ࡱ> vu 7\p Cross, Wendy 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;.=%L8X@"1Courier1Arial1Arial1Arial1Arial1Times New Roman1 Times New Roman1Courier1Arial1 Arial1Arial1 Arial1 Arial1Arial1Arial1,>Arial1>Arial1>Arial1>Arial1 Arial1Arial1?Arial1h>Cambria1Arial1 Arial"$"#,##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%                                          A.I.  + ) , *    @q @7 6  A.I.    A,I,  A~I~   qp !       # "  &  & " "  "   20% - Accent1H 20% - Accent1 ef  20% - Accent2H" 20% - Accent2 ef  20% - Accent3H& 20% - Accent3 ef  20% - Accent4<* 20% - Accent4  20% - Accent5H. 20% - Accent5 ef  20% - Accent6H2 20% - Accent6  ef  40% - Accent1H 40% - Accent1 L  40% - Accent2H# 40% - Accent2 L渷  40% - Accent3H' 40% - Accent3 L  40% - Accent4H+ 40% - Accent4 L  40% - Accent5H/ 40% - Accent5 L  40% - Accent6H3 40% - Accent6  Lմ  60% - Accent1H 60% - Accent1 23  60% - Accent2H$ 60% - Accent2 23ږ  60% - Accent3H( 60% - Accent3 23כ  60% - Accent4H, 60% - Accent4 23  60% - Accent5H0 60% - Accent5 23 ! 60% - Accent6H4 60% - Accent6  23  "Accent1<Accent1 O  #Accent2<!Accent2 PM  $Accent3<%Accent3 Y  %Accent4<)Accent4 d  &Accent5<-Accent5 K  'Accent6<1Accent6  F (Bad4Bad  ) Calculation| Calculation  }  * Check Cellz Check Cell  ????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextB5Explanatory Text 0Good6Good  a 1 Heading 1B Heading 1 I}O 2 Heading 2B Heading 2 I}? 3 Heading 3B Heading 3 I}23 4 Heading 44 Heading 4 I}5InputpInput ̙ ??v 6 Linked CellF Linked Cell } 7Neutral<Neutral  e"Normal8Noteb Note   9OutputrOutput  ???????????? ???:$Percent;Title1Title I}%<TotalHTotal OO= Warning Text: Warning Text 8 ``i̜̙3f3333f3ffff333ff333f33f33BBB amort table calc 7 1x@3m  dMbP?_*+%D  KB&?'?(?)?M оٷ Laser 1402,C odXXLetter`DINU"D =ҋD SMTJHP Universal Printing PCL 6InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueFastRes1bppResolution600dpiPrintQualityGroupPQGroup_2HPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysNoCmdHPColorSmart_Text_HalftoneNoCmdHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysNoCmdHPColorSmart_Graphics_HalftoneNoCmdHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGraysNoCmdHPColorSmart_Photo_HalftoneNoCmdHPColorSmart_Photo_RGBColorNoCmdOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateONHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE130HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPOutputBinOrientationFACEDOWNPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl130.cabHPLpiSelectionNoneJPEGEnableAutoHPEasyColorOnHPMHDLLNameHPFIE130HP_DIBStitch_TintTestDisabledHPMediaTypeTreeviewPopupTrue< HPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPJobAccWoPinTrueHPXMLFileUsedhpcu1306.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWHPEnableRAWSpoolingTrueRGBColorNoCmdJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPBestGlossDefaultPSAlignmentFileHPCLS130IUPH!xjAF(Kb MSZ6hjP!5HnB^!<@W7Z5j-&,3;;vcܭX;iK) &+3w$#2 ydQ@f#h漁Qձmi=CM5g(z*󠐙ySrRO'Mֈh2*ؓ}j؝ken28B|o;/_Lޟ64%T$p(y"٦#R5URA~xmz˸gq[)7~++me'd4PGM9w_+A⊟I %P;+,k`#+_-7.ROֵSN)cNn6#}㫟b7]P=>^ܬ,断=&"""""""7يܱ< <j"_XX??calcU}  ? 1                                  >Year~ @x@> Interest Rate~ A@> a angle 5XBuָ@BC  C-A> a angle 1XBڿ9?BC C-A> CC +G# Grouped Amortization SchedulesGGGGGGGG .G& for the Interest Maintenance ReserveGGGGGGGG FG0 for DB Gains and Losses#! for 2014 Gains and LossesGGGGGGGG MG 7 D = CdB%  Interest Rate = 5.00%GGGGGGGG CC  DDuration" GCalendar Years to Maturity GGGGGGGG  DFrom! H (Residential Mortgages) HHHHHHHH  DCurrent CC  DYearend E Yearend) E Z   over 25) E Z 21-25) E Z 16-20) E Z 11-15) E Z 6-10) E Z 2-5) E Z 1 E0)BZ )BZ B)EZ (21-30))E0Z (11-20))E0Z(3-10))E) Z(1-2)) E)Z (0) CC ~ BFx@. DL,CMb?Z,Cjt?Z,C rh?Z,C&1?Z,C@v?Z,C/$?Z,CV-? Z, C?Z B?.LF|@;C@On?%ZZ;Cjt?%ZZ;Cl?%ZZ;CV-?%ZZ;CS㥻?%ZZ;Cn?%ZZ;Cx&1? %ZZ; C%Z Z B@F@;C@On?%ZZ;C@v?%ZZ;C~jt?%ZZ;CZd;?%ZZ;C rh?%ZZ;Cx&1?%ZZ;C %ZZ; C%Z Z B@F@;C~jt?%ZZ;C`&1?%ZZ;CGz?%ZZ;CMb?%ZZ;CX9v?%ZZ;C[d;O?%ZZ;C %ZZ; C%Z Z B@F@;C /$?%ZZ;C&1?%ZZ;C /$?%ZZ;Cx&?%ZZ;CT㥛 ?%ZZ;C rh?%ZZ;C %ZZ; C%Z Z B@F@;C /$?%ZZ;CQ?%ZZ;Cףp= ?%ZZ;CQ?%ZZ;CS㥛?%ZZ;C+?%ZZ;C %ZZ; C%Z Z B@F@;CI +?%ZZ;CMb?%ZZ;C`d;O?%ZZ;C833333?%ZZ;Crh|?%ZZ;C%ZZ;C %ZZ; C%Z Z B@F@;Cjt?%ZZ;C@7A`?%ZZ;C@ +?%ZZ;C(?%ZZ;CJ +?%ZZ;C%ZZ;C %ZZ; C%Z Z B @F@;Cjt?%ZZ;CQ?%ZZ;C@v?%ZZ;C$~j?%ZZ;CV-?%ZZ;C%ZZ;C %ZZ; C%Z Z B"@F@;C v?%ZZ;C@On?%ZZ;CS㥫?%ZZ;Cht?%ZZ;CI +?%ZZ;C%ZZ;C %ZZ; C%Z Z B$@F@;CS㥛?%ZZ;C ?%ZZ;Cp&1?%ZZ;CK?%ZZ;CQ?%ZZ;C%ZZ;C %ZZ; C%Z Z B&@F@;C V-?%ZZ;CGz?%ZZ;CQ?%ZZ;C/$?%ZZ;C%ZZ;C%ZZ;C %ZZ; C%Z Z B(@F@;CQ?%ZZ;C /$?%ZZ;CT㥛 ?%ZZ;Cx&?%ZZ;C%ZZ;C%ZZ;C %ZZ; C%Z Z B*@F@;C@9v?%ZZ;Cףp= ?%ZZ;Cp= ף?%ZZ;C?%ZZ;C%ZZ;C%ZZ;C %ZZ; C%Z Z B,@F@;C rh?%ZZ;CMb?%ZZ;CQ?%ZZ;CQ?%ZZ;C%ZZ;C%ZZ;C %ZZ; C%Z Z B.@F@;C rh?%ZZ;CH +?%ZZ;C@..F@.;.C~jtx?.%Z-Z.;.C.%Z-Z.;.C.%Z-Z.;.C.%Z-Z.;.C.%Z-Z.;.C.%Z-Z.;.C. %Z-Z.;. C0%Z- Z.  /CC 0C?0000  - 0C?000C?000C?000C?000C?000C?0 00 C?a0&#@666666666666666=%L8X>  7 4i  dMbP?_*+%&A&?'?(?)?MHP LaserJet 4Sia0@w XX%%Losse@MSUDOHP LaserJet 4Si<d "_XX?? amort tableU}  ?bl 4                            ! " # ?Calculations Page+G# Grouped Amortization SchedulesGGGGGGGG .G& for the Interest Maintenance ReserveGGGGGGGG TG> for ZB Gains and Losses#! for 2014 Gains and LossesGGGGGGGG [G E Z  = C)dB%  Interest Rate = 5.00%GGGGGGGG  DDuration" GCalendar Years to Maturity GGGGGGGG  DFrom! G (Residential Mortgages) GGGGGGGG  DCurrent DYearend EYearend- E  over D1B  over 25: E $D1B-D0B21-25: E $D1B-D0B16-20: E $D1B-D0B11-15: E $D1B-D0B6-10: E $D1B-D0B2-5 E1 I0J E  E EK(21-30)K(11-20)K(3-10) E(1-2)  E(0)~ F-Fx@ZDCX9v?FLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@ACV-?C~jt?Cv?CtV?CX9v?Cx&1?~  CF?.L-F|@ZDC^I +?C +?CʡE?Csh|??CzG?C +?C~  CF@-F@ZDCd;O?Cjt?CuV?CK?C$C?C/$?C~  CF@-F@ZDCCl?CQ?C-?Csh|??C~jt?C~jt?C~  CF@-F@ZDCZd;O?CMbX9?C;On?Cv?C +?C+?C~  CF@-F@ZDCp= ף?C$C?CˡE?Cw/?CX9v?CC~  CF@-F@ZDCV-?C= ףp=?CQ?CX9v?Cv/?CC~  CF@-F@ZDC^I +?Cv/?CʡE?CV-?Cp= ף?CC~  CF @-F@ZDCffffff?CMb?C}?5^I?Cn?Ch|?5?CC~  CF"@-F@ZDC rh?Cx?C(\?Csh|??CQ?CC~  CF$@-F@ZDCNbX9?#FLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@ACDl?CS㥛?C +?CCC~  CF&@-F@ZDC-?CMb?CV-?Cjt?CCC~  CF(@-F@ZDC7A`?C ףp= ?CDl?C ףp= ?CCC~  CF*@-F@ZDCm?C?C/$?C{Gz?CCC~  CF,@-F@ZDC#~j?Cjt?C/$?C{Gz?CCC~  CF.@-F@ZDCS?CuV?CE?CCCC ~  C F0@ - F@ ZD  CX9v?  C|?5^?  CT㥛 ?  C  C  C  C!~ C!F1@!-!F@!ZD!!Csh|??!!CʡE?!!C;On?!!C!!C!!C!!C"~ ! C"F2@"-"F@"ZD""CZd;?""C9v?""CL7A`?""C""C""C""C#~ " C#F3@#-#Fğ@#ZD##Cv/?##C rh?##CMb?##C##C##C##C$~ # C@t!DILTOM7777777777777777$ % & ' ( ) * + , - . / 0 1 2 3 $F4@$-$Fȟ@$ZD$$CM?$$$.MLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@A$C/$?$$$C$$$C$$$C$$$C$$$C%$~ $ C%F5@%-%F̟@%ZD%%CK?%$%CCl?%$%C%$%C%$%C%$%C%$%C&$~ % C&F6@&-&FП@&ZD&&C)\(?&$&CX9v?&$&C&$&C&$&C&$&C&$&C'$~ & C'F7@'-'Fԟ@'ZD''CL7A`?'$'Cy&1?'$'C'$'C'$'C'$'C'$'C($~ ' C(F8@(-(F؟@(ZD((Cn?($(Cy&1|?($(C($(C($(C($(C($(C)$~ ( C)F9@)-)Fܟ@)ZD))C~jt?)$)C)$)C)$)C)$)C)$)C)$)C*$~ ) C*F:@*-*F@*ZD**CMbX?*$*C*$*C*$*C*$*C*$*C*$*C+$~ * C+F;@+-+F@+ZD++Cv/?+$+C+$+C+$+C+$+C+$+C+$+C,$~ + C,F<@,-,F@,ZD,,C9v?,$,C,$,C,$,C,$,C,$,C,$,C-$~ , C-F=@---F@-ZD--C~jtx?-$-C-$-C-$-C-$-C-$-C-$-C.$~ - C.F>@.-.F@.ZD..C.$.C.$.C.$.C.$.C.$.C.$.C2$~ . C /CC 00B>@B9@B4@B.@B$@B@L?0 C01B9@B4@B.@B$@B@B?L1 C2Buָ@22Y22OC L0@L1@C:A2Buָ@222Buָ@222Buָ@222Buָ@222Bٞ @222Bڿ9?323B5 @33M33CL0@L1@CL1@L2@C73BD{ @333BuD@333B&7g@333Bp2?333B!?333Bpl?a33 C$p,7777777777>>6=%L8X>  Oh+'0HP`x оٷCross, WendyMicrosoft Excel@Th@}Tx@HC՜.+,D՜.+,d 0 8@ H   amort tablecalcANN1ANN5IDISC'amort table'!Print_Areacalc!Print_Area'amort table'!Print_Area_MIPRN  Worksheets Named RangesxH8Tl_AdHocReviewCycleID_NewReviewCycle_EmailSubject _AuthorEmail_AuthorEmailDisplayName_ReviewingToolsShownOnce(2014 IMR grouped amortization postingDFleming@naic.orgFleming, Dave  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdfghijklnopqrstRoot EntryFBook SummaryInformation(eDocumentSummaryInformation8m