AD NOAT 05-132 Attachment B
Imputed annual rate:	8.39750%			AD NOAT 05-132 Attachment B
	PAYMENTS	INT	PRIN	REMAINING BAL				PAYMENTS	INT	PRIN	REMAINING BAL
				996,361.44	Dom Hills						111,923.23	Mont Bay
Jun-05	(279,977.58)	0.00	279,977.58	716,383.86			Jun-05	(31,450.43)	0.00	31,450.43	80,472.80
Jun-06	(279,977.57)	60,158.33	219,819.24	496,564.62			Jun-06	(31,450.43)	6,757.70	24,692.73	55,780.07
Jun-07	(279,977.56)	41,699.01	238,278.55	258,286.08			Jun-07	(31,450.43)	4,684.13	26,766.30	29,013.78
Jun-08	(279,977.56)	21,691.48	258,286.08	0.00			Jun-08	(31,450.43)	2,436.65	29,013.78	(0.00)
	(1,119,910.27)	123,548.83	996,361.44					(125,801.72)	13,878.49	111,923.23
	(123,548.83)							(13,878.49)
	PAYMENTS	INT	PRIN	REMAINING BAL				PAYMENTS	INT	PRIN	REMAINING BAL
				1,516,865.47	East Bay						872,185.27	Sonoma
Jun-05	(426,239.20)	0.00	426,239.20	1,090,626.27			Jun-05	(245,084.06)	0.00	245,084.06	627,101.21
Jun-06	(426,239.20)	91,585.34	334,653.86	755,972.41			Jun-06	(245,084.06)	52,660.82	192,423.24	434,677.97
Jun-07	(426,239.20)	63,482.78	362,756.42	393,215.99			Jun-07	(245,084.06)	36,502.08	208,581.98	226,096.00
Jun-08	(426,239.20)	33,023.20	393,216.00	(0.00)			Jun-08	(245,084.06)	18,988.06	226,096.00	(0.00)
	(1,704,956.80)	188,091.33	1,516,865.47					(980,336.24)	108,150.97	872,185.27
	(188,091.33)							(108,150.97)
	PAYMENTS	INT	PRIN	REMAINING BAL				PAYMENTS	INT	PRIN	REMAINING BAL
				688,452.57	Humboldt						890,105.70	Stanislaus
Jun-05	(193,455.17)	0.00	193,455.17	494,997.40			Jun-05	(250,119.70)	0.00	250,119.70	639,986.00
Jun-06	(193,455.17)	41,567.41	151,887.76	343,109.64			Jun-06	(250,119.70)	53,742.82	196,376.88	443,609.12
Jun-07	(193,455.17)	28,812.63	164,642.54	178,467.10			Jun-07	(250,119.70)	37,252.08	212,867.62	230,741.50
Jun-08	(193,455.17)	14,988.07	178,467.10	0.00			Jun-08	(250,119.70)	19,378.20	230,741.50	(0.00)
	(773,820.68)	85,368.11	688,452.57					(1,000,478.80)	110,373.10	890,105.70
	(85,368.11)							(110,373.10)
	PAYMENTS	INT	PRIN	REMAINING BAL
				1,170,576.88	Los Angeles
Jun-05	(328,932.10)	0.00	328,932.10	841,644.78
Jun-06	(328,932.10)	70,677.12	258,254.98	583,389.80
Jun-07	(328,932.10)	48,990.16	279,941.94	303,447.86
Jun-08	(328,932.10)	25,484.24	303,447.86	0.00
	(1,315,728.40)	145,151.52	1,170,576.88
	(145,151.52)