Purchase Price			$       550,000
	Down Payment	20%	or	$       110,000
	Mortgage Amount			$       440,000
	Mortgage Interest Rate			6.00%
	Monthly Interest Rate			0.500%
	Length of Mortgage			30	yrs
	Length of Mortgage			360	months
	Monthly Mortgage Payment			$          2,638
	Maintenance Charge			$             563
	Monthly Out-Of-Pocket			$          3,201
	Maintenance % Deductible			50%
	Tax Bracket			38.5%
	Initial Monthly Tax Savings			$             950
	Initial Net Monthly Ownership Cost			$          2,251
Date	BV	INT	Cum INT	PMT	Amoritized	BV
Month 0	$                           440,000	$         -	#	$   (2,638)	##	###
Month 1	$                           437,362	$    2,187	#	$   (2,638)	##	###