{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Waterfall"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Waterfall","index":0,"n_rows":82,"n_cols":46,"rows_kept":82,"cut":false,"hidden":false,"merged":[[9,1,9,2],[9,38,9,45],[9,15,9,18],[1,13,1,14],[9,19,9,27],[1,16,1,17],[9,4,9,6],[1,4,1,6],[1,0,1,1]]}
[]
["Notes",null,null,null,"Loss Experience",null,null,null,null,null,null,null,null,"Reserve Account",null,null,"Principal Paydown"]
["Balance",430573330,null,null,"Scaling Factor",null,1,null,null,null,null,null,null,"Initial",0,null,"ABS Rate",1.4E-2]
["Coupon",0.03,null,null,"Recovery Percent",null,0.5,null,null,null,null,null,null,"Required",1000000,null,"Scheduled",{"$f":"Y9","v":283513114.57936782}]
["Serv Fee",5.0000000000000001E-3,null,null,"Lag (months)",null,6,null,null,null,null,null,null,null,null,null,"Prepayments",{"$f":"Z9","v":129056722.98172726}]
["Ending Balance",0,null,null,"Loss to Liquidation",null,{"$f":"AC9/B3","v":4.181283694862506E-2},null,null,null,null,null,null,"XS Release",{"$f":"AT9","v":20640504.384697407},null,"Defaults",{"$f":"AC9","v":18003492.441716529}]
["Interest Shortfall",{"$f":"SUM(W13:W82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"R4+R5+R6","v":430573330.00281161}]
["Serv Fee Shortfall",{"$f":"R9","v":0}]
[null,null,null,null,null,{"$f":"SUM(F13:F72)","v":8.4500000000000075E-2},{"$f":"SUM(G13:G72)","v":8.4500000000000075E-2},null,null,null,{"$f":"SUM(K13:K82)","v":283513114.57936782},null,null,null,null,{"$f":"SUM(P13:P82)","v":3160697.6916646273},3160697.6916646273,0,58608182.976401716,18964186.149987768,58608182.976401716,18964186.149987768,0,39643996.826413944,283513114.57936782,129056722.98172726,412569837.56109512,null,{"$f":"SUM(AC13:AC82)","v":18003492.441716529},null,null,null,null,null,null,{"$f":"SUM(AJ13:AJ82)","v":18003492.441716529},{"$f":"SUM(AK13:AK82)","v":0},null,null,null,null,null,{"$f":"SUM(AQ13:AQ82)","v":22224612.548971944},{"$f":"SUM(AR13:AR82)","v":1584108.1642745363},null,{"$f":"SUM(AT13:AT82)","v":20640504.384697407}]
[null,"Collateral Cashflows",null,null,"Loss To Liquidation",null,null,null,null,null,null,null,null,null,null,"Servicing Fee",null,null,null,"Bond Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Account"]
["Month","Principal","Interest",null,"Cumulative","Monthly","Scaled",null,"SMM","Adjusted Balance","Adjusted Principal","Adjusted Interest",null,"Month","Open Bal","Servicing Fee Due","Servicing Fee Paid","Servicing Fee Shortfall","Cash Available","Int Due","Cash Available","Int Paid","Interest Shortfall","Cash Available","Scheduled Principal","Prepaid Principal","Principal Paid","End Bal","Defaulted Principal","Available Cash","Default Covered By Avail Cash","Available Cash","Uncovered Defaults","Reserve Account","Covered by Reserve Account","Covered Defaults","Uncovered","Ending Balance","Open Balance","Drawn","Balance After Draw","Required","Cash Available","Top-Up","Ending Balance","XS Release"]
[null,null,null,null,null,null,null,null,null,1]
[1,9760926.4007880446,3510373.6070527602,null,0,"-",0,null,{"$f":"$R$3/(1-$R$3*(A13-1))","v":1.4E-2},{"$f":"J12*(1-I13)*(1-G13)","v":0.98599999999999999},{"$f":"B13*J12","v":9760926.4007880446},{"$f":"C13*J12","v":3510373.6070527602},null,1,{"$f":"B3","v":430573330},{"$f":"O13*ServicingFee/12","v":179405.55416666667},{"$f":"MIN(P13,L13)","v":179405.55416666667},{"$f":"P13-Q13","v":0},{"$f":"L13-Q13","v":3330968.0528860935},{"$f":"O13*(Coupon/12)","v":1076433.325},{"$f":"S13","v":3330968.0528860935},{"$f":"MIN(T13,U13)","v":1076433.325},{"$f":"T13-V13","v":0},{"$f":"MAX(0,U13-V13)","v":2254534.7278860938},{"$f":"K13","v":9760926.4007880446},{"$f":"MAX(0,(O13-Y13)*I13)","v":5891373.6503889672},{"$f":"Y13+Z13","v":15652300.051177012},{"$f":"MAX(0,O13-AA13)","v":414921029.94882298},{"$f":"AB13*G13","v":0},{"$f":"X13","v":2254534.7278860938},{"$f":"MIN(AC13,AD13)","v":0},{"$f":"AD13-AE13","v":2254534.7278860938},{"$f":"AC13-AE13","v":0},{"$f":"AM13","v":0},{"$f":"MIN(AG13,AH12)","v":0},{"$f":"AC13-AK13","v":0},{"$f":"AG13-AI13","v":0},{"$f":"AB13-AJ13","v":414921029.94882298},{"$f":"J3","v":0},{"$f":"AI13","v":0},{"$f":"AM13-AN13","v":0},{"$f":"$O$4","v":1000000},{"$f":"AF13","v":2254534.7278860938},{"$f":"MIN(AP13-AO13,AQ13)","v":1000000},{"$f":"AO13+AR13","v":1000000},{"$f":"AQ13-AR13","v":1254534.7278860938}]
[2,9840256.9192631133,3431043.088577772,null,2.0000000000000001E-4,{"$f":"ABS(E14-E13)","v":2.0000000000000001E-4},{"$f":"ABS(E13-E14)","v":2.0000000000000001E-4},null,{"$f":"$R$3/(1-$R$3*(A14-1))","v":1.4198782961460446E-2},{"$f":"J13*(1-I14)*(1-G14)","v":0.97180560000000005},{"$f":"B14*J13","v":9702493.3223934304},{"$f":"C14*J13","v":3383008.485337683},null,2,{"$f":"AL13","v":414921029.94882298},{"$f":"O14*ServicingFee/12","v":172883.76247867625},{"$f":"MIN(P14,L14)","v":172883.76247867625},0,{"$f":"L14-Q14","v":3210124.7228590068},{"$f":"O14*(Coupon/12)","v":1037302.5748720574},{"$f":"S14","v":3210124.7228590068},{"$f":"MIN(T14,U14)","v":1037302.5748720574},{"$f":"T14-V14","v":0},{"$f":"MAX(0,U14-V14)","v":2172822.1479869494},{"$f":"K14","v":9702493.3223934304},{"$f":"MAX(0,(O14-Y14)*I14)","v":5753610.0535192834},{"$f":"Y14+Z14","v":15456103.375912715},{"$f":"MAX(0,O14-AA14)","v":399464926.57291025},{"$f":"AB14*G14","v":79892.985314582053},{"$f":"X14","v":2172822.1479869494},{"$f":"MIN(AC14,AD14)","v":79892.985314582053},{"$f":"AD14-AE14","v":2092929.1626723674},{"$f":"AC14-AE14","v":0},{"$f":"AM14","v":1000000},{"$f":"MIN(AG14,AH13)","v":0},79892.985314582053,0,{"$f":"AB14-AJ14","v":399385033.58759564},{"$f":"AS13","v":1000000},{"$f":"AI14","v":0},{"$f":"AM14-AN14","v":1000000},{"$f":"$O$4","v":1000000},{"$f":"AF14","v":2092929.1626723674},{"$f":"MIN(AP14-AO14,AQ14)","v":0},{"$f":"AO14+AR14","v":1000000},{"$f":"AQ14-AR14","v":2092929.1626723674}]
[3,9901632.1463263258,3351040.7029431947,null,6.0000000000000006E-4,{"$f":"ABS(E15-E14)","v":4.0000000000000007E-4},{"$f":"ABS(E14-E15)","v":4.0000000000000007E-4},null,{"$f":"$R$3/(1-$R$3*(A15-1))","v":1.4403292181069959E-2},0.9574252766400001,9622461.5689399429,3256560.1209481331,null,3,{"$f":"AL14","v":399385033.58759564},166410.43066149819,166410.43066149819,0,3090149.690286635,998462.58396898909,3090149.690286635,998462.58396898909,0,2091687.1063176459,9622461.5689399429,5613864.2060300205,15236325.774969963,384148707.81262571,153659.48312505032,2091687.1063176459,153659.48312505032,1938027.6231925956,0,1000000,0,153659.48312505032,0,383995048.32950068,{"$f":"AS14","v":1000000},0,1000000,1000000,1938027.6231925956,0,1000000,1938027.6231925956]
[4,9945754.4068952017,3270493.5474914308,null,8.0000000000000004E-4,1.9999999999999998E-4,1.9999999999999998E-4,null,1.4613778705636744E-2,0.94324498878489615,9522316.6644151378,3131253.1894563185,null,4,383995048.32950068,159997.93680395861,159997.93680395861,0,2971255.2526523601,959987.62082375167,2971255.2526523601,959987.62082375167,0,2011267.6318286085,9522316.6644151378,5472461.6318488503,14994778.296263989,369000270.03323668,73800.054006647333,2011267.6318286085,73800.054006647333,1937467.5778219611,0,1000000,0,73800.054006647333,0,368926469.97923005,1000000,0,1000000,1000000,1937467.5778219611,0,1000000,1937467.5778219611]
[5,9972451.3734951038,3189530.9995763614,null,3.5499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,null,1.4830508474576272E-2,0.92670073147366105,9406464.7839503121,3008509.1319244835,null,5,368926469.97923005,153719.36249134585,153719.36249134585,0,2854789.7694331375,922316.17494807509,2854789.7694331375,922316.17494807509,0,1932473.5944850624,9406464.7839503121,5331864.4838283006,14738329.267778613,354188140.71145141,974017.38695649127,1932473.5944850624,974017.38695649127,958456.20752857113,0,1000000,0,974017.38695649127,0,353214123.3244949,1000000,0,1000000,1000000,958456.20752857113,0,1000000,958456.20752857113]
[6,10002255.352142954,3108299.5466114325,null,9.049999999999999E-3,5.4999999999999997E-3,5.4999999999999997E-3,null,1.5053763440860216E-2,0.90773027069323586,9269097.3512172177,2880463.4634840633,null,6,353214123.3244949,147172.5513852062,147172.5513852062,0,2733290.9120988571,883035.30831123726,2733290.9120988571,883035.30831123726,0,1850255.6037876199,9269097.3512172177,5177667.0576622449,14446764.408879463,338767358.91561544,1863220.4740358847,1850255.6037876199,1850255.6037876199,0,12964.870248264866,1000000,12964.870248264866,1863220.4740358847,0,336904138.44157958,1000000,12964.870248264866,987035.12975173513,1000000,0,0,987035.12975173513,0]
[7,10027511.280700974,3026769.9073300436,null,1.18E-2,2.7500000000000007E-3,2.7500000000000007E-3,null,1.5283842794759825E-2,0.89139855811009183,9102275.5292101707,2747490.6673068409,null,7,336904138.44157958,140376.72435065816,140376.72435065816,0,2607113.9429561826,842260.34610394901,2607113.9429561826,842260.34610394901,0,1764853.5968522336,9102275.5292101707,5010072.1405820651,14112347.669792235,322791790.77178735,887677.42462241545,1764853.5968522336,887677.42462241545,877176.17222981818,0,987035.12975173513,0,887677.42462241545,0,321904113.34716493,987035.12975173513,0,987035.12975173513,1000000,877176.17222981818,12964.870248264866,1000000,864211.30198155332]
[8,10054820.859038683,2944977.5143823777,null,1.4725E-2,2.9250000000000005E-3,2.9250000000000005E-3,null,1.5521064301552106E-2,0.87499623169282315,8962852.8158023562,2625148.7099870937,null,8,321904113.34716493,134126.71389465206,134126.71389465206,0,2491021.9960924415,804760.28336791229,2491021.9960924415,804760.28336791229,0,1686261.7127245292,8962852.8158023562,4857181.4273160491,13820034.243118405,308084079.10404652,901145.93137933628,1686261.7127245292,901145.93137933628,785115.78134519293,0,1000000,0,901145.93137933628,0,307182933.17266721,1000000,0,1000000,1000000,785115.78134519293,0,1000000,785115.78134519293]
[9,10076137.135990338,2862934.679128319,null,2.0575E-2,5.8499999999999993E-3,5.8499999999999993E-3,null,1.5765765765765764E-2,0.85616321876858692,8816582.0240116622,2505057.0558199808,null,9,307182933.17266721,127992.88882194467,127992.88882194467,0,2377064.1669980362,767957.33293166803,2377064.1669980362,767957.33293166803,0,1609106.8340663682,8816582.0240116622,4703974.0045959204,13520556.028607583,293662377.1440596,1717924.9062927484,1609106.8340663682,1609106.8340663682,0,108818.07222638023,1000000,108818.07222638023,1717924.9062927484,0,291944452.23776686,1000000,108818.07222638023,891181.92777361977,1000000,0,0,891181.92777361977,0]
[10,10108884.72864821,2780690.3386119111,null,2.35E-2,2.9250000000000005E-3,2.9250000000000005E-3,null,1.6018306636155607E-2,0.8399847706683895,8654855.2874400653,2380724.7907046857,null,10,291944452.23776686,121643.52176573621,121643.52176573621,0,2259081.2689389493,729861.13059441722,2259081.2689389493,729861.13059441722,0,1529220.1383445321,8654855.2874400653,4537819.6307832673,13192674.918223333,278751777.31954354,815348.94865966495,1529220.1383445321,815348.94865966495,713871.18968486716,0,891181.92777361977,0,815348.94865966495,0,277936428.37088388,891181.92777361977,0,891181.92777361977,1000000,713871.18968486716,108818.07222638023,1000000,605053.11745848693]
[11,10136877.504230423,2698155.7389953942,null,2.7E-2,3.4999999999999996E-3,3.4999999999999996E-3,null,1.627906976744186E-2,0.82341851288314927,8514822.7256845478,2266409.7296476453,null,11,277936428.37088388,115806.84515453495,115806.84515453495,0,2150602.8844931102,694841.07092720969,2150602.8844931102,694841.07092720969,0,1455761.8135659005,8514822.7256845478,4385933.1151544079,12900755.840838956,265035672.53004491,927624.85385515715,1455761.8135659005,927624.85385515715,528136.95971074339,0,1000000,0,927624.85385515715,0,264108047.67618975,1000000,0,1000000,1000000,528136.95971074339,0,1000000,528136.95971074339]
[12,10143912.505192818,2615374.7762873294,null,3.4000000000000002E-2,7.0000000000000027E-3,7.0000000000000027E-3,null,1.6548463356973995E-2,0.80412365638268168,8352685.3498426517,2153548.0089226118,null,12,264108047.67618975,110045.01986507907,110045.01986507907,0,2043502.9890575327,660270.11919047439,2043502.9890575327,660270.11919047439,0,1383232.8698670585,8352685.3498426517,4232358.2418071628,12585043.591649815,251523004.08453995,1760661.0285917802,1383232.8698670585,1383232.8698670585,0,377428.15872472175,1000000,377428.15872472175,1760661.0285917802,0,249762343.05594817,1000000,377428.15872472175,622571.84127527825,1000000,0,0,622571.84127527825,0]
[13,10147067.653684454,2532537.5284529938,null,3.7499999999999999E-2,3.4999999999999962E-3,3.4999999999999962E-3,null,1.682692307692308E-2,0.78782565491924272,8159497.1432431825,2036473.3373059812,null,13,249762343.05594817,104067.64293997841,104067.64293997841,0,1932405.6943660027,624405.85763987049,1932405.6943660027,624405.85763987049,0,1307999.8367261323,8159497.1432431825,4065432.5033387863,12224929.646581968,237537413.40936619,831380.94693278079,1307999.8367261323,831380.94693278079,476618.88979335153,0,622571.84127527825,0,831380.94693278079,0,236706032.4624334,622571.84127527825,0,622571.84127527825,1000000,476618.88979335153,377428.15872472175,1000000,99190.731068629771]
[14,10144706.997950362,2449665.3246066673,null,4.0375000000000001E-2,2.8750000000000026E-3,2.8750000000000026E-3,null,1.7114914425427872E-2,0.77211585275516537,7992260.4346240684,1929909.188691207,null,14,236706032.4624334,98627.513526013921,98627.513526013921,0,1831281.6751651932,591765.0811560835,1831281.6751651932,591765.0811560835,0,1239516.5940091098,7992260.4346240684,3914416.6361727756,11906677.070796844,224799355.39163655,646298.14675095561,1239516.5940091098,646298.14675095561,593218.44725815416,0,1000000,0,646298.14675095561,0,224153057.24488559,1000000,0,1000000,1000000,593218.44725815416,0,1000000,593218.44725815416]
[15,10141116.090798525,2366798.7972836052,null,4.6124999999999999E-2,5.7499999999999982E-3,5.7499999999999982E-3,null,1.7412935323383085E-2,0.75430869081522423,7830116.498336032,1827442.8716645306,null,15,224153057.24488559,93397.107185369008,93397.107185369008,0,1734045.7644791617,560382.64311221405,1734045.7644791617,560382.64311221405,0,1173663.1213669477,7830116.498336032,3766817.3761836989,11596933.874519732,212556123.37036586,1222197.7093796034,1173663.1213669477,1173663.1213669477,0,48534.588012655731,1000000,48534.588012655731,1222197.7093796034,0,211333925.66098624,1000000,48534.588012655731,951465.41198734427,1000000,0,0,951465.41198734427,0]
[16,10128904.42618243,2283966.2788879192,null,4.9000000000000002E-2,2.8750000000000026E-3,2.8750000000000026E-3,null,1.7721518987341773E-2,0.73881098909291809,7640320.6371061988,1722815.6136940655,null,16,211333925.66098624,88055.802358744273,88055.802358744273,0,1634759.8113353213,528334.81415246567,1634759.8113353213,528334.81415246567,0,1106424.9971828556,7640320.6371061988,3609760.0890307855,11250080.726136984,200083844.93484926,575241.05418769212,1106424.9971828556,575241.05418769212,531183.9429951635,0,951465.41198734427,0,575241.05418769212,0,199508603.88066158,951465.41198734427,0,951465.41198734427,1000000,531183.9429951635,48534.588012655731,1000000,482649.35498250776]
[17,10078389.447148249,2201217.170517182,null,5.1875000000000004E-2,2.8750000000000026E-3,2.8750000000000026E-3,null,1.804123711340206E-2,0.72339616432274256,7446024.8759112256,1626283.4349581138,null,17,199508603.88066158,83128.584950275661,83128.584950275661,0,1543154.8500078381,498771.50970165397,1543154.8500078381,498771.50970165397,0,1044383.3403061841,7446024.8759112256,3465046.528436217,10911071.404347442,188597532.47631413,542217.90586940362,1044383.3403061841,542217.90586940362,502165.43443678052,0,1000000,0,542217.90586940362,0,188055314.57044473,1000000,0,1000000,1000000,502165.43443678052,0,1000000,502165.43443678052]
[18,9996456.6877981704,2118848.5602015969,null,5.7625000000000003E-2,5.7499999999999982E-3,5.7499999999999982E-3,null,1.8372703412073491E-2,0.70602231497461854,7231398.4247716237,1532766.9212306009,null,18,188055314.57044473,78356.381071018637,78356.381071018637,0,1454410.5401595822,470138.28642611182,1454410.5401595822,470138.28642611182,0,984272.25373347034,7231398.4247716237,3322224.1811540988,10553622.605925722,177501691.96451902,1020634.7287959841,984272.25373347034,984272.25373347034,0,36362.475062513724,1000000,36362.475062513724,1020634.7287959841,0,176481057.23572305,1000000,36362.475062513724,963637.52493748628,1000000,0,0,963637.52493748628,0]
[19,9933476.6156950966,2037103.5611643575,null,6.0499999999999998E-2,2.8749999999999956E-3,2.8749999999999956E-3,null,1.8716577540106954E-2,0.69081617058983269,7013256.1559592914,1438240.5720962991,null,19,176481057.23572305,73533.773848217941,73533.773848217941,0,1364706.7982480812,441202.64308930765,1364706.7982480812,441202.64308930765,0,923504.15515877353,7013256.1559592914,3171857.2394608194,10185113.395420112,166295943.84030294,478100.83854087023,923504.15515877353,478100.83854087023,445403.3166179033,0,963637.52493748628,0,478100.83854087023,0,165817843.00176206,963637.52493748628,0,963637.52493748628,1000000,445403.3166179033,36362.475062513724,1000000,409040.84155538958]
[20,9874685.1296449248,1955844.5189782178,null,6.2600000000000003E-2,2.1000000000000046E-3,2.1000000000000046E-3,null,1.9073569482288829E-2,0.67621679669584167,6821592.1670416724,1351129.0208696458,null,20,165817843.00176206,69090.767917400852,69090.767917400852,0,1282038.2529522448,414544.60750440514,1282038.2529522448,414544.60750440514,0,867493.64544783975,6821592.1670416724,3032626.037719463,9854218.2047611363,155963624.79700091,327523.61207370262,867493.64544783975,327523.61207370262,539970.03337413713,0,1000000,0,327523.61207370262,0,155636101.18492723,1000000,0,1000000,1000000,539970.03337413713,0,1000000,539970.03337413713]
[21,9828444.6463909168,1875044.6724034618,null,6.6799999999999998E-2,4.1999999999999954E-3,4.1999999999999954E-3,null,1.9444444444444445E-2,0.66028325058569681,6646159.3552848604,1267936.7020342727,null,21,155636101.18492723,64848.375493719679,64848.375493719679,0,1203088.326540553,389090.25296231807,1203088.326540553,389090.25296231807,0,813998.07357823499,6646159.3552848604,2897026.6466874904,9543186.0019723512,146092915.18295488,613590.24376840983,813998.07357823499,613590.24376840983,200407.82980982517,0,1000000,0,613590.24376840983,0,145479324.93918645,1000000,0,1000000,1000000,200407.82980982517,0,1000000,200407.82980982517]
[22,9779896.3459374197,1794611.564801859,null,6.8900000000000003E-2,2.1000000000000046E-3,2.1000000000000046E-3,null,1.9830028328611901E-2,0.64583071641012901,6457501.7496867375,1184951.9575460553,null,22,145479324.93918645,60616.385391327691,60616.385391327691,0,1124335.5721547275,363698.31234796613,1124335.5721547275,363698.31234796613,0,760637.2598067614,6457501.7496867375,2756806.6921430542,9214308.4418297913,136265016.49735665,286156.5346444496,760637.2598067614,286156.5346444496,474480.72516231181,0,1000000,0,286156.5346444496,0,135978859.9627122,1000000,0,1000000,1000000,474480.72516231181,0,1000000,474480.72516231181]
[23,9735402.9939678367,1714535.2927819849,null,7.0449999999999999E-2,1.5499999999999958E-3,1.5499999999999958E-3,null,2.023121387283237E-2,0.63178399165634691,6287422.2901355634,1107299.5564478396,null,23,135978859.9627122,56657.858317796752,56657.858317796752,0,1050641.6981300428,339947.14990678051,1050641.6981300428,339947.14990678051,0,710694.54822326219,6287422.2901355634,2623815.213029007,8911237.5031645708,127067622.45954762,196954.81481229828,710694.54822326219,196954.81481229828,513739.73341096391,0,1000000,0,196954.81481229828,0,126870667.64473532,1000000,0,1000000,1000000,513739.73341096391,0,1000000,513739.73341096391]
[24,9650680.098254418,1634816.6536003342,null,7.3550000000000004E-2,3.1000000000000055E-3,3.1000000000000055E-3,null,2.0648967551622422E-2,0.61682021576901025,6097145.1946736425,1032850.9910378905,null,24,126870667.64473532,52862.778185306386,52862.778185306386,0,979988.2128525842,317176.66911183833,979988.2128525842,317176.66911183833,0,662811.54374074587,6097145.1946736425,2493848.5461664656,8590993.7408401072,118279673.90389521,366666.98910207581,662811.54374074587,366666.98910207581,296144.55463867006,0,1000000,0,366666.98910207581,0,117913006.91479313,1000000,0,1000000,1000000,296144.55463867006,0,1000000,296144.55463867006]
[25,9549086.5853083767,1555781.3209947022,null,7.51E-2,1.5499999999999958E-3,1.5499999999999958E-3,null,2.1084337349397592E-2,0.60287905705191169,5890069.6479468746,959637.37010534795,null,25,117913006.91479313,49130.419547830475,49130.419547830475,0,910506.95055751747,294782.51728698285,910506.95055751747,294782.51728698285,0,615724.43327053462,5890069.6479468746,2361929.4002045901,8251999.0481514651,109661007.86664167,169974.56219329414,615724.43327053462,169974.56219329414,445749.87107724044,0,1000000,0,169974.56219329414,0,109491033.30444838,1000000,0,1000000,1000000,445749.87107724044,0,1000000,445749.87107724044]
[26,9428619.5541483909,1477578.3621131987,null,7.5950000000000004E-2,8.5000000000000353E-4,8.5000000000000353E-4,null,2.1538461538461541E-2,0.58939255979503624,5684317.2661061976,890801.04967111337,null,26,109491033.30444838,45621.263876853489,45621.263876853489,0,845179.78579425986,273727.58326112095,845179.78579425986,273727.58326112095,0,571452.20253313892,5684317.2661061976,2235836.9608258316,7920154.2269320292,101570879.07751635,86335.247215889249,571452.20253313892,86335.247215889249,485116.95531724964,0,1000000,0,86335.247215889249,0,101484543.83030047,1000000,0,1000000,1000000,485116.95531724964,0,1000000,485116.95531724964]
[27,9305271.1632002816,1400347.285307223,null,7.7649999999999997E-2,1.6999999999999932E-3,1.6999999999999932E-3,null,2.20125786163522E-2,0.57543859827010269,5484457.5904655484,825354.27108925406,null,27,101484543.83030047,42285.226595958527,42285.226595958527,0,783069.04449329549,253711.35957575118,783069.04449329549,253711.35957575118,0,529357.68491754425,5484457.5904655484,2113209.4455309571,7597667.035996506,93886876.794303954,159607.69055031607,529357.68491754425,159607.69055031607,369749.99436722818,0,1000000,0,159607.69055031607,0,93727269.103753641,1000000,0,1000000,1000000,369749.99436722818,0,1000000,369749.99436722818]
[28,9172892.1002772022,1324096.7687445912,null,7.85E-2,8.5000000000000353E-4,8.5000000000000353E-4,null,2.2508038585209004E-2,0.56200849048333834,5278436.1722664116,761936.38858035987,null,28,93727269.103753641,39053.028793230689,39053.028793230689,0,722883.35978712921,234318.17275938412,722883.35978712921,234318.17275938412,0,488565.18702774507,5278436.1722664116,1990809.7444386194,7269245.9167050309,86458023.187048614,73489.319708991621,488565.18702774507,73489.319708991621,415075.86731875344,0,1000000,0,73489.319708991621,0,86384533.867339626,1000000,0,1000000,1000000,415075.86731875344,0,1000000,415075.86731875344]
[29,8987584.3224090952,1248873.7593342818,null,7.8949999999999992E-2,4.4999999999999207E-4,4.4999999999999207E-4,null,2.3026315789473686E-2,0.54882042512762641,5051098.698128853,701877.6562877117,null,29,86384533.867339626,35993.55577805818,35993.55577805818,0,665884.10050965357,215961.33466834907,665884.10050965357,215961.33466834907,0,449922.7658413045,5051098.698128853,1872809.3624489326,6923908.0605777856,79460625.806761846,35757.2816130422,449922.7658413045,35757.2816130422,414165.48422826233,0,1000000,0,35757.2816130422,0,79424868.525148809,1000000,0,1000000,1000000,414165.48422826233,0,1000000,414165.48422826233]
[30,8733376.5716665126,1175134.2474486055,null,7.984999999999999E-2,8.9999999999999802E-4,8.9999999999999802E-4,null,2.3569023569023569E-2,0.53540296685539857,4793055.4428616678,644937.67726677703,null,30,79424868.525148809,33093.695218812005,33093.695218812005,0,611843.98204796505,198562.17131287203,611843.98204796505,198562.17131287203,0,413281.81073509302,4793055.4428616678,1758998.9615353874,6552054.4043970555,72872814.120751753,65585.53270867643,413281.81073509302,65585.53270867643,347696.27802641661,0,1000000,0,65585.53270867643,0,72807228.588043079,1000000,0,1000000,1000000,347696.27802641661,0,1000000,347696.27802641661]
[31,8506979.2766066249,1103396.4134494816,null,8.0299999999999996E-2,4.5000000000000595E-4,4.5000000000000595E-4,null,2.4137931034482755E-2,0.52224433121465086,4554661.9436725797,590761.7133784584,null,31,72807228.588043079,30336.34524501795,30336.34524501795,0,560425.3681334405,182018.07147010771,560425.3681334405,182018.07147010771,0,378407.29666333279,4554661.9436725797,1647475.7465882532,6202137.6902608331,66605090.897782244,29972.290904002406,378407.29666333279,29972.290904002406,348435.00575933041,0,1000000,0,29972.290904002406,0,66575118.606878243,1000000,0,1000000,1000000,348435.00575933041,0,1000000,348435.00575933041]
[32,8277576.004905967,1033496.0038859867,null,8.0699999999999994E-2,3.9999999999999758E-4,3.9999999999999758E-4,null,2.4734982332155476E-2,0.50912289625822449,4322917.1447605584,539737.42936245131,null,32,66575118.606878243,27739.632752865935,27739.632752865935,0,511997.79660958535,166437.79651719562,511997.79660958535,166437.79651719562,0,345560.00009238976,4322917.1447605584,1539807.1033032644,5862724.2480638232,60712394.358814418,24284.957743525621,345560.00009238976,24284.957743525621,321275.04234886414,0,1000000,0,24284.957743525621,0,60688109.401070893,1000000,0,1000000,1000000,321275.04234886414,0,1000000,321275.04234886414]
[33,8108167.2967211716,965497.30246530613,null,8.1499999999999989E-2,7.9999999999999516E-4,7.9999999999999516E-4,null,2.5362318840579708E-2,0.49581339074705655,4128053.6174529013,491556.78296063963,null,33,60688109.401070893,{"$f":"O45*ServicingFee/12","v":25286.712250446206},25286.712250446206,0,466270.07071019342,{"$f":"O45*(Coupon/12)","v":151720.27350267724},466270.07071019342,151720.27350267724,0,314549.79720751615,4128053.6174529013,1434494.1684250939,5562547.7858779952,55125561.615192898,44100.449292154051,314549.79720751615,44100.449292154051,270449.3479153621,0,1000000,0,44100.449292154051,0,55081461.165900744,1000000,0,1000000,1000000,270449.3479153621,0,1000000,270449.3479153621]
[34,7958542.0822660364,898890.9038793752,null,8.1900000000000001E-2,4.0000000000001146E-4,4.0000000000001146E-4,null,2.6022304832713755E-2,0.48271801907947409,3945951.7352114632,445682.14696411951,null,34,55081461.165900744,22950.608819125311,22950.608819125311,0,422731.53814499418,137703.65291475187,422731.53814499418,137703.65291475187,0,285027.88523024227,3945951.7352114632,1330663.8141815055,5276615.5493929684,49804845.616507776,19921.93824660368,285027.88523024227,19921.93824660368,265105.94698363857,0,1000000,0,19921.93824660368,0,49784923.678261176,1000000,0,1000000,1000000,265105.94698363857,0,1000000,265105.94698363857]
[35,7812082.6179247443,833558.37022773479,null,8.2000000000000003E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,2.6717557251908396E-2,0.46977399067091363,3771033.0462098247,402373.64526344702,null,35,49784923.678261176,20743.718199275489,20743.718199275489,0,381629.92706417153,124462.30919565294,381629.92706417153,124462.30919565294,0,257167.61786851857,3771033.0462098247,1229378.7573448834,5000411.8035547081,44784511.874706469,4478.451187470775,257167.61786851857,4478.451187470775,252689.16668104779,0,1000000,0,4478.451187470775,0,44780033.423519,1000000,0,1000000,1000000,252689.16668104779,0,1000000,252689.16668104779]
[36,7614957.7334936038,769499.1330558426,null,8.2100000000000006E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,2.7450980392156862E-2,0.45683254624085468,3577309.0832536258,361490.67855345155,null,36,44780033.423519,18658.347259799582,18658.347259799582,0,342832.33129365195,111950.0835587975,342832.33129365195,111950.0835587975,0,230882.24773485446,3577309.0832536258,1131055.1779680692,4708364.2612216948,40071669.162297308,4007.1669162298458,230882.24773485446,4007.1669162298458,226875.08081862461,0,1000000,0,4007.1669162298458,0,40067661.99538108,1000000,0,1000000,1000000,226875.08081862461,0,1000000,226875.08081862461]
[37,7380086.5603452772,707105.65059882205,null,8.2200000000000009E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,2.8225806451612902E-2,0.44389368540194185,3371463.7348404438,323028.874824356,null,37,40067661.99538108,16694.859164742116,16694.859164742116,0,306334.01565961388,100169.1549884527,306334.01565961388,100169.1549884527,0,206164.86067116118,3371463.7348404438,1035779.789612034,4407243.5244524777,35660418.470928602,3566.0418470929621,206164.86067116118,3566.0418470929621,202598.81882406821,0,1000000,0,3566.0418470929621,0,35656852.429081507,1000000,0,1000000,1000000,202598.81882406821,0,1000000,202598.81882406821]
[38,7115211.0632049209,646699.35040361166,null,8.2300000000000012E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,2.9045643153526972E-2,0.4309574077668713,3158397.2612587013,287065.75799770094,null,38,35656852.429081507,14857.021845450627,14857.021845450627,0,272208.73615225032,89142.131072703763,272208.73615225032,89142.131072703763,0,183066.60507954657,3158397.2612587013,943938.53184547566,4102335.7931041769,31554516.635977332,3155.4516635978234,183066.60507954657,3155.4516635978234,179911.15341594873,0,1000000,0,3155.4516635978234,0,31551361.184313733,1000000,0,1000000,1000000,179911.15341594873,0,1000000,179911.15341594873]
[39,6863890.7943603899,588531.42476423946,null,8.2400000000000015E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,2.9914529914529916E-2,0.41802371294839097,2958044.5839324449,253631.97720574008,null,39,31551361.184313733,13146.400493464056,13146.400493464056,0,240485.57671227603,78878.40296078434,240485.57671227603,78878.40296078434,0,161607.1737514917,2958044.5839324449,855355.62479773094,3813400.2087301761,27737960.975583557,2773.7960975584351,161607.1737514917,2773.7960975584351,158833.37765393328,0,1000000,0,2773.7960975584351,0,27735187.179485999,1000000,0,1000000,1000000,158833.37765393328,0,1000000,158833.37765393328]
[40,6618377.9643018944,532463.41406487382,null,8.2500000000000018E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.0837004405286347E-2,0.40509260055930024,2766638.9303332912,222582.33335657505,null,40,27735187.179485999,11556.327991452499,11556.327991452499,0,211026.00536512255,69337.967948714999,211026.00536512255,69337.967948714999,0,141688.03741640755,2766638.9303332912,769955.23235272674,3536594.1626860178,24198593.016799983,2419.8593016800678,141688.03741640755,2419.8593016800678,139268.17811472749,0,1000000,0,2419.8593016800678,0,24196173.157498304,1000000,0,1000000,1000000,139268.17811472749,0,1000000,139268.17811472749]
[41,6288526.3892000755,478466.0540171559,null,8.2600000000000021E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.1818181818181822E-2,0.3921640702124502,2547435.5086868447,193823.05810115632,null,41,24196173.157498304,10081.738815624294,10081.738815624294,0,183741.31928553202,60490.432893745761,183741.31928553202,60490.432893745761,0,123250.88639178626,2547435.5086868447,688823.47064400103,3236258.9793308456,20959914.178167459,2095.991417816806,123250.88639178626,2095.991417816806,121154.89497396945,0,1000000,0,2095.991417816806,0,20957818.186749641,1000000,0,1000000,1000000,121154.89497396945,0,1000000,121154.89497396945]
[42,5846482.5395424189,427251.33949142293,null,8.2700000000000023E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.2863849765258218E-2,0.37923812152074349,2292780.3891329775,167552.62429867778,null,42,20957818.186749641,8732.4242444790161,8732.4242444790161,0,158820.20005419877,52394.5454668741,158820.20005419877,52394.5454668741,0,106425.65458732467,2292780.3891329775,613404.99804374017,2906185.3871767176,18051632.799572922,1805.163279957344,106425.65458732467,1805.163279957344,104620.49130736732,0,1000000,0,1805.163279957344,0,18049827.636292964,1000000,0,1000000,1000000,104620.49130736732,0,1000000,104620.49130736732]
[43,5390956.5915742582,379763.04395535565,null,8.2800000000000026E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.3980582524271843E-2,0.36631475409713443,2044456.2509884916,144020.62341262863,null,43,18049827.636292964,7520.761515122068,7520.761515122068,0,136499.86189750655,45124.56909073241,136499.86189750655,45124.56909073241,0,91375.292806774145,2044456.2509884916,543871.84318995778,2588328.0941784494,15461499.542114515,1546.1499542114957,91375.292806774145,1546.1499542114957,89829.142852562654,0,1000000,0,1546.1499542114957,0,15459953.392160304,1000000,0,1000000,1000000,89829.142852562654,0,1000000,89829.142852562654]
[44,4982726.6407855824,336104.65405096213,null,8.2900000000000029E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.5175879396984924E-2,0.35339396755462887,1825246.2841526114,123120.09369958063,null,44,15459953.392160304,6441.6472467334606,6441.6472467334606,0,116678.44645284716,38649.883480400764,116678.44645284716,38649.883480400764,0,78028.562972446394,1825246.2841526114,479612.81284449168,2304859.0969971032,13155094.295163201,1315.5094295163578,78028.562972446394,1315.5094295163578,76713.053542930036,0,1000000,0,1315.5094295163578,0,13153778.785733685,1000000,0,1000000,1000000,76713.053542930036,0,1000000,76713.053542930036]
[45,4630270.6627670182,295856.80569520255,null,8.3000000000000032E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.6458333333333336E-2,0.34047576150628428,1636309.7203670375,104554.01039266655,null,45,13153778.785733685,5480.7411607223694,5480.7411607223694,0,99073.26923194417,32884.446964334216,99073.26923194417,32884.446964334216,0,66188.822267609954,1636309.7203670375,419907.72634149238,2056217.4467085297,11097561.339025155,1109.7561339025472,66188.822267609954,1109.7561339025472,65079.066133707405,0,1000000,0,1109.7561339025472,0,11096451.582891252,1000000,0,1000000,1000000,65079.066133707405,0,1000000,65079.066133707405]
[46,4325556.7620587163,258588.85290822457,null,8.3100000000000035E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.783783783783784E-2,0.32756013556520963,1472747.2325005988,88043.23661096429,null,46,11096451.582891252,4623.5214928713549,4623.5214928713549,0,83419.715118092936,27741.128957228131,83419.715118092936,27741.128957228131,0,55678.586160864805,1472747.2325005988,364140.16460937611,1836887.3971099749,9259564.1857812777,925.95641857815428,55678.586160864805,925.95641857815428,54752.629742286648,0,1000000,0,925.95641857815428,0,9258638.2293627001,1000000,0,1000000,1000000,54752.629742286648,0,1000000,54752.629742286648]
[47,4039026.3400027626,223876.53030212456,null,8.3200000000000038E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,3.9325842696629219E-2,0.31464708934456564,1323024.0154827575,73333.026615632683,null,47,9258638.2293627001,3857.7659289011249,3857.7659289011249,0,69475.260686731563,23146.59557340675,69475.260686731563,23146.59557340675,0,46328.665113324809,1323024.0154827575,312074.71627617755,1635098.7317589349,7623539.4976037648,762.35394976039834,46328.665113324809,762.35394976039834,45566.311163564409,0,1000000,0,762.35394976039834,0,7622777.1436540047,1000000,0,1000000,1000000,45566.311163564409,0,1000000,45566.311163564409]
[48,3747998.0216689203,191605.28070568832,null,8.3300000000000041E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,4.0935672514619888E-2,0.30173662245756444,1179296.6683873159,60288.043877093289,null,48,7622777.1436540047,3176.1571431891684,3176.1571431891684,0,57111.886733904117,19056.942859135012,57111.886733904117,19056.942859135012,0,38054.943874769102,1179296.6683873159,263768.20658986445,1443064.8749771803,6179712.2686768249,617.97122686770024,38054.943874769102,617.97122686770024,37436.972647901399,0,1000000,0,617.97122686770024,0,6179094.2974499576,1000000,0,1000000,1000000,37436.972647901399,0,1000000,37436.972647901399]
[49,3394370.7244836921,161731.31639682202,null,8.3400000000000044E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,4.2682926829268296E-2,0.28882873451746971,1024205.9577745453,48800.261155192784,null,49,6179094.2974499576,2574.6226239374823,2574.6226239374823,0,46225.638531255303,15447.735743624895,46225.638531255303,15447.735743624895,0,30777.90278763041,1024205.9577745453,220025.72181541397,1244231.6795899593,4934862.6178599987,493.48626178601398,30777.90278763041,493.48626178601398,30284.416525844397,0,1000000,0,493.48626178601398,0,4934369.1315982128,1000000,0,1000000,1000000,30284.416525844397,0,1000000,30284.416525844397]
[50,3033016.9301119586,134773.85450022138,null,8.3500000000000046E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,4.4585987261146508E-2,0.27592342513759682,876022.44169429783,38926.561841340532,null,50,4934369.1315982128,2055.9871381659218,2055.9871381659218,0,36870.574703174607,12335.922828995532,36870.574703174607,12335.922828995532,0,24534.651874179075,876022.44169429783,180945.39381737204,1056967.83551167,3877401.2960865428,387.74012960866537,24534.651874179075,387.74012960866537,24146.911744570411,0,1000000,0,387.74012960866537,0,3877013.5559569341,1000000,0,1000000,1000000,24146.911744570411,0,1000000,24146.911744570411]
[51,2694658.9604865196,110796.56925430387,null,8.3600000000000049E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,4.6666666666666676E-2,0.26302069393131255,743519.52995515661,30571.368882142477,null,51,3877013.5559569341,1615.4223149820557,1615.4223149820557,0,28955.946567160419,9692.5338898923346,28955.946567160419,9692.5338898923346,0,19263.412677268083,743519.52995515661,146229.72121341631,889749.25116857293,2987264.3047883613,298.72643047884469,19263.412677268083,298.72643047884469,18964.686246789239,0,1000000,0,298.72643047884469,0,2986965.5783578823,1000000,0,1000000,1000000,18964.686246789239,0,1000000,18964.686246789239]
[52,2353387.3263886929,89555.456246483169,null,8.3700000000000052E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,4.8951048951048945E-2,0.25012054051203525,618989.56767591042,23554.938247285303,null,52,2986965.5783578823,1244.5689909824509,1244.5689909824509,0,22310.369256302853,7467.4139458947056,22310.369256302853,7467.4139458947056,0,14842.955310408146,618989.56767591042,115914.90961380281,734904.47728971322,2252061.1010681689,225.20611010682333,14842.955310408146,225.20611010682333,14617.749200301323,0,1000000,0,225.20611010682333,0,2251835.8949580621,1000000,0,1000000,1000000,14617.749200301323,0,1000000,14617.749200301323]
[53,2019514.4715199247,71035.994668861473,null,8.3800000000000055E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,5.1470588235294115E-2,0.23722296449323488,505122.05118844076,17767.561382385687,null,53,2251835.8949580621,938.26495623252595,938.26495623252595,0,16829.29642615316,5629.5897373951557,16829.29642615316,5629.5897373951557,0,11199.706688758004,505122.05118844076,89904.389017554029,595026.44020599476,1656809.4547520673,165.68094547521147,11199.706688758004,165.68094547521147,11034.025743282793,0,1000000,0,165.68094547521147,0,1656643.7738065922,1000000,0,1000000,1000000,11034.025743282793,0,1000000,11034.025743282793]
[54,1686870.1617079207,55176.063010557329,null,8.3900000000000058E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,5.4263565891472867E-2,0.22432796548843287,400164.34047553543,13089.029236429931,null,54,1656643.7738065922,690.26823908608003,690.26823908608003,0,12398.760997343852,4141.6094345164802,12398.760997343852,4141.6094345164802,0,8257.1515628273719,400164.34047553543,68181.054521840284,468345.39499737573,1188298.3788092164,118.82983788092504,8257.1515628273719,118.82983788092504,8138.3217249464469,0,1000000,0,118.82983788092504,0,1188179.5489713354,1000000,0,1000000,1000000,8138.3217249464469,0,1000000,8138.3217249464469]
[55,1335691.0525682529,41975.021136910356,null,8.4000000000000061E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,5.737704918032787E-2,0.21143554311120216,299632.85634373961,9416.171092977067,null,55,1188179.5489713354,495.07481207138977,495.07481207138977,0,8921.0962809056764,2970.4488724283387,8921.0962809056764,2970.4488724283387,0,5950.6474084773381,299632.85634373961,50982.187281911232,350615.04362565081,837564.50534568459,83.75645053457086,5950.6474084773381,83.75645053457086,5866.8909579427673,0,1000000,0,83.75645053457086,0,837480.74889515003,1000000,0,1000000,1000000,5866.8909579427673,0,1000000,5866.8909579427673]
[56,978691.3693768644,31512.283924912379,null,8.4100000000000064E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,6.0869565217391314E-2,0.19854569697516725,206930.14122244349,6662.8168663382539,null,56,837480.74889515003,348.95031203964589,348.95031203964589,0,6313.8665542986082,2093.7018722378752,6313.8665542986082,2093.7018722378752,0,4220.164682060733,206930.14122244349,38381.341336599529,245311.48255904301,592169.26633610704,59.216926633612402,4220.164682060733,59.216926633612402,4160.9477554271207,0,1000000,0,59.216926633612402,0,592110.04940947343,1000000,0,1000000,1000000,4160.9477554271207,0,1000000,4160.9477554271207]
[57,687600.4717601788,23794.813319818048,null,8.4200000000000066E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,6.4814814814814825E-2,0.18565842669400409,136520.1149060785,4724.3577949772671,null,57,592110.04940947343,246.71252058728058,246.71252058728058,0,4477.6452743899863,1480.2751235236835,4477.6452743899863,1480.2751235236835,0,2997.3701508663025,136520.1149060785,29528.977236331157,166049.09214240965,426060.95726706379,42.606095726707601,2997.3701508663025,42.606095726707601,2954.7640551395948,0,1000000,0,42.606095726707601,0,426018.35117133707,1000000,0,1000000,1000000,2954.7640551395948,0,1000000,2954.7640551395948]
[58,468027.64385891159,18341.636805033049,null,8.4300000000000069E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,6.9306930693069327E-2,0.17277373188144021,86893.276008147193,3405.2794322152758,null,58,426018.35117133707,177.50764632139044,177.50764632139044,0,3227.7717858938854,1065.0458779283426,3227.7717858938854,1065.0458779283426,0,2162.7259079655428,86893.276008147193,23503.718080617127,110396.99408876432,315621.35708257277,31.562135708258182,2162.7259079655428,31.562135708258182,2131.1637722572846,0,1000000,0,31.562135708258182,0,315589.79494686448,1000000,0,1000000,1000000,2131.1637722572846,0,1000000,2131.1637722572846]
[59,374160.54434103268,14602.806333878654,null,8.4400000000000072E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,7.4468085106383003E-2,0.15989161215125455,64645.113568591303,2522.9813462461475,null,59,315589.79494686448,131.49574789452689,131.49574789452689,0,2391.4855983516204,788.97448736716126,2391.4855983516204,788.97448736716126,0,1602.5111109844593,64645.113568591303,18687.369889871414,83332.483458462724,232257.31148840176,23.22573114884084,1602.5111109844593,23.22573114884084,1579.2853798356184,0,1000000,0,23.22573114884084,0,232234.08575725291,1000000,0,1000000,1000000,1579.2853798356184,0,1000000,1579.2853798356184]
[60,329252.67582841899,11600.130788790873,null,8.4500000000000075E-2,1.0000000000000286E-4,1.0000000000000286E-4,null,8.0459770114942555E-2,0.14701206711727763,52644.741143320316,1854.7636129851769,null,60,232234.08575725291,96.764202398855389,96.764202398855389,0,1757.9994105863216,580.58521439313233,1757.9994105863216,580.58521439313233,0,1177.4141961931891,52644.741143320316,14449.717382730214,67094.458526050526,165139.62723120238,16.513962723120709,1177.4141961931891,16.513962723120709,1160.9002334700683,0,1000000,0,16.513962723120709,0,165123.11326847927,1000000,0,1000000,1000000,1160.9002334700683,0,1000000,1160.9002334700683]
[61,271624.11532763595,8959.7981482051055,null,null,null,null,null,8.7499999999999981E-2,0.13414851124451582,39932.022673217572,1317.1984467211887,null,61,165123.11326847927,68.801297195199695,68.801297195199695,0,1248.3971495259891,412.8077831711982,1248.3971495259891,412.8077831711982,0,835.58936635479085,39932.022673217572,10954.220427085394,50886.243100302963,114236.87016817631,0,835.58936635479085,0,835.58936635479085,0,1000000,0,0,0,114236.87016817631,1000000,0,1000000,1000000,835.58936635479085,0,1000000,835.58936635479085]
[62,218758.10318040257,6788.6949856167339,null,null,null,null,null,9.5890410958904104E-2,0.12128495537175404,29346.073864325186,910.69332561359465,null,62,114236.87016817631,47.598695903406792,47.598695903406792,0,863.09462971018786,285.59217542044075,863.09462971018786,285.59217542044075,0,577.50245428974711,29346.073864325186,8140.2133442049017,37486.287208530091,76750.582959646214,0,577.50245428974711,0,577.50245428974711,0,1000000,0,0,0,76750.582959646214,1000000,0,1000000,1000000,577.50245428974711,0,1000000,577.50245428974711]
[63,171441.893966195,5042.2757032417248,null,null,null,null,null,0.10606060606060606,0.10842139949899225,20793.322458538951,611.55218363975234,null,63,76750.582959646214,31.979409566519255,31.979409566519255,0,579.57277407323306,191.87645739911554,579.57277407323306,191.87645739911554,0,387.6963166741175,20793.322458538951,5934.8609622386484,26728.183420777597,50022.399538868616,0,387.6963166741175,0,387.6963166741175,0,1000000,0,0,0,50022.399538868616,1000000,0,1000000,1000000,387.6963166741175,0,1000000,387.6963166741175]
[64,132782.30105384893,3677.8749209337811,null,null,null,null,null,0.11864406779661017,9.555784362623046E-2,14396.442908954816,398.76034610988603,null,64,50022.399538868616,20.842666474528588,20.842666474528588,0,377.91767963535744,125.05599884717154,377.91767963535744,125.05599884717154,0,252.86168078818591,14396.442908954816,4226.808413718587,18623.251322673401,31399.148216195215,0,252.86168078818591,0,252.86168078818591,0,1000000,0,0,0,31399.148216195215,1000000,0,1000000,1000000,252.86168078818591,0,1000000,252.86168078818591]
[65,108597.33382044018,2617.6794248079318,null,null,null,null,null,0.13461538461538464,8.2694287753468668E-2,10377.327043439171,250.13980113939724,null,65,31399.148216195215,{"$f":"O77*ServicingFee/12","v":13.082978423414673},13.082978423414673,0,237.05682271598255,{"$f":"O77*(Coupon/12)","v":78.497870540488037},237.05682271598255,78.497870540488037,0,158.55895217549451,10377.327043439171,2829.8605424863913,13207.187585925562,18191.960630269656,0,158.55895217549451,0,158.55895217549451,0,1000000,0,{"$f":"AC77-AK77","v":0},{"$f":"AG77-AI77","v":0},18191.960630269656,1000000,0,1000000,1000000,158.55895217549451,0,1000000,158.55895217549451]
[66,87528.077248558038,1750.3881596972008,null,null,null,null,null,0.15555555555555561,{"$f":"J77*(1-I78)*(1-G78)","v":6.9830731880706862E-2},{"$f":"B78*J77","v":7238.0720065000924},{"$f":"C78*J77","v":144.74710215826479},null,66,18191.960630269656,7.5799835959456905,{"$f":"MIN(P78,L78)","v":7.5799835959456905},0,{"$f":"L78-Q78","v":137.1671185623191},45.479901575674141,{"$f":"S78","v":137.1671185623191},{"$f":"MIN(T78,U78)","v":45.479901575674141},{"$f":"T78-V78","v":0},{"$f":"MAX(0,U78-V78)","v":91.687216986644955},{"$f":"K78","v":7238.0720065000924},{"$f":"MAX(0,(O78-Y78)*I78)","v":1703.9382303641548},{"$f":"Y78+Z78","v":8942.0102368642474},{"$f":"MAX(0,O78-AA78)","v":9249.9503934054082},{"$f":"AB78*G78","v":0},{"$f":"X78","v":91.687216986644955},{"$f":"MIN(AC78,AD78)","v":0},{"$f":"AD78-AE78","v":91.687216986644955},{"$f":"AC78-AE78","v":0},{"$f":"AM78","v":1000000},{"$f":"MIN(AG78,AH77)","v":0},0,0,{"$f":"AB78-AJ78","v":9249.9503934054082},1000000,{"$f":"AI78","v":0},{"$f":"AM78-AN78","v":1000000},{"$f":"$O$4","v":1000000},{"$f":"AF78","v":91.687216986644955},{"$f":"MIN(AP78-AO78,AQ78)","v":0},{"$f":"AO78+AR78","v":1000000},{"$f":"AQ78-AR78","v":91.687216986644955}]
[67,65120.989692339288,1053.6564484482974,null,null,null,null,null,{"$f":"$R$3/(1-$R$3*(A79-1))","v":0.18421052631578957},5.6967176007945063E-2,4547.4463710120199,73.577600945970886,null,67,{"$f":"AL78","v":9249.9503934054082},3.8541459972522536,3.8541459972522536,0,69.723454948718626,23.124875983513522,69.723454948718626,23.124875983513522,0,46.598578965205107,4547.4463710120199,866.25074096720357,5413.6971119792233,3836.2532814261849,0,46.598578965205107,0,46.598578965205107,0,1000000,0,0,0,3836.2532814261849,{"$f":"AS78","v":1000000},0,1000000,1000000,46.598578965205107,0,1000000,46.598578965205107]
[68,42627.816141845105,535.11552186743381,null,null,null,null,null,0.22580645161290344,4.4103620135183264E-2,2428.3863049868119,30.484020118805478,null,68,3836.2532814261849,1.5984388672609102,1.5984388672609102,0,28.885581251544568,9.5906332035654618,28.885581251544568,9.5906332035654618,{"$f":"T80-V80","v":0},19.294948047979105,2428.3863049868119,317.90544629276195,2746.2917512795739,1089.961530146611,0,19.294948047979105,0,19.294948047979105,0,1000000,0,0,0,1089.961530146611,1000000,0,1000000,1000000,19.294948047979105,0,1000000,19.294948047979105]
[69,20412.397480160595,197.76989703804941,null,null,null,null,null,0.29166666666666707,3.1240064262421461E-2,900.26062451337486,8.7223684131404369,null,69,1089.961530146611,0.45415063756108798,0.45415063756108798,0,8.2682177755793482,2.7249038253665279,8.2682177755793482,2.7249038253665279,0,5.5433139502128199,900.26062451337486,55.32943080969396,955.59005532306878,134.37147482354226,0,5.5433139502128199,0,5.5433139502128199,0,1000000,0,0,0,134.37147482354226,1000000,0,1000000,1000000,5.5433139502128199,0,1000000,5.5433139502128199]
[70,4301.3447515812213,35.337195028328551,null,null,null,null,null,0.41176470588235259,1.8376508389659693E-2,134.37428645422662,1.1039362435387041,null,70,134.37147482354226,5.5988114509809277E-2,5.5988114509809277E-2,0,1.0479481290288948,0.33592868705885565,1.0479481290288948,0.33592868705885565,0,0.71201944197003919,134.37428645422662,0,134.37428645422662,0,0,0.71201944197003919,0,0.71201944197003919,0,1000000,0,0,0,0,1000000,0,1000000,1000000,0.71201944197003919,0,1000000,0.71201944197003919]