WW, Thank you for taking the time to present your theory with numbers. I see a lot of similarities between your post and some other good posters, just a difference in terminology. One example being : escrows maybe leveraged as a mechanism for calculating the returns of SHBR and BK leftovers from LT and not be directly related to payments outside of LT per se.