ࡱ> tw  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrsvyz{|}~Root EntryFpUu@ Book  wMsoDataStore ST01FEOG4XNFA==2STItem PropertiesOEOUXFHESCHJA==2STItem xX$Properties @SummaryInformation( DocumentSummaryInformation8CompObj'l  T\pOkosun, Kazeem 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  ???????????? ???:$Percent;Title,Title (A<TotalHTotal ``= Warning Text: Warning Text 8 ``i̜̙3f3333f3ffff333ff333f33f33BBBn amort table calc  T 1{6@c%  dMbP?_*+%D  KB&?'?(?)?M Microsoft Print to PDFP/ odXXLetter`GIS4DINU"$,?]{~ SMTJ{084F01FA-E634-4D77-83EE-074817C03581}RESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolutionResOption1ColorModeColor,V4DM p"O4wMH5L*@VDocumentUserPasswordDocumentOwnerPasswordDocumentCryptSecurity< <"_XX??calcU}  ? 1                                  >Year~ @@> Interest Rate~ A@> a angle 5]B/P@GC $C2A> a angle 1]Bh?GC C2A> CC +G# Grouped Amortization SchedulesGGGGGGGG .G& for the Interest Maintenance ReserveGGGGGGGG FG0 for DB Gains and Losses#! for 2025 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?Z,C?Z,CL7A`?Z,CZd;O?Z, C?Z B?.LF@ ;CQ?%ZZ;CI +?%ZZ;CP7A`?%ZZ;C \(?#%ZZ;CzG?%ZZ;CDl?,%ZZ;CMbX9?%ZZ; C%Z Z B@F@ ;CMb?0%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 /$?%ZZ;C@9v?%ZZ;Cjt?%ZZ;C(?%ZZ;C?%ZZ;C%ZZ;C%ZZ; C%Z Z B @Fğ@ ;C`d;O?0%ZZ;CP7A`?%ZZ;C?)%ZZ;C̡E?!%ZZ;C䥛 ?'%ZZ;C%ZZ;C%ZZ; C%Z Z B"@Fȟ@ ;Cjt?)%ZZ;CQ?%ZZ;CA`"?,%ZZ;CI +?"%ZZ;CZd;O?%ZZ;C%ZZ;C%ZZ; C%Z Z B$@F̟@ ;C?'%ZZ;Cl?%ZZ;Cv/?%ZZ;C+η?%ZZ;CQ?#%ZZ;C%ZZ;C"%ZZ; C%Z Z B&@FП@ ;CS㥛?$%ZZ;C ?%ZZ;CQ?'%ZZ;CʡE?%ZZ;C-%ZZ;C%ZZ;C%ZZ; C%Z Z B(@Fԟ@ ;C&1?'%ZZ;C /$?,%ZZ;CT㥛 ?%%ZZ;CQ?*%ZZ;C$%ZZ;C%ZZ;C*%ZZ; C%Z Z B*@F؟@ ;C`9v?)%ZZ;CI +?%ZZ;C rh?*%ZZ;C&1?%ZZ;C)%ZZ;C(%ZZ;C%ZZ; C%Z Z B,@Fܟ@ ;CMb?%ZZ;CMb?$%ZZ;C8On?,%ZZ;CMb?-%ZZ;C"%ZZ;C%ZZ;C%ZZ; C%Z Z B.@F@ ;C rh?$%ZZ;C?%ZZ;C~jt?-%ZZ;CI +?+%ZZ;C%ZZ;C%ZZ;C%ZZ; C %Z Z D,l'vvILTO!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,;,C0%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?@V00C?000C?00C?00C?000C?00 C?-0&#@666666666666666=%F8X>   T 4©Z  dMbP?_*+%&A&?'?(?)?M 鶹ý Laser 1402-0t 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 2025 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= ?3Cl?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?CC3~  CF@-F@ZDC r?CbX9?CMb?Cl?%CʡE?#CC~  CF@-F@ZDC-?(Cn?&CI +?C r?Cx&?C,C~  CF @-Fğ@ZDC ףp= ?C#~j?C!rh?"CS?-CZd;?C2C~  CF"@-Fȟ@ZDCʡE?CV-?+CZd;?Cjt?"CQ?CC~  CF$@-F̟@ZDCFx?*#FLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@AC;On?C rh?!CMb?-CCC~  CF&@-FП@ZDCS㥛?Cv/?C`"?CˡE?CCC~  CF(@-Fԟ@ZDCʡE?+Cףp= ?(Cl?CMb?CC,C~  CF*@-F؟@ZDCQ?!C;On?@VCd;O?Cjt?)C3C)C~  CF,@-Fܟ@ZDCV-?C!rh? CCl?CI +?C+CC~  CF.@-F@ ZDCS㥛?)C-?C= ףp=?#CCCC+~  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#C3~ # C@t!DILTOM7777777777777777$ % & ' ( ) * + , - . / 0 1 2 3 $F4@$-$F@%ZD$$C)\(?$$.MLL0@ LL1@ ]L0@LC5L0@LCcA?L0@L1@CL1@LL2@BBL3@A$C^I +?'$$C,$$C$$C $$C $$C#$~ $ C%F5@%-%F@&ZD%%CJ +?$%Ch|?5?$%C)$%C $%C$%C!$%C$~ % C&F6@&-&F@'ZD&&C(\?$$&C rh? $&C$&C$&C$&C"$&C"$~ & C'F7@'-'F@(ZD''CM?$'CX9v?"$'C$'C&$'C#$'C$'C$~ ' C(F8@(-(F@)ZD((Cv/?#$(CMb?%$(C$$(C%$(C$$(C$$(C'$~ ( C)F9@)-)F@*ZD))Csh|??*$)C,$)C$)C$)C$)C$)C$~ ) C*F:@*-*F@+ZD**CS㥻?.$*C$*C$$*C%$*C"$*C&$*C$~ * C+F;@+-+F@,ZD++CX9v?,$+C'$+C($+C($+C'$+C'$+C$~ + C,F<@,-,F @-ZD,,Cy&1?$,C$,C $,C$,C($,C$,C+$~ , C-F=@---F @.ZD--Cy&1|?$-C)$-C%$-C!$-C$-C&$-C!$~ - C.F>@.-.F@2ZD..C,$.C$$.C$.C$.C$.C*$.C*$~ . C /CC 00B>@B9@B4@B.@B$@B@L?0 C01B9@B4@B.@B$@B@B?L1 C2B/P@22Y22OC L0@L1@C:A2B/P@222B/P@222B/P@222B/P@322Bt @322Bh?323BL$0*@3M33CL0@L1@CL1@L2@C73BRj @33B:7Ҡy% @33Bf `aa@33B>)?233Bf?33BPĹ$@?#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 鶹ýOkosun, KazeemMicrosoft 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