ࡱ> {z ,\pdswanson B amort tablecalc/ __123Graph_A;.8__123Graph_ASCHEDULES;./ __123Graph_B;.8__123Graph_BSCHEDULES;./ __123Graph_C;.8__123Graph_CSCHEDULES;./ __123Graph_D;.8__123Graph_DSCHEDULES;./ __123Graph_E;.8__123Graph_ESCHEDULES;./ __123Graph_F;.8__123Graph_FSCHEDULES;./ __123Graph_X;.8__123Graph_XSCHEDULES;.(_Fill;. $ANN1:$ANN5:%IDISC:$ ;0 $ ;4 0 Print_Area_MI;0 &PRN;.=%F8X@"1Courier1Arial1Arial1Arial1Arial1Times New Roman1 Times New Roman"$"#,##0_);\("$"#,##0\)"$"#,##0_);[Red]\("$"#,##0\) "$"#,##0.00_);\("$"#,##0.00\)%""$"#,##0.00_);[Red]\("$"#,##0.00\)5*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_),))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)=,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)4+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0.00_)0_)0.0%                + ) , *  !       # "  &  & " "  "  8 ``i̜̙3f3333f3ffff333ff333f33f33BBB amort table ccalc , 1 B:'^  dMbP?_*+%D  KBMHP LaserJet 4Si3-0@w XXn0 '@MSUDOHP LaserJet 4Si<d "_XX??calcU}   1                                  Year~ T@ Interest Rate~ @ a angle 5X/P@ BC  C-A a angle 1Xh?BC C-A  +# Grouped Amortization Schedules .& for the Interest Maintenance Reserve F 0 for DB Gains and Losses#! for 2005 Gains and Losses MP7 D = CdB%  Interest Rate = 6.00%   Duration" Calendar Years to Maturity   From!  (Residential Mortgages)   Current   Yearend  Yearend) Z   over 25)  Z 21-25)  Z 16-20)  Z 11-15)  Z 6-10)  Z 2-5) Z 1 0) Z )Z )Z (21-30))Z (11-20))Z(3-10))Z(1-2)) $Z (0)  ~ T@ . DL,&1|?0Z,Gz?0Z,Mb?0Z,@v?0Z,?0Z,L7A`?0Z,Zd;O?0Z, ? Z ?.LX@;Q?%ZZ;I +?%ZZ;P7A`?%ZZ; \(?%ZZ;zG?%ZZ;Dl?%ZZ;MbX9?%ZZ;  %Z Z @\@;Mb?%ZZ;`d;O?%ZZ;Q?%ZZ; V-?%ZZ;"~j?%ZZ;x&1?%ZZ;%ZZ;  %Z Z @`@;Mb?%ZZ;?%ZZ;~jt?%ZZ;Zd;?%ZZ;h|?5?%ZZ;Gz?%ZZ;%ZZ;  %Z Z @d@; On?%ZZ;@v?%ZZ;0?%ZZ;p= ף?%ZZ;?%ZZ;p= ףp?%ZZ;%ZZ;  %Z Z @h@;~jt?%ZZ;S㥛?%ZZ;/$?%ZZ;@l?%ZZ;/$?%ZZ;+?%ZZ;%ZZ;  %Z Z @l@;Gz?%ZZ;Q?%ZZ;ףp= ?%ZZ;l?%ZZ;V9v?%ZZ;%ZZ;%ZZ;  %Z Z @p@; /$?%ZZ;@9v?%ZZ;jt?%ZZ;(?%ZZ;?%ZZ;%ZZ;%ZZ;  %Z Z  @t@;`d;O?%ZZ;P7A`?%ZZ;?%ZZ;̡E?%ZZ;䥛 ?%ZZ;%ZZ;%ZZ;  %Z Z "@x@;jt?%ZZ;Q?%ZZ;A`"?%ZZ;I +?%ZZ;Zd;O?%ZZ;%ZZ;%ZZ;  %Z Z $@|@;?%ZZ;l?%ZZ;v/?%ZZ;+η?%ZZ;Q?%ZZ;%ZZ;%ZZ;  %Z Z &@@;S㥛?%ZZ; ?%ZZ;Q?%ZZ;ʡE?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z (@@;&1?%ZZ; /$?%ZZ;T㥛 ?%ZZ;Q?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z *@@;`9v?%ZZ;I +?%ZZ; rh?%ZZ;&1?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z ,@@;Mb?%ZZ;Mb?%ZZ;8On?%ZZ;Mb?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z .@ @; rh? %ZZ;? %ZZ;~jt? %ZZ;I +? %ZZ; %ZZ; %ZZ; %ZZ;  %Z Z D,l'qqILTO!L6666666666666 ! " # $ % & ' ( ) * + , - . / 0  0@! @; @On?!%ZZ ; A`"?!%ZZ ; V-?!%ZZ ; !%ZZ ; !%ZZ ; !%ZZ ; !%ZZ ; ! %Z Z !1@"!@ ;!~jt?"%Z Z!;!x&1?"%Z Z!;!v/?"%Z Z!;!"%Z Z!;!"%Z Z!;!"%Z Z!;!"%Z Z!;! " %Z Z! "2@#"@!;"E?#%Z!Z";"h|?5?#%Z!Z";"/$?#%Z!Z";"#%Z!Z";"#%Z!Z";"#%Z!Z";"#%Z!Z";" # %Z! Z" #3@$#@";#pt?$%Z"Z#;#T㥛 ?$%Z"Z#;#:v?$%Z"Z#;#$%Z"Z#;#$%Z"Z#;#$%Z"Z#;#$%Z"Z#;# $ %Z" Z# $4@%$@#;$Xd;O?%%Z#Z$;$x&?%%Z#Z$;$;On?%%Z#Z$;$%%Z#Z$;$%%Z#Z$;$%%Z#Z$;$%%Z#Z$;$ % %Z# Z$ %5@&%@$;%~jt?&%Z$Z%;%T㥛 ?&%Z$Z%;%&%Z$Z%;%&%Z$Z%;%&%Z$Z%;%&%Z$Z%;%&%Z$Z%;% & %Z$ Z% &6@'&@%;&8v?'%Z%Z&;&?'%Z%Z&;&'%Z%Z&;&'%Z%Z&;&'%Z%Z&;&'%Z%Z&;&'%Z%Z&;& ' %Z% Z& '7@('@&;'S㥫?(%Z&Z';'l?(%Z&Z';'(%Z&Z';'(%Z&Z';'(%Z&Z';'(%Z&Z';'(%Z&Z';' ( %Z& Z' (8@)(@';(V-?)%Z'Z(;(Zd;O?)%Z'Z(;()%Z'Z(;()%Z'Z(;()%Z'Z(;()%Z'Z(;()%Z'Z(;( ) %Z' Z( )9@*)@(;)X9v?*%Z(Z);)Mb?*%Z(Z);)*%Z(Z);)*%Z(Z);)*%Z(Z);)*%Z(Z);)*%Z(Z);) * %Z( Z) *:@+*@);*V-?+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;* + %Z) Z* +;@,+@*;+Zd;O?,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+ , %Z* Z+ ,<@-,ğ@+;, rh?-%Z+Z,;,-%Z+Z,;,-%Z+Z,;,-%Z+Z,;,-%Z+Z,;,-%Z+Z,;,-%Z+Z,;, - %Z+ Z, -=@.-ȟ@,;-/$?.%Z,Z-;-.%Z,Z-;-.%Z,Z-;-.%Z,Z-;-.%Z,Z-;-.%Z,Z-;-.%Z,Z-;- . %Z, Z- .>@..̟@-;.y&1|?%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;. 0 %Z- Z.  / 0?0 000  - 0?00?00?00?00?00?00 ?0&#@666666666666666=%F8X> ????mGrouped IMR Amortization Schedules\A:G4..A:G4L,$F`iDuration from Current Yearend$F`Fraction Unamortized`ܹ \A:F9..A:F9dE\A:G9..A:G90`\A:H9..A:H9D\A:I9..A:I9 \A:J9..A:J9\A:K9..A:K9|qq.     SCHEDULESG"  , 4d~2  dMbP?_*+%&A&?'?MHP LaserJet 4Si@w XXG@MSUDOHP LaserJet 4Si<d "_XX?? amort tableU}  bl 4                            ! " # Calculations Page+# Grouped Amortization Schedules .& for the Interest Maintenance Reserve T,3> for ZB Gains and Losses#! for 2005 Gains and Losses [pE Z  = C)dB%  Interest Rate = 6.00%  Duration" Calendar Years to Maturity   From!  (Residential Mortgages)   Current Yearend Yearend-  over D1B  over 25:  $D1B-D0B21-25:  $D1B-D0B16-20:  $D1B-D0B11-15:  $D1B-D0B6-10:  $D1B-D0B2-5 1 0!    "(21-30)"(11-20)"(3-10) (1-2)  (0)~ -T@ ZD-? FLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@AGz?rh|?^I +?ffffff?-?MbX9?~  ?.L-X@ZDK?`"?;On? rh? ףp= ?l?~  @-\@ZDbX9?= ףp=?Zd;O?Zd;O?rh|?V-?~  @-`@ZDʡE?q= ףp?jt??ʡE?ʡE?~  @-d@ZDV-?S㥛? +?Q?Cl?+?~  @-h@ZDJ +?X9v?/$?Zd;O?x?~  @-l@ZD r?bX9?Mb?l?ʡE?~  @-p@ZD-?n?I +? r?x&?~   @-t@ZD ףp= ?#~j?!rh?S?Zd;?~  "@-x@ZDʡE?V-?Zd;?jt?Q?~  $@-|@ZDFx?#FLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@A;On? rh?Mb?~  &@-@ZDS㥛?v/?`"?ˡE?~  (@-@ZDʡE?ףp= ?l?Mb?~  *@-@ZDQ?;On?d;O?jt?~  ,@-@ZDV-?!rh?Cl?I +?~  .@ -@ZDS㥛?-?= ףp=?~   0@!- @ZD  ~jt? $C?  x&?         ~ !1@"-!@ ZD!!= ףp=? !Gz?!!ʡE?!!!!!!!!!~ ! "2@#-"@!ZD""!rh?!"Cl?""Q?"""""""""~ " #3@$-#@"ZD##v?"#X9v?##;On?#########~ # @t!DILTOM7777777777777777$ % & ' ( ) * + , - . / 0 1 2 3 $4@%-$@#ZD$$)\(?#$$.MLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@A$^I +?$$$$$$$$$$$$$$$$$~ $ %5@&-%@$ZD%%J +?$$%h|?5?%$%%$%%$%%$%%$%%$~ % &6@'-&@%ZD&&(\?%$& rh?&$&&$&&$&&$&&$&&$~ & '7@(-'@&ZD''M?&$'X9v?'$''$''$''$''$''$~ ' (8@)-(@'ZD((v/?'$(Mb?($(($(($(($(($(($~ ( )9@*-)@(ZD))sh|??($))$))$))$))$))$))$~ ) *:@+-*@)ZD**S㥻?)$**$**$**$**$**$**$~ * +;@,-+@*ZD++X9v?*$++$++$++$++$++$++$~ + ,<@--,ğ@+ZD,,y&1?+$,,$,,$,,$,,$,,$,,$~ , -=@.--ȟ@,ZD--y&1|?,$--$--$--$--$--$--$~ - .>@.-.̟@-ZD..-$.3$.3$.3$.3$.3$.3$~ .  / 00>@9@4@.@$@@#?0 019@4@.@$@@?#1 2/P@2Y22OC L0@L1@C:A2/P@222/P@222/P@222/P@222t @222h?223L$0*@.3M33CL0@L1@CL1@L2@C743Rj @.33:7Ҡy% @.33f `aa@.33>)?.33f?.33PĹ$@?.33 $p,7777777777>>6=%F8X> " Oh+'0|I PXh| оٷe dswanson\Microsoft Excel@< @}Tx@SGH5 R$ &" WMFC LL3lW5 EMFL3 X@I    !" !" !  " !  X'%    &% #6#% Ld###!??% !6$!% Ld!#!!#!??% 26$2% Ld2#22#!??% C6$C% LdC#CC#!??% T6$T% LdT#TT#!??% e6$e% Lde#ee#!??% v6$v% Ldv#vv#!??% 6$% Ld##!??% 6$% Ld##!??% 6$% Ld##!??% 6$% Ld##!??% 6$% Ld##!??% 6X% LdWW!??% p6p% Ldppp!??% 6% Ld!??%  6 % Ld   !??% W6W% LdWWW!??'%  Ld#"!??'%  ( &% 6$% Ld##!??% 6% Ld!??%  ( &% 6$% Ld##!??% #6#% Ld###!??% % RpCourier w q20 0)T08`hCourier ԴSSwwTnw \`8D$0 dv%    TT BALP1   ( &% 6#% Ld""!??   TT$0 BA$LP2   % "6#"% Ld"""""!??   TT5A BA5LP3   % 36#3% Ld3"33"!??   TTFR BAFLP4   % D6#D% LdD"DD"!??   TTWc BAWLP5   % U6#U% LdU"UU"!??   TTht BAhLP6   % f6#f% Ldf"ff"!??   TTy BAyLP7   % w6#w% Ldw"ww"!??   TT BALP8   % 6#% Ld""!??   TT BALP9   % 6#% Ld""!??   TX  BA LP10   % 6#% Ld""!??   TX  BA LP11   % 6#% Ld""!??   TTFM BAFLPA   % $6$% Ld$$$!?? &nWMFCLL3  TT BALPB   % q6q% Ldqqq!??   TT BALPC   % 6% Ld!??   TT-4 BA-LPD   %  6 % Ld   !??% % " !% %   $XRpTimes New Roman !wص q20D )T0C< 8" Times New RomanH!c0nw \<C $0 dv%    Td&=  BA&LTYearRpTimes New Roman !wص q20D )T0D< " Times New RomanH!c0nw \<D $0 dv%  Td  BALT2005 % T&#i1 BA&# LhInterest Rate%  Tl#1 BA#LX6.00%  % T&4TB BA&4 L`a angle 5@Td4B BA4LT4.33T&ETS BA&E L`a angle 1QTdES BAELT0.97T  BAlg#L Grouped Amortization Schedules T0 BAex&L for the Interest Maintenance Reserve T BAz!L for 2005 Gains and LossesT BAL Interest Rate = 6.00% T|?m BA?L\Duration T BALCalendar Years to Maturity % % " !%   X'%   ( &% 6X% LdWX!??% 6% Ld!??% "   X  '' ' ,X-  -##- @ !#-!!$- @ !#!-22$- @ !#2-CC$- @ !#C-TT$- @ !#T-ee$- @ !#e-vv$- @ !#v-$- @ !#-$- @ !#-$- @ !#-$- @ !#-$- @ !#-X- @ !W-pp- @ !p-- @ !-  - @ ! -WW- @ !W-  @ !"- -$- @ !#-- @ !- -$- @ !#-##- @ !#--Courier-  2 1u -#- @ !"  2 $2u -""#- @ !""  2 53u -33#- @ !"3  2 F4u -DD#- @ !"D  2 W5u -UU#- @ !"U  2 h6u -ff#- @ !"f  2 y7u -ww#- @ !"w  2 8u -#- @ !"  2 9u -#- @ !"  2 10 -#- @ !"  2 11 -#- @ !"  2 FAu -$$- @ !$  2 Bu -qq- @ !q  2 Cu -- @ !  2 -Du -  - @ ! -"System-'-- ,X$Times New Roman-    2 &YearTimes New Roman-   2 2005 - 2 #& Interest Rate-  2 #6.00%i  - 2 4& a angle 5R@ 2 44.332 E& a angle 1RQ 2 E0.97<2 gl# Grouped Amortization Schedules @2 xe& for the Interest Maintenance Reserve 92 z! for 2005 Gains and Lossess42  Interest Rate = 6.00% 2 ?Duration .2 Calendar Years to Maturity --'-  ,X-  -X- @ !X-- @ !-'՜.+,00 8@ H i  amort tablecalc  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqstuvwxyRoot EntryFGBook SummaryInformation(MIDocumentSummaryInformation8r