Docstoc

Good Faith Form - Hanson Development

Document Sample
Good Faith Form - Hanson Development Powered By Docstoc
					                SELLER'S ESTIMATED PROCEEDS


SUSAN FLOWERS
329 Lynn Drive

                                                     p/sf                 p/sf
SELLING PRICE                         140,000          93       175,000     116

COMMISSION ( 6%)                         8,400                   10,500
TITLE INSURANCE                            775                      933
TAXES (7 MONTHS)                           999                      999
LEGAL                                      275                      275
TERMITE (w/no repairs)                      50                       50
OTHER (repairs,incentives…)                579                      579

NET BEFORE PAYOFF                     128,922                   161,664

MORTGAGE BALANCE                      121,100                   131,100

EST. NET PROCEEDS                        7,822                   30,564

PLUS ESCROW REFUND                              0                     0

                                         7,822                   30,564



        These figures are deemed reliable but not guaranteed.


Prepared by Glen Heard
             673-3000
                                GOOD FAITH ESTIMATES
          PRICE                   180,000    180,000    130,000    180,000      180,000    180,000
          L-T-V                        95%        95%        95%        95%          95%        95%
          LOAN AMT                171,000    171,000    123,500    171,000      171,000    171,000
          INT RATE 1 / 0             7.00%      8.38%      8.50%      8.63%        8.75%      9.00%
          RATE FACTOR              0.00665    0.00760    0.00769    0.00796      0.00787    0.00805
CASH IN
          DOWNPMT                   9,000      9,000       6,500      9,000       9,000      9,000
          COSTS/PPDS est.           5,400      5,400       3,900      5,400       5,400      5,400

          TTL CASH IN              14,400     14,400     10,400      14,400      14,400     14,400

MONTHLY PMT
        P & I est..                 1,137      1,300        950       1,361       1,346      1,377
        TAXES est.                    225        225        163         225         225        225
        INSUR est.                     38         38         38          38          38         38
        MIP/PMI est.                   74         74         54          74          74         74
        ASSOC                           0          0          0           0           0          0

          TTL PMT                   1,474      1,636       1,203      1,698       1,682      1,713



                        These figures are deemed reliable but not guaranteed.

          Prepared by Glen Heard
                       673-3000
30 YEAR MORTGAGE                 AMORTIZATION SCHEDULE

FIXED AT:    6.000%                                  P&I:      1,104.00

DAVID AND MOLLY                         INTEREST         MORTGAGE     DAYS
                                            6.000%       INTEREST     SINCE
  PMT #      DATE     PAYMENT PRINCIPAL COMP DLY BALANCE TAX DEDUCT LAST PMT
                                                     184000.00
       1    JAN 99        1104     167.00   937.00   183833.00            31
       2    FEB 99        1104     258.44   845.56   183574.56            28
       3    MAR 99        1104     169.16   934.84   183405.39            31
       4    APR 99        1104     200.15   903.85   183205.24            30
       5    MAY 99        1104     171.05   932.95   183034.19            31
       6    JUN 99        1104     201.98   902.02   182832.21            30
       7    JUL 99        1104     172.94   931.06   182659.27            31
       8    AUG 99        1104     173.83   930.17   182485.44            31
       9    SEP 99        1104     204.69   899.31   182280.75            30
      10    OCT 99        1104     175.75   928.25   182105.00 10968.74   31
      11    NOV 99        1104     206.56   897.44   181898.44 1645.31    30
      12    DEC 99        1104     177.70   926.30   181720.74   137.11   31
      13    JAN 00        1104     178.60   925.40   181542.13            31
      14    FEB 00        1104     239.16   864.84   181302.97            29
      15    MAR 00        1104     180.73   923.27   181122.24            31
      16    APR 00        1104     211.41   892.59   180910.84            30
      17    MAY 00        1104     182.73   921.27   180728.11            31
      18    JUN 00        1104     213.35   890.65   180514.76            30
      19    JUL 00        1104     184.75   919.25   180330.01            31
      20    AUG 00        1104     185.69   918.31   180144.33            31
      21    SEP 00        1104     216.23   887.77   179928.10            30
      22    OCT 00        1104     187.73   916.27   179740.37 10859.61   31
      23    NOV 00        1104     218.22   885.78   179522.15 1628.94    30
      24    DEC 00        1104     189.80   914.20   179332.35   135.75   31
      25    JAN 01        1104     190.77   913.23   179141.58            31
      26    FEB 01        1104     280.02   823.98   178861.56            28
      27    MAR 01        1104     193.16   910.84   178668.40            31
      28    APR 01        1104     223.50   880.50   178444.90            30
      29    MAY 01        1104     195.29   908.71   178249.61            31
      30    JUN 01        1104     225.56   878.44   178024.05            30
      31    JUL 01        1104     197.43   906.57   177826.62            31
      32    AUG 01        1104     198.44   905.56   177628.18            31
      33    SEP 01        1104     228.62   875.38   177399.56            30
      34    OCT 01        1104     200.61   903.39   177198.95 10681.05   31
      35    NOV 01        1104     230.74   873.26   176968.21 1602.16    30
      36    DEC 01        1104     202.81   901.19   176765.40   133.51   31
      37                  1104     203.84   900.16   176561.56            31
      38                  1104     291.89   812.11   176269.67            28
      39                  1104     206.36   897.64   176063.31            31
      40                  1104     236.34   867.66   175826.97            30
      41                  1104     208.62   895.38   175618.35            31
      42                  1104     238.53   865.47   175379.82            30
      43                  1104     210.90   893.10   175168.93            31
      44                  1104     211.97   892.03   174956.96            31
45   1104   241.79   862.21   174715.17            30
46   1104   214.28   889.72   174500.89 10522.84   31
47   1104   244.04   859.96   174256.85 1578.43    30
48   1104   216.61   887.39   174040.24   131.54   31
49   1104   217.72   886.28   173822.52            31
50   1104   304.49   799.51   173518.03            28
51   1104   220.38   883.62   173297.66            31
52   1104   249.97   854.03   173047.69            30
53   1104   222.77   881.23   172824.92            31
54   1104   252.30   851.70   172572.62            30
55   1104   225.19   878.81   172347.43            31
56   1104   226.34   877.66   172121.09            31
57   1104   255.76   848.24   171865.33            30
58   1104   228.79   875.21   171636.54 10354.87   31
59   1104   258.15   845.85   171378.38 1553.23    30
60   1104   231.27   872.73   171147.11   129.44   31
61   1104   232.45   871.55   170914.66            31
62   1104   289.79   814.21   170624.88            29
63   1104   235.11   868.89   170389.77            31
64   1104   264.30   839.70   170125.47            30
65   1104   237.65   866.35   169887.82            31
66   1104   266.77   837.23   169621.05            30
67   1104   240.22   863.78   169380.83            31
68   1104   241.44   862.56   169139.38            31
69   1104   270.46   833.54   168868.92            30
70   1104   244.05   859.95   168624.87 10206.08   31
71   1104   272.99   831.01   168351.88 1530.91    30
72   1104   246.68   857.32   168105.19   127.58   31
73   1104   247.94   856.06   167857.25            31
74   1104   331.93   772.07   167525.32            28
75   1104   250.89   853.11   167274.43            31
76   1104   279.65   824.35   166994.78            30
77   1104   253.60   850.40   166741.19            31
78   1104   282.28   821.72   166458.91            30
79   1104   256.32   847.68   166202.58            31
80   1104   257.63   846.37   165944.95            31
81   1104   286.20   817.80   165658.75            30
82   1104   260.40   843.60   165398.35 9989.07    31
83   1104   288.90   815.10   165109.46 1498.36    30
84   1104   263.20   840.80   164846.26   124.86   31
85   1104   264.54   839.46   164581.73            31
86   1104   346.99   757.01   164234.73            28
87   1104   267.65   836.35   163967.08            31
88   1104   295.95   808.05   163671.14            30
89   1104   270.52   833.48   163400.61            31
90   1104   298.74   805.26   163101.87            30
91   1104   273.42   830.58   162828.45            31
92   1104   274.81   829.19   162553.64            31
93   1104   302.91   801.09   162250.73            30
94   1104   277.75   826.25   161972.97 9788.21    31
95   1104   305.78   798.22   161667.20 1468.23    30
96   1104   280.73   823.27   161386.47   122.35   31
 97   1104   282.16   821.84   161104.32             31
 98   1104   362.99   741.01   160741.33             28
 99   1104   285.44   818.56   160455.89             31
100   1104   313.25   790.75   160142.64             30
101   1104   288.49   815.51   159854.15             31
102   1104   316.22   787.78   159537.93             30
103   1104   291.57   812.43   159246.36             31
104   1104   293.05   810.95   158953.31             31
105   1104   320.66   783.34   158632.65             30
106   1104   296.18   807.82   158336.47   9574.97   31
107   1104   323.70   780.30   158012.78   1436.25   30
108   1104   299.34   804.66   157713.44    119.69   31
109   1104   300.86   803.14   157412.58             31
110   1104   354.11   749.89   157058.47             29
111   1104   304.20   799.80   156754.28             31
112   1104   331.49   772.51   156422.78             30
113   1104   307.43   796.57   156115.35             31
114   1104   334.64   769.36   155780.71             30
115   1104   310.70   793.30   155470.01             31
116   1104   312.28   791.72   155157.72             31
117   1104   339.36   764.64   154818.36             30
118   1104   315.60   788.40   154502.76   9375.77   31
119   1104   342.59   761.41   154160.17   1406.37   30
120   1104   318.95   785.05   153841.21    117.20   31
121   1104   320.58   783.42   153520.63             31
122   1104   397.87   706.13   153122.77             28
123   1104   324.24   779.76   152798.53             31
124   1104   350.99   753.01   152447.54             30
125   1104   327.68   776.32   152119.87             31
126   1104   354.33   749.67   151765.53             30
127   1104   331.15   772.85   151434.38             31
128   1104   332.84   771.16   151101.55             31
129   1104   359.35   744.65   150742.20             30
130   1104   336.36   767.64   150405.84   9109.92   31
131   1104   362.78   741.22   150043.06   1366.49   30
132   1104   339.92   764.08   149703.14    113.87   31
133   1104   341.65   762.35   149361.48             31
134   1104   417.00   687.00   148944.49             28
135   1104   345.51   758.49   148598.97             31
136   1104   371.68   732.32   148227.29             30
137   1104   349.17   754.83   147878.12             31
138   1104   375.24   728.76   147502.88             30
139   1104   352.86   751.14   147150.03             31
140   1104   354.65   749.35   146795.37             31
141   1104   380.57   723.43   146414.80             30
142   1104   358.40   745.60   146056.40   8854.87   31
143   1104   384.21   719.79   145672.19   1328.23   30
144   1104   362.18   741.82   145310.01    110.69   31
145   1104   364.02   739.98   144945.99             31
146   1104   437.31   666.69   144508.68             28
147   1104   368.10   735.90   144140.57             31
148   1104   393.66   710.34   143746.92             30
149   1104   371.98   732.02   143374.94             31
150   1104   397.43   706.57   142977.51             30
151   1104   375.90   728.10   142601.61             31
152   1104   377.82   726.18   142223.79             31
153   1104   403.10   700.90   141820.69             30
154   1104   381.79   722.21   141438.90   8584.11   31
155   1104   406.97   697.03   141031.92   1287.62   30
156   1104   385.81   718.19   140646.12    107.30   31
157   1104   387.77   716.23   140258.34             31
158   1104   435.83   668.17   139822.51             29
159   1104   391.97   712.03   139430.55             31
160   1104   416.87   687.13   139013.68             30
161   1104   396.09   707.91   138617.59             31
162   1104   420.87   683.13   138196.72             30
163   1104   400.25   703.75   137796.47             31
164   1104   402.28   701.72   137394.19             31
165   1104   426.90   677.10   136967.28             30
166   1104   406.51   697.49   136560.78   8320.88   31
167   1104   431.01   672.99   136129.76   1248.13   30
168   1104   410.77   693.23   135718.99    104.01   31
169   1104   412.86   691.14   135306.13             31
170   1104   481.65   622.35   134824.48             28
171   1104   417.42   686.58   134407.06             31
172   1104   441.62   662.38   133965.44             30
173   1104   421.79   682.21   133543.64             31
174   1104   445.88   658.12   133097.76             30
175   1104   426.21   677.79   132671.55             31
176   1104   428.38   675.62   132243.17             31
177   1104   452.29   651.71   131790.88             30
178   1104   432.87   671.13   131358.01   7992.97   31
179   1104   456.65   647.35   130901.36   1198.95   30
180   1104   437.40   666.60   130463.96     99.91   31
181   1104   439.62   664.38   130024.34             31
182   1104   505.94   598.06   129518.40             28
183   1104   444.44   659.56   129073.96             31
184   1104   467.91   636.09   128606.05             30
185   1104   449.09   654.91   128156.96             31
186   1104   472.43   631.57   127684.54             30
187   1104   453.78   650.22   127230.76             31
188   1104   456.09   647.91   126774.67             31
189   1104   479.24   624.76   126295.43             30
190   1104   460.85   643.15   125834.58   7669.08   31
191   1104   483.87   620.13   125350.71   1150.36   30
192   1104   465.66   638.34   124885.04     95.86   31
193   1104   468.04   635.96   124417.01             31
194   1104   531.73   572.27   123885.28             28
195   1104   473.13   630.87   123412.15             31
196   1104   495.81   608.19   122916.34             30
197   1104   478.06   625.94   122438.28             31
198   1104   500.61   603.39   121937.67             30
199   1104   483.04   620.96   121454.63             31
200   1104   485.50   618.50   120969.13             31
201   1104   507.85   596.15   120461.28             30
202   1104   490.56   613.44   119970.71   7325.23   31
203   1104   512.77   591.23   119457.95   1098.78   30
204   1104   495.67   608.33   118962.27     91.57   31
205   1104   498.20   605.80   118464.08             31
206   1104   539.65   564.35   117924.42             29
207   1104   503.48   600.52   117420.94             31
208   1104   525.33   578.67   116895.61             30
209   1104   508.72   595.28   116386.89             31
210   1104   530.43   573.57   115856.46             30
211   1104   514.01   589.99   115342.45             31
212   1104   516.63   587.37   114825.82             31
213   1104   538.12   565.88   114287.69             30
214   1104   522.00   582.00   113765.69   6980.64   31
215   1104   543.35   560.65   113222.34   1047.10   30
216   1104   527.43   576.57   112694.92     87.26   31
217   1104   530.11   573.89   112164.80             31
218   1104   588.09   515.91   111576.72             28
219   1104   535.81   568.19   111040.91             31
220   1104   556.78   547.22   110484.13             30
221   1104   541.37   562.63   109942.76             31
222   1104   562.19   541.81   109380.58             30
223   1104   546.99   557.01   108833.59             31
224   1104   549.78   554.22   108283.81             31
225   1104   570.36   533.64   107713.45             30
226   1104   555.48   548.52   107157.97   6573.90   31
227   1104   575.91   528.09   106582.06    986.08   30
228   1104   561.24   542.76   106020.82     82.17   31
229   1104   564.10   539.90   105456.72             31
230   1104   618.94   485.06   104837.77             28
231   1104   570.12   533.88   104267.65             31
232   1104   590.16   513.84   103677.49             30
233   1104   576.03   527.97   103101.46             31
234   1104   595.90   508.10   102505.56             30
235   1104   582.00   522.00   101923.56             31
236   1104   584.96   519.04   101338.59             31
237   1104   604.59   499.41   100734.00             30
238   1104   591.02   512.98   100142.98   6162.54   31
239   1104   610.48   493.52    99532.50    924.38   30
240   1104   597.14   506.86    98935.36     77.03   31
241   1104   600.18   503.82    98335.18             31
242   1104   651.70   452.30    97683.48             28
243   1104   606.56   497.44    97076.92             31
244   1104   625.59   478.41    96451.33             30
245   1104   612.83   491.17    95838.50             31
246   1104   631.70   472.30    95206.81             30
247   1104   619.17   484.83    94587.64             31
248   1104   622.32   481.68    93965.32             31
249   1104   640.93   463.07    93324.39             30
250   1104   628.75   475.25    92695.63   5725.84   31
251   1104   647.18   456.82    92048.45    858.88   30
252   1104   635.25   468.75    91413.20     71.57   31
253   1104   638.49   465.51   90774.71             31
254   1104   671.56   432.44   90103.15             29
255   1104   645.16   458.84   89457.99             31
256   1104   663.14   440.86   88794.85             30
257   1104   651.82   452.18   88143.03             31
258   1104   669.62   434.38   87473.41             30
259   1104   658.55   445.45   86814.86             31
260   1104   661.90   442.10   86152.96             31
261   1104   679.43   424.57   85473.53             30
262   1104   668.73   435.27   84804.80   5277.89   31
263   1104   686.07   417.93   84118.72    791.68   30
264   1104   675.63   428.37   83443.09     65.97   31
265   1104   679.07   424.93   82764.02             31
266   1104   723.32   380.68   82040.70             28
267   1104   686.22   417.78   81354.48             31
268   1104   703.07   400.93   80651.41             30
269   1104   693.29   410.71   79958.12             31
270   1104   709.96   394.04   79248.16             30
271   1104   700.44   403.56   78547.72             31
272   1104   704.00   400.00   77843.72             31
273   1104   720.38   383.62   77123.34             30
274   1104   711.26   392.74   76412.09   4770.98   31
275   1104   727.43   376.57   75684.66    715.65   30
276   1104   718.58   385.42   74966.07     59.64   31
277   1104   722.24   381.76   74243.83             31
278   1104   762.51   341.49   73481.32             28
279   1104   729.80   374.20   72751.52             31
280   1104   745.47   358.53   72006.05             30
281   1104   737.32   366.68   71268.73             31
282   1104   752.78   351.22   70515.95             30
283   1104   744.90   359.10   69771.05             31
284   1104   748.70   355.30   69022.35             31
285   1104   763.85   340.15   68258.50             30
286   1104   756.40   347.60   67502.10   4248.51   31
287   1104   771.34   332.66   66730.76    637.28   30
288   1104   764.18   339.82   65966.58     53.11   31
289   1104   768.07   335.93   65198.51             31
290   1104   804.11   299.89   64394.40             28
291   1104   776.08   327.92   63618.32             31
292   1104   790.48   313.52   62827.84             30
293   1104   784.06   319.94   62043.78             31
294   1104   798.24   305.76   61245.54             30
295   1104   792.11   311.89   60453.43             31
296   1104   796.15   307.85   59657.28             31
297   1104   810.00   294.00   58847.28             30
298   1104   804.33   299.67   58042.95   3693.83   31
299   1104   817.96   286.04   57225.00    554.07   30
300   1104   812.59   291.41   56412.41     46.17   31
301   1104   816.73   287.27   55595.69             31
302   1104   839.15   264.85   54756.54             29
303   1104   825.16   278.84   53931.38             31
304   1104   838.22   265.78   53093.16             30
305            1104    833.63   270.37   52259.53             31
306            1104    846.46   257.54   51413.07             30
307            1104    842.18   261.82   50570.89             31
308            1104    846.47   257.53   49724.42             31
309            1104    858.95   245.05   48865.46             30
310            1104    855.16   248.84   48010.31   3114.57   31
311            1104    867.40   236.60   47142.91    467.19   30
312            1104    863.93   240.07   46278.98     38.93   31
313            1104    868.33   235.67   45410.65             31
314            1104    895.13   208.87   44515.52             28
315            1104    877.31   226.69   43638.21             31
316            1104    888.95   215.05   42749.27             30
317            1104    886.30   217.70   41862.96             31
318            1104    897.69   206.31   40965.27             30
319            1104    895.39   208.61   40069.88             31
320            1104    899.95   204.05   39169.93             31
321            1104    910.97   193.03   38258.97             30
322            1104    909.17   194.83   37349.80   2480.40   31
323            1104    919.94   184.06   36429.86    372.06   30
324            1104    918.48   185.52   35511.38     31.00   31
325            1104    923.16   180.84   34588.22             31
326            1104    944.91   159.09   33643.31             28
327            1104    932.67   171.33   32710.63             31
328            1104    942.80   161.20   31767.83             30
329            1104    942.23   161.77   30825.61             31
330            1104    952.09   151.91   29873.52             30
331            1104    951.87   152.13   28921.65             31
332            1104    956.72   147.28   27964.93             31
333            1104    966.19   137.81   26998.75             30
334            1104    966.51   137.49   26032.23   1816.74   31
335            1104    975.71   128.29   25056.52    272.51   30
336            1104    976.40   127.60   24080.12     22.71   31
337   JAN 27   1104    981.37   122.63   23098.75             31
338   FEB 27   1104    997.76   106.24   22100.99             28
339   MAR 27   1104    991.45   112.55   21109.54             31
340   APR 27   1104    999.97   104.03   20109.57             30
341   MAY 27   1104   1001.59   102.41   19107.98             31
342   JUN 27   1104   1009.83    94.17   18098.14             30
343   JUL 27   1104   1011.84    92.16   17086.31             31
344   AUG 27   1104   1016.99    87.01   16069.32             31
345   SEP 27   1104   1024.81    79.19   15044.51             30
346   OCT 27   1104   1027.39    76.61   14017.12   1112.19   31
347   NOV 27   1104   1034.92    69.08   12982.20    166.83   30
348   DEC 27   1104   1037.89    66.11   11944.31     13.90   31
349   JAN 28   1104   1043.17    60.83   10901.13             31
350   FEB 28   1104   1052.07    51.93    9849.07             29
351   MAR 28   1104   1053.84    50.16    8795.22             31
352   APR 28   1104   1060.66    43.34    7734.57             30
353   MAY 28   1104   1064.61    39.39    6669.95             31
354   JUN 28   1104   1071.13    32.87    5598.82             30
355   JUL 28   1104   1075.49    28.51    4523.33             31
356   AUG 28   1104   1080.97    23.03    3442.37             31
    357 SEP 28        1104   1087.04     16.96   2355.33            30
    358 OCT 28        1104   1092.01     11.99   1263.33   366.09   31
    359 NOV 28        1104   1097.77      6.23    165.55    54.91   30
    360 DEC 28      166.40    165.55      0.84      0.00     4.58   31

TOTALS           396502.40 184000.00 212502.40




                                                                         377
                                                                         378
                                                                         379
                                                                         380
                                                                         381
                                                                         382
                                                                         383
                                                                         384
                                                                         385
                                                                         386
                                                                         387
                                                                         388
                                                                         389
                                                                         390
                                                                         391
                                                                         392
                                                                         393
                                                                         394
                                                                         395
                                                                         396
                                                                         397
                                                                         398
                                                                         399
                                                                         400
                                                                         401
                                                                         402
                                                                         403
                                                                         404
                                                                         405
                                                                         406
                                                                         407
                                                                         408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
30 YEAR MORTGAGE                 AMORTIZATION SCHEDULE

FIXED AT:    7.000%                                    P&I:         611.80

DAVID AND MOLLY                            INTEREST         MORTGAGE     DAYS
                                               7.000%       INTEREST     SINCE
  PMT #      DATE     PAYMENT    PRINCIPAL COMP DLY BALANCE TAX DEDUCT LAST PMT
                                                       184000.00
       1    JAN 99      611.80      188.64    423.16   183811.36             14
       2    FEB 99      611.80      189.07    422.73   183622.29             14
       3    MAR 99      611.80      189.51    422.29   183432.78             14
       4    APR 99      611.80      189.94    421.86   183242.84             14
       5    MAY 99      611.80      190.38    421.42   183052.46             14
       6    JUN 99      611.80      190.82    420.98   182861.65             14
       7    JUL 99      611.80      191.26    420.54   182670.39             14
       8    AUG 99      611.80      191.70    420.10   182478.69             14
       9    SEP 99      611.80      192.14    419.66   182286.56             14
      10    OCT 99      611.80      192.58    419.22   182093.98   5049.09   14
      11    NOV 99      611.80      193.02    418.78   181900.96    757.36   14
      12    DEC 99      611.80      193.47    418.33   181707.49     63.11   14
      13    JAN 00      611.80      193.91    417.89   181513.58             14
      14    FEB 00      611.80      194.36    417.44   181319.23             14
      15    MAR 00      611.80      194.80    417.00   181124.42             14
      16    APR 00      611.80      195.25    416.55   180929.17             14
      17    MAY 00      611.80      195.70    416.10   180733.47             14
      18    JUN 00      611.80      196.15    415.65   180537.32             14
      19    JUL 00      611.80      196.60    415.20   180340.72             14
      20    AUG 00      611.80      197.05    414.75   180143.67             14
      21    SEP 00      611.80      197.51    414.29   179946.16             14
      22    OCT 00      611.80      197.96    413.84   179748.20   4985.02   14
      23    NOV 00      611.80      198.42    413.38   179549.79    747.75   14
      24    DEC 00      611.80      198.87    412.93   179350.91     62.31   14
      25    JAN 01      611.80      199.33    412.47   179151.58             14
      26    FEB 01      611.80      199.79    412.01   178951.79             14
      27    MAR 01      611.80      200.25    411.55   178751.55             14
      28    APR 01      611.80      200.71    411.09   178550.84             14
      29    MAY 01      611.80      201.17    410.63   178349.67             14
      30    JUN 01      611.80      201.63    410.17   178148.04             14
      31    JUL 01      611.80      202.10    409.70   177945.94             14
      32    AUG 01      611.80      202.56    409.24   177743.38             14
      33    SEP 01      611.80      203.03    408.77   177540.35             14
      34    OCT 01      611.80      203.49    408.31   177336.86   4919.15   14
      35    NOV 01      611.80      203.96    407.84   177132.90    737.87   14
      36    DEC 01      611.80      204.43    407.37   176928.47     61.49   14
      37                611.80      204.90    406.90   176723.57             14
      38                611.80      205.37    406.43   176518.19             14
      39                611.80      205.84    405.96   176312.35             14
      40                611.80      206.32    405.48   176106.03             14
      41                611.80      206.79    405.01   175899.24             14
      42                611.80      207.27    404.53   175691.97             14
      43                611.80      207.74    404.06   175484.23             14
      44                611.80      208.22    403.58   175276.01             14
45   611.80   208.70   403.10   175067.30             14
46   611.80   209.18   402.62   174858.12   4851.45   14
47   611.80   209.66   402.14   174648.46    727.72   14
48   611.80   210.14   401.66   174438.32     60.64   14
49   611.80   210.63   401.17   174227.69             14
50   611.80   211.11   400.69   174016.58             14
51   611.80   211.60   400.20   173804.98             14
52   611.80   212.08   399.72   173592.89             14
53   611.80   212.57   399.23   173380.32             14
54   611.80   213.06   398.74   173167.26             14
55   611.80   213.55   398.25   172953.71             14
56   611.80   214.04   397.76   172739.67             14
57   611.80   214.53   397.27   172525.13             14
58   611.80   215.03   396.77   172310.11   4781.85   14
59   611.80   215.52   396.28   172094.58    717.28   14
60   611.80   216.02   395.78   171878.57     59.77   14
61   611.80   216.51   395.29   171662.05             14
62   611.80   217.01   394.79   171445.04             14
63   611.80   217.51   394.29   171227.53             14
64   611.80   218.01   393.79   171009.52             14
65   611.80   218.51   393.29   170791.00             14
66   611.80   219.02   392.78   170571.99             14
67   611.80   219.52   392.28   170352.47             14
68   611.80   220.02   391.78   170132.44             14
69   611.80   220.53   391.27   169911.91             14
70   611.80   221.04   390.76   169690.88   4710.31   14
71   611.80   221.55   390.25   169469.33    706.55   14
72   611.80   222.06   389.74   169247.27     58.88   14
73   611.80   222.57   389.23   169024.71             14
74   611.80   223.08   388.72   168801.63             14
75   611.80   223.59   388.21   168578.04             14
76   611.80   224.11   387.69   168353.93             14
77   611.80   224.62   387.18   168129.31             14
78   611.80   225.14   386.66   167904.18             14
79   611.80   225.65   386.15   167678.52             14
80   611.80   226.17   385.63   167452.35             14
81   611.80   226.69   385.11   167225.65             14
82   611.80   227.22   384.58   166998.44   4636.76   14
83   611.80   227.74   384.06   166770.70    695.51   14
84   611.80   228.26   383.54   166542.44     57.96   14
85   611.80   228.79   383.01   166313.65             14
86   611.80   229.31   382.49   166084.34             14
87   611.80   229.84   381.96   165854.50             14
88   611.80   230.37   381.43   165624.13             14
89   611.80   230.90   380.90   165393.23             14
90   611.80   231.43   380.37   165161.80             14
91   611.80   231.96   379.84   164929.84             14
92   611.80   232.50   379.30   164697.35             14
93   611.80   233.03   378.77   164464.32             14
94   611.80   233.57   378.23   164230.75   4561.17   14
95   611.80   234.10   377.70   163996.65    684.17   14
96   611.80   234.64   377.16   163762.01     57.01   14
 97   611.80   235.18   376.62   163526.83             14
 98   611.80   235.72   376.08   163291.10             14
 99   611.80   236.26   375.54   163054.84             14
100   611.80   236.81   374.99   162818.03             14
101   611.80   237.35   374.45   162580.68             14
102   611.80   237.90   373.90   162342.78             14
103   611.80   238.44   373.36   162104.34             14
104   611.80   238.99   372.81   161865.34             14
105   611.80   239.54   372.26   161625.80             14
106   611.80   240.09   371.71   161385.71   4483.46   14
107   611.80   240.65   371.15   161145.06    672.52   14
108   611.80   241.20   370.60   160903.86     56.04   14
109   611.80   241.75   370.05   160662.11             14
110   611.80   242.31   369.49   160419.80             14
111   611.80   242.87   368.93   160176.93             14
112   611.80   243.43   368.37   159933.50             14
113   611.80   243.99   367.81   159689.52             14
114   611.80   244.55   367.25   159444.97             14
115   611.80   245.11   366.69   159199.86             14
116   611.80   245.67   366.13   158954.19             14
117   611.80   246.24   365.56   158707.95             14
118   611.80   246.80   365.00   158461.15   4403.57   14
119   611.80   247.37   364.43   158213.77    660.54   14
120   611.80   247.94   363.86   157965.83     55.04   14
121   611.80   248.51   363.29   157717.32             14
122   611.80   249.08   362.72   157468.24             14
123   611.80   249.66   362.14   157218.59             14
124   611.80   250.23   361.57   156968.36             14
125   611.80   250.81   360.99   156717.55             14
126   611.80   251.38   360.42   156466.17             14
127   611.80   251.96   359.84   156214.21             14
128   611.80   252.54   359.26   155961.67             14
129   611.80   253.12   358.68   155708.55             14
130   611.80   253.70   358.10   155454.85   4321.46   14
131   611.80   254.29   357.51   155200.56    648.22   14
132   611.80   254.87   356.93   154945.69     54.02   14
133   611.80   255.46   356.34   154690.23             14
134   611.80   256.04   355.76   154434.19             14
135   611.80   256.63   355.17   154177.56             14
136   611.80   257.22   354.58   153920.33             14
137   611.80   257.81   353.99   153662.52             14
138   611.80   258.41   353.39   153404.11             14
139   611.80   259.00   352.80   153145.11             14
140   611.80   259.60   352.20   152885.51             14
141   611.80   260.19   351.61   152625.32             14
142   611.80   260.79   351.01   152364.52   4237.05   14
143   611.80   261.39   350.41   152103.13    635.56   14
144   611.80   261.99   349.81   151841.14     52.96   14
145   611.80   262.60   349.20   151578.54             14
146   611.80   263.20   348.60   151315.34             14
147   611.80   263.81   347.99   151051.53             14
148   611.80   264.41   347.39   150787.12             14
149   611.80   265.02   346.78   150522.10             14
150   611.80   265.63   346.17   150256.47             14
151   611.80   266.24   345.56   149990.23             14
152   611.80   266.85   344.95   149723.38             14
153   611.80   267.47   344.33   149455.91             14
154   611.80   268.08   343.72   149187.83   4150.28   14
155   611.80   268.70   343.10   148919.13    622.54   14
156   611.80   269.32   342.48   148649.81     51.88   14
157   611.80   269.94   341.86   148379.88             14
158   611.80   270.56   341.24   148109.32             14
159   611.80   271.18   340.62   147838.14             14
160   611.80   271.80   340.00   147566.34             14
161   611.80   272.43   339.37   147293.91             14
162   611.80   273.05   338.75   147020.86             14
163   611.80   273.68   338.12   146747.17             14
164   611.80   274.31   337.49   146472.86             14
165   611.80   274.94   336.86   146197.92             14
166   611.80   275.57   336.23   145922.34   4061.08   14
167   611.80   276.21   335.59   145646.14    609.16   14
168   611.80   276.84   334.96   145369.29     50.76   14
169   611.80   277.48   334.32   145091.81             14
170   611.80   278.12   333.68   144813.69             14
171   611.80   278.76   333.04   144534.93             14
172   611.80   279.40   332.40   144255.54             14
173   611.80   280.04   331.76   143975.49             14
174   611.80   280.69   331.11   143694.81             14
175   611.80   281.33   330.47   143413.48             14
176   611.80   281.98   329.82   143131.50             14
177   611.80   282.63   329.17   142848.87             14
178   611.80   283.28   328.52   142565.59   3969.39   14
179   611.80   283.93   327.87   142281.67    595.41   14
180   611.80   284.58   327.22   141997.08     49.62   14
181   611.80   285.24   326.56   141711.85             14
182   611.80   285.89   325.91   141425.96             14
183   611.80   286.55   325.25   141139.41             14
184   611.80   287.21   324.59   140852.20             14
185   611.80   287.87   323.93   140564.33             14
186   611.80   288.53   323.27   140275.80             14
187   611.80   289.19   322.61   139986.60             14
188   611.80   289.86   321.94   139696.74             14
189   611.80   290.53   321.27   139406.22             14
190   611.80   291.19   320.61   139115.02   3875.14   14
191   611.80   291.86   319.94   138823.16    581.27   14
192   611.80   292.54   319.26   138530.62     48.44   14
193   611.80   293.21   318.59   138237.42             14
194   611.80   293.88   317.92   137943.53             14
195   611.80   294.56   317.24   137648.98             14
196   611.80   295.24   316.56   137353.74             14
197   611.80   295.91   315.89   137057.83             14
198   611.80   296.60   315.20   136761.23             14
199   611.80   297.28   314.52   136463.95             14
200   611.80   297.96   313.84   136165.99             14
201   611.80   298.65   313.15   135867.35             14
202   611.80   299.33   312.47   135568.01   3778.26   14
203   611.80   300.02   311.78   135267.99    566.74   14
204   611.80   300.71   311.09   134967.28     47.23   14
205   611.80   301.40   310.40   134665.88             14
206   611.80   302.10   309.70   134363.78             14
207   611.80   302.79   309.01   134060.99             14
208   611.80   303.49   308.31   133757.50             14
209   611.80   304.19   307.61   133453.32             14
210   611.80   304.88   306.92   133148.43             14
211   611.80   305.59   306.21   132842.85             14
212   611.80   306.29   305.51   132536.56             14
213   611.80   306.99   304.81   132229.57             14
214   611.80   307.70   304.10   131921.87   3678.66   14
215   611.80   308.41   303.39   131613.46    551.80   14
216   611.80   309.12   302.68   131304.34     45.98   14
217   611.80   309.83   301.97   130994.52             14
218   611.80   310.54   301.26   130683.98             14
219   611.80   311.25   300.55   130372.72             14
220   611.80   311.97   299.83   130060.75             14
221   611.80   312.69   299.11   129748.07             14
222   611.80   313.41   298.39   129434.66             14
223   611.80   314.13   297.67   129120.53             14
224   611.80   314.85   296.95   128805.68             14
225   611.80   315.57   296.23   128490.11             14
226   611.80   316.30   295.50   128173.81   3576.29   14
227   611.80   317.03   294.77   127856.79    536.44   14
228   611.80   317.76   294.04   127539.03     44.70   14
229   611.80   318.49   293.31   127220.54             14
230   611.80   319.22   292.58   126901.32             14
231   611.80   319.95   291.85   126581.37             14
232   611.80   320.69   291.11   126260.68             14
233   611.80   321.43   290.37   125939.26             14
234   611.80   322.17   289.63   125617.09             14
235   611.80   322.91   288.89   125294.18             14
236   611.80   323.65   288.15   124970.54             14
237   611.80   324.39   287.41   124646.14             14
238   611.80   325.14   286.66   124321.00   3471.05   14
239   611.80   325.89   285.91   123995.12    520.66   14
240   611.80   326.64   285.16   123668.48     43.39   14
241   611.80   327.39   284.41   123341.09             14
242   611.80   328.14   283.66   123012.95             14
243   611.80   328.90   282.90   122684.05             14
244   611.80   329.65   282.15   122354.40             14
245   611.80   330.41   281.39   122023.99             14
246   611.80   331.17   280.63   121692.82             14
247   611.80   331.93   279.87   121360.89             14
248   611.80   332.69   279.11   121028.20             14
249   611.80   333.46   278.34   120694.74             14
250   611.80   334.23   277.57   120360.51   3362.87   14
251   611.80   335.00   276.80   120025.51    504.43   14
252   611.80   335.77   276.03   119689.75     42.04   14
253   611.80   336.54   275.26   119353.21             14
254   611.80   337.31   274.49   119015.90             14
255   611.80   338.09   273.71   118677.81             14
256   611.80   338.87   272.93   118338.94             14
257   611.80   339.64   272.16   117999.30             14
258   611.80   340.43   271.37   117658.87             14
259   611.80   341.21   270.59   117317.67             14
260   611.80   341.99   269.81   116975.67             14
261   611.80   342.78   269.02   116632.89             14
262   611.80   343.57   268.23   116289.32   3251.67   14
263   611.80   344.36   267.44   115944.97    487.75   14
264   611.80   345.15   266.65   115599.81     40.65   14
265   611.80   345.94   265.86   115253.87             14
266   611.80   346.74   265.06   114907.13             14
267   611.80   347.54   264.26   114559.59             14
268   611.80   348.34   263.46   114211.26             14
269   611.80   349.14   262.66   113862.12             14
270   611.80   349.94   261.86   113512.18             14
271   611.80   350.75   261.05   113161.43             14
272   611.80   351.55   260.25   112809.88             14
273   611.80   352.36   259.44   112457.52             14
274   611.80   353.17   258.63   112104.35   3137.36   14
275   611.80   353.98   257.82   111750.37    470.60   14
276   611.80   354.80   257.00   111395.57     39.22   14
277   611.80   355.61   256.19   111039.96             14
278   611.80   356.43   255.37   110683.53             14
279   611.80   357.25   254.55   110326.28             14
280   611.80   358.07   253.73   109968.20             14
281   611.80   358.90   252.90   109609.31             14
282   611.80   359.72   252.08   109249.59             14
283   611.80   360.55   251.25   108889.04             14
284   611.80   361.38   250.42   108527.66             14
285   611.80   362.21   249.59   108165.45             14
286   611.80   363.04   248.76   107802.41   3019.85   14
287   611.80   363.88   247.92   107438.53    452.98   14
288   611.80   364.71   247.09   107073.82     37.75   14
289   611.80   365.55   246.25   106708.27             14
290   611.80   366.39   245.41   106341.88             14
291   611.80   367.24   244.56   105974.64             14
292   611.80   368.08   243.72   105606.56             14
293   611.80   368.93   242.87   105237.63             14
294   611.80   369.78   242.02   104867.86             14
295   611.80   370.63   241.17   104497.23             14
296   611.80   371.48   240.32   104125.75             14
297   611.80   372.33   239.47   103753.42             14
298   611.80   373.19   238.61   103380.23   2899.06   14
299   611.80   374.05   237.75   103006.19    434.86   14
300   611.80   374.91   236.89   102631.28     36.24   14
301   611.80   375.77   236.03   102255.51             14
302   611.80   376.63   235.17   101878.88             14
303   611.80   377.50   234.30   101501.38             14
304   611.80   378.37   233.43   101123.01             14
305            611.80   379.24   232.56 100743.77             14
306            611.80   380.11   231.69 100363.66             14
307            611.80   380.98   230.82 99982.68              14
308            611.80   381.86   229.94 99600.82              14
309            611.80   382.74   229.06 99218.08              14
310            611.80   383.62   228.18 98834.46    2774.89   14
311            611.80   384.50   227.30 98449.96     416.23   14
312            611.80   385.39   226.41 98064.57      34.69   14
313            611.80   386.27   225.53 97678.30              14
314            611.80   387.16   224.64 97291.14              14
315            611.80   388.05   223.75 96903.09              14
316            611.80   388.94   222.86 96514.15              14
317            611.80   389.84   221.96 96124.31              14
318            611.80   390.73   221.07 95733.58              14
319            611.80   391.63   220.17 95341.95              14
320            611.80   392.53   219.27 94949.41              14
321            611.80   393.44   218.36 94555.98              14
322            611.80   394.34   217.46 94161.64    2647.26   14
323            611.80   395.25   216.55 93766.39     397.09   14
324            611.80   396.16   215.64 93370.23      33.09   14
325            611.80   397.07   214.73 92973.17              14
326            611.80   397.98   213.82 92575.18              14
327            611.80   398.90   212.90 92176.29              14
328            611.80   399.81   211.99 91776.48              14
329            611.80   400.73   211.07 91375.74              14
330            611.80   401.65   210.15 90974.09              14
331            611.80   402.58   209.22 90571.51              14
332            611.80   403.50   208.30 90168.01              14
333            611.80   404.43   207.37 89763.57              14
334            611.80   405.36   206.44 89358.21    2516.05   14
335            611.80   406.29   205.51 88951.92     377.41   14
336            611.80   407.23   204.57 88544.69      31.45   14
337   JAN 27   611.80   408.17   203.63 88136.52              14
338   FEB 27   611.80   409.10   202.70 87727.42              14
339   MAR 27   611.80   410.04   201.76 87317.37              14
340   APR 27   611.80   410.99   200.81 86906.39              14
341   MAY 27   611.80   411.93   199.87 86494.45              14
342   JUN 27   611.80   412.88   198.92 86081.57              14
343   JUL 27   611.80   413.83   197.97 85667.74              14
344   AUG 27   611.80   414.78   197.02 85252.96              14
345   SEP 27   611.80   415.74   196.06 84837.22              14
346   OCT 27   611.80   416.69   195.11 84420.53    2381.18   14
347   NOV 27   611.80   417.65   194.15 84002.88     357.18   14
348   DEC 27   611.80   418.61   193.19 83584.27      29.76   14
349   JAN 28   611.80   419.57   192.23 83164.70              14
350   FEB 28   611.80   420.54   191.26 82744.16              14
351   MAR 28   611.80   421.51   190.29 82322.65              14
352   APR 28   611.80   422.47   189.33 81900.18              14
353   MAY 28   611.80   423.45   188.35 81476.73              14
354   JUN 28   611.80   424.42   187.38 81052.31              14
355   JUL 28   611.80   425.40   186.40 80626.92              14
356   AUG 28   611.80   426.37   185.43 80200.54              14
357   SEP 28   611.80   427.36   184.44   79773.19             14
358   OCT 28   611.80   428.34   183.46   79344.85   2242.54   14
359   NOV 28   611.80   429.32   182.48   78915.53    336.38   14
360   DEC 28   611.80   430.31   181.49   78485.21     28.03   14
361   JAN 99   611.80   431.30   180.50   78053.91             14
362   FEB 99   611.80   432.29   179.51   77621.62             14
363   MAR 99   611.80   433.29   178.51   77188.34             14
364   APR 99   611.80   434.28   177.52   76754.05             14
365   MAY 99   611.80   435.28   176.52   76318.77             14
366   JUN 99   611.80   436.28   175.52   75882.49             14
367   JUL 99   611.80   437.29   174.51   75445.20             14
368   AUG 99   611.80   438.29   173.51   75006.91             14
369   SEP 99   611.80   439.30   172.50   74567.61             14
370   OCT 99   611.80   440.31   171.49   74127.30   2100.03   14
371   NOV 99   611.80   441.32   170.48   73685.98    315.00   14
372   DEC 99   611.80   442.34   169.46   73243.64     26.25   14
373   JAN 00   611.80   443.35   168.45   72800.29             14
374   FEB 00   611.80   444.37   167.43   72355.91             14
375   MAR 00   611.80   445.40   166.40   71910.52             14
376   APR 00   611.80   446.42   165.38   71464.10             14
377   MAY 00   611.80   447.45   164.35   71016.65             14
378   JUN 00   611.80   448.48   163.32   70568.17             14
379   JUL 00   611.80   449.51   162.29   70118.67             14
380   AUG 00   611.80   450.54   161.26   69668.13             14
381   SEP 00   611.80   451.58   160.22   69216.55             14
382   OCT 00   611.80   452.62   159.18   68763.93   1953.53   14
383   NOV 00   611.80   453.66   158.14   68310.27    293.03   14
384   DEC 00   611.80   454.70   157.10   67855.57     24.42   14
385   JAN 01   611.80   455.75   156.05   67399.83             14
386   FEB 01   611.80   456.79   155.01   66943.03             14
387   MAR 01   611.80   457.84   153.96   66485.19             14
388   APR 01   611.80   458.90   152.90   66026.29             14
389   MAY 01   611.80   459.95   151.85   65566.34             14
390   JUN 01   611.80   461.01   150.79   65105.33             14
391   JUL 01   611.80   462.07   149.73   64643.26             14
392   AUG 01   611.80   463.13   148.67   64180.12             14
393   SEP 01   611.80   464.20   147.60   63715.92             14
394   OCT 01   611.80   465.27   146.53   63250.66   1802.94   14
395   NOV 01   611.80   466.34   145.46   62784.32    270.44   14
396   DEC 01   611.80   467.41   144.39   62316.91     22.54   14
397            611.80   468.48   143.32   61848.43             14
398            611.80   469.56   142.24   61378.87             14
399            611.80   470.64   141.16   60908.22             14
400            611.80   471.72   140.08   60436.50             14
401            611.80   472.81   138.99   59963.69             14
402            611.80   473.90   137.90   59489.80             14
403            611.80   474.99   136.81   59014.81             14
404            611.80   476.08   135.72   58538.73             14
405            611.80   477.17   134.63   58061.56             14
406            611.80   478.27   133.53   57583.29   1648.14   14
407            611.80   479.37   132.43   57103.92    247.22   14
408            611.80   480.47   131.33   56623.45     20.60   14
409   611.80   481.58   130.22   56141.87             14
410   611.80   482.69   129.11   55659.18             14
411   611.80   483.80   128.00   55175.39             14
412   611.80   484.91   126.89   54690.48             14
413   611.80   486.02   125.78   54204.46             14
414   611.80   487.14   124.66   53717.32             14
415   611.80   488.26   123.54   53229.06             14
416   611.80   489.38   122.42   52739.67             14
417   611.80   490.51   121.29   52249.16             14
418   611.80   491.64   120.16   51757.52   1489.01   14
419   611.80   492.77   119.03   51264.76    223.35   14
420   611.80   493.90   117.90   50770.85     18.61   14
421   611.80   495.04   116.76   50275.82             14
422   611.80   496.18   115.62   49779.64             14
423   611.80   497.32   114.48   49282.32             14
424   611.80   498.46   113.34   48783.86             14
425   611.80   499.61   112.19   48284.26             14
426   611.80   500.76   111.04   47783.50             14
427   611.80   501.91   109.89   47281.59             14
428   611.80   503.06   108.74   46778.53             14
429   611.80   504.22   107.58   46274.31             14
430   611.80   505.38   106.42   45768.93   1325.43   14
431   611.80   506.54   105.26   45262.39    198.81   14
432   611.80   507.71   104.09   44754.69     16.57   14
433   611.80   508.87   102.93   44245.81             14
434   611.80   510.04   101.76   43735.77             14
435   611.80   511.22   100.58   43224.55             14
436   611.80   512.39    99.41   42712.16             14
437   611.80   513.57    98.23   42198.59             14
438   611.80   514.75    97.05   41683.84             14
439   611.80   515.94    95.86   41167.90             14
440   611.80   517.12    94.68   40650.78             14
441   611.80   518.31    93.49   40132.47             14
442   611.80   519.50    92.30   39612.96   1157.28   14
443   611.80   520.70    91.10   39092.27    173.59   14
444   611.80   521.90    89.90   38570.37     14.47   14
445   611.80   523.10    88.70   38047.27             14
446   611.80   524.30    87.50   37522.97             14
447   611.80   525.50    86.30   36997.47             14
448   611.80   526.71    85.09   36470.76             14
449   611.80   527.92    83.88   35942.83             14
450   611.80   529.14    82.66   35413.69             14
451   611.80   530.36    81.44   34883.34             14
452   611.80   531.58    80.22   34351.76             14
453   611.80   532.80    79.00   33818.96             14
454   611.80   534.02    77.78   33284.94    984.44   14
455   611.80   535.25    76.55   32749.69    147.67   14
456   611.80   536.48    75.32   32213.21     12.31   14
457   611.80   537.72    74.08   31675.49             14
458   611.80   538.95    72.85   31136.54             14
459   611.80   540.19    71.61   30596.34             14
460   611.80   541.43    70.37   30054.91             14
461   611.80   542.68   69.12   29512.23            14
462   611.80   543.93   67.87   28968.30            14
463   611.80   545.18   66.62   28423.12            14
464   611.80   546.43   65.37   27876.69            14
465   611.80   547.69   64.11   27329.00            14
466   611.80   548.95   62.85   26780.05   806.76   14
467   611.80   550.21   61.59   26229.84   121.01   14
468   611.80   551.48   60.32   25678.36    10.08   14
469   611.80   552.75   59.05   25125.62            14
470   611.80   554.02   57.78   24571.60            14
471   611.80   555.29   56.51   24016.31            14
472   611.80   556.57   55.23   23459.75            14
473   611.80   557.85   53.95   22901.90            14
474   611.80   559.13   52.67   22342.77            14
475   611.80   560.42   51.38   21782.35            14
476   611.80   561.71   50.09   21220.65            14
477   611.80   563.00   48.80   20657.65            14
478   611.80   564.29   47.51   20093.36   624.11   14
479   611.80   565.59   46.21   19527.77    93.62   14
480   611.80   566.89   44.91   18960.88     7.80   14
481   611.80   568.19   43.61   18392.68            14
482   611.80   569.50   42.30   17823.18            14
483   611.80   570.81   40.99   17252.37            14
484   611.80   572.12   39.68   16680.25            14
485   611.80   573.44   38.36   16106.81            14
486   611.80   574.76   37.04   15532.05            14
487   611.80   576.08   35.72   14955.97            14
488   611.80   577.40   34.40   14378.57            14
489   611.80   578.73   33.07   13799.84            14
490   611.80   580.06   31.74   13219.77   436.36   14
491   611.80   581.40   30.40   12638.38    65.45   14
492   611.80   582.73   29.07   12055.64     5.45   14
493   611.80   584.07   27.73   11471.57            14
494   611.80   585.42   26.38   10886.15            14
495   611.80   586.76   25.04   10299.39            14
496   611.80   588.11   23.69    9711.27            14
497   611.80   589.47   22.33    9121.81            14
498   611.80   590.82   20.98    8530.99            14
499   611.80   592.18   19.62    7938.80            14
500   611.80   593.54   18.26    7345.26            14
501   611.80   594.91   16.89    6750.35            14
502   611.80   596.28   15.52    6154.08   243.37   14
503   611.80   597.65   14.15    5556.43    36.51   14
504   611.80   599.02   12.78    4957.41     3.04   14
505   611.80   600.40   11.40    4357.01            14
506   611.80   601.78   10.02    3755.23            14
507   611.80   603.16    8.64    3152.07            14
508   611.80   604.55    7.25    2547.52            14
509   611.80   605.94    5.86    1941.58            14
510   611.80   607.33    4.47    1334.24            14
511   611.80   608.73    3.07     725.51            14
512   611.80   610.13    1.67     115.38            14
513   611.80   611.53     0.27     -496.16             14
514   611.80   612.94    -1.14    -1109.10    44.98    14
515   611.80   614.35    -2.55    -1723.45     6.75    14
516   611.80   615.76    -3.96    -2339.21     0.56    14
517   611.80   617.18    -5.38    -2956.39             14
518   611.80   618.60    -6.80    -3574.99             14
519   611.80   620.02    -8.22    -4195.01             14
520   611.80   621.45    -9.65    -4816.46             14
521   611.80   622.88   -11.08    -5439.34             14
522   611.80   624.31   -12.51    -6063.65             14
523   611.80   625.75   -13.95    -6689.39             14
524   611.80   627.18   -15.38    -7316.57             14
525   611.80   628.63   -16.83    -7945.20             14
526   611.80   630.07   -18.27    -8575.27   -158.96   14
527   611.80   631.52   -19.72    -9206.80    -23.84   14
528   611.80   632.97   -21.17    -9839.77     -1.99   14
529   611.80   634.43   -22.63   -10474.20             14
530   611.80   635.89   -24.09   -11110.09             14
531   611.80   637.35   -25.55   -11747.44             14
532   611.80   638.82   -27.02   -12386.25             14
533   611.80   640.29   -28.49   -13026.54             14
534   611.80   641.76   -29.96   -13668.30             14
535   611.80   643.23   -31.43   -14311.53             14
536   611.80   644.71   -32.91   -14956.25             14
537   611.80   646.20   -34.40   -15602.44             14
538   611.80   647.68   -35.88   -16250.13   -368.59   14
539   611.80   649.17   -37.37   -16899.30    -55.29   14
540   611.80   650.66   -38.86   -17549.96     -4.61   14
541   611.80   652.16   -40.36   -18202.12             14
542   611.80   653.66   -41.86   -18855.78             14
543   611.80   655.16   -43.36   -19510.95             14
544   611.80   656.67   -44.87   -20167.62             14
545   611.80   658.18   -46.38   -20825.80             14
546   611.80   659.70   -47.90   -21485.50             14
547   611.80   661.21   -49.41   -22146.71             14
548   611.80   662.73   -50.93   -22809.44             14
549   611.80   664.26   -52.46   -23473.70             14
550   611.80   665.78   -53.98   -24139.48   -584.09   14
551   611.80   667.32   -55.52   -24806.80    -87.61   14
552   611.80   668.85   -57.05   -25475.65     -7.30   14
553   611.80   670.39   -58.59   -26146.04             14
554   611.80   671.93   -60.13   -26817.97             14
555   611.80   673.48   -61.68   -27491.45             14
556   611.80   675.02   -63.22   -28166.47             14
557   611.80   676.58   -64.78   -28843.05             14
558   611.80   678.13   -66.33   -29521.18             14
559   611.80   679.69   -67.89   -30200.87             14
560   611.80   681.26   -69.46   -30882.13             14
561   611.80   682.82   -71.02   -31564.95             14
562   611.80   684.39   -72.59   -32249.34   -805.61   14
563   611.80   685.97   -74.17   -32935.31   -120.84   14
564   611.80   687.54   -75.74   -33622.86    -10.07   14
565               611.80      689.13     -77.33   -34311.98              14
566               611.80      690.71     -78.91   -35002.69              14
567               611.80      692.30     -80.50   -35694.99              14
568               611.80      693.89     -82.09   -36388.88              14
569               611.80      695.49     -83.69   -37084.37              14
570               611.80      697.09     -85.29   -37781.45              14
571               611.80      698.69     -86.89   -38480.14              14
572               611.80      700.30     -88.50   -39180.44              14
573               611.80      701.91     -90.11   -39882.35              14
574               611.80      703.52     -91.72   -40585.87   -1033.31   14
575               611.80      705.14     -93.34   -41291.01    -155.00   14
576               611.80      706.76     -94.96   -41997.77     -12.92   14
577               611.80      708.39     -96.59   -42706.16              14
578               611.80      710.02     -98.22   -43416.17              14
579               611.80      711.65     -99.85   -44127.82              14
580               611.80      713.28    -101.48   -44841.10              14
581               611.80      714.93    -103.13   -45556.03              14
582               611.80      716.57    -104.77   -46272.60              14
583               611.80      718.22    -106.42   -46990.82              14
584               611.80      719.87    -108.07   -47710.69              14
585               611.80      721.52    -109.72   -48432.21              14
586               611.80      723.18    -111.38   -49155.39   -1267.39   14
587               611.80      724.85    -113.05   -49880.24    -190.11   14
588               611.80      726.51    -114.71   -50606.76     -15.84   14
589               611.80      728.19    -116.39   -51334.94              14
590               611.80      729.86    -118.06   -52064.80              14
591               611.80      731.54    -119.74   -52796.34              14
592               611.80      733.22    -121.42   -53529.56              14
593               611.80      734.91    -123.11   -54264.47              14
594               611.80      736.60    -124.80   -55001.06              14
595               611.80      738.29    -126.49   -55739.36              14
596               611.80      739.99    -128.19   -56479.34              14
597               611.80      741.69    -129.89   -57221.04              14
598               611.80      743.40    -131.60   -57964.43   -1508.00   14
599               611.80      745.11    -133.31   -58709.54    -226.20   14
600               611.80      746.82    -135.02   -59456.36     -18.85   14
601               611.80      748.54    -136.74   -60204.90              14
602               611.80      750.26    -138.46   -60955.15              14
603               611.80      751.98    -140.18   -61707.14              14
604               611.80      753.71    -141.91   -62460.85              14
605               611.80      755.45    -143.65   -63216.30              14
606               611.80      757.18    -145.38   -63973.48              14
607               611.80      758.93    -147.13   -64732.41              14
608               611.80      760.67    -148.87   -65493.08              14
609               611.80      762.42    -150.62   -66255.50              14
610               611.80      764.17    -152.37   -67019.68   -1755.34   14
611               611.80      765.93    -154.13   -67785.61    -263.30   14
612               611.80      767.69    -155.89   -68553.30     -21.94   14
613               611.80      769.46    -157.66   -69322.76              14
614   DEC 28   -69482.19   -69322.76    -159.43        0.00       0.00   14

               305,551.21 184,000.00 121,551.21
30 YEAR MORTGAGE                  AMORTIZATION SCHEDULE

FIXED AT:    7.000%                                   P&I:      1,604.00

DAVID AND MOLLY                         INTEREST         MORTGAGE     DAYS
                                            7.000%       INTEREST     SINCE
  PMT #      DATE     PAYMENT PRINCIPAL COMP DLY BALANCE TAX DEDUCT LAST PMT
                                                      184000.00
       1    JAN 99     1,604.00     667.00   937.00   183333.00            31
       2    FEB 99     1,604.00     760.74   843.26   182572.26            28
       3    MAR 99     1,604.00     674.27   929.73   181897.99            31
       4    APR 99     1,604.00     707.58   896.42   181190.41            30
       5    MAY 99     1,604.00     681.31   922.69   180509.10            31
       6    JUN 99     1,604.00     714.43   889.57   179794.67            30
       7    JUL 99     1,604.00     688.41   915.59   179106.26            31
       8    AUG 99     1,604.00     691.92   912.08   178414.34            31
       9    SEP 99     1,604.00     724.75   879.25   177689.59            30
      10    OCT 99     1,604.00     699.13   904.87   176990.46 10800.27   31
      11    NOV 99     1,604.00     731.77   872.23   176258.69 1620.04    30
      12    DEC 99     1,604.00     706.42   897.58   175552.27   135.00   31
      13    JAN 00     1,604.00     710.02   893.98   174842.25            31
      14    FEB 00     1,604.00     771.08   832.92   174071.18            29
      15    MAR 00     1,604.00     717.56   886.44   173353.62            31
      16    APR 00     1,604.00     749.69   854.31   172603.93            30
      17    MAY 00     1,604.00     725.03   878.97   171878.90            31
      18    JUN 00     1,604.00     756.96   847.04   171121.94            30
      19    JUL 00     1,604.00     732.58   871.42   170389.36            31
      20    AUG 00     1,604.00     736.31   867.69   169653.05            31
      21    SEP 00     1,604.00     767.93   836.07   168885.12            30
      22    OCT 00     1,604.00     743.97   860.03   168141.15 10309.80   31
      23    NOV 00     1,604.00     775.38   828.62   167365.78 1546.47    30
      24    DEC 00     1,604.00     751.71   852.29   166614.07   128.87   31
      25    JAN 01     1,604.00     755.53   848.47   165858.54            31
      26    FEB 01     1,604.00     841.12   762.88   165017.42            28
      27    MAR 01     1,604.00     763.66   840.34   164253.75            31
      28    APR 01     1,604.00     794.54   809.46   163459.22            30
      29    MAY 01     1,604.00     771.60   832.40   162687.62            31
      30    JUN 01     1,604.00     802.25   801.75   161885.36            30
      31    JUL 01     1,604.00     779.61   824.39   161105.75            31
      32    AUG 01     1,604.00     783.58   820.42   160322.16            31
      33    SEP 01     1,604.00     813.91   790.09   159508.25            30
      34    OCT 01     1,604.00     791.72   812.28   158716.53 9728.70    31
      35    NOV 01     1,604.00     821.82   782.18   157894.71 1459.31    30
      36    DEC 01     1,604.00     799.94   804.06   157094.77   121.61   31
      37               1,604.00     804.01   799.99   156290.76            31
      38               1,604.00     885.13   718.87   155405.63            28
      39               1,604.00     812.61   791.39   154593.02            31
      40               1,604.00     842.15   761.85   153750.88            30
      41               1,604.00     821.04   782.96   152929.84            31
      42               1,604.00     850.34   753.66   152079.50            30
      43               1,604.00     829.55   774.45   151249.95            31
      44               1,604.00     833.77   770.23   150416.17            31
45   1,604.00    862.73   741.27   149553.44             30
46   1,604.00    842.41   761.59   148711.03   9141.99   31
47   1,604.00    871.13   732.87   147839.90   1371.30   30
48   1,604.00    851.14   752.86   146988.76    114.27   31
49   1,604.00    855.47   748.53   146133.28             31
50   1,604.00    931.85   672.15   145201.44             28
51   1,604.00    864.58   739.42   144336.86             31
52   1,604.00    892.69   711.31   143444.17             30
53   1,604.00    873.52   730.48   142570.65             31
54   1,604.00    901.39   702.61   141669.25             30
55   1,604.00    882.56   721.44   140786.69             31
56   1,604.00    887.06   716.94   139899.63             31
57   1,604.00    914.56   689.44   138985.08             30
58   1,604.00    896.23   707.77   138088.85   8519.11   31
59   1,604.00    923.48   680.52   137165.37   1277.87   30
60   1,604.00    905.50   698.50   136259.87    106.49   31
61   1,604.00    910.11   693.89   135349.76             31
62   1,604.00    959.21   644.79   134390.54             29
63   1,604.00    919.63   684.37   133470.91             31
64   1,604.00    946.24   657.76   132524.68             30
65   1,604.00    929.13   674.87   131595.55             31
66   1,604.00    955.48   648.52   130640.07             30
67   1,604.00    938.73   665.27   129701.34             31
68   1,604.00    943.51   660.49   128757.83             31
69   1,604.00    969.46   634.54   127788.36             30
70   1,604.00    953.25   650.75   126835.11   7881.22   31
71   1,604.00    978.94   625.06   125856.17   1182.18   30
72   1,604.00    963.09   640.91   124893.08     98.52   31
73   1,604.00    967.99   636.01   123925.09             31
74   1,604.00   1034.00   570.00   122891.10             28
75   1,604.00    978.19   625.81   121912.91             31
76   1,604.00   1003.20   600.80   120909.71             30
77   1,604.00    988.28   615.72   119921.43             31
78   1,604.00   1013.01   590.99   118908.42             30
79   1,604.00    998.47   605.53   117909.95             31
80   1,604.00   1003.56   600.44   116906.39             31
81   1,604.00   1027.87   576.13   115878.52             30
82   1,604.00   1013.90   590.10   114864.62   7157.26   31
83   1,604.00   1037.93   566.07   113826.69   1073.59   30
84   1,604.00   1024.35   579.65   112802.34     89.47   31
85   1,604.00   1029.57   574.43   111772.78             31
86   1,604.00   1089.89   514.11   110682.89             28
87   1,604.00   1040.36   563.64   109642.53             31
88   1,604.00   1063.67   540.33   108578.86             30
89   1,604.00   1051.07   552.93   107527.79             31
90   1,604.00   1074.09   529.91   106453.70             30
91   1,604.00   1061.89   542.11   105391.80             31
92   1,604.00   1067.30   536.70   104324.50             31
93   1,604.00   1089.88   514.12   103234.63             30
94   1,604.00   1078.29   525.71   102156.34   6412.05   31
95   1,604.00   1100.56   503.44   101055.78    961.81   30
96   1,604.00   1089.38   514.62    99966.40     80.15   31
 97   1,604.00   1094.93   509.07   98871.46             31
 98   1,604.00   1149.23   454.77   97722.23             28
 99   1,604.00   1106.36   497.64   96615.87             31
100   1,604.00   1127.86   476.14   95488.01             30
101   1,604.00   1117.74   486.26   94370.27             31
102   1,604.00   1138.93   465.07   93231.34             30
103   1,604.00   1129.23   474.77   92102.11             31
104   1,604.00   1134.98   469.02   90967.13             31
105   1,604.00   1155.70   448.30   89811.43             30
106   1,604.00   1146.64   457.36   88664.79   5620.92   31
107   1,604.00   1167.05   436.95   87497.74    843.14   30
108   1,604.00   1158.43   445.57   86339.31     70.26   31
109   1,604.00   1164.33   439.67   85174.99             31
110   1,604.00   1198.24   405.76   83976.75             29
111   1,604.00   1176.36   427.64   82800.39             31
112   1,604.00   1195.95   408.05   81604.44             30
113   1,604.00   1188.44   415.56   80416.01             31
114   1,604.00   1207.70   396.30   79208.31             30
115   1,604.00   1200.64   403.36   78007.67             31
116   1,604.00   1206.75   397.25   76800.91             31
117   1,604.00   1225.51   378.49   75575.40             30
118   1,604.00   1219.14   384.86   74356.26   4795.73   31
119   1,604.00   1237.56   366.44   73118.70    719.36   30
120   1,604.00   1231.65   372.35   71887.05     59.95   31
121   1,604.00   1237.92   366.08   70649.13             31
122   1,604.00   1279.04   324.96   69370.08             28
123   1,604.00   1250.74   353.26   68119.34             31
124   1,604.00   1268.30   335.70   66851.04             30
125   1,604.00   1263.57   340.43   65587.48             31
126   1,604.00   1280.78   323.22   64306.70             30
127   1,604.00   1276.52   327.48   63030.18             31
128   1,604.00   1283.02   320.98   61747.15             31
129   1,604.00   1299.70   304.30   60447.45             30
130   1,604.00   1296.18   307.82   59151.27   3890.27   31
131   1,604.00   1312.49   291.51   57838.78    583.54   30
132   1,604.00   1309.46   294.54   56529.31     48.63   31
133   1,604.00   1316.13   287.87   55213.18             31
134   1,604.00   1350.04   253.96   53863.14             28
135   1,604.00   1329.71   274.29   52533.44             31
136   1,604.00   1345.11   258.89   51188.33             30
137   1,604.00   1343.33   260.67   49845.00             31
138   1,604.00   1358.36   245.64   48486.64             30
139   1,604.00   1357.09   246.91   47129.55             31
140   1,604.00   1364.00   240.00   45765.56             31
141   1,604.00   1378.46   225.54   44387.10             30
142   1,604.00   1377.96   226.04   43009.13   2943.70   31
143   1,604.00   1392.05   211.95   41617.09    441.56   30
144   1,604.00   1392.07   211.93   40225.02     36.80   31
145   1,604.00   1399.16   204.84   38825.86             31
146   1,604.00   1425.42   178.58   37400.44             28
147   1,604.00   1413.54   190.46   35986.90             31
148   1,604.00   1426.65   177.35   34560.25             30
149   1,604.00   1428.01    175.99    33132.24              31
150   1,604.00   1440.72    163.28    31691.52              30
151   1,604.00   1442.61    161.39    30248.91              31
152   1,604.00   1449.96    154.04    28798.95              31
153   1,604.00   1462.07    141.93    27336.88              30
154   1,604.00   1464.79    139.21    25872.09   1938.80    31
155   1,604.00   1476.50    127.50    24395.59    290.82    30
156   1,604.00   1479.77    124.23    22915.82     24.24    31
157   1,604.00   1487.30    116.70    21428.52              31
158   1,604.00   1501.92    102.08    19926.60              29
159   1,604.00   1502.53    101.47    18424.07              31
160   1,604.00   1513.20     90.80    16910.87              30
161   1,604.00   1517.88     86.12    15392.99              31
162   1,604.00   1528.14     75.86    13864.84              30
163   1,604.00   1533.39     70.61    12331.45              31
164   1,604.00   1541.20     62.80    10790.25              31
165   1,604.00   1550.82     53.18     9239.42              30
166   1,604.00   1556.95     47.05     7682.47    875.66    31
167   1,604.00   1566.14     37.86     6116.33    131.35    30
168   1,604.00   1572.85     31.15     4543.48     10.95    31
169   1,604.00   1580.86     23.14     2962.62              31
170   1,604.00   1590.37     13.63     1372.24              28
171   1,604.00   1597.01      6.99     -224.77              31
172   1,604.00   1605.11     -1.11    -1829.88              30
173   1,604.00   1613.32     -9.32    -3443.19              31
174   1,604.00   1620.97    -16.97    -5064.16              30
175   1,604.00   1629.79    -25.79    -6693.95              31
176   1,604.00   1638.09    -34.09    -8332.04              31
177   1,604.00   1645.06    -41.06    -9977.10              30
178   1,604.00   1654.81    -50.81   -11631.91    -260.41   31
179   1,604.00   1661.32    -57.32   -13293.23     -39.06   30
180   1,604.00   1671.69    -67.69   -14964.93      -3.26   31
181   1,604.00   1680.21    -76.21   -16645.13              31
182   1,604.00   1680.56    -76.56   -18325.69              28
183   1,604.00   1697.32    -93.32   -20023.02              31
184   1,604.00   1702.68    -98.68   -21725.69              30
185   1,604.00   1714.64   -110.64   -23440.33              31
186   1,604.00   1719.52   -115.52   -25159.85              30
187   1,604.00   1732.12   -128.12   -26891.97              31
188   1,604.00   1740.94   -136.94   -28632.91              31
189   1,604.00   1745.11   -141.11   -30378.02              30
190   1,604.00   1758.70   -154.70   -32136.72   -1462.79   31
191   1,604.00   1762.37   -158.37   -33899.09    -219.42   30
192   1,604.00   1776.63   -172.63   -35675.72     -18.28   31
193   1,604.00   1785.68   -181.68   -37461.40              31
194   1,604.00   1776.31   -172.31   -39237.70              28
195   1,604.00   1803.81   -199.81   -41041.52              31
196   1,604.00   1806.26   -202.26   -42847.77              30
197   1,604.00   1822.20   -218.20   -44669.97              31
198   1,604.00   1824.14   -220.14   -46494.11              30
199   1,604.00   1840.77   -236.77   -48334.88              31
200   1,604.00   1850.14   -246.14   -50185.02              31
201   1,604.00   1851.32   -247.32   -52036.34              30
202   1,604.00   1868.99   -264.99   -53905.33   -2739.29   31
203   1,604.00   1869.65   -265.65   -55774.98    -410.89   30
204   1,604.00   1888.03   -284.03   -57663.01     -34.24   31
205   1,604.00   1897.64   -293.64   -59560.65              31
206   1,604.00   1887.74   -283.74   -61448.39              29
207   1,604.00   1916.92   -312.92   -63365.31              31
208   1,604.00   1916.27   -312.27   -65281.58              30
209   1,604.00   1936.44   -332.44   -67218.02              31
210   1,604.00   1935.26   -331.26   -69153.28              30
211   1,604.00   1956.16   -352.16   -71109.44              31
212   1,604.00   1966.12   -362.12   -73075.56              31
213   1,604.00   1964.13   -360.13   -75039.68              30
214   1,604.00   1986.13   -382.13   -77025.82   -4104.75   31
215   1,604.00   1983.59   -379.59   -79009.41    -615.71   30
216   1,604.00   2006.35   -402.35   -81015.76     -51.31   31
217   1,604.00   2016.56   -412.56   -83032.32              31
218   1,604.00   1985.91   -381.91   -85018.24              28
219   1,604.00   2036.95   -432.95   -87055.18              31
220   1,604.00   2033.02   -429.02   -89088.20              30
221   1,604.00   2057.67   -453.67   -91145.88              31
222   1,604.00   2053.18   -449.18   -93199.05              30
223   1,604.00   2078.61   -474.61   -95277.66              31
224   1,604.00   2089.19   -485.19   -97366.85              31
225   1,604.00   2083.84   -479.84   -99450.69              30
226   1,604.00   2110.44   -506.44   ########    -5533.79   31
227   1,604.00   2104.51   -500.51   ########     -830.07   30
228   1,604.00   2131.91   -527.91   ########      -69.17   31
229   1,604.00   2142.76   -538.76   ########               31
230   1,604.00   2100.48   -496.48   ########               28
231   1,604.00   2164.37   -560.37   ########               31
232   1,604.00   2156.96   -552.96   ########               30
233   1,604.00   2186.38   -582.38   ########               31
234   1,604.00   2178.37   -574.37   ########               30
235   1,604.00   2208.61   -604.61   ########               31
236   1,604.00   2219.85   -615.85   ########               31
237   1,604.00   2210.93   -606.93   ########               30
238   1,604.00   2242.42   -638.42   ########    -7061.20   31
239   1,604.00   2232.87   -628.87   ########    -1059.18   30
240   1,604.00   2265.21   -661.21   ########      -88.26   31
241   1,604.00   2276.74   -672.74   ########               31
242   1,604.00   2222.11   -618.11   ########               28
243   1,604.00   2299.65   -695.65   ########               31
244   1,604.00   2288.54   -684.54   ########               30
245   1,604.00   2323.02   -719.02   ########               31
246   1,604.00   2311.27   -707.27   ########               30
247   1,604.00   2346.62   -742.62   ########               31
248   1,604.00   2358.57   -754.57   ########               31
249   1,604.00   2345.85   -741.85   ########               30
250   1,604.00   2382.52   -778.52   ########    -8682.75   31
251   1,604.00   2369.15   -765.15   ########    -1302.41   30
252   1,604.00   2406.72   -802.72   ########     -108.53   31
253   1,604.00   2418.98    -814.98   ########               31
254   1,604.00   2377.92    -773.92   ########               29
255   1,604.00   2443.40    -839.40   ########               31
256   1,604.00   2428.37    -824.37   ########               30
257   1,604.00   2468.21    -864.21   ########               31
258   1,604.00   2452.50    -848.50   ########               30
259   1,604.00   2493.27    -889.27   ########               31
260   1,604.00   2505.97    -901.97   ########               31
261   1,604.00   2489.22    -885.22   ########               30
262   1,604.00   2531.40    -927.40   ########   -10432.30   31
263   1,604.00   2513.96    -909.96   ########    -1564.84   30
264   1,604.00   2557.10    -953.10   ########     -130.40   31
265   1,604.00   2570.12    -966.12   ########               31
266   1,604.00   2488.45    -884.45   ########               28
267   1,604.00   2595.88    -991.88   ########               31
268   1,604.00   2576.68    -972.68   ########               30
269   1,604.00   2622.22   -1018.22   ########               31
270   1,604.00   2602.30    -998.30   ########               30
271   1,604.00   2648.83   -1044.83   ########               31
272   1,604.00   2662.31   -1058.31   ########               31
273   1,604.00   2641.30   -1037.30   ########               30
274   1,604.00   2689.32   -1085.32   ########   -12233.56   31
275   1,604.00   2667.57   -1063.57   ########    -1835.03   30
276   1,604.00   2716.60   -1112.60   ########     -152.92   31
277   1,604.00   2730.44   -1126.44   ########               31
278   1,604.00   2633.99   -1029.99   ########               28
279   1,604.00   2757.75   -1153.75   ########               31
280   1,604.00   2734.13   -1130.13   ########               30
281   1,604.00   2785.72   -1181.72   ########               31
282   1,604.00   2761.33   -1157.33   ########               30
283   1,604.00   2813.97   -1209.97   ########               31
284   1,604.00   2828.30   -1224.30   ########               31
285   1,604.00   2802.74   -1198.74   ########               30
286   1,604.00   2856.97   -1252.97   ########   -14173.91   31
287   1,604.00   2830.64   -1226.64   ########    -2126.09   30
288   1,604.00   2885.94   -1281.94   ########     -177.17   31
289   1,604.00   2900.63   -1296.63   ########               31
290   1,604.00   2788.49   -1184.49   ########               28
291   1,604.00   2929.61   -1325.61   ########               31
292   1,604.00   2901.28   -1297.28   ########               30
293   1,604.00   2959.30   -1355.30   ########               31
294   1,604.00   2930.16   -1326.16   ########               30
295   1,604.00   2989.29   -1385.29   ########               31
296   1,604.00   3004.51   -1400.51   ########               31
297   1,604.00   2974.14   -1370.14   ########               30
298   1,604.00   3034.96   -1430.96   ########   -16233.84   31
299   1,604.00   3003.76   -1399.76   ########    -2435.08   30
300   1,604.00   3065.71   -1461.71   ########     -202.92   31
301   1,604.00   3081.32   -1477.32   ########               31
302   1,604.00   3000.69   -1396.69   ########               29
303   1,604.00   3112.29   -1508.29   ########               31
304   1,604.00   3078.98   -1474.98   ########               30
305            1,604.00   3143.82   -1539.82   ########               31
306            1,604.00   3109.64   -1505.64   ########               30
307            1,604.00   3175.67   -1571.67   ########               31
308            1,604.00   3191.84   -1587.84   ########               31
309            1,604.00   3156.35   -1552.35   ########               30
310            1,604.00   3224.17   -1620.17   ########   -18471.38   31
311            1,604.00   3187.79   -1583.79   ########    -2770.71   30
312            1,604.00   3256.82   -1652.82   ########     -230.89   31
313            1,604.00   3273.40   -1669.40   ########               31
314            1,604.00   3126.91   -1522.91   ########               28
315            1,604.00   3306.00   -1702.00   ########               31
316            1,604.00   3267.39   -1663.39   ########               30
317            1,604.00   3339.47   -1735.47   ########               31
318            1,604.00   3299.95   -1695.95   ########               30
319            1,604.00   3373.28   -1769.28   ########               31
320            1,604.00   3390.46   -1786.46   ########               31
321            1,604.00   3349.54   -1745.54   ########               30
322            1,604.00   3424.78   -1820.78   ########   -20745.55   31
323            1,604.00   3382.93   -1778.93   ########    -3111.83   30
324            1,604.00   3459.45   -1855.45   ########     -259.32   31
325            1,604.00   3477.07   -1873.07   ########               31
326            1,604.00   3311.80   -1707.80   ########               28
327            1,604.00   3511.64   -1907.64   ########               31
328            1,604.00   3467.41   -1863.41   ########               30
329            1,604.00   3547.18   -1943.18   ########               31
330            1,604.00   3501.98   -1897.98   ########               30
331            1,604.00   3583.08   -1979.08   ########               31
332            1,604.00   3601.32   -1997.32   ########               31
333            1,604.00   3554.64   -1950.64   ########               30
334            1,604.00   3637.76   -2033.76   ########   -23210.53   31
335            1,604.00   3590.09   -1986.09   ########    -3481.58   30
336            1,604.00   3674.57   -2070.57   ########     -290.13   31
337   JAN 27   1,604.00   3693.28   -2089.28   ########               31
338   FEB 27   1,604.00   3508.08   -1904.08   ########               28
339   MAR 27   1,604.00   3729.96   -2125.96   ########               31
340   APR 27   1,604.00   3679.76   -2075.76   ########               30
341   MAY 27   1,604.00   3767.69   -2163.69   ########               31
342   JUN 27   1,604.00   3716.46   -2112.46   ########               30
343   JUL 27   1,604.00   3805.80   -2201.80   ########               31
344   AUG 27   1,604.00   3825.18   -2221.18   ########               31
345   SEP 27   1,604.00   3772.38   -2168.38   ########               30
346   OCT 27   1,604.00   3863.87   -2259.87   ########   -25827.43   31
347   NOV 27   1,604.00   3810.01   -2206.01   ########    -3874.11   30
348   DEC 27   1,604.00   3902.95   -2298.95   ########     -322.84   31
349   JAN 28   1,604.00   3922.83   -2318.83   ########               31
350   FEB 28   1,604.00   3791.91   -2187.91   ########               29
351   MAR 28   1,604.00   3962.11   -2358.11   ########               31
352   APR 28   1,604.00   3905.57   -2301.57   ########               30
353   MAY 28   1,604.00   4002.18   -2398.18   ########               31
354   JUN 28   1,604.00   3944.54   -2340.54   ########               30
355   JUL 28   1,604.00   4042.65   -2438.65   ########               31
356   AUG 28   1,604.00   4063.23   -2459.23   ########               31
    357 SEP 28    1,604.00  4003.93   -2399.93 ########             30
    358 OCT 28    1,604.00  4104.31   -2500.31 ######## -28684.94   31
    359 NOV 28    1,604.00  4043.88   -2439.88 ######## -4302.74    30
    360 DEC 28   ######## ########    -2541.81      0.00  -358.56   31

TOTALS           74157.06 184000.00 ########
                          AMORTIZATION SCHEDULE
30 YEAR INTEREST ONLY MORTGAGE

VARIABLE:    4.000%                                    P&I:        1,604.00

DAVID AND MOLLY                             INTEREST         MORTGAGE     DAYS
                                               4.000%        INTEREST     SINCE
 PMT #       DATE     PAYMENT     PRINCIPAL COMP DLY BALANCE TAX DEDUCT LAST PMT
                                                       184000.00
       1    JAN 99     1,604.00      979.33   624.67   183020.67              31
       2    FEB 99     1,604.00     1042.79   561.21   181977.88              28
       3    MAR 99     1,604.00      986.20   617.80   180991.68              31
       4    APR 99     1,604.00     1009.37   594.63   179982.32              30
       5    MAY 99     1,604.00      992.97   611.03   178989.35              31
       6    JUN 99     1,604.00     1015.94   588.06   177973.40              30
       7    JUL 99     1,604.00      999.79   604.21   176973.61              31
       8    AUG 99     1,604.00     1003.19   600.81   175970.42              31
       9    SEP 99     1,604.00     1025.86   578.14   174944.56              30
      10    OCT 99     1,604.00     1010.07   593.93   173934.49   7132.93    31
      11    NOV 99     1,604.00     1032.55   571.45   172901.93   1069.94    30
      12    DEC 99     1,604.00     1017.01   586.99   171884.93     89.16    31
      13    JAN 00     1,604.00     1020.46   583.54   170864.46              31
      14    FEB 00     1,604.00     1061.35   542.65   169803.11              29
      15    MAR 00     1,604.00     1027.53   576.47   168775.58              31
      16    APR 00     1,604.00     1049.50   554.50   167726.08              30
      17    MAY 00     1,604.00     1034.58   569.42   166691.50              31
      18    JUN 00     1,604.00     1056.35   547.65   165635.15              30
      19    JUL 00     1,604.00     1041.68   562.32   164593.47              31
      20    AUG 00     1,604.00     1045.22   558.78   163548.26              31
      21    SEP 00     1,604.00     1066.68   537.32   162481.58              30
      22    OCT 00     1,604.00     1052.39   551.61   161429.20   6659.03    31
      23    NOV 00     1,604.00     1073.64   530.36   160355.56    998.85    30
      24    DEC 00     1,604.00     1059.60   544.40   159295.96     83.24    31
      25    JAN 01     1,604.00     1063.20   540.80   158232.76              31
      26    FEB 01     1,604.00     1118.80   485.20   157113.96              28
      27    MAR 01     1,604.00     1070.61   533.39   156043.35              31
      28    APR 01     1,604.00     1091.33   512.67   154952.02              30
      29    MAY 01     1,604.00     1077.95   526.05   153874.07              31
      30    JUN 01     1,604.00     1098.46   505.54   152775.61              30
      31    JUL 01     1,604.00     1085.34   518.66   151690.28              31
      32    AUG 01     1,604.00     1089.02   514.98   150601.25              31
      33    SEP 01     1,604.00     1109.21   494.79   149492.04              30
      34    OCT 01     1,604.00     1096.48   507.52   148395.56   6127.15    31
      35    NOV 01     1,604.00     1116.46   487.54   147279.10    919.07    30
      36    DEC 01     1,604.00     1104.00   500.00   146175.10     76.59    31
      37               1,604.00     1107.75   496.25   145067.36              31
      38               1,604.00     1159.17   444.83   143908.19              28
      39               1,604.00     1115.44   488.56   142792.75              31
      40               1,604.00     1134.87   469.13   141657.89              30
      41               1,604.00     1123.08   480.92   140534.80              31
      42               1,604.00     1142.28   461.72   139392.52              30
      43               1,604.00     1130.77   473.23   138261.75              31
      44               1,604.00     1134.61   469.39   137127.14              31
45   1,604.00   1153.48   450.52   135973.66             30
46   1,604.00   1142.38   461.62   134831.28   5592.96   31
47   1,604.00   1161.02   442.98   133670.26    838.94   30
48   1,604.00   1150.20   453.80   132520.06     69.91   31
49   1,604.00   1154.10   449.90   131365.96             31
50   1,604.00   1201.18   402.82   130164.78             28
51   1,604.00   1162.10   441.90   129002.68             31
52   1,604.00   1180.17   423.83   127822.51             30
53   1,604.00   1170.05   433.95   126652.46             31
54   1,604.00   1187.89   416.11   125464.56             30
55   1,604.00   1178.06   425.94   124286.51             31
56   1,604.00   1182.06   421.94   123104.45             31
57   1,604.00   1199.55   404.45   121904.90             30
58   1,604.00   1190.14   413.86   120714.76   5037.02   31
59   1,604.00   1207.40   396.60   119507.36    755.55   30
60   1,604.00   1198.28   405.72   118309.08     62.96   31
61   1,604.00   1202.35   401.65   117106.73             31
62   1,604.00   1232.08   371.92   115874.65             29
63   1,604.00   1210.61   393.39   114664.04             31
64   1,604.00   1227.28   376.72   113436.76             30
65   1,604.00   1218.89   385.11   112217.87             31
66   1,604.00   1235.32   368.68   110982.55             30
67   1,604.00   1227.22   376.78   109755.33             31
68   1,604.00   1231.39   372.61   108523.94             31
69   1,604.00   1247.45   356.55   107276.49             30
70   1,604.00   1239.80   364.20   106036.68   4471.71   31
71   1,604.00   1255.62   348.38   104781.06    670.76   30
72   1,604.00   1248.28   355.72   103532.78     55.90   31
73   1,604.00   1252.51   351.49   102280.27             31
74   1,604.00   1290.37   313.63   100989.90             28
75   1,604.00   1261.15   342.85    99728.76             31
76   1,604.00   1276.35   327.65    98452.41             30
77   1,604.00   1269.76   334.24    97182.65             31
78   1,604.00   1284.71   319.29    95897.93             30
79   1,604.00   1278.43   325.57    94619.50             31
80   1,604.00   1282.77   321.23    93336.73             31
81   1,604.00   1297.35   306.65    92039.38             30
82   1,604.00   1291.53   312.47    90747.85   3856.86   31
83   1,604.00   1305.86   298.14    89441.99    578.53   30
84   1,604.00   1300.35   303.65    88141.64     48.21   31
85   1,604.00   1304.76   299.24    86836.88             31
86   1,604.00   1337.72   266.28    85499.15             28
87   1,604.00   1313.74   290.26    84185.42             31
88   1,604.00   1327.42   276.58    82858.00             30
89   1,604.00   1322.70   281.30    81535.30             31
90   1,604.00   1336.12   267.88    80199.18             30
91   1,604.00   1331.73   272.27    78867.45             31
92   1,604.00   1336.25   267.75    77531.20             31
93   1,604.00   1349.28   254.72    76181.92             30
94   1,604.00   1345.37   258.63    74836.55   3230.24   31
95   1,604.00   1358.13   245.87    73478.42    484.54   30
96   1,604.00   1354.55   249.45    72123.88     40.38   31
 97   1,604.00   1359.14   244.86   70764.73             31
 98   1,604.00   1387.01   216.99   69377.72             28
 99   1,604.00   1368.47   235.53   68009.26             31
100   1,604.00   1380.56   223.44   66628.70             30
101   1,604.00   1377.80   226.20   65250.90             31
102   1,604.00   1389.62   214.38   63861.27             30
103   1,604.00   1387.20   216.80   62474.08             31
104   1,604.00   1391.90   212.10   61082.17             31
105   1,604.00   1403.32   200.68   59678.85             30
106   1,604.00   1401.39   202.61   58277.46   2578.10   31
107   1,604.00   1412.53   191.47   56864.93    386.72   30
108   1,604.00   1410.95   193.05   55453.98     32.23   31
109   1,604.00   1415.74   188.26   54038.24             31
110   1,604.00   1432.38   171.62   52605.86             29
111   1,604.00   1425.41   178.59   51180.45             31
112   1,604.00   1435.85   168.15   49744.60             30
113   1,604.00   1435.12   168.88   48309.48             31
114   1,604.00   1445.28   158.72   46864.20             30
115   1,604.00   1444.90   159.10   45419.30             31
116   1,604.00   1449.80   154.20   43969.50             31
117   1,604.00   1459.54   144.46   42509.96             30
118   1,604.00   1459.68   144.32   41050.27   1905.54   31
119   1,604.00   1469.13   134.87   39581.14    285.83   30
120   1,604.00   1469.62   134.38   38111.52     23.82   31
121   1,604.00   1474.61   129.39   36636.90             31
122   1,604.00   1491.66   112.34   35145.25             28
123   1,604.00   1484.68   119.32   33660.56             31
124   1,604.00   1493.41   110.59   32167.15             30
125   1,604.00   1494.79   109.21   30672.36             31
126   1,604.00   1503.23   100.77   29169.13             30
127   1,604.00   1504.97    99.03   27664.15             31
128   1,604.00   1510.08    93.92   26154.07             31
129   1,604.00   1518.07    85.93   24636.00             30
130   1,604.00   1520.36    83.64   23115.64   1193.35   31
131   1,604.00   1528.06    75.94   21587.58    179.00   30
132   1,604.00   1530.71    73.29   20056.87     14.92   31
133   1,604.00   1535.91    68.09   18520.96             31
134   1,604.00   1547.21    56.79   16973.76             28
135   1,604.00   1546.38    57.62   15427.38             31
136   1,604.00   1553.31    50.69   13874.07             30
137   1,604.00   1556.90    47.10   12317.17             31
138   1,604.00   1563.53    40.47   10753.63             30
139   1,604.00   1567.49    36.51    9186.14             31
140   1,604.00   1572.81    31.19    7613.33             31
141   1,604.00   1578.99    25.01    6034.34             30
142   1,604.00   1583.51    20.49    4450.83    458.29   31
143   1,604.00   1589.38    14.62    2861.45     68.74   30
144   1,604.00   1594.29     9.71    1267.16      5.73   31
145   1,604.00   1599.70     4.30    -332.53             31
146   1,604.00   1605.02    -1.02   -1937.55             28
147   1,604.00   1610.58    -6.58   -3548.13             31
148   1,604.00   1615.66   -11.66   -5163.79             30
149   1,604.00   1621.53    -17.53    -6785.32              31
150   1,604.00   1626.29    -22.29    -8411.61              30
151   1,604.00   1632.56    -28.56   -10044.17              31
152   1,604.00   1638.10    -34.10   -11682.27              31
153   1,604.00   1642.38    -38.38   -13324.65              30
154   1,604.00   1649.24    -45.24   -14973.89    -306.69   31
155   1,604.00   1653.20    -49.20   -16627.08     -46.00   30
156   1,604.00   1660.45    -56.45   -18287.53      -3.83   31
157   1,604.00   1666.08    -62.08   -19953.61              31
158   1,604.00   1667.37    -63.37   -21620.98              29
159   1,604.00   1677.40    -73.40   -23298.39              31
160   1,604.00   1680.55    -76.55   -24978.93              30
161   1,604.00   1688.80    -84.80   -26667.73              31
162   1,604.00   1691.61    -87.61   -28359.35              30
163   1,604.00   1700.28    -96.28   -30059.63              31
164   1,604.00   1706.05   -102.05   -31765.68              31
165   1,604.00   1708.36   -104.36   -33474.04              30
166   1,604.00   1717.64   -113.64   -35191.68   -1105.08   31
167   1,604.00   1719.62   -115.62   -36911.30    -165.76   30
168   1,604.00   1729.31   -125.31   -38640.61     -13.81   31
169   1,604.00   1735.18   -131.18   -40375.80              31
170   1,604.00   1727.81   -123.81   -42103.60              28
171   1,604.00   1746.94   -142.94   -43850.54              31
172   1,604.00   1748.07   -144.07   -45598.61              30
173   1,604.00   1758.80   -154.80   -47357.41              31
174   1,604.00   1759.59   -155.59   -49117.00              30
175   1,604.00   1770.75   -166.75   -50887.75              31
176   1,604.00   1776.76   -172.76   -52664.51              31
177   1,604.00   1777.03   -173.03   -54441.54              30
178   1,604.00   1788.83   -184.83   -56230.36   -1931.46   31
179   1,604.00   1788.74   -184.74   -58019.10    -289.72   30
180   1,604.00   1800.97   -196.97   -59820.07     -24.14   31
181   1,604.00   1807.09   -203.09   -61627.16              31
182   1,604.00   1792.97   -188.97   -63420.13              28
183   1,604.00   1819.31   -215.31   -65239.44              31
184   1,604.00   1818.34   -214.34   -67057.78              30
185   1,604.00   1831.66   -227.66   -68889.44              31
186   1,604.00   1830.33   -226.33   -70719.77              30
187   1,604.00   1844.09   -240.09   -72563.86              31
188   1,604.00   1850.35   -246.35   -74414.21              31
189   1,604.00   1848.48   -244.48   -76262.69              30
190   1,604.00   1862.91   -258.91   -78125.59   -2793.74   31
191   1,604.00   1860.68   -256.68   -79986.27    -419.06   30
192   1,604.00   1875.55   -271.55   -81861.82     -34.92   31
193   1,604.00   1881.92   -277.92   -83743.73              31
194   1,604.00   1860.79   -256.79   -85604.53              28
195   1,604.00   1894.62   -290.62   -87499.15              31
196   1,604.00   1891.47   -287.47   -89390.62              30
197   1,604.00   1907.48   -303.48   -91298.09              31
198   1,604.00   1903.95   -299.95   -93202.05              30
199   1,604.00   1920.41   -316.41   -95122.46              31
200   1,604.00   1926.93   -322.93   -97049.40              31
201   1,604.00   1922.85   -318.85    -98972.24              30
202   1,604.00   1940.00   -336.00   -100912.25   -3691.13   31
203   1,604.00   1935.54   -331.54   -102847.79    -553.67   30
204   1,604.00   1953.16   -349.16   -104800.95     -46.14   31
205   1,604.00   1959.79   -355.79   -106760.74              31
206   1,604.00   1943.06   -339.06   -108703.80              29
207   1,604.00   1973.04   -369.04   -110676.85              31
208   1,604.00   1967.62   -363.62   -112644.47              30
209   1,604.00   1986.42   -382.42   -114630.89              31
210   1,604.00   1980.61   -376.61   -116611.50              30
211   1,604.00   1999.89   -395.89   -118611.39              31
212   1,604.00   2006.68   -402.68   -120618.06              31
213   1,604.00   2000.28   -396.28   -122618.34              30
214   1,604.00   2020.28   -416.28   -124638.63   -4637.14   31
215   1,604.00   2013.49   -409.49   -126652.12    -695.57   30
216   1,604.00   2033.98   -429.98   -128686.09     -57.96   31
217   1,604.00   2040.88   -436.88   -130726.97              31
218   1,604.00   2004.86   -400.86   -132731.83              28
219   1,604.00   2054.62   -450.62   -134786.45              31
220   1,604.00   2046.83   -442.83   -136833.28              30
221   1,604.00   2068.54   -464.54   -138901.82              31
222   1,604.00   2060.35   -456.35   -140962.17              30
223   1,604.00   2082.56   -478.56   -143044.73              31
224   1,604.00   2089.63   -485.63   -145134.36              31
225   1,604.00   2080.83   -476.83   -147215.18              30
226   1,604.00   2103.79   -499.79   -149318.97   -5597.49   31
227   1,604.00   2094.58   -490.58   -151413.54    -839.62   30
228   1,604.00   2118.04   -514.04   -153531.58     -69.97   31
229   1,604.00   2125.23   -521.23   -155656.81              31
230   1,604.00   2081.30   -477.30   -157738.12              28
231   1,604.00   2139.51   -535.51   -159877.63              31
232   1,604.00   2129.27   -525.27   -162006.89              30
233   1,604.00   2154.00   -550.00   -164160.90              31
234   1,604.00   2143.34   -539.34   -166304.23              30
235   1,604.00   2168.59   -564.59   -168472.83              31
236   1,604.00   2175.95   -571.95   -170648.78              31
237   1,604.00   2164.65   -560.65   -172813.43              30
238   1,604.00   2190.69   -586.69   -175004.12   -6609.03   31
239   1,604.00   2178.96   -574.96   -177183.09    -991.35   30
240   1,604.00   2205.53   -601.53   -179388.61     -82.61   31
241   1,604.00   2213.01   -609.01   -181601.62              31
242   1,604.00   2160.86   -556.86   -183762.49              28
243   1,604.00   2227.86   -623.86   -185990.35              31
244   1,604.00   2215.06   -611.06   -188205.40              30
245   1,604.00   2242.95   -638.95   -190448.35              31
246   1,604.00   2229.70   -625.70   -192678.05              30
247   1,604.00   2258.13   -654.13   -194936.18              31
248   1,604.00   2265.80   -661.80   -197201.98              31
249   1,604.00   2251.89   -647.89   -199453.87              30
250   1,604.00   2281.13   -677.13   -201735.00   -7661.75   31
251   1,604.00   2266.78   -662.78   -204001.79   -1149.26   30
252   1,604.00   2296.57   -692.57   -206298.36     -95.77   31
253   1,604.00   2304.37    -700.37   -208602.73             31
254   1,604.00   2266.50    -662.50   -210869.23             29
255   1,604.00   2319.89    -715.89   -213189.12             31
256   1,604.00   2304.42    -700.42   -215493.54             30
257   1,604.00   2335.59    -731.59   -217829.12             31
258   1,604.00   2319.66    -715.66   -220148.78             30
259   1,604.00   2351.39    -747.39   -222500.17             31
260   1,604.00   2359.37    -755.37   -224859.55             31
261   1,604.00   2342.76    -738.76   -227202.31             30
262   1,604.00   2375.34    -771.34   -229577.64 -8780.95    31
263   1,604.00   2358.26    -754.26   -231935.90 -1317.14    30
264   1,604.00   2391.41    -787.41   -234327.31   -109.76   31
265   1,604.00   2399.53    -795.53   -236726.83             31
266   1,604.00   2329.90    -725.90   -239056.73             28
267   1,604.00   2415.58    -811.58   -241472.31             31
268   1,604.00   2397.34    -793.34   -243869.65             30
269   1,604.00   2431.92    -827.92   -246301.57             31
270   1,604.00   2413.20    -809.20   -248714.78             30
271   1,604.00   2448.37    -844.37   -251163.15             31
272   1,604.00   2456.68    -852.68   -253619.83             31
273   1,604.00   2437.25    -833.25   -256057.08             30
274   1,604.00   2473.30    -869.30   -258530.38 -9898.47    31
275   1,604.00   2453.38    -849.38   -260983.76 -1484.77    30
276   1,604.00   2490.02    -886.02   -263473.78   -123.73   31
277   1,604.00   2498.48    -894.48   -265972.26             31
278   1,604.00   2419.58    -815.58   -268391.83             28
279   1,604.00   2515.17    -911.17   -270907.00             31
280   1,604.00   2494.04    -890.04   -273401.05             30
281   1,604.00   2532.18    -928.18   -275933.23             31
282   1,604.00   2510.56    -906.56   -278443.78             30
283   1,604.00   2549.30    -945.30   -280993.08             31
284   1,604.00   2557.95    -953.95   -283551.04             31
285   1,604.00   2535.58    -931.58   -286086.62             30
286   1,604.00   2575.25    -971.25   -288661.87 -11085.11   31
287   1,604.00   2552.38    -948.38   -291214.24 -1662.77    30
288   1,604.00   2592.65    -988.65   -293806.90   -138.56   31
289   1,604.00   2601.46    -997.46   -296408.35             31
290   1,604.00   2512.90    -908.90   -298921.25             28
291   1,604.00   2618.82   -1014.82   -301540.07             31
292   1,604.00   2594.69    -990.69   -304134.76             30
293   1,604.00   2636.52   -1032.52   -306771.28             31
294   1,604.00   2611.87   -1007.87   -309383.15             30
295   1,604.00   2654.34   -1050.34   -312037.49             31
296   1,604.00   2663.35   -1059.35   -314700.83             31
297   1,604.00   2637.92   -1033.92   -317338.76             30
298   1,604.00   2681.34   -1077.34   -320020.10 -12320.07   31
299   1,604.00   2655.40   -1051.40   -322675.50 -1848.01    30
300   1,604.00   2699.46   -1095.46   -325374.96   -154.00   31
301   1,604.00   2708.63   -1104.63   -328083.59             31
302   1,604.00   2645.96   -1041.96   -330729.55             29
303   1,604.00   2726.81   -1122.81   -333456.36             31
304   1,604.00   2699.54   -1095.54   -336155.90             30
305            1,604.00   2745.23   -1141.23   -338901.13               31
306            1,604.00   2717.43   -1113.43   -341618.56               30
307            1,604.00   2763.77   -1159.77   -344382.34               31
308            1,604.00   2773.16   -1169.16   -347155.49               31
309            1,604.00   2744.55   -1140.55   -349900.04               30
310            1,604.00   2791.89   -1187.89   -352691.93   -13642.46   31
311            1,604.00   2762.74   -1158.74   -355454.67    -2046.37   30
312            1,604.00   2810.75   -1206.75   -358265.42     -170.53   31
313            1,604.00   2820.29   -1216.29   -361085.71               31
314            1,604.00   2711.23   -1107.23   -363796.94               28
315            1,604.00   2839.07   -1235.07   -366636.01               31
316            1,604.00   2808.55   -1204.55   -369444.56               30
317            1,604.00   2858.24   -1254.24   -372302.80               31
318            1,604.00   2827.17   -1223.17   -375129.97               30
319            1,604.00   2877.54   -1273.54   -378007.51               31
320            1,604.00   2887.31   -1283.31   -380894.82               31
321            1,604.00   2855.40   -1251.40   -383750.22               30
322            1,604.00   2906.81   -1302.81   -386657.03   -14944.38   31
323            1,604.00   2874.33   -1270.33   -389531.36    -2241.66   30
324            1,604.00   2926.43   -1322.43   -392457.79     -186.80   31
325            1,604.00   2936.37   -1332.37   -395394.16               31
326            1,604.00   2816.43   -1212.43   -398210.60               28
327            1,604.00   2955.90   -1351.90   -401166.50               31
328            1,604.00   2922.00   -1318.00   -404088.50               30
329            1,604.00   2975.85   -1371.85   -407064.35               31
330            1,604.00   2941.38   -1337.38   -410005.73               30
331            1,604.00   2995.94   -1391.94   -413001.67               31
332            1,604.00   3006.11   -1402.11   -416007.79               31
333            1,604.00   2970.76   -1366.76   -418978.55               30
334            1,604.00   3026.40   -1422.40   -422004.95   -16336.45   31
335            1,604.00   2990.46   -1386.46   -424995.42    -2450.47   30
336            1,604.00   3046.83   -1442.83   -428042.25     -204.21   31
337   JAN 27   1,604.00   3057.18   -1453.18   -431099.42               31
338   FEB 27   1,604.00   2925.92   -1321.92   -434025.34               28
339   MAR 27   1,604.00   3077.49   -1473.49   -437102.83               31
340   APR 27   1,604.00   3040.07   -1436.07   -440142.90               30
341   MAY 27   1,604.00   3098.26   -1494.26   -443241.15               31
342   JUN 27   1,604.00   3060.23   -1456.23   -446301.39               30
343   JUL 27   1,604.00   3119.16   -1515.16   -449420.55               31
344   AUG 27   1,604.00   3129.75   -1525.75   -452550.31               31
345   SEP 27   1,604.00   3090.82   -1486.82   -455641.12               30
346   OCT 27   1,604.00   3150.87   -1546.87   -458792.00   -17785.21   31
347   NOV 27   1,604.00   3111.32   -1507.32   -461903.32    -2667.78   30
348   DEC 27   1,604.00   3172.13   -1568.13   -465075.45     -222.32   31
349   JAN 28   1,604.00   3182.90   -1578.90   -468258.35               31
350   FEB 28   1,604.00   3091.14   -1487.14   -471349.50               29
351   MAR 28   1,604.00   3204.20   -1600.20   -474553.70               31
352   APR 28   1,604.00   3163.11   -1559.11   -477716.81               30
353   MAY 28   1,604.00   3225.82   -1621.82   -480942.63               31
354   JUN 28   1,604.00   3184.10   -1580.10   -484126.72               30
355   JUL 28   1,604.00   3247.58   -1643.58   -487374.30               31
356   AUG 28   1,604.00   3258.60   -1654.60   -490632.91               31
    357 SEP 28      1,604.00   3215.94   -1611.94 -493848.84             30
    358 OCT 28      1,604.00   3280.58   -1676.58 -497129.43 -19345.97   31
    359 NOV 28      1,604.00   3237.28   -1633.28 -500366.71 -2901.90    30
    360 DEC 28   -502065.42 -500366.71   -1698.71       0.00   -241.82   31

TOTALS            73770.58 184000.00 ########
                                  AMORTIZATION SCHEDULE
       30 YEAR INTEREST ONLY MORTGAGE
       (WITH QUARTERLY INCREASES)
       VARIABLE: 4.000%                            P&I:               1,604.00

       DAVID AND MOLLY                          INTEREST         MORTGAGE     DAYS
                                                   4.000%        INTEREST     SINCE
        PMT #     DATE    PAYMENT     PRINCIPAL COMP DLY BALANCE TAX DEDUCT LAST PMT
                                                            184000.00
 4%          1   JAN 99    1,604.00      979.33    624.67   183020.67             31
             2   FEB 99    1,604.00     1042.79    561.21   181977.88             28
             3   MAR 99    1,604.00      986.20    617.80   180991.68             31
4.5%         4   APR 99    1,604.00      935.04    668.96   180056.65             30
             5   MAY 99    1,604.00      916.31    687.69   179140.34             31
             6   JUN 99    1,604.00      941.88    662.12   178198.46             30
 5%          7   JUL 99    1,604.00      847.78    756.22   177350.67             31
             8   AUG 99    1,604.00      851.38    752.62   176499.29             31
             9   SEP 99    1,604.00      879.16    724.84   175620.13             30
5.5%        10   OCT 99    1,604.00      784.20    819.80   174835.94 8478.09     31
            11   NOV 99    1,604.00      814.19    789.81   174021.75 1271.71     30
            12   DEC 99    1,604.00      791.66    812.34   173230.09   105.98    31
 6%         13   JAN 00    1,604.00      721.84    882.16   172508.25             31
            14   FEB 00    1,604.00      782.19    821.81   171726.05             29
            15   MAR 00    1,604.00      729.50    874.50   170996.55             31
6.5%        16   APR 00    1,604.00      691.08    912.92   170305.47             30
            17   MAY 00    1,604.00      664.46    939.54   169641.00             31
            18   JUN 00    1,604.00      698.32    905.68   168942.68             30
 7%         19   JUL 00    1,604.00      600.29   1003.71   168342.40             31
            20   AUG 00    1,604.00      603.85   1000.15   167738.54             31
            21   SEP 00    1,604.00      639.59    964.41   167098.95             30
7.5%        22   OCT 00    1,604.00      540.33   1063.67   166558.62 11451.11    31
            23   NOV 00    1,604.00      577.97   1026.03   165980.65 1717.67     30
            24   DEC 00    1,604.00      547.45   1056.55   165433.20   143.14    31
            25   JAN 01    1,604.00      550.93   1053.07   164882.26             31
            26   FEB 01    1,604.00     1098.41    505.59   163783.86             28
            27   MAR 01    1,604.00     1047.96    556.04   162735.89             31
            28   APR 01    1,604.00     1069.34    534.66   161666.55             30
            29   MAY 01    1,604.00     1055.15    548.85   160611.40             31
            30   JUN 01    1,604.00     1076.32    527.68   159535.07             30
            31   JUL 01    1,604.00     1062.39    541.61   158472.68             31
            32   AUG 01    1,604.00     1066.00    538.00   157406.69             31
            33   SEP 01    1,604.00     1086.85    517.15   156319.84             30
            34   OCT 01    1,604.00     1073.30    530.70   155246.53 6886.72     31
            35   NOV 01    1,604.00     1093.95    510.05   154152.58 1033.01     30
            36   DEC 01    1,604.00     1080.66    523.34   153071.92    86.08    31
            37             1,604.00     1084.33    519.67   151987.59             31
            38             1,604.00     1137.95    466.05   150849.64             28
            39             1,604.00     1091.88    512.12   149757.77             31
            40             1,604.00     1111.98    492.02   148645.78             30
            41             1,604.00     1099.36    504.64   147546.43             31
            42             1,604.00     1119.25    484.75   146427.18             30
            43             1,604.00     1106.89    497.11   145320.29             31
            44             1,604.00     1110.65    493.35   144209.64             31
45   1,604.00   1130.21   473.79   143079.43             30
46   1,604.00   1118.25   485.75   141961.18   5873.75   31
47   1,604.00   1137.60   466.40   140823.58    881.06   30
48   1,604.00   1125.91   478.09   139697.67     73.42   31
49   1,604.00   1129.74   474.26   138567.93             31
50   1,604.00   1179.10   424.90   137388.84             28
51   1,604.00   1137.57   466.43   136251.26             31
52   1,604.00   1156.36   447.64   135094.90             30
53   1,604.00   1145.36   458.64   133949.54             31
54   1,604.00   1163.92   440.08   132785.62             30
55   1,604.00   1153.20   450.80   131632.42             31
56   1,604.00   1157.12   446.88   130475.31             31
57   1,604.00   1175.33   428.67   129299.97             30
58   1,604.00   1165.04   438.96   128134.94   5329.24   31
59   1,604.00   1183.02   420.98   126951.91    799.39   30
60   1,604.00   1173.01   430.99   125778.91     66.62   31
61   1,604.00   1176.99   427.01   124601.92             31
62   1,604.00   1208.28   395.72   123393.64             29
63   1,604.00   1185.09   418.91   122208.56             31
64   1,604.00   1202.49   401.51   121006.06             30
65   1,604.00   1193.19   410.81   119812.87             31
66   1,604.00   1210.36   393.64   118602.51             30
67   1,604.00   1201.35   402.65   117401.15             31
68   1,604.00   1205.43   398.57   116195.72             31
69   1,604.00   1222.25   381.75   114973.47             30
70   1,604.00   1213.67   390.33   113759.80   4776.67   31
71   1,604.00   1230.25   373.75   112529.55    716.50   30
72   1,604.00   1221.97   382.03   111307.58     59.71   31
73   1,604.00   1226.12   377.88   110081.46             31
74   1,604.00   1266.45   337.55   108815.02             28
75   1,604.00   1234.58   369.42   107580.44             31
76   1,604.00   1250.55   353.45   106329.88             30
77   1,604.00   1243.02   360.98   105086.87             31
78   1,604.00   1258.75   345.25   103828.12             30
79   1,604.00   1251.51   352.49   102576.61             31
80   1,604.00   1255.76   348.24   101320.85             31
81   1,604.00   1271.12   332.88   100049.73             30
82   1,604.00   1264.34   339.66    98785.40   4173.39   31
83   1,604.00   1279.45   324.55    97505.95    626.01   30
84   1,604.00   1272.97   331.03    96232.97     52.17   31
85   1,604.00   1277.30   326.70    94955.68             31
86   1,604.00   1312.83   291.17    93642.85             28
87   1,604.00   1286.09   317.91    92356.76             31
88   1,604.00   1300.57   303.43    91056.19             30
89   1,604.00   1294.87   309.13    89761.32             31
90   1,604.00   1309.10   294.90    88452.23             30
91   1,604.00   1303.71   300.29    87148.52             31
92   1,604.00   1308.14   295.86    85840.38             31
93   1,604.00   1321.98   282.02    84518.40             30
94   1,604.00   1317.07   286.93    83201.34   3559.66   31
95   1,604.00   1330.65   273.35    81870.69    533.95   30
96   1,604.00   1326.05   277.95    80544.63     44.50   31
 97   1,604.00   1330.56   273.44   79214.08             31
 98   1,604.00   1361.10   242.90   77852.98             28
 99   1,604.00   1339.69   264.31   76513.28             31
100   1,604.00   1352.62   251.38   75160.66             30
101   1,604.00   1348.83   255.17   73811.83             31
102   1,604.00   1361.50   242.50   72450.33             30
103   1,604.00   1358.04   245.96   71092.29             31
104   1,604.00   1362.65   241.35   69729.65             31
105   1,604.00   1374.91   229.09   68354.74             30
106   1,604.00   1371.94   232.06   66982.80   2920.94   31
107   1,604.00   1383.93   220.07   65598.87    438.14   30
108   1,604.00   1381.30   222.70   64217.57     36.51   31
109   1,604.00   1385.99   218.01   62831.58             31
110   1,604.00   1404.45   199.55   61427.13             29
111   1,604.00   1395.46   208.54   60031.67             31
112   1,604.00   1406.77   197.23   58624.90             30
113   1,604.00   1404.97   199.03   57219.93             31
114   1,604.00   1416.01   187.99   55803.92             30
115   1,604.00   1414.55   189.45   54389.37             31
116   1,604.00   1419.35   184.65   52970.02             31
117   1,604.00   1429.97   174.03   51540.05             30
118   1,604.00   1429.02   174.98   50111.02   2263.33   31
119   1,604.00   1439.36   164.64   48671.66    339.50   30
120   1,604.00   1438.76   165.24   47232.90     28.29   31
121   1,604.00   1443.65   160.35   45789.25             31
122   1,604.00   1463.59   140.41   44325.66             28
123   1,604.00   1453.52   150.48   42872.14             31
124   1,604.00   1463.15   140.85   41408.99             30
125   1,604.00   1463.42   140.58   39945.57             31
126   1,604.00   1472.76   131.24   38472.81             30
127   1,604.00   1473.39   130.61   36999.42             31
128   1,604.00   1478.39   125.61   35521.04             31
129   1,604.00   1487.30   116.70   34033.74             30
130   1,604.00   1488.46   115.54   32545.28   1564.71   31
131   1,604.00   1497.08   106.92   31048.20    234.71   30
132   1,604.00   1498.59   105.41   29549.61     19.56   31
133   1,604.00   1503.68   100.32   28045.93             31
134   1,604.00   1518.00    86.00   26527.93             28
135   1,604.00   1513.94    90.06   25013.99             31
136   1,604.00   1521.82    82.18   23492.17             30
137   1,604.00   1524.25    79.75   21967.93             31
138   1,604.00   1531.83    72.17   20436.10             30
139   1,604.00   1534.62    69.38   18901.48             31
140   1,604.00   1539.83    64.17   17361.65             31
141   1,604.00   1546.96    57.04   15814.69             30
142   1,604.00   1550.31    53.69   14264.38    844.77   31
143   1,604.00   1557.14    46.86   12707.24    126.72   30
144   1,604.00   1560.86    43.14   11146.38     10.56   31
145   1,604.00   1566.16    37.84    9580.22             31
146   1,604.00   1574.62    29.38    8005.60             28
147   1,604.00   1576.82    27.18    6428.78             31
148   1,604.00   1582.88    21.12    4845.90             30
149   1,604.00   1587.55     16.45     3258.35              31
150   1,604.00   1593.29     10.71     1665.06              30
151   1,604.00   1598.35      5.65       66.71              31
152   1,604.00   1603.77      0.23    -1537.06              31
153   1,604.00   1609.05     -5.05    -3146.11              30
154   1,604.00   1614.68    -10.68    -4760.79     95.52    31
155   1,604.00   1619.64    -15.64    -6380.43     14.33    30
156   1,604.00   1625.66    -21.66    -8006.10      1.19    31
157   1,604.00   1631.18    -27.18    -9637.28              31
158   1,604.00   1634.61    -30.61   -11271.88              29
159   1,604.00   1642.27    -38.27   -12914.15              31
160   1,604.00   1646.43    -42.43   -14560.58              30
161   1,604.00   1653.43    -49.43   -16214.01              31
162   1,604.00   1657.27    -53.27   -17871.28              30
163   1,604.00   1664.67    -60.67   -19535.95              31
164   1,604.00   1670.32    -66.32   -21206.28              31
165   1,604.00   1673.67    -69.67   -22879.95              30
166   1,604.00   1681.68    -77.68   -24561.62    -685.33   31
167   1,604.00   1684.70    -80.70   -26246.32    -102.80   30
168   1,604.00   1693.10    -89.10   -27939.42      -8.57   31
169   1,604.00   1698.85    -94.85   -29638.28              31
170   1,604.00   1694.88    -90.88   -31333.16              28
171   1,604.00   1710.37   -106.37   -33043.53              31
172   1,604.00   1712.56   -108.56   -34756.09              30
173   1,604.00   1721.99   -117.99   -36478.09              31
174   1,604.00   1723.85   -119.85   -38201.94              30
175   1,604.00   1733.69   -129.69   -39935.63              31
176   1,604.00   1739.58   -135.58   -41675.21              31
177   1,604.00   1740.92   -136.92   -43416.13              30
178   1,604.00   1751.39   -147.39   -45167.52   -1495.78   31
179   1,604.00   1752.39   -148.39   -46919.92    -224.37   30
180   1,604.00   1763.29   -159.29   -48683.21     -18.70   31
181   1,604.00   1769.28   -165.28   -50452.48              31
182   1,604.00   1758.71   -154.71   -52211.19              28
183   1,604.00   1781.25   -177.25   -53992.44              31
184   1,604.00   1781.39   -177.39   -55773.83              30
185   1,604.00   1793.35   -189.35   -57567.18              31
186   1,604.00   1793.13   -189.13   -59360.31              30
187   1,604.00   1805.52   -201.52   -61165.84              31
188   1,604.00   1811.65   -207.65   -62977.49              31
189   1,604.00   1810.91   -206.91   -64788.40              30
190   1,604.00   1823.95   -219.95   -66612.35   -2340.33   31
191   1,604.00   1822.85   -218.85   -68435.20    -351.05   30
192   1,604.00   1836.33   -232.33   -70271.53     -29.25   31
193   1,604.00   1842.57   -238.57   -72114.10              31
194   1,604.00   1825.13   -221.13   -73939.23              28
195   1,604.00   1855.02   -251.02   -75794.25              31
196   1,604.00   1853.02   -249.02   -77647.27              30
197   1,604.00   1867.61   -263.61   -79514.87              31
198   1,604.00   1865.24   -261.24   -81380.11              30
199   1,604.00   1880.28   -276.28   -83260.39              31
200   1,604.00   1886.66   -282.66   -85147.06              31
201   1,604.00   1883.74   -279.74    -87030.80              30
202   1,604.00   1899.46   -295.46    -88930.27   -3219.25   31
203   1,604.00   1896.17   -292.17    -90826.44    -482.89   30
204   1,604.00   1912.35   -308.35    -92738.79     -40.24   31
205   1,604.00   1918.84   -314.84    -94657.63              31
206   1,604.00   1904.62   -300.62    -96562.25              29
207   1,604.00   1931.82   -327.82    -98494.08              31
208   1,604.00   1927.59   -323.59   -100421.67              30
209   1,604.00   1944.93   -340.93   -102366.60              31
210   1,604.00   1940.32   -336.32   -104306.91              30
211   1,604.00   1958.12   -354.12   -106265.03              31
212   1,604.00   1964.76   -360.76   -108229.79              31
213   1,604.00   1959.58   -355.58   -110189.37              30
214   1,604.00   1978.09   -374.09   -112167.46   -4144.68   31
215   1,604.00   1972.52   -368.52   -114139.98    -621.70   30
216   1,604.00   1991.50   -387.50   -116131.47     -51.81   31
217   1,604.00   1998.26   -394.26   -118129.73              31
218   1,604.00   1966.23   -362.23   -120095.96              28
219   1,604.00   2011.72   -407.72   -122107.68              31
220   1,604.00   2005.18   -401.18   -124112.86              30
221   1,604.00   2025.36   -421.36   -126138.21              31
222   1,604.00   2018.42   -414.42   -128156.63              30
223   1,604.00   2039.08   -435.08   -130195.71              31
224   1,604.00   2046.01   -442.01   -132241.72              31
225   1,604.00   2038.47   -434.47   -134280.19              30
226   1,604.00   2059.87   -455.87   -136340.06   -5086.35   31
227   1,604.00   2051.93   -447.93   -138392.00    -762.95   30
228   1,604.00   2073.83   -469.83   -140465.83     -63.58   31
229   1,604.00   2080.87   -476.87   -142546.70              31
230   1,604.00   2041.10   -437.10   -144587.80              28
231   1,604.00   2094.87   -490.87   -146682.67              31
232   1,604.00   2085.91   -481.91   -148768.58              30
233   1,604.00   2109.06   -505.06   -150877.64              31
234   1,604.00   2099.70   -495.70   -152977.34              30
235   1,604.00   2123.35   -519.35   -155100.69              31
236   1,604.00   2130.56   -526.56   -157231.25              31
237   1,604.00   2120.57   -516.57   -159351.82              30
238   1,604.00   2144.99   -540.99   -161496.81   -6077.08   31
239   1,604.00   2134.58   -530.58   -163631.39    -911.56   30
240   1,604.00   2159.52   -555.52   -165790.91     -75.96   31
241   1,604.00   2166.85   -562.85   -167957.76              31
242   1,604.00   2119.02   -515.02   -170076.78              28
243   1,604.00   2181.40   -577.40   -172258.18              31
244   1,604.00   2169.94   -565.94   -174428.12              30
245   1,604.00   2196.17   -592.17   -176624.29              31
246   1,604.00   2184.29   -580.29   -178808.58              30
247   1,604.00   2211.04   -607.04   -181019.62              31
248   1,604.00   2218.55   -614.55   -183238.17              31
249   1,604.00   2206.01   -602.01   -185444.19              30
250   1,604.00   2233.57   -629.57   -187677.76   -7108.14   31
251   1,604.00   2220.60   -616.60   -189898.36   -1066.22   30
252   1,604.00   2248.69   -644.69   -192147.05     -88.85   31
253   1,604.00   2256.33    -652.33   -194403.38             31
254   1,604.00   2221.41    -617.41   -196624.79             29
255   1,604.00   2271.53    -667.53   -198896.31             31
256   1,604.00   2257.46    -653.46   -201153.77             30
257   1,604.00   2286.90    -682.90   -203440.68             31
258   1,604.00   2272.39    -668.39   -205713.06             30
259   1,604.00   2302.38    -698.38   -208015.45             31
260   1,604.00   2310.20    -706.20   -210325.65             31
261   1,604.00   2295.01    -691.01   -212620.65             30
262   1,604.00   2325.83    -721.83   -214946.49 -8203.20    31
263   1,604.00   2310.19    -706.19   -217256.68 -1230.48    30
264   1,604.00   2341.57    -737.57   -219598.25   -102.54   31
265   1,604.00   2349.52    -745.52   -221947.77             31
266   1,604.00   2284.58    -680.58   -224232.35             28
267   1,604.00   2365.25    -761.25   -226597.60             31
268   1,604.00   2348.47    -744.47   -228946.07             30
269   1,604.00   2381.26    -777.26   -231327.33             31
270   1,604.00   2364.01    -760.01   -233691.34             30
271   1,604.00   2397.37    -793.37   -236088.70             31
272   1,604.00   2405.51    -801.51   -238494.21             31
273   1,604.00   2387.55    -783.55   -240881.76             30
274   1,604.00   2421.78    -817.78   -243303.54 -9298.81    31
275   1,604.00   2403.35    -799.35   -245706.90 -1394.82    30
276   1,604.00   2438.16    -834.16   -248145.06   -116.24   31
277   1,604.00   2446.44    -842.44   -250591.49             31
278   1,604.00   2372.41    -768.41   -252963.90             28
279   1,604.00   2462.80    -858.80   -255426.70             31
280   1,604.00   2443.18    -839.18   -257869.88             30
281   1,604.00   2479.45    -875.45   -260349.34             31
282   1,604.00   2459.36    -855.36   -262808.69             30
283   1,604.00   2496.22    -892.22   -265304.91             31
284   1,604.00   2504.69    -900.69   -267809.60             31
285   1,604.00   2483.87    -879.87   -270293.47             30
286   1,604.00   2521.63    -917.63   -272815.10 -10461.03   31
287   1,604.00   2500.31    -896.31   -275315.41 -1569.16    30
288   1,604.00   2538.68    -934.68   -277854.09   -130.76   31
289   1,604.00   2547.30    -943.30   -280401.39             31
290   1,604.00   2463.82    -859.82   -282865.21             28
291   1,604.00   2564.31    -960.31   -285429.52             31
292   1,604.00   2541.76    -937.76   -287971.27             30
293   1,604.00   2581.64    -977.64   -290552.92             31
294   1,604.00   2558.59    -954.59   -293111.51             30
295   1,604.00   2599.09    -995.09   -295710.60             31
296   1,604.00   2607.92   -1003.92   -298318.52             31
297   1,604.00   2584.10    -980.10   -300902.62             30
298   1,604.00   2625.54   -1021.54   -303528.16 -11670.58   31
299   1,604.00   2601.22    -997.22   -306129.38 -1750.59    30
300   1,604.00   2643.29   -1039.29   -308772.67   -145.88   31
301   1,604.00   2652.26   -1048.26   -311424.94             31
302   1,604.00   2593.06    -989.06   -314017.99             29
303   1,604.00   2670.07   -1066.07   -316688.06             31
304   1,604.00   2644.45   -1040.45   -319332.52             30
305            1,604.00   2688.11   -1084.11   -322020.63               31
306            1,604.00   2661.97   -1057.97   -324682.60               30
307            1,604.00   2706.28   -1102.28   -327388.88               31
308            1,604.00   2715.46   -1111.46   -330104.34               31
309            1,604.00   2688.53   -1084.53   -332792.87               30
310            1,604.00   2733.81   -1129.81   -335526.68   -12964.64   31
311            1,604.00   2706.35   -1102.35   -338233.03    -1944.70   30
312            1,604.00   2752.28   -1148.28   -340985.31     -162.06   31
313            1,604.00   2761.62   -1157.62   -343746.93               31
314            1,604.00   2658.06   -1054.06   -346405.00               28
315            1,604.00   2780.02   -1176.02   -349185.02               31
316            1,604.00   2751.22   -1147.22   -351936.24               30
317            1,604.00   2798.80   -1194.80   -354735.04               31
318            1,604.00   2769.45   -1165.45   -357504.49               30
319            1,604.00   2817.70   -1213.70   -360322.20               31
320            1,604.00   2827.27   -1223.27   -363149.47               31
321            1,604.00   2797.10   -1193.10   -365946.57               30
322            1,604.00   2846.36   -1242.36   -368792.93   -14240.85   31
323            1,604.00   2815.64   -1211.64   -371608.57    -2136.13   30
324            1,604.00   2865.59   -1261.59   -374474.16     -178.01   31
325            1,604.00   2875.32   -1271.32   -377349.47               31
326            1,604.00   2761.10   -1157.10   -380110.58               28
327            1,604.00   2894.45   -1290.45   -383005.03               31
328            1,604.00   2862.33   -1258.33   -385867.36               30
329            1,604.00   2913.99   -1309.99   -388781.35               31
330            1,604.00   2881.31   -1277.31   -391662.66               30
331            1,604.00   2933.67   -1329.67   -394596.33               31
332            1,604.00   2943.63   -1339.63   -397539.96               31
333            1,604.00   2910.09   -1306.09   -400450.05               30
334            1,604.00   2963.50   -1359.50   -403413.55   -15604.28   31
335            1,604.00   2929.38   -1325.38   -406342.93    -2340.64   30
336            1,604.00   2983.51   -1379.51   -409326.44     -195.05   31
337   JAN 27   1,604.00   2993.64   -1389.64   -412320.08               31
338   FEB 27   1,604.00   2868.34   -1264.34   -415188.41               28
339   MAR 27   1,604.00   3013.54   -1409.54   -418201.95               31
340   APR 27   1,604.00   2977.97   -1373.97   -421179.92               30
341   MAY 27   1,604.00   3033.88   -1429.88   -424213.80               31
342   JUN 27   1,604.00   2997.72   -1393.72   -427211.52               30
343   JUL 27   1,604.00   3054.36   -1450.36   -430265.88               31
344   AUG 27   1,604.00   3064.72   -1460.72   -433330.60               31
345   SEP 27   1,604.00   3027.67   -1423.67   -436358.27               30
346   OCT 27   1,604.00   3085.41   -1481.41   -439443.68   -17023.23   31
347   NOV 27   1,604.00   3047.76   -1443.76   -442491.44    -2553.48   30
348   DEC 27   1,604.00   3106.23   -1502.23   -445597.67     -212.79   31
349   JAN 28   1,604.00   3116.78   -1512.78   -448714.44               31
350   FEB 28   1,604.00   3029.08   -1425.08   -451743.52               29
351   MAR 28   1,604.00   3137.64   -1533.64   -454881.16               31
352   APR 28   1,604.00   3098.48   -1494.48   -457979.63               30
353   MAY 28   1,604.00   3158.81   -1554.81   -461138.45               31
354   JUN 28   1,604.00   3119.03   -1515.03   -464257.48               30
355   JUL 28   1,604.00   3180.12   -1576.12   -467437.60               31
356   AUG 28   1,604.00   3190.92   -1586.92   -470628.52               31
    357 SEP 28      1,604.00   3150.21   -1546.21 -473778.74             30
    358 OCT 28      1,604.00   3212.45   -1608.45 -476991.18 -18550.75   31
    359 NOV 28      1,604.00   3171.12   -1567.12 -480162.30 -2782.61    30
    360 DEC 28   -481792.42 -480162.30   -1630.12       0.00   -231.88   31

TOTALS            94043.58 184000.00 -89956.42

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:10
posted:7/22/2011
language:English
pages:58