CONSOLIDATED SCHEDULE

      INTEREST SUM INTERST PRINCIPAL SUM PRINCP   PREPAY SUM PREPAY PAYMENT   SUM PAYMNTS BALANCE   
      ======== =========== ========= ========== ======== ========== ========= =========== ==========
01 01   481.56      481.56    292.86     292.86   100.00     100.00    774.42      774.42   68707.14
01 02   479.52      961.08    294.91     587.77   100.00     200.00    774.42     1548.85   68412.23
01 03   477.46     1438.54    296.96     884.73   100.00     300.00    774.42     2323.27   68115.27
01 04   475.39     1913.93    299.04    1183.77   100.00     400.00    774.42     3097.70   67816.23
01 05   473.30     2387.23    301.12    1484.89   100.00     500.00    774.42     3872.12   67515.11
01 06   471.20     2858.43    303.22    1788.12   100.00     600.00    774.42     4646.54   67211.88
01 07   469.08     3327.51    305.34    2093.46   100.00     700.00    774.42     5420.97   66906.54
01 08   466.95     3794.46    307.47    2400.93   100.00     800.00    774.42     6195.39   66599.07
01 09   464.81     4259.27    309.62    2710.55   100.00     900.00    774.42     6969.82   66289.45
01 10   462.65     4721.92    311.78    3022.33   100.00    1000.00    774.42     7744.24   65977.67
01 11   460.47     5182.38    313.95    3336.28   100.00    1100.00    774.42     8518.66   65663.72
01 12   458.28     5640.66    316.15    3652.43   100.00    1200.00    774.42     9293.09   65347.57
02 01   456.07     6096.73    318.35    3970.78   100.00    1300.00    774.42    10067.51   65029.22
02 02   453.85     6550.58    320.57    4291.35   100.00    1400.00    774.42    10841.94   64708.65
02 03   451.61     7002.20    322.81    4614.16   100.00    1500.00    774.42    11616.36   64385.84
02 04   449.36     7451.56    325.06    4939.23   100.00    1600.00    774.42    12390.78   64060.77
02 05   447.09     7898.65    327.33    5266.56   100.00    1700.00    774.42    13165.21   63733.44
02 06   444.81     8343.45    329.62    5596.18   100.00    1800.00    774.42    13939.63   63403.82
02 07   442.51     8785.96    331.92    5928.10   100.00    1900.00    774.42    14714.06   63071.90
02 08   440.19     9226.15    334.23    6262.33   100.00    2000.00    774.42    15488.48   62737.67
02 09   437.86     9664.00    336.57    6598.90   100.00    2100.00    774.42    16262.91   62401.10
02 10   435.51    10099.51    338.92    6937.82   100.00    2200.00    774.42    17037.33   62062.18
02 11   433.14    10532.65    341.28    7279.10   100.00    2300.00    774.42    17811.75   61720.90
02 12   430.76    10963.42    343.66    7622.76   100.00    2400.00    774.42    18586.18   61377.24
03 01   428.36    11391.78    346.06    7968.82   100.00    2500.00    774.42    19360.60   61031.18
03 02   425.95    11817.72    348.48    8317.30   100.00    2600.00    774.42    20135.03   60682.70
03 03   423.51    12241.24    350.91    8668.21   100.00    2700.00    774.42    20909.45   60331.79
03 04   421.07    12662.30    353.36    9021.57   100.00    2800.00    774.42    21683.87   59978.43
03 05   418.60    13080.90    355.82    9377.39   100.00    2900.00    774.42    22458.30   59622.61
03 06   416.12    13497.02    358.31    9735.70   100.00    3000.00    774.42    23232.72   59264.30
03 07   413.62    13910.64    360.81   10096.51   100.00    3100.00    774.42    24007.15   58903.49
03 08   411.10    14321.73    363.33   10459.84   100.00    3200.00    774.42    24781.57   58540.16
03 09   408.56    14730.29    365.86   10825.70   100.00    3300.00    774.42    25555.99   58174.30
03 10   406.01    15136.30    368.42   11194.12   100.00    3400.00    774.42    26330.42   57805.88
03 11   403.44    15539.74    370.99   11565.10   100.00    3500.00    774.42    27104.84   57434.90
03 12   400.85    15940.59    373.58   11938.68   100.00    3600.00    774.42    27879.27   57061.32
04 01   398.24    16338.83    376.18   12314.86   100.00    3700.00    774.42    28653.69   56685.14
04 02   395.62    16734.44    378.81   12693.67   100.00    3800.00    774.42    29428.11   56306.33
04 03   392.97    17127.41    381.45   13075.12   100.00    3900.00    774.42    30202.54   55924.88
04 04   390.31    17517.72    384.12   13459.24   100.00    4000.00    774.42    30976.96   55540.76
04 05   387.63    17905.35    386.80   13846.04   100.00    4100.00    774.42    31751.39   55153.96
04 06   384.93    18290.28    389.50   14235.53   100.00    4200.00    774.42    32525.81   54764.47
04 07   382.21    18672.49    392.21   14627.74   100.00    4300.00    774.42    33300.23   54372.26
04 08   379.47    19051.96    394.95   15022.70   100.00    4400.00    774.42    34074.66   53977.30
04 09   376.72    19428.68    397.71   15420.40   100.00    4500.00    774.42    34849.08   53579.60
04 10   373.94    19802.62    400.48   15820.89   100.00    4600.00    774.42    35623.51   53179.11
04 11   371.15    20173.77    403.28   16224.16   100.00    4700.00    774.42    36397.93   52775.84
04 12   368.33    20542.10    406.09   16630.26   100.00    4800.00    774.42    37172.35   52369.74
05 01   365.50    20907.59    558.93   17189.18   250.00    5050.00    924.42    38096.78   51810.82
05 02   361.60    21269.19    562.83   17752.01   250.00    5300.00    924.42    39021.20   51247.99
05 03   357.67    21626.86    566.76   18318.77   250.00    5550.00    924.42    39945.63   50681.23
05 04   353.71    21980.57    570.71   18889.48   250.00    5800.00    924.42    40870.05   50110.52
05 05   349.73    22330.30    574.69   19464.17   250.00    6050.00    924.42    41794.47   49535.83
05 06   345.72    22676.02    578.71   20042.88   250.00    6300.00    924.42    42718.90   48957.12
05 07   341.68    23017.70    582.74   20625.62   250.00    6550.00    924.42    43643.32   48374.38
05 08   337.61    23355.31    586.81   21212.43   250.00    6800.00    924.42    44567.75   47787.57
05 09   333.52    23688.83    590.91   21803.34   250.00    7050.00    924.42    45492.17   47196.66
05 10   329.39    24018.22    595.03   22398.37   250.00    7300.00    924.42    46416.59   46601.63
05 11   325.24    24343.46    599.18   22997.55   250.00    7550.00    924.42    47341.02   46002.45
05 12   321.06    24664.52    603.37   23600.92   250.00    7800.00    924.42    48265.44   45399.08
06 01   316.85    24981.37    607.58   24208.50   250.00    8050.00    924.42    49189.87   44791.50
06 02   312.61    25293.98    611.82   24820.31   250.00    8300.00    924.42    50114.29   44179.69
06 03   308.34    25602.32    616.09   25436.40   250.00    8550.00    924.42    51038.72   43563.60
06 04   304.04    25906.35    620.39   26056.79   250.00    8800.00    924.42    51963.14   42943.21
06 05   299.71    26206.06    624.72   26681.50   250.00    9050.00    924.42    52887.56   42318.50
06 06   295.35    26501.41    629.08   27310.58   250.00    9300.00    924.42    53811.99   41689.42
06 07   290.96    26792.37    633.47   27944.04   250.00    9550.00    924.42    54736.41   41055.96
06 08   286.54    27078.90    637.89   28581.93   250.00    9800.00    924.42    55660.84   40418.07
06 09   282.08    27360.99    642.34   29224.27   250.00   10050.00    924.42    56585.26   39775.73
06 10   277.60    27638.59    646.82   29871.09   250.00   10300.00    924.42    57509.68   39128.91
06 11   273.09    27911.68    651.34   30522.43   250.00   10550.00    924.42    58434.11   38477.57
06 12   268.54    28180.22    655.88   31178.31   250.00   10800.00    924.42    59358.53   37821.69
07 01   263.96    28444.18    660.46   31838.77   250.00   11050.00    924.42    60282.96   37161.23
07 02   259.35    28703.54    665.07   32503.84   250.00   11300.00    924.42    61207.38   36496.16
07 03   254.71    28958.25    669.71   33173.56   250.00   11550.00    924.42    62131.80   35826.44
07 04   250.04    29208.29    674.39   33847.94   250.00   11800.00    924.42    63056.23   35152.06
07 05   245.33    29453.62    679.09   34527.03   250.00   12050.00    924.42    63980.65   34472.97
07 06   240.59    29694.21    683.83   35210.86   250.00   12300.00    924.42    64905.08   33789.14
07 07   235.82    29930.03    688.60   35899.47   250.00   12550.00    924.42    65829.50   33100.53
07 08   231.01    30161.05    693.41   36592.88   250.00   12800.00    924.42    66753.92   32407.12
07 09   226.17    30387.22    698.25   37291.13   250.00   13050.00    924.42    67678.35   31708.87
07 10   221.30    30608.52    703.12   37994.25   250.00   13300.00    924.42    68602.77   31005.75
07 11   216.39    30824.92    708.03   38702.28   250.00   13550.00    924.42    69527.20   30297.72
07 12   211.45    31036.37    712.97   39415.25   250.00   13800.00    924.42    70451.62   29584.75
08 01   206.48    31242.85    717.95   40133.20   250.00   14050.00    924.42    71376.04   28866.80
08 02   201.47    31444.31    722.96   40856.16   250.00   14300.00    924.42    72300.47   28143.84
08 03   196.42    31640.73    728.00   41584.16   250.00   14550.00    924.42    73224.89   27415.84
08 04   191.34    31832.07    733.08   42317.24   250.00   14800.00    924.42    74149.32   26682.76
08 05   186.22    32018.30    738.20   43055.44   250.00   15050.00    924.42    75073.74   25944.56
08 06   181.07    32199.37    743.35   43798.80   250.00   15300.00    924.42    75998.16   25201.20
08 07   175.88    32375.25    748.54   44547.34   250.00   15550.00    924.42    76922.59   24452.66
08 08   170.66    32545.91    753.76   45301.10   250.00   15800.00    924.42    77847.01   23698.90
08 09   165.40    32711.31    759.03   46060.13   250.00   16050.00    924.42    78771.44   22939.87
08 10   160.10    32871.41    764.32   46824.45   250.00   16300.00    924.42    79695.86   22175.55
08 11   154.77    33026.18    769.66   47594.11   250.00   16550.00    924.42    80620.28   21405.89
08 12   149.40    33175.57    775.03   48369.14   250.00   16800.00    924.42    81544.71   20630.86
09 01   143.99    33319.56    780.44   49149.57   250.00   17050.00    924.42    82469.13   19850.43
09 02   138.54    33458.10    785.88   49935.46   250.00   17300.00    924.42    83393.56   19064.54
09 03   133.05    33591.15    791.37   50726.83   250.00   17550.00    924.42    84317.98   18273.17
09 04   127.53    33718.68    796.89   51523.72   250.00   17800.00    924.42    85242.40   17476.28
09 05   121.97    33840.65    802.45   52326.18   250.00   18050.00    924.42    86166.83   16673.82
09 06   116.37    33957.02    808.05   53134.23   250.00   18300.00    924.42    87091.25   15865.77
09 07   110.73    34067.75    813.69   53947.92   250.00   18550.00    924.42    88015.68   15052.08
09 08   105.05    34172.80    819.37   54767.30   250.00   18800.00    924.42    88940.10   14232.70
09 09    99.33    34272.14    825.09   55592.39   250.00   19050.00    924.42    89864.53   13407.61
09 10    93.57    34365.71    830.85   56423.24   250.00   19300.00    924.42    90788.95   12576.76
09 11    87.78    34453.49    836.65   57259.89   250.00   19550.00    924.42    91713.37   11740.11
09 12    81.94    34535.42    842.49   58102.38   250.00   19800.00    924.42    92637.80   10897.62
10 01    76.06    34611.48    848.37   58950.74   250.00   20050.00    924.42    93562.22   10049.26
10 02    70.14    34681.61    854.29   59805.03   250.00   20300.00    924.42    94486.65    9194.97
10 03    64.17    34745.79    860.25   60665.28   250.00   20550.00    924.42    95411.07    8334.72
10 04    58.17    34803.96    866.25   61531.54   250.00   20800.00    924.42    96335.49    7468.46
10 05    52.12    34856.08    872.30   62403.84   250.00   21050.00    924.42    97259.92    6596.16
10 06    46.04    34902.12    878.39   63282.23   250.00   21300.00    924.42    98184.34    5717.77
10 07    39.91    34942.02    884.52   64166.74   250.00   21550.00    924.42    99108.77    4833.26
10 08    33.73    34975.75    890.69   65057.44   250.00   21800.00    924.42   100033.19    3942.56
10 09    27.52    35003.27    896.91   65954.34   250.00   22050.00    924.42   100957.61    3045.66
10 10    21.26    35024.52    903.17   66857.51   250.00   22300.00    924.42   101882.04    2142.49
10 11    14.95    35039.48    909.47   67766.98   250.00   22550.00    924.42   102806.46    1233.02
10 12     8.61    35048.08    915.82   68682.80   250.00   22800.00    924.42   103730.89     317.20
11 01     2.21    35050.30    317.20   69000.00   250.00   23050.00    319.41   104050.30       0.00