SEMT2003_6_CompMats - CashflowsA1 | ||||||
Period | Date | Principal | Interest | Cash Flow | Balance | Coupon |
Total | 488,239,000.00 | 27,087,899.29 | 515,326,899.29 |
|
| |
0 | 29-Oct-03 | 0 | 0 | 0 | 488,239,000.00 | 0 |
1 | 20-Nov-03 | 9,350,268.89 | 407,272.70 | 9,757,541.59 | 478,888,731.11 | 1.43 |
2 | 20-Dec-03 | 9,178,102.65 | 570,675.74 | 9,748,778.39 | 469,710,628.45 | 1.43 |
3 | 20-Jan-04 | 9,009,010.15 | 559,738.50 | 9,568,748.65 | 460,701,618.30 | 1.43 |
4 | 20-Feb-04 | 8,843,032.92 | 549,002.76 | 9,392,035.68 | 451,858,585.38 | 1.43 |
5 | 20-Mar-04 | 8,680,113.57 | 538,464.81 | 9,218,578.38 | 443,178,471.81 | 1.43 |
6 | 20-Apr-04 | 8,520,195.76 | 528,121.01 | 9,048,316.77 | 434,658,276.05 | 1.43 |
7 | 20-May-04 | 8,363,224.18 | 517,967.78 | 8,881,191.96 | 426,295,051.87 | 1.43 |
8 | 20-Jun-04 | 8,209,144.57 | 508,001.60 | 8,717,146.18 | 418,085,907.29 | 1.43 |
9 | 20-Jul-04 | 8,057,903.64 | 498,219.04 | 8,556,122.68 | 410,028,003.65 | 1.43 |
10 | 20-Aug-04 | 7,909,449.10 | 488,616.70 | 8,398,065.80 | 402,118,554.55 | 1.43 |
11 | 20-Sep-04 | 7,763,729.60 | 479,191.28 | 8,242,920.88 | 394,354,824.96 | 1.43 |
12 | 20-Oct-04 | 7,620,694.76 | 469,939.50 | 8,090,634.26 | 386,734,130.20 | 1.43 |
13 | 20-Nov-04 | 7,480,295.12 | 460,858.17 | 7,941,153.29 | 379,253,835.08 | 1.43 |
14 | 20-Dec-04 | 7,342,482.12 | 451,944.15 | 7,794,426.28 | 371,911,352.96 | 1.43 |
15 | 20-Jan-05 | 7,207,208.12 | 443,194.36 | 7,650,402.48 | 364,704,144.84 | 1.43 |
16 | 20-Feb-05 | 7,074,426.34 | 434,605.77 | 7,509,032.11 | 357,629,718.50 | 1.43 |
17 | 20-Mar-05 | 6,944,090.86 | 426,175.41 | 7,370,266.27 | 350,685,627.65 | 1.43 |
18 | 20-Apr-05 | 6,816,156.61 | 417,900.37 | 7,234,056.98 | 343,869,471.04 | 1.43 |
19 | 20-May-05 | 6,690,579.35 | 409,777.79 | 7,100,357.13 | 337,178,891.69 | 1.43 |
20 | 20-Jun-05 | 6,567,315.66 | 401,804.85 | 6,969,120.50 | 330,611,576.03 | 1.43 |
21 | 20-Jul-05 | 6,446,322.92 | 393,978.79 | 6,840,301.71 | 324,165,253.12 | 1.43 |
22 | 20-Aug-05 | 6,327,559.28 | 386,296.93 | 6,713,856.20 | 317,837,693.84 | 1.43 |
23 | 20-Sep-05 | 6,210,983.68 | 378,756.59 | 6,589,740.26 | 311,626,710.16 | 1.43 |
24 | 20-Oct-05 | 6,096,555.81 | 371,355.16 | 6,467,910.97 | 305,530,154.36 | 1.43 |
25 | 20-Nov-05 | 5,984,236.09 | 364,090.10 | 6,348,326.19 | 299,545,918.26 | 1.43 |
26 | 20-Dec-05 | 5,873,985.70 | 356,958.89 | 6,230,944.58 | 293,671,932.57 | 1.43 |
27 | 20-Jan-06 | 5,765,766.50 | 349,959.05 | 6,115,725.55 | 287,906,166.07 | 1.43 |
28 | 20-Feb-06 | 5,659,541.07 | 343,088.18 | 6,002,629.25 | 282,246,625.00 | 1.43 |
29 | 20-Mar-06 | 5,555,272.68 | 336,343.89 | 5,891,616.58 | 276,691,352.31 | 1.43 |
30 | 20-Apr-06 | 5,452,925.28 | 329,723.86 | 5,782,649.15 | 271,238,427.03 | 1.43 |
31 | 20-May-06 | 5,352,463.48 | 323,225.79 | 5,675,689.27 | 265,885,963.55 | 1.43 |
32 | 20-Jun-06 | 5,253,852.53 | 316,847.44 | 5,570,699.97 | 260,632,111.02 | 1.43 |
33 | 20-Jul-06 | 5,157,058.33 | 310,586.60 | 5,467,644.93 | 255,475,052.69 | 1.43 |
34 | 20-Aug-06 | 5,062,047.42 | 304,441.10 | 5,366,488.53 | 250,413,005.27 | 1.43 |
35 | 20-Sep-06 | 4,968,786.94 | 298,408.83 | 5,267,195.77 | 245,444,218.33 | 1.43 |
36 | 20-Oct-06 | 4,877,244.64 | 292,487.69 | 5,169,732.34 | 240,566,973.68 | 1.43 |
37 | 20-Nov-06 | 4,787,388.87 | 286,675.64 | 5,074,064.52 | 235,779,584.81 | 1.43 |
38 | 20-Dec-06 | 4,699,188.56 | 280,970.67 | 4,980,159.23 | 231,080,396.25 | 1.43 |
39 | 20-Jan-07 | 4,257,302.78 | 275,370.81 | 4,532,673.58 | 226,823,093.47 | 1.43 |
40 | 20-Feb-07 | 4,178,868.49 | 270,297.52 | 4,449,166.01 | 222,644,224.99 | 1.43 |
41 | 20-Mar-07 | 4,101,879.23 | 265,317.70 | 4,367,196.93 | 218,542,345.76 | 1.43 |
42 | 20-Apr-07 | 4,026,308.38 | 260,429.63 | 4,286,738.01 | 214,516,037.38 | 1.43 |
43 | 20-May-07 | 3,952,129.81 | 255,631.61 | 4,207,761.42 | 210,563,907.58 | 1.43 |
44 | 20-Jun-07 | 3,879,317.86 | 250,921.99 | 4,130,239.85 | 206,684,589.71 | 1.43 |
45 | 20-Jul-07 | 3,807,847.36 | 246,299.14 | 4,054,146.50 | 202,876,742.35 | 1.43 |
46 | 20-Aug-07 | 3,737,693.60 | 241,761.45 | 3,979,455.05 | 199,139,048.75 | 1.43 |
47 | 20-Sep-07 | 3,668,832.32 | 237,307.37 | 3,906,139.68 | 195,470,216.43 | 1.43 |
48 | 20-Oct-07 | 3,601,239.69 | 232,935.34 | 3,834,175.03 | 191,868,976.74 | 1.43 |
49 | 20-Nov-07 | 3,534,892.36 | 228,643.86 | 3,763,536.23 | 188,334,084.38 | 1.43 |
50 | 20-Dec-07 | 3,469,767.38 | 224,431.45 | 3,694,198.83 | 184,864,317.00 | 1.43 |
51 | 20-Jan-08 | 3,405,842.22 | 220,296.64 | 3,626,138.87 | 181,458,474.78 | 1.43 |
52 | 20-Feb-08 | 3,343,094.79 | 216,238.02 | 3,559,332.81 | 178,115,379.99 | 1.43 |
53 | 20-Mar-08 | 3,281,503.38 | 212,254.16 | 3,493,757.54 | 174,833,876.61 | 1.43 |
54 | 20-Apr-08 | 3,221,046.70 | 208,343.70 | 3,429,390.41 | 171,612,829.91 | 1.43 |
55 | 20-May-08 | 3,161,703.85 | 204,505.29 | 3,366,209.13 | 168,451,126.06 | 1.43 |
56 | 20-Jun-08 | 3,103,454.29 | 200,737.59 | 3,304,191.88 | 165,347,671.77 | 1.43 |
57 | 20-Jul-08 | 3,046,277.89 | 197,039.31 | 3,243,317.20 | 162,301,393.88 | 1.43 |
58 | 20-Aug-08 | 2,990,154.88 | 193,409.16 | 3,183,564.04 | 159,311,239.00 | 1.43 |
59 | 20-Sep-08 | 2,944,490.45 | 189,845.89 | 3,134,336.34 | 156,366,748.55 | 1.43 |
60 | 20-Oct-08 | 3,046,149.76 | 186,337.04 | 3,232,486.80 | 153,320,598.79 | 1.43 |
61 | 20-Nov-08 | 2,989,509.53 | 182,707.05 | 3,172,216.57 | 150,331,089.26 | 1.43 |
62 | 20-Dec-08 | 2,931,807.28 | 179,144.55 | 3,110,951.83 | 147,399,281.98 | 1.43 |
63 | 20-Jan-09 | 2,875,209.92 | 175,650.81 | 3,050,860.73 | 144,524,072.06 | 1.43 |
64 | 20-Feb-09 | 2,819,696.43 | 172,224.52 | 2,991,920.95 | 141,704,375.63 | 1.43 |
65 | 20-Mar-09 | 2,765,246.18 | 168,864.38 | 2,934,110.56 | 138,939,129.46 | 1.43 |
66 | 20-Apr-09 | 2,711,838.94 | 165,569.13 | 2,877,408.06 | 136,227,290.52 | 1.43 |
67 | 20-May-09 | 2,659,454.85 | 162,337.52 | 2,821,792.37 | 133,567,835.67 | 1.43 |
68 | 20-Jun-09 | 2,608,074.45 | 159,168.34 | 2,767,242.79 | 130,959,761.22 | 1.43 |
69 | 20-Jul-09 | 2,557,678.63 | 156,060.38 | 2,713,739.01 | 128,402,082.59 | 1.43 |
70 | 20-Aug-09 | 2,508,248.64 | 153,012.48 | 2,661,261.12 | 125,893,833.94 | 1.43 |
71 | 20-Sep-09 | 2,459,766.10 | 150,023.49 | 2,609,789.58 | 123,434,067.85 | 1.43 |
72 | 20-Oct-09 | 2,412,212.96 | 147,092.26 | 2,559,305.22 | 121,021,854.89 | 1.43 |
73 | 20-Nov-09 | 2,365,571.52 | 144,217.71 | 2,509,789.23 | 118,656,283.37 | 1.43 |
74 | 20-Dec-09 | 2,319,824.42 | 141,398.74 | 2,461,223.16 | 116,336,458.95 | 1.43 |
75 | 20-Jan-10 | 2,274,954.63 | 138,634.28 | 2,413,588.91 | 114,061,504.31 | 1.43 |
76 | 20-Feb-10 | 2,230,945.43 | 135,923.29 | 2,366,868.73 | 111,830,558.88 | 1.43 |
77 | 20-Mar-10 | 2,187,780.43 | 133,264.75 | 2,321,045.18 | 109,642,778.45 | 1.43 |
78 | 20-Apr-10 | 2,145,443.54 | 130,657.64 | 2,276,101.19 | 107,497,334.90 | 1.43 |
79 | 20-May-10 | 2,103,918.99 | 128,100.99 | 2,232,019.98 | 105,393,415.91 | 1.43 |
80 | 20-Jun-10 | 2,063,191.28 | 125,593.82 | 2,188,785.10 | 103,330,224.63 | 1.43 |
81 | 20-Jul-10 | 2,023,245.24 | 123,135.18 | 2,146,380.43 | 101,306,979.39 | 1.43 |
82 | 20-Aug-10 | 1,984,065.96 | 120,724.15 | 2,104,790.11 | 99,322,913.43 | 1.43 |
83 | 20-Sep-10 | 1,945,638.83 | 118,359.81 | 2,063,998.64 | 97,377,274.59 | 1.43 |
84 | 20-Oct-10 | 1,907,949.51 | 116,041.25 | 2,023,990.76 | 95,469,325.09 | 1.43 |
85 | 20-Nov-10 | 1,870,983.92 | 113,767.61 | 1,984,751.53 | 93,598,341.17 | 1.43 |
86 | 20-Dec-10 | 1,834,728.27 | 111,538.02 | 1,946,266.29 | 91,763,612.91 | 1.43 |
87 | 20-Jan-11 | 1,799,169.01 | 109,351.64 | 1,908,520.65 | 89,964,443.90 | 1.43 |
88 | 20-Feb-11 | 1,764,292.87 | 107,207.63 | 1,871,500.50 | 88,200,151.03 | 1.43 |
89 | 20-Mar-11 | 1,730,086.81 | 105,105.18 | 1,835,191.99 | 86,470,064.22 | 1.43 |
90 | 20-Apr-11 | 1,696,538.05 | 103,043.49 | 1,799,581.54 | 84,773,526.17 | 1.43 |
91 | 20-May-11 | 1,663,634.04 | 101,021.79 | 1,764,655.83 | 83,109,892.13 | 1.43 |
92 | 20-Jun-11 | 1,631,362.49 | 99,039.29 | 1,730,401.78 | 81,478,529.64 | 1.43 |
93 | 20-Jul-11 | 1,599,711.32 | 97,095.25 | 1,696,806.57 | 79,878,818.32 | 1.43 |
94 | 20-Aug-11 | 1,568,668.70 | 95,188.93 | 1,663,857.62 | 78,310,149.62 | 1.43 |
95 | 20-Sep-11 | 1,538,223.00 | 93,319.59 | 1,631,542.59 | 76,771,926.62 | 1.43 |
96 | 20-Oct-11 | 1,508,362.83 | 91,486.55 | 1,599,849.37 | 75,263,563.80 | 1.43 |
97 | 20-Nov-11 | 1,479,077.01 | 89,689.08 | 1,568,766.09 | 73,784,486.79 | 1.43 |
98 | 20-Dec-11 | 1,450,354.57 | 87,926.51 | 1,538,281.09 | 72,334,132.21 | 1.43 |
99 | 20-Jan-12 | 1,422,184.76 | 86,198.17 | 1,508,382.93 | 70,911,947.45 | 1.43 |
100 | 20-Feb-12 | 1,394,557.02 | 84,503.40 | 1,479,060.42 | 69,517,390.44 | 1.43 |
101 | 20-Mar-12 | 1,367,460.99 | 82,841.56 | 1,450,302.55 | 68,149,929.45 | 1.43 |
102 | 20-Apr-12 | 1,340,886.52 | 81,212.00 | 1,422,098.52 | 66,809,042.93 | 1.43 |
103 | 20-May-12 | 1,314,823.64 | 79,614.11 | 1,394,437.75 | 65,494,219.29 | 1.43 |
104 | 20-Jun-12 | 1,289,262.58 | 78,047.28 | 1,367,309.86 | 64,204,956.71 | 1.43 |
105 | 20-Jul-12 | 1,264,193.74 | 76,510.91 | 1,340,704.65 | 62,940,762.97 | 1.43 |
106 | 20-Aug-12 | 1,239,607.72 | 75,004.41 | 1,314,612.13 | 61,701,155.25 | 1.43 |
107 | 20-Sep-12 | 1,215,495.29 | 73,527.21 | 1,289,022.50 | 60,485,659.95 | 1.43 |
108 | 20-Oct-12 | 1,191,847.40 | 72,078.74 | 1,263,926.14 | 59,293,812.55 | 1.43 |
109 | 20-Nov-12 | 1,168,655.16 | 70,658.46 | 1,239,313.62 | 58,125,157.39 | 1.43 |
110 | 20-Dec-12 | 1,145,909.86 | 69,265.81 | 1,215,175.67 | 56,979,247.53 | 1.43 |
111 | 20-Jan-13 | 1,123,602.96 | 67,900.27 | 1,191,503.23 | 55,855,644.57 | 1.43 |
112 | 20-Feb-13 | 1,101,726.06 | 66,561.31 | 1,168,287.37 | 54,753,918.51 | 1.43 |
113 | 20-Mar-13 | 1,080,270.95 | 65,248.42 | 1,145,519.37 | 53,673,647.57 | 1.43 |
114 | 20-Apr-13 | 1,059,229.55 | 63,961.10 | 1,123,190.65 | 52,614,418.02 | 1.43 |
115 | 20-May-13 | 1,038,593.95 | 62,698.85 | 1,101,292.80 | 51,575,824.07 | 1.43 |
116 | 20-Jun-13 | 1,018,356.38 | 61,461.19 | 1,079,817.57 | 50,557,467.69 | 1.43 |
117 | 20-Jul-13 | 998,509.23 | 60,247.65 | 1,058,756.88 | 49,558,958.46 | 1.43 |
118 | 20-Aug-13 | 979,045.02 | 59,057.76 | 1,038,102.78 | 48,579,913.44 | 1.43 |
119 | 20-Sep-13 | 999,217.22 | 57,891.06 | 1,057,108.29 | 47,580,696.22 | 1.43 |
120 | 20-Oct-13 | 1,054,278.07 | 56,700.33 | 1,110,978.40 | 46526418.14 | 1.43 |
121 | 20-Nov-13 | 1032012.91 | 67463.31 | 1099476.21 | 45494405.24 | 1.74 |
122 | 20-Dec-13 | 1010203.4 | 65966.89 | 1076170.28 | 44484201.84 | 1.74 |
123 | 20-Jan-14 | 988840.42 | 64502.09 | 1053342.51 | 43495361.42 | 1.74 |
124 | 20-Feb-14 | 967915.03 | 63068.27 | 1030983.3 | 42527446.4 | 1.74 |
125 | 20-Mar-14 | 947418.46 | 61664.8 | 1009083.26 | 41580027.93 | 1.74 |
126 | 20-Apr-14 | 927342.13 | 60291.04 | 987633.17 | 40652685.81 | 1.74 |
127 | 20-May-14 | 907677.6 | 58946.39 | 966623.99 | 39745008.21 | 1.74 |
128 | 20-Jun-14 | 888416.62 | 57630.26 | 946046.88 | 38856591.6 | 1.74 |
129 | 20-Jul-14 | 869551.09 | 56342.06 | 925893.15 | 37987040.5 | 1.74 |
130 | 20-Aug-14 | 851073.08 | 55081.21 | 906154.29 | 37135967.42 | 1.74 |
131 | 20-Sep-14 | 832974.82 | 53847.15 | 886821.97 | 36302992.6 | 1.74 |
132 | 20-Oct-14 | 815248.67 | 52639.34 | 867888.01 | 35487743.93 | 1.74 |
133 | 20-Nov-14 | 797887.16 | 51457.23 | 849344.39 | 34689856.77 | 1.74 |
134 | 20-Dec-14 | 780882.97 | 50300.29 | 831183.26 | 33908973.8 | 1.74 |
135 | 20-Jan-15 | 764228.91 | 49168.01 | 813396.92 | 33144744.9 | 1.74 |
136 | 20-Feb-15 | 747917.94 | 48059.88 | 795977.82 | 32396826.96 | 1.74 |
137 | 20-Mar-15 | 731943.16 | 46975.4 | 778918.56 | 31664883.8 | 1.74 |
138 | 20-Apr-15 | 716297.81 | 45914.08 | 762211.89 | 30948585.99 | 1.74 |
139 | 20-May-15 | 700975.26 | 44875.45 | 745850.71 | 30247610.73 | 1.74 |
140 | 20-Jun-15 | 685969 | 43859.04 | 729828.03 | 29561641.74 | 1.74 |
141 | 20-Jul-15 | 671272.66 | 42864.38 | 714137.04 | 28890369.07 | 1.74 |
142 | 20-Aug-15 | 656880.01 | 41891.04 | 698771.05 | 28233489.06 | 1.74 |
143 | 20-Sep-15 | 642784.92 | 40938.56 | 683723.48 | 27590704.15 | 1.74 |
144 | 20-Oct-15 | 628981.38 | 40006.52 | 668987.9 | 26961722.77 | 1.74 |
145 | 20-Nov-15 | 615463.52 | 39094.5 | 654558.02 | 26346259.25 | 1.74 |
146 | 20-Dec-15 | 602225.57 | 38202.08 | 640427.65 | 25744033.67 | 1.74 |
147 | 20-Jan-16 | 589261.89 | 37328.85 | 626590.74 | 25154771.79 | 1.74 |
148 | 20-Feb-16 | 576566.92 | 36474.42 | 613041.34 | 24578204.86 | 1.74 |
149 | 20-Mar-16 | 564135.25 | 35638.4 | 599773.65 | 24014069.61 | 1.74 |
150 | 20-Apr-16 | 551961.56 | 34820.4 | 586781.96 | 23462108.05 | 1.74 |
151 | 20-May-16 | 540040.62 | 34020.06 | 574060.67 | 22922067.43 | 1.74 |
152 | 20-Jun-16 | 528367.32 | 33237 | 561604.32 | 22393700.11 | 1.74 |
153 | 20-Jul-16 | 516936.66 | 32470.87 | 549407.53 | 21876763.45 | 1.74 |
154 | 20-Aug-16 | 505743.73 | 31721.31 | 537465.03 | 21371019.72 | 1.74 |
155 | 20-Sep-16 | 494783.7 | 30987.98 | 525771.68 | 20876236.02 | 1.74 |
156 | 20-Oct-16 | 484051.86 | 30270.54 | 514322.4 | 20392184.16 | 1.74 |
157 | 20-Nov-16 | 473543.59 | 29568.67 | 503112.26 | 19918640.57 | 1.74 |
158 | 20-Dec-16 | 463254.36 | 28882.03 | 492136.39 | 19455386.21 | 1.74 |
159 | 20-Jan-17 | 453179.72 | 28210.31 | 481390.03 | 19002206.49 | 1.74 |
160 | 20-Feb-17 | 443315.32 | 27553.2 | 470868.52 | 18558891.17 | 1.74 |
161 | 20-Mar-17 | 433656.88 | 26910.39 | 460567.28 | 18125234.29 | 1.74 |
162 | 20-Apr-17 | 424200.24 | 26281.59 | 450481.83 | 17701034.05 | 1.74 |
163 | 20-May-17 | 414941.29 | 25666.5 | 440607.79 | 17286092.75 | 1.74 |
164 | 20-Jun-17 | 405876.01 | 25064.83 | 430940.85 | 16880216.74 | 1.74 |
165 | 20-Jul-17 | 397000.47 | 24476.31 | 421476.78 | 16483216.27 | 1.74 |
166 | 20-Aug-17 | 388310.8 | 23900.66 | 412211.46 | 16094905.47 | 1.74 |
167 | 20-Sep-17 | 379803.23 | 23337.61 | 403140.84 | 15715102.24 | 1.74 |
168 | 20-Oct-17 | 371474.04 | 22786.9 | 394260.94 | 15343628.2 | 1.74 |
169 | 20-Nov-17 | 363319.61 | 22248.26 | 385567.87 | 14980308.59 | 1.74 |
170 | 20-Dec-17 | 355336.37 | 21721.45 | 377057.82 | 14624972.22 | 1.74 |
171 | 20-Jan-18 | 347520.84 | 21206.21 | 368727.05 | 14277451.38 | 1.74 |
172 | 20-Feb-18 | 339869.59 | 20702.3 | 360571.9 | 13937581.78 | 1.74 |
173 | 20-Mar-18 | 332379.28 | 20209.49 | 352588.78 | 13605202.5 | 1.74 |
174 | 20-Apr-18 | 325046.62 | 19727.54 | 344774.16 | 13280155.88 | 1.74 |
175 | 20-May-18 | 317868.39 | 19256.23 | 337124.61 | 12962287.5 | 1.74 |
176 | 20-Jun-18 | 310841.43 | 18795.32 | 329636.75 | 12651446.07 | 1.74 |
177 | 20-Jul-18 | 303962.66 | 18344.6 | 322307.26 | 12347483.41 | 1.74 |
178 | 20-Aug-18 | 297229.05 | 17903.85 | 315132.9 | 12050254.36 | 1.74 |
179 | 20-Sep-18 | 290637.62 | 17472.87 | 308110.49 | 11759616.74 | 1.74 |
180 | 20-Oct-18 | 284185.47 | 17051.44 | 301236.91 | 11475431.28 | 1.74 |
181 | 20-Nov-18 | 277869.74 | 16639.38 | 294509.12 | 11197561.54 | 1.74 |
182 | 20-Dec-18 | 271687.65 | 16236.46 | 287924.11 | 10925873.89 | 1.74 |
183 | 20-Jan-19 | 265636.45 | 15842.52 | 281478.96 | 10660237.44 | 1.74 |
184 | 20-Feb-19 | 259713.45 | 15457.34 | 275170.8 | 10400523.99 | 1.74 |
185 | 20-Mar-19 | 253916.04 | 15080.76 | 268996.8 | 10146607.95 | 1.74 |
186 | 20-Apr-19 | 248241.64 | 14712.58 | 262954.22 | 9898366.31 | 1.74 |
187 | 20-May-19 | 242687.71 | 14352.63 | 257040.34 | 9655678.6 | 1.74 |
188 | 20-Jun-19 | 237251.78 | 14000.73 | 251252.52 | 9418426.82 | 1.74 |
189 | 20-Jul-19 | 231931.43 | 13656.72 | 245588.15 | 9186495.39 | 1.74 |
190 | 20-Aug-19 | 226724.29 | 13320.42 | 240044.71 | 8959771.1 | 1.74 |
191 | 20-Sep-19 | 221628.02 | 12991.67 | 234619.69 | 8738143.07 | 1.74 |
192 | 20-Oct-19 | 216640.34 | 12670.31 | 229310.65 | 8521502.73 | 1.74 |
193 | 20-Nov-19 | 211759.02 | 12356.18 | 224115.2 | 8309743.71 | 1.74 |
194 | 20-Dec-19 | 206981.87 | 12049.13 | 219031 | 8102761.84 | 1.74 |
195 | 20-Jan-20 | 202306.73 | 11749 | 214055.74 | 7900455.1 | 1.74 |
196 | 20-Feb-20 | 197731.52 | 11455.66 | 209187.18 | 7702723.59 | 1.74 |
197 | 20-Mar-20 | 193254.15 | 11168.95 | 204423.1 | 7509469.44 | 1.74 |
198 | 20-Apr-20 | 188872.62 | 10888.73 | 199761.35 | 7320596.82 | 1.74 |
199 | 20-May-20 | 184584.94 | 10614.87 | 195199.81 | 7136011.87 | 1.74 |
200 | 20-Jun-20 | 180389.19 | 10347.22 | 190736.4 | 6955622.69 | 1.74 |
201 | 20-Jul-20 | 176283.44 | 10085.65 | 186369.1 | 6779339.24 | 1.74 |
202 | 20-Aug-20 | 172265.86 | 9830.04 | 182095.9 | 6607073.39 | 1.74 |
203 | 20-Sep-20 | 168334.6 | 9580.26 | 177914.85 | 6438738.79 | 1.74 |
204 | 20-Oct-20 | 164487.88 | 9336.17 | 173824.05 | 6274250.9 | 1.74 |
205 | 20-Nov-20 | 160723.96 | 9097.66 | 169821.62 | 6113526.94 | 1.74 |
206 | 20-Dec-20 | 157041.11 | 8864.61 | 165905.73 | 5956485.83 | 1.74 |
207 | 20-Jan-21 | 153437.66 | 8636.9 | 162074.56 | 5803048.17 | 1.74 |
208 | 20-Feb-21 | 149911.95 | 8414.42 | 158326.37 | 5653136.22 | 1.74 |
209 | 20-Mar-21 | 146462.38 | 8197.05 | 154659.42 | 5506673.85 | 1.74 |
210 | 20-Apr-21 | 143087.35 | 7984.68 | 151072.03 | 5363586.49 | 1.74 |
211 | 20-May-21 | 139785.33 | 7777.2 | 147562.53 | 5223801.16 | 1.74 |
212 | 20-Jun-21 | 136554.8 | 7574.51 | 144129.31 | 5087246.36 | 1.74 |
213 | 20-Jul-21 | 133394.26 | 7376.51 | 140770.76 | 4953852.1 | 1.74 |
214 | 20-Aug-21 | 130302.26 | 7183.09 | 137485.34 | 4823549.85 | 1.74 |
215 | 20-Sep-21 | 127277.37 | 6994.15 | 134271.51 | 4696272.48 | 1.74 |
216 | 20-Oct-21 | 124318.19 | 6809.6 | 131127.79 | 4571954.29 | 1.74 |
217 | 20-Nov-21 | 121423.36 | 6629.33 | 128052.69 | 4450530.94 | 1.74 |
218 | 20-Dec-21 | 118591.52 | 6453.27 | 125044.79 | 4331939.41 | 1.74 |
219 | 20-Jan-22 | 115821.38 | 6281.31 | 122102.69 | 4216118.04 | 1.74 |
220 | 20-Feb-22 | 113111.62 | 6113.37 | 119224.99 | 4103006.41 | 1.74 |
221 | 20-Mar-22 | 110461.01 | 5949.36 | 116410.36 | 3992545.41 | 1.74 |
222 | 20-Apr-22 | 107868.28 | 5789.19 | 113657.48 | 3884677.12 | 1.74 |
223 | 20-May-22 | 105332.25 | 5632.78 | 110965.03 | 3779344.88 | 1.74 |
224 | 20-Jun-22 | 102851.71 | 5480.05 | 108331.76 | 3676493.16 | 1.74 |
225 | 20-Jul-22 | 100425.51 | 5330.92 | 105756.43 | 3576067.65 | 1.74 |
226 | 20-Aug-22 | 98052.5 | 5185.3 | 103237.8 | 3478015.15 | 1.74 |
227 | 20-Sep-22 | 95731.58 | 5043.12 | 100774.7 | 3382283.57 | 1.74 |
228 | 20-Oct-22 | 93461.64 | 4904.31 | 98365.95 | 3288821.93 | 1.74 |
229 | 20-Nov-22 | 91241.62 | 4768.79 | 96010.41 | 3197580.3 | 1.74 |
230 | 20-Dec-22 | 89070.47 | 4636.49 | 93706.96 | 3108509.83 | 1.74 |
231 | 20-Jan-23 | 86947.15 | 4507.34 | 91454.49 | 3021562.68 | 1.74 |
232 | 20-Feb-23 | 84870.67 | 4381.27 | 89251.94 | 2936692.01 | 1.74 |
233 | 20-Mar-23 | 82840.04 | 4258.2 | 87098.24 | 2853851.97 | 1.74 |
234 | 20-Apr-23 | 80854.28 | 4138.09 | 84992.37 | 2772997.69 | 1.74 |
235 | 20-May-23 | 78912.46 | 4020.85 | 82933.31 | 2694085.23 | 1.74 |
236 | 20-Jun-23 | 77013.65 | 3906.42 | 80920.07 | 2617071.58 | 1.74 |
237 | 20-Jul-23 | 75156.93 | 3794.75 | 78951.69 | 2541914.64 | 1.74 |
238 | 20-Aug-23 | 73341.43 | 3685.78 | 77027.21 | 2468573.21 | 1.74 |
239 | 20-Sep-23 | 71566.26 | 3579.43 | 75145.7 | 2397006.95 | 1.74 |
240 | 20-Oct-23 | 69830.58 | 3475.66 | 73306.24 | 2327176.36 | 1.74 |
241 | 20-Nov-23 | 68133.55 | 3374.41 | 71507.96 | 2259042.81 | 1.74 |
242 | 20-Dec-23 | 66474.35 | 3275.61 | 69749.96 | 2192568.46 | 1.74 |
243 | 20-Jan-24 | 64852.18 | 3179.22 | 68031.4 | 2127716.28 | 1.74 |
244 | 20-Feb-24 | 63266.25 | 3085.19 | 66351.44 | 2064450.03 | 1.74 |
245 | 20-Mar-24 | 61715.79 | 2993.45 | 64709.25 | 2002734.24 | 1.74 |
246 | 20-Apr-24 | 60200.06 | 2903.96 | 63104.02 | 1942534.18 | 1.74 |
247 | 20-May-24 | 58718.3 | 2816.67 | 61534.98 | 1883815.87 | 1.74 |
248 | 20-Jun-24 | 57269.81 | 2731.53 | 60001.34 | 1826546.07 | 1.74 |
249 | 20-Jul-24 | 55853.86 | 2648.49 | 58502.36 | 1770692.2 | 1.74 |
250 | 20-Aug-24 | 54469.78 | 2567.5 | 57037.28 | 1716222.42 | 1.74 |
251 | 20-Sep-24 | 53116.87 | 2488.52 | 55605.39 | 1663105.55 | 1.74 |
252 | 20-Oct-24 | 51794.47 | 2411.5 | 54205.98 | 1611311.08 | 1.74 |
253 | 20-Nov-24 | 50501.94 | 2336.4 | 52838.34 | 1560809.14 | 1.74 |
254 | 20-Dec-24 | 49238.63 | 2263.17 | 51501.8 | 1511570.51 | 1.74 |
255 | 20-Jan-25 | 48003.92 | 2191.78 | 50195.69 | 1463566.6 | 1.74 |
256 | 20-Feb-25 | 46797.19 | 2122.17 | 48919.36 | 1416769.41 | 1.74 |
257 | 20-Mar-25 | 45617.85 | 2054.32 | 47672.17 | 1371151.56 | 1.74 |
258 | 20-Apr-25 | 44465.31 | 1988.17 | 46453.48 | 1326686.25 | 1.74 |
259 | 20-May-25 | 43339 | 1923.7 | 45262.69 | 1283347.25 | 1.74 |
260 | 20-Jun-25 | 42238.35 | 1860.85 | 44099.2 | 1241108.9 | 1.74 |
261 | 20-Jul-25 | 41162.8 | 1799.61 | 42962.41 | 1199946.1 | 1.74 |
262 | 20-Aug-25 | 40111.83 | 1739.92 | 41851.76 | 1159834.27 | 1.74 |
263 | 20-Sep-25 | 39084.91 | 1681.76 | 40766.67 | 1120749.36 | 1.74 |
264 | 20-Oct-25 | 38081.5 | 1625.09 | 39706.59 | 1082667.86 | 1.74 |
265 | 20-Nov-25 | 37101.12 | 1569.87 | 38670.98 | 1045566.74 | 1.74 |
266 | 20-Dec-25 | 36143.25 | 1516.07 | 37659.32 | 1009423.49 | 1.74 |
267 | 20-Jan-26 | 35207.42 | 1463.66 | 36671.08 | 974216.08 | 1.74 |
268 | 20-Feb-26 | 34293.15 | 1412.61 | 35705.76 | 939922.93 | 1.74 |
269 | 20-Mar-26 | 33399.96 | 1362.89 | 34762.85 | 906522.96 | 1.74 |
270 | 20-Apr-26 | 32527.42 | 1314.46 | 33841.88 | 873995.54 | 1.74 |
271 | 20-May-26 | 31675.06 | 1267.29 | 32942.36 | 842320.48 | 1.74 |
272 | 20-Jun-26 | 30842.46 | 1221.36 | 32063.82 | 811478.02 | 1.74 |
273 | 20-Jul-26 | 30029.18 | 1176.64 | 31205.82 | 781448.85 | 1.74 |
274 | 20-Aug-26 | 29234.79 | 1133.1 | 30367.9 | 752214.05 | 1.74 |
275 | 20-Sep-26 | 28458.91 | 1090.71 | 29549.62 | 723755.15 | 1.74 |
276 | 20-Oct-26 | 27701.11 | 1049.44 | 28750.55 | 696054.04 | 1.74 |
277 | 20-Nov-26 | 26961 | 1009.28 | 27970.28 | 669093.04 | 1.74 |
278 | 20-Dec-26 | 26238.21 | 970.18 | 27208.39 | 642854.83 | 1.74 |
279 | 20-Jan-27 | 25532.34 | 932.14 | 26464.48 | 617322.49 | 1.74 |
280 | 20-Feb-27 | 24843.04 | 895.12 | 25738.16 | 592479.44 | 1.74 |
281 | 20-Mar-27 | 24169.94 | 859.1 | 25029.04 | 568309.5 | 1.74 |
282 | 20-Apr-27 | 23512.69 | 824.05 | 24336.74 | 544796.81 | 1.74 |
283 | 20-May-27 | 22870.93 | 789.96 | 23660.89 | 521925.88 | 1.74 |
284 | 20-Jun-27 | 22244.34 | 756.79 | 23001.13 | 499681.54 | 1.74 |
285 | 20-Jul-27 | 21632.57 | 724.54 | 22357.1 | 478048.97 | 1.74 |
286 | 20-Aug-27 | 21035.3 | 693.17 | 21728.47 | 457013.68 | 1.74 |
287 | 20-Sep-27 | 20452.21 | 662.67 | 21114.88 | 436561.47 | 1.74 |
288 | 20-Oct-27 | 19882.99 | 633.01 | 20516 | 416678.48 | 1.74 |
289 | 20-Nov-27 | 19327.33 | 604.18 | 19931.52 | 397351.15 | 1.74 |
290 | 20-Dec-27 | 18784.95 | 576.16 | 19361.1 | 378566.2 | 1.74 |
291 | 20-Jan-28 | 18255.53 | 548.92 | 18804.45 | 360310.67 | 1.74 |
292 | 20-Feb-28 | 17738.8 | 522.45 | 18261.25 | 342571.87 | 1.74 |
293 | 20-Mar-28 | 17234.47 | 496.73 | 17731.2 | 325337.4 | 1.74 |
294 | 20-Apr-28 | 16742.28 | 471.74 | 17214.01 | 308595.13 | 1.74 |
295 | 20-May-28 | 16261.94 | 447.46 | 16709.4 | 292333.19 | 1.74 |
296 | 20-Jun-28 | 15793.2 | 423.88 | 16217.09 | 276539.98 | 1.74 |
297 | 20-Jul-28 | 15335.81 | 400.98 | 15736.79 | 261204.17 | 1.74 |
298 | 20-Aug-28 | 14889.5 | 378.75 | 15268.25 | 246314.67 | 1.74 |
299 | 20-Sep-28 | 12277.72 | 357.16 | 12634.88 | 234036.95 | 1.74 |
300 | 20-Oct-28 | 7863.48 | 339.35 | 8202.83 | 226173.47 | 1.74 |
301 | 20-Nov-28 | 7662.04 | 327.95 | 7989.99 | 218511.43 | 1.74 |
302 | 20-Dec-28 | 7465.21 | 316.84 | 7782.05 | 211046.22 | 1.74 |
303 | 20-Jan-29 | 7272.89 | 306.02 | 7578.91 | 203773.33 | 1.74 |
304 | 20-Feb-29 | 7084.99 | 295.47 | 7380.46 | 196688.35 | 1.74 |
305 | 20-Mar-29 | 6901.41 | 285.2 | 7186.6 | 189786.94 | 1.74 |
306 | 20-Apr-29 | 6722.05 | 275.19 | 6997.24 | 183064.89 | 1.74 |
307 | 20-May-29 | 6546.83 | 265.44 | 6812.28 | 176518.06 | 1.74 |
308 | 20-Jun-29 | 6375.66 | 255.95 | 6631.61 | 170142.4 | 1.74 |
309 | 20-Jul-29 | 6208.45 | 246.71 | 6455.15 | 163933.95 | 1.74 |
310 | 20-Aug-29 | 6045.11 | 237.7 | 6282.81 | 157888.84 | 1.74 |
311 | 20-Sep-29 | 5885.56 | 228.94 | 6114.5 | 152003.28 | 1.74 |
312 | 20-Oct-29 | 5729.71 | 220.4 | 5950.12 | 146273.57 | 1.74 |
313 | 20-Nov-29 | 5577.5 | 212.1 | 5789.59 | 140696.07 | 1.74 |
314 | 20-Dec-29 | 5428.83 | 204.01 | 5632.83 | 135267.25 | 1.74 |
315 | 20-Jan-30 | 5283.63 | 196.14 | 5479.76 | 129983.62 | 1.74 |
316 | 20-Feb-30 | 5141.82 | 188.48 | 5330.3 | 124841.8 | 1.74 |
317 | 20-Mar-30 | 5003.34 | 181.02 | 5184.36 | 119838.47 | 1.74 |
318 | 20-Apr-30 | 4868.1 | 173.77 | 5041.87 | 114970.37 | 1.74 |
319 | 20-May-30 | 4736.04 | 166.71 | 4902.75 | 110234.33 | 1.74 |
320 | 20-Jun-30 | 4607.09 | 159.84 | 4766.93 | 105627.24 | 1.74 |
321 | 20-Jul-30 | 4481.18 | 153.16 | 4634.34 | 101146.06 | 1.74 |
322 | 20-Aug-30 | 4358.24 | 146.66 | 4504.9 | 96787.82 | 1.74 |
323 | 20-Sep-30 | 4238.21 | 140.34 | 4378.55 | 92549.61 | 1.74 |
324 | 20-Oct-30 | 4121.03 | 134.2 | 4255.22 | 88428.58 | 1.74 |
325 | 20-Nov-30 | 4006.62 | 128.22 | 4134.84 | 84421.96 | 1.74 |
326 | 20-Dec-30 | 3894.94 | 122.41 | 4017.35 | 80527.03 | 1.74 |
327 | 20-Jan-31 | 3785.92 | 116.76 | 3902.68 | 76741.11 | 1.74 |
328 | 20-Feb-31 | 3679.5 | 111.27 | 3790.77 | 73061.61 | 1.74 |
329 | 20-Mar-31 | 3575.62 | 105.94 | 3681.56 | 69485.99 | 1.74 |
330 | 20-Apr-31 | 3474.23 | 100.75 | 3574.99 | 66011.76 | 1.74 |
331 | 20-May-31 | 3375.28 | 95.72 | 3471 | 62636.48 | 1.74 |
332 | 20-Jun-31 | 3278.71 | 90.82 | 3369.53 | 59357.78 | 1.74 |
333 | 20-Jul-31 | 3184.46 | 86.07 | 3270.53 | 56173.32 | 1.74 |
334 | 20-Aug-31 | 3092.49 | 81.45 | 3173.94 | 53080.83 | 1.74 |
335 | 20-Sep-31 | 3002.74 | 76.97 | 3079.71 | 50078.09 | 1.74 |
336 | 20-Oct-31 | 2915.17 | 72.61 | 2987.78 | 47162.92 | 1.74 |
337 | 20-Nov-31 | 2829.73 | 68.39 | 2898.11 | 44333.2 | 1.74 |
338 | 20-Dec-31 | 2746.36 | 64.28 | 2810.64 | 41586.83 | 1.74 |
339 | 20-Jan-32 | 2665.03 | 60.3 | 2725.33 | 38921.81 | 1.74 |
340 | 20-Feb-32 | 2585.69 | 56.44 | 2642.12 | 36336.12 | 1.74 |
341 | 20-Mar-32 | 2508.29 | 52.69 | 2560.97 | 33827.83 | 1.74 |
342 | 20-Apr-32 | 2432.79 | 49.05 | 2481.84 | 31395.05 | 1.74 |
343 | 20-May-32 | 2359.14 | 45.52 | 2404.67 | 29035.9 | 1.74 |
344 | 20-Jun-32 | 2287.32 | 42.1 | 2329.42 | 26748.58 | 1.74 |
345 | 20-Jul-32 | 2217.27 | 38.79 | 2256.05 | 24531.32 | 1.74 |
346 | 20-Aug-32 | 2148.95 | 35.57 | 2184.52 | 22382.37 | 1.74 |
347 | 20-Sep-32 | 2082.33 | 32.45 | 2114.78 | 20300.04 | 1.74 |
348 | 20-Oct-32 | 2017.37 | 29.44 | 2046.8 | 18282.67 | 1.74 |
349 | 20-Nov-32 | 1954.03 | 26.51 | 1980.54 | 16328.65 | 1.74 |
350 | 20-Dec-32 | 1892.27 | 23.68 | 1915.94 | 14436.38 | 1.74 |
351 | 20-Jan-33 | 1832.06 | 20.93 | 1852.99 | 12604.32 | 1.74 |
352 | 20-Feb-33 | 1773.36 | 18.28 | 1791.64 | 10830.96 | 1.74 |
353 | 20-Mar-33 | 1716.14 | 15.7 | 1731.85 | 9114.82 | 1.74 |
354 | 20-Apr-33 | 1660.37 | 13.22 | 1673.59 | 7454.45 | 1.74 |
355 | 20-May-33 | 1606.01 | 10.81 | 1616.82 | 5848.44 | 1.74 |
356 | 20-Jun-33 | 1553.03 | 8.48 | 1561.51 | 4295.41 | 1.74 |
357 | 20-Jul-33 | 1501.4 | 6.23 | 1507.62 | 2794.01 | 1.74 |
358 | 20-Aug-33 | 1451.08 | 4.05 | 1455.13 | 1342.93 | 1.74 |
359 | 20-Sep-33 | 1325.92 | 1.95 | 1327.87 | 17.01 | 1.74 |
360 | 20-Oct-33 | 17.01 | 0.02 | 17.04 | 0 | 1.74 |
Recipients must read the information contained in the attached statement. Do not use or rely on this information if you have not received or reviewed the statement. If you have not received the statement, call your Merrill Lynch account executive for another copy. The collateral information set forth in the Computational Materials supersedes any previously distributed collateral information relating to the securities discussed in this communication and will be superseded by the information set forth in the Prospectus and Prospectus Supplement. |
SEMT2003_6_CompMats - CashflowsA2 | ||||||
Period | Date | Principal | Interest | Cash Flow | Balance | Coupon |
Total | 150,474,000.00 | 9,723,589.92 | 160,197,589.92 |
|
| |
0 | 29-Oct-03 | 0 | 0 | 0.00 | 150,474,000.00 | 0 |
1 | 37,945.00 | 2,881,765.13 | 132,542.52 | 3,014,307.65 | 147,592,234.87 | 1.51 |
2 | 37,975.00 | 2,828,673.02 | 185,720.23 | 3,014,393.25 | 144,763,561.85 | 1.51 |
3 | 38,006.00 | 2,776,559.05 | 182,160.82 | 2,958,719.86 | 141,987,002.80 | 1.51 |
4 | 38,037.00 | 2,725,405.19 | 178,666.98 | 2,904,072.17 | 139,261,597.61 | 1.51 |
5 | 38,066.00 | 2,675,193.77 | 175,237.51 | 2,850,431.28 | 136,586,403.84 | 1.51 |
6 | 38,097.00 | 2,625,907.42 | 171,871.22 | 2,797,778.64 | 133,960,496.42 | 1.51 |
7 | 38,127.00 | 2,577,529.09 | 168,566.96 | 2,746,096.05 | 131,382,967.33 | 1.51 |
8 | 38,158.00 | 2,530,042.06 | 165,323.57 | 2,695,365.63 | 128,852,925.27 | 1.51 |
9 | 38,188.00 | 2,483,429.91 | 162,139.93 | 2,645,569.84 | 126,369,495.36 | 1.51 |
10 | 38,219.00 | 2,437,676.51 | 159,014.95 | 2,596,691.46 | 123,931,818.85 | 1.51 |
11 | 38,250.00 | 2,392,766.05 | 155,947.54 | 2,548,713.59 | 121,539,052.80 | 1.51 |
12 | 38,280.00 | 2,348,683.00 | 152,936.64 | 2,501,619.64 | 119,190,369.80 | 1.51 |
13 | 38,311.00 | 2,305,412.11 | 149,981.22 | 2,455,393.32 | 116,884,957.69 | 1.51 |
14 | 38,341.00 | 2,262,938.41 | 147,080.24 | 2,410,018.65 | 114,622,019.28 | 1.51 |
15 | 38,372.00 | 2,221,247.24 | 144,232.71 | 2,365,479.94 | 112,400,772.04 | 1.51 |
16 | 38,403.00 | 2,180,324.15 | 141,437.64 | 2,321,761.79 | 110,220,447.89 | 1.51 |
17 | 38,431.00 | 2,140,155.02 | 138,694.06 | 2,278,849.08 | 108,080,292.87 | 1.51 |
18 | 38,462.00 | 2,100,725.94 | 136,001.04 | 2,236,726.97 | 105,979,566.94 | 1.51 |
19 | 38,492.00 | 2,062,023.27 | 133,357.62 | 2,195,380.90 | 103,917,543.66 | 1.51 |
20 | 38,523.00 | 2,024,033.65 | 130,762.91 | 2,154,796.56 | 101,893,510.01 | 1.51 |
21 | 38,553.00 | 1,986,743.93 | 128,216.00 | 2,114,959.93 | 99,906,766.09 | 1.51 |
22 | 38,584.00 | 1,950,141.21 | 125,716.01 | 2,075,857.22 | 97,956,624.88 | 1.51 |
23 | 38,615.00 | 1,914,212.84 | 123,262.09 | 2,037,474.93 | 96,042,412.04 | 1.51 |
24 | 38,645.00 | 1,878,946.40 | 120,853.37 | 1,999,799.77 | 94,163,465.64 | 1.51 |
25 | 38,676.00 | 1,844,329.68 | 118,489.03 | 1,962,818.71 | 92,319,135.96 | 1.51 |
26 | 38,706.00 | 1,810,350.73 | 116,168.25 | 1,926,518.98 | 90,508,785.22 | 1.51 |
27 | 38,737.00 | 1,776,997.79 | 113,890.22 | 1,890,888.01 | 88,731,787.43 | 1.51 |
28 | 38,768.00 | 1,744,259.32 | 111,654.17 | 1,855,913.49 | 86,987,528.11 | 1.51 |
29 | 38,796.00 | 1,712,124.01 | 109,459.31 | 1,821,583.32 | 85,275,404.10 | 1.51 |
30 | 38,827.00 | 1,680,580.75 | 107,304.88 | 1,787,885.63 | 83,594,823.35 | 1.51 |
31 | 38,857.00 | 1,649,618.62 | 105,190.15 | 1,754,808.77 | 81,945,204.73 | 1.51 |
32 | 38,888.00 | 1,619,226.92 | 103,114.38 | 1,722,341.30 | 80,325,977.81 | 1.51 |
33 | 38,918.00 | 1,589,395.14 | 101,076.86 | 1,690,472.00 | 78,736,582.67 | 1.51 |
34 | 38,949.00 | 1,560,112.97 | 99,076.87 | 1,659,189.83 | 77,176,469.70 | 1.51 |
35 | 38,980.00 | 1,531,370.27 | 97,113.72 | 1,628,484.00 | 75,645,099.43 | 1.51 |
36 | 39,010.00 | 1,503,157.12 | 95,186.75 | 1,598,343.87 | 74,141,942.31 | 1.51 |
37 | 39,041.00 | 1,475,463.75 | 93,295.28 | 1,568,759.03 | 72,666,478.56 | 1.51 |
38 | 39,071.00 | 1,448,280.59 | 91,438.65 | 1,539,719.24 | 71,218,197.98 | 1.51 |
39 | 39,102.00 | 1,312,086.34 | 89,616.23 | 1,401,702.58 | 69,906,111.64 | 1.51 |
40 | 39,133.00 | 1,287,913.16 | 87,965.19 | 1,375,878.35 | 68,618,198.48 | 1.51 |
41 | 39,161.00 | 1,264,185.33 | 86,344.57 | 1,350,529.90 | 67,354,013.15 | 1.51 |
42 | 39,192.00 | 1,240,894.65 | 84,753.80 | 1,325,648.45 | 66,113,118.50 | 1.51 |
43 | 39,222.00 | 1,218,033.06 | 83,192.34 | 1,301,225.40 | 64,895,085.43 | 1.51 |
44 | 39,253.00 | 1,195,592.67 | 81,659.65 | 1,277,252.32 | 63,699,492.77 | 1.51 |
45 | 39,283.00 | 1,173,565.70 | 80,155.20 | 1,253,720.90 | 62,525,927.06 | 1.51 |
46 | 39,314.00 | 1,151,944.55 | 78,678.46 | 1,230,623.01 | 61,373,982.51 | 1.51 |
47 | 39,345.00 | 1,130,721.73 | 77,228.93 | 1,207,950.66 | 60,243,260.78 | 1.51 |
48 | 39,375.00 | 1,109,889.92 | 75,806.10 | 1,185,696.02 | 59,133,370.87 | 1.51 |
49 | 39,406.00 | 1,089,441.89 | 74,409.49 | 1,163,851.38 | 58,043,928.97 | 1.51 |
50 | 39,436.00 | 1,069,370.59 | 73,038.61 | 1,142,409.20 | 56,974,558.38 | 1.51 |
51 | 39,467.00 | 1,049,669.07 | 71,692.99 | 1,121,362.06 | 55,924,889.31 | 1.51 |
52 | 39,498.00 | 1,030,330.53 | 70,372.15 | 1,100,702.68 | 54,894,558.78 | 1.51 |
53 | 39,527.00 | 1,011,348.26 | 69,075.65 | 1,080,423.92 | 53,883,210.52 | 1.51 |
54 | 39,558.00 | 992,715.72 | 67,803.04 | 1,060,518.76 | 52,890,494.80 | 1.51 |
55 | 39,588.00 | 974,426.45 | 66,553.87 | 1,040,980.32 | 51,916,068.35 | 1.51 |
56 | 39,619.00 | 956,474.13 | 65,327.72 | 1,021,801.85 | 50,959,594.21 | 1.51 |
57 | 39,649.00 | 938,852.56 | 64,124.16 | 1,002,976.72 | 50,020,741.65 | 1.51 |
58 | 39,680.00 | 921,555.64 | 62,942.77 | 984,498.41 | 49,099,186.01 | 1.51 |
59 | 39,711.00 | 904,577.39 | 61,783.14 | 966,360.53 | 48,194,608.63 | 1.51 |
60 | 39,741.00 | 949,661.73 | 60,644.88 | 1,010,306.61 | 47,244,946.90 | 1.51 |
61 | 39,772.00 | 931,182.19 | 59,449.89 | 990,632.08 | 46,313,764.71 | 1.51 |
62 | 39,802.00 | 913,058.78 | 58,278.15 | 971,336.93 | 45,400,705.93 | 1.51 |
63 | 39,833.00 | 895,284.67 | 57,129.22 | 952,413.90 | 44,505,421.25 | 1.51 |
64 | 39,864.00 | 877,853.20 | 56,002.66 | 933,855.85 | 43,627,568.06 | 1.51 |
65 | 39,892.00 | 860,757.80 | 54,898.02 | 915,655.82 | 42,766,810.26 | 1.51 |
66 | 39,923.00 | 843,992.05 | 53,814.90 | 897,806.95 | 41,922,818.21 | 1.51 |
67 | 39,953.00 | 827,549.63 | 52,752.88 | 880,302.51 | 41,095,268.58 | 1.51 |
68 | 39,984.00 | 811,424.37 | 51,711.55 | 863,135.91 | 40,283,844.21 | 1.51 |
69 | 40,014.00 | 795,610.18 | 50,690.50 | 846,300.69 | 39,488,234.03 | 1.51 |
70 | 40,045.00 | 780,101.13 | 49,689.36 | 829,790.49 | 38,708,132.90 | 1.51 |
71 | 40,076.00 | 764,891.36 | 48,707.73 | 813,599.10 | 37,943,241.54 | 1.51 |
72 | 40,106.00 | 749,975.15 | 47,745.25 | 797,720.40 | 37,193,266.38 | 1.51 |
73 | 40,137.00 | 735,346.88 | 46,801.53 | 782,148.40 | 36,457,919.51 | 1.51 |
74 | 40,167.00 | 721,001.03 | 45,876.22 | 766,877.24 | 35,736,918.48 | 1.51 |
75 | 40,198.00 | 706,932.19 | 44,968.96 | 751,901.14 | 35,029,986.29 | 1.51 |
76 | 40,229.00 | 693,135.06 | 44,079.40 | 737,214.45 | 34,336,851.24 | 1.51 |
77 | 40,257.00 | 679,604.43 | 43,207.20 | 722,811.63 | 33,657,246.81 | 1.51 |
78 | 40,288.00 | 666,335.19 | 42,352.04 | 708,687.23 | 32,990,911.62 | 1.51 |
79 | 40,318.00 | 653,322.35 | 41,513.56 | 694,835.91 | 32,337,589.27 | 1.51 |
80 | 40,349.00 | 640,560.98 | 40,691.47 | 681,252.44 | 31,697,028.30 | 1.51 |
81 | 40,379.00 | 628,046.26 | 39,885.43 | 667,931.69 | 31,068,982.04 | 1.51 |
82 | 40,410.00 | 615,773.47 | 39,095.14 | 654,868.60 | 30,453,208.57 | 1.51 |
83 | 40,441.00 | 603,737.96 | 38,320.29 | 642,058.25 | 29,849,470.61 | 1.51 |
84 | 40,471.00 | 591,935.20 | 37,560.58 | 629,495.78 | 29,257,535.41 | 1.51 |
85 | 40,502.00 | 580,360.71 | 36,815.73 | 617,176.44 | 28,677,174.70 | 1.51 |
86 | 40,532.00 | 569,010.12 | 36,085.44 | 605,095.56 | 28,108,164.58 | 1.51 |
87 | 40,563.00 | 557,879.13 | 35,369.44 | 593,248.57 | 27,550,285.46 | 1.51 |
88 | 40,594.00 | 546,963.52 | 34,667.44 | 581,630.97 | 27,003,321.93 | 1.51 |
89 | 40,622.00 | 536,259.18 | 33,979.18 | 570,238.36 | 26,467,062.75 | 1.51 |
90 | 40,653.00 | 525,762.04 | 33,304.39 | 559,066.43 | 25,941,300.71 | 1.51 |
91 | 40,683.00 | 515,468.13 | 32,642.80 | 548,110.93 | 25,425,832.58 | 1.51 |
92 | 40,714.00 | 505,373.54 | 31,994.17 | 537,367.71 | 24,920,459.04 | 1.51 |
93 | 40,744.00 | 495,474.45 | 31,358.24 | 526,832.70 | 24,424,984.59 | 1.51 |
94 | 40,775.00 | 485,767.11 | 30,734.77 | 516,501.88 | 23,939,217.48 | 1.51 |
95 | 40,806.00 | 476,247.83 | 30,123.52 | 506,371.35 | 23,462,969.65 | 1.51 |
96 | 40,836.00 | 466,913.01 | 29,524.24 | 496,437.24 | 22,996,056.65 | 1.51 |
97 | 40,867.00 | 457,759.09 | 28,936.70 | 486,695.79 | 22,538,297.56 | 1.51 |
98 | 40,897.00 | 448,782.61 | 28,360.69 | 477,143.30 | 22,089,514.95 | 1.51 |
99 | 40,928.00 | 439,980.15 | 27,795.97 | 467,776.13 | 21,649,534.79 | 1.51 |
100 | 40,959.00 | 431,348.38 | 27,242.33 | 458,590.71 | 21,218,186.41 | 1.51 |
101 | 40,988.00 | 422,884.01 | 26,699.55 | 449,583.56 | 20,795,302.40 | 1.51 |
102 | 41,019.00 | 414,583.82 | 26,167.42 | 440,751.24 | 20,380,718.58 | 1.51 |
103 | 41,049.00 | 406,444.66 | 25,645.74 | 432,090.40 | 19,974,273.92 | 1.51 |
104 | 41,080.00 | 398,463.43 | 25,134.29 | 423,597.73 | 19,575,810.48 | 1.51 |
105 | 41,110.00 | 390,637.10 | 24,632.89 | 415,270.00 | 19,185,173.38 | 1.51 |
106 | 41,141.00 | 382,962.69 | 24,141.34 | 407,104.03 | 18,802,210.69 | 1.51 |
107 | 41,172.00 | 375,437.27 | 23,659.45 | 399,096.72 | 18,426,773.42 | 1.51 |
108 | 41,202.00 | 368,057.98 | 23,187.02 | 391,245.00 | 18,058,715.45 | 1.51 |
109 | 41,233.00 | 360,822.00 | 22,723.88 | 383,545.89 | 17,697,893.45 | 1.51 |
110 | 41,263.00 | 353,726.59 | 22,269.85 | 375,996.44 | 17,344,166.86 | 1.51 |
111 | 41,294.00 | 346,769.03 | 21,824.74 | 368,593.77 | 16,997,397.83 | 1.51 |
112 | 41,325.00 | 339,946.67 | 21,388.39 | 361,335.06 | 16,657,451.17 | 1.51 |
113 | 41,353.00 | 333,256.91 | 20,960.63 | 354,217.53 | 16,324,194.26 | 1.51 |
114 | 41,384.00 | 326,697.19 | 20,541.28 | 347,238.47 | 15,997,497.07 | 1.51 |
115 | 41,414.00 | 320,265.02 | 20,130.18 | 340,395.20 | 15,677,232.05 | 1.51 |
116 | 41,445.00 | 313,957.93 | 19,727.18 | 333,685.11 | 15,363,274.12 | 1.51 |
117 | 41,475.00 | 307,773.52 | 19,332.12 | 327,105.64 | 15,055,500.61 | 1.51 |
118 | 41,506.00 | 302,960.66 | 18,944.84 | 321,905.50 | 14,752,539.95 | 1.51 |
119 | 41,537.00 | 307,319.37 | 18,563.61 | 325,882.98 | 14,445,220.58 | 1.51 |
120 | 41,567.00 | 318,036.78 | 18,176.90 | 336,213.69 | 14,127,183.79 | 1.51 |
121 | 41,598.00 | 311,348.85 | 21,661.68 | 333,010.53 | 13,815,834.94 | 1.84 |
122 | 41,628.00 | 304,797.36 | 21,184.28 | 325,981.64 | 13,511,037.58 | 1.84 |
123 | 41,659.00 | 298,379.59 | 20,716.92 | 319,096.51 | 13,212,657.99 | 1.84 |
124 | 41,690.00 | 292,092.87 | 20,259.41 | 312,352.27 | 12,920,565.12 | 1.84 |
125 | 41,718.00 | 285,934.57 | 19,811.53 | 305,746.10 | 12,634,630.56 | 1.84 |
126 | 41,749.00 | 279,902.13 | 19,373.10 | 299,275.23 | 12,354,728.43 | 1.84 |
127 | 41,779.00 | 273,993.04 | 18,943.92 | 292,936.95 | 12,080,735.39 | 1.84 |
128 | 41,810.00 | 268,204.82 | 18,523.79 | 286,728.61 | 11,812,530.57 | 1.84 |
129 | 41,840.00 | 262,535.06 | 18,112.55 | 280,647.60 | 11,549,995.52 | 1.84 |
130 | 41,871.00 | 256,981.38 | 17,709.99 | 274,691.38 | 11,293,014.13 | 1.84 |
131 | 41,902.00 | 251,541.47 | 17,315.96 | 268,857.43 | 11,041,472.66 | 1.84 |
132 | 41,932.00 | 246,213.04 | 16,930.26 | 263,143.30 | 10,795,259.62 | 1.84 |
133 | 41,963.00 | 240,993.86 | 16,552.73 | 257,546.59 | 10,554,265.76 | 1.84 |
134 | 41,993.00 | 235,881.74 | 16,183.21 | 252,064.95 | 10,318,384.02 | 1.84 |
135 | 42,024.00 | 230,874.54 | 15,821.52 | 246,696.06 | 10,087,509.48 | 1.84 |
136 | 42,055.00 | 225,970.14 | 15,467.51 | 241,437.65 | 9,861,539.34 | 1.84 |
137 | 42,083.00 | 221,166.49 | 15,121.03 | 236,287.52 | 9,640,372.85 | 1.84 |
138 | 42,114.00 | 216,461.56 | 14,781.91 | 231,243.47 | 9,423,911.29 | 1.84 |
139 | 42,144.00 | 211,853.38 | 14,450.00 | 226,303.38 | 9,212,057.90 | 1.84 |
140 | 42,175.00 | 207,340.00 | 14,125.16 | 221,465.15 | 9,004,717.91 | 1.84 |
141 | 42,205.00 | 202,919.51 | 13,807.23 | 216,726.75 | 8,801,798.39 | 1.84 |
142 | 42,236.00 | 198,590.05 | 13,496.09 | 212,086.14 | 8,603,208.34 | 1.84 |
143 | 42,267.00 | 194,349.79 | 13,191.59 | 207,541.38 | 8,408,858.55 | 1.84 |
144 | 42,297.00 | 190,196.93 | 12,893.58 | 203,090.51 | 8,218,661.62 | 1.84 |
145 | 42,328.00 | 186,129.72 | 12,601.95 | 198,731.67 | 8,032,531.90 | 1.84 |
146 | 42,358.00 | 182,146.43 | 12,316.55 | 194,462.98 | 7,850,385.48 | 1.84 |
147 | 42,389.00 | 178,245.37 | 12,037.26 | 190,282.63 | 7,672,140.11 | 1.84 |
148 | 42,420.00 | 174,424.89 | 11,763.95 | 186,188.83 | 7,497,715.22 | 1.84 |
149 | 42,449.00 | 170,683.36 | 11,496.50 | 182,179.85 | 7,327,031.87 | 1.84 |
150 | 42,480.00 | 167,019.19 | 11,234.78 | 178,253.97 | 7,160,012.68 | 1.84 |
151 | 42,510.00 | 163,430.82 | 10,978.69 | 174,409.50 | 6,996,581.86 | 1.84 |
152 | 42,541.00 | 159,916.72 | 10,728.09 | 170,644.81 | 6,836,665.14 | 1.84 |
153 | 42,571.00 | 156,475.40 | 10,482.89 | 166,958.29 | 6,680,189.74 | 1.84 |
154 | 42,602.00 | 153,105.38 | 10,242.96 | 163,348.34 | 6,527,084.35 | 1.84 |
155 | 42,633.00 | 149,805.23 | 10,008.20 | 159,813.43 | 6,377,279.12 | 1.84 |
156 | 42,663.00 | 146,573.53 | 9,778.49 | 156,352.03 | 6,230,705.59 | 1.84 |
157 | 42,694.00 | 143,408.90 | 9,553.75 | 152,962.65 | 6,087,296.69 | 1.84 |
158 | 42,724.00 | 140,309.99 | 9,333.85 | 149,643.84 | 5,946,986.70 | 1.84 |
159 | 42,755.00 | 137,275.46 | 9,118.71 | 146,394.17 | 5,809,711.24 | 1.84 |
160 | 42,786.00 | 134,304.01 | 8,908.22 | 143,212.24 | 5,675,407.22 | 1.84 |
161 | 42,814.00 | 131,394.37 | 8,702.29 | 140,096.67 | 5,544,012.85 | 1.84 |
162 | 42,845.00 | 128,545.29 | 8,500.82 | 137,046.11 | 5,415,467.56 | 1.84 |
163 | 42,875.00 | 125,755.53 | 8,303.72 | 134,059.25 | 5,289,712.03 | 1.84 |
164 | 42,906.00 | 123,023.90 | 8,110.89 | 131,134.79 | 5,166,688.13 | 1.84 |
165 | 42,936.00 | 120,349.21 | 7,922.26 | 128,271.47 | 5,046,338.92 | 1.84 |
166 | 42,967.00 | 117,730.32 | 7,737.72 | 125,468.04 | 4,928,608.60 | 1.84 |
167 | 42,998.00 | 115,166.09 | 7,557.20 | 122,723.29 | 4,813,442.50 | 1.84 |
168 | 43,028.00 | 112,655.41 | 7,380.61 | 120,036.02 | 4,700,787.09 | 1.84 |
169 | 43,059.00 | 110,197.20 | 7,207.87 | 117,405.07 | 4,590,589.90 | 1.84 |
170 | 43,089.00 | 107,790.38 | 7,038.90 | 114,829.28 | 4,482,799.52 | 1.84 |
171 | 43,120.00 | 105,433.91 | 6,873.63 | 112,307.54 | 4,377,365.61 | 1.84 |
172 | 43,151.00 | 103,126.78 | 6,711.96 | 109,838.74 | 4,274,238.83 | 1.84 |
173 | 43,179.00 | 100,867.97 | 6,553.83 | 107,421.81 | 4,173,370.85 | 1.84 |
174 | 43,210.00 | 98,656.51 | 6,399.17 | 105,055.68 | 4,074,714.34 | 1.84 |
175 | 43,240.00 | 96,491.43 | 6,247.90 | 102,739.32 | 3,978,222.92 | 1.84 |
176 | 43,271.00 | 94,371.78 | 6,099.94 | 100,471.72 | 3,883,851.14 | 1.84 |
177 | 43,301.00 | 92,296.64 | 5,955.24 | 98,251.88 | 3,791,554.49 | 1.84 |
178 | 43,332.00 | 90,265.11 | 5,813.72 | 96,078.82 | 3,701,289.39 | 1.84 |
179 | 43,363.00 | 88,276.28 | 5,675.31 | 93,951.59 | 3,613,013.10 | 1.84 |
180 | 43,393.00 | 86,329.31 | 5,539.95 | 91,869.26 | 3,526,683.80 | 1.84 |
181 | 43,424.00 | 84,423.31 | 5,407.58 | 89,830.90 | 3,442,260.48 | 1.84 |
182 | 43,454.00 | 82,557.47 | 5,278.13 | 87,835.61 | 3,359,703.01 | 1.84 |
183 | 43,485.00 | 80,730.97 | 5,151.54 | 85,882.51 | 3,278,972.04 | 1.84 |
184 | 43,516.00 | 78,942.99 | 5,027.76 | 83,970.74 | 3,200,029.06 | 1.84 |
185 | 43,544.00 | 77,192.75 | 4,906.71 | 82,099.46 | 3,122,836.31 | 1.84 |
186 | 43,575.00 | 75,479.47 | 4,788.35 | 80,267.82 | 3,047,356.84 | 1.84 |
187 | 43,605.00 | 73,802.41 | 4,672.61 | 78,475.03 | 2,973,554.43 | 1.84 |
188 | 43,636.00 | 72,160.82 | 4,559.45 | 76,720.27 | 2,901,393.61 | 1.84 |
189 | 43,666.00 | 70,553.97 | 4,448.80 | 75,002.78 | 2,830,839.63 | 1.84 |
190 | 43,697.00 | 68,981.16 | 4,340.62 | 73,321.78 | 2,761,858.47 | 1.84 |
191 | 43,728.00 | 67,441.68 | 4,234.85 | 71,676.53 | 2,694,416.79 | 1.84 |
192 | 43,758.00 | 65,934.85 | 4,131.44 | 70,066.29 | 2,628,481.94 | 1.84 |
193 | 43,789.00 | 64,460.00 | 4,030.34 | 68,490.34 | 2,564,021.95 | 1.84 |
194 | 43,819.00 | 63,016.47 | 3,931.50 | 66,947.97 | 2,501,005.47 | 1.84 |
195 | 43,850.00 | 61,603.63 | 3,834.88 | 65,438.50 | 2,439,401.85 | 1.84 |
196 | 43,881.00 | 60,220.83 | 3,740.42 | 63,961.25 | 2,379,181.02 | 1.84 |
197 | 43,910.00 | 58,867.47 | 3,648.08 | 62,515.55 | 2,320,313.55 | 1.84 |
198 | 43,941.00 | 57,542.93 | 3,557.81 | 61,100.75 | 2,262,770.62 | 1.84 |
199 | 43,971.00 | 56,246.63 | 3,469.58 | 59,716.21 | 2,206,523.99 | 1.84 |
200 | 44,002.00 | 54,977.98 | 3,383.34 | 58,361.32 | 2,151,546.01 | 1.84 |
201 | 44,032.00 | 53,736.41 | 3,299.04 | 57,035.45 | 2,097,809.60 | 1.84 |
202 | 44,063.00 | 52,521.37 | 3,216.64 | 55,738.01 | 2,045,288.23 | 1.84 |
203 | 44,094.00 | 51,332.30 | 3,136.11 | 54,468.41 | 1,993,955.93 | 1.84 |
204 | 44,124.00 | 50,168.68 | 3,057.40 | 53,226.08 | 1,943,787.25 | 1.84 |
205 | 44,155.00 | 49,029.97 | 2,980.47 | 52,010.44 | 1,894,757.28 | 1.84 |
206 | 44,185.00 | 47,915.66 | 2,905.29 | 50,820.96 | 1,846,841.61 | 1.84 |
207 | 44,216.00 | 46,825.26 | 2,831.82 | 49,657.08 | 1,800,016.36 | 1.84 |
208 | 44,247.00 | 45,758.25 | 2,760.03 | 48,518.28 | 1,754,258.11 | 1.84 |
209 | 44,275.00 | 44,714.17 | 2,689.86 | 47,404.03 | 1,709,543.94 | 1.84 |
210 | 44,306.00 | 43,692.53 | 2,621.30 | 46,313.83 | 1,665,851.41 | 1.84 |
211 | 44,336.00 | 42,692.87 | 2,554.31 | 45,247.17 | 1,623,158.54 | 1.84 |
212 | 44,367.00 | 41,714.73 | 2,488.84 | 44,203.58 | 1,581,443.81 | 1.84 |
213 | 44,397.00 | 40,757.68 | 2,424.88 | 43,182.56 | 1,540,686.13 | 1.84 |
214 | 44,428.00 | 39,821.26 | 2,362.39 | 42,183.65 | 1,500,864.87 | 1.84 |
215 | 44,459.00 | 38,905.06 | 2,301.33 | 41,206.39 | 1,461,959.80 | 1.84 |
216 | 44,489.00 | 38,008.66 | 2,241.67 | 40,250.33 | 1,423,951.14 | 1.84 |
217 | 44,520.00 | 37,131.63 | 2,183.39 | 39,315.03 | 1,386,819.51 | 1.84 |
218 | 44,550.00 | 36,273.59 | 2,126.46 | 38,400.05 | 1,350,545.92 | 1.84 |
219 | 44,581.00 | 35,434.13 | 2,070.84 | 37,504.97 | 1,315,111.79 | 1.84 |
220 | 44,612.00 | 34,612.87 | 2,016.50 | 36,629.37 | 1,280,498.92 | 1.84 |
221 | 44,640.00 | 33,809.43 | 1,963.43 | 35,772.86 | 1,246,689.49 | 1.84 |
222 | 44,671.00 | 33,023.43 | 1,911.59 | 34,935.02 | 1,213,666.06 | 1.84 |
223 | 44,701.00 | 32,254.52 | 1,860.95 | 34,115.48 | 1,181,411.53 | 1.84 |
224 | 44,732.00 | 31,502.34 | 1,811.50 | 33,313.84 | 1,149,909.19 | 1.84 |
225 | 44,762.00 | 30,766.54 | 1,763.19 | 32,529.73 | 1,119,142.65 | 1.84 |
226 | 44,793.00 | 30,046.78 | 1,716.02 | 31,762.79 | 1,089,095.88 | 1.84 |
227 | 44,824.00 | 29,342.71 | 1,669.95 | 31,012.66 | 1,059,753.16 | 1.84 |
228 | 44,854.00 | 28,654.02 | 1,624.95 | 30,278.98 | 1,031,099.14 | 1.84 |
229 | 44,885.00 | 27,980.38 | 1,581.02 | 29,561.40 | 1,003,118.76 | 1.84 |
230 | 44,915.00 | 27,321.48 | 1,538.12 | 28,859.60 | 975,797.27 | 1.84 |
231 | 44,946.00 | 26,677.01 | 1,496.22 | 28,173.23 | 949,120.26 | 1.84 |
232 | 44,977.00 | 26,046.67 | 1,455.32 | 27,501.98 | 923,073.60 | 1.84 |
233 | 45,005.00 | 25,430.15 | 1,415.38 | 26,845.53 | 897,643.45 | 1.84 |
234 | 45,036.00 | 24,827.17 | 1,376.39 | 26,203.56 | 872,816.27 | 1.84 |
235 | 45,066.00 | 24,237.45 | 1,338.32 | 25,575.77 | 848,578.82 | 1.84 |
236 | 45,097.00 | 23,660.71 | 1,301.15 | 24,961.86 | 824,918.12 | 1.84 |
237 | 45,127.00 | 23,096.67 | 1,264.87 | 24,361.54 | 801,821.45 | 1.84 |
238 | 45,158.00 | 22,545.06 | 1,229.46 | 23,774.52 | 779,276.39 | 1.84 |
239 | 45,189.00 | 22,005.63 | 1,194.89 | 23,200.53 | 757,270.75 | 1.84 |
240 | 45,219.00 | 21,478.13 | 1,161.15 | 22,639.27 | 735,792.63 | 1.84 |
241 | 45,250.00 | 20,962.28 | 1,128.22 | 22,090.50 | 714,830.34 | 1.84 |
242 | 45,280.00 | 20,457.86 | 1,096.07 | 21,553.94 | 694,372.48 | 1.84 |
243 | 45,311.00 | 19,964.62 | 1,064.70 | 21,029.33 | 674,407.86 | 1.84 |
244 | 45,342.00 | 19,482.33 | 1,034.09 | 20,516.42 | 654,925.54 | 1.84 |
245 | 45,371.00 | 19,010.74 | 1,004.22 | 20,014.96 | 635,914.79 | 1.84 |
246 | 45,402.00 | 18,549.64 | 975.07 | 19,524.71 | 617,365.15 | 1.84 |
247 | 45,432.00 | 18,098.81 | 946.63 | 19,045.44 | 599,266.34 | 1.84 |
248 | 45,463.00 | 17,658.03 | 918.88 | 18,576.90 | 581,608.31 | 1.84 |
249 | 45,493.00 | 17,227.08 | 891.80 | 18,118.88 | 564,381.23 | 1.84 |
250 | 45,524.00 | 16,805.75 | 865.38 | 17,671.14 | 547,575.48 | 1.84 |
251 | 45,555.00 | 16,393.85 | 839.62 | 17,233.46 | 531,181.63 | 1.84 |
252 | 45,585.00 | 15,991.17 | 814.48 | 16,805.64 | 515,190.47 | 1.84 |
253 | 45,616.00 | 15,597.51 | 789.96 | 16,387.47 | 499,592.96 | 1.84 |
254 | 45,646.00 | 15,212.69 | 766.04 | 15,978.73 | 484,380.27 | 1.84 |
255 | 45,677.00 | 14,836.51 | 742.72 | 15,579.22 | 469,543.77 | 1.84 |
256 | 45,708.00 | 14,468.79 | 719.97 | 15,188.76 | 455,074.98 | 1.84 |
257 | 45,736.00 | 14,109.36 | 697.78 | 14,807.14 | 440,965.62 | 1.84 |
258 | 45,767.00 | 13,758.03 | 676.15 | 14,434.17 | 427,207.59 | 1.84 |
259 | 45,797.00 | 13,414.63 | 655.05 | 14,069.68 | 413,792.97 | 1.84 |
260 | 45,828.00 | 13,078.99 | 634.48 | 13,713.47 | 400,713.98 | 1.84 |
261 | 45,858.00 | 12,750.95 | 614.43 | 13,365.38 | 387,963.03 | 1.84 |
262 | 45,889.00 | 12,430.34 | 594.88 | 13,025.22 | 375,532.69 | 1.84 |
263 | 45,920.00 | 12,117.01 | 575.82 | 12,692.82 | 363,415.68 | 1.84 |
264 | 45,950.00 | 11,810.79 | 557.24 | 12,368.03 | 351,604.89 | 1.84 |
265 | 45,981.00 | 11,511.55 | 539.13 | 12,050.67 | 340,093.34 | 1.84 |
266 | 46,011.00 | 11,219.11 | 521.48 | 11,740.59 | 328,874.23 | 1.84 |
267 | 46,042.00 | 10,933.35 | 504.27 | 11,437.63 | 317,940.87 | 1.84 |
268 | 46,073.00 | 10,654.12 | 487.51 | 11,141.63 | 307,286.75 | 1.84 |
269 | 46,101.00 | 10,381.27 | 471.17 | 10,852.44 | 296,905.48 | 1.84 |
270 | 46,132.00 | 10,114.67 | 455.26 | 10,569.93 | 286,790.81 | 1.84 |
271 | 46,162.00 | 9,854.19 | 439.75 | 10,293.93 | 276,936.62 | 1.84 |
272 | 46,193.00 | 9,599.69 | 424.64 | 10,024.32 | 267,336.94 | 1.84 |
273 | 46,223.00 | 9,351.04 | 409.92 | 9,760.95 | 257,985.90 | 1.84 |
274 | 46,254.00 | 9,108.11 | 395.58 | 9,503.69 | 248,877.79 | 1.84 |
275 | 46,285.00 | 8,870.80 | 381.61 | 9,252.41 | 240,006.99 | 1.84 |
276 | 46,315.00 | 8,638.96 | 368.01 | 9,006.97 | 231,368.03 | 1.84 |
277 | 46,346.00 | 8,412.48 | 354.76 | 8,767.25 | 222,955.55 | 1.84 |
278 | 46,376.00 | 8,191.26 | 341.87 | 8,533.12 | 214,764.29 | 1.84 |
279 | 46,407.00 | 7,975.16 | 329.31 | 8,304.47 | 206,789.13 | 1.84 |
280 | 46,438.00 | 7,764.09 | 317.08 | 8,081.17 | 199,025.04 | 1.84 |
281 | 46,466.00 | 7,557.93 | 305.17 | 7,863.10 | 191,467.11 | 1.84 |
282 | 46,497.00 | 7,356.58 | 293.58 | 7,650.16 | 184,110.53 | 1.84 |
283 | 46,527.00 | 7,159.92 | 282.30 | 7,442.23 | 176,950.60 | 1.84 |
284 | 46,558.00 | 6,967.87 | 271.32 | 7,239.20 | 169,982.73 | 1.84 |
285 | 46,588.00 | 6,780.31 | 260.64 | 7,040.96 | 163,202.42 | 1.84 |
286 | 46,619.00 | 6,597.16 | 250.24 | 6,847.40 | 156,605.26 | 1.84 |
287 | 46,650.00 | 6,418.31 | 240.13 | 6,658.44 | 150,186.95 | 1.84 |
288 | 46,680.00 | 6,243.67 | 230.29 | 6,473.95 | 143,943.29 | 1.84 |
289 | 46,711.00 | 6,073.14 | 220.71 | 6,293.85 | 137,870.14 | 1.84 |
290 | 46,741.00 | 5,906.64 | 211.40 | 6,118.05 | 131,963.50 | 1.84 |
291 | 46,772.00 | 5,744.09 | 202.34 | 5,946.43 | 126,219.41 | 1.84 |
292 | 46,803.00 | 5,585.38 | 193.54 | 5,778.92 | 120,634.03 | 1.84 |
293 | 46,832.00 | 5,430.45 | 184.97 | 5,615.42 | 115,203.59 | 1.84 |
294 | 46,863.00 | 5,279.19 | 176.65 | 5,455.84 | 109,924.39 | 1.84 |
295 | 46,893.00 | 5,131.55 | 168.55 | 5,300.10 | 104,792.85 | 1.84 |
296 | 46,924.00 | 4,987.42 | 160.68 | 5,148.10 | 99,805.43 | 1.84 |
297 | 46,954.00 | 4,846.74 | 153.03 | 4,999.78 | 94,958.68 | 1.84 |
298 | 46,985.00 | 4,641.96 | 145.60 | 4,787.57 | 90,316.72 | 1.84 |
299 | 47,016.00 | 3,930.83 | 138.49 | 4,069.32 | 86,385.89 | 1.84 |
300 | 47,046.00 | 2,901.44 | 132.46 | 3,033.90 | 83,484.44 | 1.84 |
301 | 47,077.00 | 2,827.13 | 128.01 | 2,955.14 | 80,657.32 | 1.84 |
302 | 47,107.00 | 2,754.51 | 123.67 | 2,878.19 | 77,902.81 | 1.84 |
303 | 47,138.00 | 2,683.56 | 119.45 | 2,803.01 | 75,219.25 | 1.84 |
304 | 47,169.00 | 2,614.24 | 115.34 | 2,729.57 | 72,605.01 | 1.84 |
305 | 47,197.00 | 2,546.51 | 111.33 | 2,657.84 | 70,058.50 | 1.84 |
306 | 47,228.00 | 2,480.34 | 107.42 | 2,587.77 | 67,578.16 | 1.84 |
307 | 47,258.00 | 2,415.70 | 103.62 | 2,519.32 | 65,162.46 | 1.84 |
308 | 47,289.00 | 2,352.55 | 99.92 | 2,452.47 | 62,809.91 | 1.84 |
309 | 47,319.00 | 2,290.86 | 96.31 | 2,387.17 | 60,519.05 | 1.84 |
310 | 47,350.00 | 2,230.60 | 92.80 | 2,323.39 | 58,288.45 | 1.84 |
311 | 47,381.00 | 2,171.74 | 89.38 | 2,261.11 | 56,116.71 | 1.84 |
312 | 47,411.00 | 2,114.24 | 86.05 | 2,200.29 | 54,002.47 | 1.84 |
313 | 47,442.00 | 2,058.08 | 82.80 | 2,140.89 | 51,944.39 | 1.84 |
314 | 47,472.00 | 2,003.23 | 79.65 | 2,082.88 | 49,941.16 | 1.84 |
315 | 10,978.00 | 1,949.66 | 76.58 | 2,026.24 | 47,991.50 | 1.84 |
316 | 11,009.00 | 1,897.35 | 73.59 | 1,970.93 | 46,094.15 | 1.84 |
317 | 11,037.00 | 1,846.25 | 70.68 | 1,916.93 | 44,247.89 | 1.84 |
318 | 11,068.00 | 1,796.36 | 67.85 | 1,864.21 | 42,451.53 | 1.84 |
319 | 11,098.00 | 1,747.64 | 65.09 | 1,812.73 | 40,703.89 | 1.84 |
320 | 11,129.00 | 1,700.06 | 62.41 | 1,762.48 | 39,003.83 | 1.84 |
321 | 11,159.00 | 1,653.61 | 59.81 | 1,713.42 | 37,350.22 | 1.84 |
322 | 11,190.00 | 1,608.25 | 57.27 | 1,665.52 | 35,741.96 | 1.84 |
323 | 11,221.00 | 1,563.97 | 54.80 | 1,618.77 | 34,177.99 | 1.84 |
324 | 11,251.00 | 1,520.74 | 52.41 | 1,573.14 | 32,657.26 | 1.84 |
325 | 11,282.00 | 1,478.53 | 50.07 | 1,528.60 | 31,178.73 | 1.84 |
326 | 11,312.00 | 1,437.32 | 47.81 | 1,485.13 | 29,741.41 | 1.84 |
327 | 11,343.00 | 1,397.10 | 45.60 | 1,442.70 | 28,344.31 | 1.84 |
328 | 11,374.00 | 1,357.84 | 43.46 | 1,401.30 | 26,986.47 | 1.84 |
329 | 11,402.00 | 1,319.51 | 41.38 | 1,360.89 | 25,666.96 | 1.84 |
330 | 11,433.00 | 1,282.10 | 39.36 | 1,321.46 | 24,384.86 | 1.84 |
331 | 11,463.00 | 1,245.60 | 37.39 | 1,282.99 | 23,139.26 | 1.84 |
332 | 11,494.00 | 1,209.96 | 35.48 | 1,245.44 | 21,929.30 | 1.84 |
333 | 11,524.00 | 1,175.19 | 33.62 | 1,208.82 | 20,754.11 | 1.84 |
334 | 11,555.00 | 1,141.26 | 31.82 | 1,173.08 | 19,612.85 | 1.84 |
335 | 11,586.00 | 1,108.15 | 30.07 | 1,138.22 | 18,504.70 | 1.84 |
336 | 11,616.00 | 1,075.84 | 28.37 | 1,104.21 | 17,428.86 | 1.84 |
337 | 11,647.00 | 1,044.31 | 26.72 | 1,071.04 | 16,384.55 | 1.84 |
338 | 11,677.00 | 1,013.55 | 25.12 | 1,038.68 | 15,371.00 | 1.84 |
339 | 11,708.00 | 983.55 | 23.57 | 1,007.11 | 14,387.45 | 1.84 |
340 | 11,739.00 | 954.27 | 22.06 | 976.33 | 13,433.18 | 1.84 |
341 | 11,768.00 | 925.71 | 20.60 | 946.31 | 12,507.47 | 1.84 |
342 | 11,799.00 | 897.86 | 19.18 | 917.04 | 11,609.61 | 1.84 |
343 | 11,829.00 | 870.69 | 17.80 | 888.49 | 10,738.92 | 1.84 |
344 | 11,860.00 | 844.19 | 16.47 | 860.65 | 9,894.74 | 1.84 |
345 | 11,890.00 | 818.34 | 15.17 | 833.51 | 9,076.40 | 1.84 |
346 | 11,921.00 | 793.13 | 13.92 | 807.05 | 8,283.27 | 1.84 |
347 | 11,952.00 | 768.55 | 12.70 | 781.25 | 7,514.71 | 1.84 |
348 | 11,982.00 | 744.58 | 11.52 | 756.10 | 6,770.13 | 1.84 |
349 | 12,013.00 | 721.21 | 10.38 | 731.59 | 6,048.92 | 1.84 |
350 | 12,043.00 | 698.42 | 9.28 | 707.70 | 5,350.50 | 1.84 |
351 | 12,074.00 | 676.21 | 8.20 | 684.41 | 4,674.29 | 1.84 |
352 | 12,105.00 | 654.55 | 7.17 | 661.72 | 4,019.74 | 1.84 |
353 | 12,133.00 | 633.44 | 6.16 | 639.60 | 3,386.30 | 1.84 |
354 | 12,164.00 | 612.86 | 5.19 | 618.05 | 2,773.44 | 1.84 |
355 | 12,194.00 | 592.8 | 4.25 | 597.05 | 2,180.64 | 1.84 |
356 | 12,225.00 | 573.25 | 3.34 | 576.60 | 1,607.39 | 1.84 |
357 | 12,255.00 | 554.2 | 2.46 | 556.67 | 1,053.18 | 1.84 |
358 | 12,286.00 | 535.64 | 1.61 | 537.25 | 517.55 | 1.84 |
359 | 12,317.00 | 517.55 | 0.79 | 518.34 | 0 | 1.84 |
Recipients must read the information contained in the attached statement. Do not use or rely on this information if you have not received or reviewed the statement. If you have not received the statement, call your Merrill Lynch account executive for another copy. The collateral information set forth in the Computational Materials supersedes any previously distributed collateral information relating to the securities discussed in this communication and will be superseded by the information set forth in the Prospectus and Prospectus Supplement. |