Estate of Franklin Delano Roosevelt     -2-
 
 
Distribution ( continued ) :      foward                    $1,738,582.89
 
Group F (Preferred)
 
John A. Roosevelt:-
     One-tenth Remainder           $118,273.11
     Life Estate in One-tenth
     Remainder                       91,369.00                 209,642.11
                                   ------------
 
Group G(Collateral)
 
Anna Boettiger's Three Children:-
     Residue FROM Group B                                       36,926.05         
 
Group H(Collateral)
 
James Roosevelt's Two Children:-
     Residue FROM Group C                                       34,728.87                     
 
Group I(Collateral)
 
Elliot Roosevelt's Four Children:-
     Residue FROM Group D                                       32,627.30         
 
Group J(Collateral)
 
Franklin D. Roosevelt's,Jr. Two Children:-
     Reidue FROM Group E                                        28,713.03                         
 
Group K(Collateral)
 
John A. Roosevelt's Two Children:-
     Residue FROM Group F                                       26,904.11
                                                             -------------                         
                                                            $2,108,124.36