Prepay

Included is the updated model for the latest curve. John - new volumes and
prices are on the tab "Financing Assumptions." Pushkar, the nominal cash
flows are on the tab "Drawdown," Column J. Sorry for the delay but my
computer had serious problems last night. Thanks again and we will talk this
morning.

Mike