Complete the following table (in thousands of dollars) assuming a prepayment rate of 165 PSA: Original balance: $100,000,000 Pass-through rate: 9.0% WAM: 360 months Out. Mort. Sch. Pre- Tot. Cash Total Month Bal. SMM Pay. Interest Prin. pay. Prin. Flow CF 1 100,000 841 2 99,934 841 AppendixLO1