Distribution Date
Classes KA, KB
KC, and KE
(in the aggregate)
Classes TM and TN
(in the aggregate)
Class TU
October 2032......................................................
$
50,115.61
$
0.00
$
0.00
November 2032..................................................
48,615.35
0.00
0.00
December 2032..................................................
47,144.36
0.00
0.00
January 2033 ......................................................
45,702.18
0.00
0.00
February 2033 ....................................................
44,288.35
0.00
0.00
March 2033..........................................................
42,902.40
0.00
0.00
April 2033............................................................
41,543.91
0.00
0.00
May 2033..............................................................
40,212.42
0.00
0.00
June 2033 ............................................................
38,907.51
0.00
0.00
July 2033..............................................................
37,628.72
0.00
0.00
August 2033 ........................................................
36,375.66
0.00
0.00
September 2033 ................................................
35,147.89
0.00
0.00
October 2033......................................................
33,945.02
0.00
0.00
November 2033..................................................
32,766.61
0.00
0.00
December 2033..................................................
31,612.27
0.00
0.00
January 2034 ......................................................
30,481.63
0.00
0.00
February 2034 ....................................................
29,374.25
0.00
0.00
March 2034..........................................................
28,289.79
0.00
0.00
April 2034............................................................
27,227.84
0.00
0.00
May 2034..............................................................
26,188.04
0.00
0.00
June 2034 ............................................................
25,170.01
0.00
0.00
July 2034..............................................................
24,173.39
0.00
0.00
August 2034 ........................................................
23,197.83
0.00
0.00
September 2034 ................................................
22,242.95
0.00
0.00
October 2034......................................................
21,308.42
0.00
0.00
November 2034..................................................
20,393.89
0.00
0.00
December 2034..................................................
19,499.03
0.00
0.00
January 2035 ......................................................
18,623.48
0.00
0.00
February 2035 ....................................................
17,766.93
0.00
0.00
March 2035..........................................................
16,929.04
0.00
0.00
April 2035............................................................
16,109.51
0.00
0.00
May 2035..............................................................
15,308.00
0.00
0.00
June 2035 ............................................................
14,524.21
0.00
0.00
July 2035..............................................................
13,757.84
0.00
0.00
August 2035 ........................................................
13,008.57
0.00
0.00
September 2035 ................................................
12,276.10
0.00
0.00
October 2035......................................................
11,560.16
0.00
0.00
November 2035..................................................
10,860.44
0.00
0.00
December 2035..................................................
10,176.66
0.00
0.00
January 2036 ......................................................
9,508.54
0.00
0.00
February 2036 ....................................................
8,855.80
0.00
0.00
March 2036..........................................................
8,218.16
0.00
0.00
April 2036............................................................
7,595.37
0.00
0.00
May 2036..............................................................
6,987.15
0.00
0.00
June 2036 ............................................................
6,393.24
0.00
0.00
July 2036..............................................................
5,813.38
0.00
0.00
August 2036 ........................................................
5,247.33
0.00
0.00
September 2036 ................................................
4,694.83
0.00
0.00
October 2036......................................................
4,155.64
0.00
0.00
November 2036..................................................
3,629.52
0.00
0.00
S-II-15