ࡱ> qp #%\pGSaTeles 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@"1"Courier1"Arial1"Arial1"Arial1"Arial1"Times 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 bcalc #% 1 B:'^  dMbP?_*+%D  KBMHP LaserJet 4Si@w XX`@MSUDOHP LaserJet 4Si<d "_XX??calcU}   1                                  Year~ d@ Interest Rate~ @ a angle 5X-1@ BC +Y  C-+Y A a angle 1Xd%?BC +Y C-+Y A  +# Grouped Amortization Schedules .& for the Interest Maintenance Reserve F  0 for DB Gains and Losses#! for 2009 Gains and Losses Md 7 D = C+Y dB%  Interest Rate = 7.00%   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)) 8 Z (0)  ~ d@ . DL,jtx?0Z,@On?0Z,&1?0Z,jt?0Z,jt?0Z,p= ף?0Z,Cl?0Z, ? Z ?.Lh@;@v?%ZZ;~jt?%ZZ;`9v?%ZZ;0v?%ZZ;&1?%ZZ;?%ZZ;}?5^I?%ZZ;  %Z Z @l@;@v?%ZZ; /$?%ZZ;Mb?%ZZ;0\(?%ZZ;Cl?%ZZ;x&1?%ZZ;%ZZ;  %Z Z @p@;Q?%ZZ;I +?%ZZ;Q?%ZZ;`|?5?%ZZ;V-?%ZZ;+?%ZZ;%ZZ;  %Z Z @t@;Q?%ZZ;`d;O?%ZZ;l?%ZZ;X㥛 ?%ZZ;?%ZZ;V-?%ZZ;%ZZ;  %Z Z @x@; rh?%ZZ;@v?%ZZ;pGz?%ZZ; rh?%ZZ;x&?%ZZ;{Gz?%ZZ;%ZZ;  %Z Z @|@;@On?%ZZ;S㥛?%ZZ;pt?%ZZ;@On?%ZZ;K7A?%ZZ;%ZZ;%ZZ;  %Z Z @@;~jt?%ZZ; V-?%ZZ;ףp= ?%ZZ;(?%ZZ;@`"۹?%ZZ;%ZZ;%ZZ;  %Z Z  @@;Gz?%ZZ;@9v?%ZZ;?%ZZ;th|??%ZZ;433333?%ZZ;%ZZ;%ZZ;  %Z Z "@@;I +?%ZZ;P7A`?%ZZ;@v?%ZZ;dX9ȶ?%ZZ;Mb?%ZZ;%ZZ;%ZZ;  %Z Z $@@;jt?%ZZ;@On?%ZZ;&1?%ZZ;~jt?%ZZ;Mb?%ZZ;%ZZ;%ZZ;  %Z Z &@@;?%ZZ;~jt?%ZZ;Zd;?%ZZ; ףp= ?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z (@@;S㥛?%ZZ;СE?%ZZ;Mb?%ZZ;䥛 ?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z *@@; V-?%ZZ;I +?%ZZ;Dl?%ZZ;A`"?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z ,@@;`9v?%ZZ;Pd;O?%ZZ;l?%ZZ; rh?%ZZ;%ZZ;%ZZ;%ZZ;  %Z Z .@ @;@7A`? %ZZ;&1? %ZZ;zGz? %ZZ;I +? %ZZ; %ZZ; %ZZ; %ZZ;  %Z Z D,l'qqILTO!L6666666666666 ! " # $ % & ' ( ) * + , - . / 0  0@! @; Q?!%ZZ ; S㥫?!%ZZ ; 433333?!%ZZ ; !%ZZ ; !%ZZ ; !%ZZ ; !%ZZ ; ! %Z Z !1@"!@ ;!~jt?"%Z Z!;!v/?"%Z Z!;!Q?"%Z Z!;!"%Z Z!;!"%Z Z!;!"%Z Z!;!"%Z Z!;! " %Z Z! "2@#"@!;"E?#%Z!Z";"X9v?#%Z!Z";" ףp= ?#%Z!Z";"#%Z!Z";"#%Z!Z";"#%Z!Z";"#%Z!Z";" # %Z! Z" #3@$#@";#pt?$%Z"Z#;#L7A`?$%Z"Z#;#x&1?$%Z"Z#;#$%Z"Z#;#$%Z"Z#;#$%Z"Z#;#$%Z"Z#;# $ %Z" Z# $4@%$@#;$Mb?%%Z#Z$;$V-?%%Z#Z$;$;On?%%Z#Z$;$%%Z#Z$;$%%Z#Z$;$%%Z#Z$;$%%Z#Z$;$ % %Z# Z$ %5@&%@$;%?&%Z$Z%;%x&?&%Z$Z%;%&%Z$Z%;%&%Z$Z%;%&%Z$Z%;%&%Z$Z%;%&%Z$Z%;% & %Z$ Z% &6@'&@%;&S㥫?'%Z%Z&;&S㥫?'%Z%Z&;&'%Z%Z&;&'%Z%Z&;&'%Z%Z&;&'%Z%Z&;&'%Z%Z&;& ' %Z% Z& '7@('@&;'v/?(%Z&Z';'zGz?(%Z&Z';'(%Z&Z';'(%Z&Z';'(%Z&Z';'(%Z&Z';'(%Z&Z';' ( %Z& Z' (8@)(ğ@';(X9v?)%Z'Z(;(?)%Z'Z(;()%Z'Z(;()%Z'Z(;()%Z'Z(;()%Z'Z(;()%Z'Z(;( ) %Z' Z( )9@*)ȟ@(;)L7A`?*%Z(Z);)Mb?*%Z(Z);)*%Z(Z);)*%Z(Z);)*%Z(Z);)*%Z(Z);)*%Z(Z);) * %Z( Z) *:@+*̟@);*X9v?+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;*+%Z)Z*;* + %Z) Z* +;@,+П@*;+?,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+,%Z*Z+;+ , %Z* Z+ ,<@-,ԟ@+;,l?-%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- .>@..ܟ@-;.Mb?%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;.%Z-Z.;. 0 %Z- Z.  / 0? F000  - 0?00?00?00?00?00?00 ?0&#@666666666666666=%F8X> ????mGrouped IMR Amortization Schedules0\A:G4..A:G40Dk  p׭Duration from Current Yearend Fraction Unamortizedk0kP 0\A:F9..A:F9 ֭\A:G9..A:G9 ֭\A:H9..A:H95l\A:I9..A:I9kQ \A:J9..A:J9 \A:K9..A:K9Q 0qq.     }SCHEDULESGouped IMR Amortization Schedules0A:G4..A:G40Dk  p׭uration from Current Yearend raction Unamortizedk0kP 0A:F9..A:F9 ֭A:G9..A:G9 ֭A:H9..A:H95lA:I9..A:I9kQ A:J9..A:J9 A:K9..A:K9Q 0"  #% 4cf  dMbP?_*+%&A&?'?MHP LaserJet 4Si@w XXGouped IMR A@MSUDOHP LaserJet 4Si<d "_XX?? amort tableU}  bl 4                            ! " # Calculations Page+# Grouped Amortization Schedules .& for the Interest Maintenance Reserve TT F> for ZB Gains and Losses#! for 2009 Gains and Losses [ E Z  = C)+Y dB%  Interest Rate = 7.00%  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)~ -d@ ZD+?FLL0@ LL1@ ]L0@LC5+Y L0@LCc+Y A?L0@L1@C+Y L1@LL2@BBL3@AʡE?Zd;O?Zd;?X9v?ףp= ?}?5^I?~  ?.L-h@ZD1Zd?v?(\? rh?333333? ףp= ?~  @-l@ZD`"?;On?K7?+?ʡE?S?~  @-p@ZD"~?|?5^?"~j?Q??+?~  @-t@ZDjt?ˡE?Zd;?Cl??{Gz?~  @-x@ZDFx?)\(?ʡE?|?5^?Cl?~  @-|@ZDL7A`?K?~jt?Cl?d;O?~  @-@ZD}?5^I?|?5^?A`"?!rh?Dl?~   @-@ZDS?K7A`?K7?%C?T㥛 ?~  "@-@ZDl?RQ?Zd;? +?Mb?~  $@-@ZDV-?#FLL0@ LL1@ ]L0@LC5+Y L0@LCc+Y A?L0@L1@C+Y L1@LL2@BBL3@A^I +?Gz?NbX9?~  &@-@ZDK7A`?ʡE?T㥛 ?S?~  (@-@ZDPn?p= ף?)\(?J +?~  *@-@ZD/$?Zd;?X9v? ףp= ?~  ,@-@ZDd;O?(\?5^I ?I +?~  .@ -@ZDK7? T㥛 ? -?     ~   0@!- @ZD  "~j?! ?! V-?! ! ! ! !~ !1@"-!@ ZD!!333333?"!x&?"!ˡE?"!"!"!"!"~ ! "2@#-"@!ZD""S?#"v/?#"l?#"#"#"#"#~ " #3@$-#@"ZD##Pn?$#(\?$#;On?$#$#$#$#$~ # @t!DILTOM7777777777777777$ % & ' ( ) * + , - . / 0 1 2 3 $4@%-$@#ZD$$jt?%$$.MLL0@ LL1@ ]L0@LC5+Y L0@LCc+Y A?L0@L1@C+Y L1@LL2@BBL3@A$E?%$$%$$%$$%$$%$$%$~ $ %5@&-%@$ZD%%7A`?&$%K7A?&$%&$%&$%&$%&$%&$~ % &6@'-&@%ZD&&\(\?'$&㥛 ?'$&'$&'$&'$&'$&'$~ & '7@(-'@&ZD''ʡE?($'L7A`?($'($'($'($'($'($~ ' (8@)-(ğ@'ZD((rh|?)$(Mb?)$()$()$()$()$()$~ ( )9@*-)ȟ@(ZD)) ףp= ?*$)*$)*$)*$)*$)*$)*$~ ) *:@+-*̟@)ZD**h|?5?+$*+$*+$*+$*+$*+$*+$~ * +;@,-+П@*ZD++ rh?,$+,$+,$+,$+,$+,$+,$~ + ,<@--,ԟ@+ZD,,X9v?-$,-$,-$,-$,-$,-$,-$~ , -=@.--؟@,ZD--Mb?.$-.$-.$-.$-.$-.$-.$~ - .>@.-.ܟ@-ZD..$.2$.2$.2$.2$.2$.2$~ .  / 00>@9@4@.@$@@#?0 019@4@.@$@@?#1 2-1@32Y22OC +Y L0@L1@C:+Y A2-1@322-1@322-1@322-1@322g @322d%?323Sc@3M33CL0@L1@C+Y L1@L2@C7h)Y 3ơ3@33/=X @33,Ut@33+g2@33|Ը1?33(KL N?33 $p,7777777777>>6=%F8X> " Oh+'0,4 `h8DX p | `GROUPED AMORTIZATION SCHEDULES FOR THE INTEREST MAINTENANCE RESERVE FOR 2009 GAINS AND LOSSES`GROUPED AMORTIZATION SCHEDULES FOR THE INTEREST MAINTENANCE RESERVE FOR 2009 GAINS AND LOSSES GSaTelesMicrosoft Excel@< @}Tx@fG2# ; &" WMFCz $lW) EMF$@F, EMF+@``F\PEMF+"@ @ $@ 0@?!@ @     !" !" !  " !  X'%    &% #6#% Ld###!??% !6$!% 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###!??% RpCourierp`@b*0bd@br` < 0bd@bp` c0bdp` ^0`dp` gz0.x0dD~B~Microsoft Excel - commit_a0nk & < &p`tiondv%    TTAALP1TT$0AA$LP2TT5AAA5LP3TTFRAAFLP4TTWcAAWLP5TThtAAhLP6TTyAAyLP7TTAALP8TTAALP9TX AA LP10TX AA LP11TTFMAAFLPATTAALPBTTAALPCTT-4AA-LPD% " !%   $XRpTimes New Romandԭ c*0Be cfԭ < 0Be cdԭ d0Bedԭ ^0@edԭ gz0 )0 )Arial0 * < *dԭg0حdv%    Td&= AA&LTYearRpTimes New RomanHխ c*0Be cJխ < 0Be cHխ d0BeHխ ^0@eHխ gz0 )0 )Arial0 + < +Hխg0حdv%  Td AALT2009 % T&#i1AA&# LhInterest Rate%  Tl#1AA#LX7.00%  % T&4TBAA&4 L`a angle 5@Td4BAA4LT4.23T&ETSAA&E L`a angle 1QTdESAAELT0.97T AAlg#L Grouped Amortization Schedules T0AAex&L for the Interest Maintenance Reserve TAAz!L for 2009 Gains and Losses&WMFC$TAAL Interest Rate = 7.00% T|?mAA?L\Duration TAALCalendar Years to Maturity % " !%   X'%   ( &% 6X% LdWX!??% 6% Ld!??% " F4(EMF+*@$??FEMF+@   X  '' ' ,X-  -##- @ !#-!!$- @ !#!-22$- @ !#2-CC$- @ !#C-TT$- @ !#T-ee$- @ !#e-vv$- @ !#v-$- @ !#-$- @ !#-$- @ !#-$- @ !#-$- @ !#-X- @ !W-pp- @ !p-- @ !-  - @ ! -WW- @ !W-  @ !#- -$- @ !$-##- @ !#-Courier-  2 1Q 2 $2Q 2 53Q 2 F4Q 2 W5Q 2 h6Q 2 y7Q 2 8Q 2 9Q 2 10 2 11 2 FAQ 2 BQ 2 CQ 2 -DQ"System-'- ,X$Times New Roman-  2 &YearTimes New Roman-  2 2009 -2 #& Interest Rate- 2 #7.00%i  -2 4& a angle 5R@ 2 44.232 E& a angle 1RQ 2 E0.97<2 gl# Grouped Amortization Schedules @2 xe& for the Interest Maintenance Reserve 92 z! for 2009 Gains and Lossess42  Interest Rate = 7.00% 2 ?Duration .2 Calendar Years to Maturity -'- ,X-  -X- @ !X-- @ !-'՜.+,0 0 8@ H   amort tablecalcANN1ANN5IDISC'amort table'!Print_Areacalc!Print_Area'amort table'!Print_Area_MIPRN  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLNOPQRSTUVWXYZ[\]^_`abcdefgijklmnoRoot EntryFBook SummaryInformation(M\4DocumentSummaryInformation8h