Interest Rate=	12	Percent	Payment =	57,107,821
						Total payments
Year	Begin Balance	Payment	Principal	Interest	Ending Balance
0.0					878,500,000
0.5	931,210,000	52,710,000		52,710,000	878,500,000	52,710,000
1.0	931,210,000	52,710,000		52,710,000	878,500,000	105,420,000
1.5	931,210,000	52,710,000		52,710,000	878,500,000	158,130,000
2.0	931,210,000	52,710,000		52,710,000	878,500,000	210,840,000
2.5	931,210,000	52,710,000		52,710,000	878,500,000	263,550,000
3.0	931,210,000	52,710,000		52,710,000	878,500,000	316,260,000
3.5	931,210,000	57,107,821	4,397,821	52,710,000	874,102,179	373,367,821
4.0	926,548,310	57,107,821	4,661,690	52,446,131	869,440,489	430,475,642
4.5	921,606,918	57,107,821	4,941,392	52,166,429	864,499,097	487,583,463
5.0	916,369,043	57,107,821	5,237,875	51,869,946	859,261,222	544,691,284
5.5	910,816,895	57,107,821	5,552,148	51,555,673	853,709,074	601,799,105
6.0	904,931,619	57,107,821	5,885,277	51,222,544	847,823,798	658,906,926
6.5	898,693,226	57,107,821	6,238,393	50,869,428	841,585,405	716,014,747
7.0	892,080,529	57,107,821	6,612,697	50,495,124	834,972,708	773,122,568
7.5	885,071,070	57,107,821	7,009,459	50,098,362	827,963,249	830,230,389
8.0	877,641,044	57,107,821	7,430,026	49,677,795	820,533,223	887,338,210
8.5	869,765,217	57,107,821	7,875,828	49,231,993	812,657,396	944,446,031
9.0	861,416,839	57,107,821	8,348,377	48,759,444	804,309,018	1,001,553,852
9.5	852,567,559	57,107,821	8,849,280	48,258,541	795,459,738	1,058,661,673
10.0	843,187,323	57,107,821	9,380,237	47,727,584	786,079,502	1,115,769,494
10.5	833,244,272	57,107,821	9,943,051	47,164,770	776,136,451	1,172,877,315
11.0	822,704,638	57,107,821	10,539,634	46,568,187	765,596,817	1,229,985,136
11.5	811,532,626	57,107,821	11,172,012	45,935,809	754,424,805	1,287,092,957
12.0	799,690,293	57,107,821	11,842,333	45,265,488	742,582,472	1,344,200,778
12.5	787,137,421	57,107,821	12,552,873	44,554,948	730,029,600	1,401,308,599
13.0	773,831,376	57,107,821	13,306,045	43,801,776	716,723,555	1,458,416,420
13.5	759,726,968	57,107,821	14,104,408	43,003,413	702,619,147	1,515,524,241
14.0	744,776,296	57,107,821	14,950,672	42,157,149	687,668,475	1,572,632,062
14.5	728,928,583	57,107,821	15,847,713	41,260,108	671,820,762	1,629,739,883
15.0	712,130,008	57,107,821	16,798,575	40,309,246	655,022,187	1,686,847,704
15.5	694,323,518	57,107,821	17,806,490	39,301,331	637,215,697	1,743,955,525
16.0	675,448,639	57,107,821	18,874,879	38,232,942	618,340,818	1,801,063,346
16.5	655,441,267	57,107,821	20,007,372	37,100,449	598,333,446	1,858,171,167
17.0	634,233,453	57,107,821	21,207,814	35,900,007	577,125,632	1,915,278,988
17.5	611,753,170	57,107,821	22,480,283	34,627,538	554,645,349	1,972,386,809
18.0	587,924,069	57,107,821	23,829,100	33,278,721	530,816,248	2,029,494,630
18.5	562,665,223	57,107,821	25,258,846	31,848,975	505,557,402	2,086,602,451
19.0	535,890,846	57,107,821	26,774,377	30,333,444	478,783,025	2,143,710,272
19.5	507,510,007	57,107,821	28,380,839	28,726,982	450,402,186	2,200,818,093
20.0	477,426,317	57,107,821	30,083,690	27,024,131	420,318,496	2,257,925,914
20.5	445,537,606	57,107,821	31,888,711	25,219,110	388,429,785	2,315,033,735
21.0	411,735,572	57,107,821	33,802,034	23,305,787	354,627,751	2,372,141,556
21.5	375,905,416	57,107,821	35,830,156	21,277,665	318,797,595	2,429,249,377
22.0	337,925,451	57,107,821	37,979,965	19,127,856	280,817,630	2,486,357,198
22.5	297,666,688	57,107,821	40,258,763	16,849,058	240,558,867	2,543,465,019
23.0	254,992,399	57,107,821	42,674,289	14,433,532	197,884,578	2,600,572,840
23.5	209,757,652	57,107,821	45,234,746	11,873,075	152,649,831	2,657,680,661
24.0	161,808,821	57,107,821	47,948,831	9,158,990	104,701,000	2,714,788,482
24.5	110,983,060	57,107,821	50,825,761	6,282,060	53,875,239	2,771,896,303
25.0	57,107,753	57,107,753	53,875,239	3,232,514	0	2,829,004,056
	Totals	2,829,004,056	878,500,000	1,950,504,056