Distribution Date
Class KO
December 2034........................................................................................................................
$
23,465.44
January 2035 ............................................................................................................................
22,449.86
February 2035 ..........................................................................................................................
21,457.65
March 2035 ..............................................................................................................................
20,488.35
April 2035..................................................................................................................................
19,541.51
May 2035 ..................................................................................................................................
18,616.70
June 2035 ..................................................................................................................................
17,713.48
July 2035....................................................................................................................................
16,831.44
August 2035 ..............................................................................................................................
15,970.15
September 2035 ......................................................................................................................
15,129.21
October 2035............................................................................................................................
14,308.22
November 2035........................................................................................................................
13,506.78
December 2035........................................................................................................................
12,724.51
January 2036 ............................................................................................................................
11,961.03
February 2036 ..........................................................................................................................
11,215.97
March 2036 ..............................................................................................................................
10,488.96
April 2036..................................................................................................................................
9,779.64
May 2036 ..................................................................................................................................
9,087.66
June 2036 ..................................................................................................................................
8,412.68
July 2036....................................................................................................................................
7,754.36
August 2036 ..............................................................................................................................
7,112.36
September 2036 ......................................................................................................................
6,486.36
October 2036............................................................................................................................
5,876.03
November 2036........................................................................................................................
5,281.06
December 2036........................................................................................................................
4,701.14
January 2037 ............................................................................................................................
4,135.97
February 2037 ..........................................................................................................................
3,585.25
March 2037 ..............................................................................................................................
3,048.68
April 2037..................................................................................................................................
2,525.98
May 2037 ..................................................................................................................................
2,016.87
June 2037 ..................................................................................................................................
1,521.07
July 2037....................................................................................................................................
1,038.31
August 2037 ..............................................................................................................................
568.32
September 2037 ......................................................................................................................
110.84
October 2037 and thereafter ................................................................................................
0.00
S-II-9