.06	19,011.87	803,488.95	10	6.64432	9.5			0.026783
270	25-Jun-28	14,327.00		4,445.97	18,772.97	789,161.95	10	6.64	9.5			0.026305
271	25-Jul-28	14,172.66		4,363.86	18,536.52	774,989.30	10	6.63569	9.5			0.025833
272	25-Aug-28	14,019.78		4,282.71	18,302.50	760,969.51	10	6.63139	9.5			0.025366
273	25-Sep-28	13,868.36		4,202.53	18,070.89	747,101.15	10	6.62711	9.5			0.024903
274	25-Oct-28	13,718.38		4,123.28	17,841.66	733,382.77	10	6.62285	9.5			0.024446
275	25-Nov-28	13,569.82		4,044.98	17,614.80	719,812.96	10	6.61861	9.5			0.023994
276	25-Dec-28	13,422.67		3,967.60	17,390.27	706,390.28	10	6.61438	9.5			0.023546
277	25-Jan-29	13,276.93		3,891.13	17,168.06	693,113.35	10	6.61017	9.5			0.023104
278	25-Feb-29	13,132.57		3,815.57	16,948.14	679,980.78	10	6.60597	9.5			0.022666
279	25-Mar-29	12,989.59		3,740.91	16,730.49	666,991.20	10	6.60179	9.5			0.022233
280	25-Apr-29	12,847.97		3,667.13	16,515.10	654,143.23	10	6.59762	9.5			0.021805
281	25-May-29	12,707.69		3,594.23	16,301.92	641,435.54	10	6.59347	9.5			0.021381
282	25-Jun-29	12,568.76		3,522.20	16,090.96	628,866.77	10	6.58934	9.5			0.020962
283	25-Jul-29	12,431.15		3,451.02	15,882.17	616,435.62	10	6.58522	9.5			0.020548
284	25-Aug-29	12,294.86		3,380.70	15,675.55	604,140.76	10	6.58112	9.5			0.020138
285	25-Sep-29	12,159.87		3,311.21	15,471.08	591,980.89	10	6.57703	9.5			0.019733
286	25-Oct-29	12,026.16		3,242.55	15,268.72	579,954.73	10	6.57296	9.5			0.019332
287	25-Nov-29	11,893.74		3,174.72	15,068.46	568,060.99	10	6.5689	9.5			0.018935
288	25-Dec-29	11,762.58		3,107.70	14,870.28	556,298.41	10	6.56486	9.5			0.018543
289	25-Jan-30	11,632.68		3,041.48	14,674.16	544,665.74	10	6.56083	9.5			0.018156
290	25-Feb-30	11,504.02		2,976.06	14,480.08	533,161.72	10	6.55682	9.5			0.017772
291	25-Mar-30	11,376.59		2,911.43	14,288.02	521,785.14	10	6.55283	9.5			0.017393
292	25-Apr-30	11,250.38		2,847.58	14,097.96	510,534.76	10	6.54885	9.5			0.017018
293	25-May-30	11,125.38		2,784.49	13,909.87	499,409.37	10	6.54488	9.5			0.016647
294	25-Jun-30	11,001.58		2,722.17	13,723.75	488,407.79	10	6.54093	9.5			0.01628
295	25-Jul-30	10,878.97		2,660.60	13,539.57	477,528.82	10	6.537	9.5			0.015918
296	25-Aug-30	10,757.54		2,599.78	13,357.32	466,771.27	10	6.53308	9.5			0.015559
297	25-Sep-30	10,637.28		2,539.69	13,176.97	456,134.00	10	6.52917	9.5			0.015204
298	25-Oct-30	10,518.16		2,480.34	12,998.50	445,615.83	10	6.52528	9.5			0.014854
299	25-Nov-30	10,400.20		2,421.70	12,821.90	435,215.63	10	6.5214	9.5			0.014507
300	25-Dec-30	10,283.37		2,363.78	12,647.15	424,932.27	10	6.51754	9.5			0.014164
301	25-Jan-31	10,167.66		2,306.57	12,474.23	414,764.60	10	6.5137	9.5			0.013825
302	25-Feb-31	10,053.07		2,250.05	12,303.12	404,711.53	10	6.50987	9.5			0.01349
303	25-Mar-31	9,939.58		2,194.23	12,133.81	394,771.95	10	6.50605	9.5			0.013159
304	25-Apr-31	9,827.19		2,139.09	11,966.28	384,944.76	10	6.50224	9.5			0.012831
305	25-May-31	9,715.88		2,084.62	11,800.50	375,228.87	10	6.49846	9.5			0.012508
306	25-Jun-31	9,605.65		2,030.83	11,636.47	365,623.23	10	6.49468	9.5			0.012187
307	25-Jul-31	9,496.48		1,977.69	11,474.17	356,126.75	10	6.49092	9.5			0.011871
308	25-Aug-31	9,388.36		1,925.21	11,313.58	346,738.38	10	6.48718	9.5			0.011558
309	25-Sep-31	9,281.29		1,873.38	11,154.68	337,457.09	10	6.48345	9.5			0.011249
310	25-Oct-31	9,175.26		1,822.19	10,997.45	328,281.84	10	6.47973	9.5			0.010943
311	25-Nov-31	9,070.25		1,771.63	10,841.88	319,211.59	10	6.47603	9.5			0.01064
312	25-Dec-31	8,966.26		1,721.70	10,687.96	310,245.33	10	6.47234	9.5			0.010342
313	25-Jan-32	8,863.27		1,672.39	10,535.67	301,382.05	10	6.46866	9.5			0.010046
314	25-Feb-32	8,761.29		1,623.70	10,384.98	292,620.77	10	6.465	9.5			0.009754
315	25-Mar-32	8,660.29		1,575.61	10,235.90	283,960.48	10	6.46135	9.5			0.009465
316	25-Apr-32	8,560.27		1,528.11	10,088.39	275,400.20	10	6.45772	9.5			0.00918
317	25-May-32	8,461.23		1,481.22	9,942.45	266,938.97	10	6.4541	9.5			0.008898
318	25-Jun-32	8,363.15		1,434.91	9,798.05	258,575.82	10	6.4505	9.5			0.008619
319	25-Jul-32	8,266.02		1,389.18	9,655.20	250,309.81	10	6.4469	9.5			0.008344
320	25-Aug-32	8,169.83		1,344.02	9,513.86	242,139.97	10	6.44333	9.5			0.008071
321	25-Sep-32	8,074.58		1,299.44	9,374.02	234,065.39	10	6.43976	9.5			0.007802
322	25-Oct-32	7,980.26		1,255.41	9,235.68	226,085.12	10	6.43621	9.5			0.007536
323	25-Nov-32	7,886.86		1,211.94	9,098.81	218,198.26	10	6.43267	9.5			0.007273
324	25-Dec-32	7,794.37		1,169.02	8,963.40	210,403.89	10	6.42915	9.5			0.007013
325	25-Jan-33	7,702.78		1,126.65	8,829.43	202,701.11	10	6.42564	9.5			0.006757
326	25-Feb-33	7,612.09		1,084.81	8,696.90	195,089.02	10	6.42214	9.5			0.006503
327	25-Mar-33	7,522.28		1,043.51	8,565.79	187,566.74	10	6.41866	9.5			0.006252
328	25-Apr-33	7,433.35		1,002.73	8,436.08	180,133.39	10	6.41519	9.5			0.006004
329	25-May-33	7,345.29		962.47	8,307.76	172,788.10	10	6.41173	9.5			0.00576
330	25-Jun-33	7,258.09		922.73	8,180.82	165,530.01	10	6.40829	9.5			0.005518
331	25-Jul-33	7,171.75		883.50	8,055.24	158,358.26	10	6.40486	9.5			0.005279
332	25-Aug-33	7,086.25		844.77	7,931.01	151,272.01	10	6.40144	9.5			0.005042
333	25-Sep-33	7,001.59		806.54	7,808.12	144,270.43	10	6.39804	9.5			0.004809
334	25-Oct-33	6,917.76		768.80	7,686.55	137,352.67	10	6.39465	9.5			0.004578
335	25-Nov-33	6,834.75		731.55	7,566.30	130,517.93	10	6.39127	9.5			0.004351
336	25-Dec-33	6,752.56		694.78	7,447.34	123,765.37	10	6.38791	9.5			0.004126
337	25-Jan-34	6,671.17		658.49	7,329.66	117,094.20	10	6.38456	9.5			0.003903
338	25-Feb-34	6,590.59		622.67	7,213.26	110,503.61	10	6.38122	9.5			0.003683
339	25-Mar-34	6,510.80		587.32	7,098.12	103,992.81	10	6.3779	9.5			0.003466
340	25-Apr-34	6,431.79		552.43	6,984.22	97,561.01	10	6.37459	9.5			0.003252
341	25-May-34	6,353.57		517.99	6,871.56	91,207.45	10	6.37129		9.5		0.00304
342	25-Jun-34	6,276.12		484.01	6,760.12	84,931.33	10	6.36801		9.5		0.002831
343	25-Jul-34	6,199.43		450.47	6,649.90	78,731.90	10	6.36474		9.5		0.002624
344	25-Aug-34	6,123.49		417.38	6,540.87	72,608.41	10	6.36149		9.5		0.00242
345	25-Sep-34	6,048.31		384.72	6,433.03	66,560.10	10	6.35825		9.5		0.002219
346	25-Oct-34	5,973.87		352.49	6,326.37	60,586.22	10	6.35503		9.5		0.00202
347	25-Nov-34	5,900.17		320.69	6,220.87	54,686.05	10	6.35182		9.5		0.001823
348	25-Dec-34	5,827.20		289.32	6,116.52	48,858.85	10	6.34863		9.5		0.001629
349	25-Jan-35	5,754.95		258.36	6,013.31	43,103.90	10	6.34546		9.5		0.001437
350	25-Feb-35	5,683.42		227.82	5,911.24	37,420.48	10	6.34231		9.5		0.001247
351	25-Mar-35	5,612.60		197.68	5,810.28	31,807.88	10	6.33918		9.5		0.00106
352	25-Apr-35	5,542.48		167.95	5,710.43	26,265.40	10	6.33609		9.5		0.000876
353	25-May-35	5,473.06		138.62	5,611.67	20,792.35	10	6.33304		9.5		0.000693
354	25-Jun-35	5,404.33		109.68	5,514.01	15,388.02	10	6.33006		9.5		0.000513
355	25-Jul-35	5,153.67		81.14	5,234.81	10,234.35	10	6.3272		9.5		0.000341
356	25-Aug-35	5,088.66		53.94	5,142.60	5,145.69	10	6.32436		9.5		0.000172
357	25-Sep-35	4,125.95		27.11	4,153.06	1,019.74	10	6.32208		9.5		3.4E-05
358	25-Oct-35	1,019.74		5.37	1,025.10	0	10	6.31899		9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	301,504.53	119,750.00	421,254.53	29,698,495.47	4.79	4.79	4.29	0.989949849
2	25-Feb-06	299,330.11	247,487.46	546,817.57	29,399,165.36	10	10	9.5	0.979972179
3	25-Mar-06	297,170.83	244,960.17	542,130.99	29,101,994.54	10	9.99866	9.5	0.970066485
4	25-Apr-06	295,026.59	242,326.19	537,352.78	28,806,967.95	10	9.99215	9.5	0.960232265
5	25-May-06	292,897.29	239,618.30	532,515.60	28,514,070.65	10	9.98168	9.5	0.950469022
6	25-Jun-06	290,782.83	236,838.30	527,621.13	28,223,287.82	10	9.96722	9.5	0.940776261
7	25-Jul-06	288,683.10	233,988.14	522,671.23	27,934,604.73	10	9.94873	9.5	0.931153491
8	25-Aug-06	286,597.99	231,072.84	517,670.83	27,648,006.74	10	9.92631	9.5	0.921600225
9	25-Sep-06	284,527.41	228,094.57	512,621.98	27,363,479.33	10	9.89994	9.5	0.912115978
10	25-Oct-06	282,471.25	225,069.60	507,540.86	27,081,008.08	10	9.87022	9.5	0.902700269
11	25-Nov-06	280,429.42	221,999.95	502,429.37	26,800,578.66	10	9.83715	9.5	0.893352622
12	25-Dec-06	278,401.81	218,962.84	497,364.65	26,522,176.85	10	9.80409	9.5	0.884072562
13	25-Jan-07	276,388.33	215,957.92	492,346.24	26,245,788.52	10	9.77105	9.5	0.874859617
14	25-Feb-07	274,388.87	212,984.81	487,373.68	25,971,399.65	10	9.73801	9.5	0.865713322
15	25-Mar-07	272,403.34	210,043.18	482,446.52	25,698,996.31	10	9.70498	9.5	0.85663321
16	25-Apr-07	270,431.64	207,132.67	477,564.31	25,428,564.66	10	9.67194	9.5	0.847618822
17	25-May-07	268,473.68	204,252.94	472,726.62	25,160,090.98	10	9.63891	9.5	0.838669699
18	25-Jun-07	266,529.36	201,403.64	467,933.00	24,893,561.62	10	9.60586	9.5	0.829785387
19	25-Jul-07	264,598.58	198,584.44	463,183.02	24,628,963.04	10	9.57281	9.5	0.820965435
20	25-Aug-07	262,681.25	195,795.00	458,476.25	24,366,281.79	10	9.53974	9.5	0.812209393
21	25-Sep-07	260,777.28	193,035.00	453,812.28	24,105,504.51	10	9.50666	9.5	0.803516817
22	25-Oct-07	258,886.57	190,304.12	449,190.68	23,846,617.94	10	9.47356	9.5	0.794887265
23	25-Nov-07	257,009.03	187,602.02	444,611.04	23,589,608.91	10	9.44043	9.5	0.786320297
24	25-Dec-07	255,144.57	184,928.39	440,072.95	23,334,464.34	10	9.40728	9.5	0.777815478
25	25-Jan-08	253,293.09	182,282.92	435,576.01	23,081,171.25	10	9.3741	9.5	0.769372375
26	25-Feb-08	251,454.51	179,665.29	431,119.80	22,829,716.74	10	9.34088	9.5	0.760990558
27	25-Mar-08	249,628.74	177,075.20	426,703.94	22,580,088.00	10	9.30762	9.5	0.7526696
28	25-Apr-08	247,815.69	174,512.35	422,328.04	22,332,272.31	10	9.27431	9.5	0.744409077
29	25-May-08	246,015.26	171,976.44	417,991.70	22,086,257.05	10	9.24096	9.5	0.736208568
30	25-Jun-08	244,227.37	169,467.16	413,694.53	21,842,029.68	10	9.20756	9.5	0.728067656
31	25-Jul-08	242,451.94	166,984.23	409,436.17	21,599,577.74	10	9.17411	9.5	0.719985925
32	25-Aug-08	240,688.87	164,527.36	405,216.23	21,358,888.87	10	9.14059	9.5	0.711962962
33	25-Sep-08	238,938.08	162,096.25	401,034.34	21,119,950.79	10	9.107	9.5	0.70399836
34	25-Oct-08	237,199.49	159,690.64	396,890.12	20,882,751.30	10	9.07335	9.5	0.69609171
35	25-Nov-08	235,473.00	157,310.23	392,783.23	20,647,278.29	10	9.03963	9.5	0.68824261
36	25-Dec-08	233,758.54	154,954.75	388,713.29	20,413,519.75	10	9.00582	9.5	0.680450658
37	25-Jan-09	232,056.02	152,623.93	384,679.95	20,181,463.73	10	8.97193	9.5	0.672715458
38	25-Feb-09	230,365.35	150,317.50	380,682.85	19,951,098.38	10	8.93795	9.5	0.665036613
39	25-Mar-09	228,686.46	148,035.19	376,721.65	19,722,411.91	10	8.90388	9.5	0.65741373
40	25-Apr-09	227,019.26	145,776.73	372,796.00	19,495,392.65	10	8.86971	9.5	0.649846422
41	25-May-09	225,363.68	143,541.88	368,905.55	19,270,028.97	10	8.83543	9.5	0.642334299
42	25-Jun-09	223,719.62	141,330.36	365,049.97	19,046,309.36	10	8.80105	9.5	0.634876979
43	25-Jul-09	222,087.00	139,141.92	361,228.92	18,824,222.35	10	8.76654	9.5	0.627474078
44	25-Aug-09	220,465.76	136,976.32	357,442.08	18,603,756.59	10	8.73192	9.5	0.62012522
45	25-Sep-09	218,855.81	134,833.29	353,689.10	18,384,900.79	10	8.69717	9.5	0.612830026
46	25-Oct-09	217,257.06	132,712.61	349,969.67	18,167,643.72	10	8.66228	9.5	0.605588124
47	25-Nov-09	215,669.45	130,614.02	346,283.47	17,951,974.27	10	8.62725	9.5	0.598399142
48	25-Dec-09	214,092.89	128,537.28	342,630.17	17,737,881.38	10	8.59208	9.5	0.591262713
49	25-Jan-10	212,527.31	126,482.15	339,009.46	17,525,354.06	10	8.55675	9.5	0.584178469
50	25-Feb-10	210,972.63	124,448.40	335,421.04	17,314,381.43	10	8.52126	9.5	0.577146048
51	25-Mar-10	209,428.78	122,435.81	331,864.58	17,104,952.65	10	8.4856	9.5	0.570165088
52	25-Apr-10	207,895.67	120,444.13	328,339.79	16,897,056.99	10	8.44977	9.5	0.563235233
53	25-May-10	206,373.23	118,473.14	324,846.37	16,690,683.75	10	8.41376	9.5	0.556356125
54	25-Jun-10	204,861.40	116,522.61	321,384.01	16,485,822.36	10	8.37756	9.5	0.549527412
55	25-Jul-10	203,360.08	114,592.34	317,952.42	16,282,462.28	10	8.34116	9.5	0.542748743
56	25-Aug-10	201,869.22	112,682.08	314,551.30	16,080,593.06	10	8.30455	9.5	0.536019769
57	25-Sep-10	200,388.74	110,791.64	311,180.38	15,880,204.32	10	8.26773	9.5	0.529340144
58	25-Oct-10	198,918.56	108,920.79	307,839.35	15,681,285.76	10	8.23068	9.5	0.522709525
59	25-Nov-10	197,458.61	107,069.32	304,527.94	15,483,827.15	10	8.19341	9.5	0.516127572
60	25-Dec-10	196,008.83	105,237.03	301,245.86	15,287,818.32	10	8.15589	9.5	0.509593944
61	25-Jan-11	166,486.57	103,423.70	269,910.27	15,121,331.75	10	8.11813	9.5	0.504044392
62	25-Feb-11	165,096.52	101,921.58	267,018.11	14,956,235.22	10	8.0883	9.5	0.498541174
63	25-Mar-11	163,716.32	100,437.24	264,153.56	14,792,518.90	10	8.05849	9.5	0.493083963
64	25-Apr-11	162,345.90	98,970.47	261,316.38	14,630,173.00	10	8.02869	9.5	0.487672433
65	25-May-11	160,985.20	97,521.08	258,506.28	14,469,187.80	10	7.9989	9.5	0.48230626
66	25-Jun-11	159,634.14	96,088.88	255,723.02	14,309,553.66	10	7.96912	9.5	0.476985122
67	25-Jul-11	158,292.65	94,673.68	252,966.33	14,151,261.02	10	7.93934	9.5	0.471708701
68	25-Aug-11	156,960.67	93,275.29	250,235.96	13,994,300.34	10	7.90957	9.5	0.466476678
69	25-Sep-11	155,638.14	91,893.51	247,531.65	13,838,662.21	10	7.87979	9.5	0.46128874
70	25-Oct-11	154,324.98	90,528.18	244,853.15	13,684,337.23	10	7.85002	9.5	0.456144574
71	25-Nov-11	153,021.13	89,179.10	242,200.22	13,531,316.10	10	7.82025	9.5	0.45104387
72	25-Dec-11	151,726.52	87,846.09	239,572.61	13,379,589.58	10	7.79047	9.5	0.445986319
73	25-Jan-12	144,526.56	86,528.99	231,055.54	13,235,063.03	10	7.76069	9.5	0.441168768
74	25-Feb-12	143,295.68	85,294.14	228,589.82	13,091,767.34	10	7.73347	9.5	0.436392245
75	25-Mar-12	142,073.75	84,074.17	226,147.92	12,949,693.59	10	7.70629	9.5	0.431656453
76	25-Apr-12	140,860.70	82,868.89	223,729.59	12,808,832.90	10	7.67915	9.5	0.426961097
77	25-May-12	139,656.46	81,678.16	221,334.62	12,669,176.44	10	7.65205	9.5	0.422305881
78	25-Jun-12	138,460.98	80,501.80	218,962.78	12,530,715.46	10	7.62498	9.5	0.417690515
79	25-Jul-12	137,274.18	79,339.65	216,613.83	12,393,441.28	10	7.59794	9.5	0.413114709
80	25-Aug-12	136,096.02	78,191.55	214,287.57	12,257,345.26	10	7.57093	9.5	0.408578175
81	25-Sep-12	134,926.43	77,057.34	211,983.76	12,122,418.84	10	7.54395	9.5	0.404080628
82	25-Oct-12	133,765.34	75,936.86	209,702.20	11,988,653.50	10	7.517	9.5	0.399621783
83	25-Nov-12	132,612.70	74,829.96	207,442.67	11,856,040.79	10	7.49008	9.5	0.39520136
84	25-Dec-12	131,468.45	73,736.49	205,204.94	11,724,572.34	10	7.46318	9.5	0.390819078
85	25-Jan-13	119,260.05	72,656.29	191,916.34	11,605,312.29	10	7.43631	9.5	0.386843743
86	25-Feb-13	118,243.85	71,711.19	189,955.04	11,487,068.44	10	7.415	9.5	0.382902281
87	25-Mar-13	117,235.32	70,777.41	188,012.73	11,369,833.12	10	7.39378	9.5	0.378994437
88	25-Apr-13	116,234.42	69,854.81	186,089.23	11,253,598.70	10	7.37265	9.5	0.375119957
89	25-May-13	115,241.09	68,943.27	184,184.36	11,138,357.61	10	7.3516	9.5	0.371278587
90	25-Jun-13	114,255.27	68,042.64	182,297.91	11,024,102.34	10	7.33063	9.5	0.367470078
91	25-Jul-13	113,276.91	67,152.82	180,429.73	10,910,825.42	10	7.30975	9.5	0.363694181
92	25-Aug-13	112,305.96	66,273.66	178,579.62	10,798,519.46	10	7.28894	9.5	0.359950649
93	25-Sep-13	111,342.36	65,405.04	176,747.40	10,687,177.10	10	7.26822	9.5	0.356239237
94	25-Oct-13	110,386.06	64,546.84	174,932.90	10,576,791.04	10	7.24758	9.5	0.352559701
95	25-Nov-13	109,437.01	63,698.95	173,135.95	10,467,354.04	10	7.22703	9.5	0.348911801
96	25-Dec-13	108,495.14	62,861.23	171,356.37	10,358,858.89	10	7.20655	9.5	0.345295296
97	25-Jan-14	97,455.66	62,033.56	159,489.23	10,261,403.23	10	7.18615	9.5	0.342046774
98	25-Feb-14	96,660.09	61,323.64	157,983.73	10,164,743.14	10	7.17138	9.5	0.338824771
99	25-Mar-14	95,870.56	60,621.63	156,492.19	10,068,872.58	10	7.15669	9.5	0.335629086
100	25-Apr-14	95,087.03	59,927.42	155,014.46	9,973,785.55	10	7.1421	9.5	0.332459518
101	25-May-14	94,309.46	59,240.94	153,550.41	9,879,476.08	10	7.1276	9.5	0.329315869
102	25-Jun-14	93,537.81	58,562.09	152,099.90	9,785,938.28	10	7.11318	9.5	0.326197943
103	25-Jul-14	92,772.02	57,890.79	150,662.81	9,693,166.26	10	7.09885	9.5	0.323105542
104	25-Aug-14	92,012.06	57,226.94	149,239.00	9,601,154.20	10	7.08461	9.5	0.320038473
105	25-Sep-14	91,257.88	56,570.47	147,828.35	9,509,896.32	10	7.07046	9.5	0.316996544
106	25-Oct-14	90,509.45	55,921.29	146,430.73	9,419,386.87	10	7.05639	9.5	0.313979562
107	25-Nov-14	89,766.71	55,279.30	145,046.01	9,329,620.16	10	7.04241	9.5	0.310987339
108	25-Dec-14	89,029.63	54,644.44	143,674.07	9,240,590.53	10	7.02851	9.5	0.308019684
109	25-Jan-15	79,251.17	54,016.62	133,267.79	9,161,339.37	10	7.0147	9.5	0.305377979
110	25-Feb-15	78,669.34	53,488.49	132,157.83	9,082,670.03	10	7.0062	9.5	0.302755668
111	25-Mar-15	78,091.61	52,965.24	131,056.85	9,004,578.42	10	6.99775	9.5	0.300152614
112	25-Apr-15	77,517.95	52,446.82	129,964.77	8,927,060.47	10	6.98935	9.5	0.297568682
113	25-May-15	76,948.34	51,933.17	128,881.51	8,850,112.13	10	6.981	9.5	0.295003738
114	25-Jun-15	76,382.74	51,424.26	127,807.01	8,773,729.38	10	6.97269	9.5	0.292457646
115	25-Jul-15	76,518.52	50,920.04	127,438.56	8,697,210.86	10	6.96443	9.5	0.289907029
116	25-Aug-15	75,954.41	50,416.43	126,370.84	8,621,256.45	10	6.95622	9.5	0.287375215
117	25-Sep-15	78,641.00	49,917.47	128,558.47	8,542,615.45	10	6.94805	9.5	0.284753848
118	25-Oct-15	78,055.54	49,404.36	127,459.91	8,464,559.91	10	6.93994	9.5	0.282151997
119	25-Nov-15	77,474.23	48,896.02	126,370.25	8,387,085.68	10	6.93187	9.5	0.279569523
120	25-Dec-15	76,897.03	48,392.40	125,289.43	8,310,188.65	10	6.92385	9.5	0.277006288
121	25-Jan-16	76,323.92	47,893.46	124,217.37	8,233,864.73	10	6.91587	9.5	0.274462158
122	25-Feb-16	75,754.86	47,399.14	123,154.00	8,158,109.87	10	6.90793	9.5	0.271936996
123	25-Mar-16	75,189.83	46,909.41	122,099.24	8,082,920.04	10	6.90004	9.5	0.269430668
124	25-Apr-16	74,628.80	46,424.21	121,053.01	8,008,291.24	10	6.89219	9.5	0.266943041
125	25-May-16	74,071.75	45,943.51	120,015.26	7,934,219.50	10	6.88439	9.5	0.264473983
126	25-Jun-16	73,518.63	45,467.26	118,985.90	7,860,700.86	10	6.87663	9.5	0.262023362
127	25-Jul-16	72,969.44	44,995.43	117,964.86	7,787,731.43	10	6.86892	9.5	0.259591048
128	25-Aug-16	72,424.13	44,527.95	116,952.09	7,715,307.29	10	6.86125	9.5	0.25717691
129	25-Sep-16	71,882.69	44,064.81	115,947.49	7,643,424.61	10	6.85362	9.5	0.25478082
130	25-Oct-16	71,345.08	43,605.94	114,951.02	7,572,079.53	10	6.84603	9.5	0.252402651
131	25-Nov-16	70,811.28	43,151.31	113,962.59	7,501,268.24	10	6.83849	9.5	0.250042275
132	25-Dec-16	70,281.26	42,700.89	112,982.15	7,430,986.98	10	6.83099	9.5	0.247699566
133	25-Jan-17	69,755.00	42,254.62	112,009.62	7,361,231.98	10	6.82353	9.5	0.245374399
134	25-Feb-17	69,232.47	41,812.47	111,044.95	7,291,999.50	10	6.81611	9.5	0.24306665
135	25-Mar-17	68,713.65	41,374.41	110,088.05	7,223,285.86	10	6.80873	9.5	0.240776195
136	25-Apr-17	68,198.50	40,940.38	109,138.88	7,155,087.36	10	6.8014	9.5	0.238502912
137	25-May-17	67,687.00	40,510.35	108,197.35	7,087,400.36	10	6.79411	9.5	0.236246679
138	25-Jun-17	67,179.13	40,084.29	107,263.42	7,020,221.23	10	6.78685	9.5	0.234007374
139	25-Jul-17	66,674.86	39,662.16	106,337.02	6,953,546.37	10	6.77964	9.5	0.231784879
140	25-Aug-17	66,174.17	39,243.91	105,418.07	6,887,372.20	10	6.77247	9.5	0.229579073
141	25-Sep-17	65,677.03	38,829.51	104,506.53	6,821,695.17	10	6.76534	9.5	0.227389839
142	25-Oct-17	65,183.41	38,418.92	103,602.34	6,756,511.76	10	6.75825	9.5	0.225217059
143	25-Nov-17	64,693.30	38,012.12	102,705.41	6,691,818.46	10	6.7512	9.5	0.223060615
144	25-Dec-17	64,206.66	37,609.05	101,815.71	6,627,611.80	10	6.74418	9.5	0.220920393
145	25-Jan-18	63,723.48	37,209.69	100,933.17	6,563,888.32	10	6.73721	9.5	0.218796277
146	25-Feb-18	63,243.73	36,813.99	100,057.72	6,500,644.59	10	6.73028	9.5	0.216688153
147	25-Mar-18	62,767.38	36,421.94	99,189.32	6,437,877.20	10	6.72338	9.5	0.214595907
148	25-Apr-18	62,294.42	36,033.48	98,327.90	6,375,582.78	10	6.71653	9.5	0.212519426
149	25-May-18	61,824.81	35,648.59	97,473.40	6,313,757.97	10	6.70971	9.5	0.210458599
150	25-Jun-18	61,358.54	35,267.23	96,625.77	6,252,399.44	10	6.70293	9.5	0.208413315
151	25-Jul-18	60,895.58	34,889.37	95,784.94	6,191,503.86	10	6.69619	9.5	0.206383462
152	25-Aug-18	60,435.90	34,514.97	94,950.88	6,131,067.96	10	6.68948	9.5	0.204368932
153	25-Sep-18	59,979.49	34,144.01	94,123.50	6,071,088.47	10	6.68282	9.5	0.202369616
154	25-Oct-18	59,526.33	33,776.45	93,302.77	6,011,562.14	10	6.67619	9.5	0.200385405
155	25-Nov-18	59,076.38	33,412.25	92,488.63	5,952,485.76	10	6.6696	9.5	0.198416192
156	25-Dec-18	58,629.63	33,051.39	91,681.02	5,893,856.13	10	6.66304	9.5	0.196461871
157	25-Jan-19	58,186.06	32,693.83	90,879.89	5,835,670.07	10	6.65653	9.5	0.194522336
158	25-Feb-19	57,745.64	32,339.55	90,085.19	5,777,924.44	10	6.65004	9.5	0.192597481
159	25-Mar-19	57,308.35	31,988.51	89,296.85	5,720,616.09	10	6.6436	9.5	0.190687203
160	25-Apr-19	56,874.16	31,640.68	88,514.84	5,663,741.93	10	6.63719	9.5	0.188791398
161	25-May-19	56,443.07	31,296.03	87,739.10	5,607,298.86	10	6.63082	9.5	0.186909962
162	25-Jun-19	56,015.04	30,954.53	86,969.57	5,551,283.82	10	6.62448	9.5	0.185042794
163	25-Jul-19	55,590.06	30,616.15	86,206.21	5,495,693.76	10	6.61818	9.5	0.183189792
164	25-Aug-19	55,168.10	30,280.86	85,448.96	5,440,525.66	10	6.61191	9.5	0.181350855
165	25-Sep-19	54,749.14	29,948.64	84,697.78	5,385,776.53	10	6.60568	9.5	0.179525884
166	25-Oct-19	54,333.16	29,619.45	83,952.61	5,331,443.37	10	6.59948	9.5	0.177714779
167	25-Nov-19	53,920.14	29,293.26	83,213.40	5,277,523.23	10	6.59332	9.5	0.175917441
168	25-Dec-19	53,510.06	28,970.06	82,480.12	5,224,013.17	10	6.58719	9.5	0.174133772
169	25-Jan-20	53,102.90	28,649.80	81,752.70	5,170,910.27	10	6.5811	9.5	0.172363676
170	25-Feb-20	52,698.64	28,332.46	81,031.10	5,118,211.63	10	6.57504	9.5	0.170607054
171	25-Mar-20	52,297.26	28,018.02	80,315.28	5,065,914.37	10	6.56902	9.5	0.168863812
172	25-Apr-20	51,898.73	27,706.44	79,605.17	5,014,015.63	10	6.56303	9.5	0.167133854
173	25-May-20	51,503.05	27,397.70	78,900.75	4,962,512.59	10	6.55707	9.5	0.165417086
174	25-Jun-20	51,110.18	27,091.78	78,201.96	4,911,402.41	10	6.55114	9.5	0.163713414
175	25-Jul-20	50,720.11	26,788.65	77,508.76	4,860,682.30	10	6.54525	9.5	0.162022743
176	25-Aug-20	50,332.82	26,488.27	76,821.09	4,810,349.48	10	6.5394	9.5	0.160344983
177	25-Sep-20	49,948.29	26,190.63	76,138.92	4,760,401.19	10	6.53357	9.5	0.15868004
178	25-Oct-20	49,566.50	25,895.70	75,462.21	4,710,834.69	10	6.52778	9.5	0.157027823
179	25-Nov-20	49,187.43	25,603.46	74,790.89	4,661,647.25	10	6.52202	9.5	0.155388242
180	25-Dec-20	48,811.07	25,313.88	74,124.94	4,612,836.19	10	6.51629	9.5	0.153761206
181	25-Jan-21	48,437.38	25,026.93	73,464.31	4,564,398.80	10	6.5106	9.5	0.152146627
182	25-Feb-21	48,066.37	24,742.59	72,808.95	4,516,332.43	10	6.50493	9.5	0.150544414
183	25-Mar-21	47,698.00	24,460.83	72,158.83	4,468,634.44	10	6.4993	9.5	0.148954481
184	25-Apr-21	47,332.25	24,181.64	71,513.89	4,421,302.18	10	6.4937	9.5	0.147376739
185	25-May-21	46,969.12	23,904.99	70,874.11	4,374,333.07	10	6.48813	9.5	0.145811102
186	25-Jun-21	46,608.57	23,630.85	70,239.43	4,327,724.49	10	6.48259	9.5	0.144257483
187	25-Jul-21	46,250.60	23,359.21	69,609.81	4,281,473.89	10	6.47709	9.5	0.142715796
188	25-Aug-21	45,895.19	23,090.03	68,985.22	4,235,578.70	10	6.47161	9.5	0.141185957
189	25-Sep-21	45,542.31	22,823.29	68,365.60	4,190,036.39	10	6.46617	9.5	0.13966788
190	25-Oct-21	45,191.95	22,558.98	67,750.94	4,144,844.44	10	6.46075	9.5	0.138161481
191	25-Nov-21	44,844.09	22,297.08	67,141.17	4,100,000.35	10	6.45537	9.5	0.136666678
192	25-Dec-21	44,498.72	22,037.55	66,536.27	4,055,501.63	10	6.45001	9.5	0.135183388
193	25-Jan-22	44,155.81	21,780.37	65,936.18	4,011,345.81	10	6.44469	9.5	0.133711527
194	25-Feb-22	43,815.36	21,525.53	65,340.89	3,967,530.46	10	6.43939	9.5	0.132251015
195	25-Mar-22	43,477.33	21,273.01	64,750.34	3,924,053.12	10	6.43413	9.5	0.130801771
196	25-Apr-22	43,141.72	21,022.77	64,164.49	3,880,911.40	10	6.42889	9.5	0.129363713
197	25-May-22	42,808.51	20,774.81	63,583.32	3,838,102.89	10	6.42369	9.5	0.127936763
198	25-Jun-22	42,477.69	20,529.09	63,006.78	3,795,625.20	10	6.41851	9.5	0.12652084
199	25-Jul-22	42,149.22	20,285.61	62,434.83	3,753,475.98	10	6.41337	9.5	0.125115866
200	25-Aug-22	41,823.11	20,044.33	61,867.44	3,711,652.87	10	6.40825	9.5	0.123721762
201	25-Sep-22	41,499.33	19,805.24	61,304.57	3,670,153.54	10	6.40316	9.5	0.122338451
202	25-Oct-22	41,177.86	19,568.33	60,746.19	3,628,975.68	10	6.39809	9.5	0.120965856
203	25-Nov-22	40,858.69	19,333.55	60,192.25	3,588,116.98	10	6.39306	9.5	0.119603899
204	25-Dec-22	40,541.81	19,100.91	59,642.72	3,547,575.17	10	6.38806	9.5	0.118252506
205	25-Jan-23	40,227.20	18,870.38	59,097.58	3,507,347.97	10	6.38308	9.5	0.116911599
206	25-Feb-23	39,914.83	18,641.94	58,556.77	3,467,433.14	10	6.37813	9.5	0.115581105
207	25-Mar-23	39,604.71	18,415.57	58,020.27	3,427,828.43	10	6.37321	9.5	0.114260948
208	25-Apr-23	39,296.80	18,191.25	57,488.05	3,388,531.63	10	6.36832	9.5	0.112951054
209	25-May-23	38,991.10	17,968.96	56,960.06	3,349,540.54	10	6.36345	9.5	0.111651351
210	25-Jun-23	38,687.59	17,748.69	56,436.27	3,310,852.95	10	6.35861	9.5	0.110361765
211	25-Jul-23	38,386.25	17,530.41	55,916.66	3,272,466.70	10	6.3538	9.5	0.109082223
212	25-Aug-23	38,087.07	17,314.12	55,401.18	3,234,379.64	10	6.34901	9.5	0.107812655
213	25-Sep-23	37,790.03	17,099.78	54,889.81	3,196,589.60	10	6.34426	9.5	0.106552987
214	25-Oct-23	37,495.13	16,887.38	54,382.51	3,159,094.48	10	6.33953	9.5	0.105303149
215	25-Nov-23	37,202.33	16,676.91	53,879.25	3,121,892.14	10	6.33482	9.5	0.104063071
216	25-Dec-23	36,911.64	16,468.35	53,379.99	3,084,980.50	10	6.33014	9.5	0.102832683
217	25-Jan-24	36,623.03	16,261.68	52,884.71	3,048,357.47	10	6.32549	9.5	0.101611916
218	25-Feb-24	36,336.49	16,056.88	52,393.37	3,012,020.98	10	6.32086	9.5	0.100400699
219	25-Mar-24	36,052.01	15,853.93	51,905.94	2,975,968.97	10	6.31626	9.5	0.099198966
220	25-Apr-24	35,769.56	15,652.82	51,422.39	2,940,199.41	10	6.31169	9.5	0.098006647
221	25-May-24	35,489.15	15,453.54	50,942.69	2,904,710.26	10	6.30714	9.5	0.096823675
222	25-Jun-24	35,210.74	15,256.06	50,466.81	2,869,499.52	10	6.30262	9.5	0.095649984
223	25-Jul-24	34,934.34	15,060.37	49,994.71	2,834,565.18	10	6.29812	9.5	0.094485506
224	25-Aug-24	34,659.92	14,866.46	49,526.38	2,799,905.26	10	6.29365	9.5	0.093330175
225	25-Sep-24	34,387.47	14,674.30	49,061.77	2,765,517.79	10	6.2892	9.5	0.092183926
226	25-Oct-24	34,116.97	14,483.88	48,600.86	2,731,400.82	10	6.28478	9.5	0.091046694
227	25-Nov-24	33,848.42	14,295.19	48,143.61	2,697,552.39	10	6.28038	9.5	0.089918413
228	25-Dec-24	33,581.80	14,108.21	47,690.01	2,663,970.59	10	6.276	9.5	0.08879902
229	25-Jan-25	33,317.10	13,922.92	47,240.02	2,630,653.49	10	6.27166	9.5	0.08768845
230	25-Feb-25	33,054.29	13,739.31	46,793.61	2,597,599.20	10	6.26733	9.5	0.08658664
231	25-Mar-25	32,793.38	13,557.37	46,350.75	2,564,805.82	10	6.26303	9.5	0.085493527
232	25-Apr-25	32,534.34	13,377.07	45,911.42	2,532,271.48	10	6.25875	9.5	0.084409049
233	25-May-25	32,277.17	13,198.41	45,475.58	2,499,994.31	10	6.2545	9.5	0.083333144
234	25-Jun-25	32,021.84	13,021.37	45,043.22	2,467,972.46	10	6.25027	9.5	0.082265749
235	25-Jul-25	31,768.36	12,845.94	44,614.29	2,436,204.11	10	6.24607	9.5	0.081206804
236	25-Aug-25	31,516.69	12,672.10	44,188.79	2,404,687.42	10	6.24189	9.5	0.080156247
237	25-Sep-25	31,266.84	12,499.83	43,766.67	2,373,420.58	10	6.23773	9.5	0.079114019
238	25-Oct-25	31,018.78	12,329.12	43,347.90	2,342,401.80	10	6.2336	9.5	0.07808006
239	25-Nov-25	30,772.51	12,159.96	42,932.48	2,311,629.28	10	6.22949	9.5	0.077054309
240	25-Dec-25	30,528.02	11,992.34	42,520.36	2,281,101.26	10	6.2254	9.5	0.076036709
241	25-Jan-26	30,285.28	11,826.24	42,111.52	2,250,815.98	10	6.22133	9.5	0.075027199
242	25-Feb-26	30,044.30	11,661.65	41,705.94	2,220,771.68	10	6.21729	9.5	0.074025723
243	25-Mar-26	29,805.05	11,498.55	41,303.59	2,190,966.63	10	6.21327	9.5	0.073032221
244	25-Apr-26	29,567.52	11,336.92	40,904.45	2,161,399.11	10	6.20927	9.5	0.072046637
245	25-May-26	29,331.71	11,176.77	40,508.48	2,132,067.40	10	6.2053	9.5	0.071068913
246	25-Jun-26	29,097.60	11,018.07	40,115.67	2,102,969.81	10	6.20135	9.5	0.070098994
247	25-Jul-26	28,865.17	10,860.81	39,725.98	2,074,104.63	10	6.19742	9.5	0.069136821
248	25-Aug-26	28,634.42	10,704.98	39,339.41	2,045,470.21	10	6.19351	9.5	0.06818234
249	25-Sep-26	28,405.34	10,550.57	38,955.91	2,017,064.88	10	6.18962	9.5	0.067235496
250	25-Oct-26	28,177.91	10,397.56	38,575.46	1,988,886.97	10	6.18576	9.5	0.066296232
251	25-Nov-26	27,952.12	10,245.94	38,198.05	1,960,934.85	10	6.18191	9.5	0.065364495
252	25-Dec-26	27,727.96	10,095.70	37,823.65	1,933,206.90	10	6.17809	9.5	0.06444023
253	25-Jan-27	27,505.41	9,946.82	37,452.23	1,905,701.48	10	6.17429	9.5	0.063523383
254	25-Feb-27	27,284.48	9,799.30	37,083.77	1,878,417.01	10	6.17051	9.5	0.0626139
255	25-Mar-27	27,065.14	9,653.11	36,718.25	1,851,351.87	10	6.16675	9.5	0.061711729
256	25-Apr-27	26,847.38	9,508.26	36,355.65	1,824,504.48	10	6.16302	9.5	0.060816816
257	25-May-27	26,631.20	9,364.73	35,995.93	1,797,873.28	10	6.1593	9.5	0.059929109
258	25-Jun-27	26,416.58	9,222.50	35,639.09	1,771,456.69	10	6.15561	9.5	0.059048556
259	25-Jul-27	26,203.52	9,081.57	35,285.09	1,745,253.18	10	6.15193	9.5	0.058175106
260	25-Aug-27	25,991.99	8,941.92	34,933.91	1,719,261.19	10	6.14828	9.5	0.057308706
261	25-Sep-27	25,781.99	8,803.55	34,585.54	1,693,479.19	10	6.14465	9.5	0.056449306
262	25-Oct-27	25,573.52	8,666.43	34,239.94	1,667,905.68	10	6.14104	9.5	0.055596856
263	25-Nov-27	25,366.55	8,530.56	33,897.11	1,642,539.13	10	6.13744	9.5	0.054751304
264	25-Dec-27	25,161.07	8,395.94	33,557.01	1,617,378.06	10	6.13387	9.5	0.053912602
265	25-Jan-28	24,957.09	8,262.54	33,219.62	1,592,420.97	10	6.13032	9.5	0.053080699
266	25-Feb-28	24,754.58	8,130.35	32,884.93	1,567,666.39	10	6.12679	9.5	0.052255546
267	25-Mar-28	24,553.54	7,999.38	32,552.92	1,543,112.85	10	6.12327	9.5	0.051437095
268	25-Apr-28	24,353.95	7,869.59	32,223.55	1,518,758.90	10	6.11978	9.5	0.050625297
269	25-May-28	24,155.81	7,741.00	31,896.81	1,494,603.08	10	6.11631	9.5	0.049820103
270	25-Jun-28	23,959.11	7,613.58	31,572.69	1,470,643.97	10	6.11285	9.5	0.049021466
271	25-Jul-28	23,763.83	7,487.32	31,251.15	1,446,880.14	10	6.10942	9.5	0.048229338
272	25-Aug-28	23,569.97	7,362.21	30,932.19	1,423,310.17	10	6.106	9.5	0.047443672
273	25-Sep-28	23,377.52	7,238.25	30,615.77	1,399,932.65	10	6.10261	9.5	0.046664422
274	25-Oct-28	23,186.45	7,115.43	30,301.88	1,376,746.20	10	6.09923	9.5	0.04589154
275	25-Nov-28	22,996.78	6,993.73	29,990.51	1,353,749.42	10	6.09587	9.5	0.045124981
276	25-Dec-28	22,808.48	6,873.14	29,681.62	1,330,940.93	10	6.09254	9.5	0.044364698
277	25-Jan-29	22,621.55	6,753.65	29,375.20	1,308,319.38	10	6.08921	9.5	0.043610646
278	25-Feb-29	22,435.98	6,635.26	29,071.24	1,285,883.41	10	6.08591	9.5	0.04286278
279	25-Mar-29	22,251.75	6,517.96	28,769.71	1,263,631.66	10	6.08263	9.5	0.042121055
280	25-Apr-29	22,068.86	6,401.73	28,470.59	1,241,562.80	10	6.07936	9.5	0.041385427
281	25-May-29	21,887.30	6,286.57	28,173.87	1,219,675.49	10	6.07612	9.5	0.04065585
282	25-Jun-29	21,707.06	6,172.46	27,879.52	1,197,968.43	10	6.07289	9.5	0.039932281
283	25-Jul-29	21,528.13	6,059.40	27,587.53	1,176,440.30	10	6.06968	9.5	0.039214677
284	25-Aug-29	21,350.50	5,947.38	27,297.88	1,155,089.80	10	6.06649	9.5	0.038502993
285	25-Sep-29	21,174.16	5,836.39	27,010.55	1,133,915.64	10	6.06331	9.5	0.037797188
286	25-Oct-29	20,999.11	5,726.42	26,725.53	1,112,916.53	10	6.06016	9.5	0.037097218
287	25-Nov-29	20,825.33	5,617.46	26,442.79	1,092,091.21	10	6.05702	9.5	0.03640304
288	25-Dec-29	20,652.81	5,509.51	26,162.31	1,071,438.40	10	6.0539	9.5	0.035714613
289	25-Jan-30	20,481.55	5,402.54	25,884.09	1,050,956.85	10	6.05079	9.5	0.035031895
290	25-Feb-30	20,311.53	5,296.56	25,608.10	1,030,645.32	10	6.04771	9.5	0.034354844
291	25-Mar-30	20,142.76	5,191.56	25,334.32	1,010,502.56	10	6.04464	9.5	0.033683419
292	25-Apr-30	19,975.21	5,087.53	25,062.74	990,527.35	10	6.04158	9.5	0.033017578
293	25-May-30	19,808.89	4,984.46	24,793.34	970,718.46	10	6.03855	9.5	0.032357282
294	25-Jun-30	19,643.77	4,882.34	24,526.11	951,074.69	10	6.03553	9.5	0.03170249
295	25-Jul-30	19,479.86	4,781.16	24,261.02	931,594.83	10	6.03253	9.5	0.031053161
296	25-Aug-30	19,317.15	4,680.91	23,998.06	912,277.68	10	6.02955	9.5	0.030409256
297	25-Sep-30	19,155.62	4,581.60	23,737.22	893,122.06	10	6.02658	9.5	0.029770735
298	25-Oct-30	18,995.27	4,483.20	23,478.47	874,126.79	10	6.02363	9.5	0.02913756
299	25-Nov-30	18,836.09	4,385.71	23,221.80	855,290.70	10	6.0207	9.5	0.02850969
300	25-Dec-30	18,678.08	4,289.12	22,967.20	836,612.62	10	6.01778	9.5	0.027887087
301	25-Jan-31	18,521.21	4,193.44	22,714.65	818,091.41	10	6.01488	9.5	0.027269714
302	25-Feb-31	18,365.50	4,098.63	22,464.13	799,725.91	10	6.01199	9.5	0.02665753
303	25-Mar-31	18,210.92	4,004.71	22,215.63	781,514.99	10	6.00912	9.5	0.0260505
304	25-Apr-31	18,057.47	3,911.66	21,969.13	763,457.53	10	6.00627	9.5	0.025448584
305	25-May-31	17,905.14	3,819.47	21,724.61	745,552.39	10	6.00343	9.5	0.024851746
306	25-Jun-31	17,753.92	3,728.14	21,482.07	727,798.47	10	6.00061	9.5	0.024259949
307	25-Jul-31	17,603.81	3,637.66	21,241.48	710,194.65	10	5.99781	9.5	0.023673155
308	25-Aug-31	17,454.80	3,548.03	21,002.83	692,739.85	10	5.99502	9.5	0.023091328
309	25-Sep-31	17,306.88	3,459.22	20,766.11	675,432.96	10	5.99225	9.5	0.022514432
310	25-Oct-31	17,160.05	3,371.25	20,531.30	658,272.91	10	5.98949	9.5	0.02194243
311	25-Nov-31	17,014.29	3,284.09	20,298.38	641,258.63	10	5.98675	9.5	0.021375288
312	25-Dec-31	16,869.59	3,197.75	20,067.34	624,389.04	10	5.98402	9.5	0.020812968
313	25-Jan-32	16,725.96	3,112.22	19,838.17	607,663.08	10	5.98131	9.5	0.020255436
314	25-Feb-32	16,583.37	3,027.48	19,610.86	591,079.71	10	5.97861	9.5	0.019702657
315	25-Mar-32	16,441.84	2,943.54	19,385.38	574,637.87	10	5.97593	9.5	0.019154596
316	25-Apr-32	16,301.34	2,860.39	19,161.72	558,336.53	10	5.97326	9.5	0.018611218
317	25-May-32	16,161.87	2,778.01	18,939.88	542,174.66	10	5.97061	9.5	0.018072489
318	25-Jun-32	16,023.42	2,696.40	18,719.83	526,151.24	10	5.96798	9.5	0.017538375
319	25-Jul-32	15,886.00	2,615.57	18,501.56	510,265.24	10	5.96535	9.5	0.017008841
320	25-Aug-32	15,749.58	2,535.49	18,285.06	494,515.67	10	5.96275	9.5	0.016483856
321	25-Sep-32	15,614.16	2,456.16	18,070.31	478,901.51	10	5.96015	9.5	0.015963384
322	25-Oct-32	15,479.73	2,377.58	17,857.31	463,421.78	10	5.95758	9.5	0.015447393
323	25-Nov-32	15,346.30	2,299.74	17,646.03	448,075.48	10	5.95501	9.5	0.014935849
324	25-Dec-32	15,213.84	2,222.63	17,436.47	432,861.64	10	5.95247	9.5	0.014428721
325	25-Jan-33	15,082.36	2,146.25	17,228.61	417,779.28	10	5.94993	9.5	0.013925976
326	25-Feb-33	14,951.84	2,070.59	17,022.43	402,827.44	10	5.94741	9.5	0.013427581
327	25-Mar-33	14,822.29	1,995.64	16,817.93	388,005.15	10	5.94491	9.5	0.012933505
328	25-Apr-33	14,693.69	1,921.41	16,615.09	373,311.46	10	5.94241	9.5	0.012443715
329	25-May-33	14,566.03	1,847.87	16,413.91	358,745.43	10	5.93994	9.5	0.011958181
330	25-Jun-33	14,439.32	1,775.03	16,214.35	344,306.11	10	5.93747	9.5	0.01147687
331	25-Jul-33	14,313.54	1,702.89	16,016.42	329,992.57	10	5.93502	9.5	0.010999752
332	25-Aug-33	14,188.68	1,631.43	15,820.11	315,803.89	10	5.93259	9.5	0.010526796
333	25-Sep-33	14,064.75	1,560.64	15,625.39	301,739.14	10	5.93017	9.5	0.010057971
334	25-Oct-33	13,941.73	1,490.53	15,432.26	287,797.42	10	5.92776	9.5	0.009593247
335	25-Nov-33	13,819.61	1,421.09	15,240.70	273,977.80	10	5.92536	9.5	0.009132593
336	25-Dec-33	13,698.40	1,352.31	15,050.71	260,279.40	10	5.92298	9.5	0.00867598
337	25-Jan-34	13,578.08	1,284.18	14,862.26	246,701.32	10	5.92062	9.5	0.008223377
338	25-Feb-34	13,458.65	1,216.70	14,675.35	233,242.67	10	5.91826	9.5	0.007774756
339	25-Mar-34	13,340.10	1,149.87	14,489.97	219,902.57	10	5.91592	9.5	0.007330086
340	25-Apr-34	13,222.43	1,083.68	14,306.11	206,680.13	10	5.9136	9.5	0.006889338
341	25-May-34	13,105.63	1,018.12	14,123.75	193,574.51	10	5.91128	9.5	0.006452484
342	25-Jun-34	12,989.69	953.19	13,942.88	180,584.82	10	5.90899	9.5	0.006019494
343	25-Jul-34	12,874.61	888.88	13,763.49	167,710.21	10	5.9067	9.5	0.00559034
344	25-Aug-34	12,760.37	825.19	13,585.57	154,949.84	10	5.90443	9.5	0.005164995
345	25-Sep-34	12,646.99	762.12	13,409.11	142,302.85	10	5.90217	9.5	0.004743428
346	25-Oct-34	12,534.44	699.65	13,234.09	129,768.41	10	5.89993	9.5	0.004325614
347	25-Nov-34	12,422.73	637.78	13,060.51	117,345.68	10	5.8977	9.5	0.003911523
348	25-Dec-34	12,311.84	576.51	12,888.35	105,033.84	10	5.89548	9.5	0.003501128
349	25-Jan-35	12,201.78	515.83	12,717.61	92,832.06	10	5.89328	9.5	0.003094402
350	25-Feb-35	12,092.53	455.74	12,548.27	80,739.53	10	5.8911	9.5	0.002691318
351	25-Mar-35	11,984.09	396.23	12,380.32	68,755.44	10	5.88894	9.5	0.002291848
352	25-Apr-35	11,876.46	337.29	12,213.75	56,878.98	10	5.88679	9.5	0.001895966
353	25-May-35	11,769.62	278.93	12,048.55	45,109.36	10	5.88468	9.5	0.001503645
354	25-Jun-35	11,663.58	221.13	11,884.71	33,445.78	10	5.8826	9.5	0.001114859
355	25-Jul-35	11,160.70	163.9	11,324.60	22,285.08	10	5.88059	9.5	0.000742836
356	25-Aug-35	11,059.91	109.17	11,169.08	11,225.17	10	5.87858	9.5	0.000374172
357	25-Sep-35	8,996.57	54.97	9,051.54	2,228.60	10	5.87685	9.5	7.42867E-05
358	25-Oct-35	2,228.60	10.91	2,239.51	0	10	5.87474	9.5

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	LIBOR_1MO	Factor
Total
0	29-Dec-05	0	0	0	30,000,000.00	0	0	0
1	25-Jan-06	232,340.59	119,750.00	352,090.59	29,767,659.41	4.79	4.79	4.29	0.992255314
2	25-Feb-06	231,121.21	247,835.59	478,956.80	29,536,538.20	10	9.9908	9.5	0.984551273
3	25-Mar-06	229,908.04	245,589.79	475,497.84	29,306,630.16	10	9.97773	9.5	0.976887672
4	25-Apr-06	228,701.07	243,264.10	471,965.17	29,077,929.09	10	9.96078	9.5	0.969264303
5	25-May-06	227,500.25	240,860.21	468,360.45	28,850,428.84	10	9.93992	9.5	0.961680961
6	25-Jun-06	226,305.55	238,379.94	464,685.49	28,624,123.30	10	9.91514	9.5	0.954137443
7	25-Jul-06	225,116.94	235,825.30	460,942.25	28,399,006.35	10	9.88643	9.5	0.946633545
8	25-Aug-06	223,934.40	233,201.35	457,135.75	28,175,071.95	10	9.85392	9.5	0.939169065
9	25-Sep-06	222,757.88	230,510.29	453,268.17	27,952,314.07	10	9.81763	9.5	0.931743802
10	25-Oct-06	221,587.36	227,768.43	449,355.79	27,730,726.71	10	9.77816	9.5	0.924357557
11	25-Nov-06	220,422.81	224,977.83	445,400.64	27,510,303.90	10	9.73553	9.5	0.91701013
12	25-Dec-06	219,264.20	222,215.75	441,479.95	27,291,039.70	10	9.69306	9.5	0.909701323
13	25-Jan-07	218,111.48	219,481.87	437,593.35	27,072,928.22	10	9.65072	9.5	0.902430941
14	25-Feb-07	216,964.65	216,775.87	433,740.52	26,855,963.57	10	9.60853	9.5	0.895198786
15	25-Mar-07	215,823.65	214,097.43	429,921.08	26,640,139.92	10	9.56648	9.5	0.888004664
16	25-Apr-07	214,688.47	211,446.24	426,134.71	26,425,451.45	10	9.52456	9.5	0.880848382
17	25-May-07	213,559.07	208,822.00	422,381.07	26,211,892.37	10	9.48277	9.5	0.873729746
18	25-Jun-07	212,435.43	206,224.39	418,659.82	25,999,456.95	10	9.44111	9.5	0.866648565
19	25-Jul-07	211,317.51	203,653.12	414,970.63	25,788,139.44	10	9.39957	9.5	0.859604648
20	25-Aug-07	210,205.28	201,107.89	411,313.17	25,577,934.16	10	9.35816	9.5	0.852597805
21	25-Sep-07	209,098.71	198,588.41	407,687.12	25,368,835.45	10	9.31686	9.5	0.845627848
22	25-Oct-07	207,997.78	196,094.38	404,092.16	25,160,837.67	10	9.27568	9.5	0.838694589
23	25-Nov-07	206,902.46	193,625.52	400,527.98	24,953,935.21	10	9.23461	9.5	0.83179784
24	25-Dec-07	205,812.71	191,181.55	396,994.26	24,748,122.51	10	9.19365	9.5	0.824937417
25	25-Jan-08	204,728.50	188,762.18	393,490.69	24,543,394.00	10	9.1528	9.5	0.818113133
26	25-Feb-08	203,649.82	186,367.14	390,016.96	24,339,744.18	10	9.11205	9.5	0.811324806
27	25-Mar-08	202,576.63	183,996.16	386,572.79	24,137,167.55	10	9.07139	9.5	0.804572252
28	25-Apr-08	201,508.89	181,648.97	383,157.86	23,935,658.66	10	9.03083	9.5	0.797855289
29	25-May-08	200,446.59	179,325.29	379,771.88	23,735,212.07	10	8.99037	9.5	0.791173736
30	25-Jun-08	199,389.69	177,024.87	376,414.56	23,535,822.38	10	8.94999	9.5	0.784527413
31	25-Jul-08	198,338.17	174,747.45	373,085.62	23,337,484.20	10	8.90969	9.5	0.77791614
32	25-Aug-08	197,292.00	172,492.76	369,784.76	23,140,192.20	10	8.86948	9.5	0.77133974
33	25-Sep-08	196,251.15	170,260.56	366,511.71	22,943,941.05	10	8.82934	9.5	0.764798035
34	25-Oct-08	195,215.59	168,050.59	363,266.18	22,748,725.46	10	8.78928	9.5	0.758290849
35	25-Nov-08	194,185.30	165,862.61	360,047.90	22,554,540.17	10	8.74929	9.5	0.751818006
36	25-Dec-08	193,160.24	163,696.37	356,856.61	22,361,379.93	10	8.70936	9.5	0.745379331
37	25-Jan-09	192,140.39	161,551.62	353,692.02	22,169,239.54	10	8.6695	9.5	0.738974651
38	25-Feb-09	191,125.73	159,428.14	350,553.87	21,978,113.81	10	8.62969	9.5	0.732603794
39	25-Mar-09	190,116.22	157,325.68	347,441.90	21,787,997.58	10	8.58995	9.5	0.726266586
40	25-Apr-09	189,111.85	155,244.00	344,355.85	21,598,885.73	10	8.55025	9.5	0.719962858
41	25-May-09	188,112.57	153,182.89	341,295.46	21,410,773.16	10	8.5106	9.5	0.713692439
42	25-Jun-09	187,118.38	151,142.10	338,260.48	21,223,654.78	10	8.47099	9.5	0.707455159
43	25-Jul-09	186,129.23	149,121.42	335,250.65	21,037,525.55	10	8.43143	9.5	0.701250852
44	25-Aug-09	185,145.11	147,120.62	332,265.73	20,852,380.45	10	8.3919	9.5	0.695079348
45	25-Sep-09	184,165.98	145,139.49	329,305.47	20,668,214.47	10	8.3524	9.5	0.688940482
46	25-Oct-09	183,191.83	143,177.80	326,369.62	20,485,022.64	10	8.31293	9.5	0.682834088
47	25-Nov-09	182,222.62	141,235.34	323,457.95	20,302,800.02	10	8.27348	9.5	0.676760001
48	25-Dec-09	181,258.33	139,311.89	320,570.22	20,121,541.70	10	8.23405	9.5	0.670718057
49	25-Jan-10	180,298.93	137,407.26	317,706.19	19,941,242.77	10	8.19464	9.5	0.664708092
50	25-Feb-10	179,344.40	135,521.23	314,865.63	19,761,898.36	10	8.15523	9.5	0.658729945
51	25-Mar-10	178,394.72	133,653.59	312,048.31	19,583,503.64	10	8.11584	9.5	0.652783455
52	25-Apr-10	177,449.85	131,804.15	309,254.01	19,406,053.79	10	8.07644	9.5	0.64686846
53	25-May-10	176,509.78	129,972.71	306,482.49	19,229,544.01	10	8.03704	9.5	0.6409848
54	25-Jun-10	175,574.48	128,159.06	303,733.53	19,053,969.53	10	7.99763	9.5	0.635132318
55	25-Jul-10	174,643.91	126,363.01	301,006.92	18,879,325.62	10	7.95822	9.5	0.629310854
56	25-Aug-10	173,718.07	124,584.37	298,302.44	18,705,607.55	10	7.91878	9.5	0.623520252
57	25-Sep-10	172,796.92	122,822.96	295,619.88	18,532,810.63	10	7.87932	9.5	0.617760354
58	25-Oct-10	171,880.44	121,078.57	292,959.01	18,360,930.19	10	7.83984	9.5	0.612031006
59	25-Nov-10	170,968.60	119,351.03	290,319.63	18,189,961.59	10	7.80033	9.5	0.606332053
60	25-Dec-10	170,061.39	117,640.14	287,701.53	18,019,900.20	10	7.76077	9.5	0.60066334
61	25-Jan-11	145,967.20	115,945.74	261,912.94	17,873,933.01	10	7.72118	9.5	0.595797767
62	25-Feb-11	145,079.97	114,537.67	259,617.65	17,728,853.03	10	7.6897	9.5	0.590961768
63	25-Mar-11	144,197.22	113,145.07	257,342.29	17,584,655.81	10	7.65837	9.5	0.586155194
64	25-Apr-11	143,318.92	111,767.77	255,086.69	17,441,336.89	10	7.62718	9.5	0.581377896
65	25-May-11	142,445.05	110,405.59	252,850.63	17,298,891.84	10	7.59613	9.5	0.576629728
66	25-Jun-11	141,575.58	109,058.36	250,633.94	17,157,316.27	10	7.56523	9.5	0.571910542
67	25-Jul-11	140,710.48	107,725.93	248,436.41	17,016,605.79	10	7.53446	9.5	0.567220193
68	25-Aug-11	139,849.75	106,408.12	246,257.86	16,876,756.04	10	7.50383	9.5	0.562558535
69	25-Sep-11	138,993.34	105,104.77	244,098.11	16,737,762.69	10	7.47334	9.5	0.557925423
70	25-Oct-11	138,141.25	103,815.72	241,956.97	16,599,621.44	10	7.44298	9.5	0.553320715
71	25-Nov-11	137,293.45	102,540.82	239,834.26	16,462,328.00	10	7.41276	9.5	0.548744267
72	25-Dec-11	136,449.90	101,279.90	237,729.80	16,325,878.09	10	7.38267	9.5	0.544195936
73	25-Jan-12	131,196.11	100,032.81	231,228.92	16,194,681.98	10	7.35271	9.5	0.539822733
74	25-Feb-12	130,389.19	98,859.06	229,248.25	16,064,292.79	10	7.3253	9.5	0.535476426
75	25-Mar-12	129,586.44	97,698.24	227,284.68	15,934,706.35	10	7.29804	9.5	0.531156878
76	25-Apr-12	128,787.84	96,550.20	225,338.04	15,805,918.51	10	7.27094	9.5	0.52686395
77	25-May-12	127,993.37	95,414.80	223,408.17	15,677,925.14	10	7.24398	9.5	0.522597505
78	25-Jun-12	127,203.01	94,291.90	221,494.91	15,550,722.14	10	7.21717	9.5	0.518357405
79	25-Jul-12	126,416.73	93,181.35	219,598.08	15,424,305.40	10	7.19051	9.5	0.514143513
80	25-Aug-12	125,634.52	92,083.01	217,717.53	15,298,670.89	10	7.16399	9.5	0.509955696
81	25-Sep-12	124,856.35	90,996.75	215,853.10	15,173,814.54	10	7.13762	9.5	0.505793818
82	25-Oct-12	124,082.20	89,922.43	214,004.63	15,049,732.34	10	7.11139	9.5	0.501657745
83	25-Nov-12	123,312.05	88,859.91	212,171.96	14,926,420.29	10	7.0853	9.5	0.497547343
84	25-Dec-12	122,545.88	87,809.06	210,354.94	14,803,874.41	10	7.05935	9.5	0.49346248
85	25-Jan-13	113,429.91	86,769.76	200,199.67	14,690,444.49	10	7.03354	9.5	0.489681483
86	25-Feb-13	112,740.04	85,851.38	198,591.42	14,577,704.45	10	7.01283	9.5	0.485923482
87	25-Mar-13	112,053.89	84,942.83	196,996.71	14,465,650.57	10	6.99228	9.5	0.482188352
88	25-Apr-13	111,371.44	84,043.98	195,415.42	14,354,279.13	10	6.97188	9.5	0.478475971
89	25-May-13	110,692.68	83,154.72	193,847.40	14,243,586.45	10	6.95163	9.5	0.474786215
90	25-Jun-13	110,017.58	82,274.94	192,292.53	14,133,568.86	10	6.93154	9.5	0.471118962
91	25-Jul-13	109,346.13	81,404.54	190,750.67	14,024,222.73	10	6.91159	9.5	0.467474091
92	25-Aug-13	108,678.30	80,543.39	189,221.70	13,915,544.43	10	6.8918	9.5	0.463851481
93	25-Sep-13	108,014.08	79,691.40	187,705.49	13,807,530.34	10	6.87215	9.5	0.460251011
94	25-Oct-13	107,353.45	78,848.46	186,201.91	13,700,176.89	10	6.85265	9.5	0.456672563
95	25-Nov-13	106,696.39	78,014.46	184,710.85	13,593,480.51	10	6.8333	9.5	0.453116017
96	25-Dec-13	106,042.87	77,189.30	183,232.18	13,487,437.63	10	6.81409	9.5	0.449581254
97	25-Jan-14	97,642.50	76,372.88	174,015.39	13,389,795.13	10	6.79502	9.5	0.446326504
98	25-Feb-14	97,077.20	75,662.11	172,739.31	13,292,717.93	10	6.78088	9.5	0.443090598
99	25-Mar-14	96,514.98	74,958.18	171,473.16	13,196,202.95	10	6.76685	9.5	0.439873432
100	25-Apr-14	95,955.83	74,261.02	170,216.85	13,100,247.13	10	6.75294	9.5	0.436674904
101	25-May-14	95,399.72	73,570.56	168,970.28	13,004,847.40	10	6.73916	9.5	0.433494913
102	25-Jun-14	94,846.66	72,886.71	167,733.37	12,910,000.75	10	6.7255	9.5	0.430333358
103	25-Jul-14	94,296.61	72,209.41	166,506.02	12,815,704.14	10	6.71195	9.5	0.427190138
104	25-Aug-14	93,749.56	71,538.58	165,288.14	12,721,954.58	10	6.69852	9.5	0.424065153
105	25-Sep-14	93,205.50	70,874.14	164,079.64	12,628,749.08	10	6.68521	9.5	0.420958303
106	25-Oct-14	92,664.40	70,216.03	162,880.43	12,536,084.68	10	6.67202	9.5	0.417869489
107	25-Nov-14	92,126.26	69,564.17	161,690.43	12,443,958.41	10	6.65894	9.5	0.414798614
108	25-Dec-14	91,591.06	68,918.49	160,509.56	12,352,367.35	10	6.64597	9.5	0.411745578
109	25-Jan-15	83,971.54	68,278.93	152,250.47	12,268,395.81	10	6.63312	9.5	0.408946527
110	25-Feb-15	83,531.98	67,729.17	151,261.15	12,184,863.83	10	6.62475	9.5	0.406162128
111	25-Mar-15	83,094.70	67,183.63	150,278.33	12,101,769.13	10	6.61643	9.5	0.403392304
112	25-Apr-15	82,659.66	66,642.27	149,301.93	12,019,109.48	10	6.60818	9.5	0.400636983
113	25-May-15	82,226.86	66,105.06	148,331.93	11,936,882.61	10	6.6	9.5	0.397896087
114	25-Jun-15	81,796.30	65,571.96	147,368.26	11,855,086.31	10	6.59187	9.5	0.395169544
115	25-Jul-15	82,311.95	65,042.93	147,354.87	11,772,774.37	10	6.5838	9.5	0.392425812
116	25-Aug-15	81,880.43	64,512.77	146,393.20	11,690,893.94	10	6.57579	9.5	0.389696465
117	25-Sep-15	85,861.76	63,986.64	149,848.40	11,605,032.18	10	6.56784	9.5	0.386834406
118	25-Oct-15	85,410.65	63,440.44	148,851.09	11,519,621.53	10	6.55996	9.5	0.383987384
119	25-Nov-15	84,961.87	62,898.39	147,860.26	11,434,659.66	10	6.55213	9.5	0.381155322
120	25-Dec-15	84,515.40	62,360.45	146,875.85	11,350,144.26	10	6.54436	9.5	0.378338142
121	25-Jan-16	84,071.23	61,826.59	145,897.82	11,266,073.03	10	6.53665	9.5	0.375535768
122	25-Feb-16	83,629.35	61,296.76	144,926.11	11,182,443.69	10	6.52899	9.5	0.372748123
123	25-Mar-16	83,189.74	60,770.94	143,960.68	11,099,253.94	10	6.52139	9.5	0.369975131
124	25-Apr-16	82,752.40	60,249.07	143,001.48	11,016,501.54	10	6.51385	9.5	0.367216718
125	25-May-16	82,317.31	59,731.14	142,048.46	10,934,184.23	10	6.50636	9.5	0.364472808
126	25-Jun-16	81,884.47	59,217.10	141,101.57	10,852,299.76	10	6.49893	9.5	0.361743325
127	25-Jul-16	81,453.85	58,706.92	140,160.77	10,770,845.91	10	6.49156	9.5	0.359028197
128	25-Aug-16	81,025.45	58,200.56	139,226.01	10,689,820.46	10	6.48423	9.5	0.356327349
129	25-Sep-16	80,599.26	57,697.99	138,297.25	10,609,221.20	10	6.47696	9.5	0.353640707
130	25-Oct-16	80,175.27	57,199.17	137,374.44	10,529,045.93	10	6.46975	9.5	0.350968198
131	25-Nov-16	79,753.45	56,704.08	136,457.53	10,449,292.48	10	6.46259	9.5	0.348309749
132	25-Dec-16	79,333.82	56,212.66	135,546.48	10,369,958.66	10	6.45548	9.5	0.345665289
133	25-Jan-17	78,916.34	55,724.91	134,641.25	10,291,042.32	10	6.44842	9.5	0.343034744
134	25-Feb-17	78,501.01	55,240.77	133,741.79	10,212,541.31	10	6.44142	9.5	0.340418044
135	25-Mar-17	78,087.83	54,760.22	132,848.05	10,134,453.48	10	6.43447	9.5	0.337815116
136	25-Apr-17	77,676.77	54,283.23	131,960.00	10,056,776.71	10	6.42757	9.5	0.33522589
137	25-May-17	77,267.83	53,809.76	131,077.60	9,979,508.87	10	6.42072	9.5	0.332650296
138	25-Jun-17	76,861.00	53,339.79	130,200.79	9,902,647.87	10	6.41392	9.5	0.330088262
139	25-Jul-17	76,456.26	52,873.28	129,329.54	9,826,191.61	10	6.40717	9.5	0.32753972
140	25-Aug-17	76,053.61	52,410.20	128,463.81	9,750,138.00	10	6.40047	9.5	0.3250046
141	25-Sep-17	75,653.04	51,950.52	127,603.56	9,674,484.96	10	6.39382	9.5	0.322482832
142	25-Oct-17	75,254.52	51,494.21	126,748.73	9,599,230.43	10	6.38722	9.5	0.319974348
143	25-Nov-17	74,858.07	51,041.24	125,899.31	9,524,372.37	10	6.38067	9.5	0.317479079
144	25-Dec-17	74,463.65	50,591.59	125,055.24	9,449,908.72	10	6.37416	9.5	0.314996957
145	25-Jan-18	74,071.26	50,145.21	124,216.48	9,375,837.46	10	6.36771	9.5	0.312527915
146	25-Feb-18	73,680.90	49,702.09	123,383.00	9,302,156.55	10	6.3613	9.5	0.310071885
147	25-Mar-18	73,292.55	49,262.20	122,554.75	9,228,864.00	10	6.35494	9.5	0.3076288
148	25-Apr-18	72,906.20	48,825.50	121,731.70	9,155,957.80	10	6.34863	9.5	0.305198593
149	25-May-18	72,521.84	48,391.97	120,913.82	9,083,435.96	10	6.34236	9.5	0.302781199
150	25-Jun-18	72,139.46	47,961.59	120,101.05	9,011,296.50	10	6.33614	9.5	0.30037655
151	25-Jul-18	71,759.05	47,534.31	119,293.37	8,939,537.45	10	6.32996	9.5	0.297984582
152	25-Aug-18	71,380.60	47,110.13	118,490.73	8,868,156.84	10	6.32383	9.5	0.295605228
153	25-Sep-18	71,004.11	46,689.00	117,693.11	8,797,152.73	10	6.31775	9.5	0.293238424
154	25-Oct-18	70,629.55	46,270.91	116,900.46	8,726,523.19	10	6.31171	9.5	0.290884106
155	25-Nov-18	70,256.92	45,855.82	116,112.74	8,656,266.27	10	6.30572	9.5	0.288542209
156	25-Dec-18	69,886.21	45,443.72	115,329.93	8,586,380.06	10	6.29977	9.5	0.286212669
157	25-Jan-19	69,517.41	45,034.57	114,551.98	8,516,862.65	10	6.29386	9.5	0.283895422
158	25-Feb-19	69,150.51	44,628.35	113,778.86	8,447,712.13	10	6.288	9.5	0.281590404
159	25-Mar-19	68,785.51	44,225.04	113,010.54	8,378,926.62	10	6.28218	9.5	0.279297554
160	25-Apr-19	68,422.38	43,824.60	112,246.98	8,310,504.24	10	6.2764	9.5	0.277016808
161	25-May-19	68,061.13	43,427.02	111,488.15	8,242,443.12	10	6.27067	9.5	0.274748104
162	25-Jun-19	67,701.73	43,032.27	110,734.01	8,174,741.38	10	6.26498	9.5	0.272491379
163	25-Jul-19	67,344.19	42,640.33	109,984.52	8,107,397.19	10	6.25933	9.5	0.270246573
164	25-Aug-19	66,988.49	42,251.17	109,239.66	8,040,408.70	10	6.25372	9.5	0.268013623
165	25-Sep-19	66,634.63	41,864.77	108,499.40	7,973,774.07	10	6.24816	9.5	0.265792469
166	25-Oct-19	66,282.59	41,481.10	107,763.69	7,907,491.49	10	6.24263	9.5	0.26358305
167	25-Nov-19	65,932.36	41,100.15	107,032.51	7,841,559.13	10	6.23715	9.5	0.261385304
168	25-Dec-19	65,583.93	40,721.89	106,305.82	7,775,975.20	10	6.2317	9.5	0.259199173
169	25-Jan-20	65,237.31	40,346.29	105,583.60	7,710,737.89	10	6.2263	9.5	0.257024596
170	25-Feb-20	64,892.47	39,973.34	104,865.80	7,645,845.42	10	6.22094	9.5	0.254861514
171	25-Mar-20	64,549.40	39,603.01	104,152.41	7,581,296.02	10	6.21561	9.5	0.252709867
172	25-Apr-20	64,208.11	39,235.27	103,443.38	7,517,087.91	10	6.21033	9.5	0.250569597
173	25-May-20	63,868.57	38,870.12	102,738.69	7,453,219.35	10	6.20508	9.5	0.248440645
174	25-Jun-20	63,530.78	38,507.52	102,038.30	7,389,688.56	10	6.19987	9.5	0.246322952
175	25-Jul-20	63,194.74	38,147.46	101,342.19	7,326,493.83	10	6.19471	9.5	0.244216461
176	25-Aug-20	62,860.42	37,789.91	100,650.33	7,263,633.41	10	6.18958	9.5	0.242121114
177	25-Sep-20	62,527.83	37,434.85	99,962.68	7,201,105.57	10	6.18448	9.5	0.240036852
178	25-Oct-20	62,196.95	37,082.27	99,279.22	7,138,908.62	10	6.17943	9.5	0.237963621
179	25-Nov-20	61,867.78	36,732.13	98,599.91	7,077,040.84	10	6.17441	9.5	0.235901361
180	25-Dec-20	61,540.31	36,384.43	97,924.74	7,015,500.53	10	6.16943	9.5	0.233850018
181	25-Jan-21	61,214.52	36,039.14	97,253.66	6,954,286.01	10	6.16449	9.5	0.231809534
182	25-Feb-21	60,890.41	35,696.24	96,586.65	6,893,395.60	10	6.15958	9.5	0.229779853
183	25-Mar-21	60,567.98	35,355.71	95,923.68	6,832,827.62	10	6.15471	9.5	0.227760921
184	25-Apr-21	60,247.20	35,017.53	95,264.73	6,772,580.42	10	6.14987	9.5	0.225752681
185	25-May-21	59,928.08	34,681.68	94,609.76	6,712,652.34	10	6.14508	9.5	0.223755078
186	25-Jun-21	59,610.60	34,348.15	93,958.75	6,653,041.74	10	6.14031	9.5	0.221768058
187	25-Jul-21	59,294.76	34,016.91	93,311.67	6,593,746.98	10	6.13558	9.5	0.219791566
188	25-Aug-21	58,980.55	33,687.95	92,668.49	6,534,766.44	10	6.13089	9.5	0.217825548
189	25-Sep-21	58,667.95	33,361.24	92,029.19	6,476,098.48	10	6.12623	9.5	0.215869949
190	25-Oct-21	58,356.97	33,036.77	91,393.74	6,417,741.51	10	6.12161	9.5	0.213924717
191	25-Nov-21	58,047.59	32,714.52	90,762.11	6,359,693.92	10	6.11702	9.5	0.211989797
192	25-Dec-21	57,739.81	32,394.47	90,134.28	6,301,954.11	10	6.11246	9.5	0.210065137
193	25-Jan-22	57,433.61	32,076.61	89,510.22	6,244,520.49	10	6.10794	9.5	0.208150683
194	25-Feb-22	57,128.99	31,760.92	88,889.91	6,187,391.50	10	6.10345	9.5	0.206246383
195	25-Mar-22	56,825.94	31,447.37	88,273.31	6,130,565.56	10	6.09899	9.5	0.204352185
196	25-Apr-22	56,524.46	31,135.95	87,660.41	6,074,041.10	10	6.09457	9.5	0.202468037
197	25-May-22	56,224.53	30,826.65	87,051.18	6,017,816.57	10	6.09018	9.5	0.200593886
198	25-Jun-22	55,926.14	30,519.45	86,445.59	5,961,890.43	10	6.08582	9.5	0.198729681
199	25-Jul-22	55,629.29	30,214.32	85,843.62	5,906,261.14	10	6.08149	9.5	0.196875371
200	25-Aug-22	55,333.97	29,911.26	85,245.24	5,850,927.17	10	6.0772	9.5	0.195030906
201	25-Sep-22	55,040.18	29,610.25	84,650.43	5,795,886.99	10	6.07294	9.5	0.193196233
202	25-Oct-22	54,747.90	29,311.27	84,059.17	5,741,139.09	10	6.0687	9.5	0.191371303
203	25-Nov-22	54,457.12	29,014.30	83,471.43	5,686,681.97	10	6.0645	9.5	0.189556066
204	25-Dec-22	54,167.85	28,719.34	82,887.19	5,632,514.12	10	6.06034	9.5	0.187750471
205	25-Jan-23	53,880.07	28,426.35	82,306.42	5,578,634.05	10	6.0562	9.5	0.185954468
206	25-Feb-23	53,593.77	28,135.33	81,729.10	5,525,040.29	10	6.05209	9.5	0.18416801
207	25-Mar-23	53,308.94	27,846.27	81,155.21	5,471,731.35	10	6.04801	9.5	0.182391045
208	25-Apr-23	53,025.59	27,559.13	80,584.72	5,418,705.76	10	6.04397	9.5	0.180623525
209	25-May-23	52,743.69	27,273.92	80,017.62	5,365,962.06	10	6.03995	9.5	0.178865402
210	25-Jun-23	52,463.25	26,990.62	79,453.87	5,313,498.81	10	6.03596	9.5	0.177116627
211	25-Jul-23	52,184.26	26,709.21	78,893.46	5,261,314.55	10	6.032	9.5	0.175377152
212	25-Aug-23	51,906.70	26,429.67	78,336.37	5,209,407.85	10	6.02808	9.5	0.173646928
213	25-Sep-23	51,630.58	26,151.99	77,782.57	5,157,777.28	10	6.02418	9.5	0.171925909
214	25-Oct-23	51,355.87	25,876.16	77,232.03	5,106,421.40	10	6.02031	9.5	0.170214047
215	25-Nov-23	51,082.59	25,602.16	76,684.75	5,055,338.82	10	6.01646	9.5	0.168511294
216	25-Dec-23	50,810.71	25,329.98	76,140.69	5,004,528.10	10	6.01265	9.5	0.166817603
217	25-Jan-24	50,540.24	25,059.60	75,599.84	4,953,987.86	10	6.00886	9.5	0.165132929
218	25-Feb-24	50,271.16	24,791.02	75,062.17	4,903,716.71	10	6.00511	9.5	0.163457224
219	25-Mar-24	50,003.47	24,524.20	74,527.67	4,853,713.24	10	6.00138	9.5	0.161790441
220	25-Apr-24	49,737.15	24,259.15	73,996.31	4,803,976.09	10	5.99767	9.5	0.160132536
221	25-May-24	49,472.22	23,995.85	73,468.07	4,754,503.87	10	5.994	9.5	0.158483462
222	25-Jun-24	49,208.64	23,734.28	72,942.93	4,705,295.23	10	5.99035	9.5	0.156843174
223	25-Jul-24	48,946.43	23,474.44	72,420.87	4,656,348.80	10	5.98673	9.5	0.155211627
224	25-Aug-24	48,685.57	23,216.30	71,901.87	4,607,663.23	10	5.98313	9.5	0.153588774
225	25-Sep-24	48,426.05	22,959.86	71,385.91	4,559,237.18	10	5.97957	9.5	0.151974573
226	25-Oct-24	48,167.87	22,705.10	70,872.97	4,511,069.30	10	5.97602	9.5	0.150368977
227	25-Nov-24	47,911.03	22,452.00	70,363.03	4,463,158.27	10	5.97251	9.5	0.148771942
228	25-Dec-24	47,655.51	22,200.57	69,856.08	4,415,502.77	10	5.96902	9.5	0.147183426
229	25-Jan-25	47,401.30	21,950.78	69,352.08	4,368,101.46	10	5.96556	9.5	0.145603382
230	25-Feb-25	47,148.41	21,702.62	68,851.03	4,320,953.05	10	5.96212	9.5	0.144031768
231	25-Mar-25	46,896.82	21,456.07	68,352.90	4,274,056.23	10	5.95871	9.5	0.142468541
232	25-Apr-25	46,646.53	21,211.14	67,857.67	4,227,409.70	10	5.95532	9.5	0.140913657
233	25-May-25	46,397.53	20,967.80	67,365.33	4,181,012.18	10	5.95196	9.5	0.139367073
234	25-Jun-25	46,149.81	20,726.04	66,875.85	4,134,862.36	10	5.94862	9.5	0.137828745
235	25-Jul-25	45,903.37	20,485.85	66,389.22	4,088,958.99	10	5.94531	9.5	0.136298633
236	25-Aug-25	45,658.21	20,247.22	65,905.43	4,043,300.78	10	5.94202	9.5	0.134776693
237	25-Sep-25	45,414.30	20,010.14	65,424.44	3,997,886.48	10	5.93875	9.5	0.133262883
238	25-Oct-25	45,171.66	19,774.59	64,946.25	3,952,714.83	10	5.93551	9.5	0.131757161
239	25-Nov-25	44,930.26	19,540.57	64,470.83	3,907,784.56	10	5.9323	9.5	0.130259485
240	25-Dec-25	44,690.11	19,308.05	63,998.17	3,863,094.45	10	5.9291	9.5	0.128769815
241	25-Jan-26	44,451.20	19,077.04	63,528.25	3,818,643.25	10	5.92594	9.5	0.127288108
242	25-Feb-26	44,213.53	18,847.52	63,061.05	3,774,429.72	10	5.92279	9.5	0.125814324
243	25-Mar-26	43,977.07	18,619.48	62,596.55	3,730,452.65	10	5.91967	9.5	0.124348422
244	25-Apr-26	43,741.84	18,392.90	62,134.74	3,686,710.80	10	5.91657	9.5	0.12289036
245	25-May-26	43,507.82	18,167.78	61,675.61	3,643,202.98	10	5.91349	9.5	0.121440099
246	25-Jun-26	43,275.01	17,944.11	61,219.12	3,599,927.97	10	5.91044	9.5	0.119997599
247	25-Jul-26	43,043.40	17,721.87	60,765.27	3,556,884.57	10	5.90741	9.5	0.118562819
248	25-Aug-26	42,812.98	17,501.06	60,314.04	3,514,071.59	10	5.9044	9.5	0.11713572
249	25-Sep-26	42,583.76	17,281.66	59,865.41	3,471,487.83	10	5.90141	9.5	0.115716261
250	25-Oct-26	42,355.71	17,063.66	59,419.37	3,429,132.12	10	5.89845	9.5	0.114304404
251	25-Nov-26	42,128.84	16,847.06	58,975.90	3,387,003.28	10	5.89551	9.5	0.112900109
252	25-Dec-26	41,903.14	16,631.84	58,534.99	3,345,100.14	10	5.89259	9.5	0.111503338
253	25-Jan-27	41,678.61	16,418.00	58,096.60	3,303,421.53	10	5.88969	9.5	0.110114051
254	25-Feb-27	41,455.23	16,205.51	57,660.75	3,261,966.30	10	5.88681	9.5	0.10873221
255	25-Mar-27	41,233.01	15,994.38	57,227.39	3,220,733.29	10	5.88395	9.5	0.107357776
256	25-Apr-27	41,011.93	15,784.59	56,796.53	3,179,721.36	10	5.88112	9.5	0.105990712
257	25-May-27	40,792.00	15,576.14	56,368.14	3,138,929.36	10	5.8783	9.5	0.104630979
258	25-Jun-27	40,573.19	15,369.01	55,942.20	3,098,356.17	10	5.87551	9.5	0.103278539
259	25-Jul-27	40,355.52	15,163.19	55,518.71	3,058,000.65	10	5.87274	9.5	0.101933355
260	25-Aug-27	40,138.97	14,958.68	55,097.65	3,017,861.68	10	5.86998	9.5	0.100595389
261	25-Sep-27	39,923.54	14,755.46	54,679.00	2,977,938.14	10	5.86725	9.5	0.099264605
262	25-Oct-27	39,709.22	14,553.53	54,262.75	2,938,228.93	10	5.86454	9.5	0.097940964
263	25-Nov-27	39,496.00	14,352.88	53,848.88	2,898,732.93	10	5.86185	9.5	0.096624431
264	25-Dec-27	39,283.89	14,153.49	53,437.38	2,859,449.04	10	5.85918	9.5	0.095314968
265	25-Jan-28	39,072.86	13,955.36	53,028.23	2,820,376.18	10	5.85652	9.5	0.094012539
266	25-Feb-28	38,862.93	13,758.48	52,621.41	2,781,513.24	10	5.85389	9.5	0.092717108
267	25-Mar-28	38,654.08	13,562.84	52,216.92	2,742,859.16	10	5.85128	9.5	0.091428639
268	25-Apr-28	38,446.31	13,368.43	51,814.74	2,704,412.85	10	5.84868	9.5	0.090147095
269	25-May-28	38,239.61	13,175.25	51,414.86	2,666,173.24	10	5.84611	9.5	0.088872441
270	25-Jun-28	38,033.98	12,983.27	51,017.25	2,628,139.26	10	5.84355	9.5	0.087604642
271	25-Jul-28	37,829.41	12,792.50	50,621.91	2,590,309.85	10	5.84102	9.5	0.086343662
272	25-Aug-28	37,625.89	12,602.93	50,228.83	2,552,683.96	10	5.8385	9.5	0.085089465
273	25-Sep-28	37,423.43	12,414.55	49,837.98	2,515,260.53	10	5.836	9.5	0.083842018
274	25-Oct-28	37,222.01	12,227.35	49,449.35	2,478,038.53	10	5.83352	9.5	0.082601284
275	25-Nov-28	37,021.62	12,041.32	49,062.94	2,441,016.90	10	5.83106	9.5	0.08136723
276	25-Dec-28	36,822.28	11,856.45	48,678.72	2,404,194.63	10	5.82861	9.5	0.080139821
277	25-Jan-29	36,623.96	11,672.73	48,296.69	2,367,570.67	10	5.82618	9.5	0.078919022
278	25-Feb-29	36,426.66	11,490.17	47,916.83	2,331,144.01	10	5.82378	9.5	0.0777048
279	25-Mar-29	36,230.38	11,308.74	47,539.12	2,294,913.62	10	5.82138	9.5	0.076497121
280	25-Apr-29	36,035.12	11,128.44	47,163.56	2,258,878.50	10	5.81901	9.5	0.07529595
281	25-May-29	35,840.86	10,949.27	46,790.13	2,223,037.64	10	5.81666	9.5	0.074101255
282	25-Jun-29	35,647.61	10,771.21	46,418.82	2,187,390.03	10	5.81432	9.5	0.072913001
283	25-Jul-29	35,455.35	10,594.25	46,049.61	2,151,934.67	10	5.812	9.5	0.071731156
284	25-Aug-29	35,264.09	10,418.40	45,682.49	2,116,670.58	10	5.80969	9.5	0.070555686
285	25-Sep-29	35,073.81	10,243.64	45,317.45	2,081,596.77	10	5.80741	9.5	0.069386559
286	25-Oct-29	34,884.52	10,069.96	44,954.48	2,046,712.25	10	5.80514	9.5	0.068223742
287	25-Nov-29	34,696.20	9,897.36	44,593.56	2,012,016.05	10	5.80288	9.5	0.067067202
288	25-Dec-29	34,508.85	9,725.83	44,234.68	1,977,507.20	10	5.80065	9.5	0.065916907
289	25-Jan-30	34,322.48	9,555.36	43,877.83	1,943,184.72	10	5.79843	9.5	0.064772824
290	25-Feb-30	34,137.06	9,385.94	43,523.00	1,909,047.66	10	5.79622	9.5	0.063634922
291	25-Mar-30	33,952.60	9,217.57	43,170.17	1,875,095.06	10	5.79404	9.5	0.062503169
292	25-Apr-30	33,769.09	9,050.25	42,819.34	1,841,325.97	10	5.79186	9.5	0.061377532
293	25-May-30	33,586.53	8,883.95	42,470.48	1,807,739.44	10	5.78971	9.5	0.060257981
294	25-Jun-30	33,404.91	8,718.68	42,123.59	1,774,334.53	10	5.78757	9.5	0.059144484
295	25-Jul-30	33,224.23	8,554.43	41,778.66	1,741,110.30	10	5.78545	9.5	0.05803701
296	25-Aug-30	33,044.48	8,391.19	41,435.68	1,708,065.81	10	5.78334	9.5	0.056935527
297	25-Sep-30	32,865.67	8,228.96	41,094.62	1,675,200.15	10	5.78125	9.5	0.055840005
298	25-Oct-30	32,687.77	8,067.72	40,755.49	1,642,512.38	10	5.77917	9.5	0.054750413
299	25-Nov-30	32,510.79	7,907.48	40,418.27	1,610,001.59	10	5.77711	9.5	0.05366672
300	25-Dec-30	32,334.73	7,748.22	40,082.94	1,577,666.86	10	5.77506	9.5	0.052588895
301	25-Jan-31	32,159.57	7,589.93	39,749.50	1,545,507.29	10	5.77303	9.5	0.05151691
302	25-Feb-31	31,985.32	7,432.62	39,417.94	1,513,521.97	10	5.77102	9.5	0.050450732
303	25-Mar-31	31,811.97	7,276.28	39,088.24	1,481,710.01	10	5.76901	9.5	0.049390334
304	25-Apr-31	31,639.51	7,120.89	38,760.40	1,450,070.50	10	5.76703	9.5	0.048335683
305	25-May-31	31,467.94	6,966.45	38,434.39	1,418,602.55	10	5.76506	9.5	0.047286752
306	25-Jun-31	31,297.26	6,812.96	38,110.22	1,387,305.29	10	5.7631	9.5	0.04624351
307	25-Jul-31	31,127.46	6,660.40	37,787.87	1,356,177.82	10	5.76116	9.5	0.045205927
308	25-Aug-31	30,958.54	6,508.78	37,467.32	1,325,219.28	10	5.75923	9.5	0.044173976
309	25-Sep-31	30,790.49	6,358.09	37,148.58	1,294,428.79	10	5.75731	9.5	0.043147626
310	25-Oct-31	30,623.31	6,208.31	36,831.62	1,263,805.48	10	5.75541	9.5	0.042126849
311	25-Nov-31	30,456.99	6,059.45	36,516.44	1,233,348.49	10	5.75353	9.5	0.041111616
312	25-Dec-31	30,291.53	5,911.50	36,203.03	1,203,056.96	10	5.75166	9.5	0.040101899
313	25-Jan-32	30,126.92	5,764.45	35,891.37	1,172,930.03	10	5.7498	9.5	0.039097668
314	25-Feb-32	29,963.17	5,618.29	35,581.46	1,142,966.86	10	5.74796	9.5	0.038098895
315	25-Mar-32	29,800.26	5,473.02	35,273.28	1,113,166.61	10	5.74612	9.5	0.037105554
316	25-Apr-32	29,638.19	5,328.64	34,966.83	1,083,528.42	10	5.74431	9.5	0.036117614
317	25-May-32	29,476.96	5,185.14	34,662.10	1,054,051.46	10	5.7425	9.5	0.035135049
318	25-Jun-32	29,316.56	5,042.51	34,359.06	1,024,734.90	10	5.74071	9.5	0.03415783
319	25-Jul-32	29,156.99	4,900.74	34,057.73	995,577.91	10	5.73894	9.5	0.03318593
320	25-Aug-32	28,998.24	4,759.84	33,758.08	966,579.67	10	5.73717	9.5	0.032219322
321	25-Sep-32	28,840.31	4,619.78	33,460.10	937,739.36	10	5.73542	9.5	0.031257979
322	25-Oct-32	28,683.20	4,480.58	33,163.79	909,056.16	10	5.73368	9.5	0.030301872
323	25-Nov-32	28,526.90	4,342.23	32,869.13	880,529.25	10	5.73196	9.5	0.029350975
324	25-Dec-32	28,371.41	4,204.71	32,576.12	852,157.84	10	5.73025	9.5	0.028405261
325	25-Jan-33	28,216.72	4,068.02	32,284.74	823,941.12	10	5.72855	9.5	0.027464704
326	25-Feb-33	28,062.83	3,932.16	31,994.99	795,878.29	10	5.72686	9.5	0.026529276
327	25-Mar-33	27,909.73	3,797.13	31,706.86	767,968.56	10	5.72519	9.5	0.025598952
328	25-Apr-33	27,757.43	3,662.91	31,420.34	740,211.13	10	5.72352	9.5	0.024673704
329	25-May-33	27,605.91	3,529.50	31,135.41	712,605.21	10	5.72187	9.5	0.023753507
330	25-Jun-33	27,455.18	3,396.89	30,852.07	685,150.04	10	5.72024	9.5	0.022838335
331	25-Jul-33	27,305.22	3,265.09	30,570.31	657,844.82	10	5.71861	9.5	0.021928161
332	25-Aug-33	27,156.04	3,134.08	30,290.12	630,688.78	10	5.717	9.5	0.021022959
333	25-Sep-33	27,007.63	3,003.86	30,011.49	603,681.15	10	5.7154	9.5	0.020122705
334	25-Oct-33	26,859.98	2,874.43	29,734.41	576,821.17	10	5.71381	9.5	0.019227372
335	25-Nov-33	26,713.10	2,745.78	29,458.88	550,108.07	10	5.71223	9.5	0.018336936
336	25-Dec-33	26,566.98	2,617.90	29,184.88	523,541.09	10	5.71066	9.5	0.01745137
337	25-Jan-34	26,421.61	2,490.79	28,912.40	497,119.48	10	5.70911	9.5	0.016570649
338	25-Feb-34	26,276.99	2,364.45	28,641.45	470,842.49	10	5.70757	9.5	0.01569475
339	25-Mar-34	26,133.12	2,238.87	28,371.99	444,709.36	10	5.70604	9.5	0.014823645
340	25-Apr-34	25,990.00	2,114.04	28,104.04	418,719.37	10	5.70452	9.5	0.013957312
341	25-May-34	25,847.61	1,989.97	27,837.58	392,871.76	10	5.70301	9.5	0.013095725
342	25-Jun-34	25,705.96	1,866.64	27,572.59	367,165.80	10	5.70151	9.5	0.01223886
343	25-Jul-34	25,565.04	1,744.05	27,309.09	341,600.76	10	5.70003	9.5	0.011386692
344	25-Aug-34	25,424.85	1,622.19	27,047.04	316,175.91	10	5.69856	9.5	0.010539197
345	25-Sep-34	25,285.38	1,501.07	26,786.45	290,890.53	10	5.69709	9.5	0.009696351
346	25-Oct-34	25,146.63	1,380.67	26,527.31	265,743.90	10	5.69564	9.5	0.00885813
347	25-Nov-34	25,008.61	1,261.00	26,269.61	240,735.29	10	5.6942	9.5	0.00802451
348	25-Dec-34	24,871.29	1,142.04	26,013.33	215,864.00	10	5.69278	9.5	0.007195467
349	25-Jan-35	24,734.68	1,023.80	25,758.48	191,129.32	10	5.69136	9.5	0.006370977
350	25-Feb-35	24,598.78	906.27	25,505.05	166,530.53	10	5.68996	9.5	0.005551018
351	25-Mar-35	24,463.59	789.43	25,253.02	142,066.95	10	5.68857	9.5	0.004735565
352	25-Apr-35	24,329.09	673.3	25,002.39	117,737.86	10	5.6872	9.5	0.003924595
353	25-May-35	24,195.28	557.87	24,753.15	93,542.58	10	5.68584	9.5	0.003118086
354	25-Jun-35	24,062.17	443.12	24,505.29	69,480.41	10	5.6845	9.5	0.002316014
355	25-Jul-35	23,102.25	329.06	23,431.31	46,378.16	10	5.6832	9.5	0.001545939
356	25-Aug-35	22,975.22	219.6	23,194.82	23,402.94	10	5.68191	9.5	0.000780098
357	25-Sep-35	18,748.28	110.79	18,859.07	4,654.66	10	5.68075	9.5	0.000155155
358	25-Oct-35	4,654.66	22.03	4,676.69	0	10	5.67942	9.5

Price	100	5.4865	5.5002	5.5127	5.4814	5.4929	5.4998	5.5064	5.5126	Yield
	100	55	51	47	55	53	51	49	47	Disc Margin
	WAL	3.68688	5.24572	7.71227	3.45145	4.154	5.02551	6.12179	7.52081
	Mod Durn	3.05382	4.02806	5.4338	2.87454	3.32947	3.86917	4.51718	5.30436
	Mod Convexity	0.183	0.331	0.585	0.168	0.232	0.315	0.424	0.569
	Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
	Index	Fwd	Fwd	Fwd	Fwd	Fwd	Fwd	Fwd	Fwd
	LIBOR_1MO	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .	4.501464353 . . .
	Prepay	100 *6-16cpr	75 *6-16cpr	50 *6-16cpr	16 CPR	14 CPR	12 CPR	10 CPR	8 CPR
Price	100	6.4832	6.2665	6.0872	6.4767	6.4049	6.2941	6.1921	6.1001	Yield
	100	55	28	5	55	45	31	18	6	Disc Margin
	WAL	3.68688	5.24572	7.71227	3.45145	4.154	5.02551	6.12179	7.52081
	Mod Durn	2.96074	3.8688	5.19643	2.78939	3.20983	3.7134	4.32294	5.06866
	Mod Convexity	0.172	0.307	0.541	0.158	0.215	0.291	0.392	0.526
	Principal Window	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35	Jan06 - Oct35
	Index	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100	FWD+100
	LIBOR_1MO	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .	5.501464353 . . .
	Prepay	100 *6-16cpr	75 *6-16cpr	50 *6-16cpr	16 CPR	14 CPR	12 CPR	10 CPR	8 CPR

Pricing Date= 1Dec05  First Index Date=25Jan05
Date	01MLIB	1mLIBOR+100
1/25/2006	4.501464353	5.501464353
2/25/2006	4.611008215	5.611008215
3/25/2006	4.707584878	5.707584878
4/25/2006	4.821784244	5.821784244
5/25/2006	4.890073041	5.890073041
6/25/2006	4.8670963	5.8670963
7/25/2006	4.912031806	5.912031806
8/25/2006	4.929774233	5.929774233
9/25/2006	4.87051365	5.87051365
10/25/2006	4.882114386	5.882114386
11/25/2006	4.878744566	5.878744566
12/25/2006	4.833968289	5.833968289
1/25/2007	4.832776198	5.832776198
2/25/2007	4.824849955	5.824849955
3/25/2007	4.793023269	5.793023269
4/25/2007	4.787896287	5.787896287
5/25/2007	4.789269104	5.789269104
6/25/2007	4.786807886	5.786807886
7/25/2007	4.788710777	5.788710777
8/25/2007	4.791935263	5.791935263
9/25/2007	4.795778163	5.795778163
10/25/2007	4.798984947	5.798984947
11/25/2007	4.802941024	5.802941024
12/25/2007	4.808730446	5.808730446
1/25/2008	4.812308319	5.812308319
2/25/2008	4.816655197	5.816655197
3/25/2008	4.82335397	5.82335397
4/25/2008	4.827204172	5.827204172
5/25/2008	4.833771078	5.833771078
6/25/2008	4.842481451	5.842481451
7/25/2008	4.847656071	5.847656071
8/25/2008	4.855903696	5.855903696
9/25/2008	4.866822403	5.866822403
10/25/2008	4.87287413	5.87287413
11/25/2008	4.883191695	5.883191695
12/25/2008	4.896636646	5.896636646
1/25/2009	4.903670825	5.903670825
2/25/2009	4.912005367	5.912005367
3/25/2009	4.923114939	5.923114939
4/25/2009	4.930003556	5.930003556
5/25/2009	4.936494651	5.936494651
6/25/2009	4.94281578	5.94281578
7/25/2009	4.949225899	5.949225899
8/25/2009	4.95288375	5.95288375
9/25/2009	4.955142041	5.955142041
10/25/2009	4.960561703	5.960561703
11/25/2009	4.96571542	5.96571542
12/25/2009	4.971182755	5.971182755
1/25/2010	4.976690657	5.976690657
2/25/2010	4.981518691	5.981518691
3/25/2010	4.987552442	5.987552442
4/25/2010	4.993048963	5.993048963
5/25/2010	4.995889859	5.995889859
6/25/2010	4.996863785	5.996863785
7/25/2010	5.001856552	6.001856552
8/25/2010	5.001199736	6.001199736
9/25/2010	4.998325706	5.998325706
10/25/2010	5.00221137	6.00221137
11/25/2010	5.000155285	6.000155285
12/25/2010	4.997548487	5.997548487
1/25/2011	5.00039663	6.00039663
2/25/2011	4.999961749	5.999961749
3/25/2011	5.00048093	6.00048093
4/25/2011	5.0034359	6.0034359
5/25/2011	5.003961412	6.003961412
6/25/2011	5.005994577	6.005994577
7/25/2011	5.010068181	6.010068181
8/25/2011	5.014015886	6.014015886
9/25/2011	5.017707688	6.017707688
10/25/2011	5.021886364	6.021886364
11/25/2011	5.022670882	6.022670882
12/25/2011	5.025693959	6.025693959
1/25/2012	5.029348605	6.029348605
2/25/2012	5.032613413	6.032613413
3/25/2012	5.036915981	6.036915981
4/25/2012	5.040487396	6.040487396
5/25/2012	5.044583442	6.044583442
6/25/2012	5.048165826	6.048165826
7/25/2012	5.05229019	6.05229019
8/25/2012	5.056124411	6.056124411
9/25/2012	5.059694182	6.059694182
10/25/2012	5.063768636	6.063768636
11/25/2012	5.071419787	6.071419787
12/25/2012	5.077226732	6.077226732
1/25/2013	5.081274699	6.081274699
2/25/2013	5.084359897	6.084359897
3/25/2013	5.089039624	6.089039624
4/25/2013	5.092746307	6.092746307
5/25/2013	5.099689032	6.099689032
6/25/2013	5.104681708	6.104681708
7/25/2013	5.109148925	6.109148925
8/25/2013	5.113211312	6.113211312
9/25/2013	5.117006558	6.117006558
10/25/2013	5.121310429	6.121310429
11/25/2013	5.128167067	6.128167067
12/25/2013	5.133776963	6.133776963
1/25/2014	5.137956181	6.137956181
2/25/2014	5.141206615	6.141206615
3/25/2014	5.14607457	6.14607457
4/25/2014	5.149958238	6.149958238
5/25/2014	5.157259286	6.157259286
6/25/2014	5.162502811	6.162502811
7/25/2014	5.167158067	6.167158067
8/25/2014	5.171395912	6.171395912
9/25/2014	5.175362441	6.175362441
10/25/2014	5.179844842	6.179844842
11/25/2014	5.186362097	6.186362097
12/25/2014	5.191938023	6.191938023
1/25/2015	5.196242784	6.196242784
2/25/2015	5.199627293	6.199627293
3/25/2015	5.204658259	6.204658259
4/25/2015	5.208689077	6.208689077
5/25/2015	5.217314537	6.217314537
6/25/2015	5.223243342	6.223243342
7/25/2015	5.228126046	6.228126046
8/25/2015	5.232537504	6.232537504
9/25/2015	5.236672902	6.236672902
10/25/2015	5.241332564	6.241332564
11/25/2015	5.253229471	6.253229471
12/25/2015	5.261086116	6.261086116
1/25/2016	5.265965604	6.265965604
2/25/2016	5.269952381	6.269952381
3/25/2016	5.275039342	6.275039342
4/25/2016	5.279357668	6.279357668
5/25/2016	5.285279989	6.285279989
6/25/2016	5.290097288	6.290097288
7/25/2016	5.295073744	6.295073744
8/25/2016	5.299695464	6.299695464
9/25/2016	5.304036254	6.304036254
10/25/2016	5.308909723	6.308909723
11/25/2016	5.309499386	6.309499386
12/25/2016	5.312925623	6.312925623
1/25/2017	5.317180389	6.317180389
2/25/2017	5.320758439	6.320758439
3/25/2017	5.326055937	6.326055937
4/25/2017	5.330309927	6.330309927
5/25/2017	5.331816795	6.331816795
6/25/2017	5.33454575	6.33454575
7/25/2017	5.339200198	6.339200198
8/25/2017	5.343670096	6.343670096
9/25/2017	5.347849006	6.347849006
10/25/2017	5.352581666	6.352581666
11/25/2017	5.3550161	6.3550161
12/25/2017	5.359109621	6.359109621
1/25/2018	5.363350774	6.363350774
2/25/2018	5.366798071	6.366798071
3/25/2018	5.372020511	6.372020511
4/25/2018	5.376159916	6.376159916
5/25/2018	5.370601878	6.370601878
6/25/2018	5.37000365	6.37000365
7/25/2018	5.374143237	6.374143237
8/25/2018	5.378375288	6.378375288
9/25/2018	5.382305605	6.382305605
10/25/2018	5.386812666	6.386812666
11/25/2018	5.36693039	6.36693039
12/25/2018	5.36196813	6.36196813
1/25/2019	5.364606926	6.364606926
2/25/2019	5.367383824	6.367383824
3/25/2019	5.372026119	6.372026119
4/25/2019	5.37551072	6.37551072
5/25/2019	5.373574347	6.373574347
6/25/2019	5.374286332	6.374286332
7/25/2019	5.378062922	6.378062922
8/25/2019	5.381748072	6.381748072
9/25/2019	5.385118138	6.385118138
10/25/2019	5.389095095	6.389095095
11/25/2019	5.405207093	6.405207093
12/25/2019	5.414319584	6.414319584
1/25/2020	5.418736224	6.418736224
2/25/2020	5.421959666	6.421959666
3/25/2020	5.426439941	6.426439941
4/25/2020	5.430025523	6.430025523
5/25/2020	5.424694899	6.424694899
6/25/2020	5.423902733	6.423902733
7/25/2020	5.4275959	6.4275959
8/25/2020	5.431335306	6.431335306
9/25/2020	5.434753469	6.434753469
10/25/2020	5.4387905	6.4387905
11/25/2020	5.413343048	6.413343048
12/25/2020	5.405935198	6.405935198
1/25/2021	5.407847116	6.407847116
2/25/2021	5.410065349	6.410065349
3/25/2021	5.414259483	6.414259483
4/25/2021	5.41721058	6.41721058
5/25/2021	5.399716496	6.399716496
6/25/2021	5.392996744	6.392996744
7/25/2021	5.395426993	6.395426993
8/25/2021	5.398370109	6.398370109
9/25/2021	5.40097823	6.40097823
10/25/2021	5.404237746	6.404237746
11/25/2021	5.387262351	6.387262351
12/25/2021	5.382777273	6.382777273
1/25/2022	5.384488389	6.384488389
2/25/2022	5.386058151	6.386058151
3/25/2022	5.389670528	6.389670528
4/25/2022	5.391981144	6.391981144
5/25/2022	5.378215112	6.378215112
6/25/2022	5.372858981	6.372858981
7/25/2022	5.374929937	6.374929937
8/25/2022	5.377329326	6.377329326
9/25/2022	5.379384092	6.379384092
10/25/2022	5.382112939	6.382112939
11/25/2022	5.368761069	6.368761069
12/25/2022	5.365408368	6.365408368
1/25/2023	5.366849184	6.366849184
2/25/2023	5.36793682	6.36793682
3/25/2023	5.371116505	6.371116505
4/25/2023	5.372950878	6.372950878
5/25/2023	5.36245429	6.36245429
6/25/2023	5.358336849	6.358336849
7/25/2023	5.360164631	6.360164631
8/25/2023	5.362163174	6.362163174
9/25/2023	5.363809938	6.363809938
10/25/2023	5.366147628	6.366147628
11/25/2023	5.355968515	6.355968515
12/25/2023	5.353647131	6.353647131
1/25/2024	5.35493882	6.35493882
2/25/2024	5.356049265	6.356049265
3/25/2024	5.358574722	6.358574722
4/25/2024	5.360061532	6.360061532
5/25/2024	5.352451081	6.352451081
6/25/2024	5.349463926	6.349463926
7/25/2024	5.351139314	6.351139314
8/25/2024	5.352849606	6.352849606
9/25/2024	5.354202734	6.354202734
10/25/2024	5.356259379	6.356259379
11/25/2024	5.34898206	6.34898206
12/25/2024	5.347646478	6.347646478
1/25/2025	5.348822325	6.348822325
2/25/2025	5.349309398	6.349309398
3/25/2025	5.351953443	6.351953443
4/25/2025	5.353195734	6.353195734
5/25/2025	5.348233631	6.348233631
6/25/2025	5.346321817	6.346321817
7/25/2025	5.347922112	6.347922112
8/25/2025	5.349435948	6.349435948
9/25/2025	5.350588511	6.350588511
10/25/2025	5.352454049	6.352454049
11/25/2025	5.346488518	6.346488518
12/25/2025	5.34556101	6.34556101
1/25/2026	5.346635597	6.346635597
2/25/2026	5.346942506	6.346942506
3/25/2026	5.349428546	6.349428546
4/25/2026	5.350494143	6.350494143
5/25/2026	5.344530125	6.344530125
6/25/2026	5.342065024	6.342065024
7/25/2026	5.343454478	6.343454478
8/25/2026	5.34478948	6.34478948
9/25/2026	5.3457597	6.3457597
10/25/2026	5.347451045	6.347451045
11/25/2026	5.340250543	6.340250543
12/25/2026	5.33873381	6.33873381
1/25/2027	5.339579643	6.339579643
2/25/2027	5.339694129	6.339694129
3/25/2027	5.3420075	6.3420075
4/25/2027	5.342883031	6.342883031
5/25/2027	5.336515928	6.336515928
6/25/2027	5.333763621	6.333763621
7/25/2027	5.334960817	6.334960817
8/25/2027	5.336110835	6.336110835
9/25/2027	5.33689301	6.33689301
10/25/2027	5.338403601	6.338403601
11/25/2027	5.33075546	6.33075546
12/25/2027	5.328956219	6.328956219
1/25/2028	5.329625622	6.329625622
2/25/2028	5.329933115	6.329933115
3/25/2028	5.33171525	6.33171525
4/25/2028	5.332404392	6.332404392
5/25/2028	5.325600444	6.325600444
6/25/2028	5.322547927	6.322547927
7/25/2028	5.323553525	6.323553525
8/25/2028	5.32452119	6.32452119
9/25/2028	5.325118442	6.325118442
10/25/2028	5.326450401	6.326450401
11/25/2028	5.318390388	6.318390388
12/25/2028	5.316323584	6.316323584
1/25/2029	5.316792897	6.316792897
2/25/2029	5.316536018	6.316536018
3/25/2029	5.318508597	6.318508597
4/25/2029	5.319014705	6.319014705
5/25/2029	5.311811038	6.311811038
6/25/2029	5.30847738	6.30847738
7/25/2029	5.309295459	6.309295459
8/25/2029	5.310083883	6.310083883
9/25/2029	5.310499812	6.310499812
10/25/2029	5.311655745	6.311655745
11/25/2029	5.303154665	6.303154665
12/25/2029	5.300809925	6.300809925
1/25/1930	5.301094213	6.301094213
2/25/1930	5.300657796	6.300657796
3/25/1930	5.302461795	6.302461795
4/25/1930	5.302787986	6.302787986
5/25/1930	5.29515502	6.29515502
6/25/1930	5.291528831	6.291528831
7/25/1930	5.292159831	6.292159831
8/25/1930	5.292771212	6.292771212
9/25/1930	5.293008485	6.293008485
10/25/1930	5.29399011	6.29399011
11/25/1930	5.286379642	6.286379642
12/25/1930	5.284281592	6.284281592
1/25/1931	5.284454446	6.284454446
2/25/1931	5.283854392	6.283854392
3/25/1931	5.285502862	6.285502862
4/25/1931	5.285664423	6.285664423
5/25/1931	5.280172928	6.280172928
6/25/1931	5.277429793	6.277429793
7/25/1931	5.278018453	6.278018453
8/25/1931	5.278492443	6.278492443
9/25/1931	5.278591189	6.278591189
10/25/1931	5.279437425	6.279437425
11/25/1931	5.272674905	6.272674905
12/25/1931	5.270829655	6.270829655
1/25/1932	5.270929658	6.270929658
2/25/1932	5.270584343	6.270584343
3/25/1932	5.271740879	6.271740879
4/25/1932	5.271776058	6.271776058
5/25/1932	5.265784192	6.265784192
6/25/1932	5.262745654	6.262745654
7/25/1932	5.263192111	6.263192111
8/25/1932	5.263539472	6.263539472
9/25/1932	5.263510799	6.263510799
10/25/1932	5.264231995	6.264231995
11/25/1932	5.256992506	6.256992506
12/25/1932	5.254884897	6.254884897
1/25/1933	5.254839848	6.254839848
2/25/1933	5.253988045	6.253988045
3/25/1933	5.255394048	6.255394048
4/25/1933	5.25530123	6.25530123
5/25/1933	5.248852002	6.248852002
6/25/1933	5.245537025	6.245537025
7/25/1933	5.245841356	6.245841356
8/25/1933	5.246060633	6.246060633
9/25/1933	5.245903416	6.245903416
10/25/1933	5.246497802	6.246497802
11/25/1933	5.238769731	6.238769731
12/25/1933	5.236393891	6.236393891
1/25/1934	5.236207283	6.236207283
2/25/1934	5.235228663	6.235228663
3/25/1934	5.236509558	6.236509558
4/25/1934	5.236287574	6.236287574
5/25/1934	5.229367406	6.229367406
6/25/1934	5.225769525	6.225769525
7/25/1934	5.225929358	6.225929358
8/25/1934	5.226019006	6.226019006
9/25/1934	5.225732022	6.225732022
10/25/1934	5.226197734	6.226197734
11/25/1934	5.217986059	6.217986059
12/25/1934	5.215342581	6.215342581
1/25/1935	5.215013286	6.215013286
2/25/1935	5.213907421	6.213907421
3/25/1935	5.215060818	6.215060818
4/25/1935	5.214708554	6.214708554
5/25/1935	5.207321261	6.207321261
6/25/1935	5.203441924	6.203441924
7/25/1935	5.20345581	6.20345581
8/25/1935	5.203414483	6.203414483
9/25/1935	5.202996716	6.202996716
10/25/1935	5.202996716	6.202996716
11/25/1935	5.202996716	6.202996716
12/25/1935	5.202996716	6.202996716

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	10,258,668.75	40,258,668.75
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	592,702.44	121,000.00	713,702.44	29,407,297.56	4.84	4.84	0.980243252
2	25-Feb-06	583,806.68	245,060.81	828,867.50	28,823,490.88	10	10	0.960783029
3	25-Mar-06	575,042.28	240,195.76	815,238.03	28,248,448.60	10	10	0.941614953
4	25-Apr-06	566,407.29	235,403.74	801,811.03	27,682,041.31	10	10	0.92273471
5	25-May-06	557,899.83	230,683.68	788,583.51	27,124,141.48	10	10	0.904138049
6	25-Jun-06	549,518.02	226,034.51	775,552.54	26,574,623.46	10	10	0.885820782
7	25-Jul-06	541,260.03	221,455.20	762,715.22	26,033,363.43	10	10	0.867778781
8	25-Aug-06	533,124.03	216,944.70	750,068.72	25,500,239.40	10	10	0.85000798
9	25-Sep-06	525,108.24	212,502.00	737,610.23	24,975,131.16	10	10	0.832504372
10	25-Oct-06	517,210.89	208,126.09	725,336.98	24,457,920.28	10	10	0.815264009
11	25-Nov-06	509,430.24	203,816.00	713,246.25	23,948,490.04	10	10	0.798283001
12	25-Dec-06	501,764.59	199,570.75	701,335.34	23,446,725.44	10	10	0.781557515
13	25-Jan-07	494,212.25	195,389.38	689,601.63	22,952,513.19	10	10	0.765083773
14	25-Feb-07	486,771.55	191,270.94	678,042.49	22,465,741.64	10	10	0.748858055
15	25-Mar-07	479,440.86	187,214.51	666,655.37	21,986,300.79	10	10	0.732876693
16	25-Apr-07	472,218.55	183,219.17	655,437.73	21,514,082.24	10	10	0.717136075
17	25-May-07	465,103.05	179,284.02	644,387.07	21,048,979.19	10	10	0.70163264
18	25-Jun-07	458,092.78	175,408.16	633,500.94	20,590,886.41	10	10	0.68636288
19	25-Jul-07	451,186.20	171,590.72	622,776.92	20,139,700.21	10	10	0.67132334
20	25-Aug-07	444,381.78	167,830.84	612,212.62	19,695,318.43	10	10	0.656510614
21	25-Sep-07	437,678.03	164,127.65	601,805.68	19,257,640.40	10	10	0.641921347
22	25-Oct-07	431,073.47	160,480.34	591,553.80	18,826,566.93	10	10	0.627552231
23	25-Nov-07	424,566.63	156,888.06	581,454.69	18,402,000.30	10	10	0.61340001
24	25-Dec-07	418,156.10	153,350.00	571,506.10	17,983,844.20	10	10	0.599461473
25	25-Jan-08	411,840.44	149,865.37	561,705.81	17,572,003.76	10	10	0.585733459
26	25-Feb-08	405,618.27	146,433.36	552,051.63	17,166,385.50	10	10	0.57221285
27	25-Mar-08	399,488.21	143,053.21	542,541.43	16,766,897.28	10	10	0.558896576
28	25-Apr-08	393,448.92	139,724.14	533,173.06	16,373,448.36	10	10	0.545781612
29	25-May-08	387,499.05	136,445.40	523,944.45	15,985,949.32	10	10	0.532864977
30	25-Jun-08	381,637.29	133,216.24	514,853.54	15,604,312.02	10	10	0.520143734
31	25-Jul-08	375,862.35	130,035.93	505,898.29	15,228,449.67	10	10	0.507614989
32	25-Aug-08	370,172.96	126,903.75	497,076.70	14,858,276.71	10	10	0.49527589
33	25-Sep-08	364,567.84	123,818.97	488,386.82	14,493,708.87	10	10	0.483123629
34	25-Oct-08	359,045.78	120,780.91	479,826.68	14,134,663.09	10	10	0.471155436
35	25-Nov-08	353,605.53	117,788.86	471,394.39	13,781,057.56	10	10	0.459368585
36	25-Dec-08	348,245.91	114,842.15	463,088.05	13,432,811.66	10	10	0.447760389
37	25-Jan-09	342,965.72	111,940.10	454,905.82	13,089,845.94	10	10	0.436328198
38	25-Feb-09	337,763.80	109,082.05	446,845.85	12,752,082.14	10	10	0.425069405
39	25-Mar-09	332,638.99	106,267.35	438,906.34	12,419,443.15	10	10	0.413981438
40	25-Apr-09	327,590.17	103,495.36	431,085.53	12,091,852.98	10	10	0.403061766
41	25-May-09	322,616.21	100,765.44	423,381.65	11,769,236.78	10	10	0.392307893
42	25-Jun-09	317,716.01	98,076.97	415,792.98	11,451,520.77	10	10	0.381717359
43	25-Jul-09	312,888.48	95,429.34	408,317.82	11,138,632.29	10	10	0.371287743
44	25-Aug-09	308,132.57	92,821.94	400,954.50	10,830,499.72	10	10	0.361016657
45	25-Sep-09	303,447.20	90,254.16	393,701.37	10,527,052.52	10	10	0.350901751
46	25-Oct-09	298,831.35	87,725.44	386,556.79	10,228,221.16	10	10	0.340940705
47	25-Nov-09	294,284.00	85,235.18	379,519.17	9,933,937.17	10	10	0.331131239
48	25-Dec-09	289,804.12	82,782.81	372,586.93	9,644,133.05	10	10	0.321471102
49	25-Jan-10	285,390.73	80,367.78	365,758.51	9,358,742.32	10	10	0.311958077
50	25-Feb-10	281,042.86	77,989.52	359,032.37	9,077,699.46	10	10	0.302589982
51	25-Mar-10	276,759.52	75,647.50	352,407.02	8,800,939.94	10	10	0.293364665
52	25-Apr-10	272,539.78	73,341.17	345,880.95	8,528,400.15	10	10	0.284280005
53	25-May-10	268,382.70	71,070.00	339,452.70	8,260,017.45	10	10	0.275333915
54	25-Jun-10	264,287.36	68,833.48	333,120.83	7,995,730.09	10	10	0.266524336
55	25-Jul-10	260,252.83	66,631.08	326,883.92	7,735,477.26	10	10	0.257849242
56	25-Aug-10	256,278.24	64,462.31	320,740.55	7,479,199.02	10	10	0.249306634
57	25-Sep-10	252,362.69	62,326.66	314,689.35	7,226,836.34	10	10	0.240894545
58	25-Oct-10	248,505.31	60,223.64	308,728.95	6,978,331.02	10	10	0.232611034
59	25-Nov-10	244,705.25	58,152.76	302,858.01	6,733,625.77	10	10	0.224454192
60	25-Dec-10	240,961.66	56,113.55	297,075.21	6,492,664.11	10	10	0.216422137
61	25-Jan-11	188,003.45	54,105.53	242,108.99	6,304,660.65	10	10	0.210155355
62	25-Feb-11	184,584.75	52,538.84	237,123.58	6,120,075.91	10	10	0.20400253
63	25-Mar-11	181,219.16	51,000.63	232,219.79	5,938,856.75	10	10	0.197961892
64	25-Apr-11	177,905.90	49,490.47	227,396.37	5,760,950.85	10	10	0.192031695
65	25-May-11	174,644.19	48,007.92	222,652.11	5,586,306.66	10	10	0.186210222
66	25-Jun-11	171,433.26	46,552.56	217,985.81	5,414,873.40	10	10	0.18049578
67	25-Jul-11	168,272.35	45,123.95	213,396.29	5,246,601.06	10	10	0.174886702
68	25-Aug-11	165,160.71	43,721.68	208,882.38	5,081,440.35	10	10	0.169381345
69	25-Sep-11	162,097.60	42,345.34	204,442.94	4,919,342.74	10	10	0.163978091
70	25-Oct-11	159,082.31	40,994.52	200,076.84	4,760,260.43	10	10	0.158675348
71	25-Nov-11	156,114.12	39,668.84	195,782.96	4,604,146.31	10	10	0.153471544
72	25-Dec-11	153,192.32	38,367.89	191,560.21	4,450,953.99	10	10	0.148365133
73	25-Jan-12	138,215.50	37,091.28	175,306.78	4,312,738.49	10	10	0.14375795
74	25-Feb-12	135,546.34	35,939.49	171,485.82	4,177,192.15	10	10	0.139239738
75	25-Mar-12	132,920.34	34,809.93	167,730.27	4,044,271.81	10	10	0.13480906
76	25-Apr-12	130,336.85	33,702.27	164,039.12	3,913,934.96	10	10	0.130464499
77	25-May-12	127,795.22	32,616.12	160,411.35	3,786,139.74	10	10	0.126204658
78	25-Jun-12	125,294.83	31,551.16	156,845.99	3,660,844.91	10	10	0.122028164
79	25-Jul-12	122,835.03	30,507.04	153,342.07	3,538,009.89	10	10	0.117933663
80	25-Aug-12	120,415.21	29,483.42	149,898.63	3,417,594.67	10	10	0.113919822
81	25-Sep-12	118,034.77	28,479.96	146,514.73	3,299,559.90	10	10	0.10998533
82	25-Oct-12	115,693.11	27,496.33	143,189.44	3,183,866.79	10	10	0.106128893
83	25-Nov-12	113,389.63	26,532.22	139,921.85	3,070,477.16	10	10	0.102349239
84	25-Dec-12	111,123.76	25,587.31	136,711.07	2,959,353.40	10	10	0.098645113
85	25-Jan-13	87,352.23	24,661.28	112,013.51	2,872,001.18	10	10	0.095733373
86	25-Feb-13	85,555.50	23,933.34	109,488.85	2,786,445.67	10	10	0.092881522
87	25-Mar-13	83,790.10	23,220.38	107,010.48	2,702,655.57	10	10	0.090088519
88	25-Apr-13	82,055.51	22,522.13	104,577.64	2,620,600.06	10	10	0.087353335
89	25-May-13	80,351.25	21,838.33	102,189.59	2,540,248.80	10	10	0.08467496
90	25-Jun-13	78,676.83	21,168.74	99,845.57	2,461,571.97	10	10	0.082052399
91	25-Jul-13	77,031.76	20,513.10	97,544.86	2,384,540.21	10	10	0.079484674
92	25-Aug-13	75,415.58	19,871.17	95,286.75	2,309,124.63	10	10	0.076970821
93	25-Sep-13	73,827.82	19,242.71	93,070.53	2,235,296.81	10	10	0.074509894
94	25-Oct-13	72,268.03	18,627.47	90,895.50	2,163,028.78	10	10	0.072100959
95	25-Nov-13	70,735.74	18,025.24	88,760.98	2,092,293.04	10	10	0.069743101
96	25-Dec-13	69,230.53	17,435.78	86,666.31	2,023,062.51	10	10	0.067435417
97	25-Jan-14	49,591.95	16,858.85	66,450.80	1,973,470.56	10	10	0.065782352
98	25-Feb-14	48,584.05	16,445.59	65,029.64	1,924,886.51	10	10	0.064162884
99	25-Mar-14	47,594.45	16,040.72	63,635.17	1,877,292.06	10	10	0.062576402
100	25-Apr-14	46,622.84	15,644.10	62,266.94	1,830,669.23	10	10	0.061022308
101	25-May-14	45,668.91	15,255.58	60,924.48	1,785,000.32	10	10	0.059500011
102	25-Jun-14	44,732.36	14,875.00	59,607.37	1,740,267.96	10	10	0.058008932
103	25-Jul-14	43,812.91	14,502.23	58,315.14	1,696,455.05	10	10	0.056548502
104	25-Aug-14	42,910.26	14,137.13	57,047.38	1,653,544.79	10	10	0.05511816
105	25-Sep-14	42,024.12	13,779.54	55,803.66	1,611,520.67	10	10	0.053717356
106	25-Oct-14	41,154.21	13,429.34	54,583.55	1,570,366.46	10	10	0.052345549
107	25-Nov-14	40,300.26	13,086.39	53,386.65	1,530,066.20	10	10	0.051002207
108	25-Dec-14	39,462.00	12,750.55	52,212.55	1,490,604.20	10	10	0.049686807
109	25-Jan-15	23,945.01	12,421.70	36,366.71	1,466,659.19	10	10	0.04888864
110	25-Feb-15	23,575.91	12,222.16	35,798.07	1,443,083.28	10	10	0.048102776
111	25-Mar-15	23,212.36	12,025.69	35,238.05	1,419,870.92	10	10	0.047329031
112	25-Apr-15	22,854.28	11,832.26	34,686.54	1,397,016.64	10	10	0.046567221
113	25-May-15	22,501.60	11,641.81	34,143.40	1,374,515.04	10	10	0.045817168
114	25-Jun-15	22,154.22	11,454.29	33,608.51	1,352,360.82	10	10	0.045078694
115	25-Jul-15	21,918.76	11,269.67	33,188.43	1,330,442.06	10	10	0.044348069
116	25-Aug-15	21,579.18	11,087.02	32,666.19	1,308,862.88	10	10	0.043628763
117	25-Sep-15	21,733.91	10,907.19	32,641.10	1,287,128.97	10	10	0.042904299
118	25-Oct-15	21,392.74	10,726.07	32,118.81	1,265,736.24	10	10	0.042191208
119	25-Nov-15	21,056.75	10,547.80	31,604.55	1,244,679.49	10	10	0.041489316
120	25-Dec-15	20,725.88	10,372.33	31,098.21	1,223,953.61	10	10	0.040798454
121	25-Jan-16	20,400.04	10,199.61	30,599.66	1,203,553.56	10	10	0.040118452
122	25-Feb-16	20,079.17	10,029.61	30,108.78	1,183,474.40	10	10	0.039449147
123	25-Mar-16	19,763.18	9,862.29	29,625.47	1,163,711.22	10	10	0.038790374
124	25-Apr-16	19,452.00	9,697.59	29,149.60	1,144,259.22	10	10	0.038141974
125	25-May-16	19,145.57	9,535.49	28,681.06	1,125,113.65	10	10	0.037503788
126	25-Jun-16	18,843.81	9,375.95	28,219.75	1,106,269.84	10	10	0.036875661
127	25-Jul-16	18,546.64	9,218.92	27,765.56	1,087,723.20	10	10	0.03625744
128	25-Aug-16	18,254.01	9,064.36	27,318.37	1,069,469.18	10	10	0.035648973
129	25-Sep-16	17,965.85	8,912.24	26,878.09	1,051,503.33	10	10	0.035050111
130	25-Oct-16	17,682.08	8,762.53	26,444.61	1,033,821.25	10	10	0.034460708
131	25-Nov-16	17,402.65	8,615.18	26,017.82	1,016,418.61	10	10	0.03388062
132	25-Dec-16	17,127.48	8,470.16	25,597.63	999,291.13	10	10	0.033309704
133	25-Jan-17	16,856.51	8,327.43	25,183.94	982,434.62	10	10	0.032747821
134	25-Feb-17	16,589.69	8,186.96	24,776.64	965,844.93	10	10	0.032194831
135	25-Mar-17	16,326.94	8,048.71	24,375.65	949,517.99	10	10	0.0316506
136	25-Apr-17	16,068.21	7,912.65	23,980.86	933,449.78	10	10	0.031114993
137	25-May-17	15,813.44	7,778.75	23,592.19	917,636.35	10	10	0.030587878
138	25-Jun-17	15,562.56	7,646.97	23,209.53	902,073.78	10	10	0.030069126
139	25-Jul-17	15,315.53	7,517.28	22,832.81	886,758.25	10	10	0.029558608
140	25-Aug-17	15,072.28	7,389.65	22,461.93	871,685.97	10	10	0.029056199
141	25-Sep-17	14,832.75	7,264.05	22,096.80	856,853.23	10	10	0.028561774
142	25-Oct-17	14,596.89	7,140.44	21,737.34	842,256.33	10	10	0.028075211
143	25-Nov-17	14,364.65	7,018.80	21,383.45	827,891.68	10	10	0.027596389
144	25-Dec-17	14,135.97	6,899.10	21,035.06	813,755.72	10	10	0.027125191
145	25-Jan-18	13,910.79	6,781.30	20,692.09	799,844.93	10	10	0.026661498
146	25-Feb-18	13,689.07	6,665.37	20,354.44	786,155.86	10	10	0.026205195
147	25-Mar-18	13,470.75	6,551.30	20,022.05	772,685.11	10	10	0.02575617
148	25-Apr-18	13,255.78	6,439.04	19,694.82	759,429.33	10	10	0.025314311
149	25-May-18	13,044.11	6,328.58	19,372.69	746,385.22	10	10	0.024879507
150	25-Jun-18	12,835.70	6,219.88	19,055.58	733,549.52	10	10	0.024451651
151	25-Jul-18	12,630.49	6,112.91	18,743.40	720,919.03	10	10	0.024030634
152	25-Aug-18	12,428.43	6,007.66	18,436.09	708,490.60	10	10	0.023616353
153	25-Sep-18	12,229.48	5,904.09	18,133.57	696,261.12	10	10	0.023208704
154	25-Oct-18	12,033.59	5,802.18	17,835.76	684,227.54	10	10	0.022807585
155	25-Nov-18	11,840.71	5,701.90	17,542.61	672,386.82	10	10	0.022412894
156	25-Dec-18	11,650.81	5,603.22	17,254.03	660,736.02	10	10	0.022024534
157	25-Jan-19	11,463.82	5,506.13	16,969.96	649,272.19	10	10	0.021642406
158	25-Feb-19	11,279.72	5,410.60	16,690.33	637,992.47	10	10	0.021266416
159	25-Mar-19	11,098.46	5,316.60	16,415.06	626,894.01	10	10	0.020896467
160	25-Apr-19	10,919.99	5,224.12	16,144.11	615,974.02	10	10	0.020532467
161	25-May-19	10,744.27	5,133.12	15,877.39	605,229.74	10	10	0.020174325
162	25-Jun-19	10,571.27	5,043.58	15,614.85	594,658.47	10	10	0.019821949
163	25-Jul-19	10,400.93	4,955.49	15,356.42	584,257.54	10	10	0.019475251
164	25-Aug-19	10,233.23	4,868.81	15,102.04	574,024.31	10	10	0.019134144
165	25-Sep-19	10,068.11	4,783.54	14,851.65	563,956.20	10	10	0.01879854
166	25-Oct-19	9,905.55	4,699.63	14,605.19	554,050.65	10	10	0.018468355
167	25-Nov-19	9,745.50	4,617.09	14,362.59	544,305.15	10	10	0.018143505
168	25-Dec-19	9,587.92	4,535.88	14,123.80	534,717.22	10	10	0.017823907
169	25-Jan-20	9,432.79	4,455.98	13,888.76	525,284.43	10	10	0.017509481
170	25-Feb-20	9,280.05	4,377.37	13,657.42	516,004.38	10	10	0.017200146
171	25-Mar-20	9,129.68	4,300.04	13,429.72	506,874.70	10	10	0.016895823
172	25-Apr-20	8,981.64	4,223.96	13,205.59	497,893.07	10	10	0.016596436
173	25-May-20	8,835.89	4,149.11	12,985.00	489,057.18	10	10	0.016301906
174	25-Jun-20	8,692.40	4,075.48	12,767.88	480,364.78	10	10	0.016012159
175	25-Jul-20	8,551.14	4,003.04	12,554.18	471,813.64	10	10	0.015727121
176	25-Aug-20	8,412.06	3,931.78	12,343.84	463,401.58	10	10	0.015446719
177	25-Sep-20	8,275.15	3,861.68	12,136.83	455,126.43	10	10	0.015170881
178	25-Oct-20	8,140.36	3,792.72	11,933.08	446,986.07	10	10	0.014899536
179	25-Nov-20	8,007.67	3,724.88	11,732.55	438,978.40	10	10	0.014632613
180	25-Dec-20	7,877.04	3,658.15	11,535.19	431,101.37	10	10	0.014370046
181	25-Jan-21	7,748.43	3,592.51	11,340.95	423,352.93	10	10	0.014111764
182	25-Feb-21	7,621.83	3,527.94	11,149.78	415,731.10	10	10	0.013857703
183	25-Mar-21	7,497.20	3,464.43	10,961.63	408,233.89	10	10	0.013607796
184	25-Apr-21	7,374.51	3,401.95	10,776.46	400,859.38	10	10	0.013361979
185	25-May-21	7,253.73	3,340.49	10,594.23	393,605.65	10	10	0.013120188
186	25-Jun-21	7,134.83	3,280.05	10,414.88	386,470.81	10	10	0.01288236
187	25-Jul-21	7,017.79	3,220.59	10,238.38	379,453.02	10	10	0.012648434
188	25-Aug-21	6,902.57	3,162.11	10,064.68	372,550.45	10	10	0.012418348
189	25-Sep-21	6,789.15	3,104.59	9,893.74	365,761.30	10	10	0.012192043
190	25-Oct-21	6,677.50	3,048.01	9,725.51	359,083.81	10	10	0.01196946
191	25-Nov-21	6,567.59	2,992.37	9,559.96	352,516.21	10	10	0.01175054
192	25-Dec-21	6,459.40	2,937.64	9,397.04	346,056.81	10	10	0.011535227
193	25-Jan-22	6,352.90	2,883.81	9,236.71	339,703.91	10	10	0.011323464
194	25-Feb-22	6,248.07	2,830.87	9,078.93	333,455.85	10	10	0.011115195
195	25-Mar-22	6,144.87	2,778.80	8,923.67	327,310.98	10	10	0.010910366
196	25-Apr-22	6,043.29	2,727.59	8,770.88	321,267.68	10	10	0.010708923
197	25-May-22	5,943.31	2,677.23	8,620.54	315,324.38	10	10	0.010510813
198	25-Jun-22	5,844.88	2,627.70	8,472.59	309,479.49	10	10	0.010315983
199	25-Jul-22	5,748.01	2,579.00	8,327.00	303,731.49	10	10	0.010124383
200	25-Aug-22	5,652.65	2,531.10	8,183.74	298,078.84	10	10	0.009935961
201	25-Sep-22	5,558.78	2,483.99	8,042.77	292,520.06	10	10	0.009750669
202	25-Oct-22	5,466.39	2,437.67	7,904.06	287,053.67	10	10	0.009568456
203	25-Nov-22	5,375.45	2,392.11	7,767.57	281,678.21	10	10	0.009389274
204	25-Dec-22	5,285.94	2,347.32	7,633.26	276,392.27	10	10	0.009213076
205	25-Jan-23	5,197.84	2,303.27	7,501.11	271,194.43	10	10	0.009039814
206	25-Feb-23	5,111.12	2,259.95	7,371.08	266,083.30	10	10	0.008869443
207	25-Mar-23	5,025.77	2,217.36	7,243.13	261,057.53	10	10	0.008701918
208	25-Apr-23	4,941.76	2,175.48	7,117.24	256,115.77	10	10	0.008537192
209	25-May-23	4,859.08	2,134.30	6,993.38	251,256.69	10	10	0.008375223
210	25-Jun-23	4,777.70	2,093.81	6,871.50	246,478.99	10	10	0.008215966
211	25-Jul-23	4,697.60	2,053.99	6,751.59	241,781.39	10	10	0.00805938
212	25-Aug-23	4,618.76	2,014.84	6,633.61	237,162.63	10	10	0.007905421
213	25-Sep-23	4,541.17	1,976.36	6,517.53	232,621.45	10	10	0.007754048
214	25-Oct-23	4,464.81	1,938.51	6,403.32	228,156.64	10	10	0.007605221
215	25-Nov-23	4,389.65	1,901.31	6,290.96	223,766.99	10	10	0.0074589
216	25-Dec-23	4,315.68	1,864.72	6,180.41	219,451.30	10	10	0.007315043
217	25-Jan-24	4,242.88	1,828.76	6,071.65	215,208.42	10	10	0.007173614
218	25-Feb-24	4,171.24	1,793.40	5,964.64	211,037.18	10	10	0.007034573
219	25-Mar-24	4,100.73	1,758.64	5,859.37	206,936.46	10	10	0.006897882
220	25-Apr-24	4,031.33	1,724.47	5,755.80	202,905.12	10	10	0.006763504
221	25-May-24	3,963.04	1,690.88	5,653.91	198,942.09	10	10	0.006631403
222	25-Jun-24	3,895.83	1,657.85	5,553.68	195,046.26	10	10	0.006501542
223	25-Jul-24	3,829.68	1,625.39	5,455.07	191,216.58	10	10	0.006373886
224	25-Aug-24	3,764.59	1,593.47	5,358.06	187,451.99	10	10	0.0062484
225	25-Sep-24	3,700.53	1,562.10	5,262.63	183,751.46	10	10	0.006125049
226	25-Oct-24	3,637.49	1,531.26	5,168.75	180,113.97	10	10	0.006003799
227	25-Nov-24	3,575.45	1,500.95	5,076.40	176,538.52	10	10	0.005884617
228	25-Dec-24	3,514.40	1,471.15	4,985.56	173,024.11	10	10	0.00576747
229	25-Jan-25	3,454.33	1,441.87	4,896.19	169,569.79	10	10	0.005652326
230	25-Feb-25	3,395.21	1,413.08	4,808.29	166,174.58	10	10	0.005539153
231	25-Mar-25	3,337.03	1,384.79	4,721.82	162,837.55	10	10	0.005427918
232	25-Apr-25	3,279.78	1,356.98	4,636.76	159,557.77	10	10	0.005318592
233	25-May-25	3,223.45	1,329.65	4,553.10	156,334.32	10	10	0.005211144
234	25-Jun-25	3,168.01	1,302.79	4,470.80	153,166.31	10	10	0.005105544
235	25-Jul-25	3,113.47	1,276.39	4,389.85	150,052.84	10	10	0.005001761
236	25-Aug-25	3,059.79	1,250.44	4,310.23	146,993.05	10	10	0.004899768
237	25-Sep-25	3,006.97	1,224.94	4,231.92	143,986.08	10	10	0.004799536
238	25-Oct-25	2,955.00	1,199.88	4,154.89	141,031.07	10	10	0.004701036
239	25-Nov-25	2,903.87	1,175.26	4,079.13	138,127.21	10	10	0.00460424
240	25-Dec-25	2,853.55	1,151.06	4,004.61	135,273.66	10	10	0.004509122
241	25-Jan-26	2,804.04	1,127.28	3,931.32	132,469.61	10	10	0.004415654
242	25-Feb-26	2,755.33	1,103.91	3,859.24	129,714.29	10	10	0.00432381
243	25-Mar-26	2,707.40	1,080.95	3,788.35	127,006.89	10	10	0.004233563
244	25-Apr-26	2,660.23	1,058.39	3,718.63	124,346.66	10	10	0.004144889
245	25-May-26	2,613.83	1,036.22	3,650.06	121,732.82	10	10	0.004057761
246	25-Jun-26	2,568.18	1,014.44	3,582.62	119,164.65	10	10	0.003972155
247	25-Jul-26	2,523.26	993.04	3,516.30	116,641.39	10	10	0.003888046
248	25-Aug-26	2,479.06	972.01	3,451.08	114,162.32	10	10	0.003805411
249	25-Sep-26	2,435.58	951.35	3,386.94	111,726.74	10	10	0.003724225
250	25-Oct-26	2,392.80	931.06	3,323.86	109,333.94	10	10	0.003644465
251	25-Nov-26	2,350.72	911.12	3,261.83	106,983.22	10	10	0.003566107
252	25-Dec-26	2,309.31	891.53	3,200.83	104,673.91	10	10	0.00348913
253	25-Jan-27	2,268.57	872.28	3,140.85	102,405.34	10	10	0.003413511
254	25-Feb-27	2,228.49	853.38	3,081.87	100,176.85	10	10	0.003339228
255	25-Mar-27	2,189.06	834.81	3,023.87	97,987.79	10	10	0.00326626
256	25-Apr-27	2,150.27	816.56	2,966.84	95,837.51	10	10	0.003194584
257	25-May-27	2,112.11	798.65	2,910.76	93,725.40	10	10	0.00312418
258	25-Jun-27	2,074.57	781.05	2,855.62	91,650.83	10	10	0.003055028
259	25-Jul-27	2,037.64	763.76	2,801.40	89,613.18	10	10	0.002987106
260	25-Aug-27	2,001.31	746.78	2,748.09	87,611.87	10	10	0.002920396
261	25-Sep-27	1,965.58	730.1	2,695.67	85,646.29	10	10	0.002854876
262	25-Oct-27	1,930.42	713.72	2,644.14	83,715.88	10	10	0.002790529
263	25-Nov-27	1,895.84	697.63	2,593.47	81,820.04	10	10	0.002727335
264	25-Dec-27	1,861.82	681.83	2,543.65	79,958.22	10	10	0.002665274
265	25-Jan-28	1,828.35	666.32	2,494.67	78,129.87	10	10	0.002604329
266	25-Feb-28	1,795.44	651.08	2,446.52	76,334.43	10	10	0.002544481
267	25-Mar-28	1,763.06	636.12	2,399.18	74,571.37	10	10	0.002485712
268	25-Apr-28	1,731.21	621.43	2,352.64	72,840.16	10	10	0.002428005
269	25-May-28	1,699.88	607	2,306.88	71,140.28	10	10	0.002371343
270	25-Jun-28	1,669.07	592.84	2,261.91	69,471.21	10	10	0.002315707
271	25-Jul-28	1,638.76	578.93	2,217.69	67,832.45	10	10	0.002261082
272	25-Aug-28	1,608.95	565.27	2,174.22	66,223.50	10	10	0.00220745
273	25-Sep-28	1,579.63	551.86	2,131.49	64,643.87	10	10	0.002154796
274	25-Oct-28	1,550.79	538.7	2,089.49	63,093.07	10	10	0.002103102
275	25-Nov-28	1,522.43	525.78	2,048.20	61,570.64	10	10	0.002052355
276	25-Dec-28	1,494.53	513.09	2,007.62	60,076.11	10	10	0.002002537
277	25-Jan-29	1,467.10	500.63	1,967.73	58,609.02	10	10	0.001953634
278	25-Feb-29	1,440.11	488.41	1,928.52	57,168.90	10	10	0.00190563
279	25-Mar-29	1,413.57	476.41	1,889.98	55,755.33	10	10	0.001858511
280	25-Apr-29	1,387.47	464.63	1,852.10	54,367.86	10	10	0.001812262
281	25-May-29	1,361.81	453.07	1,814.87	53,006.05	10	10	0.001766868
282	25-Jun-29	1,336.56	441.72	1,778.28	51,669.49	10	10	0.001722316
283	25-Jul-29	1,311.74	430.58	1,742.32	50,357.75	10	10	0.001678592
284	25-Aug-29	1,287.33	419.65	1,706.98	49,070.42	10	10	0.001635681
285	25-Sep-29	1,263.32	408.92	1,672.24	47,807.10	10	10	0.00159357
286	25-Oct-29	1,239.71	398.39	1,638.11	46,567.38	10	10	0.001552246
287	25-Nov-29	1,216.50	388.06	1,604.56	45,350.89	10	10	0.001511696
288	25-Dec-29	1,193.67	377.92	1,571.59	44,157.22	10	10	0.001471907
289	25-Jan-30	1,171.22	367.98	1,539.20	42,986.00	10	10	0.001432867
290	25-Feb-30	1,149.15	358.22	1,507.36	41,836.85	10	10	0.001394562
291	25-Mar-30	1,127.44	348.64	1,476.08	40,709.41	10	10	0.00135698
292	25-Apr-30	1,106.10	339.25	1,445.35	39,603.31	10	10	0.00132011
293	25-May-30	1,085.12	330.03	1,415.14	38,518.19	10	10	0.00128394
294	25-Jun-30	1,064.48	320.98	1,385.47	37,453.71	10	10	0.001248457
295	25-Jul-30	1,044.19	312.11	1,356.31	36,409.52	10	10	0.001213651
296	25-Aug-30	1,024.25	303.41	1,327.66	35,385.27	10	10	0.001179509
297	25-Sep-30	1,004.63	294.88	1,299.51	34,380.64	10	10	0.001146021
298	25-Oct-30	985.35	286.51	1,271.86	33,395.28	10	10	0.001113176
299	25-Nov-30	966.39	278.29	1,244.69	32,428.89	10	10	0.001080963
300	25-Dec-30	947.76	270.24	1,218.00	31,481.13	10	10	0.001049371
301	25-Jan-31	929.43	262.34	1,191.77	30,551.70	10	10	0.00101839
302	25-Feb-31	911.42	254.6	1,166.02	29,640.28	10	10	0.000988009
303	25-Mar-31	893.71	247	1,140.71	28,746.58	10	10	0.000958219
304	25-Apr-31	876.30	239.55	1,115.85	27,870.28	10	10	0.000929009
305	25-May-31	859.18	232.25	1,091.43	27,011.10	10	10	0.00090037
306	25-Jun-31	842.36	225.09	1,067.45	26,168.74	10	10	0.000872291
307	25-Jul-31	825.82	218.07	1,043.89	25,342.92	10	10	0.000844764
308	25-Aug-31	809.56	211.19	1,020.75	24,533.36	10	10	0.000817779
309	25-Sep-31	793.58	204.44	998.02	23,739.79	10	10	0.000791326
310	25-Oct-31	777.87	197.83	975.70	22,961.92	10	10	0.000765397
311	25-Nov-31	762.43	191.35	953.78	22,199.49	10	10	0.000739983
312	25-Dec-31	747.25	185	932.24	21,452.24	10	10	0.000715075
313	25-Jan-32	732.33	178.77	911.10	20,719.91	10	10	0.000690664
314	25-Feb-32	717.67	172.67	890.33	20,002.24	10	10	0.000666741
315	25-Mar-32	703.26	166.69	869.94	19,298.99	10	10	0.0006433
316	25-Apr-32	689.09	160.82	849.92	18,609.90	10	10	0.00062033
317	25-May-32	675.17	155.08	830.25	17,934.73	10	10	0.000597824
318	25-Jun-32	661.49	149.46	810.94	17,273.24	10	10	0.000575775
319	25-Jul-32	648.04	143.94	791.99	16,625.20	10	10	0.000554173
320	25-Aug-32	634.83	138.54	773.37	15,990.37	10	10	0.000533012
321	25-Sep-32	621.84	133.25	755.09	15,368.53	10	10	0.000512284
322	25-Oct-32	609.08	128.07	737.15	14,759.45	10	10	0.000491982
323	25-Nov-32	596.54	123	719.53	14,162.91	10	10	0.000472097
324	25-Dec-32	584.21	118.02	702.24	13,578.69	10	10	0.000452623
325	25-Jan-33	572.1	113.16	685.26	13,006.59	10	10	0.000433553
326	25-Feb-33	560.21	108.39	668.59	12,446.38	10	10	0.000414879
327	25-Mar-33	548.51	103.72	652.23	11,897.87	10	10	0.000396596
328	25-Apr-33	537.02	99.15	636.17	11,360.85	10	10	0.000378695
329	25-May-33	525.74	94.67	620.41	10,835.11	10	10	0.00036117
330	25-Jun-33	514.64	90.29	604.94	10,320.47	10	10	0.000344016
331	25-Jul-33	503.75	86	589.75	9,816.72	10	10	0.000327224
332	25-Aug-33	493.04	81.81	574.85	9,323.68	10	10	0.000310789
333	25-Sep-33	482.52	77.7	560.22	8,841.16	10	10	0.000294705
334	25-Oct-33	472.19	73.68	545.86	8,368.97	10	10	0.000278966
335	25-Nov-33	462.04	69.74	531.78	7,906.93	10	10	0.000263564
336	25-Dec-33	452.06	65.89	517.95	7,454.87	10	10	0.000248496
337	25-Jan-34	442.27	62.12	504.39	7,012.61	10	10	0.000233754
338	25-Feb-34	432.64	58.44	491.08	6,579.96	10	10	0.000219332
339	25-Mar-34	423.19	54.83	478.02	6,156.78	10	10	0.000205226
340	25-Apr-34	413.9	51.31	465.21	5,742.88	10	10	0.000191429
341	25-May-34	404.78	47.86	452.64	5,338.10	10	10	0.000177937
342	25-Jun-34	395.82	44.48	440.3	4,942.28	10	10	0.000164743
343	25-Jul-34	387.02	41.19	428.2	4,555.26	10	10	0.000151842
344	25-Aug-34	378.38	37.96	416.34	4,176.88	10	10	0.000139229
345	25-Sep-34	369.89	34.81	404.69	3,807.00	10	10	0.0001269
346	25-Oct-34	361.55	31.72	393.28	3,445.45	10	10	0.000114848
347	25-Nov-34	353.36	28.71	382.07	3,092.08	10	10	0.000103069
348	25-Dec-34	345.32	25.77	371.09	2,746.76	10	10	9.15587E-05
349	25-Jan-35	337.43	22.89	360.32	2,409.34	10	10	8.03113E-05
350	25-Feb-35	329.67	20.08	349.75	2,079.66	10	10	0.000069322
351	25-Mar-35	322.06	17.33	339.39	1,757.61	10	10	0.000058587
352	25-Apr-35	314.58	14.65	329.23	1,443.03	10	10	0.000048101
353	25-May-35	307.24	12.03	319.26	1,135.79	10	10	3.78597E-05
354	25-Jun-35	300.03	9.46	309.5	835.75	10	10	2.78583E-05
355	25-Jul-35	283.09	6.96	290.06	552.66	10	10	0.000018422
356	25-Aug-35	276.38	4.61	280.99	276.28	10	10	9.20933E-06
357	25-Sep-35	221.84	2.3	224.14	54.44	10	10	1.81467E-06
358	25-Oct-35	54.44	0.45	54.89	0	10	10	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	11,706,305.83	41,706,305.83
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	517,593.55	121,000.00	638,593.55	29,482,406.45	4.84	4.84	0.982746882
2	25-Feb-06	510,849.09	245,686.72	756,535.81	28,971,557.36	10	10	0.965718579
3	25-Mar-06	504,190.78	241,429.64	745,620.43	28,467,366.58	10	10	0.948912219
4	25-Apr-06	497,617.53	237,228.05	734,845.59	27,969,749.05	10	10	0.932324968
5	25-May-06	491,128.26	233,081.24	724,209.50	27,478,620.78	10	10	0.915954026
6	25-Jun-06	484,721.91	228,988.51	713,710.42	26,993,898.87	10	10	0.899796629
7	25-Jul-06	478,397.42	224,949.16	703,346.58	26,515,501.45	10	10	0.883850048
8	25-Aug-06	472,153.76	220,962.51	693,116.28	26,043,347.69	10	10	0.86811159
9	25-Sep-06	465,989.91	217,027.90	683,017.80	25,577,357.78	10	10	0.852578593
10	25-Oct-06	459,904.84	213,144.65	673,049.49	25,117,452.94	10	10	0.837248431
11	25-Nov-06	453,897.56	209,312.11	663,209.67	24,663,555.38	10	10	0.822118513
12	25-Dec-06	447,967.09	205,529.63	653,496.72	24,215,588.29	10	10	0.807186276
13	25-Jan-07	442,112.44	201,796.57	643,909.01	23,773,475.85	10	10	0.792449195
14	25-Feb-07	436,332.67	198,112.30	634,444.97	23,337,143.18	10	10	0.777904773
15	25-Mar-07	430,626.81	194,476.19	625,103.00	22,906,516.37	10	10	0.763550546
16	25-Apr-07	424,993.93	190,887.64	615,881.57	22,481,522.44	10	10	0.749384081
17	25-May-07	419,433.11	187,346.02	606,779.13	22,062,089.33	10	10	0.735402978
18	25-Jun-07	413,943.42	183,850.74	597,794.16	21,648,145.91	10	10	0.721604864
19	25-Jul-07	408,523.97	180,401.22	588,925.19	21,239,621.94	10	10	0.707987398
20	25-Aug-07	403,173.86	176,885.58	580,059.45	20,836,448.08	10	9.99371	0.694548269
21	25-Sep-07	397,892.22	173,308.25	571,200.47	20,438,555.86	10	9.98106	0.681285195
22	25-Oct-07	392,678.18	169,782.20	562,460.38	20,045,877.68	10	9.96835	0.668195923
23	25-Nov-07	387,530.87	166,305.73	553,836.60	19,658,346.81	10	9.95551	0.655278227
24	25-Dec-07	382,449.45	162,878.17	545,327.62	19,275,897.36	10	9.94254	0.642529912
25	25-Jan-08	377,433.08	159,498.83	536,931.91	18,898,464.28	10	9.92943	0.629948809
26	25-Feb-08	372,480.94	156,167.04	528,647.98	18,525,983.34	10	9.91617	0.617532778
27	25-Mar-08	367,592.21	152,882.16	520,474.37	18,158,391.13	10	9.90277	0.605279704
28	25-Apr-08	362,766.09	149,643.52	512,409.61	17,795,625.04	10	9.88921	0.593187501
29	25-May-08	358,001.77	146,450.49	504,452.27	17,437,623.26	10	9.87549	0.581254109
30	25-Jun-08	353,298.48	143,302.44	496,600.93	17,084,324.78	10	9.8616	0.569477493
31	25-Jul-08	348,655.44	140,198.75	488,854.19	16,735,669.34	10	9.84754	0.557855645
32	25-Aug-08	344,071.89	137,138.80	481,210.68	16,391,597.45	10	9.83328	0.546386582
33	25-Sep-08	339,547.06	134,121.98	473,669.04	16,052,050.39	10	9.81883	0.535068346
34	25-Oct-08	335,080.21	131,147.71	466,227.92	15,716,970.18	10	9.80418	0.523899006
35	25-Nov-08	330,670.61	128,215.38	458,885.99	15,386,299.57	10	9.78932	0.512876652
36	25-Dec-08	326,317.52	125,324.43	451,641.95	15,059,982.04	10	9.77424	0.501999401
37	25-Jan-09	322,020.24	122,474.27	444,494.50	14,737,961.81	10	9.75892	0.491265394
38	25-Feb-09	317,778.04	119,664.34	437,442.38	14,420,183.77	10	9.74336	0.480672792
39	25-Mar-09	313,590.22	116,894.09	430,484.32	14,106,593.55	10	9.72754	0.470219785
40	25-Apr-09	309,456.11	114,162.97	423,619.08	13,797,137.44	10	9.71146	0.459904581
41	25-May-09	305,375.01	111,470.43	416,845.44	13,491,762.43	10	9.69509	0.449725414
42	25-Jun-09	301,346.25	108,815.95	410,162.19	13,190,416.18	10	9.67843	0.439680539
43	25-Jul-09	297,369.16	106,198.98	403,568.14	12,893,047.02	10	9.66147	0.429768234
44	25-Aug-09	293,443.09	103,619.02	397,062.11	12,599,603.93	10	9.64418	0.419986798
45	25-Sep-09	289,567.38	101,075.56	390,642.94	12,310,036.55	10	9.62655	0.410334552
46	25-Oct-09	285,741.40	98,568.08	384,309.48	12,024,295.14	10	9.60856	0.400809838
47	25-Nov-09	281,964.52	96,096.08	378,060.60	11,742,330.62	10	9.59019	0.391411021
48	25-Dec-09	278,236.10	93,659.09	371,895.19	11,464,094.52	10	9.57143	0.382136484
49	25-Jan-10	274,555.54	91,256.60	365,812.14	11,189,538.98	10	9.55225	0.372984633
50	25-Feb-10	270,922.21	88,888.16	359,810.37	10,918,616.77	10	9.53263	0.363953892
51	25-Mar-10	267,335.53	86,553.27	353,888.80	10,651,281.24	10	9.51255	0.355042708
52	25-Apr-10	263,794.90	84,251.48	348,046.38	10,387,486.34	10	9.49198	0.346249545
53	25-May-10	260,299.72	81,982.33	342,282.05	10,127,186.62	10	9.4709	0.337572887
54	25-Jun-10	256,849.43	79,745.37	336,594.80	9,870,337.20	10	9.44926	0.32901124
55	25-Jul-10	253,443.44	77,540.15	330,983.60	9,616,893.75	10	9.42705	0.320563125
56	25-Aug-10	250,081.21	75,366.23	325,447.44	9,366,812.54	10	9.40423	0.312227085
57	25-Sep-10	246,762.16	73,223.19	319,985.34	9,120,050.39	10	9.38076	0.30400168
58	25-Oct-10	243,485.75	71,110.58	314,596.32	8,876,564.64	10	9.3566	0.295885488
59	25-Nov-10	240,251.43	69,027.99	309,279.42	8,636,313.21	10	9.33172	0.287877107
60	25-Dec-10	237,058.67	66,975.00	304,033.67	8,399,254.54	10	9.30605	0.279975151
61	25-Jan-11	190,217.79	64,951.21	255,169.00	8,209,036.76	10	9.27957	0.273634559
62	25-Feb-11	187,267.77	63,341.01	250,608.79	8,021,768.98	10	9.25921	0.267392299
63	25-Mar-11	184,357.20	61,757.66	246,114.86	7,837,411.78	10	9.23851	0.261247059
64	25-Apr-11	181,485.55	60,200.77	241,686.32	7,655,926.24	10	9.21745	0.255197541
65	25-May-11	178,652.33	58,669.96	237,322.28	7,477,273.91	10	9.19601	0.249242464
66	25-Jun-11	175,857.04	57,164.84	233,021.88	7,301,416.88	10	9.17417	0.243380563
67	25-Jul-11	173,099.19	55,685.06	228,784.25	7,128,317.69	10	9.15193	0.23761059
68	25-Aug-11	170,378.31	54,230.23	224,608.54	6,957,939.38	10	9.12926	0.231931313
69	25-Sep-11	167,693.91	52,800.01	220,493.92	6,790,245.47	10	9.10615	0.226341516
70	25-Oct-11	165,045.53	51,394.03	216,439.56	6,625,199.94	10	9.08256	0.220839998
71	25-Nov-11	162,432.70	50,011.94	212,444.64	6,462,767.24	10	9.05849	0.215425575
72	25-Dec-11	159,854.97	48,653.40	208,508.37	6,302,912.27	10	9.03391	0.210097076
73	25-Jan-12	146,790.28	47,318.07	194,108.35	6,156,121.99	10	9.0088	0.205204066
74	25-Feb-12	144,406.27	46,099.16	190,505.43	6,011,715.72	10	8.98601	0.200390524
75	25-Mar-12	142,055.25	44,901.61	186,956.86	5,869,660.47	10	8.96282	0.195655349
76	25-Apr-12	139,736.78	43,725.10	183,461.87	5,729,923.70	10	8.93921	0.190997457
77	25-May-12	137,450.43	42,569.31	180,019.74	5,592,473.27	10	8.91516	0.186415776
78	25-Jun-12	135,195.79	41,433.94	176,629.73	5,457,277.48	10	8.89065	0.181909249
79	25-Jul-12	132,972.44	40,318.67	173,291.12	5,324,305.03	10	8.86567	0.177476834
80	25-Aug-12	130,779.98	39,223.21	170,003.20	5,193,525.05	10	8.84019	0.173117502
81	25-Sep-12	128,618.00	38,147.27	166,765.26	5,064,907.05	10	8.81419	0.168830235
82	25-Oct-12	126,486.10	37,090.53	163,576.63	4,938,420.96	10	8.78765	0.164614032
83	25-Nov-12	124,383.88	36,052.73	160,436.61	4,814,037.08	10	8.76055	0.160467903
84	25-Dec-12	122,310.97	35,033.56	157,344.53	4,691,726.11	10	8.73285	0.15639087
85	25-Jan-13	101,272.89	34,032.76	135,305.65	4,590,453.22	10	8.70454	0.153015107
86	25-Feb-13	99,564.01	33,217.89	132,781.91	4,490,889.21	10	8.68356	0.149696307
87	25-Mar-13	97,880.24	32,417.95	130,298.19	4,393,008.97	10	8.66233	0.146433632
88	25-Apr-13	96,221.23	31,632.70	127,853.94	4,296,787.74	10	8.64083	0.143226258
89	25-May-13	94,586.65	30,861.90	125,448.55	4,202,201.08	10	8.61906	0.140073369
90	25-Jun-13	92,976.17	30,105.32	123,081.49	4,109,224.92	10	8.59702	0.136974164
91	25-Jul-13	91,389.44	29,362.74	120,752.18	4,017,835.48	10	8.57468	0.133927849
92	25-Aug-13	89,826.15	28,633.93	118,460.08	3,928,009.32	10	8.55205	0.130933644
93	25-Sep-13	88,285.98	27,918.67	116,204.64	3,839,723.35	10	8.5291	0.127990778
94	25-Oct-13	86,768.60	27,216.74	113,985.34	3,752,954.74	10	8.50584	0.125098491
95	25-Nov-13	85,273.72	26,527.93	111,801.64	3,667,681.03	10	8.48225	0.122256034
96	25-Dec-13	83,801.01	25,852.02	109,653.03	3,583,880.02	10	8.45832	0.119462667
97	25-Jan-14	65,974.48	25,188.82	91,163.30	3,517,905.54	10	8.43404	0.117263518
98	25-Feb-14	64,896.13	24,681.41	89,577.54	3,453,009.41	10	8.41913	0.115100314
99	25-Mar-14	63,833.98	24,183.01	88,017.00	3,389,175.42	10	8.40415	0.112972514
100	25-Apr-14	62,787.79	23,693.49	86,481.28	3,326,387.63	10	8.38912	0.110879588
101	25-May-14	61,757.33	23,212.69	84,970.02	3,264,630.30	10	8.37402	0.10882101
102	25-Jun-14	60,742.38	22,740.48	83,482.86	3,203,887.92	10	8.35885	0.106796264
103	25-Jul-14	59,742.72	22,276.70	82,019.42	3,144,145.20	10	8.34363	0.10480484
104	25-Aug-14	58,758.13	21,821.23	80,579.37	3,085,387.06	10	8.32833	0.102846235
105	25-Sep-14	57,788.40	21,373.93	79,162.33	3,027,598.66	10	8.31297	0.100919955
106	25-Oct-14	56,833.32	20,934.66	77,767.98	2,970,765.34	10	8.29753	0.099025511
107	25-Nov-14	55,892.67	20,503.29	76,395.96	2,914,872.67	10	8.28203	0.097162422
108	25-Dec-14	54,966.25	20,079.70	75,045.95	2,859,906.42	10	8.26645	0.095330214
109	25-Jan-15	40,418.19	19,663.75	60,081.93	2,819,488.24	10	8.25079	0.093982941
110	25-Feb-15	39,876.92	19,373.15	59,250.07	2,779,611.32	10	8.24539	0.092653711
111	25-Mar-15	39,342.69	19,086.65	58,429.35	2,740,268.62	10	8.24	0.091342287
112	25-Apr-15	38,815.42	18,804.21	57,619.63	2,701,453.20	10	8.23461	0.09004844
113	25-May-15	38,295.01	18,525.75	56,820.77	2,663,158.19	10	8.22924	0.08877194
114	25-Jun-15	37,781.38	18,251.24	56,032.62	2,625,376.80	10	8.22388	0.08751256
115	25-Jul-15	37,481.95	17,980.60	55,462.55	2,587,894.85	10	8.21853	0.086263162
116	25-Aug-15	36,977.37	17,712.39	54,689.76	2,550,917.48	10	8.21319	0.085030583
117	25-Sep-15	37,434.66	17,447.98	54,882.64	2,513,482.82	10	8.20786	0.083782761
118	25-Oct-15	36,923.89	17,180.82	54,104.72	2,476,558.93	10	8.20256	0.082551964
119	25-Nov-15	36,419.84	16,917.51	53,337.35	2,440,139.09	10	8.19726	0.08133797
120	25-Dec-15	35,922.42	16,657.98	52,580.40	2,404,216.67	10	8.19198	0.080140556
121	25-Jan-16	35,431.54	16,402.18	51,833.72	2,368,785.13	10	8.18671	0.078959504
122	25-Feb-16	34,947.12	16,150.07	51,097.19	2,333,838.01	10	8.18144	0.0777946
123	25-Mar-16	34,469.07	15,901.59	50,370.66	2,299,368.93	10	8.17619	0.076645631
124	25-Apr-16	33,997.32	15,656.69	49,654.01	2,265,371.61	10	8.17095	0.075512387
125	25-May-16	33,531.78	15,415.32	48,947.10	2,231,839.84	10	8.16572	0.074394661
126	25-Jun-16	33,072.37	15,177.43	48,249.80	2,198,767.47	10	8.1605	0.073292249
127	25-Jul-16	32,619.01	14,942.98	47,561.99	2,166,148.45	10	8.15528	0.072204948
128	25-Aug-16	32,171.63	14,711.91	46,883.54	2,133,976.82	10	8.15008	0.071132561
129	25-Sep-16	31,730.15	14,484.17	46,214.32	2,102,246.68	10	8.14489	0.070074889
130	25-Oct-16	31,294.48	14,259.73	45,554.22	2,070,952.19	10	8.13971	0.06903174
131	25-Nov-16	30,864.57	14,038.54	44,903.10	2,040,087.63	10	8.13454	0.068002921
132	25-Dec-16	30,440.32	13,820.54	44,260.86	2,009,647.31	10	8.12938	0.066988244
133	25-Jan-17	30,021.68	13,605.69	43,627.37	1,979,625.63	10	8.12423	0.065987521
134	25-Feb-17	29,608.56	13,393.96	43,002.52	1,950,017.07	10	8.11909	0.065000569
135	25-Mar-17	29,200.90	13,185.30	42,386.19	1,920,816.17	10	8.11396	0.064027206
136	25-Apr-17	28,798.62	12,979.65	41,778.28	1,892,017.55	10	8.10884	0.063067252
137	25-May-17	28,401.66	12,776.99	41,178.65	1,863,615.89	10	8.10373	0.06212053
138	25-Jun-17	28,009.95	12,577.27	40,587.22	1,835,605.94	10	8.09863	0.061186865
139	25-Jul-17	27,623.41	12,380.45	40,003.86	1,807,982.53	10	8.09354	0.060266084
140	25-Aug-17	27,241.99	12,186.49	39,428.48	1,780,740.55	10	8.08846	0.059358018
141	25-Sep-17	26,865.61	11,995.34	38,860.95	1,753,874.94	10	8.08339	0.058462498
142	25-Oct-17	26,494.21	11,806.98	38,301.19	1,727,380.72	10	8.07832	0.057579357
143	25-Nov-17	26,127.73	11,621.35	37,749.08	1,701,252.99	10	8.07327	0.056708433
144	25-Dec-17	25,766.11	11,438.42	37,204.53	1,675,486.88	10	8.06823	0.055849563
145	25-Jan-18	25,409.27	11,258.16	36,667.43	1,650,077.61	10	8.0632	0.055002587
146	25-Feb-18	25,057.17	11,080.52	36,137.69	1,625,020.44	10	8.05818	0.054167348
147	25-Mar-18	24,709.73	10,905.47	35,615.20	1,600,310.72	10	8.05317	0.053343691
148	25-Apr-18	24,366.89	10,732.98	35,099.87	1,575,943.82	10	8.04817	0.052531461
149	25-May-18	24,028.61	10,563.00	34,591.60	1,551,915.22	10	8.04318	0.051730507
150	25-Jun-18	23,694.81	10,395.50	34,090.31	1,528,220.41	10	8.0382	0.05094068
151	25-Jul-18	23,365.44	10,230.45	33,595.89	1,504,854.97	10	8.03322	0.050161832
152	25-Aug-18	23,040.44	10,067.81	33,108.25	1,481,814.53	10	8.02826	0.049393818
153	25-Sep-18	22,719.77	9,907.55	32,627.31	1,459,094.76	10	8.02331	0.048636492
154	25-Oct-18	22,403.35	9,749.63	32,152.98	1,436,691.41	10	8.01837	0.047889714
155	25-Nov-18	22,091.13	9,594.03	31,685.16	1,414,600.28	10	8.01343	0.047153343
156	25-Dec-18	21,783.07	9,440.70	31,223.77	1,392,817.21	10	8.00851	0.04642724
157	25-Jan-19	21,479.11	9,289.62	30,768.73	1,371,338.10	10	8.0036	0.04571127
158	25-Feb-19	21,179.19	9,140.76	30,319.94	1,350,158.91	10	7.99869	0.045005297
159	25-Mar-19	20,883.26	8,994.08	29,877.34	1,329,275.66	10	7.9938	0.044309189
160	25-Apr-19	20,591.26	8,849.56	29,440.82	1,308,684.39	10	7.98891	0.043622813
161	25-May-19	20,303.16	8,707.15	29,010.32	1,288,381.23	10	7.98404	0.042946041
162	25-Jun-19	20,018.90	8,566.85	28,585.74	1,268,362.33	10	7.97917	0.042278744
163	25-Jul-19	19,738.42	8,428.60	28,167.02	1,248,623.91	10	7.97432	0.041620797
164	25-Aug-19	19,461.69	8,292.39	27,754.08	1,229,162.23	10	7.96947	0.040972074
165	25-Sep-19	19,188.64	8,158.19	27,346.83	1,209,973.59	10	7.96463	0.040332453
166	25-Oct-19	18,919.24	8,025.96	26,945.20	1,191,054.35	10	7.9598	0.039701812
167	25-Nov-19	18,653.43	7,895.68	26,549.11	1,172,400.92	10	7.95499	0.039080031
168	25-Dec-19	18,391.17	7,767.33	26,158.50	1,154,009.75	10	7.95018	0.038466992
169	25-Jan-20	18,132.41	7,640.87	25,773.28	1,135,877.34	10	7.94538	0.037862578
170	25-Feb-20	17,877.11	7,516.28	25,393.39	1,118,000.23	10	7.94059	0.037266674
171	25-Mar-20	17,625.22	7,393.53	25,018.75	1,100,375.00	10	7.93581	0.036679167
172	25-Apr-20	17,376.70	7,272.59	24,649.30	1,082,998.30	10	7.93103	0.036099943
173	25-May-20	17,131.51	7,153.45	24,284.96	1,065,866.79	10	7.92627	0.035528893
174	25-Jun-20	16,889.59	7,036.07	23,925.67	1,048,977.20	10	7.92152	0.034965907
175	25-Jul-20	16,650.92	6,920.43	23,571.35	1,032,326.28	10	7.91678	0.034410876
176	25-Aug-20	16,415.44	6,806.51	23,221.95	1,015,910.84	10	7.91204	0.033863695
177	25-Sep-20	16,183.11	6,694.28	22,877.39	999,727.73	10	7.90732	0.033324258
178	25-Oct-20	15,953.90	6,583.71	22,537.61	983,773.83	10	7.9026	0.032792461
179	25-Nov-20	15,727.76	6,474.79	22,202.54	968,046.08	10	7.8979	0.032268203
180	25-Dec-20	15,504.65	6,367.48	21,872.13	952,541.43	10	7.8932	0.031751381
181	25-Jan-21	15,284.54	6,261.78	21,546.31	937,256.89	10	7.88851	0.031241896
182	25-Feb-21	15,067.38	6,157.65	21,225.02	922,189.51	10	7.88383	0.03073965
183	25-Mar-21	14,853.13	6,055.07	20,908.20	907,336.38	10	7.87916	0.030244546
184	25-Apr-21	14,641.77	5,954.02	20,595.79	892,694.61	10	7.8745	0.029756487
185	25-May-21	14,433.24	5,854.48	20,287.72	878,261.37	10	7.86985	0.029275379
186	25-Jun-21	14,227.52	5,756.43	19,983.94	864,033.85	10	7.86521	0.028801128
187	25-Jul-21	14,024.56	5,659.84	19,684.40	850,009.29	10	7.86058	0.028333643
188	25-Aug-21	13,824.34	5,564.69	19,389.03	836,184.95	10	7.85595	0.027872832
189	25-Sep-21	13,626.81	5,470.98	19,097.79	822,558.14	10	7.85134	0.027418605
190	25-Oct-21	13,431.94	5,378.66	18,810.60	809,126.20	10	7.84673	0.026970873
191	25-Nov-21	13,239.70	5,287.73	18,527.43	795,886.50	10	7.84214	0.02652955
192	25-Dec-21	13,050.04	5,198.17	18,248.21	782,836.46	10	7.83755	0.026094549
193	25-Jan-22	12,862.95	5,109.95	17,972.89	769,973.51	10	7.83297	0.025665784
194	25-Feb-22	12,678.37	5,023.05	17,701.42	757,295.14	10	7.8284	0.025243171
195	25-Mar-22	12,496.29	4,937.46	17,433.75	744,798.85	10	7.82384	0.024826628
196	25-Apr-22	12,316.67	4,853.16	17,169.83	732,482.19	10	7.81929	0.024416073
197	25-May-22	12,139.47	4,770.13	16,909.60	720,342.72	10	7.81474	0.024011424
198	25-Jun-22	11,964.66	4,688.36	16,653.02	708,378.05	10	7.81021	0.023612602
199	25-Jul-22	11,792.22	4,607.81	16,400.04	696,585.83	10	7.80568	0.023219528
200	25-Aug-22	11,622.12	4,528.49	16,150.60	684,963.71	10	7.80117	0.022832124
201	25-Sep-22	11,454.31	4,450.36	15,904.67	673,509.41	10	7.79666	0.022450314
202	25-Oct-22	11,288.77	4,373.41	15,662.18	662,220.63	10	7.79216	0.022074021
203	25-Nov-22	11,125.48	4,297.63	15,423.11	651,095.15	10	7.78767	0.021703172
204	25-Dec-22	10,964.40	4,223.00	15,187.40	640,130.76	10	7.78319	0.021337692
205	25-Jan-23	10,805.50	4,149.50	14,955.00	629,325.26	10	7.77872	0.020977509
206	25-Feb-23	10,648.76	4,077.11	14,725.87	618,676.50	10	7.77426	0.02062255
207	25-Mar-23	10,494.14	4,005.83	14,499.97	608,182.36	10	7.7698	0.020272745
208	25-Apr-23	10,341.62	3,935.63	14,277.25	597,840.74	10	7.76536	0.019928025
209	25-May-23	10,191.17	3,866.49	14,057.67	587,649.57	10	7.76092	0.019588319
210	25-Jun-23	10,042.77	3,798.41	13,841.19	577,606.79	10	7.75649	0.01925356
211	25-Jul-23	9,896.39	3,731.37	13,627.76	567,710.41	10	7.75207	0.01892368
212	25-Aug-23	9,751.99	3,665.36	13,417.35	557,958.41	10	7.74766	0.018598614
213	25-Sep-23	9,609.56	3,600.35	13,209.91	548,348.85	10	7.74326	0.018278295
214	25-Oct-23	9,469.07	3,536.33	13,005.40	538,879.78	10	7.73886	0.017962659
215	25-Nov-23	9,330.49	3,473.29	12,803.79	529,549.29	10	7.73448	0.017651643
216	25-Dec-23	9,193.80	3,411.22	12,605.03	520,355.48	10	7.7301	0.017345183
217	25-Jan-24	9,058.98	3,350.11	12,409.08	511,296.51	10	7.72573	0.017043217
218	25-Feb-24	8,925.99	3,289.93	12,215.92	502,370.52	10	7.72137	0.016745684
219	25-Mar-24	8,794.82	3,230.67	12,025.49	493,575.70	10	7.71702	0.016452523
220	25-Apr-24	8,665.44	3,172.33	11,837.76	484,910.26	10	7.71268	0.016163675
221	25-May-24	8,537.82	3,114.88	11,652.70	476,372.44	10	7.70834	0.015879081
222	25-Jun-24	8,411.95	3,058.32	11,470.27	467,960.48	10	7.70402	0.015598683
223	25-Jul-24	8,287.81	3,002.63	11,290.44	459,672.68	10	7.6997	0.015322423
224	25-Aug-24	8,165.36	2,947.80	11,113.16	451,507.32	10	7.69539	0.015050244
225	25-Sep-24	8,044.58	2,893.82	10,938.40	443,462.74	10	7.69109	0.014782091
226	25-Oct-24	7,925.46	2,840.68	10,766.14	435,537.28	10	7.6868	0.014517909
227	25-Nov-24	7,807.97	2,788.35	10,596.33	427,729.30	10	7.68252	0.014257643
228	25-Dec-24	7,692.10	2,736.84	10,428.94	420,037.21	10	7.67824	0.01400124
229	25-Jan-25	7,577.81	2,686.13	10,263.94	412,459.40	10	7.67398	0.013748647
230	25-Feb-25	7,465.09	2,636.21	10,101.30	404,994.30	10	7.66972	0.01349981
231	25-Mar-25	7,353.92	2,587.06	9,940.98	397,640.38	10	7.66547	0.013254679
232	25-Apr-25	7,244.28	2,538.68	9,782.96	390,396.10	10	7.66123	0.013013203
233	25-May-25	7,136.14	2,491.05	9,627.19	383,259.96	10	7.657	0.012775332
234	25-Jun-25	7,029.50	2,444.17	9,473.66	376,230.46	10	7.65277	0.012541015
235	25-Jul-25	6,924.32	2,398.02	9,322.33	369,306.15	10	7.64855	0.012310205
236	25-Aug-25	6,820.58	2,352.59	9,173.17	362,485.56	10	7.64435	0.012082852
237	25-Sep-25	6,718.28	2,307.87	9,026.15	355,767.28	10	7.64015	0.011858909
238	25-Oct-25	6,617.39	2,263.85	8,881.24	349,149.89	10	7.63595	0.01163833
239	25-Nov-25	6,517.89	2,220.53	8,738.42	342,632.01	10	7.63177	0.011421067
240	25-Dec-25	6,419.76	2,177.88	8,597.64	336,212.24	10	7.6276	0.011207075
241	25-Jan-26	6,322.99	2,135.91	8,458.90	329,889.25	10	7.62343	0.010996308
242	25-Feb-26	6,227.56	2,094.60	8,322.15	323,661.70	10	7.61927	0.010788723
243	25-Mar-26	6,133.44	2,053.94	8,187.38	317,528.26	10	7.61512	0.010584275
244	25-Apr-26	6,040.63	2,013.92	8,054.54	311,487.63	10	7.61098	0.010382921
245	25-May-26	5,949.10	1,974.53	7,923.63	305,538.53	10	7.60684	0.010184618
246	25-Jun-26	5,858.84	1,935.77	7,794.61	299,679.69	10	7.60271	0.009989323
247	25-Jul-26	5,769.83	1,897.62	7,667.45	293,909.86	10	7.5986	0.009796995
248	25-Aug-26	5,682.06	1,860.08	7,542.14	288,227.80	10	7.59449	0.009607593
249	25-Sep-26	5,595.50	1,823.13	7,418.63	282,632.30	10	7.59038	0.009421077
250	25-Oct-26	5,510.15	1,786.78	7,296.92	277,122.16	10	7.58629	0.009237405
251	25-Nov-26	5,425.98	1,751.00	7,176.97	271,696.18	10	7.5822	0.009056539
252	25-Dec-26	5,342.98	1,715.79	7,058.77	266,353.20	10	7.57813	0.00887844
253	25-Jan-27	5,261.13	1,681.15	6,942.28	261,092.07	10	7.57406	0.008703069
254	25-Feb-27	5,180.43	1,647.05	6,827.48	255,911.64	10	7.56999	0.008530388
255	25-Mar-27	5,100.85	1613.51	6,714.36	250,810.79	10	7.56594	0.00836036
256	25-Apr-27	5,022.38	1580.5	6,602.88	245,788.41	10	7.56189	0.008192947
257	25-May-27	4,945.00	1548.03	6,493.03	240,843.40	10	7.55786	0.008028113
258	25-Jun-27	4,868.71	1516.07	6,384.78	235,974.70	10	7.55383	0.007865823
259	25-Jul-27	4,793.48	1484.64	6,278.11	231,181.22	10	7.5498	0.007706041
260	25-Aug-27	4,719.30	1453.7	6,173.00	226,461.92	10	7.54579	0.007548731
261	25-Sep-27	4,646.15	1423.27	6,069.43	221,815.77	10	7.54178	0.007393859
262	25-Oct-27	4,574.04	1393.33	5,967.37	217,241.73	10	7.53778	0.007241391
263	25-Nov-27	4,502.93	1363.88	5,866.81	212,738.80	10	7.53379	0.007091293
264	25-Dec-27	4,432.82	1334.9	5,767.72	208,305.99	10	7.52981	0.006943533
265	25-Jan-28	4,363.69	1306.4	5,670.08	203,942.30	10	7.52583	0.006798077
266	25-Feb-28	4,295.53	1278.36	5,573.88	199,646.77	10	7.52187	0.006654892
267	25-Mar-28	4,228.33	1250.77	5,479.10	195,418.44	10	7.51791	0.006513948
268	25-Apr-28	4,162.07	1223.64	5,385.71	191,256.37	10	7.51396	0.006375212
269	25-May-28	4,096.75	1196.95	5,293.69	187,159.63	10	7.51001	0.006238654
270	25-Jun-28	4,032.34	1170.7	5,203.03	183,127.29	10	7.50608	0.006104243
271	25-Jul-28	3,968.84	1144.87	5,113.71	179,158.45	10	7.50215	0.005971948
272	25-Aug-28	3,906.24	1119.48	5,025.71	175,252.21	10	7.49823	0.00584174
273	25-Sep-28	3,844.52	1094.5	4,939.01	171,407.70	10	7.49431	0.00571359
274	25-Oct-28	3,783.67	1069.93	4,853.59	167,624.03	10	7.49041	0.005587468
275	25-Nov-28	3,723.68	1045.77	4,769.44	163,900.36	10	7.48651	0.005463345
276	25-Dec-28	3,664.53	1022	4,686.54	160,235.82	10	7.48262	0.005341194
277	25-Jan-29	3,606.23	998.63	4,604.86	156,629.60	10	7.47874	0.005220987
278	25-Feb-29	3,548.75	975.65	4,524.40	153,080.85	10	7.47486	0.005102695
279	25-Mar-29	3,492.08	953.06	4,445.14	149,588.77	10	7.471	0.004986292
280	25-Apr-29	3,436.22	930.83	4,367.05	146,152.55	10	7.46714	0.004871752
281	25-May-29	3,381.15	908.98	4,290.13	142,771.40	10	7.46328	0.004759047
282	25-Jun-29	3,326.86	887.5	4,214.36	139,444.54	10	7.45944	0.004648151
283	25-Jul-29	3,273.34	866.37	4,139.71	136,171.20	10	7.4556	0.00453904
284	25-Aug-29	3,220.59	845.6	4,066.19	132,950.61	10	7.45177	0.004431687
285	25-Sep-29	3,168.58	825.17	3,993.76	129,782.02	10	7.44795	0.004326067
286	25-Oct-29	3,117.32	805.1	3,922.42	126,664.70	10	7.44414	0.004222157
287	25-Nov-29	3,066.79	785.36	3,852.14	123,597.92	10	7.44033	0.004119931
288	25-Dec-29	3,016.98	765.95	3,782.93	120,580.94	10	7.43653	0.004019365
289	25-Jan-30	2,967.88	746.87	3,714.75	117,613.06	10	7.43274	0.003920435
290	25-Feb-30	2,919.48	728.12	3,647.60	114,693.58	10	7.42896	0.003823119
291	25-Mar-30	2,871.77	709.68	3,581.46	111,821.81	10	7.42518	0.003727394
292	25-Apr-30	2,824.75	691.56	3,516.31	108,997.06	10	7.42141	0.003633235
293	25-May-30	2,778.40	673.75	3,452.15	106,218.67	10	7.41765	0.003540622
294	25-Jun-30	2,732.71	656.24	3,388.96	103,485.95	10	7.41389	0.003449532
295	25-Jul-30	2,687.69	639.04	3,326.72	100,798.26	10	7.41015	0.003359942
296	25-Aug-30	2,643.30	622.13	3,265.43	98,154.96	10	7.40641	0.003271832
297	25-Sep-30	2,599.56	605.51	3,205.07	95,555.40	10	7.40268	0.00318518
298	25-Oct-30	2,556.45	589.17	3,145.62	92,998.96	10	7.39895	0.003099965
299	25-Nov-30	2,513.95	573.12	3,087.08	90,485.00	10	7.39523	0.003016167
300	25-Dec-30	2,472.07	557.35	3,029.42	88,012.93	10	7.39152	0.002933764
301	25-Jan-31	2,430.79	541.85	2,972.65	85,582.14	10	7.38782	0.002852738
302	25-Feb-31	2,390.11	526.62	2,916.74	83,192.02	10	7.38413	0.002773067
303	25-Mar-31	2,350.02	511.66	2,861.68	80,842.00	10	7.38044	0.002694733
304	25-Apr-31	2,310.51	496.96	2,807.47	78,531.49	10	7.37676	0.002617716
305	25-May-31	2,271.57	482.52	2,754.09	76,259.92	10	7.37308	0.002541997
306	25-Jun-31	2233.2	468.33	2,701.52	74,026.72	10	7.36942	0.002467557
307	25-Jul-31	2195.38	454.39	2,649.76	71,831.35	10	7.36576	0.002394378
308	25-Aug-31	2158.11	440.69	2,598.80	69,673.24	10	7.36211	0.002322441
309	25-Sep-31	2121.38	427.24	2,548.62	67,551.86	10	7.35846	0.002251729
310	25-Oct-31	2085.19	414.03	2,499.21	65,466.67	10	7.35483	0.002182222
311	25-Nov-31	2049.52	401.05	2,450.57	63,417.15	10	7.3512	0.002113905
312	25-Dec-31	2014.38	388.3	2,402.68	61,402.77	10	7.34758	0.002046759
313	25-Jan-32	1979.74	375.78	2,355.53	59,423.03	10	7.34396	0.001980768
314	25-Feb-32	1945.62	363.49	2,309.11	57,477.41	10	7.34035	0.001915914
315	25-Mar-32	1911.99	351.41	2,263.40	55,565.42	10	7.33675	0.001852181
316	25-Apr-32	1878.85	339.56	2218.41	53,686.57	10	7.33316	0.001789552
317	25-May-32	1846.21	327.92	2174.12	51,840.36	10	7.32957	0.001728012
318	25-Jun-32	1814.03	316.49	2130.52	50,026.33	10	7.326	0.001667544
319	25-Jul-32	1782.34	305.26	2087.6	48,243.99	10	7.32242	0.001608133
320	25-Aug-32	1751.1	294.24	2045.35	46,492.89	10	7.31886	0.001549763
321	25-Sep-32	1720.33	283.42	2003.76	44,772.55	10	7.3153	0.001492418
322	25-Oct-32	1690.01	272.8	1962.82	43,082.54	10	7.31175	0.001436085
323	25-Nov-32	1660.14	262.38	1922.52	41,422.40	10	7.30821	0.001380747
324	25-Dec-32	1630.71	252.15	1882.86	39,791.69	10	7.30468	0.00132639
325	25-Jan-33	1601.71	242.1	1843.82	38,189.98	10	7.30115	0.001272999
326	25-Feb-33	1573.15	232.25	1805.39	36,616.84	10	7.29763	0.001220561
327	25-Mar-33	1545	222.57	1767.57	35,071.83	10	7.29412	0.001169061
328	25-Apr-33	1517.28	213.08	1730.35	33,554.56	10	7.29061	0.001118485
329	25-May-33	1489.96	203.76	1693.72	32,064.60	10	7.28712	0.00106882
330	25-Jun-33	1463.05	194.62	1657.67	30,601.55	10	7.28363	0.001020052
331	25-Jul-33	1436.54	185.65	1622.2	29,165.00	10	7.28014	0.000972167
332	25-Aug-33	1410.43	176.85	1587.28	27,754.57	10	7.27667	0.000925152
333	25-Sep-33	1384.71	168.22	1552.93	26,369.87	10	7.2732	0.000878996
334	25-Oct-33	1359.37	159.75	1519.12	25,010.50	10	7.26974	0.000833683
335	25-Nov-33	1334.4	151.44	1485.85	23,676.10	10	7.26629	0.000789203
336	25-Dec-33	1309.82	143.3	1453.11	22,366.28	10	7.26285	0.000745543
337	25-Jan-34	1285.6	135.31	1420.9	21,080.68	10	7.25941	0.000702689
338	25-Feb-34	1261.74	127.47	1389.21	19,818.94	10	7.25599	0.000660631
339	25-Mar-34	1238.25	119.78	1358.03	18,580.69	10	7.25257	0.000619356
340	25-Apr-34	1215.1	112.25	1327.35	17,365.59	10	7.24916	0.000578853
341	25-May-34	1192.31	104.86	1297.16	16,173.28	10	7.24577	0.000539109
342	25-Jun-34	1169.86	97.61	1267.47	15,003.43	10	7.24238	0.000500114
343	25-Jul-34	1147.74	90.51	1238.25	13,855.68	10	7.239	0.000461856
344	25-Aug-34	1125.97	83.55	1209.51	12,729.72	10	7.23564	0.000424324
345	25-Sep-34	1104.52	76.72	1181.24	11,625.20	10	7.23228	0.000387507
346	25-Oct-34	1083.39	70.03	1153.43	10,541.81	10	7.22895	0.000351394
347	25-Nov-34	1062.59	63.48	1126.07	9,479.22	10	7.22562	0.000315974
348	25-Dec-34	1042.11	57.05	1099.16	8,437.11	10	7.22232	0.000281237
349	25-Jan-35	1021.93	50.76	1072.69	7,415.18	10	7.21904	0.000247173
350	25-Feb-35	1002.06	44.59	1046.65	6,413.12	10	7.2158	0.000213771
351	25-Mar-35	982.5	38.55	1021.05	5,430.62	10	7.21259	0.000181021
352	25-Apr-35	963.23	32.63	995.86	4,467.38	10	7.20944	0.000148913
353	25-May-35	944.26	26.83	971.09	3,523.12	10	7.20639	0.000117437
354	25-Jun-35	925.59	21.15	946.73	2597.53	10	7.20348	8.65843E-05
355	25-Jul-35	876.48	15.59	892.07	1721.05	10	7.20088	5.73683E-05
356	25-Aug-35	859	10.32	869.33	862.05	10	7.19829	0.000028735
357	25-Sep-35	691.86	5.17	697.03	170.19	10	7.19717	0.000005673
358	25-Oct-35	170.19	1.02	171.21	0	10	7.19383	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	13,165,751.92	43,165,751.92
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	444,069.09	121,000.00	565,069.09	29,555,930.91	4.84	4.84	0.985197697
2	25-Feb-06	439,149.32	246,299.42	685,448.74	29,116,781.59	10	10	0.970559386
3	25-Mar-06	434,282.74	242,639.85	676,922.59	28,682,498.85	10	10	0.956083295
4	25-Apr-06	429,468.79	239,020.82	668,489.61	28,253,030.06	10	10	0.941767669
5	25-May-06	424,706.89	235,441.92	660,148.81	27,828,323.17	10	10	0.927610772
6	25-Jun-06	419,996.49	231,902.69	651,899.18	27,408,326.68	10	10	0.913610889
7	25-Jul-06	415,337.04	228,402.72	643,739.76	26,992,989.65	10	10	0.899766322
8	25-Aug-06	410,727.98	224,941.58	635,669.56	26,582,261.67	10	10	0.886075389
9	25-Sep-06	406,168.78	221,518.85	627,687.63	26,176,092.89	10	10	0.87253643
10	25-Oct-06	401,658.91	218,134.11	619,793.01	25,774,433.98	10	10	0.859147799
11	25-Nov-06	397,197.82	214,466.13	611,663.96	25,377,236.16	10	9.98506	0.845907872
12	25-Dec-06	392,785.01	210,663.18	603,448.19	24,984,451.15	10	9.96152	0.832815038
13	25-Jan-07	388,419.95	206,911.27	595,331.22	24,596,031.20	10	9.93792	0.819867707
14	25-Feb-07	384,102.12	203,208.74	587,310.86	24,211,929.08	10	9.91422	0.807064303
15	25-Mar-07	379,831.03	199,554.95	579,385.97	23,832,098.05	10	9.89041	0.794403268
16	25-Apr-07	375,606.16	195,949.24	571,555.40	23,456,491.89	10	9.86649	0.781883063
17	25-May-07	371,427.03	192,390.98	563,818.01	23,085,064.86	10	9.84244	0.769502162
18	25-Jun-07	367,293.13	188,879.56	556,172.70	22,717,771.73	10	9.81827	0.757259058
19	25-Jul-07	363,204.00	185,414.35	548,618.35	22,354,567.73	10	9.79397	0.745152258
20	25-Aug-07	359,159.13	181,994.75	541,153.88	21,995,408.60	10	9.76953	0.733180287
21	25-Sep-07	355,158.07	178,620.15	533,778.22	21,640,250.54	10	9.74495	0.721341685
22	25-Oct-07	351,200.33	175,289.97	526,490.29	21,289,050.21	10	9.72022	0.709635007
23	25-Nov-07	347,285.45	172,003.61	519,289.06	20,941,764.75	10	9.69533	0.698058825
24	25-Dec-07	343,412.98	168,760.50	512,173.48	20,598,351.77	10	9.67027	0.686611726
25	25-Jan-08	339,582.45	165,560.08	505,142.53	20,258,769.32	10	9.64505	0.675292311
26	25-Feb-08	335,793.42	162,401.77	498,195.19	19,922,975.90	10	9.61964	0.664099197
27	25-Mar-08	332,045.44	159,285.04	491,330.48	19,590,930.46	10	9.59405	0.653031015
28	25-Apr-08	328,338.06	156,209.32	484,547.39	19,262,592.40	10	9.56826	0.642086413
29	25-May-08	324,670.86	153,174.09	477,844.95	18,937,921.54	10	9.54227	0.631264051
30	25-Jun-08	321,043.39	150,178.81	471,222.20	18,616,878.15	10	9.51607	0.620562605
31	25-Jul-08	317,455.24	147,222.95	464,678.19	18,299,422.91	10	9.48964	0.609980764
32	25-Aug-08	313,905.97	144,306.00	458,211.98	17,985,516.94	10	9.46299	0.599517231
33	25-Sep-08	310,395.18	141,427.45	451,822.63	17,675,121.75	10	9.43609	0.589170725
34	25-Oct-08	306,922.45	138,586.78	445,509.23	17,368,199.31	10	9.40894	0.578939977
35	25-Nov-08	303,487.36	135,783.51	439,270.87	17,064,711.95	10	9.38153	0.568823732
36	25-Dec-08	300,089.51	133,017.15	433,106.66	16,764,622.44	10	9.35384	0.558820748
37	25-Jan-09	296,728.51	130,287.20	427,015.71	16,467,893.93	10	9.32587	0.548929798
38	25-Feb-09	293,403.95	127,593.20	420,997.15	16,174,489.97	10	9.2976	0.539149666
39	25-Mar-09	290,115.45	124,934.66	415,050.11	15,884,374.52	10	9.26902	0.529479151
40	25-Apr-09	286,862.61	122,311.13	409,173.75	15,597,511.91	10	9.24011	0.519917064
41	25-May-09	283,645.06	119,722.15	403,367.21	15,313,866.85	10	9.21087	0.510462228
42	25-Jun-09	280,462.40	117,167.26	397,629.66	15,033,404.45	10	9.18127	0.501113482
43	25-Jul-09	277,314.28	114,646.01	391,960.29	14,756,090.17	10	9.1513	0.491869672
44	25-Aug-09	274,200.30	112,157.97	386,358.28	14,481,889.87	10	9.12095	0.482729662
45	25-Sep-09	271,120.12	109,702.70	380,822.82	14,210,769.75	10	9.0902	0.473692325
46	25-Oct-09	268,073.36	107,279.77	375,353.13	13,942,696.39	10	9.05903	0.464756546
47	25-Nov-09	265,059.66	104,888.76	369,948.41	13,677,636.73	10	9.02742	0.455921224
48	25-Dec-09	262,078.67	102,529.24	364,607.91	13,415,558.07	10	8.99535	0.447185269
49	25-Jan-10	259,130.03	100,200.81	359,330.84	13,156,428.04	10	8.9628	0.438547601
50	25-Feb-10	256,213.40	97,903.06	354,116.46	12,900,214.64	10	8.92975	0.430007155
51	25-Mar-10	253,328.43	95,635.59	348,964.02	12,646,886.21	10	8.89619	0.421562874
52	25-Apr-10	250,474.78	93,398.00	343,872.79	12,396,411.42	10	8.86207	0.413213714
53	25-May-10	247,652.12	91,189.91	338,842.02	12,148,759.31	10	8.82738	0.404958644
54	25-Jun-10	244,860.10	89,010.91	333,871.02	11,903,899.20	10	8.7921	0.39679664
55	25-Jul-10	242,098.41	86,860.64	328,959.05	11,661,800.79	10	8.75619	0.388726693
56	25-Aug-10	239,366.70	84,738.73	324,105.43	11,422,434.09	10	8.71962	0.380747803
57	25-Sep-10	236,664.67	82,644.78	319,309.45	11,185,769.42	10	8.68236	0.372858981
58	25-Oct-10	233,991.98	80,578.46	314,570.44	10,951,777.43	10	8.64439	0.365059248
59	25-Nov-10	231,348.33	78,539.38	309,887.71	10,720,429.10	10	8.60566	0.357347637
60	25-Dec-10	228,733.40	76,527.20	305,260.60	10,491,695.70	10	8.56613	0.34972319
61	25-Jan-11	187,833.65	74,541.56	262,375.21	10,303,862.06	10	8.52578	0.343462069
62	25-Feb-11	185,389.75	72,942.30	258,332.05	10,118,472.30	10	8.49495	0.33728241
63	25-Mar-11	182,973.34	71,367.56	254,340.90	9,935,498.96	10	8.46383	0.331183299
64	25-Apr-11	180,584.10	69,817.01	250,401.11	9,754,914.86	10	8.43243	0.325163829
65	25-May-11	178,221.75	68,290.32	246,512.08	9,576,693.11	10	8.40073	0.319223104
66	25-Jun-11	175,885.99	66,787.18	242,673.17	9,400,807.11	10	8.36872	0.313360237
67	25-Jul-11	173,576.53	65,307.26	238,883.80	9,227,230.58	10	8.33638	0.307574353
68	25-Aug-11	171,293.09	63,850.25	235,143.34	9,055,937.49	10	8.30372	0.301864583
69	25-Sep-11	169,035.38	62,415.83	231,451.21	8,886,902.11	10	8.27071	0.29623007
70	25-Oct-11	166,803.13	61,003.70	227,806.83	8,720,098.98	10	8.23734	0.290669966
71	25-Nov-11	164,596.05	59,613.56	224,209.61	8,555,502.93	10	8.20361	0.285183431
72	25-Dec-11	162,413.88	58,245.11	220,658.99	8,393,089.05	10	8.16949	0.279769635
73	25-Jan-12	151,290.31	56,898.04	208,188.36	8,241,798.73	10	8.13498	0.274726624
74	25-Feb-12	149,250.58	55,658.51	204,909.09	8,092,548.15	10	8.10384	0.269751605
75	25-Mar-12	147,234.49	54,438.76	201,673.24	7,945,313.66	10	8.07243	0.264843789
76	25-Apr-12	145,241.76	53,238.51	198,480.27	7,800,071.90	10	8.04074	0.260002397
77	25-May-12	143,272.15	52,057.49	195,329.64	7,656,799.75	10	8.00877	0.255226658
78	25-Jun-12	141,325.40	50,895.43	192,220.83	7,515,474.35	10	7.97651	0.250515812
79	25-Jul-12	139,401.26	49,752.08	189,153.33	7,376,073.09	10	7.94394	0.245869103
80	25-Aug-12	137,499.47	48,627.15	186,126.63	7,238,573.62	10	7.91106	0.241285787
81	25-Sep-12	135,619.81	47,520.41	183,140.21	7,102,953.81	10	7.87786	0.236765127
82	25-Oct-12	133,762.01	46,431.58	180,193.59	6,969,191.80	10	7.84433	0.232306393
83	25-Nov-12	131,925.84	45,360.43	177,286.27	6,837,265.96	10	7.81045	0.227908865
84	25-Dec-12	130,111.07	44,306.70	174,417.76	6,707,154.89	10	7.77621	0.22357183
85	25-Jan-13	111,921.20	43,270.14	155,191.34	6,595,233.69	10	7.74161	0.219841123
86	25-Feb-13	110,378.52	42,406.47	152,784.99	6,484,855.17	10	7.71584	0.216161839
87	25-Mar-13	108,854.63	41,556.96	150,411.59	6,376,000.54	10	7.68997	0.212533351
88	25-Apr-13	107,349.30	40,721.41	148,070.71	6,268,651.24	10	7.664	0.208955041
89	25-May-13	105,862.33	39,899.61	145,761.93	6,162,788.92	10	7.63793	0.205426297
90	25-Jun-13	104,393.50	39,091.35	143,484.85	6,058,395.42	10	7.61175	0.201946514
91	25-Jul-13	102,942.62	38,296.44	141,239.06	5,955,452.80	10	7.58546	0.198515093
92	25-Aug-13	101,509.47	37,514.67	139,024.14	5,853,943.33	10	7.55906	0.195131444
93	25-Sep-13	100,093.85	36,745.86	136,839.72	5,753,849.47	10	7.53254	0.191794982
94	25-Oct-13	98,695.57	35,989.81	134,685.38	5,655,153.91	10	7.50589	0.18850513
95	25-Nov-13	97,314.42	35,246.34	132,560.75	5,557,839.49	10	7.47913	0.185261316
96	25-Dec-13	95,950.20	34,515.25	130,465.45	5,461,889.29	10	7.45223	0.182062976
97	25-Jan-14	80,174.52	33,796.36	113,970.89	5,381,714.77	10	7.4252	0.179390492
98	25-Feb-14	79,110.95	33,223.87	112,334.82	5,302,603.81	10	7.40817	0.17675346
99	25-Mar-14	78,060.49	32,660.32	110,720.81	5,224,543.33	10	7.39116	0.174151444
100	25-Apr-14	77,022.97	32,105.59	109,128.56	5,147,520.36	10	7.37418	0.171584012
101	25-May-14	75,998.24	31,559.55	107,557.79	5,071,522.12	10	7.35722	0.169050737
102	25-Jun-14	74,986.17	31,022.06	106,008.23	4,996,535.95	10	7.3403	0.166551198
103	25-Jul-14	73,986.59	30,493.01	104,479.60	4,922,549.36	10	7.3234	0.164084979
104	25-Aug-14	72,999.36	29,972.25	102,971.61	4,849,549.99	10	7.30652	0.161651666
105	25-Sep-14	72,024.34	29,459.68	101,484.02	4,777,525.65	10	7.28967	0.159250855
106	25-Oct-14	71,061.38	28,955.16	100,016.54	4,706,464.28	10	7.27284	0.156882143
107	25-Nov-14	70,110.34	28,458.58	98,568.92	4,636,353.94	10	7.25604	0.154545131
108	25-Dec-14	69,171.07	27,969.82	97,140.89	4,567,182.87	10	7.23926	0.152239429
109	25-Jan-15	55,912.22	27,488.76	83,400.98	4,511,270.65	10	7.22251	0.150375688
110	25-Feb-15	55,275.74	27,127.15	82,402.89	4,455,994.90	10	7.21583	0.148533163
111	25-Mar-15	54,646.27	26,770.08	81,416.35	4,401,348.63	10	7.20919	0.146711621
112	25-Apr-15	54,023.73	26,417.49	80,441.22	4,347,324.91	10	7.20256	0.14491083
113	25-May-15	53,408.03	26,069.33	79,477.36	4,293,916.88	10	7.19597	0.143130563
114	25-Jun-15	52,799.11	25,725.55	78,524.66	4,241,117.76	10	7.18939	0.141370592
115	25-Jul-15	52,532.76	25,386.08	77,918.84	4,188,585.00	10	7.18285	0.1396195
116	25-Aug-15	51,931.59	25,048.89	76,980.48	4,136,653.41	10	7.17633	0.137888447
117	25-Sep-15	52,889.14	24,715.94	77,605.08	4,083,764.27	10	7.16984	0.136125476
118	25-Oct-15	52,275.74	24,377.95	76,653.69	4,031,488.53	10	7.16338	0.134382951
119	25-Nov-15	51,669.15	24,044.27	75,713.42	3,979,819.38	10	7.15694	0.132660646
120	25-Dec-15	51,069.30	23,714.84	74,784.15	3,928,750.07	10	7.15053	0.130958336
121	25-Jan-16	50,476.11	23,389.63	73,865.74	3,878,273.96	10	7.14414	0.129275799
122	25-Feb-16	49,889.51	23,068.56	72,958.07	3,828,384.45	10	7.13778	0.127612815
123	25-Mar-16	49,309.43	22,751.59	72,061.02	3,779,075.02	10	7.13144	0.125969167
124	25-Apr-16	48,735.80	22,438.68	71,174.47	3,730,339.22	10	7.12513	0.124344641
125	25-May-16	48,168.54	22,129.75	70,298.30	3,682,170.68	10	7.11884	0.122739023
126	25-Jun-16	47,607.59	21,824.78	69,432.38	3,634,563.08	10	7.11258	0.121152103
127	25-Jul-16	47,052.89	21,523.71	68,576.59	3,587,510.20	10	7.10634	0.119583673
128	25-Aug-16	46,504.35	21,226.48	67,730.83	3,541,005.85	10	7.10013	0.118033528
129	25-Sep-16	45,961.92	20,933.06	66,894.98	3,495,043.93	10	7.09394	0.116501464
130	25-Oct-16	45,425.52	20,643.39	66,068.91	3,449,618.41	10	7.08777	0.11498728
131	25-Nov-16	44,895.10	20,357.42	65,252.53	3,404,723.30	10	7.08163	0.113490777
132	25-Dec-16	44,370.59	20,075.12	64,445.71	3,360,352.71	10	7.07551	0.112011757
133	25-Jan-17	43,851.92	19,796.43	63,648.35	3,316,500.79	10	7.06941	0.110550026
134	25-Feb-17	43,339.03	19,521.31	62,860.34	3,273,161.76	10	7.06334	0.109105392
135	25-Mar-17	42,831.86	19,249.71	62,081.57	3,230,329.90	10	7.05729	0.107677663
136	25-Apr-17	42,330.34	18,981.59	61,311.93	3,187,999.56	10	7.05126	0.106266652
137	25-May-17	41,834.41	18,716.91	60,551.33	3,146,165.15	10	7.04526	0.104872172
138	25-Jun-17	41,344.02	18,455.62	59,799.65	3,104,821.13	10	7.03928	0.103494038
139	25-Jul-17	40,859.10	18,197.69	59,056.79	3,063,962.03	10	7.03333	0.102132068
140	25-Aug-17	40,379.59	17,943.06	58,322.65	3,023,582.44	10	7.0274	0.100786081
141	25-Sep-17	39,905.43	17,691.70	57,597.14	2,983,677.00	10	7.02149	0.0994559
142	25-Oct-17	39,436.57	17,443.57	56,880.14	2,944,240.43	10	7.0156	0.098141348
143	25-Nov-17	38,972.95	17,198.62	56,171.57	2,905,267.48	10	7.00974	0.096842249
144	25-Dec-17	38,514.51	16,956.82	55,471.33	2,866,752.97	10	7.00389	0.095558432
145	25-Jan-18	38,061.19	16,718.13	54,779.32	2,828,691.78	10	6.99808	0.094289726
146	25-Feb-18	37,612.94	16,482.50	54,095.44	2,791,078.85	10	6.99228	0.093035962
147	25-Mar-18	37,169.70	16,249.91	53,419.61	2,753,909.15	10	6.98651	0.091796972
148	25-Apr-18	36,731.42	16,020.30	52,751.72	2,717,177.73	10	6.98075	0.090572591
149	25-May-18	36,298.04	15,793.65	52,091.69	2,680,879.69	10	6.97503	0.089362656
150	25-Jun-18	35,869.52	15,569.92	51,439.44	2,645,010.17	10	6.96932	0.088167006
151	25-Jul-18	35,445.79	15,349.07	50,794.85	2,609,564.38	10	6.96363	0.086985479
152	25-Aug-18	35,026.80	15,131.06	50,157.86	2,574,537.58	10	6.95797	0.085817919
153	25-Sep-18	34,612.52	14,915.86	49,528.38	2,539,925.06	10	6.95233	0.084664169
154	25-Oct-18	34,202.87	14,703.44	48,906.30	2,505,722.20	10	6.94671	0.083524073
155	25-Nov-18	33,797.81	14,493.75	48,291.56	2,471,924.38	10	6.94111	0.082397479
156	25-Dec-18	33,397.30	14,286.77	47,684.07	2,438,527.09	10	6.93554	0.081284236
157	25-Jan-19	33,001.28	14,082.46	47,083.74	2,405,525.81	10	6.92998	0.080184194
158	25-Feb-19	32,609.70	13,880.79	46,490.48	2,372,916.11	10	6.92445	0.079097204
159	25-Mar-19	32,222.51	13,681.72	45,904.23	2,340,693.60	10	6.91894	0.07802312
160	25-Apr-19	31,839.67	13,485.22	45,324.89	2,308,853.93	10	6.91345	0.076961798
161	25-May-19	31,461.13	13,291.26	44,752.40	2,277,392.80	10	6.90798	0.075913093
162	25-Jun-19	31,086.85	13,099.82	44,186.66	2,246,305.95	10	6.90253	0.074876865
163	25-Jul-19	30,716.76	12,910.84	43,627.61	2,215,589.19	10	6.89711	0.073852973
164	25-Aug-19	30,350.84	12,724.32	43,075.15	2,185,238.35	10	6.8917	0.072841278
165	25-Sep-19	29,989.03	12,540.20	42,529.23	2,155,249.32	10	6.88632	0.071841644
166	25-Oct-19	29,631.29	12,358.47	41,989.76	2,125,618.03	10	6.88095	0.070853934
167	25-Nov-19	29,277.58	12,179.10	41,456.68	2,096,340.45	10	6.87561	0.069878015
168	25-Dec-19	28,927.84	12,002.05	40,929.89	2,067,412.61	10	6.87029	0.068913754
169	25-Jan-20	28,582.04	11,827.30	40,409.34	2,038,830.57	10	6.86499	0.067961019
170	25-Feb-20	28,240.14	11,654.81	39,894.95	2,010,590.43	10	6.8597	0.067019681
171	25-Mar-20	27,902.09	11,484.57	39,386.65	1,982,688.35	10	6.85444	0.066089612
172	25-Apr-20	27,567.84	11,316.53	38,884.37	1,955,120.50	10	6.8492	0.065170683
173	25-May-20	27,237.37	11,150.68	38,388.04	1,927,883.14	10	6.84398	0.064262771
174	25-Jun-20	26,910.62	10,986.98	37,897.60	1,900,972.52	10	6.83878	0.063365751
175	25-Jul-20	26,587.55	10,825.41	37,412.96	1,874,384.97	10	6.8336	0.062479499
176	25-Aug-20	26,268.13	10,665.94	36,934.08	1,848,116.84	10	6.82844	0.061603895
177	25-Sep-20	25,952.32	10,508.55	36,460.87	1,822,164.52	10	6.8233	0.060738817
178	25-Oct-20	25,640.07	10,353.21	35,993.28	1,796,524.45	10	6.81818	0.059884148
179	25-Nov-20	25,331.35	10,199.89	35,531.24	1,771,193.11	10	6.81308	0.05903977
180	25-Dec-20	25,026.11	10,048.57	35,074.69	1,746,166.99	10	6.808	0.058205566
181	25-Jan-21	24,724.33	9,899.23	34,623.56	1,721,442.67	10	6.80294	0.057381422
182	25-Feb-21	24,425.96	9,751.83	34,177.79	1,697,016.71	10	6.7979	0.056567224
183	25-Mar-21	24,130.96	9,606.36	33,737.32	1,672,885.75	10	6.79288	0.055762858
184	25-Apr-21	23,839.30	9,462.79	33,302.08	1,649,046.46	10	6.78788	0.054968215
185	25-May-21	23,550.94	9,321.09	32,872.03	1,625,495.52	10	6.7829	0.054183184
186	25-Jun-21	23,265.84	9,181.25	32,447.09	1,602,229.67	10	6.77793	0.053407656
187	25-Jul-21	22,983.98	9,043.23	32,027.21	1,579,245.70	10	6.77299	0.052641523
188	25-Aug-21	22,705.30	8,907.03	31,612.33	1,556,540.39	10	6.76806	0.05188468
189	25-Sep-21	22,429.79	8,772.60	31,202.39	1,534,110.60	10	6.76316	0.05113702
190	25-Oct-21	22,157.40	8,639.94	30,797.34	1,511,953.20	10	6.75827	0.05039844
191	25-Nov-21	21,888.10	8,509.02	30,397.12	1,490,065.11	10	6.7534	0.049668837
192	25-Dec-21	21,621.85	8,379.82	30,001.67	1,468,443.25	10	6.74855	0.048948108
193	25-Jan-22	21,358.63	8,252.31	29,610.94	1,447,084.62	10	6.74372	0.048236154
194	25-Feb-22	21,098.39	8,126.48	29,224.87	1,425,986.23	10	6.73891	0.047532874
195	25-Mar-22	20,841.12	8,002.30	28,843.41	1,405,145.11	10	6.73412	0.04683817
196	25-Apr-22	20,586.76	7,879.75	28,466.51	1,384,558.35	10	6.72934	0.046151945
197	25-May-22	20,335.30	7,758.82	28,094.11	1,364,223.06	10	6.72458	0.045474102
198	25-Jun-22	20,086.69	7,639.47	27,726.17	1,344,136.37	10	6.71985	0.044804546
199	25-Jul-22	19,840.91	7,521.71	27,362.62	1,324,295.45	10	6.71513	0.044143182
200	25-Aug-22	19,597.93	7,405.49	27,003.42	1,304,697.52	10	6.71043	0.043489917
201	25-Sep-22	19,357.72	7,290.80	26,648.53	1,285,339.80	10	6.70574	0.04284466
202	25-Oct-22	19,120.24	7,177.63	26,297.88	1,266,219.56	10	6.70108	0.042207319
203	25-Nov-22	18,885.47	7,065.96	25,951.43	1,247,334.08	10	6.69643	0.041577803
204	25-Dec-22	18,653.37	6,955.76	25,609.14	1,228,680.71	10	6.6918	0.040956024
205	25-Jan-23	18,423.93	6,847.02	25,270.94	1,210,256.78	10	6.68719	0.040341893
206	25-Feb-23	18,197.09	6,739.72	24,936.81	1,192,059.69	10	6.6826	0.039735323
207	25-Mar-23	17,972.85	6,633.83	24,606.68	1,174,086.84	10	6.67802	0.039136228
208	25-Apr-23	17,751.16	6,529.36	24,280.52	1,156,335.68	10	6.67346	0.038544523
209	25-May-23	17,532.01	6,426.26	23,958.28	1,138,803.67	10	6.66892	0.037960122
210	25-Jun-23	17,315.36	6,324.54	23,639.90	1,121,488.30	10	6.6644	0.037382943
211	25-Jul-23	17,101.19	6,224.16	23,325.36	1,104,387.11	10	6.6599	0.036812904
212	25-Aug-23	16,889.47	6,125.12	23,014.59	1,087,497.64	10	6.65541	0.036249921
213	25-Sep-23	16,680.17	6,027.40	22,707.57	1,070,817.47	10	6.65094	0.035693916
214	25-Oct-23	16,473.26	5,930.98	22,404.24	1,054,344.21	10	6.64649	0.035144807
215	25-Nov-23	16,268.72	5,835.84	22,104.56	1,038,075.49	10	6.64205	0.034602516
216	25-Dec-23	16,066.53	5,741.97	21,808.50	1,022,008.96	10	6.63763	0.034066965
217	25-Jan-24	15,866.65	5,649.35	21,516.00	1,006,142.30	10	6.63323	0.033538077
218	25-Feb-24	15,669.07	5,557.97	21,227.04	990,473.24	10	6.62885	0.033015775
219	25-Mar-24	15,473.75	5,467.81	20,941.55	974,999.49	10	6.62448	0.032499983
220	25-Apr-24	15,280.67	5,378.85	20,659.52	959,718.82	10	6.62013	0.031990627
221	25-May-24	15,089.80	5,291.09	20,380.89	944,629.02	10	6.61579	0.031487634
222	25-Jun-24	14,901.13	5,204.49	20,105.63	929,727.88	10	6.61148	0.030990929
223	25-Jul-24	14,714.63	5,119.06	19,833.69	915,013.25	10	6.60718	0.030500442
224	25-Aug-24	14,530.27	5,034.78	19,565.05	900,482.98	10	6.60289	0.030016099
225	25-Sep-24	14,348.03	4,951.63	19,299.66	886,134.95	10	6.59863	0.029537832
226	25-Oct-24	14,167.89	4,869.59	19,037.48	871,967.07	10	6.59438	0.029065569
227	25-Nov-24	13,989.82	4,788.66	18,778.47	857,977.25	10	6.59014	0.028599242
228	25-Dec-24	13,813.80	4,708.81	18,522.61	844,163.46	10	6.58592	0.028138782
229	25-Jan-25	13,639.80	4,630.04	18,269.84	830,523.66	10	6.58172	0.027684122
230	25-Feb-25	13,467.82	4,552.33	18,020.15	817,055.84	10	6.57754	0.027235195
231	25-Mar-25	13,297.81	4,475.68	17,773.49	803,758.03	10	6.57337	0.026791934
232	25-Apr-25	13,129.77	4,400.05	17,529.82	790,628.26	10	6.56922	0.026354275
233	25-May-25	12,963.66	4,325.45	17,289.11	777,664.60	10	6.56508	0.025922153
234	25-Jun-25	12,799.48	4,251.86	17,051.33	764,865.12	10	6.56096	0.025495504
235	25-Jul-25	12,637.19	4,179.26	16,816.45	752,227.93	10	6.55685	0.025074264
236	25-Aug-25	12,476.78	4,107.64	16,584.42	739,751.15	10	6.55277	0.024658372
237	25-Sep-25	12,318.22	4,037.00	16,355.22	727,432.93	10	6.54869	0.024247764
238	25-Oct-25	12,161.49	3,967.32	16,128.81	715,271.44	10	6.54464	0.023842381
239	25-Nov-25	12,006.58	3,898.58	15,905.17	703,264.86	10	6.54059	0.023442162
240	25-Dec-25	11,853.47	3,830.78	15,684.25	691,411.39	10	6.53657	0.023047046
241	25-Jan-26	11,702.12	3,763.90	15,466.03	679,709.27	10	6.53256	0.022656976
242	25-Feb-26	11,552.53	3,697.94	15,250.47	668,156.74	10	6.52856	0.022271891
243	25-Mar-26	11,404.68	3,632.87	15,037.55	656,752.06	10	6.52458	0.021891735
244	25-Apr-26	11,258.54	3,568.69	14,827.23	645,493.52	10	6.52062	0.021516451
245	25-May-26	11,114.10	3,505.39	14,619.49	634,379.42	10	6.51667	0.021145981
246	25-Jun-26	10,971.34	3,442.96	14,414.29	623,408.08	10	6.51274	0.020780269
247	25-Jul-26	10,830.23	3,381.38	14,211.61	612,577.85	10	6.50882	0.020419262
248	25-Aug-26	10,690.77	3,320.64	14,011.41	601,887.08	10	6.50492	0.020062903
249	25-Sep-26	10,552.92	3,260.74	13,813.66	591,334.16	10	6.50103	0.019711139
250	25-Oct-26	10,416.69	3,201.66	13,618.34	580,917.47	10	6.49716	0.019363916
251	25-Nov-26	10,282.03	3,143.39	13,425.43	570,635.44	10	6.4933	0.019021181
252	25-Dec-26	10,148.95	3,085.93	13,234.88	560,486.49	10	6.48946	0.018682883
253	25-Jan-27	10,017.42	3,029.26	13,046.68	550,469.07	10	6.48563	0.018348969
254	25-Feb-27	9,887.42	2,973.37	12,860.79	540,581.65	10	6.48182	0.018019388
255	25-Mar-27	9,758.94	2,918.25	12,677.19	530,822.71	10	6.47802	0.01769409
256	25-Apr-27	9,631.96	2,863.89	12,495.85	521,190.74	10	6.47423	0.017373025
257	25-May-27	9,506.46	2,810.29	12,316.75	511,684.28	10	6.47046	0.017056143
258	25-Jun-27	9,382.43	2,757.43	12,139.86	502,301.85	10	6.46671	0.016743395
259	25-Jul-27	9,259.85	2,705.30	11,965.16	493,041.99	10	6.46297	0.016434733
260	25-Aug-27	9,138.71	2,653.90	11,792.61	483,903.28	10	6.45924	0.016130109
261	25-Sep-27	9,018.98	2,603.21	11,622.19	474,884.30	10	6.45553	0.015829477
262	25-Oct-27	8,900.66	2,553.23	11,453.89	465,983.64	10	6.45184	0.015532788
263	25-Nov-27	8,783.72	2,503.95	11,287.67	457,199.92	10	6.44815	0.015239997
264	25-Dec-27	8,668.16	2,455.35	11,123.50	448,531.76	10	6.44449	0.014951059
265	25-Jan-28	8,553.95	2,407.43	10,961.38	439,977.82	10	6.44083	0.014665927
266	25-Feb-28	8,441.08	2,360.19	10,801.26	431,536.74	10	6.43719	0.014384558
267	25-Mar-28	8,329.53	2,313.60	10,643.13	423,207.21	10	6.43357	0.014106907
268	25-Apr-28	8,219.30	2,267.67	10,486.97	414,987.91	10	6.42996	0.01383293
269	25-May-28	8,110.37	2,222.38	10,332.75	406,877.54	10	6.42636	0.013562585
270	25-Jun-28	8,002.71	2,177.74	10,180.45	398,874.82	10	6.42277	0.013295827
271	25-Jul-28	7,896.33	2,133.72	10,030.05	390,978.50	10	6.4192	0.013032617
272	25-Aug-28	7,791.20	2,090.32	9,881.51	383,187.30	10	6.41565	0.01277291
273	25-Sep-28	7,687.31	2,047.53	9,734.84	375,499.99	10	6.41211	0.012516666
274	25-Oct-28	7,584.64	2,005.35	9,589.99	367,915.35	10	6.40858	0.012263845
275	25-Nov-28	7,483.18	1,963.77	9,446.95	360,432.17	10	6.40506	0.012014406
276	25-Dec-28	7,382.93	1,922.77	9,305.70	353,049.24	10	6.40156	0.011768308
277	25-Jan-29	7,283.86	1,882.36	9,166.22	345,765.39	10	6.39807	0.011525513
278	25-Feb-29	7,185.96	1,842.53	9,028.48	338,579.43	10	6.3946	0.011285981
279	25-Mar-29	7,089.22	1,803.26	8,892.47	331,490.21	10	6.39114	0.011049674
280	25-Apr-29	6,993.62	1,764.55	8,758.17	324,496.59	10	6.38769	0.010816553
281	25-May-29	6,899.16	1,726.39	8,625.55	317,597.43	10	6.38426	0.010586581
282	25-Jun-29	6,805.82	1,688.78	8,494.60	310,791.62	10	6.38084	0.010359721
283	25-Jul-29	6,713.58	1,651.71	8,365.29	304,078.04	10	6.37743	0.010135935
284	25-Aug-29	6,622.44	1,615.17	8,237.61	297,455.60	10	6.37404	0.009915187
285	25-Sep-29	6,532.38	1,579.16	8,111.54	290,923.22	10	6.37066	0.009697441
286	25-Oct-29	6,443.40	1,543.66	7,987.06	284,479.82	10	6.36729	0.009482661
287	25-Nov-29	6,355.47	1,508.68	7,864.14	278,124.35	10	6.36393	0.009270812
288	25-Dec-29	6,268.59	1,474.20	7,742.78	271,855.77	10	6.36059	0.009061859
289	25-Jan-30	6,182.74	1,440.22	7,622.95	265,673.03	10	6.35726	0.008855768
290	25-Feb-30	6,097.92	1,406.73	7,504.64	259,575.11	10	6.35395	0.008652504
291	25-Mar-30	6,014.10	1,373.72	7,387.83	253,561.01	10	6.35064	0.008452034
292	25-Apr-30	5,931.29	1,341.20	7,272.49	247,629.72	10	6.34735	0.008254324
293	25-May-30	5,849.47	1,309.15	7,158.62	241,780.25	10	6.34408	0.008059342
294	25-Jun-30	5,768.63	1,277.57	7,046.19	236,011.62	10	6.34081	0.007867054
295	25-Jul-30	5,688.75	1,246.45	6,935.20	230,322.88	10	6.33756	0.007677429
296	25-Aug-30	5,609.83	1,215.78	6,825.61	224,713.05	10	6.33432	0.007490435
297	25-Sep-30	5,531.85	1,185.57	6,717.42	219,181.20	10	6.33109	0.00730604
298	25-Oct-30	5,454.81	1,155.79	6,610.60	213,726.39	10	6.32788	0.007124213
299	25-Nov-30	5,378.69	1,126.46	6,505.15	208,347.70	10	6.32467	0.006944923
300	25-Dec-30	5,303.49	1,097.56	6,401.04	203,044.21	10	6.32149	0.00676814
301	25-Jan-31	5,229.19	1,069.08	6,298.27	197,815.02	10	6.31831	0.006593834
302	25-Feb-31	5,155.78	1,041.03	6,196.81	192,659.24	10	6.31514	0.006421975
303	25-Mar-31	5,083.26	1,013.39	6,096.64	187,575.98	10	6.31199	0.006252533
304	25-Apr-31	5,011.61	986.16	5,997.76	182,564.37	10	6.30885	0.006085479
305	25-May-31	4,940.82	959.33	5,900.15	177,623.55	10	6.30572	0.005920785
306	25-Jun-31	4,870.89	932.91	5,803.80	172,752.66	10	6.30261	0.005758422
307	25-Jul-31	4,801.80	906.88	5,708.68	167,950.87	10	6.2995	0.005598362
308	25-Aug-31	4,733.54	881.24	5,614.78	163,217.33	10	6.29641	0.005440578
309	25-Sep-31	4,666.11	855.98	5,522.09	158,551.22	10	6.29333	0.005285041
310	25-Oct-31	4,599.49	831.11	5,430.60	153,951.72	10	6.29026	0.005131724
311	25-Nov-31	4,533.69	806.61	5,340.29	149,418.04	10	6.28721	0.004980601
312	25-Dec-31	4,468.67	782.47	5,251.15	144,949.36	10	6.28416	0.004831645
313	25-Jan-32	4,404.45	758.7	5,163.16	140,544.91	10	6.28113	0.00468483
314	25-Feb-32	4,341.01	735.3	5,076.30	136,203.91	10	6.27811	0.00454013
315	25-Mar-32	4,278.33	712.24	4,990.58	131,925.57	10	6.2751	0.004397519
316	25-Apr-32	4,216.42	689.54	4,905.96	127,709.15	10	6.2721	0.004256972
317	25-May-32	4,155.26	667.19	4,822.45	123,553.89	10	6.26912	0.004118463
318	25-Jun-32	4,094.85	645.17	4,740.02	119,459.05	10	6.26615	0.003981968
319	25-Jul-32	4,035.17	623.49	4,658.66	115,423.88	10	6.26318	0.003847463
320	25-Aug-32	3,976.21	602.15	4,578.37	111,447.67	10	6.26023	0.003714922
321	25-Sep-32	3,917.98	581.13	4,499.12	107,529.69	10	6.25729	0.003584323
322	25-Oct-32	3,860.46	560.44	4,420.90	103,669.22	10	6.25437	0.003455641
323	25-Nov-32	3,803.64	540.07	4,343.71	99,865.58	10	6.25145	0.003328853
324	25-Dec-32	3,747.52	520.01	4,267.53	96,118.06	10	6.24855	0.003203935
325	25-Jan-33	3,692.09	500.27	4,192.35	92,425.97	10	6.24565	0.003080866
326	25-Feb-33	3,637.33	480.83	4,118.16	88,788.64	10	6.24277	0.002959621
327	25-Mar-33	3,583.25	461.69	4,044.94	85,205.39	10	6.2399	0.00284018
328	25-Apr-33	3,529.83	442.86	3,972.68	81,675.57	10	6.23704	0.002722519
329	25-May-33	3,477.06	424.32	3,901.38	78,198.50	10	6.2342	0.002606617
330	25-Jun-33	3,424.95	406.07	3,831.02	74,773.56	10	6.23136	0.002492452
331	25-Jul-33	3,373.47	388.11	3,761.58	71,400.08	10	6.22854	0.002380003
332	25-Aug-33	3,322.64	370.43	3,693.07	68,077.45	10	6.22572	0.002269248
333	25-Sep-33	3,272.42	353.03	3,625.46	64,805.02	10	6.22292	0.002160167
334	25-Oct-33	3,222.83	335.91	3,558.74	61,582.19	10	6.22013	0.00205274
335	25-Nov-33	3,173.85	319.06	3,492.92	58,408.34	10	6.21735	0.001946945
336	25-Dec-33	3,125.48	302.49	3,427.96	55,282.86	10	6.21458	0.001842762
337	25-Jan-34	3,077.70	286.17	3,363.88	52,205.16	10	6.21182	0.001740172
338	25-Feb-34	3,030.52	270.12	3,300.64	49,174.64	10	6.20908	0.001639155
339	25-Mar-34	2,983.92	254.33	3,238.25	46,190.72	10	6.20634	0.001539691
340	25-Apr-34	2,937.90	238.79	3,176.69	43,252.82	10	6.20362	0.001441761
341	25-May-34	2,892.45	223.51	3,115.96	40,360.36	10	6.20091	0.001345345
342	25-Jun-34	2,847.57	208.47	3,056.04	37,512.79	10	6.19821	0.001250426
343	25-Jul-34	2,803.25	193.68	2,996.92	34,709.54	10	6.19552	0.001156985
344	25-Aug-34	2,759.48	179.13	2,938.60	31,950.07	10	6.19285	0.001065002
345	25-Sep-34	2,716.25	164.81	2,881.07	29,233.81	10	6.19019	0.00097446
346	25-Oct-34	2,673.57	150.74	2,824.31	26,560.24	10	6.18754	0.000885341
347	25-Nov-34	2,631.42	136.89	2,768.31	23,928.83	10	6.1849	0.000797628
348	25-Dec-34	2,589.79	123.28	2,713.07	21,339.04	10	6.18228	0.000711301
349	25-Jan-35	2,548.69	109.89	2,658.58	18,790.35	10	6.17968	0.000626345
350	25-Feb-35	2,508.10	96.72	2,604.83	16,282.24	10	6.1771	0.000542741
351	25-Mar-35	2,468.02	83.78	2,551.80	13,814.22	10	6.17454	0.000460474
352	25-Apr-35	2,428.45	71.05	2,499.50	11,385.77	10	6.17201	0.000379526
353	25-May-35	2,389.37	58.54	2,447.91	8,996.39	10	6.16953	0.00029988
354	25-Jun-35	2,350.79	46.23	2,397.03	6,645.60	10	6.16711	0.00022152
355	25-Jul-35	2,233.98	34.14	2,268.12	4,411.62	10	6.16482	0.000147054
356	25-Aug-35	2,197.67	22.66	2,220.33	2,213.95	10	6.16253	7.37983E-05
357	25-Sep-35	1,776.03	11.37	1,787.39	437.92	10	6.16083	1.45973E-05
358	25-Oct-35	437.92	2.25	440.17	0	10	6.15826	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	14,981,415.96	44,981,415.96
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	372,060.72	121,000.00	493,060.72	29,627,939.28	4.84	4.84	0.987597976
2	25-Feb-06	368,658.35	246,899.49	615,557.84	29,259,280.93	10	10	0.975309364
3	25-Mar-06	365,286.18	243,827.34	609,113.52	28,893,994.75	10	10	0.963133158
4	25-Apr-06	361,943.94	240,783.29	602,727.23	28,532,050.81	10	10	0.95106836
5	25-May-06	358,631.37	237,767.09	596,398.46	28,173,419.45	10	10	0.939113982
6	25-Jun-06	355,348.20	234,759.77	590,107.98	27,818,071.24	10	9.9992	0.927269041
7	25-Jul-06	352,094.19	231,442.78	583,536.97	27,465,977.05	10	9.98385	0.915532568
8	25-Aug-06	348,869.07	228,047.15	576,916.22	27,117,107.99	10	9.96348	0.9039036
9	25-Sep-06	345,672.58	224,574.77	570,247.35	26,771,435.40	10	9.938	0.89238118
10	25-Oct-06	342,504.48	221,046.45	563,550.93	26,428,930.93	10	9.90816	0.880964364
11	25-Nov-06	339,364.51	217,464.91	556,829.42	26,089,566.42	10	9.87395	0.869652214
12	25-Dec-06	336,252.42	213,928.03	550,180.45	25,753,314.00	10	9.8397	0.8584438
13	25-Jan-07	333,167.97	210,435.23	543,603.20	25,420,146.02	10	9.80543	0.847338201
14	25-Feb-07	330,110.92	206,985.94	537,096.86	25,090,035.10	10	9.77111	0.836334503
15	25-Mar-07	327,081.02	203,579.60	530,660.62	24,762,954.09	10	9.73675	0.825431803
16	25-Apr-07	324,078.03	200,215.66	524,293.69	24,438,876.06	10	9.70235	0.814629202
17	25-May-07	321,101.71	196,893.58	517,995.29	24,117,774.34	10	9.66789	0.803925811
18	25-Jun-07	318,151.84	193,612.81	511,764.65	23,799,622.50	10	9.63337	0.79332075
19	25-Jul-07	315,228.17	190,372.84	505,601.01	23,484,394.33	10	9.59878	0.782813144
20	25-Aug-07	312,330.47	187,173.12	499,503.60	23,172,063.86	10	9.56413	0.772402129
21	25-Sep-07	309,458.52	184,013.15	493,471.68	22,862,605.34	10	9.5294	0.762086845
22	25-Oct-07	306,612.09	180,892.42	487,504.51	22,555,993.25	10	9.49458	0.751866442
23	25-Nov-07	303,790.95	177,810.43	481,601.38	22,252,202.30	10	9.45968	0.741740077
24	25-Dec-07	300,994.87	174,766.67	475,761.55	21,951,207.43	10	9.42469	0.731706914
25	25-Jan-08	298,223.65	171,760.67	469,984.31	21,652,983.79	10	9.38959	0.721766126
26	25-Feb-08	295,477.05	168,791.92	464,268.97	21,357,506.74	10	9.35438	0.711916891
27	25-Mar-08	292,754.86	165,859.97	458,614.83	21,064,751.89	10	9.31906	0.702158396
28	25-Apr-08	290,056.86	162,964.34	453,021.20	20,774,695.03	10	9.28362	0.692489834
29	25-May-08	287,382.84	160,104.56	447,487.41	20,487,312.18	10	9.24805	0.682910406
30	25-Jun-08	284,732.59	157,280.18	442,012.78	20,202,579.59	10	9.21235	0.67341932
31	25-Jul-08	282,105.90	154,490.75	436,596.65	19,920,473.68	10	9.1765	0.664015789
32	25-Aug-08	279,502.56	151,735.82	431,238.38	19,640,971.12	10	9.14049	0.654699037
33	25-Sep-08	276,922.37	149,014.94	425,937.31	19,364,048.75	10	9.10433	0.645468292
34	25-Oct-08	274,365.11	146,327.70	420,692.81	19,089,683.64	10	9.068	0.636322788
35	25-Nov-08	271,830.58	143,673.65	415,504.24	18,817,853.06	10	9.03149	0.627261769
36	25-Dec-08	269,318.60	141,052.38	410,370.98	18,548,534.46	10	8.9948	0.618284482
37	25-Jan-09	266,828.94	138,463.47	405,292.41	18,281,705.52	10	8.95791	0.609390184
38	25-Feb-09	264,361.43	135,906.50	400,267.93	18,017,344.09	10	8.92082	0.600578136
39	25-Mar-09	261,915.86	133,381.08	395,296.93	17,755,428.24	10	8.88351	0.591847608
40	25-Apr-09	259,492.03	130,886.80	390,378.83	17,495,936.21	10	8.84598	0.583197874
41	25-May-09	257,089.76	128,423.26	385,513.02	17,238,846.45	10	8.80821	0.574628215
42	25-Jun-09	254,708.86	125,990.08	380,698.94	16,984,137.59	10	8.7702	0.56613792
43	25-Jul-09	252,349.13	123,586.87	375,936.00	16,731,788.46	10	8.73193	0.557726282
44	25-Aug-09	250,010.39	121,213.26	371,223.64	16,481,778.08	10	8.69339	0.549392603
45	25-Sep-09	247,692.45	118,868.85	366,561.30	16,234,085.63	10	8.65457	0.541136188
46	25-Oct-09	245,395.13	116,553.30	361,948.43	15,988,690.50	10	8.61545	0.53295635
47	25-Nov-09	243,118.25	114,266.23	357,384.48	15,745,572.25	10	8.57603	0.524852408
48	25-Dec-09	240,861.62	112,007.28	352,868.90	15,504,710.63	10	8.53629	0.516823688
49	25-Jan-10	238,625.07	109,776.09	348,401.16	15,266,085.56	10	8.49621	0.508869519
50	25-Feb-10	236,408.41	107,572.33	343,980.74	15,029,677.15	10	8.45579	0.500989238
51	25-Mar-10	234,211.48	105,395.63	339,607.11	14,795,465.67	10	8.415	0.493182189
52	25-Apr-10	232,034.10	103,245.66	335,279.76	14,563,431.57	10	8.37384	0.485447719
53	25-May-10	229,876.09	101,122.08	330,998.17	14,333,555.49	10	8.33227	0.477785183
54	25-Jun-10	227,737.28	99,024.56	326,761.84	14,105,818.21	10	8.2903	0.47019394
55	25-Jul-10	225,617.50	96,952.77	322,570.28	13,880,200.70	10	8.2479	0.462673357
56	25-Aug-10	223,516.59	94,906.39	318,422.98	13,656,684.11	10	8.20504	0.455222804
57	25-Sep-10	221,434.38	92,885.10	314,319.48	13,435,249.73	10	8.16173	0.447841658
58	25-Oct-10	219,370.70	90,888.57	310,259.27	13,215,879.03	10	8.11792	0.440529301
59	25-Nov-10	217,325.38	88,916.51	306,241.89	12,998,553.65	10	8.07361	0.433285122
60	25-Dec-10	215,298.27	86,968.60	302,266.87	12,783,255.38	10	8.02876	0.426108513
61	25-Jan-11	180,171.51	85,044.55	265,216.06	12,603,083.87	10	7.98337	0.420102796
62	25-Feb-11	178,254.42	83,480.40	261,734.82	12,424,829.45	10	7.94857	0.414160982
63	25-Mar-11	176,354.88	81,938.36	258,293.24	12,248,474.57	10	7.91367	0.408282486
64	25-Apr-11	174,472.73	80,418.15	254,890.87	12,074,001.84	10	7.87868	0.402466728
65	25-May-11	172,607.81	78,919.47	251,527.28	11,901,394.04	10	7.84358	0.396713135
66	25-Jun-11	170,759.97	77,442.06	248,202.04	11,730,634.06	10	7.80837	0.391021135
67	25-Jul-11	168,929.07	75,985.64	244,914.71	11,561,704.99	10	7.77305	0.385390166
68	25-Aug-11	167,114.94	74,549.92	241,664.87	11,394,590.05	10	7.73761	0.379819668
69	25-Sep-11	165,317.45	73,134.66	238,452.10	11,229,272.60	10	7.70204	0.374309087
70	25-Oct-11	163,536.43	71,739.57	235,276.00	11,065,736.17	10	7.66635	0.368857872
71	25-Nov-11	161,771.75	70,364.40	232,136.15	10,903,964.42	10	7.63052	0.363465481
72	25-Dec-11	160,023.26	69,008.89	229,032.14	10,743,941.17	10	7.59455	0.358131372
73	25-Jan-12	150,859.70	67,672.78	218,532.48	10,593,081.47	10	7.55843	0.353102716
74	25-Feb-12	149,210.25	66,435.22	215,645.47	10,443,871.21	10	7.52588	0.34812904
75	25-Mar-12	147,576.30	65,215.65	212,791.96	10,296,294.91	10	7.49327	0.34320983
76	25-Apr-12	145,957.73	64,013.84	209,971.56	10,150,337.18	10	7.46061	0.338344573
77	25-May-12	144,354.38	62,829.54	207,183.92	10,005,982.81	10	7.42788	0.33353276
78	25-Jun-12	142,766.12	61,662.52	204,428.64	9,863,216.69	10	7.39508	0.32877389
79	25-Jul-12	141,192.82	60,512.56	201,705.38	9,722,023.86	10	7.36221	0.324067462
80	25-Aug-12	139,634.34	59,379.43	199,013.77	9,582,389.52	10	7.32927	0.319412984
81	25-Sep-12	138,090.55	58,262.89	196,353.45	9,444,298.97	10	7.29625	0.314809966
82	25-Oct-12	136,561.32	57,162.75	193,724.07	9,307,737.65	10	7.26314	0.310257922
83	25-Nov-12	135,046.51	56,078.76	191,125.28	9,172,691.13	10	7.22995	0.305756371
84	25-Dec-12	133,546.00	55,010.73	188,556.73	9,039,145.13	10	7.19667	0.301304838
85	25-Jan-13	118,305.29	53,958.43	172,263.72	8,920,839.84	10	7.1633	0.297361328
86	25-Feb-13	116,998.15	53,065.50	170,063.65	8,803,841.69	10	7.13818	0.29346139
87	25-Mar-13	115,703.83	52,185.65	167,889.48	8,688,137.86	10	7.11312	0.289604595
88	25-Apr-13	114,422.22	51,318.71	165,740.93	8,573,715.64	10	7.08811	0.285790521
89	25-May-13	113,153.21	50,464.49	163,617.69	8,460,562.44	10	7.06314	0.282018748
90	25-Jun-13	111,896.66	49,622.81	161,519.47	8,348,665.78	10	7.03823	0.278288859
91	25-Jul-13	110,652.47	48,793.51	159,445.98	8,238,013.31	10	7.01336	0.274600444
92	25-Aug-13	109,420.52	47,976.41	157,396.93	8,128,592.78	10	6.98854	0.270953093
93	25-Sep-13	108,200.70	47,171.34	155,372.04	8,020,392.08	10	6.96376	0.267346403
94	25-Oct-13	106,992.90	46,378.13	153,371.04	7,913,399.18	10	6.93903	0.263779973
95	25-Nov-13	105,797.00	45,596.63	151,393.63	7,807,602.17	10	6.91434	0.260253406
96	25-Dec-13	104,612.90	44,826.66	149,439.56	7,702,989.27	10	6.88969	0.256766309
97	25-Jan-14	91,106.66	44,068.07	135,174.73	7,611,882.61	10	6.86509	0.25372942
98	25-Feb-14	90,140.06	43,445.47	133,585.53	7,521,742.55	10	6.8491	0.250724752
99	25-Mar-14	89,183.02	42,831.37	132,014.39	7,432,559.53	10	6.83321	0.247751984
100	25-Apr-14	88,235.43	42,225.67	130,461.10	7,344,324.10	10	6.81741	0.244810803
101	25-May-14	87,297.21	41,628.23	128,925.44	7,257,026.89	10	6.8017	0.241900896
102	25-Jun-14	86,368.27	41,038.96	127,407.23	7,170,658.63	10	6.78608	0.239021954
103	25-Jul-14	85,448.52	40,457.73	125,906.25	7,085,210.11	10	6.77055	0.23617367
104	25-Aug-14	84,537.88	39,884.45	124,422.32	7,000,672.23	10	6.7551	0.233355741
105	25-Sep-14	83,636.25	39,318.99	122,955.24	6,917,035.98	10	6.73975	0.230567866
106	25-Oct-14	82,743.56	38,761.25	121,504.81	6,834,292.42	10	6.72448	0.227809747
107	25-Nov-14	81,859.71	38,211.13	120,070.84	6,752,432.71	10	6.7093	0.22508109
108	25-Dec-14	80,984.63	37,668.52	118,653.14	6,671,448.08	10	6.69421	0.222381603
109	25-Jan-15	69,320.50	37,133.31	106,453.81	6,602,127.58	10	6.67921	0.220070919
110	25-Feb-15	68,670.62	36,710.24	105,380.86	6,533,456.97	10	6.67244	0.217781899
111	25-Mar-15	68,026.58	36,291.78	104,318.36	6,465,430.38	10	6.66571	0.215514346
112	25-Apr-15	67,388.36	35,877.87	103,266.22	6,398,042.02	10	6.65902	0.213268067
113	25-May-15	66,755.88	35,468.45	102,224.34	6,331,286.14	10	6.65237	0.211042871
114	25-Jun-15	66,129.11	35,063.49	101,192.60	6,265,157.03	10	6.64576	0.208838568
115	25-Jul-15	66,005.07	34,662.93	100,668.00	6,199,151.95	10	6.63918	0.206638398
116	25-Aug-15	65,383.14	34,263.99	99,647.12	6,133,768.82	10	6.63265	0.204458961
117	25-Sep-15	67,072.54	33,869.38	100,941.92	6,066,696.28	10	6.62615	0.202223209
118	25-Oct-15	66,432.59	33,466.39	99,898.98	6,000,263.69	10	6.61969	0.20000879
119	25-Nov-15	65,798.46	33,067.82	98,866.28	5,934,465.23	10	6.61327	0.197815508
120	25-Dec-15	65,170.08	32,673.64	97,843.72	5,869,295.15	10	6.60689	0.195643172
121	25-Jan-16	64,547.40	32,283.79	96,831.20	5,804,747.75	10	6.60055	0.193491592
122	25-Feb-16	63,930.39	31,898.23	95,828.62	5,740,817.36	10	6.59424	0.191360579
123	25-Mar-16	63,318.97	31,516.91	94,835.88	5,677,498.39	10	6.58796	0.189249946
124	25-Apr-16	62,713.11	31,139.78	93,852.89	5,614,785.28	10	6.58173	0.187159509
125	25-May-16	62,112.75	30,766.80	92,879.55	5,552,672.53	10	6.57552	0.185089084
126	25-Jun-16	61,517.85	30,397.92	91,915.77	5,491,154.68	10	6.56936	0.183038489
127	25-Jul-16	60,928.36	30,033.09	90,961.45	5,430,226.32	10	6.56323	0.181007544
128	25-Aug-16	60,344.23	29,672.26	90,016.49	5,369,882.09	10	6.55713	0.17899607
129	25-Sep-16	59,765.41	29,315.41	89,080.81	5,310,116.68	10	6.55107	0.177003889
130	25-Oct-16	59,191.85	28,962.47	88,154.32	5,250,924.83	10	6.54505	0.175030828
131	25-Nov-16	58,623.51	28,613.41	87,236.92	5,192,301.32	10	6.53906	0.173076711
132	25-Dec-16	58,060.34	28,268.18	86,328.53	5,134,240.98	10	6.5331	0.171141366
133	25-Jan-17	57,502.30	27,926.75	85,429.05	5,076,738.68	10	6.52718	0.169224623
134	25-Feb-17	56,949.34	27,589.06	84,538.40	5,019,789.35	10	6.52129	0.167326312
135	25-Mar-17	56,401.41	27,255.09	83,656.49	4,963,387.94	10	6.51543	0.165446265
136	25-Apr-17	55,858.47	26,924.77	82,783.24	4,907,529.47	10	6.50961	0.163584316
137	25-May-17	55,320.47	26,598.09	81,918.56	4,852,209.00	10	6.50382	0.1617403
138	25-Jun-17	54,787.38	26,274.99	81,062.37	4,797,421.62	10	6.49807	0.159914054
139	25-Jul-17	54,259.14	25,955.44	80,214.59	4,743,162.48	10	6.49235	0.158105416
140	25-Aug-17	53,735.72	25,639.40	79,375.12	4,689,426.75	10	6.48666	0.156314225
141	25-Sep-17	53,217.07	25,326.82	78,543.89	4,636,209.68	10	6.481	0.154540323
142	25-Oct-17	52,703.15	25,017.68	77,720.83	4,583,506.53	10	6.47538	0.152783551
143	25-Nov-17	52,193.92	24,711.92	76,905.84	4,531,312.61	10	6.46979	0.151043754
144	25-Dec-17	51,689.33	24,409.53	76,098.86	4,479,623.28	10	6.46423	0.149320776
145	25-Jan-18	51,189.34	24,110.45	75,299.79	4,428,433.94	10	6.4587	0.147614465
146	25-Feb-18	50,693.92	23,814.65	74,508.57	4,377,740.02	10	6.4532	0.145924667
147	25-Mar-18	50,203.02	23,522.10	73,725.12	4,327,537.00	10	6.44774	0.144251233
148	25-Apr-18	49,716.60	23,232.76	72,949.36	4,277,820.40	10	6.44231	0.142594013
149	25-May-18	49,234.62	22,946.60	72,181.22	4,228,585.78	10	6.4369	0.140952859
150	25-Jun-18	48,757.05	22,663.57	71,420.62	4,179,828.73	10	6.43153	0.139327624
151	25-Jul-18	48,283.83	22,383.65	70,667.49	4,131,544.90	10	6.42619	0.137718163
152	25-Aug-18	47,814.95	22,106.80	69,921.75	4,083,729.95	10	6.42088	0.136124332
153	25-Sep-18	47,350.34	21,832.99	69,183.34	4,036,379.61	10	6.4156	0.134545987
154	25-Oct-18	46,889.99	21,562.19	68,452.17	3,989,489.62	10	6.41035	0.132982987
155	25-Nov-18	46,433.84	21,294.35	67,728.19	3,943,055.78	10	6.40514	0.131435193
156	25-Dec-18	45,981.87	21,029.46	67,011.32	3,897,073.92	10	6.39995	0.129902464
157	25-Jan-19	45,534.03	20,767.47	66,301.49	3,851,539.89	10	6.39479	0.128384663
158	25-Feb-19	45,090.29	20,508.35	65,598.64	3,806,449.60	10	6.38966	0.126881653
159	25-Mar-19	44,650.60	20,252.08	64,902.68	3,761,799.00	10	6.38456	0.1253933
160	25-Apr-19	44,214.95	19,998.62	64,213.57	3,717,584.05	10	6.37949	0.123919468
161	25-May-19	43,783.28	19,747.94	63,531.23	3,673,800.77	10	6.37444	0.122460026
162	25-Jun-19	43,355.57	19,500.02	62,855.59	3,630,445.20	10	6.36943	0.12101484
163	25-Jul-19	42,931.77	19,254.81	62,186.59	3,587,513.42	10	6.36445	0.119583781
164	25-Aug-19	42,511.86	19,012.30	61,524.16	3,545,001.56	10	6.35949	0.118166719
165	25-Sep-19	42,095.80	18,772.45	60,868.25	3,502,905.76	10	6.35456	0.116763525
166	25-Oct-19	41,683.55	18,535.23	60,218.78	3,461,222.21	10	6.34967	0.115374074
167	25-Nov-19	41,275.08	18,300.62	59,575.70	3,419,947.13	10	6.34479	0.113998238
168	25-Dec-19	40,870.36	18,068.58	58,938.94	3,379,076.76	10	6.33995	0.112635892
169	25-Jan-20	40,469.35	17,839.09	58,308.45	3,338,607.41	10	6.33514	0.111286914
170	25-Feb-20	40,072.02	17,612.12	57,684.15	3,298,535.39	10	6.33035	0.10995118
171	25-Mar-20	39,678.34	17,387.65	57,065.99	3,258,857.04	10	6.32559	0.108628568
172	25-Apr-20	39,288.27	17,165.64	56,453.91	3,219,568.77	10	6.32086	0.107318959
173	25-May-20	38,901.79	16,946.06	55,847.85	3,180,666.98	10	6.31615	0.106022233
174	25-Jun-20	38,518.85	16,728.91	55,247.76	3,142,148.13	10	6.31147	0.104738271
175	25-Jul-20	38,139.44	16,514.13	54,653.57	3,104,008.69	10	6.30682	0.103466956
176	25-Aug-20	37,763.51	16,301.72	54,065.23	3,066,245.18	10	6.30219	0.102208173
177	25-Sep-20	37,391.03	16,091.64	53,482.67	3,028,854.15	10	6.29759	0.100961805
178	25-Oct-20	37,021.98	15,883.87	52,905.86	2,991,832.17	10	6.29302	0.099727739
179	25-Nov-20	36,656.33	15,678.39	52,334.72	2,955,175.84	10	6.28848	0.098505861
180	25-Dec-20	36,294.04	15,475.16	51,769.20	2,918,881.80	10	6.28396	0.09729606
181	25-Jan-21	35,935.08	15,274.17	51,209.25	2,882,946.72	10	6.27946	0.096098224
182	25-Feb-21	35,579.43	15,075.39	50,654.82	2,847,367.29	10	6.27499	0.094912243
183	25-Mar-21	35,227.05	14,878.80	50,105.85	2,812,140.24	10	6.27055	0.093738008
184	25-Apr-21	34,877.92	14,684.37	49,562.29	2,777,262.33	10	6.26613	0.092575411
185	25-May-21	34,532.00	14,492.08	49,024.08	2,742,730.33	10	6.26174	0.091424344
186	25-Jun-21	34,189.27	14,301.91	48,491.18	2,708,541.06	10	6.25737	0.090284702
187	25-Jul-21	33,849.70	14,113.83	47,963.53	2,674,691.36	10	6.25303	0.089156379
188	25-Aug-21	33,513.26	13,927.82	47,441.08	2,641,178.10	10	6.24872	0.08803927
189	25-Sep-21	33,179.92	13,743.86	46,923.78	2,607,998.18	10	6.24442	0.086933273
190	25-Oct-21	32,849.66	13,561.93	46,411.59	2,575,148.52	10	6.24016	0.085838284
191	25-Nov-21	32,522.45	13,382.00	45,904.45	2,542,626.07	10	6.23591	0.084754202
192	25-Dec-21	32,198.25	13,204.06	45,402.31	2,510,427.82	10	6.23169	0.083680927
193	25-Jan-22	31,877.05	13,028.07	44,905.12	2,478,550.77	10	6.2275	0.082618359
194	25-Feb-22	31,558.81	12,854.03	44,412.84	2,446,991.96	10	6.22333	0.081566399
195	25-Mar-22	31,243.52	12,681.91	43,925.42	2,415,748.44	10	6.21918	0.080524948
196	25-Apr-22	30,931.14	12,511.68	43,442.82	2,384,817.31	10	6.21506	0.07949391
197	25-May-22	30,621.64	12,343.34	42,964.98	2,354,195.67	10	6.21096	0.078473189
198	25-Jun-22	30,315.01	12,176.85	42,491.86	2,323,880.66	10	6.20688	0.077462689
199	25-Jul-22	30,011.21	12,012.20	42,023.41	2,293,869.45	10	6.20283	0.076462315
200	25-Aug-22	29,710.22	11,849.37	41,559.59	2,264,159.23	10	6.1988	0.075471974
201	25-Sep-22	29,412.02	11,688.34	41,100.36	2,234,747.21	10	6.1948	0.074491574
202	25-Oct-22	29,116.58	11,529.09	40,645.66	2,205,630.63	10	6.19081	0.073521021
203	25-Nov-22	28,823.87	11,371.59	40,195.46	2,176,806.76	10	6.18685	0.072560225
204	25-Dec-22	28,533.87	11,215.84	39,749.72	2,148,272.89	10	6.18292	0.071609096
205	25-Jan-23	28,246.57	11,061.82	39,308.38	2,120,026.33	10	6.179	0.070667544
206	25-Feb-23	27,961.92	10,909.49	38,871.41	2,092,064.41	10	6.17511	0.06973548
207	25-Mar-23	27,679.91	10,758.86	38,438.77	2,064,384.50	10	6.17124	0.068812817
208	25-Apr-23	27,400.52	10,609.89	38,010.40	2,036,983.98	10	6.16739	0.067899466
209	25-May-23	27,123.72	10,462.57	37,586.28	2,009,860.26	10	6.16356	0.066995342
210	25-Jun-23	26,849.48	10,316.88	37,166.36	1,983,010.78	10	6.15976	0.066100359
211	25-Jul-23	26,577.80	10,172.81	36,750.60	1,956,432.98	10	6.15598	0.065214433
212	25-Aug-23	26,308.63	10,030.33	36,338.96	1,930,124.35	10	6.15222	0.064337478
213	25-Sep-23	26,041.97	9,889.44	35,931.41	1,904,082.38	10	6.14848	0.063469413
214	25-Oct-23	25,777.78	9,750.11	35,527.89	1,878,304.61	10	6.14476	0.062610154
215	25-Nov-23	25,516.04	9,612.32	35,128.37	1,852,788.56	10	6.14106	0.061759619
216	25-Dec-23	25,256.74	9,476.07	34,732.82	1,827,531.82	10	6.13739	0.060917727
217	25-Jan-24	24,999.86	9,341.33	34,341.19	1,802,531.96	10	6.13374	0.060084399
218	25-Feb-24	24,745.36	9,208.09	33,953.44	1,777,786.61	10	6.1301	0.059259554
219	25-Mar-24	24,493.23	9,076.33	33,569.55	1,753,293.38	10	6.12649	0.058443113
220	25-Apr-24	24,243.44	8,946.03	33,189.47	1,729,049.94	10	6.1229	0.057634998
221	25-May-24	23,995.98	8,817.19	32,813.17	1,705,053.96	10	6.11933	0.056835132
222	25-Jun-24	23,750.83	8,689.78	32,440.61	1,681,303.13	10	6.11578	0.056043438
223	25-Jul-24	23,507.96	8,563.78	32,071.74	1,657,795.17	10	6.11225	0.055259839
224	25-Aug-24	23,267.35	8,439.20	31,706.55	1,634,527.81	10	6.10874	0.05448426
225	25-Sep-24	23,028.99	8,316.00	31,344.99	1,611,498.82	10	6.10525	0.053716627
226	25-Oct-24	22,792.85	8,194.17	30,987.03	1,588,705.97	10	6.10178	0.052956866
227	25-Nov-24	22,558.92	8,073.71	30,632.63	1,566,147.05	10	6.09833	0.052204902
228	25-Dec-24	22,327.16	7,954.59	30,281.75	1,543,819.89	10	6.0949	0.051460663
229	25-Jan-25	22,097.57	7,836.80	29,934.37	1,521,722.32	10	6.09149	0.050724077
230	25-Feb-25	21,870.13	7,720.33	29,590.46	1,499,852.19	10	6.0881	0.049995073
231	25-Mar-25	21,644.81	7,605.16	29,249.97	1,478,207.38	10	6.08473	0.049273579
232	25-Apr-25	21,421.59	7,491.28	28,912.87	1,456,785.79	10	6.08137	0.048559526
233	25-May-25	21,200.47	7,378.67	28,579.14	1,435,585.32	10	6.07804	0.047852844
234	25-Jun-25	20,981.41	7,267.32	28,248.73	1,414,603.92	10	6.07473	0.047153464
235	25-Jul-25	20,764.40	7,157.23	27,921.62	1,393,839.52	10	6.07143	0.046461317
236	25-Aug-25	20,549.42	7,048.36	27,597.78	1,373,290.11	10	6.06816	0.045776337
237	25-Sep-25	20,336.45	6,940.72	27,277.17	1,352,953.66	10	6.0649	0.045098455
238	25-Oct-25	20,125.48	6,834.29	26,959.77	1,332,828.18	10	6.06166	0.044427606
239	25-Nov-25	19,916.48	6,729.05	26,645.53	1,312,911.70	10	6.05844	0.043763723
240	25-Dec-25	19,709.44	6,625.00	26,334.44	1,293,202.25	10	6.05524	0.043106742
241	25-Jan-26	19,504.35	6,522.11	26,026.46	1,273,697.90	10	6.05206	0.042456597
242	25-Feb-26	19,301.18	6,420.39	25,721.56	1,254,396.73	10	6.04889	0.041813224
243	25-Mar-26	19,099.91	6,319.80	25,419.72	1,235,296.82	10	6.04575	0.041176561
244	25-Apr-26	18,900.54	6,220.36	25,120.89	1,216,396.28	10	6.04262	0.040546543
245	25-May-26	18,703.03	6,122.03	24,825.06	1,197,693.25	10	6.03951	0.039923108
246	25-Jun-26	18,507.38	6,024.81	24,532.19	1,179,185.87	10	6.03641	0.039306196
247	25-Jul-26	18,313.57	5,928.69	24,242.26	1,160,872.30	10	6.03334	0.038695743
248	25-Aug-26	18,121.58	5,833.66	23,955.24	1,142,750.72	10	6.03028	0.038091691
249	25-Sep-26	17,931.40	5,739.70	23,671.10	1,124,819.32	10	6.02724	0.037493977
250	25-Oct-26	17,743.00	5,646.80	23,389.80	1,107,076.31	10	6.02422	0.036902544
251	25-Nov-26	17,556.38	5,554.95	23,111.34	1,089,519.93	10	6.02122	0.036317331
252	25-Dec-26	17,371.52	5,464.15	22,835.67	1,072,148.41	10	6.01823	0.03573828
253	25-Jan-27	17,188.40	5,374.37	22,562.77	1,054,960.01	10	6.01526	0.035165334
254	25-Feb-27	17,007.00	5,285.62	22,292.61	1,037,953.01	10	6.0123	0.034598434
255	25-Mar-27	16,827.31	5,197.87	22,025.18	1,021,125.70	10	6.00937	0.034037523
256	25-Apr-27	16,649.32	5,111.11	21,760.43	1,004,476.39	10	6.00645	0.033482546
257	25-May-27	16,473.00	5,025.35	21,498.35	988,003.38	10	6.00354	0.032933446
258	25-Jun-27	16,298.35	4,940.56	21,238.91	971,705.03	10	6.00066	0.032390168
259	25-Jul-27	16,125.35	4,856.73	20,982.08	955,579.68	10	5.99779	0.031852656
260	25-Aug-27	15,953.98	4,773.86	20,727.85	939,625.69	10	5.99493	0.031320856
261	25-Sep-27	15,784.24	4,691.94	20,476.18	923,841.46	10	5.9921	0.030794715
262	25-Oct-27	15,616.09	4,610.95	20,227.04	908,225.36	10	5.98927	0.030274179
263	25-Nov-27	15,449.54	4,530.89	19,980.43	892,775.82	10	5.98647	0.029759194
264	25-Dec-27	15,284.56	4,451.74	19,736.30	877,491.26	10	5.98368	0.029249709
265	25-Jan-28	15,121.15	4,373.50	19,494.64	862,370.11	10	5.98091	0.02874567
266	25-Feb-28	14,959.28	4,296.15	19,255.43	847,410.84	10	5.97815	0.028247028
267	25-Mar-28	14,798.94	4,219.69	19,018.63	832,611.89	10	5.97541	0.02775373
268	25-Apr-28	14,640.13	4,144.11	18,784.23	817,971.77	10	5.97269	0.027265726
269	25-May-28	14,482.82	4,069.39	18,552.21	803,488.95	10	5.96998	0.026782965
270	25-Jun-28	14,327.00	3,995.54	18,322.54	789,161.95	10	5.96728	0.026305398
271	25-Jul-28	14,172.66	3,922.53	18,095.19	774,989.30	10	5.9646	0.025832977
272	25-Aug-28	14,019.78	3,850.37	17,870.15	760,969.51	10	5.96194	0.02536565
273	25-Sep-28	13,868.36	3,779.03	17,647.39	747,101.15	10	5.95929	0.024903372
274	25-Oct-28	13,718.38	3,708.52	17,426.90	733,382.77	10	5.95666	0.024446092
275	25-Nov-28	13,569.82	3,638.83	17,208.65	719,812.96	10	5.95404	0.023993765
276	25-Dec-28	13,422.67	3,569.94	16,992.61	706,390.28	10	5.95144	0.023546343
277	25-Jan-29	13,276.93	3,501.84	16,778.77	693,113.35	10	5.94885	0.023103778
278	25-Feb-29	13,132.57	3,434.54	16,567.11	679,980.78	10	5.94628	0.022666026
279	25-Mar-29	12,989.59	3,368.01	16,357.60	666,991.20	10	5.94372	0.02223304
280	25-Apr-29	12,847.97	3,302.26	16,150.23	654,143.23	10	5.94118	0.021804774
281	25-May-29	12,707.69	3,237.27	15,944.97	641,435.54	10	5.93865	0.021381185
282	25-Jun-29	12,568.76	3,173.04	15,741.80	628,866.77	10	5.93613	0.020962226
283	25-Jul-29	12,431.15	3,109.55	15,540.71	616,435.62	10	5.93363	0.020547854
284	25-Aug-29	12,294.86	3,046.81	15,341.67	604,140.76	10	5.93115	0.020138025
285	25-Sep-29	12,159.87	2,984.80	15,144.66	591,980.89	10	5.92868	0.019732696
286	25-Oct-29	12,026.16	2,923.51	14,949.67	579,954.73	10	5.92622	0.019331824
287	25-Nov-29	11,893.74	2,862.94	14,756.67	568,060.99	10	5.92378	0.018935366
288	25-Dec-29	11,762.58	2,803.07	14,565.65	556,298.41	10	5.92135	0.01854328
289	25-Jan-30	11,632.68	2,743.91	14,376.59	544,665.74	10	5.91893	0.018155525
290	25-Feb-30	11,504.02	2,685.44	14,189.46	533,161.72	10	5.91653	0.017772057
291	25-Mar-30	11,376.59	2,627.66	14,004.25	521,785.14	10	5.91414	0.017392838
292	25-Apr-30	11,250.38	2,570.56	13,820.94	510,534.76	10	5.91177	0.017017825
293	25-May-30	11,125.38	2,514.13	13,639.52	499,409.37	10	5.90941	0.016646979
294	25-Jun-30	11,001.58	2,458.37	13,459.95	488,407.79	10	5.90706	0.01628026
295	25-Jul-30	10,878.97	2,403.26	13,282.24	477,528.82	10	5.90473	0.015917627
296	25-Aug-30	10,757.54	2,348.81	13,106.35	466,771.27	10	5.90241	0.015559042
297	25-Sep-30	10,637.28	2,295.00	12,932.27	456,134.00	10	5.9001	0.015204467
298	25-Oct-30	10,518.16	2,241.83	12,759.99	445,615.83	10	5.89781	0.014853861
299	25-Nov-30	10,400.20	2,189.28	12,589.48	435,215.63	10	5.89553	0.014507188
300	25-Dec-30	10,283.37	2,137.37	12,420.74	424,932.27	10	5.89326	0.014164409
301	25-Jan-31	10,167.66	2,086.07	12,253.73	414,764.60	10	5.89101	0.013825487
302	25-Feb-31	10,053.07	2,035.38	12,088.45	404,711.53	10	5.88877	0.013490384
303	25-Mar-31	9,939.58	1,985.29	11,924.88	394,771.95	10	5.88654	0.013159065
304	25-Apr-31	9,827.19	1,935.81	11,763.00	384,944.76	10	5.88433	0.012831492
305	25-May-31	9,715.88	1,886.91	11,602.79	375,228.87	10	5.88212	0.012507629
306	25-Jun-31	9,605.65	1,838.60	11,444.25	365,623.23	10	5.87993	0.012187441
307	25-Jul-31	9,496.48	1,790.87	11,287.35	356,126.75	10	5.87776	0.011870892
308	25-Aug-31	9,388.36	1,743.71	11,132.07	346,738.38	10	5.87559	0.011557946
309	25-Sep-31	9,281.29	1,697.12	10,978.41	337,457.09	10	5.87344	0.01124857
310	25-Oct-31	9,175.26	1,651.09	10,826.35	328,281.84	10	5.8713	0.010942728
311	25-Nov-31	9,070.25	1,605.62	10,675.87	319,211.59	10	5.86917	0.010640386
312	25-Dec-31	8,966.26	1,560.69	10,526.95	310,245.33	10	5.86705	0.010341511
313	25-Jan-32	8,863.27	1,516.31	10,379.58	301,382.05	10	5.86495	0.010046068
314	25-Feb-32	8,761.29	1,472.47	10,233.76	292,620.77	10	5.86286	0.009754026
315	25-Mar-32	8,660.29	1,429.16	10,089.45	283,960.48	10	5.86078	0.009465349
316	25-Apr-32	8,560.27	1,386.37	9,946.64	275,400.20	10	5.85871	0.009180007
317	25-May-32	8,461.23	1,344.10	9,805.33	266,938.97	10	5.85666	0.008897966
318	25-Jun-32	8,363.15	1,302.35	9,665.50	258,575.82	10	5.85461	0.008619194
319	25-Jul-32	8,266.02	1,261.11	9,527.13	250,309.81	10	5.85258	0.00834366
320	25-Aug-32	8,169.83	1,220.38	9,390.21	242,139.97	10	5.85056	0.008071332
321	25-Sep-32	8,074.58	1,180.14	9,254.73	234,065.39	10	5.84855	0.00780218
322	25-Oct-32	7,980.26	1,140.40	9,120.66	226,085.12	10	5.84656	0.007536171
323	25-Nov-32	7,886.86	1,101.14	8,988.00	218,198.26	10	5.84457	0.007273275
324	25-Dec-32	7,794.37	1,062.37	8,856.74	210,403.89	10	5.8426	0.007013463
325	25-Jan-33	7,702.78	1,024.08	8,726.86	202,701.11	10	5.84063	0.006756704
326	25-Feb-33	7,612.09	986.26	8,598.35	195,089.02	10	5.83868	0.006502967
327	25-Mar-33	7,522.28	948.9	8,471.18	187,566.74	10	5.83674	0.006252225
328	25-Apr-33	7,433.35	912.01	8,345.36	180,133.39	10	5.83481	0.006004446
329	25-May-33	7,345.29	875.58	8,220.87	172,788.10	10	5.8329	0.005759603
330	25-Jun-33	7,258.09	839.6	8,097.70	165,530.01	10	5.83099	0.005517667
331	25-Jul-33	7,171.75	804.08	7,975.82	158,358.26	10	5.8291	0.005278609
332	25-Aug-33	7,086.25	768.99	7,855.24	151,272.01	10	5.82721	0.0050424
333	25-Sep-33	7,001.59	734.34	7,735.93	144,270.43	10	5.82534	0.004809014
334	25-Oct-33	6,917.76	700.13	7,617.88	137,352.67	10	5.82348	0.004578422
335	25-Nov-33	6,834.75	666.35	7,501.09	130,517.93	10	5.82162	0.004350598
336	25-Dec-33	6,752.56	632.99	7,385.54	123,765.37	10	5.81978	0.004125512
337	25-Jan-34	6,671.17	600.05	7,271.22	117,094.20	10	5.81795	0.00390314
338	25-Feb-34	6,590.59	567.53	7,158.12	110,503.61	10	5.81613	0.003683454
339	25-Mar-34	6,510.80	535.42	7,046.22	103,992.81	10	5.81433	0.003466427
340	25-Apr-34	6,431.79	503.72	6,935.51	97,561.01	10	5.81253	0.003252034
341	25-May-34	6,353.57	472.42	6,825.99	91,207.45	10	5.81074	0.003040248
342	25-Jun-34	6,276.12	441.52	6,717.63	84,931.33	10	5.80897	0.002831044
343	25-Jul-34	6,199.43	411.01	6,610.44	78,731.90	10	5.8072	0.002624397
344	25-Aug-34	6,123.49	380.89	6,504.39	72,608.41	10	5.80545	0.00242028
345	25-Sep-34	6,048.31	351.16	6,399.48	66,560.10	10	5.8037	0.00221867
346	25-Oct-34	5,973.87	321.82	6,295.69	60,586.22	10	5.80197	0.002019541
347	25-Nov-34	5,900.17	292.85	6,193.02	54,686.05	10	5.80025	0.001822868
348	25-Dec-34	5,827.20	264.25	6,091.45	48,858.85	10	5.79855	0.001628628
349	25-Jan-35	5,754.95	236.02	5,990.97	43,103.90	10	5.79685	0.001436797
350	25-Feb-35	5,683.42	208.16	5,891.58	37,420.48	10	5.79517	0.001247349
351	25-Mar-35	5,612.60	180.66	5,793.26	31,807.88	10	5.7935	0.001060263
352	25-Apr-35	5,542.48	153.52	5,696.00	26,265.40	10	5.79186	0.000875513
353	25-May-35	5,473.06	126.74	5,599.79	20,792.35	10	5.79023	0.000693078
354	25-Jun-35	5,404.33	100.3	5,504.63	15,388.02	10	5.78864	0.000512934
355	25-Jul-35	5,153.67	74.21	5,227.88	10,234.35	10	5.78711	0.000341145
356	25-Aug-35	5,088.66	49.34	5,138.00	5,145.69	10	5.78559	0.000171523
357	25-Sep-35	4,125.95	24.8	4,150.75	1,019.74	10	5.78432	3.39913E-05
358	25-Oct-35	1,019.74	4.91	1,024.65	0	10	5.78269	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	17,290,965.65	47,290,965.65
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	301,504.53	121,000.00	422,504.53	29,698,495.47	4.84	4.84	0.989949849
2	25-Feb-06	299,330.11	247,461.81	546,791.91	29,399,165.36	10	9.99896	0.979972179
3	25-Mar-06	297,170.83	244,821.26	541,992.09	29,101,994.54	10	9.99299	0.970066485
4	25-Apr-06	295,026.59	242,083.19	537,109.78	28,806,967.95	10	9.98213	0.960232265
5	25-May-06	292,897.29	239,248.68	532,145.97	28,514,070.65	10	9.96628	0.950469022
6	25-Jun-06	290,782.83	236,320.09	527,102.92	28,223,287.82	10	9.94541	0.940776261
7	25-Jul-06	288,683.10	233,300.03	521,983.12	27,934,604.73	10	9.91947	0.931153491
8	25-Aug-06	286,597.99	230,195.03	516,793.01	27,648,006.74	10	9.8886	0.921600225
9	25-Sep-06	284,527.41	227,008.06	511,535.47	27,363,479.33	10	9.85278	0.912115978
10	25-Oct-06	282,471.25	223,759.98	506,231.24	27,081,008.08	10	9.81279	0.902700269
11	25-Nov-06	280,429.42	220,453.60	500,883.02	26,800,578.66	10	9.76863	0.893352622
12	25-Dec-06	278,401.81	217,186.84	495,588.65	26,522,176.85	10	9.72457	0.884072562
13	25-Jan-07	276,388.33	213,959.18	490,347.51	26,245,788.52	10	9.68062	0.874859617
14	25-Feb-07	274,388.87	210,770.13	485,159.00	25,971,399.65	10	9.63675	0.865713322
15	25-Mar-07	272,403.34	207,619.19	480,022.53	25,698,996.31	10	9.59298	0.85663321
16	25-Apr-07	270,431.64	204,505.85	474,937.50	25,428,564.66	10	9.54928	0.847618822
17	25-May-07	268,473.68	201,429.65	469,903.33	25,160,090.98	10	9.50567	0.838669699
18	25-Jun-07	266,529.36	198,390.10	464,919.46	24,893,561.62	10	9.46213	0.829785387
19	25-Jul-07	264,598.58	195,386.72	459,985.31	24,628,963.04	10	9.41866	0.820965435
20	25-Aug-07	262,681.25	192,419.06	455,100.31	24,366,281.79	10	9.37526	0.812209393
21	25-Sep-07	260,777.28	189,486.65	450,263.93	24,105,504.51	10	9.33191	0.803516817
22	25-Oct-07	258,886.57	186,589.05	445,475.61	23,846,617.94	10	9.28862	0.794887265
23	25-Nov-07	257,009.03	183,725.79	440,734.82	23,589,608.91	10	9.24538	0.786320297
24	25-Dec-07	255,144.57	180,896.45	436,041.02	23,334,464.34	10	9.20218	0.777815478
25	25-Jan-08	253,293.09	178,100.59	431,393.68	23,081,171.25	10	9.15902	0.769372375
26	25-Feb-08	251,454.51	175,337.78	426,792.30	22,829,716.74	10	9.11589	0.760990558
27	25-Mar-08	249,628.74	172,607.60	422,236.34	22,580,088.00	10	9.07279	0.7526696
28	25-Apr-08	247,815.69	169,909.63	417,725.32	22,332,272.31	10	9.02971	0.744409077
29	25-May-08	246,015.26	167,243.46	413,258.72	22,086,257.05	10	8.98664	0.736208568
30	25-Jun-08	244,227.37	164,608.68	408,836.05	21,842,029.68	10	8.94359	0.728067656
31	25-Jul-08	242,451.94	162,004.90	404,456.84	21,599,577.74	10	8.90054	0.719985925
32	25-Aug-08	240,688.87	159,431.71	400,120.58	21,358,888.87	10	8.85749	0.711962962
33	25-Sep-08	238,938.08	156,888.73	395,826.82	21,119,950.79	10	8.81443	0.70399836
34	25-Oct-08	237,199.49	154,375.58	391,575.07	20,882,751.30	10	8.77136	0.69609171
35	25-Nov-08	235,473.00	151,891.88	387,364.88	20,647,278.29	10	8.72827	0.68824261
36	25-Dec-08	233,758.54	149,437.24	383,195.79	20,413,519.75	10	8.68515	0.680450658
37	25-Jan-09	232,056.02	147,011.32	379,067.34	20,181,463.73	10	8.642	0.672715458
38	25-Feb-09	230,365.35	144,613.73	374,979.08	19,951,098.38	10	8.59881	0.665036613
39	25-Mar-09	228,686.46	142,244.12	370,930.58	19,722,411.91	10	8.55557	0.65741373
40	25-Apr-09	227,019.26	139,902.14	366,921.40	19,495,392.65	10	8.51227	0.649846422
41	25-May-09	225,363.68	137,587.44	362,951.11	19,270,028.97	10	8.46892	0.642334299
42	25-Jun-09	223,719.62	135,299.67	359,019.28	19,046,309.36	10	8.4255	0.634876979
43	25-Jul-09	222,087.00	133,038.49	355,125.50	18,824,222.35	10	8.382	0.627474078
44	25-Aug-09	220,465.76	130,803.58	351,269.34	18,603,756.59	10	8.33842	0.62012522
45	25-Sep-09	218,855.81	128,594.59	347,450.40	18,384,900.79	10	8.29475	0.612830026
46	25-Oct-09	217,257.06	126,411.20	343,668.27	18,167,643.72	10	8.25098	0.605588124
47	25-Nov-09	215,669.45	124,253.10	339,922.55	17,951,974.27	10	8.2071	0.598399142
48	25-Dec-09	214,092.89	122,119.95	336,212.85	17,737,881.38	10	8.16311	0.591262713
49	25-Jan-10	212,527.31	120,011.46	332,538.77	17,525,354.06	10	8.11899	0.584178469
50	25-Feb-10	210,972.63	117,927.31	328,899.94	17,314,381.43	10	8.07475	0.577146048
51	25-Mar-10	209,428.78	115,867.19	325,295.97	17,104,952.65	10	8.03035	0.570165088
52	25-Apr-10	207,895.67	113,830.81	321,726.48	16,897,056.99	10	7.98581	0.563235233
53	25-May-10	206,373.23	111,817.86	318,191.10	16,690,683.75	10	7.94111	0.556356125
54	25-Jun-10	204,861.40	109,828.07	314,689.46	16,485,822.36	10	7.89624	0.549527412
55	25-Jul-10	203,360.08	107,861.13	311,221.21	16,282,462.28	10	7.85119	0.542748743
56	25-Aug-10	201,869.22	105,916.76	307,785.98	16,080,593.06	10	7.80595	0.536019769
57	25-Sep-10	200,388.74	103,994.68	304,383.42	15,880,204.32	10	7.76051	0.529340144
58	25-Oct-10	198,918.56	102,094.62	301,013.18	15,681,285.76	10	7.71486	0.522709525
59	25-Nov-10	197,458.61	100,216.29	297,674.91	15,483,827.15	10	7.66899	0.516127572
60	25-Dec-10	196,008.83	98,359.44	294,368.27	15,287,818.32	10	7.62288	0.509593944
61	25-Jan-11	166,486.57	96,523.79	263,010.36	15,121,331.75	10	7.57653	0.504044392
62	25-Feb-11	165,096.52	95,022.37	260,118.89	14,956,235.22	10	7.54079	0.498541174
63	25-Mar-11	163,716.32	93,540.64	257,256.96	14,792,518.90	10	7.50515	0.493083963
64	25-Apr-11	162,345.90	92,078.35	254,424.25	14,630,173.00	10	7.46959	0.487672433
65	25-May-11	160,985.20	90,635.26	251,620.45	14,469,187.80	10	7.43411	0.48230626
66	25-Jun-11	159,634.14	89,211.12	248,845.25	14,309,553.66	10	7.39871	0.476985122
67	25-Jul-11	158,292.65	87,805.68	246,098.33	14,151,261.02	10	7.36339	0.471708701
68	25-Aug-11	156,960.67	86,418.72	243,379.39	13,994,300.34	10	7.32814	0.466476678
69	25-Sep-11	155,638.14	85,050.00	240,688.13	13,838,662.21	10	7.29297	0.46128874
70	25-Oct-11	154,324.98	83,699.27	238,024.25	13,684,337.23	10	7.25786	0.456144574
71	25-Nov-11	153,021.13	82,366.32	235,387.45	13,531,316.10	10	7.22283	0.45104387
72	25-Dec-11	151,726.52	81,050.92	232,777.44	13,379,589.58	10	7.18785	0.445986319
73	25-Jan-12	144,526.56	79,752.84	224,279.39	13,235,063.03	10	7.15294	0.441168768
74	25-Feb-12	143,295.68	78,544.30	221,839.99	13,091,767.34	10	7.12147	0.436392245
75	25-Mar-12	142,073.75	77,351.84	219,425.59	12,949,693.59	10	7.09012	0.431656453
76	25-Apr-12	140,860.70	76,175.25	217,035.95	12,808,832.90	10	7.05888	0.426961097
77	25-May-12	139,656.46	75,014.31	214,670.77	12,669,176.44	10	7.02774	0.422305881
78	25-Jun-12	138,460.98	73,868.83	212,329.80	12,530,715.46	10	6.99671	0.417690515
79	25-Jul-12	137,274.18	72,738.60	210,012.78	12,393,441.28	10	6.96579	0.413114709
80	25-Aug-12	136,096.02	71,623.42	207,719.44	12,257,345.26	10	6.93497	0.408578175
81	25-Sep-12	134,926.43	70,523.11	205,449.53	12,122,418.84	10	6.90425	0.404080628
82	25-Oct-12	133,765.34	69,437.46	203,202.80	11,988,653.50	10	6.87362	0.399621783
83	25-Nov-12	132,612.70	68,366.29	200,978.99	11,856,040.79	10	6.8431	0.39520136
84	25-Dec-12	131,468.45	67,309.41	198,777.87	11,724,572.34	10	6.81267	0.390819078
85	25-Jan-13	119,260.05	66,266.64	185,526.69	11,605,312.29	10	6.78233	0.386843743
86	25-Feb-13	118,243.85	65,369.33	183,613.18	11,487,068.44	10	6.75925	0.382902281
87	25-Mar-13	117,235.32	64,483.77	181,719.10	11,369,833.12	10	6.73632	0.378994437
88	25-Apr-13	116,234.42	63,609.81	179,844.23	11,253,598.70	10	6.71354	0.375119957
89	25-May-13	115,241.09	62,747.28	177,988.37	11,138,357.61	10	6.6909	0.371278587
90	25-Jun-13	114,255.27	61,896.04	176,151.31	11,024,102.34	10	6.66842	0.367470078
91	25-Jul-13	113,276.91	61,055.93	174,332.84	10,910,825.42	10	6.64608	0.363694181
92	25-Aug-13	112,305.96	60,226.80	172,532.76	10,798,519.46	10	6.62389	0.359950649
93	25-Sep-13	111,342.36	59,408.50	170,750.86	10,687,177.10	10	6.60185	0.356239237
94	25-Oct-13	110,386.06	58,600.90	168,986.96	10,576,791.04	10	6.57995	0.352559701
95	25-Nov-13	109,437.01	57,803.84	167,240.85	10,467,354.04	10	6.55819	0.348911801
96	25-Dec-13	108,495.14	57,017.19	165,512.34	10,358,858.89	10	6.53657	0.345295296
97	25-Jan-14	97,455.66	56,240.81	153,696.47	10,261,403.23	10	6.5151	0.342046774
98	25-Feb-14	96,660.09	55,589.11	152,249.19	10,164,743.14	10	6.50076	0.338824771
99	25-Mar-14	95,870.56	54,945.13	150,815.69	10,068,872.58	10	6.48655	0.335629086
100	25-Apr-14	95,087.03	54,308.77	149,395.80	9,973,785.55	10	6.47247	0.332459518
101	25-May-14	94,309.46	53,679.93	147,989.40	9,879,476.08	10	6.45852	0.329315869
102	25-Jun-14	93,537.81	53,058.52	146,596.33	9,785,938.28	10	6.4447	0.326197943
103	25-Jul-14	92,772.02	52,444.43	145,216.45	9,693,166.26	10	6.43099	0.323105542
104	25-Aug-14	92,012.06	51,837.58	143,849.64	9,601,154.20	10	6.41742	0.320038473
105	25-Sep-14	91,257.88	51,237.86	142,495.74	9,509,896.32	10	6.40396	0.316996544
106	25-Oct-14	90,509.45	50,645.19	141,154.64	9,419,386.87	10	6.39063	0.313979562
107	25-Nov-14	89,766.71	50,059.48	139,826.18	9,329,620.16	10	6.37742	0.310987339
108	25-Dec-14	89,029.63	49,480.62	138,510.25	9,240,590.53	10	6.36433	0.308019684
109	25-Jan-15	79,251.17	48,908.55	128,159.71	9,161,339.37	10	6.35135	0.305377979
110	25-Feb-15	78,669.34	48,439.96	127,109.30	9,082,670.03	10	6.34492	0.302755668
111	25-Mar-15	78,091.61	47,975.67	126,067.28	9,004,578.42	10	6.33853	0.300152614
112	25-Apr-15	77,517.95	47,515.63	125,033.58	8,927,060.47	10	6.3322	0.297568682
113	25-May-15	76,948.34	47,059.79	124,008.13	8,850,112.13	10	6.32591	0.295003738
114	25-Jun-15	76,382.74	46,608.11	122,990.85	8,773,729.38	10	6.31966	0.292457646
115	25-Jul-15	76,518.52	46,160.55	122,679.07	8,697,210.86	10	6.31347	0.289907029
116	25-Aug-15	75,954.41	45,713.42	121,667.83	8,621,256.45	10	6.30732	0.287375215
117	25-Sep-15	78,641.00	45,270.37	123,911.37	8,542,615.45	10	6.30122	0.284753848
118	25-Oct-15	78,055.54	44,814.35	122,869.89	8,464,559.91	10	6.29517	0.282151997
119	25-Nov-15	77,474.23	44,362.51	121,836.74	8,387,085.68	10	6.28916	0.279569523
120	25-Dec-15	76,897.03	43,914.81	120,811.85	8,310,188.65	10	6.2832	0.277006288
121	25-Jan-16	76,323.92	43,471.22	119,795.14	8,233,864.73	10	6.27729	0.274462158
122	25-Feb-16	75,754.86	43,031.68	118,786.54	8,158,109.87	10	6.27142	0.271936996
123	25-Mar-16	75,189.83	42,596.17	117,786.00	8,082,920.04	10	6.26559	0.269430668
124	25-Apr-16	74,628.80	42,164.63	116,793.43	8,008,291.24	10	6.25981	0.266943041
125	25-May-16	74,071.75	41,737.04	115,808.78	7,934,219.50	10	6.25407	0.264473983
126	25-Jun-16	73,518.63	41,313.34	114,831.97	7,860,700.86	10	6.24838	0.262023362
127	25-Jul-16	72,969.44	40,893.51	113,862.94	7,787,731.43	10	6.24273	0.259591048
128	25-Aug-16	72,424.13	40,477.50	112,901.63	7,715,307.29	10	6.23712	0.25717691
129	25-Sep-16	71,882.69	40,065.27	111,947.96	7,643,424.61	10	6.23155	0.25478082
130	25-Oct-16	71,345.08	39,656.80	111,001.88	7,572,079.53	10	6.22603	0.252402651
131	25-Nov-16	70,811.28	39,252.04	110,063.32	7,501,268.24	10	6.22054	0.250042275
132	25-Dec-16	70,281.26	38,850.95	109,132.21	7,430,986.98	10	6.2151	0.247699566
133	25-Jan-17	69,755.00	38,453.50	108,208.51	7,361,231.98	10	6.2097	0.245374399
134	25-Feb-17	69,232.47	38,059.66	107,292.13	7,291,999.50	10	6.20434	0.24306665
135	25-Mar-17	68,713.65	37,669.38	106,383.03	7,223,285.86	10	6.19902	0.240776195
136	25-Apr-17	68,198.50	37,282.64	105,481.14	7,155,087.36	10	6.19374	0.238502912
137	25-May-17	67,687.00	36,899.40	104,586.40	7,087,400.36	10	6.1885	0.236246679
138	25-Jun-17	67,179.13	36,519.62	103,698.75	7,020,221.23	10	6.1833	0.234007374
139	25-Jul-17	66,674.86	36,143.27	102,818.13	6,953,546.37	10	6.17814	0.231784879
140	25-Aug-17	66,174.17	35,770.32	101,944.49	6,887,372.20	10	6.17302	0.229579073
141	25-Sep-17	65,677.03	35,400.74	101,077.76	6,821,695.17	10	6.16794	0.227389839
142	25-Oct-17	65,183.41	35,034.49	100,217.90	6,756,511.76	10	6.16289	0.225217059
143	25-Nov-17	64,693.30	34,671.53	99,364.83	6,691,818.46	10	6.15789	0.223060615
144	25-Dec-17	64,206.66	34,311.85	98,518.51	6,627,611.80	10	6.15292	0.220920393
145	25-Jan-18	63,723.48	33,955.40	97,678.88	6,563,888.32	10	6.14799	0.218796277
146	25-Feb-18	63,243.73	33,602.15	96,845.88	6,500,644.59	10	6.14309	0.216688153
147	25-Mar-18	62,767.38	33,252.08	96,019.47	6,437,877.20	10	6.13824	0.214595907
148	25-Apr-18	62,294.42	32,905.16	95,199.57	6,375,582.78	10	6.13342	0.212519426
149	25-May-18	61,824.81	32,561.34	94,386.15	6,313,757.97	10	6.12863	0.210458599
150	25-Jun-18	61,358.54	32,220.61	93,579.15	6,252,399.44	10	6.12389	0.208413315
151	25-Jul-18	60,895.58	31,882.93	92,778.51	6,191,503.86	10	6.11917	0.206383462
152	25-Aug-18	60,435.90	31,548.28	91,984.18	6,131,067.96	10	6.1145	0.204368932
153	25-Sep-18	59,979.49	31,216.63	91,196.12	6,071,088.47	10	6.10986	0.202369616
154	25-Oct-18	59,526.33	30,887.94	90,414.26	6,011,562.14	10	6.10525	0.200385405
155	25-Nov-18	59,076.38	30,562.18	89,638.56	5,952,485.76	10	6.10068	0.198416192
156	25-Dec-18	58,629.63	30,239.34	88,868.97	5,893,856.13	10	6.09614	0.196461871
157	25-Jan-19	58,186.06	29,919.38	88,105.44	5,835,670.07	10	6.09164	0.194522336
158	25-Feb-19	57,745.64	29,602.28	87,347.92	5,777,924.44	10	6.08717	0.192597481
159	25-Mar-19	57,308.35	29,288.01	86,596.35	5,720,616.09	10	6.08274	0.190687203
160	25-Apr-19	56,874.16	28,976.53	85,850.70	5,663,741.93	10	6.07834	0.188791398
161	25-May-19	56,443.07	28,667.83	85,110.90	5,607,298.86	10	6.07397	0.186909962
162	25-Jun-19	56,015.04	28,361.88	84,376.93	5,551,283.82	10	6.06964	0.185042794
163	25-Jul-19	55,590.06	28,058.66	83,648.71	5,495,693.76	10	6.06533	0.183189792
164	25-Aug-19	55,168.10	27,758.13	82,926.22	5,440,525.66	10	6.06106	0.181350855
165	25-Sep-19	54,749.14	27,460.27	82,209.41	5,385,776.53	10	6.05683	0.179525884
166	25-Oct-19	54,333.16	27,165.06	81,498.21	5,331,443.37	10	6.05262	0.177714779
167	25-Nov-19	53,920.14	26,872.47	80,792.61	5,277,523.23	10	6.04845	0.175917441
168	25-Dec-19	53,510.06	26,582.47	80,092.53	5,224,013.17	10	6.04431	0.174133772
169	25-Jan-20	53,102.90	26,295.05	79,397.95	5,170,910.27	10	6.0402	0.172363676
170	25-Feb-20	52,698.64	26,010.18	78,708.82	5,118,211.63	10	6.03612	0.170607054
171	25-Mar-20	52,297.26	25,727.83	78,025.09	5,065,914.37	10	6.03207	0.168863812
172	25-Apr-20	51,898.73	25,447.98	77,346.72	5,014,015.63	10	6.02805	0.167133854
173	25-May-20	51,503.05	25,170.61	76,673.66	4,962,512.59	10	6.02406	0.165417086
174	25-Jun-20	51,110.18	24,895.70	76,005.88	4,911,402.41	10	6.0201	0.163713414
175	25-Jul-20	50,720.11	24,623.21	75,343.32	4,860,682.30	10	6.01618	0.162022743
176	25-Aug-20	50,332.82	24,353.14	74,685.96	4,810,349.48	10	6.01228	0.160344983
177	25-Sep-20	49,948.29	24,085.45	74,033.74	4,760,401.19	10	6.00841	0.15868004
178	25-Oct-20	49,566.50	23,820.13	73,386.63	4,710,834.69	10	6.00457	0.157027823
179	25-Nov-20	49,187.43	23,557.15	72,744.58	4,661,647.25	10	6.00076	0.155388242
180	25-Dec-20	48,811.07	23,296.49	72,107.56	4,612,836.19	10	5.99698	0.153761206
181	25-Jan-21	48,437.38	23,038.13	71,475.51	4,564,398.80	10	5.99322	0.152146627
182	25-Feb-21	48,066.37	22,782.05	70,848.42	4,516,332.43	10	5.9895	0.150544414
183	25-Mar-21	47,698.00	22,528.22	70,226.22	4,468,634.44	10	5.9858	0.148954481
184	25-Apr-21	47,332.25	22,276.64	69,608.89	4,421,302.18	10	5.98213	0.147376739
185	25-May-21	46,969.12	22,027.26	68,996.38	4,374,333.07	10	5.97849	0.145811102
186	25-Jun-21	46,608.57	21,780.09	68,388.66	4,327,724.49	10	5.97488	0.144257483
187	25-Jul-21	46,250.60	21,535.09	67,785.69	4,281,473.89	10	5.97129	0.142715796
188	25-Aug-21	45,895.19	21,292.24	67,187.43	4,235,578.70	10	5.96773	0.141185957
189	25-Sep-21	45,542.31	21,051.53	66,593.84	4,190,036.39	10	5.9642	0.13966788
190	25-Oct-21	45,191.95	20,812.94	66,004.89	4,144,844.44	10	5.96069	0.138161481
191	25-Nov-21	44,844.09	20,576.44	65,420.53	4,100,000.35	10	5.95721	0.136666678
192	25-Dec-21	44,498.72	20,342.02	64,840.74	4,055,501.63	10	5.95376	0.135183388
193	25-Jan-22	44,155.81	20,109.66	64,265.47	4,011,345.81	10	5.95033	0.133711527
194	25-Feb-22	43,815.36	19,879.34	63,694.70	3,967,530.46	10	5.94693	0.132251015
195	25-Mar-22	43,477.33	19,651.04	63,128.37	3,924,053.12	10	5.94356	0.130801771
196	25-Apr-22	43,141.72	19,424.75	62,566.47	3,880,911.40	10	5.94021	0.129363713
197	25-May-22	42,808.51	19,200.43	62,008.95	3,838,102.89	10	5.93688	0.127936763
198	25-Jun-22	42,477.69	18,978.09	61,455.78	3,795,625.20	10	5.93358	0.12652084
199	25-Jul-22	42,149.22	18,757.70	60,906.92	3,753,475.98	10	5.93031	0.125115866
200	25-Aug-22	41,823.11	18,539.23	60,362.34	3,711,652.87	10	5.92706	0.123721762
201	25-Sep-22	41,499.33	18,322.68	59,822.01	3,670,153.54	10	5.92384	0.122338451
202	25-Oct-22	41,177.86	18,108.03	59,285.89	3,628,975.68	10	5.92063	0.120965856
203	25-Nov-22	40,858.69	17,895.26	58,753.95	3,588,116.98	10	5.91746	0.119603899
204	25-Dec-22	40,541.81	17,684.35	58,226.16	3,547,575.17	10	5.91431	0.118252506
205	25-Jan-23	40,227.20	17,475.28	57,702.48	3,507,347.97	10	5.91118	0.116911599
206	25-Feb-23	39,914.83	17,268.05	57,182.88	3,467,433.14	10	5.90807	0.115581105
207	25-Mar-23	39,604.71	17,062.63	56,667.34	3,427,828.43	10	5.90499	0.114260948
208	25-Apr-23	39,296.80	16,859.00	56,155.80	3,388,531.63	10	5.90193	0.112951054
209	25-May-23	38,991.10	16,657.16	55,648.26	3,349,540.54	10	5.8989	0.111651351
210	25-Jun-23	38,687.59	16,457.08	55,144.67	3,310,852.95	10	5.89588	0.110361765
211	25-Jul-23	38,386.25	16,258.75	54,645.00	3,272,466.70	10	5.89289	0.109082223
212	25-Aug-23	38,087.07	16,062.15	54,149.22	3,234,379.64	10	5.88993	0.107812655
213	25-Sep-23	37,790.03	15,867.28	53,657.31	3,196,589.60	10	5.88698	0.106552987
214	25-Oct-23	37,495.13	15,674.10	53,169.23	3,159,094.48	10	5.88406	0.105303149
215	25-Nov-23	37,202.33	15,482.61	52,684.94	3,121,892.14	10	5.88116	0.104063071
216	25-Dec-23	36,911.64	15,292.80	52,204.44	3,084,980.50	10	5.87828	0.102832683
217	25-Jan-24	36,623.03	15,104.64	51,727.67	3,048,357.47	10	5.87542	0.101611916
218	25-Feb-24	36,336.49	14,918.12	51,254.61	3,012,020.98	10	5.87259	0.100400699
219	25-Mar-24	36,052.01	14,733.23	50,785.24	2,975,968.97	10	5.86977	0.099198966
220	25-Apr-24	35,769.56	14,549.96	50,319.53	2,940,199.41	10	5.86698	0.098006647
221	25-May-24	35,489.15	14,368.29	49,857.44	2,904,710.26	10	5.86421	0.096823675
222	25-Jun-24	35,210.74	14,188.20	49,398.94	2,869,499.52	10	5.86146	0.095649984
223	25-Jul-24	34,934.34	14,009.68	48,944.02	2,834,565.18	10	5.85873	0.094485506
224	25-Aug-24	34,659.92	13,832.73	48,492.64	2,799,905.26	10	5.85602	0.093330175
225	25-Sep-24	34,387.47	13,657.31	48,044.78	2,765,517.79	10	5.85333	0.092183926
226	25-Oct-24	34,116.97	13,483.43	47,600.40	2,731,400.82	10	5.85066	0.091046694
227	25-Nov-24	33,848.42	13,311.06	47,159.48	2,697,552.39	10	5.84801	0.089918413
228	25-Dec-24	33,581.80	13,140.20	46,722.00	2,663,970.59	10	5.84539	0.08879902
229	25-Jan-25	33,317.10	12,970.82	46,287.92	2,630,653.49	10	5.84278	0.08768845
230	25-Feb-25	33,054.29	12,802.93	45,857.22	2,597,599.20	10	5.84019	0.08658664
231	25-Mar-25	32,793.38	12,636.50	45,429.88	2,564,805.82	10	5.83762	0.085493527
232	25-Apr-25	32,534.34	12,471.52	45,005.86	2,532,271.48	10	5.83507	0.084409049
233	25-May-25	32,277.17	12,307.98	44,585.15	2,499,994.31	10	5.83254	0.083333144
234	25-Jun-25	32,021.84	12,145.87	44,167.71	2,467,972.46	10	5.83003	0.082265749
235	25-Jul-25	31,768.36	11,985.17	43,753.52	2,436,204.11	10	5.82754	0.081206804
236	25-Aug-25	31,516.69	11,825.87	43,342.56	2,404,687.42	10	5.82506	0.080156247
237	25-Sep-25	31,266.84	11,667.96	42,934.80	2,373,420.58	10	5.82261	0.079114019
238	25-Oct-25	31,018.78	11,511.43	42,530.21	2,342,401.80	10	5.82017	0.07808006
239	25-Nov-25	30,772.51	11,356.26	42,128.78	2,311,629.28	10	5.81775	0.077054309
240	25-Dec-25	30,528.02	11,202.45	41,730.47	2,281,101.26	10	5.81535	0.076036709
241	25-Jan-26	30,285.28	11,049.98	41,335.27	2,250,815.98	10	5.81297	0.075027199
242	25-Feb-26	30,044.30	10,898.84	40,943.14	2,220,771.68	10	5.81061	0.074025723
243	25-Mar-26	29,805.05	10,749.02	40,554.07	2,190,966.63	10	5.80826	0.073032221
244	25-Apr-26	29,567.52	10,600.51	40,168.03	2,161,399.11	10	5.80594	0.072046637
245	25-May-26	29,331.71	10,453.29	39,785.00	2,132,067.40	10	5.80363	0.071068913
246	25-Jun-26	29,097.60	10,307.36	39,404.96	2,102,969.81	10	5.80133	0.070098994
247	25-Jul-26	28,865.17	10,162.70	39,027.87	2,074,104.63	10	5.79906	0.069136821
248	25-Aug-26	28,634.42	10,019.30	38,653.73	2,045,470.21	10	5.7968	0.06818234
249	25-Sep-26	28,405.34	9,877.16	38,282.50	2,017,064.88	10	5.79456	0.067235496
250	25-Oct-26	28,177.91	9,736.26	37,914.16	1,988,886.97	10	5.79233	0.066296232
251	25-Nov-26	27,952.12	9,596.59	37,548.70	1,960,934.85	10	5.79012	0.065364495
252	25-Dec-26	27,727.96	9,458.13	37,186.09	1,933,206.90	10	5.78793	0.06444023
253	25-Jan-27	27,505.41	9,320.89	36,826.30	1,905,701.48	10	5.78576	0.063523383
254	25-Feb-27	27,284.48	9,184.85	36,469.33	1,878,417.01	10	5.7836	0.0626139
255	25-Mar-27	27,065.14	9049.99	36,115.13	1,851,351.87	10	5.78146	0.061711729
256	25-Apr-27	26,847.38	8916.32	35,763.70	1,824,504.48	10	5.77933	0.060816816
257	25-May-27	26,631.20	8783.81	35,415.01	1,797,873.28	10	5.77722	0.059929109
258	25-Jun-27	26,416.58	8652.46	35,069.05	1,771,456.69	10	5.77513	0.059048556
259	25-Jul-27	26,203.52	8522.26	34,725.78	1,745,253.18	10	5.77305	0.058175106
260	25-Aug-27	25,991.99	8393.2	34,385.19	1,719,261.19	10	5.77099	0.057308706
261	25-Sep-27	25,781.99	8265.27	34,047.26	1,693,479.19	10	5.76894	0.056449306
262	25-Oct-27	25,573.52	8138.46	33,711.97	1,667,905.68	10	5.76691	0.055596856
263	25-Nov-27	25,366.55	8012.75	33,379.30	1,642,539.13	10	5.7649	0.054751304
264	25-Dec-27	25,161.07	7888.15	33,049.23	1,617,378.06	10	5.7629	0.053912602
265	25-Jan-28	24,957.09	7764.64	32,721.73	1,592,420.97	10	5.76091	0.053080699
266	25-Feb-28	24,754.58	7642.22	32,396.80	1,567,666.39	10	5.75894	0.052255546
267	25-Mar-28	24,553.54	7520.86	32,074.40	1,543,112.85	10	5.75699	0.051437095
268	25-Apr-28	24,353.95	7400.57	31,754.52	1,518,758.90	10	5.75505	0.050625297
269	25-May-28	24,155.81	7281.33	31,437.15	1,494,603.08	10	5.75312	0.049820103
270	25-Jun-28	23,959.11	7163.14	31,122.26	1,470,643.97	10	5.75121	0.049021466
271	25-Jul-28	23,763.83	7045.99	30,809.82	1,446,880.14	10	5.74931	0.048229338
272	25-Aug-28	23,569.97	6929.87	30,499.84	1,423,310.17	10	5.74743	0.047443672
273	25-Sep-28	23,377.52	6814.76	30,192.28	1,399,932.65	10	5.74556	0.046664422
274	25-Oct-28	23,186.45	6700.67	29,887.12	1,376,746.20	10	5.74371	0.04589154
275	25-Nov-28	22,996.78	6587.58	29,584.36	1,353,749.42	10	5.74187	0.045124981
276	25-Dec-28	22,808.48	6475.48	29,283.96	1,330,940.93	10	5.74004	0.044364698
277	25-Jan-29	22,621.55	6364.37	28,985.92	1,308,319.38	10	5.73823	0.043610646
278	25-Feb-29	22,435.98	6254.23	28,690.21	1,285,883.41	10	5.73643	0.04286278
279	25-Mar-29	22,251.75	6145.07	28,396.82	1,263,631.66	10	5.73464	0.042121055
280	25-Apr-29	22,068.86	6036.86	28,105.72	1,241,562.80	10	5.73287	0.041385427
281	25-May-29	21,887.30	5929.61	27,816.91	1,219,675.49	10	5.73111	0.04065585
282	25-Jun-29	21,707.06	5823.31	27,530.37	1,197,968.43	10	5.72937	0.039932281
283	25-Jul-29	21,528.13	5717.94	27,246.07	1,176,440.30	10	5.72763	0.039214677
284	25-Aug-29	21,350.50	5613.5	26,964.00	1,155,089.80	10	5.72591	0.038502993
285	25-Sep-29	21,174.16	5509.98	26,684.14	1,133,915.64	10	5.72421	0.037797188
286	25-Oct-29	20,999.11	5407.38	26,406.48	1,112,916.53	10	5.72252	0.037097218
287	25-Nov-29	20,825.33	5305.68	26,131.00	1,092,091.21	10	5.72084	0.03640304
288	25-Dec-29	20,652.81	5204.88	25,857.69	1,071,438.40	10	5.71917	0.035714613
289	25-Jan-30	20,481.55	5104.97	25,586.52	1,050,956.85	10	5.71751	0.035031895
290	25-Feb-30	20,311.53	5005.94	25,317.48	1,030,645.32	10	5.71587	0.034354844
291	25-Mar-30	20,142.76	4907.8	25,050.55	1,010,502.56	10	5.71424	0.033683419
292	25-Apr-30	19,975.21	4810.52	24,785.73	990,527.35	10	5.71262	0.033017578
293	25-May-30	19,808.89	4714.1	24,522.98	970,718.46	10	5.71102	0.032357282
294	25-Jun-30	19,643.77	4618.54	24,262.31	951,074.69	10	5.70942	0.03170249
295	25-Jul-30	19,479.86	4523.82	24,003.68	931,594.83	10	5.70784	0.031053161
296	25-Aug-30	19,317.15	4429.95	23,747.09	912,277.68	10	5.70627	0.030409256
297	25-Sep-30	19,155.62	4336.9	23,492.52	893,122.06	10	5.70472	0.029770735
298	25-Oct-30	18,995.27	4244.69	23,239.96	874,126.79	10	5.70317	0.02913756
299	25-Nov-30	18,836.09	4153.29	22,989.39	855,290.70	10	5.70164	0.02850969
300	25-Dec-30	18,678.08	4062.71	22,740.79	836,612.62	10	5.70011	0.027887087
301	25-Jan-31	18,521.21	3972.94	22,494.15	818,091.41	10	5.6986	0.027269714
302	25-Feb-31	18,365.50	3883.96	22,249.45	799,725.91	10	5.6971	0.02665753
303	25-Mar-31	18,210.92	3795.77	22,006.69	781,514.99	10	5.69561	0.0260505
304	25-Apr-31	18,057.47	3708.38	21,765.84	763,457.53	10	5.69414	0.025448584
305	25-May-31	17,905.14	3621.76	21,526.90	745,552.39	10	5.69267	0.024851746
306	25-Jun-31	17753.92	3535.92	21,289.84	727,798.47	10	5.69122	0.024259949
307	25-Jul-31	17603.81	3450.84	21,054.65	710,194.65	10	5.68977	0.023673155
308	25-Aug-31	17454.8	3366.52	20,821.33	692,739.85	10	5.68834	0.023091328
309	25-Sep-31	17306.88	3282.96	20,589.85	675,432.96	10	5.68692	0.022514432
310	25-Oct-31	17160.05	3200.15	20,360.20	658,272.91	10	5.68551	0.02194243
311	25-Nov-31	17014.29	3118.08	20,132.36	641,258.63	10	5.68411	0.021375288
312	25-Dec-31	16869.59	3036.74	19,906.33	624,389.04	10	5.68272	0.020812968
313	25-Jan-32	16725.96	2956.14	19,682.09	607,663.08	10	5.68134	0.020255436
314	25-Feb-32	16583.37	2876.26	19,459.63	591,079.71	10	5.67997	0.019702657
315	25-Mar-32	16441.84	2797.09	19,238.93	574,637.87	10	5.67861	0.019154596
316	25-Apr-32	16301.34	2718.64	19019.98	558,336.53	10	5.67726	0.018611218
317	25-May-32	16161.87	2640.9	18802.77	542,174.66	10	5.67592	0.018072489
318	25-Jun-32	16023.42	2563.85	18587.28	526,151.24	10	5.67459	0.017538375
319	25-Jul-32	15886	2487.5	18373.5	510,265.24	10	5.67328	0.017008841
320	25-Aug-32	15749.58	2411.84	18161.42	494,515.67	10	5.67197	0.016483856
321	25-Sep-32	15614.16	2336.86	17951.02	478,901.51	10	5.67067	0.015963384
322	25-Oct-32	15479.73	2262.56	17742.3	463,421.78	10	5.66938	0.015447393
323	25-Nov-32	15346.3	2188.94	17535.23	448,075.48	10	5.6681	0.014935849
324	25-Dec-32	15213.84	2115.97	17329.82	432,861.64	10	5.66683	0.014428721
325	25-Jan-33	15082.36	2043.67	17126.03	417,779.28	10	5.66557	0.013925976
326	25-Feb-33	14951.84	1972.03	16923.88	402,827.44	10	5.66432	0.013427581
327	25-Mar-33	14822.29	1901.04	16723.33	388,005.15	10	5.66308	0.012933505
328	25-Apr-33	14693.69	1830.69	16524.38	373,311.46	10	5.66185	0.012443715
329	25-May-33	14566.03	1760.98	16327.02	358,745.43	10	5.66063	0.011958181
330	25-Jun-33	14439.32	1691.91	16131.23	344,306.11	10	5.65942	0.01147687
331	25-Jul-33	14313.54	1623.47	15937	329,992.57	10	5.65822	0.010999752
332	25-Aug-33	14188.68	1555.65	15744.33	315,803.89	10	5.65702	0.010526796
333	25-Sep-33	14064.75	1488.45	15553.19	301,739.14	10	5.65584	0.010057971
334	25-Oct-33	13941.73	1421.86	15363.59	287,797.42	10	5.65466	0.009593247
335	25-Nov-33	13819.61	1355.88	15175.5	273,977.80	10	5.6535	0.009132593
336	25-Dec-33	13698.4	1290.51	14988.91	260,279.40	10	5.65234	0.00867598
337	25-Jan-34	13578.08	1225.74	14803.82	246,701.32	10	5.65119	0.008223377
338	25-Feb-34	13458.65	1161.56	14620.21	233,242.67	10	5.65005	0.007774756
339	25-Mar-34	13340.1	1097.97	14438.08	219,902.57	10	5.64892	0.007330086
340	25-Apr-34	13222.43	1034.97	14257.4	206,680.13	10	5.6478	0.006889338
341	25-May-34	13105.63	972.55	14078.18	193,574.51	10	5.64668	0.006452484
342	25-Jun-34	12989.69	910.7	13900.39	180,584.82	10	5.64558	0.006019494
343	25-Jul-34	12874.61	849.42	13724.03	167,710.21	10	5.64448	0.00559034
344	25-Aug-34	12760.37	788.71	13549.09	154,949.84	10	5.64339	0.005164995
345	25-Sep-34	12646.99	728.56	13375.55	142,302.85	10	5.64231	0.004743428
346	25-Oct-34	12534.44	668.97	13203.41	129,768.41	10	5.64124	0.004325614
347	25-Nov-34	12422.73	609.93	13032.66	117,345.68	10	5.64018	0.003911523
348	25-Dec-34	12311.84	551.44	12863.28	105,033.84	10	5.63913	0.003501128
349	25-Jan-35	12201.78	493.49	12695.27	92,832.06	10	5.63809	0.003094402
350	25-Feb-35	12092.53	436.08	12528.61	80,739.53	10	5.63705	0.002691318
351	25-Mar-35	11984.09	379.21	12363.3	68,755.44	10	5.63603	0.002291848
352	25-Apr-35	11876.46	322.87	12199.32	56,878.98	10	5.63502	0.001895966
353	25-May-35	11769.62	267.05	12036.67	45,109.36	10	5.63402	0.001503645
354	25-Jun-35	11663.58	211.75	11875.33	33445.78	10	5.63304	0.001114859
355	25-Jul-35	11160.7	156.97	11317.68	22285.08	10	5.6321	0.000742836
356	25-Aug-35	11059.91	104.58	11164.49	11225.17	10	5.63116	0.000374172
357	25-Sep-35	8996.57	52.67	9049.23	2228.6	10	5.63034	7.42867E-05
358	25-Oct-35	2228.6	10.45	2239.06	0	10	5.62935	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	10,964,973.27	40,964,973.27
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	308,612.40	121,000.00	429,612.40	29,691,387.60	4.84	4.84	0.98971292
2	25-Feb-06	338,031.00	247,428.23	585,459.23	29,353,356.59	10	10	0.97844522
3	25-Mar-06	366,943.96	244,611.30	611,555.26	28,986,412.64	10	10	0.966213755
4	25-Apr-06	395,280.71	241,553.44	636,834.15	28,591,131.93	10	10	0.953037731
5	25-May-06	422,971.80	238,259.43	661,231.23	28,168,160.13	10	10	0.938938671
6	25-Jun-06	449,949.15	234,734.67	684,683.82	27,718,210.98	10	10	0.923940366
7	25-Jul-06	475,165.48	230,985.09	706,150.57	27,243,045.50	10	10	0.908101517
8	25-Aug-06	499,571.75	227,025.38	726,597.12	26,743,473.75	10	10	0.891449125
9	25-Sep-06	518,397.39	222,862.28	741,259.67	26,225,076.36	10	10	0.874169212
10	25-Oct-06	536,460.02	218,542.30	755,002.32	25,688,616.34	10	10	0.856287211
11	25-Nov-06	528,389.78	214,071.80	742,461.58	25,160,226.57	10	10	0.838674219
12	25-Dec-06	520,438.82	209,668.55	730,107.38	24,639,787.74	10	10	0.821326258
13	25-Jan-07	512,605.40	205,331.56	717,936.97	24,127,182.34	10	10	0.804239411
14	25-Feb-07	504,887.80	201,059.85	705,947.65	23,622,294.54	10	10	0.787409818
15	25-Mar-07	497,284.30	196,852.45	694,136.75	23,125,010.24	10	10	0.770833675
16	25-Apr-07	489,793.24	192,708.42	682,501.66	22,635,217.01	10	10	0.754507234
17	25-May-07	482,412.96	188,626.81	671,039.77	22,152,804.04	10	10	0.738426801
18	25-Jun-07	475,141.85	184,606.70	659,748.55	21,677,662.20	10	10	0.72258874
19	25-Jul-07	467,978.29	180,647.18	648,625.48	21,209,683.90	10	10	0.706989463
20	25-Aug-07	460,920.71	176,747.37	637,668.08	20,748,763.19	10	10	0.69162544
21	25-Sep-07	453,967.56	172,906.36	626,873.92	20,294,795.63	10	10	0.676493188
22	25-Oct-07	447,117.29	169,123.30	616,240.59	19,847,678.34	10	10	0.661589278
23	25-Nov-07	440,368.40	165,397.32	605,765.72	19,407,309.94	10	10	0.646910331
24	25-Dec-07	433,719.40	161,727.58	595,446.98	18,973,590.54	10	10	0.632453018
25	25-Jan-08	427,168.82	158,113.25	585,282.08	18,546,421.71	10	10	0.618214057
26	25-Feb-08	420,715.22	154,553.51	575,268.74	18,125,706.49	10	10	0.604190216
27	25-Mar-08	414,357.17	151,047.55	565,404.72	17,711,349.32	10	10	0.590378311
28	25-Apr-08	408,093.27	147,594.58	555,687.84	17,303,256.06	10	10	0.576775202
29	25-May-08	401,922.13	144,193.80	546,115.93	16,901,333.93	10	10	0.563377798
30	25-Jun-08	395,842.39	140,844.45	536,686.84	16,505,491.54	10	10	0.550183051
31	25-Jul-08	389,852.70	137,545.76	527,398.47	16,115,638.84	10	10	0.537187961
32	25-Aug-08	383,951.75	134,296.99	518,248.74	15,731,687.09	10	10	0.52438957
33	25-Sep-08	378,138.23	131,097.39	509,235.63	15,353,548.85	10	10	0.511784962
34	25-Oct-08	372,410.86	127,946.24	500,357.10	14,981,138.00	10	10	0.499371267
35	25-Nov-08	366,768.36	124,842.82	491,611.17	14,614,369.64	10	10	0.487145655
36	25-Dec-08	361,209.49	121,786.41	482,995.90	14,253,160.15	10	10	0.475105338
37	25-Jan-09	355,733.02	118,776.33	474,509.35	13,897,427.13	10	10	0.463247571
38	25-Feb-09	350,337.73	115,811.89	466,149.62	13,547,089.40	10	10	0.451569647
39	25-Mar-09	345,022.44	112,892.41	457,914.85	13,202,066.96	10	10	0.440068899
40	25-Apr-09	339,785.96	110,017.22	449,803.19	12,862,281.00	10	10	0.4287427
41	25-May-09	334,627.15	107,185.67	441,812.82	12,527,653.85	10	10	0.417588462
42	25-Jun-09	329,544.84	104,397.12	433,941.96	12,198,109.01	10	10	0.406603634
43	25-Jul-09	324,537.92	101,650.91	426,188.83	11,873,571.09	10	10	0.395785703
44	25-Aug-09	319,605.28	98,946.43	418,551.71	11,553,965.80	10	10	0.385132193
45	25-Sep-09	314,745.83	96,283.05	411,028.88	11,239,219.97	10	10	0.374640666
46	25-Oct-09	309,958.49	93,660.17	403,618.65	10,929,261.49	10	10	0.364308716
47	25-Nov-09	305,242.19	91,077.18	396,319.36	10,624,019.30	10	10	0.354133977
48	25-Dec-09	300,595.89	88,533.49	389,129.38	10,323,423.42	10	10	0.344114114
49	25-Jan-10	296,018.56	86,028.53	382,047.08	10,027,404.86	10	10	0.334246829
50	25-Feb-10	291,509.18	83,561.71	375,070.89	9,735,895.68	10	10	0.324529856
51	25-Mar-10	287,066.75	81,132.46	368,199.22	9,448,828.93	10	10	0.314960964
52	25-Apr-10	282,690.30	78,740.24	361,430.54	9,166,138.63	10	10	0.305537954
53	25-May-10	278,378.83	76,384.49	354,763.32	8,887,759.80	10	10	0.29625866
54	25-Jun-10	274,131.41	74,064.67	348,196.07	8,613,628.39	10	10	0.287120946
55	25-Jul-10	269,947.07	71,780.24	341,727.31	8,343,681.32	10	10	0.278122711
56	25-Aug-10	265,824.90	69,530.68	335,355.58	8,077,856.42	10	10	0.269261881
57	25-Sep-10	261,763.98	67,315.47	329,079.45	7,816,092.44	10	10	0.260536415
58	25-Oct-10	257,763.40	65,134.10	322,897.51	7,558,329.03	10	10	0.251944301
59	25-Nov-10	253,822.28	62,986.08	316,808.35	7,304,506.75	10	10	0.243483558
60	25-Dec-10	249,939.73	60,870.89	310,810.62	7,054,567.02	10	10	0.235152234
61	25-Jan-11	196,897.02	58,788.06	255,685.08	6,857,670.00	10	10	0.228589
62	25-Feb-11	193,343.67	57,147.25	250,490.92	6,664,326.33	10	10	0.222144211
63	25-Mar-11	189,845.45	55,536.05	245,381.51	6,474,480.88	10	10	0.215816029
64	25-Apr-11	186,401.55	53,954.01	240,355.56	6,288,079.32	10	10	0.209602644
65	25-May-11	183,011.16	52,400.66	235,411.82	6,105,068.16	10	10	0.203502272
66	25-Jun-11	179,673.47	50,875.57	230,549.04	5,925,394.69	10	10	0.197513156
67	25-Jul-11	176,387.70	49,378.29	225,765.99	5,749,006.98	10	10	0.191633566
68	25-Aug-11	173,153.08	47,908.39	221,061.47	5,575,853.90	10	10	0.185861797
69	25-Sep-11	169,968.84	46,465.45	216,434.29	5,405,885.06	10	10	0.180196169
70	25-Oct-11	166,834.23	45,049.04	211,883.27	5,239,050.83	10	10	0.174635028
71	25-Nov-11	163,748.50	43,658.76	207,407.26	5,075,302.33	10	10	0.169176744
72	25-Dec-11	160,710.94	42,294.19	203,005.12	4,914,591.40	10	10	0.163819713
73	25-Jan-12	145,631.96	40,954.93	186,586.89	4,768,959.43	10	10	0.158965314
74	25-Feb-12	142,850.13	39,741.33	182,591.46	4,626,109.30	10	10	0.154203643
75	25-Mar-12	140,113.15	38,550.91	178,664.06	4,485,996.16	10	10	0.149533205
76	25-Apr-12	137,420.33	37,383.30	174,803.63	4,348,575.83	10	10	0.144952528
77	25-May-12	134,771.02	36,238.13	171,009.15	4,213,804.81	10	10	0.14046016
78	25-Jun-12	132,164.54	35,115.04	167,279.58	4,081,640.27	10	10	0.136054676
79	25-Jul-12	129,600.26	34,013.67	163,613.93	3,952,040.01	10	10	0.131734667
80	25-Aug-12	127,077.52	32,933.67	160,011.19	3,824,962.49	10	10	0.12749875
81	25-Sep-12	124,595.70	31,874.69	156,470.39	3,700,366.79	10	10	0.12334556
82	25-Oct-12	122,154.18	30,836.39	152,990.57	3,578,212.62	10	10	0.119273754
83	25-Nov-12	119,752.33	29,818.44	149,570.77	3,458,460.28	10	10	0.115282009
84	25-Dec-12	117,389.57	28,820.50	146,210.07	3,341,070.71	10	10	0.111369024
85	25-Jan-13	93,519.57	27,842.26	121,361.83	3,247,551.14	10	10	0.108251705
86	25-Feb-13	91,628.14	27,062.93	118,691.06	3,155,923.00	10	10	0.105197433
87	25-Mar-13	89,769.44	26,299.36	116,068.80	3,066,153.56	10	10	0.102205119
88	25-Apr-13	87,942.96	25,551.28	113,494.24	2,978,210.60	10	10	0.099273687
89	25-May-13	86,148.18	24,818.42	110,966.60	2,892,062.42	10	10	0.096402081
90	25-Jun-13	84,384.59	24,100.52	108,485.11	2,807,677.83	10	10	0.093589261
91	25-Jul-13	82,651.69	23,397.32	106,049.01	2,725,026.14	10	10	0.090834205
92	25-Aug-13	80,949.00	22,708.55	103,657.55	2,644,077.14	10	10	0.088135905
93	25-Sep-13	79,276.02	22,033.98	101,310.00	2,564,801.12	10	10	0.085493371
94	25-Oct-13	77,632.28	21,373.34	99,005.62	2,487,168.84	10	10	0.082905628
95	25-Nov-13	76,017.32	20,726.41	96,743.72	2,411,151.52	10	10	0.080371717
96	25-Dec-13	74,430.66	20,092.93	94,523.59	2,336,720.86	10	10	0.077890695
97	25-Jan-14	54,674.41	19,472.67	74,147.09	2,282,046.45	10	10	0.076068215
98	25-Feb-14	53,587.65	19,017.05	72,604.71	2,228,458.79	10	10	0.07428196
99	25-Mar-14	52,520.38	18,570.49	71,090.87	2,175,938.41	10	10	0.07253128
100	25-Apr-14	51,472.27	18,132.82	69,605.09	2,124,466.14	10	10	0.070815538
101	25-May-14	50,443.00	17,703.88	68,146.89	2,074,023.13	10	10	0.069134104
102	25-Jun-14	49,432.26	17,283.53	66,715.78	2,024,590.87	10	10	0.067486362
103	25-Jul-14	48,439.72	16,871.59	65,311.31	1,976,151.15	10	10	0.065871705
104	25-Aug-14	47,465.09	16,467.93	63,933.01	1,928,686.07	10	10	0.064289536
105	25-Sep-14	46,508.06	16,072.38	62,580.44	1,882,178.01	10	10	0.062739267
106	25-Oct-14	45,568.33	15,684.82	61,253.15	1,836,609.67	10	10	0.061220322
107	25-Nov-14	44,645.62	15,305.08	59,950.70	1,791,964.05	10	10	0.059732135
108	25-Dec-14	43,739.64	14,933.03	58,672.67	1,748,224.42	10	10	0.058274147
109	25-Jan-15	28,093.07	14,568.54	42,661.61	1,720,131.34	10	10	0.057337711
110	25-Feb-15	27,659.94	14,334.43	41,994.37	1,692,471.40	10	10	0.056415713
111	25-Mar-15	27,233.33	14,103.93	41,337.26	1,665,238.07	10	10	0.055507936
112	25-Apr-15	26,813.15	13,876.98	40,690.13	1,638,424.92	10	10	0.054614164
113	25-May-15	26,399.28	13,653.54	40,052.83	1,612,025.63	10	10	0.053734188
114	25-Jun-15	25,991.66	13,433.55	39,425.20	1,586,033.98	10	10	0.052867799
115	25-Jul-15	25,712.49	13,216.95	38,929.44	1,560,321.49	10	10	0.052010716
116	25-Aug-15	25,314.08	13,002.68	38,316.75	1,535,007.42	10	10	0.051166914
117	25-Sep-15	25,488.96	12,791.73	38,280.69	1,509,518.45	10	10	0.050317282
118	25-Oct-15	25,088.84	12,579.32	37,668.17	1,484,429.61	10	10	0.049480987
119	25-Nov-15	24,694.81	12,370.25	37,065.06	1,459,734.80	10	10	0.048657827
120	25-Dec-15	24,306.78	12,164.46	36,471.23	1,435,428.02	10	10	0.047847601
121	25-Jan-16	23,924.64	11,961.90	35,886.54	1,411,503.38	10	10	0.047050113
122	25-Feb-16	23,548.33	11,762.53	35,310.86	1,387,955.05	10	10	0.046265168
123	25-Mar-16	23,177.75	11,566.29	34,744.04	1,364,777.30	10	10	0.045492577
124	25-Apr-16	22,812.81	11,373.14	34,185.95	1,341,964.49	10	10	0.04473215
125	25-May-16	22,453.43	11,183.04	33,636.47	1,319,511.06	10	10	0.043983702
126	25-Jun-16	22,099.53	10,995.93	33,095.46	1,297,411.52	10	10	0.043247051
127	25-Jul-16	21,751.03	10,811.76	32,562.79	1,275,660.49	10	10	0.042522016
128	25-Aug-16	21,407.84	10,630.50	32,038.35	1,254,252.65	10	10	0.041808422
129	25-Sep-16	21,069.89	10,452.11	31,522.00	1,233,182.76	10	10	0.041106092
130	25-Oct-16	20,737.10	10,276.52	31,013.62	1,212,445.66	10	10	0.040414855
131	25-Nov-16	20,409.38	10,103.71	30,513.10	1,192,036.28	10	10	0.039734543
132	25-Dec-16	20,086.67	9,933.64	30,020.31	1,171,949.61	10	10	0.039064987
133	25-Jan-17	19,768.89	9,766.25	29,535.14	1,152,180.71	10	10	0.038406024
134	25-Feb-17	19,455.97	9,601.51	29,057.47	1,132,724.75	10	10	0.037757492
135	25-Mar-17	19,147.82	9,439.37	28,587.20	1,113,576.92	10	10	0.037119231
136	25-Apr-17	18,844.39	9,279.81	28,124.20	1,094,732.53	10	10	0.036491084
137	25-May-17	18,545.61	9,122.77	27,668.38	1,076,186.92	10	10	0.035872897
138	25-Jun-17	18,251.39	8,968.22	27,219.61	1,057,935.54	10	10	0.035264518
139	25-Jul-17	17,961.67	8,816.13	26,777.80	1,039,973.86	10	10	0.034665795
140	25-Aug-17	17,676.39	8,666.45	26,342.84	1,022,297.47	10	10	0.034076582
141	25-Sep-17	17,395.48	8,519.15	25,914.63	1,004,901.99	10	10	0.033496733
142	25-Oct-17	17,118.87	8,374.18	25,493.06	987,783.12	10	10	0.032926104
143	25-Nov-17	16,846.51	8,231.53	25,078.03	970,936.61	10	10	0.032364554
144	25-Dec-17	16,578.31	8,091.14	24,669.45	954,358.30	10	10	0.031811943
145	25-Jan-18	16,314.23	7,952.99	24,267.22	938,044.06	10	10	0.031268135
146	25-Feb-18	16,054.20	7,817.03	23,871.24	921,989.86	10	10	0.030732995
147	25-Mar-18	15,798.17	7,683.25	23,481.41	906,191.70	10	10	0.03020639
148	25-Apr-18	15,546.06	7,551.60	23,097.65	890,645.64	10	10	0.029688188
149	25-May-18	15,297.82	7,422.05	22,719.87	875,347.82	10	10	0.029178261
150	25-Jun-18	15,053.40	7,294.57	22,347.96	860,294.42	10	10	0.028676481
151	25-Jul-18	14,812.73	7,169.12	21,981.85	845,481.69	10	10	0.028182723
152	25-Aug-18	14,575.76	7,045.68	21,621.44	830,905.93	10	10	0.027696864
153	25-Sep-18	14,342.44	6,924.22	21,266.65	816,563.49	10	10	0.027218783
154	25-Oct-18	14,112.70	6,804.70	20,917.40	802,450.79	10	10	0.02674836
155	25-Nov-18	13,886.50	6,687.09	20,573.59	788,564.29	10	10	0.026285476
156	25-Dec-18	13,663.79	6,571.37	20,235.16	774,900.50	10	10	0.025830017
157	25-Jan-19	13,444.50	6,457.50	19,902.00	761,456.00	10	10	0.025381867
158	25-Feb-19	13,228.59	6,345.47	19,574.06	748,227.40	10	10	0.024940913
159	25-Mar-19	13,016.01	6,235.23	19,251.24	735,211.39	10	10	0.024507046
160	25-Apr-19	12,806.71	6,126.76	18,933.47	722,404.69	10	10	0.024080156
161	25-May-19	12,600.63	6,020.04	18,620.67	709,804.05	10	10	0.023660135
162	25-Jun-19	12,397.74	5,915.03	18,312.77	697,406.32	10	10	0.023246877
163	25-Jul-19	12,197.97	5,811.72	18,009.69	685,208.35	10	10	0.022840278
164	25-Aug-19	12,001.29	5,710.07	17,711.36	673,207.06	10	10	0.022440235
165	25-Sep-19	11,807.65	5,610.06	17,417.71	661,399.41	10	10	0.022046647
166	25-Oct-19	11,617.00	5,511.66	17,128.66	649,782.41	10	10	0.021659414
167	25-Nov-19	11,429.30	5,414.85	16,844.15	638,353.11	10	10	0.021278437
168	25-Dec-19	11,244.50	5,319.61	16,564.11	627,108.62	10	10	0.020903621
169	25-Jan-20	11,062.56	5,225.91	16,288.46	616,046.06	10	10	0.020534869
170	25-Feb-20	10,883.43	5,133.72	16,017.15	605,162.63	10	10	0.020172088
171	25-Mar-20	10,707.08	5,043.02	15,750.10	594,455.55	10	10	0.019815185
172	25-Apr-20	10,533.46	4,953.80	15,487.26	583,922.09	10	10	0.01946407
173	25-May-20	10,362.53	4,866.02	15,228.55	573,559.56	10	10	0.019118652
174	25-Jun-20	10,194.25	4,779.66	14,973.91	563,365.31	10	10	0.018778844
175	25-Jul-20	10,028.58	4,694.71	14,723.29	553,336.74	10	10	0.018444558
176	25-Aug-20	9,865.48	4,611.14	14,476.62	543,471.26	10	10	0.018115709
177	25-Sep-20	9,704.91	4,528.93	14,233.84	533,766.35	10	10	0.017792212
178	25-Oct-20	9,546.83	4,448.05	13,994.89	524,219.51	10	10	0.017473984
179	25-Nov-20	9,391.21	4,368.50	13,759.71	514,828.30	10	10	0.017160943
180	25-Dec-20	9,238.01	4,290.24	13,528.25	505,590.29	10	10	0.01685301
181	25-Jan-21	9,087.19	4,213.25	13,300.44	496,503.10	10	10	0.016550103
182	25-Feb-21	8,938.72	4,137.53	13,076.24	487,564.38	10	10	0.016252146
183	25-Mar-21	8,792.55	4,063.04	12,855.59	478,771.82	10	10	0.015959061
184	25-Apr-21	8,648.67	3,989.77	12,638.43	470,123.16	10	10	0.015670772
185	25-May-21	8,507.02	3,917.69	12,424.71	461,616.14	10	10	0.015387205
186	25-Jun-21	8,367.58	3,846.80	12,214.38	453,248.56	10	10	0.015108285
187	25-Jul-21	8,230.31	3,777.07	12,007.38	445,018.24	10	10	0.014833941
188	25-Aug-21	8,095.19	3,708.49	11,803.67	436,923.06	10	10	0.014564102
189	25-Sep-21	7,962.17	3,641.03	11,603.19	428,960.89	10	10	0.014298696
190	25-Oct-21	7,831.23	3,574.67	11,405.90	421,129.66	10	10	0.014037655
191	25-Nov-21	7,702.33	3,509.41	11,211.74	413,427.33	10	10	0.013780911
192	25-Dec-21	7,575.45	3,445.23	11,020.67	405,851.89	10	10	0.013528396
193	25-Jan-22	7,450.55	3,382.10	10,832.65	398,401.34	10	10	0.013280045
194	25-Feb-22	7,327.60	3,320.01	10,647.61	391,073.74	10	10	0.013035791
195	25-Mar-22	7,206.58	3,258.95	10,465.52	383,867.16	10	10	0.012795572
196	25-Apr-22	7,087.45	3,198.89	10,286.34	376,779.71	10	10	0.012559324
197	25-May-22	6,970.18	3,139.83	10,110.02	369,809.53	10	10	0.012326984
198	25-Jun-22	6,854.76	3,081.75	9,936.50	362,954.77	10	10	0.012098492
199	25-Jul-22	6,741.14	3,024.62	9,765.76	356,213.63	10	10	0.011873788
200	25-Aug-22	6,629.31	2,968.45	9,597.75	349,584.32	10	10	0.011652811
201	25-Sep-22	6,519.23	2,913.20	9,432.43	343,065.10	10	10	0.011435503
202	25-Oct-22	6,410.87	2,858.88	9,269.75	336,654.22	10	10	0.011221807
203	25-Nov-22	6,304.22	2,805.45	9,109.67	330,350.00	10	10	0.011011667
204	25-Dec-22	6,199.25	2,752.92	8,952.16	324,150.75	10	10	0.010805025
205	25-Jan-23	6,095.92	2,701.26	8,797.18	318,054.83	10	10	0.010601828
206	25-Feb-23	5,994.22	2,650.46	8,644.68	312,060.60	10	10	0.01040202
207	25-Mar-23	5,894.13	2,600.51	8,494.63	306,166.48	10	10	0.010205549
208	25-Apr-23	5,795.60	2,551.39	8,346.99	300,370.88	10	10	0.010012363
209	25-May-23	5,698.63	2,503.09	8,201.72	294,672.24	10	10	0.009822408
210	25-Jun-23	5,603.19	2,455.60	8,058.79	289,069.05	10	10	0.009635635
211	25-Jul-23	5,509.25	2,408.91	7,918.16	283,559.80	10	10	0.009451993
212	25-Aug-23	5,416.80	2,363.00	7,779.80	278,143.00	10	10	0.009271433
213	25-Sep-23	5,325.80	2,317.86	7,643.66	272,817.20	10	10	0.009093907
214	25-Oct-23	5,236.24	2,273.48	7,509.72	267,580.96	10	10	0.008919365
215	25-Nov-23	5,148.10	2,229.84	7,377.94	262,432.86	10	10	0.008747762
216	25-Dec-23	5,061.35	2,186.94	7,248.29	257,371.50	10	10	0.00857905
217	25-Jan-24	4,975.97	2,144.76	7,120.74	252,395.53	10	10	0.008413184
218	25-Feb-24	4,891.95	2,103.30	6,995.25	247,503.58	10	10	0.008250119
219	25-Mar-24	4,809.25	2,062.53	6,871.78	242,694.33	10	10	0.008089811
220	25-Apr-24	4,727.87	2,022.45	6,750.32	237,966.45	10	10	0.007932215
221	25-May-24	4,647.78	1,983.05	6,630.83	233,318.68	10	10	0.007777289
222	25-Jun-24	4,568.95	1,944.32	6,513.28	228,749.72	10	10	0.007624991
223	25-Jul-24	4,491.38	1,906.25	6,397.63	224,258.34	10	10	0.007475278
224	25-Aug-24	4,415.04	1,868.82	6,283.86	219,843.30	10	10	0.00732811
225	25-Sep-24	4,339.92	1,832.03	6,171.94	215,503.38	10	10	0.007183446
226	25-Oct-24	4,265.98	1,795.86	6,061.84	211,237.40	10	10	0.007041247
227	25-Nov-24	4,193.23	1,760.31	5,953.54	207,044.17	10	10	0.006901472
228	25-Dec-24	4,121.63	1,725.37	5,847.00	202,922.54	10	10	0.006764085
229	25-Jan-25	4,051.17	1,691.02	5,742.19	198,871.37	10	10	0.006629046
230	25-Feb-25	3,981.84	1,657.26	5,639.10	194,889.53	10	10	0.006496318
231	25-Mar-25	3,913.61	1,624.08	5,537.69	190,975.92	10	10	0.006365864
232	25-Apr-25	3,846.47	1,591.47	5,437.94	187,129.45	10	10	0.006237648
233	25-May-25	3,780.40	1,559.41	5,339.82	183,349.05	10	10	0.006111635
234	25-Jun-25	3,715.39	1,527.91	5,243.30	179,633.65	10	10	0.005987788
235	25-Jul-25	3,651.42	1,496.95	5,148.37	175,982.23	10	10	0.005866074
236	25-Aug-25	3,588.47	1,466.52	5,054.99	172,393.76	10	10	0.005746459
237	25-Sep-25	3,526.53	1,436.61	4,963.14	168,867.23	10	10	0.005628908
238	25-Oct-25	3,465.58	1,407.23	4,872.81	165,401.65	10	10	0.005513388
239	25-Nov-25	3,405.61	1,378.35	4,783.96	161,996.04	10	10	0.005399868
240	25-Dec-25	3,346.60	1,349.97	4,696.56	158,649.45	10	10	0.005288315
241	25-Jan-26	3,288.53	1,322.08	4,610.61	155,360.91	10	10	0.005178697
242	25-Feb-26	3,231.40	1,294.67	4,526.08	152,129.51	10	10	0.005070984
243	25-Mar-26	3,175.19	1,267.75	4,442.94	148,954.32	10	10	0.004965144
244	25-Apr-26	3,119.88	1,241.29	4,361.17	145,834.44	10	10	0.004861148
245	25-May-26	3,065.46	1,215.29	4,280.75	142,768.97	10	10	0.004758966
246	25-Jun-26	3,011.92	1,189.74	4,201.66	139,757.05	10	10	0.004658568
247	25-Jul-26	2,959.24	1,164.64	4,123.88	136,797.81	10	10	0.004559927
248	25-Aug-26	2,907.41	1,139.98	4,047.39	133,890.40	10	10	0.004463013
249	25-Sep-26	2,856.42	1,115.75	3,972.17	131,033.99	10	10	0.0043678
250	25-Oct-26	2,806.24	1,091.95	3,898.19	128,227.74	10	10	0.004274258
251	25-Nov-26	2,756.88	1,068.56	3,825.45	125,470.86	10	10	0.004182362
252	25-Dec-26	2,708.32	1,045.59	3,753.91	122,762.54	10	10	0.004092085
253	25-Jan-27	2,660.55	1,023.02	3,683.57	120,101.99	10	10	0.0040034
254	25-Feb-27	2,613.54	1,000.85	3,614.39	117,488.45	10	10	0.003916282
255	25-Mar-27	2,567.30	979.07	3,546.37	114,921.14	10	10	0.003830705
256	25-Apr-27	2,521.81	957.68	3,479.49	112,399.33	10	10	0.003746644
257	25-May-27	2,477.06	936.66	3,413.72	109,922.27	10	10	0.003664076
258	25-Jun-27	2,433.03	916.02	3,349.05	107,489.24	10	10	0.003582975
259	25-Jul-27	2,389.72	895.74	3,285.46	105,099.52	10	10	0.003503317
260	25-Aug-27	2,347.11	875.83	3,222.94	102,752.41	10	10	0.00342508
261	25-Sep-27	2,305.20	856.27	3,161.47	100,447.21	10	10	0.00334824
262	25-Oct-27	2,263.97	837.06	3,101.03	98,183.23	10	10	0.003272774
263	25-Nov-27	2,223.41	818.19	3,041.61	95,959.82	10	10	0.003198661
264	25-Dec-27	2,183.52	799.67	2,983.18	93,776.31	10	10	0.003125877
265	25-Jan-28	2,144.27	781.47	2,925.74	91,632.03	10	10	0.003054401
266	25-Feb-28	2,105.67	763.6	2,869.27	89,526.37	10	10	0.002984212
267	25-Mar-28	2,067.69	746.05	2,813.75	87,458.67	10	10	0.002915289
268	25-Apr-28	2,030.34	728.82	2,759.17	85,428.33	10	10	0.002847611
269	25-May-28	1,993.60	711.9	2,705.51	83,434.73	10	10	0.002781158
270	25-Jun-28	1,957.47	695.29	2,652.76	81,477.26	10	10	0.002715909
271	25-Jul-28	1,921.92	678.98	2,600.90	79,555.34	10	10	0.002651845
272	25-Aug-28	1,886.96	662.96	2,549.92	77,668.38	10	10	0.002588946
273	25-Sep-28	1,852.57	647.24	2,499.81	75,815.81	10	10	0.002527194
274	25-Oct-28	1,818.75	631.8	2,450.55	73,997.05	10	10	0.002466568
275	25-Nov-28	1,785.49	616.64	2,402.13	72,211.56	10	10	0.002407052
276	25-Dec-28	1,752.77	601.76	2,354.53	70,458.79	10	10	0.002348626
277	25-Jan-29	1,720.59	587.16	2,307.75	68,738.20	10	10	0.002291273
278	25-Feb-29	1,688.95	572.82	2,261.77	67,049.25	10	10	0.002234975
279	25-Mar-29	1,657.83	558.74	2,216.57	65,391.42	10	10	0.002179714
280	25-Apr-29	1,627.22	544.93	2,172.15	63,764.21	10	10	0.002125474
281	25-May-29	1,597.11	531.37	2,128.48	62,167.09	10	10	0.002072236
282	25-Jun-29	1,567.51	518.06	2,085.57	60,599.58	10	10	0.002019986
283	25-Jul-29	1,538.40	505	2,043.39	59,061.18	10	10	0.001968706
284	25-Aug-29	1,509.77	492.18	2,001.94	57,551.42	10	10	0.001918381
285	25-Sep-29	1,481.61	479.6	1,961.21	56,069.80	10	10	0.001868993
286	25-Oct-29	1,453.93	467.25	1,921.17	54,615.88	10	10	0.001820529
287	25-Nov-29	1,426.70	455.13	1,881.83	53,189.18	10	10	0.001772973
288	25-Dec-29	1,399.93	443.24	1,843.17	51,789.25	10	10	0.001726308
289	25-Jan-30	1,373.60	431.58	1,805.18	50,415.66	10	10	0.001680522
290	25-Feb-30	1,347.71	420.13	1,767.84	49,067.94	10	10	0.001635598
291	25-Mar-30	1,322.26	408.9	1,731.16	47,745.69	10	10	0.001591523
292	25-Apr-30	1,297.23	397.88	1,695.11	46,448.46	10	10	0.001548282
293	25-May-30	1,272.62	387.07	1,659.69	45,175.84	10	10	0.001505861
294	25-Jun-30	1,248.42	376.47	1,624.88	43,927.43	10	10	0.001464248
295	25-Jul-30	1,224.62	366.06	1,590.69	42,702.80	10	10	0.001423427
296	25-Aug-30	1,201.23	355.86	1,557.09	41,501.57	10	10	0.001383386
297	25-Sep-30	1,178.23	345.85	1,524.08	40,323.34	10	10	0.001344111
298	25-Oct-30	1,155.62	336.03	1,491.64	39,167.73	10	10	0.001305591
299	25-Nov-30	1,133.38	326.4	1,459.78	38,034.34	10	10	0.001267811
300	25-Dec-30	1,111.52	316.95	1,428.48	36,922.82	10	10	0.001230761
301	25-Jan-31	1,090.03	307.69	1,397.72	35,832.79	10	10	0.001194426
302	25-Feb-31	1,068.91	298.61	1,367.51	34,763.88	10	10	0.001158796
303	25-Mar-31	1,048.14	289.7	1,337.84	33,715.74	10	10	0.001123858
304	25-Apr-31	1,027.72	280.96	1,308.68	32,688.02	10	10	0.001089601
305	25-May-31	1,007.65	272.4	1,280.05	31,680.38	10	10	0.001056013
306	25-Jun-31	987.91	264	1,251.92	30,692.46	10	10	0.001023082
307	25-Jul-31	968.52	255.77	1,224.29	29,723.95	10	10	0.000990798
308	25-Aug-31	949.45	247.7	1,197.15	28,774.50	10	10	0.00095915
309	25-Sep-31	930.71	239.79	1,170.49	27,843.79	10	10	0.000928126
310	25-Oct-31	912.28	232.03	1,144.31	26,931.51	10	10	0.000897717
311	25-Nov-31	894.17	224.43	1,118.60	26,037.33	10	10	0.000867911
312	25-Dec-31	876.37	216.98	1,093.35	25,160.96	10	10	0.000838699
313	25-Jan-32	858.88	209.67	1,068.55	24,302.08	10	10	0.000810069
314	25-Feb-32	841.68	202.52	1,044.20	23,460.40	10	10	0.000782013
315	25-Mar-32	824.78	195.5	1,020.28	22,635.62	10	10	0.000754521
316	25-Apr-32	808.17	188.63	996.8	21,827.46	10	10	0.000727582
317	25-May-32	791.84	181.9	973.74	21,035.62	10	10	0.000701187
318	25-Jun-32	775.79	175.3	951.09	20,259.82	10	10	0.000675327
319	25-Jul-32	760.03	168.83	928.86	19,499.80	10	10	0.000649993
320	25-Aug-32	744.53	162.5	907.03	18,755.27	10	10	0.000625176
321	25-Sep-32	729.3	156.29	885.59	18,025.97	10	10	0.000600866
322	25-Oct-32	714.33	150.22	864.55	17,311.64	10	10	0.000577055
323	25-Nov-32	699.62	144.26	843.89	16,612.02	10	10	0.000553734
324	25-Dec-32	685.17	138.43	823.6	15,926.85	10	10	0.000530895
325	25-Jan-33	670.97	132.72	803.69	15,255.88	10	10	0.000508529
326	25-Feb-33	657.01	127.13	784.14	14,598.87	10	10	0.000486629
327	25-Mar-33	643.3	121.66	764.96	13,955.57	10	10	0.000465186
328	25-Apr-33	629.82	116.3	746.12	13,325.75	10	10	0.000444192
329	25-May-33	616.59	111.05	727.63	12,709.16	10	10	0.000423639
330	25-Jun-33	603.58	105.91	709.49	12,105.59	10	10	0.00040352
331	25-Jul-33	590.8	100.88	691.68	11,514.79	10	10	0.000383826
332	25-Aug-33	578.24	95.96	674.2	10,936.55	10	10	0.000364552
333	25-Sep-33	565.91	91.14	657.04	10,370.64	10	10	0.000345688
334	25-Oct-33	553.79	86.42	640.21	9,816.85	10	10	0.000327228
335	25-Nov-33	541.88	81.81	623.69	9,274.98	10	10	0.000309166
336	25-Dec-33	530.18	77.29	607.47	8,744.79	10	10	0.000291493
337	25-Jan-34	518.69	72.87	591.57	8,226.10	10	10	0.000274203
338	25-Feb-34	507.41	68.55	575.96	7,718.69	10	10	0.00025729
339	25-Mar-34	496.32	64.32	560.64	7,222.37	10	10	0.000240746
340	25-Apr-34	485.43	60.19	545.61	6,736.95	10	10	0.000224565
341	25-May-34	474.73	56.14	530.87	6,262.22	10	10	0.000208741
342	25-Jun-34	464.22	52.19	516.41	5,798.00	10	10	0.000193267
343	25-Jul-34	453.9	48.32	502.22	5,344.10	10	10	0.000178137
344	25-Aug-34	443.76	44.53	488.3	4,900.33	10	10	0.000163344
345	25-Sep-34	433.81	40.84	474.65	4,466.52	10	10	0.000148884
346	25-Oct-34	424.03	37.22	461.25	4,042.49	10	10	0.00013475
347	25-Nov-34	414.43	33.69	448.12	3,628.06	10	10	0.000120935
348	25-Dec-34	405	30.23	435.23	3,223.06	10	10	0.000107435
349	25-Jan-35	395.74	26.86	422.6	2,827.32	10	10	0.000094244
350	25-Feb-35	386.64	23.56	410.21	2,440.68	10	10	0.000081356
351	25-Mar-35	377.72	20.34	398.05	2,062.96	10	10	6.87653E-05
352	25-Apr-35	368.95	17.19	386.14	1,694.02	10	9.99999	5.64673E-05
353	25-May-35	360.34	14.12	374.45	1,333.68	10	10.00001	0.000044456
354	25-Jun-35	351.88	11.11	363	981.8	10	10	3.27267E-05
355	25-Jul-35	332.28	8.18	340.46	649.52	10	10.00001	2.16507E-05
356	25-Aug-35	324.4	5.41	329.81	325.12	10	10	1.08373E-05
357	25-Sep-35	261.06	2.71	263.77	64.06	10	10	2.13533E-06
358	25-Oct-35	64.06	0.53	64.59	0	10	9.99999	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	13,537,056.04	43,537,056.04
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	237,539.78	121,000.00	358,539.78	29,762,460.22	4.84	4.84	0.992082007
2	25-Feb-06	259,577.96	247,754.98	507,332.94	29,502,882.26	10	9.98929	0.983429409
3	25-Mar-06	281,320.16	245,296.63	526,616.79	29,221,562.10	10	9.97719	0.97405207
4	25-Apr-06	302,727.22	242,631.21	545,358.42	28,918,834.88	10	9.96379	0.963961163
5	25-May-06	323,760.46	239,761.40	563,521.86	28,595,074.42	10	9.94901	0.953169147
6	25-Jun-06	344,381.86	236,691.36	581,073.22	28,250,692.57	10	9.93282	0.941689752
7	25-Jul-06	363,836.25	233,425.63	597,261.88	27,886,856.32	10	9.91518	0.929561877
8	25-Aug-06	382,823.73	229,976.18	612,799.91	27,504,032.58	10	9.89611	0.916801086
9	25-Sep-06	397,846.94	226,348.18	624,195.11	27,106,185.65	10	9.87556	0.903539522
10	25-Oct-06	412,425.40	222,580.72	635,006.12	26,693,760.25	10	9.85372	0.889792008
11	25-Nov-06	407,844.84	218,678.71	626,523.56	26,285,915.40	10	9.83055	0.87619718
12	25-Dec-06	403,313.85	214,827.96	618,141.81	25,882,601.55	10	9.80729	0.862753385
13	25-Jan-07	398,831.89	211,027.79	609,859.69	25,483,769.66	10	9.78392	0.849458989
14	25-Feb-07	394,398.44	207,277.54	601,675.98	25,089,371.22	10	9.76045	0.836312374
15	25-Mar-07	390,012.97	203,576.56	593,589.53	24,699,358.24	10	9.73687	0.823311941
16	25-Apr-07	385,674.98	199,924.18	585,599.16	24,313,683.27	10	9.71317	0.810456109
17	25-May-07	381,383.95	196,319.78	577,703.72	23,932,299.32	10	9.68935	0.797743311
18	25-Jun-07	377,139.37	192,762.72	569,902.09	23,555,159.95	10	9.6654	0.785171998
19	25-Jul-07	372,940.75	189,252.38	562,193.13	23,182,219.20	10	9.64132	0.77274064
20	25-Aug-07	368,787.59	185,788.15	554,575.75	22,813,431.61	10	9.6171	0.76044772
21	25-Sep-07	364,679.41	182,369.42	547,048.84	22,448,752.19	10	9.59274	0.74829174
22	25-Oct-07	360,615.73	178,995.60	539,611.32	22,088,136.47	10	9.56823	0.736271216
23	25-Nov-07	356,596.05	175,666.09	532,262.14	21,731,540.41	10	9.54355	0.72438468
24	25-Dec-07	352,619.92	172,380.31	525,000.23	21,378,920.49	10	9.51872	0.712630683
25	25-Jan-08	348,686.86	169,137.68	517,824.55	21,030,233.63	10	9.49371	0.701007788
26	25-Feb-08	344,796.41	165,937.65	510,734.07	20,685,437.22	10	9.46852	0.689514574
27	25-Mar-08	340,948.12	162,779.65	503,727.77	20,344,489.10	10	9.44315	0.678149637
28	25-Apr-08	337,141.52	159,663.13	496,804.65	20,007,347.58	10	9.41758	0.666911586
29	25-May-08	333,376.17	156,587.55	489,963.73	19,673,971.41	10	9.3918	0.655799047
30	25-Jun-08	329,651.63	153,552.37	483,204.00	19,344,319.78	10	9.36582	0.644810659
31	25-Jul-08	325,967.46	150,557.06	476,524.52	19,018,352.32	10	9.33961	0.633945077
32	25-Aug-08	322,323.22	147,601.09	469,924.32	18,696,029.09	10	9.31318	0.62320097
33	25-Sep-08	318,718.49	144,683.96	463,402.45	18,377,310.60	10	9.2865	0.61257702
34	25-Oct-08	315,152.84	141,805.15	456,957.99	18,062,157.76	10	9.25958	0.602071925
35	25-Nov-08	311,625.85	138,964.16	450,590.00	17,750,531.91	10	9.2324	0.591684397
36	25-Dec-08	308,137.10	136,160.49	444,297.59	17,442,394.81	10	9.20494	0.58141316
37	25-Jan-09	304,686.18	133,393.66	438,079.84	17,137,708.63	10	9.1772	0.571256954
38	25-Feb-09	301,272.69	130,663.18	431,935.87	16,836,435.94	10	9.14917	0.561214531
39	25-Mar-09	297,896.22	127,968.58	425,864.81	16,538,539.72	10	9.12083	0.551284657
40	25-Apr-09	294,556.38	125,309.39	419,865.77	16,243,983.34	10	9.09217	0.541466111
41	25-May-09	291,252.76	122,685.14	413,937.91	15,952,730.58	10	9.06318	0.531757686
42	25-Jun-09	287,984.99	120,095.38	408,080.37	15,664,745.59	10	9.03384	0.522158186
43	25-Jul-09	284,752.67	117,539.66	402,292.33	15,379,992.93	10	9.00414	0.512666431
44	25-Aug-09	281,555.42	115,017.53	396,572.95	15,098,437.51	10	8.97406	0.50328125
45	25-Sep-09	278,392.87	112,528.54	390,921.41	14,820,044.64	10	8.94359	0.494001488
46	25-Oct-09	275,264.64	110,072.28	385,336.92	14,544,780.00	10	8.91271	0.484826
47	25-Nov-09	272,170.36	107,648.31	379,818.66	14,272,609.64	10	8.8814	0.475753655
48	25-Dec-09	269,109.66	105,256.20	374,365.86	14,003,499.98	10	8.84964	0.466783333
49	25-Jan-10	266,082.20	102,895.55	368,977.74	13,737,417.78	10	8.81741	0.457913926
50	25-Feb-10	263,087.59	100,565.93	363,653.53	13,474,330.19	10	8.7847	0.44914434
51	25-Mar-10	260,125.50	98,266.96	358,392.46	13,214,204.68	10	8.75148	0.440473489
52	25-Apr-10	257,195.58	95,998.21	353,193.79	12,957,009.11	10	8.71773	0.431900304
53	25-May-10	254,297.47	93,759.31	348,056.78	12,702,711.64	10	8.68342	0.423423721
54	25-Jun-10	251,430.83	91,549.86	342,980.69	12,451,280.81	10	8.64853	0.415042694
55	25-Jul-10	248,595.33	89,369.48	337,964.80	12,202,685.48	10	8.61304	0.406756183
56	25-Aug-10	245,790.62	87,217.78	333,008.40	11,956,894.86	10	8.57691	0.398563162
57	25-Sep-10	243,016.38	85,094.40	328,110.78	11,713,878.48	10	8.54012	0.390462616
58	25-Oct-10	240,272.28	82,998.96	323,271.24	11,473,606.20	10	8.50263	0.38245354
59	25-Nov-10	237,557.99	80,931.10	318,489.09	11,236,048.21	10	8.46441	0.37453494
60	25-Dec-10	234,873.20	78,890.45	313,763.65	11,001,175.02	10	8.42543	0.366705834
61	25-Jan-11	193,916.57	76,876.68	270,793.25	10,807,258.45	10	8.38565	0.360241948
62	25-Feb-11	191,404.37	75,249.53	266,653.90	10,615,854.07	10	8.35544	0.353861802
63	25-Mar-11	188,920.40	73,647.22	262,567.62	10,426,933.67	10	8.32497	0.347564456
64	25-Apr-11	186,464.35	72,069.42	258,533.76	10,240,469.33	10	8.29422	0.341348978
65	25-May-11	184,035.91	70,515.78	254,551.69	10,056,433.42	10	8.26319	0.335214447
66	25-Jun-11	181,634.78	68,985.99	250,620.77	9,874,798.64	10	8.23186	0.329159955
67	25-Jul-11	179,260.67	67,479.72	246,740.40	9,695,537.97	10	8.20023	0.323184599
68	25-Aug-11	176,913.29	65,996.66	242,909.95	9,518,624.68	10	8.16829	0.317287489
69	25-Sep-11	174,592.34	64,536.48	239,128.82	9,344,032.34	10	8.13603	0.311467745
70	25-Oct-11	172,297.53	63,098.88	235,396.42	9,171,734.81	10	8.10342	0.305724494
71	25-Nov-11	170,028.59	61,683.56	231,712.15	9,001,706.22	10	8.07048	0.300056874
72	25-Dec-11	167,785.24	60,290.20	228,075.44	8,833,920.98	10	8.03717	0.294464033
73	25-Jan-12	156,606.14	58,918.52	215,524.67	8,677,314.84	10	8.00349	0.289243828
74	25-Feb-12	154,506.48	57,654.62	212,161.10	8,522,808.36	10	7.97315	0.284093612
75	25-Mar-12	152,431.10	56,410.78	208,841.88	8,370,377.26	10	7.94256	0.279012575
76	25-Apr-12	150,379.74	55,186.71	205,566.46	8,219,997.51	10	7.91172	0.273999917
77	25-May-12	148,352.14	53,982.15	202,334.29	8,071,645.37	10	7.88061	0.269054846
78	25-Jun-12	146,348.04	52,796.81	199,144.85	7,925,297.33	10	7.84923	0.264176578
79	25-Jul-12	144,367.17	51,630.43	195,997.60	7,780,930.16	10	7.81756	0.259364339
80	25-Aug-12	142,409.28	50,482.75	192,892.03	7,638,520.88	10	7.78561	0.254617363
81	25-Sep-12	140,474.12	49,353.50	189,827.62	7,498,046.75	10	7.75336	0.249934892
82	25-Oct-12	138,561.45	48,242.42	186,803.87	7,359,485.31	10	7.7208	0.245316177
83	25-Nov-12	136,671.00	47,149.27	183,820.27	7,222,814.31	10	7.68792	0.240760477
84	25-Dec-12	134,802.53	46,073.79	180,876.33	7,088,011.78	10	7.65471	0.236267059
85	25-Jan-13	116,559.40	45,015.74	161,575.14	6,971,452.38	10	7.62116	0.232381746
86	25-Feb-13	114,964.05	44,130.81	159,094.85	6,856,488.33	10	7.59626	0.228549611
87	25-Mar-13	113,388.06	43,260.28	156,648.34	6,743,100.27	10	7.57127	0.224770009
88	25-Apr-13	111,831.20	42,403.95	154,235.16	6,631,269.07	10	7.54619	0.221042302
89	25-May-13	110,293.28	41,561.61	151,854.88	6,520,975.79	10	7.52102	0.21736586
90	25-Jun-13	108,774.05	40,733.04	149,507.09	6,412,201.74	10	7.49576	0.213740058
91	25-Jul-13	107,273.32	39,918.05	147,191.37	6,304,928.42	10	7.47039	0.210164281
92	25-Aug-13	105,790.87	39,116.44	144,907.31	6,199,137.55	10	7.44493	0.206637918
93	25-Sep-13	104,326.50	38,328.00	142,654.50	6,094,811.05	10	7.41936	0.203160368
94	25-Oct-13	102,879.99	37,552.55	140,432.54	5,991,931.06	10	7.39368	0.199731035
95	25-Nov-13	101,451.14	36,789.90	138,241.04	5,890,479.92	10	7.36789	0.196349331
96	25-Dec-13	100,039.76	36,039.85	136,079.61	5,790,440.16	10	7.34199	0.193014672
97	25-Jan-14	84,204.13	35,302.22	119,506.35	5,706,236.03	10	7.31597	0.190207868
98	25-Feb-14	83,094.51	34,711.26	117,805.77	5,623,141.51	10	7.29965	0.18743805
99	25-Mar-14	81,998.50	34,129.45	116,127.96	5,541,143.01	10	7.28336	0.184704767
100	25-Apr-14	80,915.94	33,556.67	114,472.62	5,460,227.07	10	7.26709	0.182007569
101	25-May-14	79,846.68	32,992.79	112,839.47	5,380,380.39	10	7.25086	0.179346013
102	25-Jun-14	78,790.55	32,437.66	111,228.21	5,301,589.84	10	7.23466	0.176719661
103	25-Jul-14	77,747.41	31,891.17	109,638.58	5,223,842.43	10	7.21848	0.174128081
104	25-Aug-14	76,717.09	31,353.18	108,070.27	5,147,125.34	10	7.20233	0.171570845
105	25-Sep-14	75,699.46	30,823.56	106,523.02	5,071,425.88	10	7.1862	0.169047529
106	25-Oct-14	74,694.36	30,302.20	104,996.56	4,996,731.52	10	7.1701	0.166557717
107	25-Nov-14	73,701.64	29,788.97	103,490.62	4,923,029.87	10	7.15403	0.164100996
108	25-Dec-14	72,721.17	29,283.75	102,004.92	4,850,308.71	10	7.13798	0.161676957
109	25-Jan-15	59,397.81	28,786.42	88,184.23	4,790,910.90	10	7.12196	0.15969703
110	25-Feb-15	58,721.56	28,408.83	87,130.39	4,732,189.34	10	7.11568	0.157739645
111	25-Mar-15	58,052.75	28,035.97	86,088.72	4,674,136.59	10	7.10943	0.155804553
112	25-Apr-15	57,391.30	27,667.77	85,059.06	4,616,745.29	10	7.1032	0.15389151
113	25-May-15	56,737.12	27,304.18	84,041.30	4,560,008.17	10	7.09699	0.152000272
114	25-Jun-15	56,090.15	26,945.13	83,035.29	4,503,918.02	10	7.09081	0.150130601
115	25-Jul-15	55,801.19	26,590.59	82,391.78	4,448,116.82	10	7.08465	0.148270561
116	25-Aug-15	55,162.56	26,238.41	81,400.97	4,392,954.26	10	7.07852	0.146431809
117	25-Sep-15	56,165.83	25,890.65	82,056.48	4,336,788.44	10	7.07241	0.144559615
118	25-Oct-15	55,514.43	25,537.64	81,052.07	4,281,274.01	10	7.06633	0.142709134
119	25-Nov-15	54,870.26	25,189.12	80,059.38	4,226,403.75	10	7.06027	0.140880125
120	25-Dec-15	54,233.25	24,845.02	79,078.27	4,172,170.50	10	7.05423	0.13907235
121	25-Jan-16	53,603.31	24,505.30	78,108.61	4,118,567.19	10	7.04822	0.137285573
122	25-Feb-16	52,980.37	24,169.90	77,150.27	4,065,586.82	10	7.04223	0.135519561
123	25-Mar-16	52,364.35	23,838.77	76,203.12	4,013,222.47	10	7.03626	0.133774082
124	25-Apr-16	51,755.18	23,511.85	75,267.03	3,961,467.30	10	7.03032	0.13204891
125	25-May-16	51,152.78	23,189.09	74,341.87	3,910,314.52	10	7.02439	0.130343817
126	25-Jun-16	50,557.08	22,870.44	73,427.52	3,859,757.44	10	7.0185	0.128658581
127	25-Jul-16	49,968.01	22,555.85	72,523.85	3,809,789.43	10	7.01262	0.126992981
128	25-Aug-16	49,385.49	22,245.26	71,630.75	3,760,403.94	10	7.00677	0.125346798
129	25-Sep-16	48,809.45	21,938.63	70,748.08	3,711,594.49	10	7.00094	0.123719816
130	25-Oct-16	48,239.83	21,635.91	69,875.74	3,663,354.67	10	6.99513	0.122111822
131	25-Nov-16	47,676.55	21,337.05	69,013.59	3,615,678.12	10	6.98935	0.120522604
132	25-Dec-16	47,119.54	21,041.99	68,161.53	3,568,558.58	10	6.98358	0.118951953
133	25-Jan-17	46,568.74	20,750.70	67,319.44	3,521,989.85	10	6.97784	0.117399662
134	25-Feb-17	46,024.07	20,463.13	66,487.20	3,475,965.78	10	6.97213	0.115865526
135	25-Mar-17	45,485.48	20,179.23	65,664.70	3,430,480.30	10	6.96643	0.114349343
136	25-Apr-17	44,952.89	19,898.95	64,851.84	3,385,527.41	10	6.96076	0.112850914
137	25-May-17	44,426.24	19,622.25	64,048.49	3,341,101.17	10	6.9551	0.111370039
138	25-Jun-17	43,905.47	19,349.08	63,254.55	3,297,195.71	10	6.94947	0.109906524
139	25-Jul-17	43,390.50	19,079.41	62,469.91	3,253,805.20	10	6.94387	0.108460173
140	25-Aug-17	42,881.29	18,813.18	61,694.46	3,210,923.92	10	6.93828	0.107030797
141	25-Sep-17	42,377.76	18,550.35	60,928.11	3,168,546.16	10	6.93271	0.105618205
142	25-Oct-17	41,879.85	18,290.89	60,170.73	3,126,666.32	10	6.92717	0.104222211
143	25-Nov-17	41,387.50	18,034.74	59,422.24	3,085,278.81	10	6.92165	0.102842627
144	25-Dec-17	40,900.66	17,781.87	58,682.53	3,044,378.16	10	6.91615	0.101479272
145	25-Jan-18	40,419.25	17,532.24	57,951.50	3,003,958.90	10	6.91067	0.100131963
146	25-Feb-18	39,943.23	17,285.81	57,229.04	2,964,015.67	10	6.90521	0.098800522
147	25-Mar-18	39,472.53	17,042.53	56,515.07	2,924,543.14	10	6.89977	0.097484771
148	25-Apr-18	39,007.10	16,802.37	55,809.48	2,885,536.03	10	6.89436	0.096184534
149	25-May-18	38,546.88	16,565.29	55,112.17	2,846,989.16	10	6.88896	0.094899639
150	25-Jun-18	38,091.80	16,331.25	54,423.06	2,808,897.36	10	6.88359	0.093629912
151	25-Jul-18	37,641.82	16,100.22	53,742.04	2,771,255.53	10	6.87824	0.092375184
152	25-Aug-18	37,196.88	15,872.14	53,069.03	2,734,058.65	10	6.8729	0.091135288
153	25-Sep-18	36,756.93	15,647.00	52,403.93	2,697,301.72	10	6.86759	0.089910057
154	25-Oct-18	36,321.90	15,424.75	51,746.65	2,660,979.82	10	6.8623	0.088699327
155	25-Nov-18	35,891.75	15,205.35	51,097.10	2,625,088.07	10	6.85703	0.087502936
156	25-Dec-18	35,466.42	14,988.77	50,455.19	2,589,621.64	10	6.85178	0.086320721
157	25-Jan-19	35,045.87	14,774.98	49,820.84	2,554,575.78	10	6.84655	0.085152526
158	25-Feb-19	34,630.03	14,563.93	49,193.96	2,519,945.75	10	6.84134	0.083998192
159	25-Mar-19	34,218.86	14,355.60	48,574.46	2,485,726.89	10	6.83615	0.082857563
160	25-Apr-19	33,812.30	14,149.96	47,962.26	2,451,914.59	10	6.83098	0.081730486
161	25-May-19	33,410.31	13,946.96	47,357.27	2,418,504.28	10	6.82583	0.080616809
162	25-Jun-19	33,012.83	13,746.58	46,759.41	2,385,491.44	10	6.8207	0.079516381
163	25-Jul-19	32,619.82	13,548.78	46,168.60	2,352,871.62	10	6.81559	0.078429054
164	25-Aug-19	32,231.23	13,353.53	45,584.76	2,320,640.39	10	6.8105	0.07735468
165	25-Sep-19	31,847.01	13,160.79	45,007.80	2,288,793.38	10	6.80543	0.076293113
166	25-Oct-19	31,467.10	12,970.55	44,437.65	2,257,326.28	10	6.80038	0.075244209
167	25-Nov-19	31,091.47	12,782.76	43,874.24	2,226,234.80	10	6.79535	0.074207827
168	25-Dec-19	30,720.07	12,597.40	43,317.47	2,195,514.73	10	6.79034	0.073183824
169	25-Jan-20	30,352.85	12,414.43	42,767.29	2,165,161.88	10	6.78534	0.072172063
170	25-Feb-20	29,989.77	12,233.83	42,223.60	2,135,172.11	10	6.78037	0.071172404
171	25-Mar-20	29,630.77	12,055.57	41,686.34	2,105,541.34	10	6.77542	0.070184711
172	25-Apr-20	29,275.82	11,879.61	41,155.43	2,076,265.52	10	6.77048	0.069208851
173	25-May-20	28,924.87	11,705.92	40,630.79	2,047,340.65	10	6.76557	0.068244688
174	25-Jun-20	28,577.88	11,534.49	40,112.37	2,018,762.78	10	6.76067	0.067292093
175	25-Jul-20	28,234.80	11,365.28	39,600.08	1,990,527.98	10	6.75579	0.066350933
176	25-Aug-20	27,895.59	11,198.27	39,093.85	1,962,632.39	10	6.75093	0.06542108
177	25-Sep-20	27,560.21	11,033.42	38,593.62	1,935,072.18	10	6.74609	0.064502406
178	25-Oct-20	27,228.62	10,870.70	38,099.32	1,907,843.57	10	6.74127	0.063594786
179	25-Nov-20	26,900.77	10,710.11	37,610.87	1,880,942.80	10	6.73647	0.062698093
180	25-Dec-20	26,576.62	10,551.59	37,128.22	1,854,366.18	10	6.73168	0.061812206
181	25-Jan-21	26,256.14	10,395.14	36,651.28	1,828,110.03	10	6.72692	0.060937001
182	25-Feb-21	25,939.28	10,240.72	36,180.01	1,802,170.75	10	6.72217	0.060072358
183	25-Mar-21	25,626.01	10,088.32	35,714.33	1,776,544.74	10	6.71744	0.059218158
184	25-Apr-21	25,316.28	9,937.89	35,254.17	1,751,228.46	10	6.71273	0.058374282
185	25-May-21	25,010.06	9,789.43	34,799.48	1,726,218.40	10	6.70804	0.057540613
186	25-Jun-21	24,707.30	9,642.89	34,350.19	1,701,511.10	10	6.70337	0.056717037
187	25-Jul-21	24,407.97	9,498.27	33,906.25	1,677,103.13	10	6.69871	0.055903438
188	25-Aug-21	24,112.03	9,355.54	33,467.58	1,652,991.09	10	6.69407	0.055099703
189	25-Sep-21	23,819.45	9,214.67	33,034.12	1,629,171.64	10	6.68945	0.054305721
190	25-Oct-21	23,530.19	9,075.64	32,605.83	1,605,641.46	10	6.68485	0.053521382
191	25-Nov-21	23,244.20	8,938.43	32,182.63	1,582,397.26	10	6.68027	0.052746575
192	25-Dec-21	22,961.46	8,803.01	31,764.47	1,559,435.80	10	6.6757	0.051981193
193	25-Jan-22	22,681.93	8,669.36	31,351.29	1,536,753.87	10	6.67115	0.051225129
194	25-Feb-22	22,405.57	8,537.46	30,943.03	1,514,348.30	10	6.66662	0.050478277
195	25-Mar-22	22,132.35	8,407.29	30,539.64	1,492,215.95	10	6.66211	0.049740532
196	25-Apr-22	21,862.24	8,278.82	30,141.06	1,470,353.71	10	6.65761	0.04901179
197	25-May-22	21,595.20	8,152.05	29,747.24	1,448,758.51	10	6.65313	0.04829195
198	25-Jun-22	21,331.19	8,026.93	29,358.12	1,427,427.32	10	6.64867	0.047580911
199	25-Jul-22	21,070.19	7,903.46	28,973.64	1,406,357.13	10	6.64422	0.046878571
200	25-Aug-22	20,812.15	7,781.60	28,593.76	1,385,544.98	10	6.6398	0.046184833
201	25-Sep-22	20,557.06	7,661.36	28,218.41	1,364,987.92	10	6.63539	0.045499597
202	25-Oct-22	20,304.87	7,542.69	27,847.56	1,344,683.05	10	6.63099	0.044822768
203	25-Nov-22	20,055.55	7,425.58	27,481.13	1,324,627.50	10	6.62662	0.04415425
204	25-Dec-22	19,809.08	7,310.02	27,119.10	1,304,818.43	10	6.62226	0.043493948
205	25-Jan-23	19,565.41	7,195.98	26,761.39	1,285,253.02	10	6.61792	0.042841767
206	25-Feb-23	19,324.53	7,083.45	26,407.97	1,265,928.49	10	6.61359	0.042197616
207	25-Mar-23	19,086.39	6,972.40	26,058.79	1,246,842.10	10	6.60928	0.041561403
208	25-Apr-23	18,850.97	6,862.82	25,713.79	1,227,991.13	10	6.60499	0.040933038
209	25-May-23	18,618.24	6,754.68	25,372.92	1,209,372.89	10	6.60072	0.04031243
210	25-Jun-23	18,388.17	6,647.98	25,036.15	1,190,984.72	10	6.59646	0.039699491
211	25-Jul-23	18,160.73	6,542.69	24,703.42	1,172,823.99	10	6.59221	0.039094133
212	25-Aug-23	17,935.89	6,438.79	24,374.68	1,154,888.10	10	6.58799	0.03849627
213	25-Sep-23	17,713.62	6,336.27	24,049.90	1,137,174.48	10	6.58378	0.037905816
214	25-Oct-23	17,493.90	6,235.11	23,729.01	1,119,680.58	10	6.57959	0.037322686
215	25-Nov-23	17,276.69	6,135.30	23,411.99	1,102,403.89	10	6.57541	0.036746796
216	25-Dec-23	17,061.97	6,036.81	23,098.78	1,085,341.93	10	6.57125	0.036178064
217	25-Jan-24	16,849.71	5,939.63	22,789.33	1,068,492.22	10	6.5671	0.035616407
218	25-Feb-24	16,639.88	5,843.74	22,483.62	1,051,852.34	10	6.56297	0.035061745
219	25-Mar-24	16,432.46	5,749.13	22,181.59	1,035,419.88	10	6.55886	0.034513996
220	25-Apr-24	16,227.42	5,655.78	21,883.20	1,019,192.46	10	6.55476	0.033973082
221	25-May-24	16,024.73	5,563.67	21,588.40	1,003,167.73	10	6.55068	0.033438924
222	25-Jun-24	15,824.37	5,472.80	21,297.17	987,343.36	10	6.54662	0.032911445
223	25-Jul-24	15,626.31	5,383.14	21,009.45	971,717.05	10	6.54257	0.032390568
224	25-Aug-24	15,430.53	5,294.67	20,725.20	956,286.52	10	6.53854	0.031876217
225	25-Sep-24	15,237.00	5,207.39	20,444.39	941,049.52	10	6.53452	0.031368317
226	25-Oct-24	15,045.70	5,121.28	20,166.98	926,003.82	10	6.53051	0.030866794
227	25-Nov-24	14,856.59	5,036.32	19,892.92	911,147.23	10	6.52653	0.030371574
228	25-Dec-24	14,669.67	4,952.51	19,622.17	896,477.56	10	6.52256	0.029882585
229	25-Jan-25	14,484.90	4,869.82	19,354.71	881,992.67	10	6.5186	0.029399756
230	25-Feb-25	14,302.25	4,788.23	19,090.49	867,690.41	10	6.51466	0.028923014
231	25-Mar-25	14,121.72	4,707.75	18,829.47	853,568.70	10	6.51073	0.02845229
232	25-Apr-25	13,943.26	4,628.35	18,571.61	839,625.44	10	6.50682	0.027987515
233	25-May-25	13,766.87	4,550.02	18,316.89	825,858.57	10	6.50293	0.027528619
234	25-Jun-25	13,592.51	4,472.74	18,065.25	812,266.06	10	6.49905	0.027075535
235	25-Jul-25	13,420.17	4,396.51	17,816.68	798,845.89	10	6.49518	0.026628196
236	25-Aug-25	13,249.81	4,321.31	17,571.13	785,596.07	10	6.49133	0.026186536
237	25-Sep-25	13,081.43	4,247.13	17,328.56	772,514.64	10	6.48749	0.025750488
238	25-Oct-25	12,915.00	4,173.94	17,088.94	759,599.64	10	6.48367	0.025319988
239	25-Nov-25	12,750.49	4,101.75	16,852.25	746,849.15	10	6.47987	0.024894972
240	25-Dec-25	12,587.89	4,030.54	16,618.43	734,261.26	10	6.47608	0.024475375
241	25-Jan-26	12,427.17	3,960.30	16,387.47	721,834.10	10	6.4723	0.024061137
242	25-Feb-26	12,268.31	3,891.01	16,159.32	709,565.78	10	6.46854	0.023652193
243	25-Mar-26	12,111.30	3,822.66	15,933.96	697,454.48	10	6.46479	0.023248483
244	25-Apr-26	11,956.11	3,755.25	15,711.35	685,498.38	10	6.46106	0.022849946
245	25-May-26	11,802.72	3,688.75	15,491.46	673,695.66	10	6.45734	0.022456522
246	25-Jun-26	11,651.11	3,623.16	15,274.26	662,044.55	10	6.45364	0.022068152
247	25-Jul-26	11,501.26	3,558.46	15,059.72	650,543.29	10	6.44995	0.021684776
248	25-Aug-26	11,353.15	3,494.65	14,847.80	639,190.14	10	6.44627	0.021306338
249	25-Sep-26	11,206.77	3,431.71	14,638.48	627,983.37	10	6.44261	0.020932779
250	25-Oct-26	11,062.09	3,369.63	14,431.73	616,921.27	10	6.43896	0.020564042
251	25-Nov-26	10,919.10	3,308.41	14,227.51	606,002.17	10	6.43533	0.020200072
252	25-Dec-26	10,777.77	3,248.03	14,025.80	595,224.40	10	6.43171	0.019840813
253	25-Jan-27	10,638.09	3,188.47	13,826.56	584,586.31	10	6.42811	0.01948621
254	25-Feb-27	10,500.04	3,129.74	13,629.78	574,086.27	10	6.42452	0.019136209
255	25-Mar-27	10,363.60	3071.81	13,435.41	563,722.67	10	6.42094	0.018790756
256	25-Apr-27	10,228.75	3014.68	13,243.44	553,493.92	10	6.41738	0.018449797
257	25-May-27	10,095.48	2958.34	13,053.83	543,398.44	10	6.41383	0.018113281
258	25-Jun-27	9,963.77	2902.78	12,866.55	533,434.67	10	6.41029	0.017781156
259	25-Jul-27	9,833.59	2847.99	12,681.59	523,601.08	10	6.40677	0.017453369
260	25-Aug-27	9,704.94	2793.96	12,498.90	513,896.14	10	6.40326	0.017129871
261	25-Sep-27	9,577.80	2740.68	12,318.48	504,318.34	10	6.39977	0.016810611
262	25-Oct-27	9,452.14	2688.14	12,140.28	494,866.20	10	6.39628	0.01649554
263	25-Nov-27	9,327.96	2636.32	11,964.28	485,538.23	10	6.39282	0.016184608
264	25-Dec-27	9,205.23	2585.23	11,790.47	476,333.00	10	6.38936	0.015877767
265	25-Jan-28	9,083.95	2534.85	11,618.80	467,249.05	10	6.38592	0.015574968
266	25-Feb-28	8,964.09	2485.18	11,449.27	458,284.96	10	6.38249	0.015276165
267	25-Mar-28	8,845.63	2436.2	11,281.83	449,439.33	10	6.37908	0.014981311
268	25-Apr-28	8,728.57	2387.9	11,116.47	440,710.76	10	6.37568	0.014690359
269	25-May-28	8,612.89	2340.28	10,953.17	432,097.87	10	6.37229	0.014403262
270	25-Jun-28	8,498.57	2293.33	10,791.90	423,599.30	10	6.36891	0.014119977
271	25-Jul-28	8,385.59	2247.04	10,632.63	415,213.71	10	6.36555	0.013840457
272	25-Aug-28	8,273.95	2201.4	10,475.34	406,939.77	10	6.3622	0.013564659
273	25-Sep-28	8,163.62	2156.4	10,320.01	398,776.15	10	6.35887	0.013292538
274	25-Oct-28	8,054.59	2112.03	10,166.62	390,721.56	10	6.35555	0.013024052
275	25-Nov-28	7,946.85	2068.3	10,015.15	382,774.71	10	6.35224	0.012759157
276	25-Dec-28	7,840.38	2025.18	9,865.56	374,934.33	10	6.34894	0.012497811
277	25-Jan-29	7,735.17	1982.67	9,717.84	367,199.16	10	6.34565	0.012239972
278	25-Feb-29	7,631.21	1940.76	9,571.97	359,567.95	10	6.34238	0.011985598
279	25-Mar-29	7,528.47	1899.45	9,427.93	352,039.48	10	6.33912	0.011734649
280	25-Apr-29	7,426.95	1858.73	9,285.69	344,612.52	10	6.33588	0.011487084
281	25-May-29	7,326.64	1818.59	9,145.23	337,285.88	10	6.33264	0.011242863
282	25-Jun-29	7,227.51	1779.02	9,006.53	330,058.37	10	6.32942	0.011001946
283	25-Jul-29	7,129.56	1740.02	8,869.58	322,928.80	10	6.32621	0.010764293
284	25-Aug-29	7,032.78	1701.57	8,734.35	315,896.03	10	6.32302	0.010529868
285	25-Sep-29	6,937.14	1663.67	8,600.82	308,958.89	10	6.31983	0.01029863
286	25-Oct-29	6,842.64	1626.32	8,468.96	302,116.25	10	6.31666	0.010070542
287	25-Nov-29	6,749.26	1589.51	8,338.77	295,366.98	10	6.3135	0.009845566
288	25-Dec-29	6,657.00	1553.22	8,210.22	288,709.98	10	6.31035	0.009623666
289	25-Jan-30	6,565.83	1517.46	8,083.30	282,144.15	10	6.30722	0.009404805
290	25-Feb-30	6,475.76	1482.22	7,957.98	275,668.39	10	6.30409	0.009188946
291	25-Mar-30	6,386.75	1447.48	7,834.24	269,281.64	10	6.30098	0.008976055
292	25-Apr-30	6,298.81	1413.25	7,712.06	262,982.83	10	6.29788	0.008766094
293	25-May-30	6,211.92	1379.52	7,591.44	256,770.91	10	6.2948	0.00855903
294	25-Jun-30	6,126.06	1346.28	7,472.34	250,644.85	10	6.29172	0.008354828
295	25-Jul-30	6,041.24	1313.52	7,354.76	244,603.61	10	6.28866	0.008153454
296	25-Aug-30	5,957.43	1281.24	7,238.66	238,646.18	10	6.28561	0.007954873
297	25-Sep-30	5,874.62	1249.43	7,124.05	232,771.56	10	6.28257	0.007759052
298	25-Oct-30	5,792.81	1218.08	7,010.89	226,978.75	10	6.27954	0.007565958
299	25-Nov-30	5,711.97	1187.2	6,899.17	221,266.78	10	6.27653	0.007375559
300	25-Dec-30	5,632.11	1156.77	6,788.88	215,634.67	10	6.27352	0.007187822
301	25-Jan-31	5,553.21	1126.79	6,679.99	210,081.46	10	6.27053	0.007002715
302	25-Feb-31	5,475.25	1097.25	6,572.50	204,606.21	10	6.26755	0.006820207
303	25-Mar-31	5,398.24	1068.14	6,466.38	199,207.97	10	6.26458	0.006640266
304	25-Apr-31	5,322.15	1039.47	6,361.62	193,885.83	10	6.26162	0.006462861
305	25-May-31	5,246.97	1011.22	6,258.20	188,638.86	10	6.25867	0.006287962
306	25-Jun-31	5172.71	983.4	6,156.10	183,466.15	10	6.25574	0.006115538
307	25-Jul-31	5099.34	955.98	6,055.32	178,366.82	10	6.25281	0.005945561
308	25-Aug-31	5026.85	928.98	5,955.83	173,339.96	10	6.2499	0.005777999
309	25-Sep-31	4955.24	902.38	5,857.62	168,384.72	10	6.247	0.005612824
310	25-Oct-31	4884.5	876.18	5,760.68	163,500.22	10	6.24411	0.005450007
311	25-Nov-31	4814.61	850.37	5,664.98	158,685.61	10	6.24123	0.00528952
312	25-Dec-31	4745.57	824.95	5,570.52	153,940.04	10	6.23837	0.005131335
313	25-Jan-32	4677.37	799.91	5,477.28	149,262.66	10	6.23551	0.004975422
314	25-Feb-32	4610	775.25	5,385.25	144,652.67	10	6.23266	0.004821756
315	25-Mar-32	4543.44	750.97	5,294.41	140,109.23	10	6.22983	0.004670308
316	25-Apr-32	4477.69	727.05	5204.74	135,631.54	10	6.22701	0.004521051
317	25-May-32	4412.74	703.5	5116.24	131,218.80	10	6.22419	0.00437396
318	25-Jun-32	4348.58	680.3	5028.89	126,870.21	10	6.22139	0.004229007
319	25-Jul-32	4285.21	657.46	4942.67	122,585.00	10	6.2186	0.004086167
320	25-Aug-32	4222.6	634.97	4857.58	118,362.40	10	6.21582	0.003945413
321	25-Sep-32	4160.76	612.83	4773.59	114,201.64	10	6.21305	0.003806721
322	25-Oct-32	4099.68	591.02	4690.7	110,101.96	10	6.2103	0.003670065
323	25-Nov-32	4039.34	569.55	4608.89	106,062.62	10	6.20755	0.003535421
324	25-Dec-32	3979.74	548.42	4528.16	102,082.87	10	6.20481	0.003402762
325	25-Jan-33	3920.87	527.61	4448.48	98,162.00	10	6.20208	0.003272067
326	25-Feb-33	3862.72	507.12	4369.84	94,299.28	10	6.19937	0.003143309
327	25-Mar-33	3805.29	486.95	4292.24	90,493.99	10	6.19666	0.003016466
328	25-Apr-33	3748.56	467.1	4215.66	86,745.43	10	6.19397	0.002891514
329	25-May-33	3692.53	447.55	4140.08	83,052.90	10	6.19129	0.00276843
330	25-Jun-33	3637.18	428.32	4065.5	79,415.72	10	6.18861	0.002647191
331	25-Jul-33	3582.52	409.38	3991.9	75,833.20	10	6.18595	0.002527773
332	25-Aug-33	3528.53	390.75	3919.28	72,304.67	10	6.1833	0.002410156
333	25-Sep-33	3475.21	372.41	3847.62	68,829.46	10	6.18065	0.002294315
334	25-Oct-33	3422.54	354.36	3776.9	65,406.92	10	6.17802	0.002180231
335	25-Nov-33	3370.53	336.59	3707.12	62,036.39	10	6.1754	0.00206788
336	25-Dec-33	3319.16	319.11	3638.27	58,717.23	10	6.17279	0.001957241
337	25-Jan-34	3268.42	301.91	3570.34	55,448.81	10	6.17019	0.001848294
338	25-Feb-34	3218.32	284.99	3503.3	52,230.49	10	6.1676	0.001741016
339	25-Mar-34	3168.83	268.33	3437.17	49,061.66	10	6.16502	0.001635389
340	25-Apr-34	3119.96	251.95	3371.91	45,941.70	10	6.16245	0.00153139
341	25-May-34	3071.7	235.83	3307.53	42,870.01	10	6.15989	0.001429
342	25-Jun-34	3024.03	219.97	3244.01	39,845.97	10	6.15734	0.001328199
343	25-Jul-34	2976.96	204.37	3181.33	36,869.01	10	6.1548	0.001228967
344	25-Aug-34	2930.48	189.02	3119.51	33,938.52	10	6.15227	0.001131284
345	25-Sep-34	2884.58	173.93	3058.51	31,053.95	10	6.14975	0.001035132
346	25-Oct-34	2839.25	159.08	2998.33	28,214.70	10	6.14724	0.00094049
347	25-Nov-34	2794.49	144.48	2938.96	25,420.21	10	6.14474	0.00084734
348	25-Dec-34	2750.28	130.11	2880.4	22,669.93	10	6.14226	0.000755664
349	25-Jan-35	2706.63	115.99	2822.62	19,963.29	10	6.13978	0.000665443
350	25-Feb-35	2663.53	102.1	2765.63	17,299.76	10	6.13732	0.000576659
351	25-Mar-35	2620.97	88.44	2709.41	14,678.79	10	6.13487	0.000489293
352	25-Apr-35	2578.95	75.01	2653.96	12,099.85	10	6.13243	0.000403328
353	25-May-35	2537.45	61.81	2599.26	9,562.40	10	6.13002	0.000318747
354	25-Jun-35	2496.47	48.83	2545.3	7065.93	10	6.12762	0.000235531
355	25-Jul-35	2373.78	36.07	2409.85	4692.15	10	6.12527	0.000156405
356	25-Aug-35	2335.2	23.94	2359.14	2356.95	10	6.12292	0.000078565
357	25-Sep-35	1890.74	12.02	1902.76	466.21	10	6.12074	1.55403E-05
358	25-Oct-35	466.21	2.38	468.59	0	10	6.11833	0

Period	Date	Principal	Interest	Cash Flow	Balance	Coupon	Effective Coupon	Factor
Total		30,000,000.00	17,606,864.20	47,606,864.20
0	29-Dec-05	0	0	0	30,000,000.00
1	25-Jan-06	167,895.37	121,000.00	288,895.37	29,832,104.63	4.84	4.84	0.994403488
2	25-Feb-06	182,598.92	248,074.18	430,673.11	29,649,505.71	10	9.97881	0.988316857
3	25-Mar-06	197,159.31	245,968.66	443,127.96	29,452,346.40	10	9.95505	0.98174488
4	25-Apr-06	211,559.27	243,688.97	455,248.23	29,240,787.14	10	9.92881	0.974692905
5	25-May-06	225,781.72	241,237.02	467,018.74	29,015,005.41	10	9.90002	0.967166847
6	25-Jun-06	239,809.82	238,616.04	478,425.86	28,775,195.60	10	9.86866	0.959173187
7	25-Jul-06	253,159.34	235,829.60	488,988.94	28,522,036.26	10	9.8347	0.950734542
8	25-Aug-06	266,289.51	232,887.42	499,176.93	28,255,746.75	10	9.79821	0.941858225
9	25-Sep-06	276,919.06	229,793.53	506,712.59	27,978,827.69	10	9.75916	0.93262759
10	25-Oct-06	287,337.19	226,580.33	513,917.52	27,691,490.50	10	9.71793	0.923049683
11	25-Nov-06	285,260.33	223,251.64	508,511.97	27,406,230.17	10	9.67452	0.913541006
12	25-Dec-06	283,197.94	219,962.74	503,160.67	27,123,032.24	10	9.63121	0.904101075
13	25-Jan-07	281,149.91	216,713.10	497,863.02	26,841,882.32	10	9.588	0.894729411
14	25-Feb-07	279,116.16	213,502.23	492,618.39	26,562,766.16	10	9.54488	0.885425539
15	25-Mar-07	277,096.57	210,329.62	487,426.19	26,285,669.59	10	9.50185	0.876188986
16	25-Apr-07	275,091.06	207,194.77	482,285.83	26,010,578.54	10	9.45891	0.867019285
17	25-May-07	273,099.51	204,097.22	477,196.73	25,737,479.02	10	9.41604	0.857915967
18	25-Jun-07	271,121.84	201,036.46	472,158.30	25,466,357.18	10	9.37325	0.848878573
19	25-Jul-07	269,157.95	198,012.04	467,169.99	25,197,199.23	10	9.33052	0.839906641
20	25-Aug-07	267,207.74	195,023.48	462,231.22	24,929,991.49	10	9.28786	0.830999716
21	25-Sep-07	265,271.12	192,070.32	457,341.44	24,664,720.37	10	9.24527	0.822157346
22	25-Oct-07	263,347.98	189,152.12	452,500.10	24,401,372.39	10	9.20272	0.81337908
23	25-Nov-07	261,438.25	186,268.42	447,706.67	24,139,934.14	10	9.16023	0.804664471
24	25-Dec-07	259,541.82	183,418.78	442,960.60	23,880,392.32	10	9.11778	0.796013077
25	25-Jan-08	257,658.60	180,602.76	438,261.36	23,622,733.72	10	9.07537	0.787424457
26	25-Feb-08	255,788.50	177,819.94	433,608.44	23,366,945.22	10	9.03299	0.778898174
27	25-Mar-08	253,931.42	175,069.90	429,001.32	23,113,013.80	10	8.99064	0.770433793
28	25-Apr-08	252,087.29	172,352.21	424,439.49	22,860,926.51	10	8.94832	0.762030884
29	25-May-08	250,256.00	169,666.46	419,922.45	22,610,670.52	10	8.90601	0.753689017
30	25-Jun-08	248,437.46	167,012.24	415,449.70	22,362,233.06	10	8.86372	0.745407769
31	25-Jul-08	246,631.59	164,389.16	411,020.76	22,115,601.46	10	8.82144	0.737186715
32	25-Aug-08	244,838.31	161,796.82	406,635.13	21,870,763.16	10	8.77915	0.729025439
33	25-Sep-08	243,057.51	159,234.82	402,292.33	21,627,705.65	10	8.73686	0.720923522
34	25-Oct-08	241,289.12	156,702.79	397,991.91	21,386,416.53	10	8.69456	0.712880551
35	25-Nov-08	239,533.04	154,200.34	393,733.39	21,146,883.48	10	8.65224	0.704896116
36	25-Dec-08	237,789.20	151,727.10	389,516.30	20,909,094.28	10	8.6099	0.696969809
37	25-Jan-09	236,057.50	149,282.70	385,340.20	20,673,036.78	10	8.56753	0.689101226
38	25-Feb-09	234,337.87	146,866.77	381,204.64	20,438,698.91	10	8.52512	0.681289964
39	25-Mar-09	232,630.21	144,478.96	377,109.17	20,206,068.70	10	8.48267	0.673535623
40	25-Apr-09	230,934.45	142,118.90	373,053.34	19,975,134.26	10	8.44017	0.665837809
41	25-May-09	229,250.49	139,786.25	369,036.74	19,745,883.77	10	8.39762	0.658196126
42	25-Jun-09	227,578.26	137,480.67	365,058.93	19,518,305.50	10	8.355	0.650610183
43	25-Jul-09	225,917.68	135,201.81	361,119.49	19,292,387.82	10	8.31231	0.643079594
44	25-Aug-09	224,268.67	132,949.34	357,218.00	19,068,119.15	10	8.26954	0.635603972
45	25-Sep-09	222,631.14	130,722.92	353,354.06	18,845,488.01	10	8.22669	0.628182934
46	25-Oct-09	221,005.01	128,522.23	349,527.24	18,624,483.00	10	8.18375	0.6208161
47	25-Nov-09	219,390.21	126,346.94	345,737.15	18,405,092.80	10	8.1407	0.613503093
48	25-Dec-09	217,786.65	124,196.75	341,983.39	18,187,306.15	10	8.09755	0.606243538
49	25-Jan-10	216,194.25	122,071.32	338,265.58	17,971,111.89	10	8.05428	0.599037063
50	25-Feb-10	214,612.95	119,970.36	334,583.31	17,756,498.94	10	8.01088	0.591883298
51	25-Mar-10	213,042.66	117,893.56	330,936.22	17,543,456.29	10	7.96735	0.584781876
52	25-Apr-10	211,483.30	115,840.62	327,323.91	17,331,972.99	10	7.92368	0.577732433
53	25-May-10	209,934.80	113,811.23	323,746.02	17,122,038.19	10	7.87986	0.570734606
54	25-Jun-10	208,397.07	111,805.11	320,202.18	16,913,641.12	10	7.83587	0.563788037
55	25-Jul-10	206,870.06	109,821.96	316,692.02	16,706,771.06	10	7.79172	0.556892369
56	25-Aug-10	205,353.68	107,861.51	313,215.18	16,501,417.38	10	7.74739	0.550047246
57	25-Sep-10	203,847.85	105,923.46	309,771.31	16,297,569.53	10	7.70286	0.543252318
58	25-Oct-10	202,352.51	104,007.54	306,360.05	16,095,217.02	10	7.65814	0.536507234
59	25-Nov-10	200,867.57	102,113.48	302,981.05	15,894,349.45	10	7.6132	0.529811648
60	25-Dec-10	199,392.98	100,241.00	299,633.98	15,694,956.47	10	7.56805	0.523165216
61	25-Jan-11	169,843.46	98,389.84	268,233.31	15,525,113.01	10	7.52266	0.517503767
62	25-Feb-11	168,428.94	96,873.03	265,301.97	15,356,684.07	10	7.48772	0.511889469
63	25-Mar-11	167,024.43	95,376.03	262,400.46	15,189,659.64	10	7.45286	0.506321988
64	25-Apr-11	165,629.88	93,898.58	259,528.45	15,024,029.76	10	7.41809	0.500800992
65	25-May-11	164,245.21	92,440.43	256,685.64	14,859,784.56	10	7.38341	0.495326152
66	25-Jun-11	162,870.34	91,001.35	253,871.70	14,696,914.21	10	7.3488	0.48989714
67	25-Jul-11	161,505.23	89,581.09	251,086.31	14,535,408.99	10	7.31428	0.484513633
68	25-Aug-11	160,149.78	88,179.40	248,329.19	14,375,259.20	10	7.27983	0.479175307
69	25-Sep-11	158,803.95	86,796.06	245,600.01	14,216,455.25	10	7.24545	0.473881842
70	25-Oct-11	157,467.65	85,430.82	242,898.47	14,058,987.60	10	7.21115	0.46863292
71	25-Nov-11	156,140.83	84,083.47	240,224.29	13,902,846.77	10	7.17692	0.463428226
72	25-Dec-11	154,823.41	82,753.76	237,577.17	13,748,023.37	10	7.14275	0.458267446
73	25-Jan-12	147,602.49	81,441.49	229,043.98	13,600,420.88	10	7.10864	0.453347363
74	25-Feb-12	146,349.12	80,218.86	226,567.98	13,454,071.76	10	7.07792	0.448469059
75	25-Mar-12	145,104.84	79,012.41	224,117.24	13,308,966.92	10	7.0473	0.443632231
76	25-Apr-12	143,869.60	77,821.92	221,691.52	13,165,097.33	10	7.0168	0.438836578
77	25-May-12	142,643.33	76,647.19	219,290.52	13,022,454.00	10	6.9864	0.4340818
78	25-Jun-12	141,425.97	75,488.02	216,913.98	12,881,028.03	10	6.95611	0.429367601
79	25-Jul-12	140,217.45	74,344.20	214,561.65	12,740,810.58	10	6.92593	0.424693686
80	25-Aug-12	139,017.72	73,215.53	212,233.25	12,601,792.86	10	6.89584	0.420059762
81	25-Sep-12	137,826.70	72,101.83	209,928.53	12,463,966.16	10	6.86586	0.415465539
82	25-Oct-12	136,644.35	71,002.89	207,647.23	12,327,321.81	10	6.83598	0.410910727
83	25-Nov-12	135,470.59	69,918.52	205,389.11	12,191,851.22	10	6.8062	0.406395041
84	25-Dec-12	134,305.37	68,848.54	203,153.91	12,057,545.85	10	6.77651	0.401918195
85	25-Jan-13	122,076.46	67,792.77	189,869.22	11,935,469.40	10	6.74692	0.39784898
86	25-Feb-13	121,039.56	66,882.55	187,922.12	11,814,429.83	10	6.72442	0.393814328
87	25-Mar-13	120,010.50	65,984.18	185,994.68	11,694,419.34	10	6.70206	0.389813978
88	25-Apr-13	118,989.20	65,097.50	184,086.69	11,575,430.14	10	6.67985	0.385847671
89	25-May-13	117,975.61	64,222.34	182,197.95	11,457,454.53	10	6.65779	0.381915151
90	25-Jun-13	116,969.68	63,358.57	180,328.25	11,340,484.85	10	6.63588	0.378016162
91	25-Jul-13	115,971.35	62,506.01	178,477.36	11,224,513.50	10	6.61411	0.37415045
92	25-Aug-13	114,980.57	61,664.53	176,645.10	11,109,532.93	10	6.59249	0.370317764
93	25-Sep-13	113,997.28	60,833.98	174,831.26	10,995,535.66	10	6.571	0.366517855
94	25-Oct-13	113,021.42	60,014.21	173,035.63	10,882,514.23	10	6.54966	0.362750474
95	25-Nov-13	112,052.95	59,205.07	171,258.03	10,770,461.28	10	6.52846	0.359015376
96	25-Dec-13	111,091.82	58,406.43	169,498.25	10,659,369.46	10	6.5074	0.355312315
97	25-Jan-14	100,029.47	57,618.15	157,647.62	10,559,339.99	10	6.48648	0.351978
98	25-Feb-14	99,214.93	56,954.65	156,169.58	10,460,125.06	10	6.47252	0.348670835
99	25-Mar-14	98,406.57	56,298.96	154,705.53	10,361,718.49	10	6.45869	0.345390616
100	25-Apr-14	97,604.35	55,650.98	153,255.33	10,264,114.14	10	6.44499	0.342137138
101	25-May-14	96,808.21	55,010.60	151,818.82	10,167,305.93	10	6.43141	0.338910198
102	25-Jun-14	96,018.12	54,377.74	150,395.86	10,071,287.81	10	6.41795	0.335709594
103	25-Jul-14	95,234.03	53,752.28	148,986.31	9,976,053.78	10	6.40462	0.332535126
104	25-Aug-14	94,455.89	53,134.15	147,590.04	9,881,597.89	10	6.3914	0.329386596
105	25-Sep-14	93,683.67	52,523.23	146,206.90	9,787,914.22	10	6.37831	0.326263807
106	25-Oct-14	92,917.31	51,919.44	144,836.75	9,694,996.91	10	6.36533	0.323166564
107	25-Nov-14	92,156.78	51,322.69	143,479.47	9,602,840.12	10	6.35248	0.320094671
108	25-Dec-14	91,402.03	50,732.88	142,134.92	9,511,438.09	10	6.33973	0.317047936
109	25-Jan-15	81,598.87	50,149.93	131,748.81	9,429,839.21	10	6.32711	0.314327974
110	25-Feb-15	80,999.77	49,670.59	130,670.36	9,348,839.45	10	6.32086	0.311627982
111	25-Mar-15	80,404.88	49,195.62	129,600.50	9,268,434.57	10	6.31466	0.308947819
112	25-Apr-15	79,814.19	48,724.97	128,539.16	9,188,620.38	10	6.3085	0.306287346
113	25-May-15	79,227.66	48,258.60	127,486.26	9,109,392.72	10	6.3024	0.303646424
114	25-Jun-15	78,645.27	47,796.48	126,441.75	9,030,747.45	10	6.29633	0.301024915
115	25-Jul-15	78,777.27	47,338.55	126,115.83	8,951,970.18	10	6.29032	0.298399006
116	25-Aug-15	78,196.48	46,881.07	125,077.55	8,873,773.69	10	6.28435	0.295792456
117	25-Sep-15	80,944.08	46,427.74	127,371.82	8,792,829.61	10	6.27842	0.29309432
118	25-Oct-15	80,341.48	45,961.16	126,302.64	8,712,488.14	10	6.27254	0.290416271
119	25-Nov-15	79,743.14	45,498.85	125,241.99	8,632,744.99	10	6.26671	0.287758166
120	25-Dec-15	79,149.04	45,040.75	124,189.79	8,553,595.95	10	6.26092	0.285119865
121	25-Jan-16	78,559.14	44,586.84	123,145.98	8,475,036.81	10	6.25517	0.282501227
122	25-Feb-16	77,973.42	44,137.06	122,110.48	8,397,063.39	10	6.24947	0.279902113
123	25-Mar-16	77,391.84	43,691.37	121,083.22	8,319,671.54	10	6.24381	0.277322385
124	25-Apr-16	76,814.39	43,249.74	120,064.13	8,242,857.16	10	6.23819	0.274761905
125	25-May-16	76,241.02	42,812.13	119,053.14	8,166,616.14	10	6.23261	0.272220538
126	25-Jun-16	75,671.71	42,378.49	118,050.20	8,090,944.44	10	6.22708	0.269698148
127	25-Jul-16	75,106.43	41,948.79	117,055.21	8,015,838.01	10	6.22159	0.2671946
128	25-Aug-16	74,545.15	41,522.98	116,068.14	7,941,292.86	10	6.21614	0.264709762
129	25-Sep-16	73,987.85	41,101.04	115,088.89	7,867,305.01	10	6.21073	0.2622435
130	25-Oct-16	73,434.50	40,682.92	114,117.42	7,793,870.51	10	6.20537	0.259795684
131	25-Nov-16	72,885.07	40,268.58	113,153.65	7,720,985.44	10	6.20004	0.257366181
132	25-Dec-16	72,339.53	39,857.99	112,197.52	7,648,645.91	10	6.19475	0.254954864
133	25-Jan-17	71,797.86	39,451.10	111,248.96	7,576,848.05	10	6.1895	0.252561602
134	25-Feb-17	71,260.03	39,047.90	110,307.92	7,505,588.03	10	6.1843	0.250186268
135	25-Mar-17	70,726.00	38,648.33	109,374.33	7,434,862.02	10	6.17913	0.247828734
136	25-Apr-17	70,195.77	38,252.36	108,448.13	7,364,666.25	10	6.174	0.245488875
137	25-May-17	69,669.29	37,859.97	107,529.26	7,294,996.96	10	6.16891	0.243166565
138	25-Jun-17	69,146.55	37,471.10	106,617.65	7,225,850.41	10	6.16386	0.24086168
139	25-Jul-17	68,627.51	37,085.74	105,713.25	7,157,222.90	10	6.15884	0.238574097
140	25-Aug-17	68,112.16	36,703.84	104,816.00	7,089,110.74	10	6.15387	0.236303691
141	25-Sep-17	67,600.46	36,325.37	103,925.83	7,021,510.29	10	6.14893	0.234050343
142	25-Oct-17	67,092.39	35,950.30	103,042.69	6,954,417.90	10	6.14403	0.23181393
143	25-Nov-17	66,587.92	35,578.60	102,166.52	6,887,829.98	10	6.13917	0.229594333
144	25-Dec-17	66,087.04	35,210.23	101,297.27	6,821,742.95	10	6.13434	0.227391432
145	25-Jan-18	65,589.70	34,845.17	100,434.87	6,756,153.24	10	6.12955	0.225205108
146	25-Feb-18	65,095.90	34,483.37	99,579.27	6,691,057.34	10	6.12479	0.223035245
147	25-Mar-18	64,605.60	34,124.81	98,730.41	6,626,451.74	10	6.12007	0.220881725
148	25-Apr-18	64,118.79	33,769.46	97,888.24	6,562,332.95	10	6.11539	0.218744432
149	25-May-18	63,635.43	33,417.28	97,052.71	6,498,697.52	10	6.11074	0.216623251
150	25-Jun-18	63,155.50	33,068.25	96,223.75	6,435,542.02	10	6.10613	0.214518067
151	25-Jul-18	62,678.98	32,722.34	95,401.32	6,372,863.04	10	6.10155	0.212428768
152	25-Aug-18	62,205.84	32,379.51	94,585.36	6,310,657.20	10	6.09701	0.21035524
153	25-Sep-18	61,736.07	32,039.74	93,775.81	6,248,921.13	10	6.0925	0.208297371
154	25-Oct-18	61,269.63	31,703.00	92,972.63	6,187,651.49	10	6.08803	0.20625505
155	25-Nov-18	60,806.51	31,369.26	92,175.77	6,126,844.98	10	6.08359	0.204228166
156	25-Dec-18	60,346.68	31,038.49	91,385.17	6,066,498.31	10	6.07918	0.20221661
157	25-Jan-19	59,890.11	30,710.66	90,600.77	6,006,608.19	10	6.0748	0.200220273
158	25-Feb-19	59,436.79	30,385.75	89,822.54	5,947,171.40	10	6.07046	0.198239047
159	25-Mar-19	58,986.70	30,063.72	89,050.42	5,888,184.70	10	6.06616	0.196272823
160	25-Apr-19	58,539.80	29,744.56	88,284.36	5,829,644.90	10	6.06188	0.194321497
161	25-May-19	58,096.08	29,428.22	87,524.31	5,771,548.82	10	6.05764	0.192384961
162	25-Jun-19	57,655.52	29,114.70	86,770.22	5,713,893.30	10	6.05342	0.19046311
163	25-Jul-19	57,218.09	28,803.95	86,022.04	5,656,675.21	10	6.04925	0.18855584
164	25-Aug-19	56,783.77	28,495.96	85,279.73	5,599,891.44	10	6.0451	0.186663048
165	25-Sep-19	56,352.54	28,190.70	84,543.24	5,543,538.90	10	6.04098	0.18478463
166	25-Oct-19	55,924.38	27,888.13	83,812.52	5,487,614.52	10	6.03689	0.182920484
167	25-Nov-19	55,499.27	27,588.25	83,087.52	5,432,115.25	10	6.03284	0.181070508
168	25-Dec-19	55,077.18	27,291.02	82,368.20	5,377,038.07	10	6.02882	0.179234602
169	25-Jan-20	54,658.10	26,996.42	81,654.51	5,322,379.97	10	6.02482	0.177412666
170	25-Feb-20	54,242.00	26,704.41	80,946.41	5,268,137.98	10	6.02086	0.175604599
171	25-Mar-20	53,828.86	26,414.99	80,243.85	5,214,309.12	10	6.01692	0.173810304
172	25-Apr-20	53,418.66	26,128.13	79,546.79	5,160,890.46	10	6.01302	0.172029682
173	25-May-20	53,011.39	25,843.79	78,855.18	5,107,879.07	10	6.00915	0.170262636
174	25-Jun-20	52,607.02	25,561.96	78,168.98	5,055,272.05	10	6.0053	0.168509068
175	25-Jul-20	52,205.52	25,282.62	77,488.14	5,003,066.52	10	6.00149	0.166768884
176	25-Aug-20	51,806.89	25,005.73	76,812.63	4,951,259.63	10	5.9977	0.165041988
177	25-Sep-20	51,411.10	24,731.29	76,142.39	4,899,848.53	10	5.99394	0.163328284
178	25-Oct-20	51,018.13	24,459.26	75,477.39	4,848,830.40	10	5.99021	0.16162768
179	25-Nov-20	50,627.96	24,189.63	74,817.59	4,798,202.43	10	5.98651	0.159940081
180	25-Dec-20	50,240.57	23,922.37	74,162.94	4,747,961.86	10	5.98283	0.158265395
181	25-Jan-21	49,855.95	23,657.46	73,513.40	4,698,105.91	10	5.97919	0.15660353
182	25-Feb-21	49,474.07	23,394.87	72,868.94	4,648,631.84	10	5.97557	0.154954395
183	25-Mar-21	49,094.91	23,134.60	72,229.50	4,599,536.94	10	5.97198	0.153317898
184	25-Apr-21	48,718.45	22,876.61	71,595.06	4,550,818.48	10	5.96841	0.151693949
185	25-May-21	48,344.68	22,620.88	70,965.56	4,502,473.80	10	5.96487	0.15008246
186	25-Jun-21	47,973.58	22,367.40	70,340.98	4,454,500.22	10	5.96136	0.148483341
187	25-Jul-21	47,605.13	22,116.14	69,721.27	4,406,895.09	10	5.95788	0.146896503
188	25-Aug-21	47,239.30	21,867.09	69,106.39	4,359,655.79	10	5.95442	0.14532186
189	25-Sep-21	46,876.09	21,620.22	68,496.31	4,312,779.70	10	5.95099	0.143759323
190	25-Oct-21	46,515.47	21,375.51	67,890.98	4,266,264.23	10	5.94758	0.142208808
191	25-Nov-21	46,157.43	21,132.95	67,290.37	4,220,106.80	10	5.9442	0.140670227
192	25-Dec-21	45,801.94	20,892.51	66,694.45	4,174,304.86	10	5.94085	0.139143495
193	25-Jan-22	45,448.99	20,654.18	66,103.17	4,128,855.87	10	5.93752	0.137628529
194	25-Feb-22	45,098.56	20,417.93	65,516.49	4,083,757.30	10	5.93421	0.136125243
195	25-Mar-22	44,750.64	20,183.75	64,934.39	4,039,006.66	10	5.93093	0.134633555
196	25-Apr-22	44,405.20	19,951.62	64,356.82	3,994,601.46	10	5.92768	0.133153382
197	25-May-22	44,062.24	19,721.51	63,783.75	3,950,539.22	10	5.92445	0.131684641
198	25-Jun-22	43,721.72	19,493.42	63,215.14	3,906,817.51	10	5.92124	0.13022725
199	25-Jul-22	43,383.64	19,267.33	62,650.96	3,863,433.87	10	5.91806	0.128781129
200	25-Aug-22	43,047.97	19,043.21	62,091.18	3,820,385.90	10	5.91491	0.127346197
201	25-Sep-22	42,714.71	18,821.04	61,535.75	3,777,671.19	10	5.91177	0.125922373
202	25-Oct-22	42,383.83	18,600.82	60,984.65	3,735,287.36	10	5.90866	0.124509579
203	25-Nov-22	42,055.32	18,382.52	60,437.84	3,693,232.04	10	5.90558	0.123107735
204	25-Dec-22	41,729.15	18,166.13	59,895.28	3,651,502.89	10	5.90251	0.121716763
205	25-Jan-23	41,405.32	17,951.62	59,356.94	3,610,097.57	10	5.89947	0.120336586
206	25-Feb-23	41,083.81	17,738.99	58,822.80	3,569,013.75	10	5.89646	0.118967125
207	25-Mar-23	40,764.60	17,528.21	58,292.81	3,528,249.15	10	5.89346	0.117608305
208	25-Apr-23	40,447.68	17,319.27	57,766.95	3,487,801.47	10	5.89049	0.116260049
209	25-May-23	40,133.03	17,112.15	57,245.17	3,447,668.45	10	5.88754	0.114922282
210	25-Jun-23	39,820.62	16,906.83	56,727.46	3,407,847.82	10	5.88462	0.113594927
211	25-Jul-23	39,510.46	16,703.31	56,213.77	3,368,337.36	10	5.88171	0.112277912
212	25-Aug-23	39,202.52	16,501.56	55,704.08	3,329,134.84	10	5.87883	0.110971161
213	25-Sep-23	38,896.79	16,301.57	55,198.36	3,290,238.05	10	5.87597	0.109674602
214	25-Oct-23	38,593.24	16,103.32	54,696.57	3,251,644.81	10	5.87313	0.10838816
215	25-Nov-23	38,291.88	15,906.80	54,198.68	3,213,352.93	10	5.87031	0.107111764
216	25-Dec-23	37,992.67	15,711.99	53,704.66	3,175,360.27	10	5.86751	0.105845342
217	25-Jan-24	37,695.61	15,518.88	53,214.49	3,137,664.66	10	5.86474	0.104588822
218	25-Feb-24	37,400.68	15,327.45	52,728.12	3,100,263.98	10	5.86198	0.103342133
219	25-Mar-24	37,107.86	15,137.68	52,245.54	3,063,156.12	10	5.85925	0.102105204
220	25-Apr-24	36,817.15	14,949.57	51,766.72	3,026,338.97	10	5.85654	0.100877966
221	25-May-24	36,528.52	14,763.09	51,291.61	2,989,810.45	10	5.85384	0.099660348
222	25-Jun-24	36,241.96	14,578.24	50,820.21	2,953,568.49	10	5.85117	0.098452283
223	25-Jul-24	35,957.46	14,395.00	50,352.46	2,917,611.03	10	5.84852	0.097253701
224	25-Aug-24	35,675.01	14,213.35	49,888.36	2,881,936.02	10	5.84589	0.096064534
225	25-Sep-24	35,394.58	14,033.29	49,427.86	2,846,541.44	10	5.84327	0.094884715
226	25-Oct-24	35,116.16	13,854.79	48,970.95	2,811,425.28	10	5.84068	0.093714176
227	25-Nov-24	34,839.75	13,677.84	48,517.59	2,776,585.54	10	5.83811	0.092552851
228	25-Dec-24	34,565.32	13,502.43	48,067.75	2,742,020.22	10	5.83556	0.091400674
229	25-Jan-25	34,292.86	13,328.55	47,621.41	2,707,727.36	10	5.83302	0.090257579
230	25-Feb-25	34,022.36	13,156.18	47,178.55	2,673,705.00	10	5.83051	0.0891235
231	25-Mar-25	33,753.81	12,985.32	46,739.12	2,639,951.19	10	5.82801	0.087998373
232	25-Apr-25	33,487.18	12,815.94	46,303.12	2,606,464.01	10	5.82553	0.086882134
233	25-May-25	33,222.48	12,648.03	45,870.50	2,573,241.54	10	5.82307	0.085774718
234	25-Jun-25	32,959.67	12,481.58	45,441.26	2,540,281.86	10	5.82063	0.084676062
235	25-Jul-25	32,698.76	12,316.58	45,015.35	2,507,583.10	10	5.81821	0.083586103
236	25-Aug-25	32,439.73	12,153.02	44,592.75	2,475,143.37	10	5.81581	0.082504779
237	25-Sep-25	32,182.56	11,990.88	44,173.44	2,442,960.82	10	5.81343	0.081432027
238	25-Oct-25	31,927.24	11,830.16	43,757.39	2,411,033.58	10	5.81106	0.080367786
239	25-Nov-25	31,673.76	11,670.83	43,344.58	2,379,359.82	10	5.80871	0.079311994
240	25-Dec-25	31,422.10	11,512.88	42,934.99	2,347,937.72	10	5.80638	0.078264591
241	25-Jan-26	31,172.26	11,356.32	42,528.57	2,316,765.46	10	5.80406	0.077225515
242	25-Feb-26	30,924.21	11,201.11	42,125.33	2,285,841.25	10	5.80177	0.076194708
243	25-Mar-26	30,677.96	11,047.26	41,725.22	2,255,163.29	10	5.79949	0.07517211
244	25-Apr-26	30,433.48	10,894.74	41,328.22	2,224,729.81	10	5.79723	0.07415766
245	25-May-26	30,190.76	10,743.56	40,934.32	2,194,539.05	10	5.79498	0.073151302
246	25-Jun-26	29,949.79	10,593.69	40,543.48	2,164,589.27	10	5.79275	0.072152976
247	25-Jul-26	29,710.56	10,445.12	40,155.68	2,134,878.71	10	5.79054	0.071162624
248	25-Aug-26	29,473.05	10,297.85	39,770.90	2,105,405.66	10	5.78835	0.070180189
249	25-Sep-26	29,237.26	10,151.86	39,389.12	2,076,168.40	10	5.78617	0.069205613
250	25-Oct-26	29,003.16	10,007.15	39,010.31	2,047,165.24	10	5.78401	0.068238841
251	25-Nov-26	28,770.76	9,863.69	38,634.46	2,018,394.48	10	5.78187	0.067279816
252	25-Dec-26	28,540.04	9,721.49	38,261.53	1,989,854.44	10	5.77974	0.066328481
253	25-Jan-27	28,310.98	9,580.53	37,891.50	1,961,543.46	10	5.77762	0.065384782
254	25-Feb-27	28,083.57	9,440.79	37,524.36	1,933,459.89	10	5.77553	0.064448663
255	25-Mar-27	27,857.81	9302.27	37,160.08	1,905,602.08	10	5.77345	0.063520069
256	25-Apr-27	27,633.68	9164.96	36,798.64	1,877,968.40	10	5.77138	0.062598947
257	25-May-27	27,411.17	9028.85	36,440.02	1,850,557.23	10	5.76933	0.061685241
258	25-Jun-27	27,190.26	8893.93	36,084.19	1,823,366.97	10	5.7673	0.060778899
259	25-Jul-27	26,970.95	8760.18	35,731.14	1,796,396.02	10	5.76528	0.059879867
260	25-Aug-27	26,753.23	8627.6	35,380.84	1,769,642.78	10	5.76328	0.058988093
261	25-Sep-27	26,537.09	8496.18	35,033.27	1,743,105.70	10	5.76129	0.058103523
262	25-Oct-27	26,322.50	8365.91	34,688.41	1,716,783.19	10	5.75931	0.057226106
263	25-Nov-27	26,109.47	8236.78	34,346.25	1,690,673.72	10	5.75736	0.056355791
264	25-Dec-27	25,897.98	8108.77	34,006.75	1,664,775.74	10	5.75541	0.055492525
265	25-Jan-28	25,688.02	7981.88	33,669.91	1,639,087.72	10	5.75348	0.054636257
266	25-Feb-28	25,479.59	7856.11	33,335.69	1,613,608.13	10	5.75157	0.053786938
267	25-Mar-28	25,272.66	7731.43	33,004.08	1,588,335.47	10	5.74967	0.052944516
268	25-Apr-28	25,067.23	7607.84	32,675.07	1,563,268.25	10	5.74778	0.052108942
269	25-May-28	24,863.28	7485.34	32,348.62	1,538,404.96	10	5.74591	0.051280165
270	25-Jun-28	24,660.82	7363.9	32,024.72	1,513,744.14	10	5.74406	0.050458138
271	25-Jul-28	24,459.82	7243.53	31,703.36	1,489,284.32	10	5.74221	0.049642811
272	25-Aug-28	24,260.28	7124.22	31,384.50	1,465,024.03	10	5.74038	0.048834134
273	25-Sep-28	24,062.19	7005.95	31,068.14	1,440,961.84	10	5.73857	0.048032061
274	25-Oct-28	23,865.54	6888.72	30,754.25	1,417,096.31	10	5.73677	0.047236544
275	25-Nov-28	23,670.31	6772.51	30,442.82	1,393,426.00	10	5.73498	0.046447533
276	25-Dec-28	23,476.49	6657.33	30,133.82	1,369,949.51	10	5.7332	0.045664984
277	25-Jan-29	23,284.09	6543.16	29,827.24	1,346,665.42	10	5.73144	0.044888847
278	25-Feb-29	23,093.08	6429.98	29,523.06	1,323,572.34	10	5.72969	0.044119078
279	25-Mar-29	22,903.46	6317.81	29,221.27	1,300,668.88	10	5.72796	0.043355629
280	25-Apr-29	22,715.21	6206.62	28,921.83	1,277,953.67	10	5.72624	0.042598456
281	25-May-29	22,528.34	6096.4	28,624.74	1,255,425.33	10	5.72453	0.041847511
282	25-Jun-29	22,342.82	5987.16	28,329.98	1,233,082.51	10	5.72283	0.04110275
283	25-Jul-29	22,158.65	5878.88	28,037.52	1,210,923.87	10	5.72115	0.040364129
284	25-Aug-29	21,975.81	5771.55	27,747.36	1,188,948.05	10	5.71948	0.039631602
285	25-Sep-29	21,794.31	5665.16	27,459.48	1,167,153.74	10	5.71782	0.038905125
286	25-Oct-29	21,614.13	5559.72	27,173.85	1,145,539.61	10	5.71618	0.038184654
287	25-Nov-29	21,435.26	5455.2	26,890.46	1,124,104.35	10	5.71455	0.037470145
288	25-Dec-29	21,257.69	5351.6	26,609.30	1,102,846.66	10	5.71293	0.036761555
289	25-Jan-30	21,081.41	5248.92	26,330.34	1,081,765.24	10	5.71132	0.036058841
290	25-Feb-30	20,906.42	5147.15	26,053.57	1,060,858.82	10	5.70972	0.035361961
291	25-Mar-30	20,732.70	5046.27	25,778.98	1,040,126.12	10	5.70814	0.034670871
292	25-Apr-30	20,560.25	4946.29	25,506.54	1,019,565.87	10	5.70657	0.033985529
293	25-May-30	20,389.05	4847.19	25,236.24	999,176.82	10	5.70501	0.033305894
294	25-Jun-30	20,219.10	4748.97	24,968.07	978,957.71	10	5.70346	0.032631924
295	25-Jul-30	20,050.39	4651.62	24,702.01	958,907.32	10	5.70192	0.031963577
296	25-Aug-30	19,882.91	4555.13	24,438.04	939,024.40	10	5.7004	0.031300813
297	25-Sep-30	19,716.66	4459.49	24,176.15	919,307.75	10	5.69888	0.030643592
298	25-Oct-30	19,551.61	4364.71	23,916.32	899,756.14	10	5.69738	0.029991871
299	25-Nov-30	19,387.77	4270.76	23,658.53	880,368.37	10	5.69589	0.029345612
300	25-Dec-30	19,225.13	4177.65	23,402.78	861,143.24	10	5.69441	0.028704775
301	25-Jan-31	19,063.67	4085.37	23,149.04	842,079.57	10	5.69294	0.028069319
302	25-Feb-31	18,903.39	3993.9	22,897.30	823,176.18	10	5.69149	0.027439206
303	25-Mar-31	18,744.29	3903.26	22,647.54	804,431.89	10	5.69004	0.026814396
304	25-Apr-31	18,586.34	3813.41	22,399.76	785,845.55	10	5.68861	0.026194852
305	25-May-31	18,429.55	3724.37	22,153.92	767,416.00	10	5.68718	0.025580533
306	25-Jun-31	18273.91	3636.12	21,910.03	749,142.09	10	5.68577	0.024971403
307	25-Jul-31	18119.41	3548.66	21,668.07	731,022.68	10	5.68437	0.024367423
308	25-Aug-31	17966.03	3461.99	21,428.02	713,056.65	10	5.68297	0.023768555
309	25-Sep-31	17813.78	3376.08	21,189.86	695,242.87	10	5.68159	0.023174762
310	25-Oct-31	17662.64	3290.94	20,953.59	677,580.23	10	5.68022	0.022586008
311	25-Nov-31	17512.61	3206.57	20,719.18	660,067.62	10	5.67886	0.022002254
312	25-Dec-31	17363.68	3122.95	20,486.63	642,703.94	10	5.67751	0.021423465
313	25-Jan-32	17215.84	3040.08	20,255.92	625,488.10	10	5.67617	0.020849603
314	25-Feb-32	17069.08	2957.95	20,027.03	608,419.02	10	5.67484	0.020280634
315	25-Mar-32	16923.4	2876.56	19,799.96	591,495.62	10	5.67352	0.019716521
316	25-Apr-32	16778.78	2795.91	19574.69	574,716.84	10	5.67221	0.019157228
317	25-May-32	16635.23	2715.97	19351.2	558,081.61	10	5.67091	0.01860272
318	25-Jun-32	16492.73	2636.76	19129.49	541,588.88	10	5.66962	0.018052963
319	25-Jul-32	16351.28	2558.26	18909.53	525,237.60	10	5.66834	0.01750792
320	25-Aug-32	16210.86	2480.46	18691.33	509,026.73	10	5.66707	0.016967558
321	25-Sep-32	16071.48	2403.37	18474.85	492,955.26	10	5.6658	0.016431842
322	25-Oct-32	15933.12	2326.98	18260.09	477,022.14	10	5.66455	0.015900738
323	25-Nov-32	15795.77	2251.27	18047.04	461,226.37	10	5.66331	0.015374212
324	25-Dec-32	15659.44	2176.25	17835.69	445,566.93	10	5.66208	0.014852231
325	25-Jan-33	15524.11	2101.91	17626.01	430,042.82	10	5.66085	0.014334761
326	25-Feb-33	15389.77	2028.24	17418.01	414,653.05	10	5.65964	0.013821768
327	25-Mar-33	15256.42	1955.24	17211.66	399,396.63	10	5.65843	0.013313221
328	25-Apr-33	15124.05	1882.9	17006.95	384,272.58	10	5.65724	0.012809086
329	25-May-33	14992.66	1811.22	16803.88	369,279.92	10	5.65605	0.012309331
330	25-Jun-33	14862.23	1740.19	16602.43	354,417.69	10	5.65487	0.011813923
331	25-Jul-33	14732.77	1669.81	16402.58	339,684.92	10	5.6537	0.011322831
332	25-Aug-33	14604.26	1600.07	16204.33	325,080.66	10	5.65254	0.010836022
333	25-Sep-33	14476.69	1530.97	16007.66	310,603.97	10	5.65139	0.010353466
334	25-Oct-33	14350.07	1462.49	15812.56	296,253.90	10	5.65025	0.00987513
335	25-Nov-33	14224.38	1394.64	15619.02	282,029.52	10	5.64911	0.009400984
336	25-Dec-33	14099.62	1327.42	15427.03	267,929.90	10	5.64799	0.008930997
337	25-Jan-34	13975.78	1260.81	15236.58	253,954.13	10	5.64687	0.008465138
338	25-Feb-34	13852.85	1194.8	15047.65	240,101.28	10	5.64576	0.008003376
339	25-Mar-34	13730.83	1129.41	14860.24	226,370.45	10	5.64466	0.007545682
340	25-Apr-34	13609.71	1064.62	14674.32	212,760.74	10	5.64357	0.007092025
341	25-May-34	13489.48	1000.42	14489.9	199,271.26	10	5.64249	0.006642375
342	25-Jun-34	13370.15	936.81	14306.96	185,901.11	10	5.64142	0.006196704
343	25-Jul-34	13251.7	873.79	14125.49	172,649.41	10	5.64035	0.00575498
344	25-Aug-34	13134.12	811.35	13945.47	159,515.29	10	5.63929	0.005317176
345	25-Sep-34	13017.41	749.49	13766.9	146,497.88	10	5.63824	0.004883263
346	25-Oct-34	12901.57	688.2	13589.77	133,596.31	10	5.6372	0.00445321
347	25-Nov-34	12786.59	627.48	13414.06	120,809.72	10	5.63617	0.004026991
348	25-Dec-34	12672.45	567.32	13239.77	108,137.27	10	5.63514	0.003604576
349	25-Jan-35	12559.16	507.72	13066.88	95,578.10	10	5.63412	0.003185937
350	25-Feb-35	12446.72	448.67	12895.39	83,131.38	10	5.63312	0.002771046
351	25-Mar-35	12335.1	390.17	12725.27	70,796.28	10	5.63212	0.002359876
352	25-Apr-35	12224.32	332.22	12556.53	58,571.97	10	5.63113	0.001952399
353	25-May-35	12114.35	274.81	12389.16	46,457.62	10	5.63015	0.001548587
354	25-Jun-35	12005.2	217.93	12223.13	34452.41	10	5.62918	0.001148414
355	25-Jul-35	11491.89	161.59	11653.47	22960.53	10	5.62824	0.000765351
356	25-Aug-35	11388.1	107.67	11495.77	11572.42	10	5.6273	0.000385747
357	25-Sep-35	9274.88	54.26	9329.14	2297.54	10	5.62642	7.65847E-05
358	25-Oct-35	2297.54	10.77	2308.31	0	10	5.62547	0

This material is for your information. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. The information contained in this material may not pertain to any securities that will actually be sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected in this material. 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. We and our affiliates, officers, directors, partners and employees, including 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 mentioned in this material or derivatives of those securities (including options). Information contained in this material is current as of the date appearing on this material only and supersedes all prior information regarding the securities and assets referred to in this material. Goldman, Sachs & Co. does not provide accounting, tax or legal advice. In addition, , 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 & Co. imposing any limitation of any kind.