ࡱ> po 0%\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 bcalc 0% 1 B:'^  dMbP?_*+%D  KBMHP LaserJet 4Si@w XX`@MSUDOHP LaserJet 4Si<d "_XX??calcU}   1                                  Year~ h@ Interest Rate~ @ a angle 5X/P@ BC L] C-L]A a angle 1Xh? BC L]C-L]A  +# Grouped Amortization Schedules .& for the Interest Maintenance Reserve F06G0 for DB Gains and Losses#! for 2010 Gains and Losses Mt6G$7 D = CL]dB%  Interest Rate = 6.00%   Duration" Calendar Years to Maturity   From!  (Residential Mortgages)   Current   Yearend  Yearend) 6G Z   over 25) 6G Z 21-25) 6G Z 16-20) 6G Z 11-15) 6G Z 6-10) 6G Z 2-5) 7G Z 1 0)7G Z )7G Z ) 7G Z (21-30))7G Z (11-20)),7G Z(3-10))<7G Z(1-2)) H7G Z (0)  ~ h@ . DL,&1|? 0Z,Gz? 0Z,Mb? 0Z,@v? 0Z,? 0Z,L7A`? 0Z,Zd;O? 0Z, ?  Z ?.Ll@;Q? %ZZ;I +? %ZZ;P7A`? %ZZ; \(? %ZZ;zG? %ZZ;Dl? %ZZ;MbX9? %ZZ;   %Z Z @p@;Mb? %ZZ;`d;O? %ZZ;Q? %ZZ; V-? %ZZ;"~j? %ZZ;x&1? %ZZ; %ZZ;   %Z Z @t@;Mb? %ZZ;? %ZZ;~jt? %ZZ;Zd;? %ZZ;h|?5? %ZZ;Gz? %ZZ; %ZZ;   %Z Z @x@; On? %ZZ;@v? %ZZ;0? %ZZ;p= ף? %ZZ;? %ZZ;p= ףp? %ZZ; %ZZ;   %Z Z @|@;~jt? %ZZ;S㥛? %ZZ;/$? %ZZ;@l? %ZZ;/$? %ZZ;+? %ZZ; %ZZ;   %Z Z @@;Gz? %ZZ;Q? %ZZ;ףp= ? %ZZ;l? %ZZ;V9v? %ZZ; %ZZ; %ZZ;   %Z Z @@; /$? %ZZ;@9v? %ZZ;jt? %ZZ;(? %ZZ;? %ZZ; %ZZ; %ZZ;   %Z Z  @@;`d;O? %ZZ;P7A`? %ZZ;? %ZZ;̡E? %ZZ;䥛 ? %ZZ; %ZZ; %ZZ;   %Z Z "@@;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@('ğ@(&;'S㥫? (%Z&Z';'l? (%Z&Z';' (%Z&Z';' (%Z&Z';' (%Z&Z';' (%Z&Z';' (%Z&Z';'  ( %Z& Z' (8@)(ȟ@(';(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) *:@+*П@();*V-? +%Z)Z*;* +%Z)Z*;* +%Z)Z*;* +%Z)Z*;* +%Z)Z*;* +%Z)Z*;* +%Z)Z*;*  + %Z) Z* +;@,+ԟ@(*;+Zd;O? ,%Z*Z+;+ ,%Z*Z+;+ ,%Z*Z+;+ ,%Z*Z+;+ ,%Z*Z+;+ ,%Z*Z+;+ ,%Z*Z+;+  , %Z* Z+ ,<@-,؟@(+;, rh? -%Z+Z,;, -%Z+Z,;, -%Z+Z,;, -%Z+Z,;, -%Z+Z,;, -%Z+Z,;, -%Z+Z,;,  - %Z+ Z, -=@.-ܟ@(,;-/$? .%Z,Z-;- .%Z,Z-;- .%Z,Z-;- .%Z,Z-;- .%Z,Z-;- .%Z,Z-;- .%Z,Z-;-  . %Z, Z- .>@..@(-;.y&1|? %Z-Z.;. %Z-Z.;. %Z-Z.;. %Z-Z.;. %Z-Z.;. %Z-Z.;. %Z-Z.;.  0 %Z- Z.  / 0?(000  - 0?(00?(00?(00?(00?(00?(00 ?(0&#@666666666666666=%F8X> ????mGrouped IMR Amortization Schedules0'\A:G4..A:G406' ' 4MDuration from Current Yearend' Fraction Unamortized(7ڵ0(7b 0'\A:F9..A:F9' pL\A:G9..A:G9 pL\A:H9..A:H94E7\A:I9..A:I987b \A:J9..A:J9 \A:K9..A:K9{^ 0'qq.     }SCHEDULESGouped IMR Amortization Schedules0'A:G4..A:G406' ' 4Muration from Current Yearend' raction Unamortized(7ڵ0(7b 0'A:F9..A:F9' pLA:G9..A:G9 pLA:H9..A:H94E7A:I9..A:I987b A:J9..A:J9 A:K9..A:K9{^ 0'"  0% 4cf  dMbP?_*+%&A&?'?MHP LaserJet 4Si@w XXGouped IMR A@MSUDOHP LaserJet 4Si<d "_XX?? amort tableU}  bl 4                            ! " # Calculations Page+# Grouped Amortization Schedules .& for the Interest Maintenance Reserve T4AG$> for ZB Gains and Losses#! for 2010 Gains and Losses [xAG$E Z  = C)L]dB%  Interest Rate = 6.00%  Duration" Calendar Years to Maturity   From!  (Residential Mortgages)   Current Yearend Yearend- AG over D1B  over 25: AG $D1B-D0B21-25: AG $D1B-D0B16-20: AG $D1B-D0B11-15: AG $D1B-D0B6-10: AG $D1B-D0B2-5 1 0!    "(21-30)"(11-20)"(3-10) (1-2)  (0)~ -h@ ZD-?(FLL0@ LL1@ ]L0@LC5L]L0@LCcL]A?L0@L1@CL]L1@LL2@BBL3@AGz?(rh|?(^I +?(ffffff?(-?(MbX9?(~  ?.L-l@ ZDK?(`"?(;On?( rh?( ףp= ?(l?((~  @-p@ ZDbX9?(= ףp=?(Zd;O?(Zd;O?(rh|?(V-?((~  @-t@ ZDʡE?(q= ףp?(jt?(?(ʡE?(ʡE?((~  @-x@ ZDV-?(S㥛?( +?(Q?(Cl?(+?((~  @-|@ ZDJ +?(X9v?(/$?(Zd;O?(x?(((~  @-@ ZD r?(bX9?(Mb?(l?(ʡE?(((~  @-@ ZD-?(n?(I +?( r?(x&?(((~   @-@ ZD ףp= ?(#~j?(!rh?(S?(Zd;?(((~  "@-@ ZDʡE?(V-?(Zd;?(jt?(Q?(((~  $@-@ ZDFx?(#FLL0@ LL1@ ]L0@LC5L]L0@LCcL]A?L0@L1@CL]L1@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$$)\(?(%$$.MLL0@ LL1@ ]L0@LC5L]L0@LCcL]A?L0@L1@CL]L1@LL2@BBL3@A$^I +?(%$$(%$$(%$$(%$$(%$$(%$~ $ %5@&-%@ $ZD%%J +?(&$%h|?5?(&$%(&$%(&$%(&$%(&$%(&$~ % &6@'-&@ %ZD&&(\?('$& rh?('$&('$&('$&('$&('$&('$~ & '7@(-'ğ@ &ZD''M?(($'X9v?(($'(($'(($'(($'(($'(($~ ' (8@)-(ȟ@ 'ZD((v/?()$(Mb?()$(()$(()$(()$(()$(()$~ ( )9@*-)̟@ (ZD))sh|??(*$)(*$)(*$)(*$)(*$)(*$)(*$~ ) *:@+-*П@ )ZD**S㥻?(+$*(+$*(+$*(+$*(+$*(+$*(+$~ * +;@,-+ԟ@ *ZD++X9v?(,$+(,$+(,$+(,$+(,$+(,$+(,$~ + ,<@--,؟@ +ZD,,y&1?(-$,(-$,(-$,(-$,(-$,(-$,(-$~ , -=@.--ܟ@ ,ZD--y&1|?(.$-(.$-(.$-(.$-(.$-(.$-(.$~ - .>@.-.@ -ZD..($.(2$.(2$.(2$.(2$.(2$.(2$~ .  / 00>@9@4@.@$@@#?0 019@4@.@$@@?#1 2/P@(32Y22OC L]L0@L1@C:L]A2/P@(322/P@(322/P@(322/P@(322t @(322h?(323L$0*@(3M33CL0@L1@CL]L1@L2@C7Z3Rj @(33:7Ҡy% @(33f `aa@(33>)?(33f?(33PĹ$@?(33 $p,7777777777>>6=%F8X> " Oh+'0P3 PXh| оٷ dswansonMicrosoft Excel@< @}Tx@68-G2# ; &" WMFCF $lW EMF$@@ 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###!??% RpCourierLAT|0v~T|NA$  0v~T|LA }0v~LA 0t~LA 0(A~t~D~B~B~?| y t~}0t~u z$ u z4 LAB~dv%    TTDZADZALP1nTT$0DZADZA$LP2\TT5ADZADZA5LP3TTFRDZADZAFLP4TTWcDZADZAWLP5TThtDZADZAhLP6TTyDZADZAyLP7TTDZADZALP8TTDZADZALP9TX DZADZA LP10TX DZADZA LP11TTFMDZADZAFLPATTDZADZALPBTTDZADZALPCTT-4DZADZA-LPD% " !%   $XRpTimes New Roman(J4}0V4}*J$  0V4}(J ~0V(J 0T(J 0u }0u }Arial0u ~$ u ~4 (JdGdv%    Td&= DZADZA&LTYearRpTimes New Roman K4}0V4}K$  0V4} K ~0V K 0T K 0u }0u }Arial0u $ u 4 KdGdv%  Td DZADZALT2010 % T&#i1DZADZA&# LhInterest Rate%  Tl#1DZADZA#LX6.00%  % T&4TBDZADZA&4 L`a angle 5@Td4BDZADZA4LT4.33T&ETSDZADZA&E L`a angle 1QTdESDZADZAELT0.97T DZADZAlg#L Grouped Amortization Schedules T0DZADZAex&L for the Interest Maintenance Reserve TDZADZAz!L for 2010 Gains and Losses&WMFC$TDZADZAL Interest Rate = 6.00% T|?mDZADZA?L\Duration TDZADZALCalendar Years to Maturity % " !%   X'%   ( &% 6X% LdWX!??% 6% Ld!??% " F4(EMF+*@$??FEMF+@   X  '' ' ,X-  -##- @ !#-!!$- @ !#!-22$- @ !#2-CC$- @ !#C-TT$- @ !#T-ee$- @ !#e-vv$- @ !#v-$- @ !#-$- @ !#-$- @ !#-$- @ !#-$- @ !#-X- @ !W-pp- @ !p-- @ !-  - @ ! -WW- @ !W-  @ !#- -$- @ !$-##- @ !#-Courier-  2 1 2 $2 2 53 2 F4 2 W5 2 h6 2 y7 2 8 2 9 2 10 2 11 2 FA 2 B 2 C 2 -D"System-'- ,X$Times New Roman-  2 &YearTimes New Roman-  2 2010 -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 2010 Gains and Lossess42  Interest Rate = 6.00% 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[\]^_`abcdefhijklmnRoot EntryFBook SummaryInformation(M3DocumentSummaryInformation8g