ࡱ> tw  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrsvyz{|}~Root EntryFن9u@ Book  gMsoDataStore 01FEOG4XNFA==2@Item PropertiesOEOUXFHESCHJA==2Item xX$Properties @SummaryInformation( DocumentSummaryInformation8CompObj'l  T\p Fleming, Dave 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 Roman1Courier1Arial1 Arial1Arial1 Arial1 Arial1Arial1Arial1,Arial1Arial1Arial1>Arial1 Arial1Arial1?Arial1hCambria1Arial1 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.  + ) , *    @= @Y b  A.I.    A,I,  A~I~   =< !       # "  &  & " "  "   20% - Accent1H 20% - Accent1 ef  20% - Accent2H" 20% - Accent2 ef  20% - Accent3<& 20% - Accent3  20% - Accent4<* 20% - Accent4  20% - Accent5H. 20% - Accent5 ef  20% - Accent6H2 20% - Accent6  ef  40% - Accent1H 40% - Accent1 L  40% - Accent2H# 40% - Accent2 LǬ  40% - Accent3<' 40% - Accent3  40% - Accent4H+ 40% - Accent4 L  40% - Accent5H/ 40% - Accent5 L  40% - Accent6H3 40% - Accent6  L  60% - Accent1H 60% - Accent1 23D  60% - Accent2H$ 60% - Accent2 23  60% - Accent3H( 60% - Accent3 23GY  60% - Accent4H, 60% - Accent4 23a  60% - Accent5H0 60% - Accent5 23m ! 60% - Accent6H4 60% - Accent6  23s  "Accent1<Accent1 `  #Accent2<!Accent2 q2  $Accent3<%Accent3 k$  %Accent4<)Accent4   &Accent5<-Accent5 +  'Accent6<1Accent6  N. (Bad4Bad  ) Calculation| Calculation  }  * Check Cellz Check Cell  ????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextB5Explanatory Text 0Good6Good  a 1 Heading 1B Heading 1 (A` 2 Heading 2B Heading 2 (A?d 3 Heading 3B Heading 3 (A23D 4 Heading 44 Heading 4 (A5InputpInput ̙ ??v 6 Linked CellF Linked Cell } 7Neutral<Neutral  e"Normal8Noteb Note   9OutputrOutput  ???????????? ???:$Percent;Title,Title (A<TotalHTotal ``= Warning Text: Warning Text 8 ``i̜̙3f3333f3ffff333ff333f33f33BBBn amort table calc  T 1{66c  dMbP?_*+%D  KB&?'?(?)?M Microsoft Print to PDFP/ odXXLetter`GIS4DINU"$,?]{~ SMTJ{084F01FA-E634-4D77-83EE-074817C03581}RESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolutionResOption1ColorModeColor,V4DM p"O4wMH5L*@VDocumentUserPasswordDocumentOwnerPasswordDocumentCryptSecurity< <"_XX??calcU}  ? 1                                  >Year~ @@> Interest Rate~ A@> a angle 5XB/P@BC  C-A> a angle 1XBh?BC C-A> CC +G# Grouped Amortization SchedulesGGGGGGGG .G& for the Interest Maintenance ReserveGGGGGGGG FG0 for DB Gains and Losses#! for 2024 Gains and LossesGGGGGGGG MG 7 D = CdB%  Interest Rate = 6.00%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 ~ BF@ . DL,C&1|?Z,CGz?0Z,CMb?Z,C@v?0Z,C? Z,CL7A`?Z,CZd;O?Z, C?Z B?.LF@ ;CQ?%ZZ;CI +?0%ZZ;CP7A`?%ZZ;C \(?%ZZ;CzG?%ZZ;CDl?.%ZZ;CMbX9? %ZZ; C%Z Z B@F@ ;CMb?)%ZZ;C`d;O?#%ZZ;CQ?%ZZ;C V-?,%ZZ;C"~j?%ZZ;Cx&1?(%ZZ;C%ZZ; C%Z Z B@F@ ;CMb?%ZZ;C?%ZZ;C~jt?$%ZZ;CZd;?%ZZ;Ch|?5?%ZZ;CGz?%ZZ;C%ZZ; C%Z Z B@F@ ;C On?-%ZZ;C@v?$%ZZ;C0?%ZZ;Cp= ף?!%ZZ;C?%ZZ;Cp= ףp?%ZZ;C.%ZZ; C%Z Z B@F@ ;C~jt?-%ZZ;CS㥛?%ZZ;C/$?%ZZ;C@l?%ZZ;C/$?"%ZZ;C+?%ZZ;C!%ZZ; C%Z Z B@F@ ;CGz?%ZZ;CQ?'%ZZ;Cףp= ?%ZZ;Cl?%ZZ;CV9v?#%ZZ;C'%ZZ;C%ZZ; C%Z Z B@F@ ;C /$?%ZZ;C@9v?,%ZZ;Cjt?%ZZ;C(?%ZZ;C?%ZZ;C+%ZZ;C %ZZ; C%Z Z B @F@ ;C`d;O?%ZZ;CP7A`?-%ZZ;C?%ZZ;C̡E?%ZZ;C䥛 ?%ZZ;C(%ZZ;C%%ZZ; C%Z Z B"@Fğ@ ;Cjt?.%ZZ;CQ?+%ZZ;CA`"?%ZZ;CI +?%ZZ;CZd;O?&%ZZ;C%ZZ;C"%ZZ; C%Z Z B$@Fȟ@ ;C?%ZZ;Cl?%ZZ;Cv/?)%ZZ;C+η?%ZZ;CQ?"%ZZ;C#%ZZ;C%ZZ; C%Z Z B&@F̟@ ;CS㥛?$%ZZ;C ?,%ZZ;CQ?"%ZZ;CʡE?%ZZ;C%ZZ;C!%ZZ;C*%ZZ; C%Z Z B(@FП@ ;C&1?(%ZZ;C /$?*%ZZ;CT㥛 ?%ZZ;CQ?%ZZ;C%ZZ;C %ZZ;C%ZZ; C%Z Z B*@Fԟ@ ;C`9v?)%ZZ;CI +?%ZZ;C rh?$%ZZ;C&1?%%ZZ;C!%ZZ;C)%ZZ;C%ZZ; C%Z Z B,@F؟@ ;CMb?"%ZZ;CMb?%ZZ;C8On?%ZZ;CMb?*%ZZ;C(%ZZ;C&%ZZ;C%ZZ; C%Z Z B.@Fܟ@ ;C rh?'%ZZ;C?+%ZZ;C~jt?'%ZZ;CI +?'%ZZ;C%ZZ;C%ZZ;C'%ZZ; C %Z Z D,l'qqILTO!L6666666666666 ! " # $ % & ' ( ) * + , - . / 0  B0@  F@ ; C@On?$%ZZ ; CA`"?%%ZZ ; CV-?%ZZ ; C$%ZZ ; C%ZZ ; C)%ZZ ; C%ZZ ; C!%Z Z !B1@!!F@! ;!C~jt?%Z Z!;!Cx&1? %Z Z!;!Cv/?%Z Z!;!C%Z Z!;!C%%Z Z!;!C%Z Z!;!C%Z Z!;! C"%Z Z! "B2@""F@" ;"CE?+%Z!Z";"Ch|?5?&%Z!Z";"C/$?&%Z!Z";"C!%Z!Z";"C*%Z!Z";"C*%Z!Z";"C&%Z!Z";" C#%Z! Z" #B3@##F@# ;#Cpt?%Z"Z#;#CT㥛 ?%Z"Z#;#C:v?.%Z"Z#;#C-%Z"Z#;#C%Z"Z#;#C%Z"Z#;#C(%Z"Z#;# C$%Z" Z# $B4@$$F@$ ;$CXd;O?%Z#Z$;$Cx&?(%Z#Z$;$C;On?,%Z#Z$;$C!%Z#Z$;$C)%Z#Z$;$C%Z#Z$;$C#%Z#Z$;$ C%%Z# Z$ %B5@%%F@% ;%C~jt?%Z$Z%;%CT㥛 ?%Z$Z%;%C%Z$Z%;%C)%Z$Z%;%C&%Z$Z%;%C$%Z$Z%;%C#%Z$Z%;% C&%Z$ Z% &B6@&&F@& ;&C8v?%Z%Z&;&C?%%Z%Z&;&C*%Z%Z&;&C%Z%Z&;&C.%Z%Z&;&C"%Z%Z&;&C*%Z%Z&;& C'%Z% Z& 'B7@''F@' ;'CS㥫?%Z&Z';'Cl?%Z&Z';'C+%Z&Z';'C%Z&Z';'C%%Z&Z';'C%Z&Z';'C+%Z&Z';' C(%Z& Z' (B8@((F@( ;(CV-?%Z'Z(;(CZd;O?%Z'Z(;(C#%Z'Z(;(C%Z'Z(;(C%Z'Z(;(C,%Z'Z(;(C.%Z'Z(;( C)%Z' Z( )B9@))F@) ;)CX9v?%Z(Z);)CMb?%Z(Z);)C%Z(Z);)C-%Z(Z);)C%Z(Z);)C%Z(Z);)C,%Z(Z);) C*%Z( Z) *B:@**F@* ;*CV-?%%Z)Z*;*C"%Z)Z*;*C%Z)Z*;*C.%Z)Z*;*C%Z)Z*;*C%Z)Z*;*C%Z)Z*;* C+%Z) Z* +B;@++F@+ ;+CZd;O?%Z*Z+;+C%Z*Z+;+C %Z*Z+;+C&%Z*Z+;+C'%Z*Z+;+C%Z*Z+;+C-%Z*Z+;+ C,%Z* Z+ ,B<@,,F@, ;,C rh?%Z+Z,;,C%Z+Z,;,C%Z+Z,;,C+%Z+Z,;,C%Z+Z,;,C-%Z+Z,;,C%Z+Z,;, C-%Z+ Z, -B=@--F @- ;-C/$?%Z,Z-;-C%Z,Z-;-C %Z,Z-;-C%Z,Z-;-C,%Z,Z-;-C%Z,Z-;-C%Z,Z-;- C.%Z, Z- .B>@..F @. ;.Cy&1|?%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?00C?000C?(00C?000C?00C?000 C?0&#@666666666666666=%F8X>   T 4P  dMbP?_*+%&A&?'?(?)?M оٷ Laser 14020Pt C odXXLetter%%LosseDINU"0 QU0 SMTJ < IUPH%xAkA/* QǢZQMl Ci&ReBz_"G?WZ ٰ&JL yL2d͛yzK3)"BPbnЖB,,]'_ #cVZǔ~%<.|d|'$E<9b B x>8ؘ&Ob5b񤳧&=ؗS²ƶ-ܳ,ߟއ.tSIҟ<Inʧ=Y$L:; for ZB Gains and Losses#! for 2024 Gains and LossesGGGGGGGG [G E Z  = C)dB%  Interest Rate = 6.00%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-F@ZDC-?FLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@ACGz?Crh|?C^I +?Cffffff?C-?CMbX9?~  CF?.L-F@ZDCK?C`"?C;On?C rh?C ףp= ?Cl?C~  CF@-F@ZDCbX9?C= ףp=?CZd;O?#CZd;O?Crh|?CV-?C~  CF@-F@ZDCʡE?Cq= ףp?Cjt?C?CʡE? CʡE?C~  CF@-F@ZDCV-?CS㥛?C +?CQ?CCl?C+?C~  CF@-F@ZDCJ +?CX9v?C/$?CZd;O?Cx?CC~  CF@-F@ZDC r?CbX9?CMb?Cl?CʡE?CC~  CF@-F@ZDC-?Cn?CI +?C r?Cx&?CC~  CF @-F@ZDC ףp= ?C#~j?C!rh?CS?CZd;?CC~  CF"@-Fğ@ZDCʡE?CV-?CZd;?Cjt?CQ?CC~  CF$@-Fȟ@ZDCFx?#FLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@AC;On?C rh?CMb?CCC~  CF&@-F̟@ZDCS㥛?%Cv/?)C`"?CˡE?CC$C~  CF(@-FП@ZDCʡE? Cףp= ?$Cl?CMb? C C C~  CF*@-Fԟ@ZDCQ?!C;On?-Cd;O?!Cjt?!C!C-C!~  CF,@-F؟@ZDCV-?C!rh?"CCl?"CI +?&CC"C"~  CF.@-Fܟ@ZDCS㥛?#C-?#C= ףp=?'C C#C#C'~  C F0@ - F@ ZD  C~jt?$ C$C?( Cx&?! C$ C$ C( C$~ C!F1@!-!F@"ZD!!C= ףp=?)!CGz?!CʡE?%!C%!C)!C)!C%~ ! C"F2@"-"F@"ZD""C!rh?""CCl?&"CQ?&"C*"C#"C&"C&~ " C#F3@#-#F@#ZD##Cv?'#CX9v?'#C;On?+#C$#C'#C'#C+~ # C@t!DILTOM7777777777777777$ % & ' ( ) * + , - . / 0 1 2 3 $F4@$-$F@%ZD$$C)\(?($$.MLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@A$C^I +?,$$C3$$C($$C($$C,$$C$~ $ C%F5@%-%F@&ZD%%CJ +?-$%Ch|?5?$%C)$%C)$%C-$%C!$%C)$~ % C&F6@&-&F@&ZD&&C(\?$&C rh?*$&C*$&C$&C'$&C*$&C*$~ & C'F7@'-'F@(ZD''CM?+$'CX9v?+$'C$'C2$'C+$'C+$'C$~ ' C(F8@(-(F@)ZD((Cv/?$(CMb?$(C$(C,$(C,$(C$(C&$~ ( C)F9@)-)F@*ZD))Csh|??*$)C!$)C-$)C-$)C$)C$)C-$~ ) C*F:@*-*F@+ZD**CS㥻?($*C.$*C$*C.$*C($*C.$*C.$~ * C+F;@+-+F@,ZD++CX9v?,$+C $+C$+C*$+C$+C$+C$~ + C,F<@,-,F@,ZD,,Cy&1?$,C$,C-$,C$,C%$,C$,C+$~ , C-F=@---F @.ZD--Cy&1|?$-C%$-C.$-C"$-C$-C%$-C$~ - C.F>@.-.F @.ZD..C2$.C$.C$.C.$.C,$.C$.C#$~ . C /CC 00B>@B9@B4@B.@B$@B@L?0 C01B9@B4@B.@B$@B@B?L1 C2B/P@32Y22OC L0@L1@C:A2B/P@322B/P@222B/P@322B/P@322Bt @322Bh?323BL$0*@23M33CL0@L1@CL1@L2@C73BRj @233B:7Ҡy% @$33Bf `aa@'33B>)?233Bf?233BPĹ$@?33 C$p,7777777777>>6=%F8X>    !"#$%&(DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision. metaAttributes"/> Oh+'0HP`x оٷFleming, DaveMicrosoft Excel@Vm@}Tx@ ՜.+,D՜.+,<8@ T\ d  Document  amort tablecalcANN1ANN5IDISC'amort table'!Print_Areacalc!Print_Area'amort table'!Print_Area_MIPRN  Worksheets Named Rangesx :BContentTypeId,0x010100D66A497FEF32C3478D72EFC55DA7F066 F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.89q