Original Cash flow projection
		1979	1980	1981	1982	1983	1984	1985	1986	1987
Real Estate		$ -	$ 356.80	$ 396.20	$ 253.30	$ 203.90	$ 111.60	$ 75.60	$ -	$ 359.70
Other assets		$ 646.00	$ 398.90	$ 263.90	$ 229.20	$ 171.70	$ 96.80	$ 10.90	$ -	$ -
Liquidiation Costs		$ (436.30)	$ (330.00)	$(284.60)	$(234.30)	$(164.20)	$(102.60)	$ (37.80)	$ -	$(206.50)
Net		$ 209.70	$ 68.90	$ (20.70)	$ (5.10)	$ 7.50	$ (5.80)	$ (26.90)	$ -	$(206.50)
Net proceeds		$ 209.70	$ 425.70	$ 375.50	$ 248.20	$ 211.40	$ 105.80	$ 48.70	$ -	$ 153.20

Present Value Cash flow projection
Discounted at	15%	0.61	0.53	0.46	0.40	0.35	0.30	0.27	0.23	0.20
Real Estate		$ -	$ 190.23	$ 183.69	$ 102.12	$ 71.48	$ 34.02	$ 20.04	$ -	$ 72.10		$ 673.67


Discounted at	12%	0.67	0.60	0.54	0.48	0.43	0.38	0.34	0.30	0.27
Liquidation costs		$ (293.44)	$ (198.17)	$(152.59)	$(112.16)	$ (70.18)	$ (39.16)	$ (12.88)	$ -	$ (56.09)		$ (934.68)
Other assets		$ 434.48	$ 239.54	$ 141.49	$ 109.72	$ 73.39	$ 36.94	$ 3.71	$ -	$ -		$ 1,039.29

Net		$ 141.04	$ 41.38	$ (11.10)	$ (2.44)	$ 3.21	$ (2.21)	$ (9.17)	$ -	$ (56.09)		$ 104.61
Net proceeds		$ 141.04	$ 231.61	$ 172.59	$ 99.68	$ 74.69	$ 31.81	$ 10.87	$ -	$ 16.00		$ 778.28

										Net current Value - Jan 76
										$ 778.28

Discounted at	10%	0.72	0.65	0.59	0.54	0.49	0.44	0.40	0.37	0.33
Real Estate		$ -	$ 232.36	$ 234.56	$ 136.33	$ 99.76	$ 49.64	$ 30.57	$ -	$ 120.21		$ 903.42


Discounted at	8%	0.76	0.71	0.65	0.61	0.56	0.52	0.48	0.45	0.41
Liquidation costs		$ (333.27)	$ (233.40)	$(186.38)	$(142.08)	$ (92.19)	$ (53.34)	$ (18.20)	$ -	$ (85.22)		$ (1,144.08)
Other assets		$ 493.46	$ 282.14	$ 172.83	$ 138.98	$ 96.40	$ 50.32	$ 5.25	$ -	$ -		$ 1,239.37

Net		$ 160.18	$ 48.73	$ (13.56)	$ (3.09)	$ 4.21	$ (3.02)	$ (12.95)	$ -	$ (85.22)		$ 95.29
Net proceeds		$ 160.18	$ 281.09	$ 221.00	$ 133.23	$ 103.97	$ 46.62	$ 17.62	$ -	$ 34.98		$ 998.72

										Net current Value - Jan 76
										$ 998.72