23  7  3  1 
0 0 0 "Principal"
0 1 1 0
0 2 0 "  LR-lf=H"
0 3 0 "22 ff=H23"
0 4 0 " MTG1.DO"
0 5 0 "Spread Mo"
0 6 0 "rtgage Te"
0 7 0 "mplate-wm"
1 0 0 "Int Rate"
1 1 3 14.25
1 2 0 "<yr  mon>"
1 3 -7 "+B1/1200"
1 4 0 "    For:"
1 5 0 "_________"
1 6 0 "_________"
1 7 0 "_________"
2 0 0 "Term"
2 1 1 20
2 2 0 "<yr  mon>"
2 3 -1 "+B2*12"
2 5 0 "_________"
2 6 0 "_________"
2 7 0 "_________"
3 0 0 "Beg Year"
3 1 1 1985
3 2 0 "    elap>"
3 3 -1 "(12*(A21-1)+(13-B4))*@>(A21,0)*@>(B0,0)"
3 4 0 " Pay to:"
3 5 0 "_________"
3 6 0 "_________"
3 7 0 "_________"
4 0 0 "Beg Month"
4 1 1 4
4 2 0 " Bal Fwd>"
4 3 -3 "(B0*@=(D19,0)+D19)*@>(B0,0)"
4 5 0 "_________"
4 6 0 "_________"
4 7 0 "_________"
5 0 0 "Escrw/mon"
5 1 3 55
5 2 0 " Mon P&I>"
5 3 -3 "(((1+D1)^(D2-D3)*D4*D1/(((1+D1)^(D2-D3))-1))*@ROUND(2)"
5 5 0 "_________"
5 6 0 "_________"
5 7 0 "_________"
7 0 -1 "+B3+A21*@>(B0,0)"
7 1 0 "   To Int"
7 2 0 "  To Prin"
7 3 0 "  Bal Due"
7 4 0 " To Escrw"
7 5 0 " Totl Pmt"
7 6 0 " Check No"
7 7 0 "  Date Pd"
8 0 0 "    1 Jan"
8 1 -3 "+D4*D1*@>=(1+(B4*A21),B4)*@ROUND(2)"
8 2 -3 "((+D5-B8)*@>((D4-B8),D5)+(D4*@<=((D4-B8),D5)))*@>(B8,0)"
8 3 -3 "+D4-C8"
8 4 -3 "+B5*@>(B8,0)"
8 5 -3 "+B8+C8+E8"
8 6 0 " ________"
8 7 0 " ________"
9 0 0 "    2 Feb"
9 1 -3 "+D8*D1*@>=(2+(B4*A21),B4)*@ROUND(2)"
9 2 -3 "((+D5-B9)*@>((D8-B9),D5)+(D8*@<=((D8-B9),D5)))*@>(B9,0)"
9 3 -3 "+D8-C9"
9 4 -3 "+B5*@>(B9,0)"
9 5 -3 "+B9+C9+E9"
9 6 0 " ________"
9 7 0 " ________"
10 0 0 "    3 Mar"
10 1 -3 "+D9*D1*@>=(3+(B4*A21),B4)*@ROUND(2)"
10 2 -3 "((+D5-B10)*@>((D9-B10),D5)+(D9*@<=((D9-B10),D5)))*@>(B10,0)"
10 3 -3 "+D9-C10"
10 4 -3 "+B5*@>(B10,0)"
10 5 -3 "+B10+C10+E10"
10 6 0 " ________"
10 7 0 " ________"
11 0 0 "    4 Apr"
11 1 -3 "+D10*D1*@>=(4+(B4*A21),B4)*@ROUND(2)"
11 2 -3 "((+D5-B11)*@>((D10-B11),D5)+(D10*@<=((D10-B11),D5)))*@>(B11,0)"
11 3 -3 "+D10-C11"
11 4 -3 "+B5*@>(B11,0)"
11 5 -3 "+B11+C11+E11"
11 6 0 " ________"
11 7 0 " ________"
12 0 0 "    5 May"
12 1 -3 "+D11*D1*@>=(5+(B4*A21),B4)*@ROUND(2)"
12 2 -3 "((+D5-B12)*@>((D11-B12),D5)+(D11*@<=((D11-B12),D5)))*@>(B12,0)"
12 3 -3 "+D11-C12"
12 4 -3 "+B5*@>(B12,0)"
12 5 -3 "+B12+C12+E12"
12 6 0 " ________"
12 7 0 " ________"
13 0 0 "    6 Jun"
13 1 -3 "+D12*D1*@>=(6+(B4*A21),B4)*@ROUND(2)"
13 2 -3 "((+D5-B13)*@>((D12-B13),D5)+(D12*@<=((D12-B13),D5)))*@>(B13,0)"
13 3 -3 "+D12-C13"
13 4 -3 "+B5*@>(B13,0)"
13 5 -3 "+B13+C13+E13"
13 6 0 " ________"
13 7 0 " ________"
14 0 0 "    7 Jul"
14 1 -3 "+D13*D1*@>=(7+(B4*A21),B4)*@ROUND(2)"
14 2 -3 "((+D5-B14)*@>((D13-B14),D5)+(D13*@<=((D13-B14),D5)))*@>(B14,0)"
14 3 -3 "+D13-C14"
14 4 -3 "+B5*@>(B14,0)"
14 5 -3 "+B14+C14+E14"
14 6 0 " ________"
14 7 0 " ________"
15 0 0 "    8 Aug"
15 1 -3 "+D14*D1*@>=(8+(B4*A21),B4)*@ROUND(2)"
15 2 -3 "((+D5-B15)*@>((D14-B15),D5)+(D14*@<=((D14-B15),D5)))*@>(B15,0)"
15 3 -3 "+D14-C15"
15 4 -3 "+B5*@>(B15,0)"
15 5 -3 "+B15+C15+E15"
15 6 0 " ________"
15 7 0 " ________"
16 0 0 "    9 Sep"
16 1 -3 "+D15*D1*@>=(9+(B4*A21),B4)*@ROUND(2)"
16 2 -3 "((+D5-B16)*@>((D15-B16),D5)+(D15*@<=((D15-B16),D5)))*@>(B16,0)"
16 3 -3 "+D15-C16"
16 4 -3 "+B5*@>(B16,0)"
16 5 -3 "+B16+C16+E16"
16 6 0 " ________"
16 7 0 " ________"
17 0 0 "   10 Oct"
17 1 -3 "+D16*D1*@>=(10+(B4*A21),B4)*@ROUND(2)"
17 2 -3 "((+D5-B17)*@>((D16-B17),D5)+(D16*@<=((D16-B17),D5)))*@>(B17,0)"
17 3 -3 "+D16-C17"
17 4 -3 "+B5*@>(B17,0)"
17 5 -3 "+B17+C17+E17"
17 6 0 " ________"
17 7 0 " ________"
18 0 0 "   11 Nov"
18 1 -3 "+D17*D1*@>=(11+(B4*A21),B4)*@ROUND(2)"
18 2 -3 "((+D5-B18)*@>((D17-B18),D5)+(D17*@<=((D17-B18),D5)))*@>(B18,0)"
18 3 -3 "+D17-C18"
18 4 -3 "+B5*@>(B18,0)"
18 5 -3 "+B18+C18+E18"
18 6 0 " ________"
18 7 0 " ________"
19 0 0 "   12 Dec"
19 1 -3 "+D18*D1*@>=(12+(B4*A21),B4)*@ROUND(2)"
19 2 -3 "((+D5-B19)*@>((D18-B19),D5)+(D18*@<=((D18-B19),D5)))*@>(B19,0)"
19 3 -3 "+D18-C19"
19 4 -3 "+B5*@>(B19,0)"
19 5 -3 "+B19+C19+E19"
19 6 0 " ________"
19 7 0 " ________"
20 0 0 "     Year"
21 0 -1 "(+A21+@>(B0,0))*@>(B0,0)"
21 1 -3 "@SUM(B7,B19)"
21 2 -3 "@SUM(C7,C19)"
21 3 0 "    Total"
21 4 -3 "@SUM(E7,E19)"
21 5 -3 "@SUM(F7,F19)"
23 7 0 "entGRPH' here for form feed"
-1 -1 0 END