The MM Mortgage Company is issuing a CMO with three tranches. The A tranche will consist of $50,000 with a coupon of 7%. The B tranche will be issued with a coupon of 8% and a principal of $25,000. The Z tranche will carry a coupon of 10% with a principal of $60,000. The mortgages backing the security issue were originated at a fixed rate of 10% with a maturity of 10 years (annual payments). The issue will be overcollateralized by $5,000, and the issuer will receive all net cash flows after priority payments are made to each class of securities. Priority payments will be made to the class A tranche and will include the promised coupon, all amortization from the mortgage pool, and interest that will be accrued to the Z class until the principal of $50,000 due to the A tranche is repaid. The B class securities will receive interest-only payments until the A class is repaid, and then will receive priority payments of amortization and accrued interest. The Z class will accrue interest at 10% until both A and B classes are repaid. It will receive current interest and principal payments at that time. Assume no prepayment of mortgages in the pool. Below are the cash flow information involved in this case.

LOAN SCHEDULE FOR MORTGAGE POOL
YEAR	Beg. Bal	Payment	Interest	Principal	End Bal	Prepayment
1	(A)	?	?	$8,784.36	?	0.00
2	?	?	13,121.56	$9,662.79	?	0.00
3	?	?	12,155.29	$10,629.07	110,923.78	0.00
4	110,923.78	?	11,092.38	$11,691.98	99,231.81	0.00
				...

CLASS Z TRANCHE
	Amount		$60,000
	Rate		10.00%
YEAR	Beg. Bal	Interest	Total Payment	End Bal
1	$60,000.00	?	0.00	?
2	?	(B)	0.00	?
3	?	7,260.00	0.00	?
4	?	7,986.00	0.00	?

CLASS A TRANCHE
	Amount		$50,000
	Rate		7.00%
YEAR	Beg. Bal	Interest	Principal Payment	End Bal
1	$50,000.00	?	$14,784.36	$?
2	35,215.64	?	16,262.79	?
3	?	?	(C)	?
4	?	?	1,063.78	0.00

CLASS B TRANCHE
	Amount		$25,000
	Rate		8.00%
YEAR	Beg. Bal	Interest	Principal Payment	End Bal
1	$25,000.00	$2,000.00	?	$25,000.00
2	25,000.00	2,000.00	?	25,000.00
3	25,000.00	2,000.00	?	25,000.00
4	25,000.00	2,000.00	(D)	?

RESIDUAL CLASS
YEAR	Total in pool		Other Classes	Residual
				-$5000
1	$22,784.36		?	(E)

What is the answer for blank (C) in the CLASS A TRANCHE table above?

	a.	19,215.77
	b.	18,952.85
	c.	20,614.19
	d.	17,889.07

What is the answer for blank (D) in the CLASS B TRANCHE table above?

	a.	18,614.19
	b.	6,896.67
	c.	0.00
	d.	6,385.81

What is the answer for blank (E) in the RESIDUAL CLASS table above?

	a.	2,500.00
	b.	2,056.47
	c.	1031.91
	d.	1568.59