Due in 10 hours

profileJhon101
CopyofMBSCFtemplateInClass21.xlsm
Home>Computer Science homework help>Due in 10 hours

MBS CF

M0 9,433.36 Cpn 3.0%
Age 1 Price 99.80
Original Balance 2,000,000 WAM 360 Discount Rate 3.000% PAC 1,339,509
PSA 300 WAC 3.9% Prices Comp 660,491
Servicing 0.9% 100.00 14.73 85.27 5.575 PAC
t Age SMM(t) f(t-1) M(t) I(t) S(t) Sch(t) PP(t) CF(t) Bal(t) Disc. Fac PV Coll. PV IO PV PO t × P(t) 100 PSA 300 PSA Min
1 1 0.0501% 1.00000 9,433 5000 1500 2933 1001 8935 1,996,065 0.9975 8912 4988 3925 3,935 3267 3935 3267
2 2 0.1006% 0.99950 9,429 4990 1497 2941 2004 9936 1,991,120 0.9950 9886 4965 4921 9,891 3608 4946 3608
3 3 0.1513% 0.99849 9,419 4978 1493 2948 3007 10933 1,985,165 0.9925 10851 4941 5911 17,865 3949 5955 3949
4 4 0.2022% 0.99698 9,405 4963 1489 2953 4009 11925 1,978,203 0.9901 11806 4914 6893 27,847 4288 6962 4288
5 5 0.2535% 0.99497 9,386 4946 1484 2957 5007 12910 1,970,239 0.9876 12749 4884 7865 39,820 4626 7964 4626
6 6 0.3051% 0.99244 9,362 4926 1478 2959 6002 13886 1,961,278 0.9851 13679 4852 8827 53,762 4962 8960 4962
7 7 0.3569% 0.98942 9,334 4903 1471 2959 6990 14852 1,951,329 0.9827 14595 4818 9777 69,644 5296 9949 5296
8 8 0.4091% 0.98589 9,300 4878 1463 2958 7970 15807 1,940,400 0.9802 15494 4782 10713 87,430 5629 10929 5629
9 9 0.4615% 0.98185 9,262 4851 1455 2956 8942 16749 1,928,503 0.9778 16377 4743 11634 107,081 5959 11898 5959
10 10 0.5143% 0.97732 9,219 4821 1446 2952 9903 17676 1,915,648 0.9753 17240 4702 12538 128,549 6287 12855 6287
11 11 0.5674% 0.97229 9,172 4789 1437 2946 10852 18587 1,901,849 0.9729 18084 4659 13425 151,782 6612 13798 6612
12 12 0.6208% 0.96678 9,120 4755 1426 2939 11788 19481 1,887,123 0.9705 18906 4614 14292 176,720 6935 14727 6935
13 13 0.6745% 0.96078 9,063 4718 1415 2930 12708 20356 1,871,484 0.9681 19706 4567 15139 203,300 7255 15638 7255
14 14 0.7285% 0.95430 9,002 4679 1404 2920 13612 21211 1,854,952 0.9656 20482 4518 15964 231,451 7571 16532 7571
15 15 0.7828% 0.94734 8,937 4637 1391 2908 14499 22044 1,837,545 0.9632 21234 4467 16767 261,099 7885 17407 7885
16 16 0.8375% 0.93993 8,867 4594 1378 2895 15366 22854 1,819,285 0.9608 21959 4414 17545 292,164 8195 18260 8195
17 17 0.8925% 0.93206 8,792 4548 1364 2880 16212 23640 1,800,193 0.9584 22658 4359 18298 324,561 8502 19092 8502
18 18 0.9479% 0.92374 8,714 4500 1350 2863 17037 24400 1,780,293 0.9561 23328 4303 19025 358,200 8805 19900 8805
19 19 1.0036% 0.91498 8,631 4451 1335 2845 17838 25134 1,759,610 0.9537 23970 4245 19725 392,988 9105 20684 9105
20 20 1.0596% 0.90580 8,545 4399 1320 2826 18615 25840 1,738,168 0.9513 24582 4185 20397 428,826 9400 21441 9400
21 21 1.1160% 0.89620 8,454 4345 1304 2805 19367 26518 1,715,996 0.9489 25163 4123 21039 465,614 9691 22172 9691
22 22 1.1728% 0.88620 8,360 4290 1287 2783 20092 27165 1,693,121 0.9466 25713 4061 21652 503,246 9978 22875 9978
23 23 1.2299% 0.87581 8,262 4233 1270 2759 20789 27781 1,669,573 0.9442 26231 3997 22234 541,615 10261 23548 10261
24 24 1.2873% 0.86503 8,160 4174 1252 2734 21458 28366 1,645,381 0.9418 26716 3931 22785 580,611 10539 24192 10539
25 25 1.3452% 0.85390 8,055 4113 1234 2708 22097 28918 1,620,576 0.9395 27168 3865 23304 620,120 10812 24805 10812
26 26 1.4034% 0.84241 7,947 4051 1215 2680 22706 29437 1,595,190 0.9371 27587 3797 23790 660,029 11081 25386 11081
27 27 1.4620% 0.83059 7,835 3988 1196 2651 23283 29922 1,569,256 0.9348 27971 3728 24243 700,220 11345 25934 11345
28 28 1.5210% 0.81845 7,721 3923 1177 2621 23829 30372 1,542,807 0.9325 28321 3658 24663 740,578 11603 26449 11603
29 29 1.5804% 0.80600 7,603 3857 1157 2589 24341 30788 1,515,877 0.9301 28637 3588 25049 780,984 11857 26930 11857
30 30 1.6402% 0.79326 7,483 3790 1137 2557 24821 31167 1,488,499 0.9278 28918 3516 25402 821,321 12105 27377 12105
31 31 1.6402% 0.78025 7,360 3721 1116 2523 24372 30616 1,461,604 0.9255 28336 3444 24892 833,749 12037 26895 12037
32 32 1.6402% 0.76745 7,240 3654 1096 2489 23932 30075 1,435,183 0.9232 27766 3373 24392 845,479 11969 26421 11969
33 33 1.6402% 0.75486 7,121 3588 1076 2457 23499 29544 1,409,227 0.9209 27207 3304 23903 856,533 11902 25956 11902
34 34 1.6402% 0.74248 7,004 3523 1057 2424 23074 29021 1,383,729 0.9186 26659 3236 23423 866,929 11835 25498 11835
35 35 1.6402% 0.73031 6,889 3459 1038 2392 22656 28508 1,358,681 0.9163 26122 3170 22952 876,688 11769 25048 11769
36 36 1.6402% 0.71833 6,776 3397 1019 2361 22246 28003 1,334,075 0.9140 25596 3105 22491 885,828 11703 24606 11703
37 37 1.6402% 0.70655 6,665 3335 1001 2329 21843 27507 1,309,903 0.9118 25080 3041 22039 894,367 11637 24172 11637
38 38 1.6402% 0.69496 6,556 3275 982 2299 21447 27020 1,286,157 0.9095 24574 2978 21596 902,324 11571 23745 11571
39 39 1.6402% 0.68356 6,448 3215 965 2268 21058 26541 1,262,831 0.9072 24079 2917 21162 909,716 11506 23326 11506
40 40 1.6402% 0.67235 6,342 3157 947 2238 20676 26071 1,239,917 0.9050 23593 2857 20736 916,561 11441 22914 11441
41 41 1.6402% 0.66132 6,238 3100 930 2209 20300 25609 1,217,408 0.9027 23117 2798 20319 922,874 11377 22509 11377
42 42 1.6402% 0.65047 6,136 3044 913 2180 19932 25155 1,195,297 0.9004 22650 2741 19910 928,672 11313 22111 11313
43 43 1.6402% 0.63980 6,036 2988 896 2151 19569 24709 1,173,577 0.8982 22193 2684 19509 933,972 11249 21720 11249
44 44 1.6402% 0.62931 5,937 2934 880 2122 19214 24270 1,152,241 0.8960 21745 2629 19116 938,788 11186 21336 11186
45 45 1.6402% 0.61899 5,839 2881 864 2094 18864 23839 1,131,282 0.8937 21306 2574 18731 943,136 11123 20959 11123
46 46 1.6402% 0.60884 5,743 2828 848 2067 18521 23416 1,110,694 0.8915 20875 2521 18354 947,031 11060 20588 11060
47 47 1.6402% 0.59885 5,649 2777 833 2039 18184 23000 1,090,471 0.8893 20453 2469 17984 950,486 10998 20223 10998
48 48 1.6402% 0.58903 5,557 2726 818 2012 17852 22591 1,070,606 0.8871 20040 2418 17621 953,517 10936 19865 10936
49 49 1.6402% 0.57937 5,465 2677 803 1986 17527 22189 1,051,093 0.8848 19634 2368 17266 956,136 10874 19513 10874
50 50 1.6402% 0.56986 5,376 2628 788 1960 17207 21795 1,031,926 0.8826 19237 2319 16918 958,357 10812 19167 10812
51 51 1.6402% 0.56052 5,288 2580 774 1934 16894 21407 1,013,099 0.8804 18848 2271 16576 960,193 10751 18827 10751
52 52 1.6402% 0.55132 5,201 2533 760 1908 16585 21026 994,605 0.8782 18466 2224 16242 961,657 10691 18493 10691
53 53 1.6402% 0.54228 5,116 2487 746 1883 16282 20652 976,440 0.8760 18092 2178 15914 962,761 10630 18165 10630
54 54 1.6402% 0.53339 5,032 2441 732 1858 15985 20284 958,597 0.8739 17725 2133 15592 963,516 10570 17843 10570
55 55 1.6402% 0.52464 4,949 2396 719 1834 15692 19923 941,071 0.8717 17366 2089 15277 963,936 10510 17526 10510
56 56 1.6402% 0.51603 4,868 2353 706 1809 15405 19568 923,856 0.8695 17014 2046 14968 964,031 10451 17215 10451
57 57 1.6402% 0.50757 4,788 2310 693 1786 15123 19219 906,947 0.8673 16669 2003 14666 963,812 10392 16909 10392
58 58 1.6402% 0.49925 4,710 2267 680 1762 14846 18876 890,339 0.8652 16331 1962 14369 963,291 10333 16608 10333
59 59 1.6402% 0.49106 4,632 2226 668 1739 14574 18539 874,026 0.8630 16000 1921 14079 962,477 10274 16313 10274
60 60 1.6402% 0.48300 4,556 2185 656 1716 14307 18208 858,003 0.8609 15675 1881 13794 961,382 10216 16023 10216
61 61 1.6402% 0.47508 4,482 2145 644 1693 14045 17883 842,265 0.8587 15356 1842 13515 960,014 10158 15738 10158
62 62 1.6402% 0.46729 4,408 2106 632 1671 13787 17563 826,807 0.8566 15045 1804 13241 958,385 10100 15458 10100
63 63 1.6402% 0.45962 4,336 2067 620 1649 13534 17250 811,624 0.8544 14739 1766 12973 956,503 10043 15183 10043
64 64 1.6402% 0.45209 4,265 2029 609 1627 13285 16941 796,712 0.8523 14439 1729 12710 954,378 9986 14912 9986
65 65 1.6402% 0.44467 4,195 1992 598 1605 13041 16638 782,066 0.8502 14146 1693 12452 952,019 9930 14646 9930
66 66 1.6402% 0.43738 4,126 1955 587 1584 12801 16341 767,680 0.8481 13858 1658 12200 949,434 9873 14385 9873
67 67 1.6402% 0.43020 4,058 1919 576 1563 12566 16048 753,552 0.8460 13576 1624 11952 946,633 9817 14129 9817
68 68 1.6402% 0.42315 3,992 1884 565 1543 12334 15761 739,675 0.8438 13300 1590 11710 943,623 9761 13877 9761
69 69 1.6402% 0.41621 3,926 1849 555 1522 12107 15478 726,046 0.8417 13029 1557 11472 940,413 9706 13629 9706
70 70 1.6402% 0.40938 3,862 1815 545 1502 11884 15201 712,660 0.8396 12763 1524 11239 937,010 9651 13386 9651
71 71 1.6402% 0.40267 3,799 1782 534 1482 11664 14928 699,513 0.8375 12503 1492 11011 933,422 9596 13147 9596
72 72 1.6402% 0.39606 3,736 1749 525 1463 11449 14661 686,601 0.8355 12248 1461 10787 929,658 9541 12912 9541
73 73 1.6402% 0.38957 3,675 1717 515 1443 11238 14398 673,920 0.8334 11999 1430 10568 925,723 9487 12681 9487
74 74 1.6402% 0.38318 3,615 1685 505 1424 11030 14139 661,465 0.8313 11754 1401 10353 921,626 9433 12454 9433
75 75 1.6402% 0.37689 3,555 1654 496 1406 10826 13885 649,234 0.8292 11514 1371 10143 917,372 9379 12232 9379
76 76 1.6402% 0.37071 3,497 1623 487 1387 10626 13636 637,221 0.8272 11279 1343 9936 912,969 9326 12013 9326
77 77 1.6402% 0.36463 3,440 1593 478 1369 10429 13391 625,423 0.8251 11049 1314 9734 908,424 9272 11798 9272
78 78 1.6402% 0.35865 3,383 1564 469 1351 10236 13150 613,837 0.8230 10823 1287 9536 903,742 9219 11586 9219
79 79 1.6402% 0.35277 3,328 1535 460 1333 10046 12913 602,458 0.8210 10602 1260 9342 898,929 9167 11379 9167
80 80 1.6402% 0.34698 3,273 1506 452 1315 9860 12681 591,283 0.8189 10385 1233 9152 893,993 9115 11175 9115
81 81 1.6402% 0.34129 3,220 1478 443 1298 9677 12453 580,309 0.8169 10173 1208 8965 888,938 9063 10975 9063
82 82 1.6402% 0.33569 3,167 1451 435 1281 9497 12228 569,531 0.8149 9964 1182 8782 883,770 9011 10778 9011
83 83 1.6402% 0.33019 3,115 1424 427 1264 9320 12008 558,947 0.8128 9760 1157 8603 878,495 8959 10584 8959
84 84 1.6402% 0.32477 3,064 1397 419 1247 9147 11792 548,552 0.8108 9561 1133 8428 873,118 8908 10394 8908
85 85 1.6402% 0.31944 3,013 1371 411 1231 8977 11579 538,345 0.8088 9365 1109 8256 867,645 8857 10208 8857
86 86 1.6402% 0.31421 2,964 1346 404 1214 8810 11370 528,321 0.8068 9173 1086 8087 862,080 8806 10024 8806
87 87 1.6402% 0.30905 2,915 1321 396 1198 8646 11165 518,477 0.8047 8985 1063 7922 856,428 8756 9844 8756
88 88 1.6402% 0.30398 2,868 1296 389 1183 8484 10963 508,810 0.8027 8801 1041 7760 850,694 8706 9667 8706
89 89 1.6402% 0.29900 2,821 1272 382 1167 8326 10765 499,317 0.8007 8620 1019 7601 844,882 8656 9493 8656
90 90 1.6402% 0.29409 2,774 1248 374 1152 8171 10570 489,994 0.7987 8443 997 7446 838,998 8606 9322 8606
91 91 1.6402% 0.28927 2,729 1225 367 1136 8018 10379 480,840 0.7967 8270 976 7294 833,046 8557 9154 8557
92 92 1.6402% 0.28452 2,684 1202 361 1121 7868 10192 471,851 0.7948 8100 955 7144 827,029 8508 8989 8508
93 93 1.6402% 0.27986 2,640 1180 354 1106 7721 10007 463,023 0.7928 7933 935 6998 820,952 8459 8827 8459
94 94 1.6402% 0.27527 2,597 1158 347 1092 7576 9826 454,355 0.7908 7770 915 6855 814,819 8411 8668 8411
95 95 1.6402% 0.27075 2,554 1136 341 1077 7434 9648 445,843 0.7888 7610 896 6714 808,633 8362 8512 8362
96 96 1.6402% 0.26631 2,512 1115 334 1063 7295 9473 437,485 0.7869 7454 877 6577 802,399 8314 8358 8314
97 97 1.6402% 0.26194 2,471 1094 328 1049 7158 9301 429,277 0.7849 7300 858 6442 796,120 8267 8207 8207
98 98 1.6402% 0.25765 2,430 1073 322 1035 7024 9132 421,218 0.7829 7150 840 6310 789,800 8219 8059 8059
99 99 1.6402% 0.25342 2,391 1053 316 1022 6892 8967 413,304 0.7810 7003 822 6180 783,442 8172 7914 7914
100 100 1.6402% 0.24927 2,351 1033 310 1008 6762 8804 405,534 0.7790 6859 805 6054 777,049 8125 7770 7770
101 101 1.6402% 0.24518 2,313 1014 304 995 6635 8644 397,904 0.7771 6717 788 5929 770,624 8078 7630 7630
102 102 1.6402% 0.24116 2,275 995 298 982 6510 8487 390,412 0.7752 6579 771 5807 764,172 8032 7492 7492
103 103 1.6402% 0.23720 2,238 976 293 969 6387 8332 383,056 0.7732 6443 755 5688 757,694 7985 7356 7356
104 104 1.6402% 0.23331 2,201 958 287 956 6267 8181 375,833 0.7713 6310 739 5571 751,193 7939 7223 7223
105 105 1.6402% 0.22948 2,165 940 282 943 6149 8032 368,741 0.7694 6179 723 5457 744,674 7893 7092 7092
106 106 1.6402% 0.22572 2,129 922 277 931 6033 7885 361,777 0.7675 6052 707 5344 738,137 7848 6964 6964
107 107 1.6402% 0.22202 2,094 904 271 919 5919 7742 354,940 0.7655 5927 692 5234 731,586 7803 6837 6837
108 108 1.6402% 0.21838 2,060 887 266 906 5807 7601 348,227 0.7636 5804 678 5126 725,023 7758 6713 6713
109 109 1.6402% 0.21479 2,026 871 261 894 5697 7462 341,635 0.7617 5684 663 5021 718,451 7713 6591 6591
110 110 1.6402% 0.21127 1,993 854 256 883 5589 7326 335,164 0.7598 5566 649 4917 711,873 7668 6472 6472
111 111 1.6402% 0.20781 1,960 838 251 871 5483 7192 328,810 0.7579 5451 635 4816 705,290 7624 6354 6354
112 112 1.6402% 0.20440 1,928 822 247 860 5379 7060 322,572 0.7560 5338 621 4717 698,705 7580 6238 6238
113 113 1.6402% 0.20105 1,897 806 242 848 5277 6931 316,447 0.7542 5227 608 4619 692,119 7536 6125 6125
114 114 1.6402% 0.19775 1,865 791 237 837 5176 6805 310,433 0.7523 5119 595 4524 685,536 7492 6013 6013
115 115 1.6402% 0.19450 1,835 776 233 826 5078 6680 304,529 0.7504 5013 582 4430 678,957 7449 5904 5904
116 116 1.6402% 0.19131 1,805 761 228 815 4981 6558 298,733 0.7485 4909 570 4339 672,384 7406 5796 5796
117 117 1.6402% 0.18818 1,775 747 224 804 4886 6438 293,042 0.7467 4807 558 4249 665,818 7363 5691 5691
118 118 1.6402% 0.18509 1,746 733 220 794 4793 6320 287,455 0.7448 4707 546 4161 659,263 7320 5587 5587
119 119 1.6402% 0.18205 1,717 719 216 783 4702 6204 281,970 0.7429 4609 534 4075 652,719 7278 5485 5485
120 120 1.6402% 0.17907 1,689 705 211 773 4612 6090 276,585 0.7411 4513 522 3991 646,187 7236 5385 5385
121 121 1.6402% 0.17613 1,662 691 207 763 4524 5978 271,299 0.7392 4419 511 3908 639,671 7194 5287 5287
122 122 1.6402% 0.17324 1,634 678 203 753 4437 5868 266,109 0.7374 4327 500 3827 633,171 7152 5190 5190
123 123 1.6402% 0.17040 1,607 665 200 743 4352 5760 261,014 0.7356 4237 489 3748 626,688 7110 5095 5095
124 124 1.6402% 0.16761 1,581 653 196 733 4269 5654 256,012 0.7337 4149 479 3670 620,225 7069 5002 5002
125 125 1.6402% 0.16486 1,555 640 192 723 4187 5550 251,101 0.7319 4062 468 3594 613,782 7028 4910 4910
126 126 1.6402% 0.16215 1,530 628 188 714 4107 5448 246,281 0.7301 3978 458 3519 607,362 6987 4820 4820
127 127 1.6402% 0.15949 1,505 616 185 704 4028 5348 241,549 0.7283 3894 448 3446 600,964 6946 4732 4732
128 128 1.6402% 0.15688 1,480 604 181 695 3950 5249 236,904 0.7264 3813 439 3374 594,591 6906 4645 4645
129 129 1.6402% 0.15430 1,456 592 178 686 3874 5152 232,344 0.7246 3733 429 3304 588,244 6866 4560 4560
130 130 1.6402% 0.15177 1,432 581 174 677 3800 5057 227,868 0.7228 3655 420 3236 581,923 6826 4476 4476
131 131 1.6402% 0.14928 1,408 570 171 668 3726 4964 223,473 0.7210 3579 411 3168 575,630 6786 4394 4394
132 132 1.6402% 0.14684 1,385 559 168 659 3655 4872 219,160 0.7192 3504 402 3102 569,366 6746 4313 4313
133 133 1.6402% 0.14443 1,362 548 164 650 3584 4782 214,926 0.7174 3431 393 3038 563,132 6707 4234 4234
134 134 1.6402% 0.14206 1,340 537 161 642 3515 4694 210,770 0.7156 3359 385 2974 556,929 6668 4156 4156
135 135 1.6402% 0.13973 1,318 527 158 633 3447 4607 206,690 0.7139 3288 376 2912 550,758 6629 4080 4080
136 136 1.6402% 0.13744 1,296 517 155 625 3380 4521 202,686 0.7121 3219 368 2852 544,619 6590 4005 4005
137 137 1.6402% 0.13518 1,275 507 152 617 3314 4437 198,755 0.7103 3152 360 2792 538,513 6551 3931 3931
138 138 1.6402% 0.13297 1,254 497 149 608 3250 4355 194,897 0.7085 3086 352 2734 532,442 6513 3858 3858
139 139 1.6402% 0.13078 1,234 487 146 600 3187 4274 191,109 0.7068 3021 344 2677 526,406 6475 3787 3787
140 140 1.6402% 0.12864 1,214 478 143 592 3125 4195 187,392 0.7050 2957 337 2621 520,405 6437 3717 3717
141 141 1.6402% 0.12653 1,194 468 141 585 3064 4117 183,744 0.7032 2895 329 2566 514,441 6399 3649 3649
142 142 1.6402% 0.12445 1,174 459 138 577 3004 4040 180,163 0.7015 2834 322 2512 508,514 6362 3581 3581
143 143 1.6402% 0.12241 1,155 450 135 569 2946 3965 176,648 0.6997 2775 315 2459 502,625 6325 3515 3515
144 144 1.6402% 0.12041 1,136 442 132 562 2888 3891 173,198 0.6980 2716 308 2408 496,773 6287 3450 3450
145 145 1.6402% 0.11843 1,117 433 130 554 2832 3819 169,812 0.6962 2659 301 2357 490,961 6251 3386 3386
146 146 1.6402% 0.11649 1,099 425 127 547 2776 3748 166,489 0.6945 2603 295 2308 485,188 6214 3323 3323
147 147 1.6402% 0.11458 1,081 416 125 540 2722 3678 163,227 0.6928 2548 288 2260 479,454 6177 3262 3262
148 148 1.6402% 0.11270 1,063 408 122 533 2668 3609 160,026 0.6911 2494 282 2212 473,761 6141 3201 3201
149 149 1.6402% 0.11085 1,046 400 120 526 2616 3542 156,884 0.6893 2441 276 2166 468,108 6105 3142 3142
150 150 1.6402% 0.10903 1,029 392 118 519 2565 3476 153,801 0.6876 2390 270 2120 462,497 6069 3083 3083
151 151 1.6402% 0.10724 1,012 385 115 512 2514 3411 150,775 0.6859 2339 264 2076 456,926 6033 3026 3026
152 152 1.6402% 0.10548 995 377 113 505 2465 3347 147,805 0.6842 2290 258 2032 451,398 5998 2970 2970
153 153 1.6402% 0.10375 979 370 111 498 2416 3284 144,891 0.6825 2241 252 1989 445,912 5962 2914 2914
154 154 1.6402% 0.10205 963 362 109 492 2368 3222 142,031 0.6808 2194 247 1947 440,468 5927 2860 2860
155 155 1.6402% 0.10038 947 355 107 485 2322 3162 139,224 0.6791 2147 241 1906 435,067 5892 2807 2807
156 156 1.6402% 0.09873 931 348 104 479 2276 3103 136,469 0.6774 2102 236 1866 429,708 5857 2755 2755
157 157 1.6402% 0.09711 916 341 102 473 2231 3044 133,766 0.6757 2057 231 1827 424,393 5823 2703 2703
158 158 1.6402% 0.09552 901 334 100 466 2186 2987 131,114 0.6740 2013 225 1788 419,122 5788 2653 2653
159 159 1.6402% 0.09395 886 328 98 460 2143 2931 128,510 0.6723 1971 220 1750 413,893 5754 2603 2603
160 160 1.6402% 0.09241 872 321 96 454 2100 2876 125,956 0.6707 1929 215 1713 408,709 5720 2554 2554
161 161 1.6402% 0.09090 857 315 94 448 2059 2822 123,449 0.6690 1888 211 1677 403,569 5686 2507 2507
162 162 1.6402% 0.08941 843 309 93 442 2018 2768 120,990 0.6673 1847 206 1641 398,472 5653 2460 2460
163 163 1.6402% 0.08794 830 302 91 436 1977 2716 118,576 0.6656 1808 201 1607 393,420 5619 2414 2414
164 164 1.6402% 0.08650 816 296 89 431 1938 2665 116,208 0.6640 1769 197 1573 388,411 5586 2368 2368
165 165 1.6402% 0.08508 803 291 87 425 1899 2614 113,884 0.6623 1732 192 1539 383,448 5553 2324 2324
166 166 1.6402% 0.08368 789 285 85 419 1861 2565 111,603 0.6607 1695 188 1507 378,528 5520 2280 2280
167 167 1.6402% 0.08231 776 279 84 414 1824 2516 109,366 0.6590 1658 184 1475 373,653 5487 2237 2237
168 168 1.6402% 0.08096 764 273 82 408 1787 2469 107,171 0.6574 1623 180 1443 368,823 5454 2195 2195
169 169 1.6402% 0.07963 751 268 80 403 1751 2422 105,017 0.6558 1588 176 1413 364,036 5422 2154 2154
170 170 1.6402% 0.07833 739 263 79 398 1716 2376 102,903 0.6541 1554 172 1382 359,295 5390 2113 2113
171 171 1.6402% 0.07704 727 257 77 392 1681 2331 100,829 0.6525 1521 168 1353 354,598 5358 2074 2074
172 172 1.6402% 0.07578 715 252 76 387 1647 2287 98,795 0.6509 1488 164 1324 349,945 5326 2035 2035
173 173 1.6402% 0.07454 703 247 74 382 1614 2243 96,799 0.6492 1456 160 1296 345,336 5294 1996 1996
174 174 1.6402% 0.07331 692 242 73 377 1581 2200 94,840 0.6476 1425 157 1268 340,772 5262 1958 1958
175 175 1.6402% 0.07211 680 237 71 372 1549 2159 92,919 0.6460 1394 153 1241 336,253 5231 1921 1921
176 176 1.6402% 0.07093 669 232 70 367 1518 2117 91,034 0.6444 1364 150 1215 331,777 5200 1885 1885
177 177 1.6402% 0.06976 658 228 68 362 1487 2077 89,184 0.6428 1335 146 1189 327,346 5169 1849 1849
178 178 1.6402% 0.06862 647 223 67 357 1457 2037 87,370 0.6412 1306 143 1163 322,958 5138 1814 1814
179 179 1.6402% 0.06749 637 218 66 353 1427 1998 85,590 0.6396 1278 140 1138 318,615 5107 1780 1780
180 180 1.6402% 0.06639 626 214 64 348 1398 1960 83,844 0.6380 1251 137 1114 314,315 5077 1746 1746
181 181 1.6402% 0.06530 616 210 63 343 1370 1923 82,131 0.6364 1224 133 1090 310,059 5046 1713 1713
182 182 1.6402% 0.06423 606 205 62 339 1342 1886 80,450 0.6348 1197 130 1067 305,847 5016 1680 1680
183 183 1.6402% 0.06317 596 201 60 334 1314 1850 78,802 0.6332 1171 127 1044 301,677 4986 1649 1649
184 184 1.6402% 0.06214 586 197 59 330 1287 1814 77,185 0.6316 1146 124 1021 297,552 4956 1617 1617
185 185 1.6402% 0.06112 577 193 58 326 1261 1779 75,598 0.6301 1121 122 999 293,469 4926 1586 1586
186 186 1.6402% 0.06012 567 189 57 321 1235 1745 74,042 0.6285 1097 119 978 289,429 4897 1556 1556
187 187 1.6402% 0.05913 558 185 56 317 1209 1711 72,516 0.6269 1073 116 957 285,432 4867 1526 1526
188 188 1.6402% 0.05816 549 181 54 313 1184 1679 71,019 0.6254 1050 113 936 281,477 4838 1497 1497
189 189 1.6402% 0.05721 540 178 53 309 1160 1646 69,550 0.6238 1027 111 916 277,565 4809 1469 1469
190 190 1.6402% 0.05627 531 174 52 305 1136 1614 68,110 0.6223 1005 108 896 273,695 4780 1440 1440
191 191 1.6402% 0.05535 522 170 51 301 1112 1583 66,697 0.6207 983 106 877 269,866 4751 1413 1413
192 192 1.6402% 0.05444 514 167 50 297 1089 1553 65,311 0.6192 961 103 858 266,080 4723 1386 1386
193 193 1.6402% 0.05355 505 163 49 293 1066 1523 63,952 0.6176 940 101 839 262,335 4694 1359 1359
194 194 1.6402% 0.05267 497 160 48 289 1044 1493 62,618 0.6161 920 98 821 258,631 4666 1333 1333
195 195 1.6402% 0.05180 489 157 47 285 1022 1464 61,311 0.6145 900 96 804 254,969 4638 1308 1308
196 196 1.6402% 0.05095 481 153 46 281 1001 1436 60,028 0.6130 880 94 786 251,347 4610 1282 1282
197 197 1.6402% 0.05012 473 150 45 278 980 1408 58,771 0.6115 861 92 769 247,766 4582 1258 1258
198 198 1.6402% 0.04930 465 147 44 274 959 1380 57,537 0.6099 842 90 752 244,225 4554 1233 1233
199 199 1.6402% 0.04849 457 144 43 270 939 1354 56,328 0.6084 824 88 736 240,724 4527 1210 1210
200 200 1.6402% 0.04769 450 141 42 267 919 1327 55,141 0.6069 805 85 720 237,263 4499 1186 1186
201 201 1.6402% 0.04691 443 138 41 263 900 1301 53,978 0.6054 788 83 704 233,842 4472 1163 1163
202 202 1.6402% 0.04614 435 135 40 260 881 1276 52,837 0.6039 770 81 689 230,460 4445 1141 1141
203 203 1.6402% 0.04538 428 132 40 256 862 1251 51,718 0.6024 754 80 674 227,117 4418 1119 1119
204 204 1.6402% 0.04464 421 129 39 253 844 1226 50,621 0.6009 737 78 659 223,813 4391 1097 1097
205 205 1.6402% 0.04391 414 127 38 250 826 1202 49,545 0.5994 721 76 645 220,548 4365 1076 1076
206 206 1.6402% 0.04319 407 124 37 246 809 1179 48,490 0.5979 705 74 631 217,321 4338 1055 1055
207 207 1.6402% 0.04248 401 121 36 243 791 1156 47,456 0.5964 689 72 617 214,132 4312 1034 1034
208 208 1.6402% 0.04178 394 119 36 240 774 1133 46,442 0.5949 674 71 603 210,980 4285 1014 1014
209 209 1.6402% 0.04110 388 116 35 237 758 1111 45,447 0.5934 659 69 590 207,866 4259 995 995
210 210 1.6402% 0.04042 381 114 34 234 742 1089 44,472 0.5919 645 67 577 204,790 4233 975 975
211 211 1.6402% 0.03976 375 111 33 231 726 1067 43,516 0.5905 630 66 565 201,750 4208 956 956
212 212 1.6402% 0.03911 369 109 33 227 710 1046 42,578 0.5890 616 64 552 198,746 4182 937 937
213 213 1.6402% 0.03847 363 106 32 224 695 1026 41,659 0.5875 603 63 540 195,779 4156 919 919
214 214 1.6402% 0.03784 357 104 31 222 680 1005 40,758 0.5861 589 61 528 192,848 4131 901 901
215 215 1.6402% 0.03721 351 102 31 219 665 985 39,874 0.5846 576 60 516 189,953 4106 884 884
216 216 1.6402% 0.03660 345 100 30 216 650 966 39,008 0.5831 563 58 505 187,093 4081 866 866
217 217 1.6402% 0.03600 340 98 29 213 636 947 38,159 0.5817 551 57 494 184,269 4056 849 849
218 218 1.6402% 0.03541 334 95 29 210 622 928 37,327 0.5802 538 55 483 181,479 4031 832 832
219 219 1.6402% 0.03483 329 93 28 207 609 909 36,510 0.5788 526 54 472 178,724 4006 816 816
220 220 1.6402% 0.03426 323 91 27 205 595 891 35,710 0.5773 515 53 462 176,003 3982 800 800
221 221 1.6402% 0.03370 318 89 27 202 582 874 34,926 0.5759 503 51 452 173,316 3957 784 784
222 222 1.6402% 0.03315 313 87 26 199 570 856 34,157 0.5745 492 50 442 170,663 3933 769 769
223 223 1.6402% 0.03260 308 85 26 197 557 839 33,404 0.5730 481 49 432 168,043 3909 754 754
224 224 1.6402% 0.03207 303 84 25 194 545 822 32,665 0.5716 470 48 422 165,456 3885 739 739
225 225 1.6402% 0.03154 298 82 24 191 533 806 31,941 0.5702 459 47 413 162,902 3861 724 724
226 226 1.6402% 0.03102 293 80 24 189 521 790 31,232 0.5688 449 45 404 160,380 3837 710 710
227 227 1.6402% 0.03052 288 78 23 186 509 774 30,536 0.5673 439 44 395 157,891 3813 696 696
228 228 1.6402% 0.03002 283 76 23 184 498 758 29,854 0.5659 429 43 386 155,434 3790 682 682
229 229 1.6402% 0.02952 279 75 22 181 487 743 29,186 0.5645 419 42 377 153,008 3767 668 668
230 230 1.6402% 0.02904 274 73 22 179 476 728 28,531 0.5631 410 41 369 150,613 3743 655 655
231 231 1.6402% 0.02856 269 71 21 177 465 713 27,890 0.5617 401 40 360 148,250 3720 642 642
232 232 1.6402% 0.02809 265 70 21 174 455 699 27,261 0.5603 391 39 352 145,917 3697 629 629
233 233 1.6402% 0.02763 261 68 20 172 444 685 26,644 0.5589 383 38 344 143,615 3674 616 616
234 234 1.6402% 0.02718 256 67 20 170 434 671 26,040 0.5575 374 37 337 141,343 3651 604 604
235 235 1.6402% 0.02673 252 65 20 168 424 657 25,448 0.5561 365 36 329 139,100 3629 592 592
236 236 1.6402% 0.02630 248 64 19 165 415 644 24,868 0.5547 357 35 322 136,887 3606 580 580
237 237 1.6402% 0.02586 244 62 19 163 405 631 24,300 0.5534 349 34 315 134,704 3584 568 568
238 238 1.6402% 0.02544 240 61 18 161 396 618 23,743 0.5520 341 34 307 132,549 3562 557 557
239 239 1.6402% 0.02502 236 59 18 159 387 605 23,197 0.5506 333 33 300 130,423 3540 546 546
240 240 1.6402% 0.02461 232 58 17 157 378 593 22,663 0.5492 326 32 294 128,325 3518 535 535
241 241 1.6402% 0.02421 228 57 17 155 369 581 22,139 0.5479 318 31 287 126,256 3496 524 524
242 242 1.6402% 0.02381 225 55 17 153 361 569 21,625 0.5465 311 30 281 124,214 3474 513 513
243 243 1.6402% 0.02342 221 54 16 151 352 557 21,122 0.5451 304 29 274 122,200 3452 503 503
244 244 1.6402% 0.02304 217 53 16 149 344 545 20,630 0.5438 297 29 268 120,212 3431 493 493
245 245 1.6402% 0.02266 214 52 15 147 336 534 20,147 0.5424 290 28 262 118,252 3409 483 483
246 246 1.6402% 0.02229 210 50 15 145 328 523 19,674 0.5411 283 27 256 116,319 3388 473 473
247 247 1.6402% 0.02192 207 49 15 143 320 512 19,211 0.5397 277 27 250 114,412 3367 463 463
248 248 1.6402% 0.02156 203 48 14 141 313 502 18,757 0.5384 270 26 244 112,530 3346 454 454
249 249 1.6402% 0.02121 200 47 14 139 305 491 18,313 0.5370 264 25 239 110,675 3325 444 444
250 250 1.6402% 0.02086 197 46 14 137 298 481 17,878 0.5357 258 25 233 108,845 3304 435 435
251 251 1.6402% 0.02052 194 45 13 135 291 471 17,451 0.5343 252 24 228 107,041 3283 426 426
252 252 1.6402% 0.02018 190 44 13 134 284 461 17,033 0.5330 246 23 223 105,261 3263 418 418
253 253 1.6402% 0.01985 187 43 13 132 277 452 16,624 0.5317 240 23 218 103,507 3242 409 409
254 254 1.6402% 0.01953 184 42 12 130 271 442 16,224 0.5304 235 22 213 101,776 3222 401 401
255 255 1.6402% 0.01921 181 41 12 128 264 433 15,831 0.5290 229 21 208 100,070 3201 392 392
256 256 1.6402% 0.01889 178 40 12 127 258 424 15,447 0.5277 224 21 203 98,387 3181 384 384
257 257 1.6402% 0.01858 175 39 12 125 251 415 15,070 0.5264 218 20 198 96,729 3161 376 376
258 258 1.6402% 0.01828 172 38 11 123 245 406 14,702 0.5251 213 20 194 95,093 3141 369 369
259 259 1.6402% 0.01798 170 37 11 122 239 398 14,341 0.5238 208 19 189 93,481 3121 361 361
260 260 1.6402% 0.01768 167 36 11 120 233 389 13,987 0.5225 203 19 185 91,891 3102 353 353
261 261 1.6402% 0.01739 164 35 10 119 227 381 13,641 0.5212 199 18 180 90,324 3082 346 346
262 262 1.6402% 0.01711 161 34 10 117 222 373 13,303 0.5199 194 18 176 88,780 3063 339 339
263 263 1.6402% 0.01683 159 33 10 115 216 365 12,971 0.5186 189 17 172 87,257 3043 332 332
264 264 1.6402% 0.01655 156 32 10 114 211 357 12,646 0.5173 185 17 168 85,756 3024 325 325
265 265 1.6402% 0.01628 154 32 9 112 206 350 12,328 0.5160 180 16 164 84,277 3005 318 318
266 266 1.6402% 0.01601 151 31 9 111 200 342 12,017 0.5147 176 16 160 82,819 2986 311 311
267 267 1.6402% 0.01575 149 30 9 110 195 335 11,712 0.5134 172 15 156 81,382 2967 305 305
268 268 1.6402% 0.01549 146 29 9 108 190 328 11,413 0.5121 168 15 153 79,966 2948 298 298
269 269 1.6402% 0.01524 144 29 9 107 185 321 11,121 0.5109 164 15 149 78,570 2929 292 292
270 270 1.6402% 0.01499 141 28 8 105 181 314 10,835 0.5096 160 14 146 77,195 2910 286 286
271 271 1.6402% 0.01474 139 27 8 104 176 307 10,556 0.5083 156 14 142 75,840 2892 280 280
272 272 1.6402% 0.01450 137 26 8 102 171 300 10,282 0.5070 152 13 139 74,504 2873 274 274
273 273 1.6402% 0.01426 135 26 8 101 167 294 10,014 0.5058 149 13 136 73,188 2855 268 268
274 274 1.6402% 0.01403 132 25 8 100 163 287 9,751 0.5045 145 13 132 71,892 2837 262 262
275 275 1.6402% 0.01380 130 24 7 98 158 281 9,494 0.5033 141 12 129 70,614 2819 257 257
276 276 1.6402% 0.01357 128 24 7 97 154 275 9,243 0.5020 138 12 126 69,356 2800 251 251
277 277 1.6402% 0.01335 126 23 7 96 150 269 8,997 0.5008 135 12 123 68,116 2783 246 246
278 278 1.6402% 0.01313 124 22 7 95 146 263 8,757 0.4995 131 11 120 66,894 2765 241 241
279 279 1.6402% 0.01291 122 22 7 93 142 257 8,521 0.4983 128 11 117 65,691 2747 235 235
280 280 1.6402% 0.01270 120 21 6 92 138 252 8,291 0.4970 125 11 115 64,506 2729 230 230
281 281 1.6402% 0.01249 118 21 6 91 134 246 8,065 0.4958 122 10 112 63,338 2712 225 225
282 282 1.6402% 0.01229 116 20 6 90 131 241 7,845 0.4945 119 10 109 62,188 2694 221 221
283 283 1.6402% 0.01209 114 20 6 89 127 235 7,629 0.4933 116 10 106 61,055 2677 216 216
284 284 1.6402% 0.01189 112 19 6 87 124 230 7,418 0.4921 113 9 104 59,939 2660 211 211
285 285 1.6402% 0.01169 110 19 6 86 120 225 7,212 0.4909 110 9 101 58,840 2642 206 206
286 286 1.6402% 0.01150 109 18 5 85 117 220 7,010 0.4896 108 9 99 57,758 2625 202 202
287 287 1.6402% 0.01131 107 18 5 84 114 215 6,812 0.4884 105 9 96 56,692 2608 198 198
288 288 1.6402% 0.01113 105 17 5 83 110 210 6,619 0.4872 102 8 94 55,643 2591 193 193
289 289 1.6402% 0.01095 103 17 5 82 107 206 6,430 0.4860 100 8 92 54,609 2575 189 189
290 290 1.6402% 0.01077 102 16 5 81 104 201 6,245 0.4848 97 8 90 53,592 2558 185 185
291 291 1.6402% 0.01059 100 16 5 80 101 196 6,064 0.4836 95 8 87 52,589 2541 181 181
292 292 1.6402% 0.01042 98 15 5 79 98 192 5,888 0.4823 93 7 85 51,603 2525 177 177
293 293 1.6402% 0.01024 97 15 4 78 95 188 5,715 0.4811 90 7 83 50,631 2508 173 173
294 294 1.6402% 0.01008 95 14 4 76 92 183 5,546 0.4799 88 7 81 49,675 2492 169 169
295 295 1.6402% 0.00991 93 14 4 75 90 179 5,381 0.4787 86 7 79 48,733 2476 165 165
296 296 1.6402% 0.00975 92 13 4 74 87 175 5,219 0.4776 84 6 77 47,806 2460 162 162
297 297 1.6402% 0.00959 90 13 4 73 84 171 5,061 0.4764 81 6 75 46,894 2444 158 158
298 298 1.6402% 0.00943 89 13 4 73 82 167 4,907 0.4752 79 6 73 45,996 2428 154 154
299 299 1.6402% 0.00928 88 12 4 72 79 163 4,756 0.4740 77 6 72 45,111 2412 151 151
300 300 1.6402% 0.00912 86 12 4 71 77 159 4,609 0.4728 75 6 70 44,241 2396 147 147
301 301 1.6402% 0.00898 85 12 3 70 74 156 4,464 0.4716 73 5 68 43,384 2380 144 144
302 302 1.6402% 0.00883 83 11 3 69 72 152 4,324 0.4705 72 5 66 42,541 2365 141 141
303 303 1.6402% 0.00868 82 11 3 68 70 148 4,186 0.4693 70 5 65 41,711 2349 138 138
304 304 1.6402% 0.00854 81 10 3 67 68 145 4,051 0.4681 68 5 63 40,895 2334 135 135
305 305 1.6402% 0.00840 79 10 3 66 65 142 3,920 0.4669 66 5 61 40,091 2318 131 131
306 306 1.6402% 0.00826 78 10 3 65 63 138 3,792 0.4658 64 5 60 39,300 2303 128 128
307 307 1.6402% 0.00813 77 9 3 64 61 135 3,666 0.4646 63 4 58 38,522 2288 125 125
308 308 1.6402% 0.00799 75 9 3 63 59 132 3,543 0.4635 61 4 57 37,756 2273 123 123
309 309 1.6402% 0.00786 74 9 3 63 57 129 3,424 0.4623 59 4 55 37,002 2258 120 120
310 310 1.6402% 0.00773 73 9 3 62 55 126 3,307 0.4611 58 4 54 36,261 2243 117 117
311 311 1.6402% 0.00761 72 8 2 61 53 123 3,193 0.4600 56 4 53 35,532 2228 114 114
312 312 1.6402% 0.00748 71 8 2 60 51 120 3,081 0.4589 55 4 51 34,814 2213 112 112
313 313 1.6402% 0.00736 69 8 2 59 50 117 2,972 0.4577 53 4 50 34,108 2198 109 109
314 314 1.6402% 0.00724 68 7 2 59 48 114 2,866 0.4566 52 3 49 33,413 2184 106 106
315 315 1.6402% 0.00712 67 7 2 58 46 111 2,762 0.4554 51 3 47 32,730 2169 104 104
316 316 1.6402% 0.00700 66 7 2 57 44 108 2,660 0.4543 49 3 46 32,058 2155 101 101
317 317 1.6402% 0.00689 65 7 2 56 43 106 2,561 0.4532 48 3 45 31,397 2140 99 99
318 318 1.6402% 0.00678 64 6 2 56 41 103 2,464 0.4520 47 3 44 30,747 2126 97 97
319 319 1.6402% 0.00666 63 6 2 55 40 101 2,370 0.4509 45 3 43 30,107 2112 94 94
320 320 1.6402% 0.00656 62 6 2 54 38 98 2,278 0.4498 44 3 41 29,478 2098 92 92
321 321 1.6402% 0.00645 61 6 2 53 36 96 2,188 0.4487 43 3 40 28,860 2084 90 90
322 322 1.6402% 0.00634 60 5 2 53 35 93 2,100 0.4475 42 2 39 28,251 2070 88 88
323 323 1.6402% 0.00624 59 5 2 52 34 91 2,015 0.4464 41 2 38 27,653 2056 86 86
324 324 1.6402% 0.00614 58 5 2 51 32 89 1,931 0.4453 39 2 37 27,065 2042 84 84
325 325 1.6402% 0.00603 57 5 1 51 31 86 1,850 0.4442 38 2 36 26,486 2028 81 81
326 326 1.6402% 0.00594 56 5 1 50 30 84 1,770 0.4431 37 2 35 25,918 2014 80 80
327 327 1.6402% 0.00584 55 4 1 49 28 82 1,693 0.4420 36 2 34 25,359 2001 78 78
328 328 1.6402% 0.00574 54 4 1 49 27 80 1,617 0.4409 35 2 33 24,809 1987 76 76
329 329 1.6402% 0.00565 53 4 1 48 26 78 1,543 0.4398 34 2 32 24,268 1974 74 74
330 330 1.6402% 0.00556 52 4 1 47 25 76 1,471 0.4387 33 2 32 23,737 1961 72 72
331 331 1.6402% 0.00546 52 4 1 47 23 74 1,401 0.4376 32 2 31 23,215 1947 70 70
332 332 1.6402% 0.00538 51 4 1 46 22 72 1,333 0.4365 31 2 30 22,701 1934 68 68
333 333 1.6402% 0.00529 50 3 1 46 21 70 1,266 0.4354 30 1 29 22,196 1921 67 67
334 334 1.6402% 0.00520 49 3 1 45 20 68 1,201 0.4343 30 1 28 21,700 1908 65 65
335 335 1.6402% 0.00512 48 3 1 44 19 66 1,138 0.4332 29 1 27 21,213 1895 63 63
336 336 1.6402% 0.00503 47 3 1 44 18 65 1,076 0.4322 28 1 27 20,734 1882 62 62
337 337 1.6402% 0.00495 47 3 1 43 17 63 1,016 0.4311 27 1 26 20,263 1869 60 60
338 338 1.6402% 0.00487 46 3 1 43 16 61 957 0.4300 26 1 25 19,800 1856 59 59
339 339 1.6402% 0.00479 45 2 1 42 15 59 900 0.4289 26 1 24 19,345 1844 57 57
340 340 1.6402% 0.00471 44 2 1 41 14 58 845 0.4279 25 1 24 18,898 1831 56 56
341 341 1.6402% 0.00463 44 2 1 41 13 56 791 0.4268 24 1 23 18,459 1818 54 54
342 342 1.6402% 0.00456 43 2 1 40 12 55 738 0.4257 23 1 22 18,028 1806 53 53
343 343 1.6402% 0.00448 42 2 1 40 11 53 687 0.4247 23 1 22 17,604 1794 51 51
344 344 1.6402% 0.00441 42 2 1 39 11 52 637 0.4236 22 1 21 17,188 1781 50 50
345 345 1.6402% 0.00434 41 2 0 39 10 50 588 0.4226 21 1 21 16,778 1769 49 49
346 346 1.6402% 0.00426 40 1 0 38 9 49 541 0.4215 21 1 20 16,377 1757 47 47
347 347 1.6402% 0.00419 40 1 0 38 8 47 495 0.4205 20 1 19 15,982 1745 46 46
348 348 1.6402% 0.00413 39 1 0 37 8 46 450 0.4194 19 1 19 15,594 1732 45 45
349 349 1.6402% 0.00406 38 1 0 37 7 45 406 0.4184 19 0 18 15,213 1720 44 44
350 350 1.6402% 0.00399 38 1 0 36 6 43 364 0.4173 18 0 18 14,839 1708 42 42
351 351 1.6402% 0.00393 37 1 0 36 5 42 323 0.4163 18 0 17 14,472 1697 41 41
352 352 1.6402% 0.00386 36 1 0 35 5 41 282 0.4152 17 0 17 14,111 1685 40 40
353 353 1.6402% 0.00380 36 1 0 35 4 40 244 0.4142 16 0 16 13,757 1673 39 39
354 354 1.6402% 0.00374 35 1 0 34 3 38 206 0.4132 16 0 16 1661 38 38
355 355 1.6402% 0.00367 35 1 0 34 3 37 169 0.4121 15 0 15 1650 37 37
356 356 1.6402% 0.00361 34 0 0 34 2 36 133 0.4111 15 0 15 1638 36 36
357 357 1.6402% 0.00356 34 0 0 33 2 35 98 0.4101 14 0 14 1627 35 35
358 358 1.6402% 0.00350 33 0 0 33 1 34 65 0.4091 14 0 14 1615 34 34
359 359 1.6402% 0.00344 32 0 0 32 1 33 32 0.4080 13 0 13 1604 33 33
360 360 1.6402% 0.00338 32 0 0 32 -0 32 -0 0.4070 13 0 13 1593 32 32
0% PSA 1 1 50% PSA 1 1 100% PSA 1 1 200% PSA 1 1 300% PSA 1 1

Time (t)

Pool Balance ($)

PO Cash Flows 1 1 IO Cash Flows 1 1 Total MBS Cash Flows 1 1

Time (t)

Monthly Cash Flows

Principal Cash Flows at 100% PSA 1 1 Principal Cash Flows at 300% PSA 1 1 Common Cash Flows at 100% and 300% PSA 1 1

Time (t)

Monthly Cash Flows

Class A 1 1 Class B 1 1 Class C 1 1

Time (t)

Monthly Cash Flows

Class A 300% PSA 1 1 Class A 150% PSA 1 1 Class A 100% PSA 1 1

Time (t)

Monthly Cash Flows