<?xml version="1.0" encoding="UTF-8"?

>
<?mso-application progid="Excel.Sheet"?><ms:Workbook xmlns:ms="urn:schemas-micro
soft-com:office:spreadsheet" xmlns:mc="urn:schemas-microsoft-com:office:componen
t:spreadsheet" xmlns:mo="urn:schemas-microsoft-com:office:office" xmlns:mx="urn:
schemas-microsoft-com:office:excel" xmlns:m2="http://schemas.microsoft.com/offic
e/excel/2003/xml" xmlns:html="http://www.w3.org/TR/REC-html40">
<mo:DocumentProperties>
<mo:Company>ProBanker Simulations, LLC</mo:Company>
<mo:Created>2016-10-17T06:28:22Z</mo:Created>
<mo:LastPrinted>1900-01-01T12:00:00Z</mo:LastPrinted>
</mo:DocumentProperties>
<mo:OfficeDocumentSettings/>
<ms:Styles>
<ms:Style ms:ID="Default" ms:Name="Normal">
<ms:Alignment ms:Vertical="Bottom"/>
<ms:Borders/>
<ms:Font/>
<ms:Interior/>
<ms:NumberFormat/>
</ms:Style>
<ms:Style ms:ID="STY_PBLogo">
<ms:Alignment ms:Horizontal="Left" ms:Vertical="Bottom"/>
<ms:Font ms:Bold="1" ms:Size="20" ms:Color="#334D55"/>
<ms:Protection/>
</ms:Style>
<ms:Style ms:ID="STY_BankCol">
<ms:Alignment ms:Horizontal="Left" ms:Vertical="Bottom"/>
<ms:Font ms:Color="#000000"/>
<ms:Protection/>
</ms:Style>
<ms:Style ms:ID="STY_NameCol">
<ms:Alignment ms:Horizontal="Left" ms:Vertical="Bottom"/>
<ms:Font ms:Color="#000000"/>
</ms:Style>
<ms:Style ms:ID="STY_DataCol">
<ms:Alignment ms:Horizontal="Right" ms:Vertical="Bottom"/>
<ms:Protection ms:Protected="0"/>
<ms:NumberFormat ms:Format="0.00"/>
</ms:Style>
<ms:Style ms:ID="STY_HeaderRow_A">
<ms:Alignment ms:Horizontal="Center" ms:Vertical="Bottom"/>
<ms:Font ms:Color="#FFFFFF" ms:Bold="1"/>
<ms:Interior ms:Color="#D2691E" ms:Pattern="Solid"/>
<ms:Protection ms:Protected="1"/>
</ms:Style>
<ms:Style ms:ID="STY_HeaderRow_B">
<ms:Alignment ms:Horizontal="Center" ms:Vertical="Bottom"/>
<ms:Font ms:Color="#FFFFFF" ms:Bold="1"/>
<ms:Interior ms:Color="#334D55" ms:Pattern="Solid"/>
<ms:Protection ms:Protected="1"/>
</ms:Style>
<ms:Style ms:ID="STY_DataCells_0">
<ms:Alignment ms:Horizontal="Right" ms:Vertical="Bottom"/>
<ms:Protection ms:Protected="0"/>
<ms:NumberFormat ms:Format="0"/>
</ms:Style>
<ms:Style ms:ID="STY_DataCells_1">
<ms:Alignment ms:Horizontal="Right" ms:Vertical="Bottom"/>
<ms:Protection ms:Protected="0"/>
<ms:NumberFormat ms:Format="0.0"/>

</ms:Style>
<ms:Style ms:ID="STY_DataCells_2">
<ms:Alignment ms:Horizontal="Right" ms:Vertical="Bottom"/>
<ms:Protection ms:Protected="0"/>
<ms:NumberFormat ms:Format="0.00"/>
</ms:Style>
<ms:Style ms:ID="STY_DataCells_3">
<ms:Alignment ms:Horizontal="Right" ms:Vertical="Bottom"/>
<ms:Protection ms:Protected="0"/>
<ms:NumberFormat ms:Format="0.000"/>
</ms:Style>
<ms:Style ms:ID="STY_DataCells_4">
<ms:Alignment ms:Horizontal="Right" ms:Vertical="Bottom"/>
<ms:Protection ms:Protected="0"/>
<ms:NumberFormat ms:Format="0.0000"/>
</ms:Style>
</ms:Styles>
<ms:Worksheet ms:Name="Summary" ms:Protected="1">
<ms:Table>
<ms:Column ms:Width="140.00" ms:StyleID="STY_NameCol"/>
<ms:Column ms:Width="140.00" ms:StyleID="STY_DataCol"/>
<ms:Row>
<ms:Cell ms:StyleID="STY_PBLogo">
<ms:Data ms:Type="String">ProBanker Simulations</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row ms:StyleID="STY_HeaderRow_A">
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">U.S. Banking Simulation</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Game</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Yu Han's \only advertising</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Game mode</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Autobank</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Last quarter simulated</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row>
<ms:Cell>

<ms:Data ms:Type="String">Total number of markets</ms:Data>

</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Total number of banks</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Simulated at</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">2016-10-17 06:28:22</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Reporter version</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">v1.1.0</ms:Data>
</ms:Cell>
</ms:Row>
</ms:Table>
<mx:WorksheetOptions>
<mx:Print>
<mx:ValidPrinterInfo/>
<mx:HorizontalResolution>600</mx:HorizontalResolution>
<mx:VerticalResolution>600</mx:VerticalResolution>
</mx:Print>
<mx:TabColorIndex>15</mx:TabColorIndex>
<mx:Zoom>80</mx:Zoom>
<mx:Selected/>
<mx:FreezePanes/>
<mx:FrozenNoSplit/>
<mx:SplitHorizontal>1</mx:SplitHorizontal>
<mx:TopRowBottomPane>1</mx:TopRowBottomPane>
<mx:ActivePane>2</mx:ActivePane>
<mx:Panes>
<mx:Pane>
<mx:Number>3</mx:Number>
</mx:Pane>
<mx:Pane>
<mx:Number>2</mx:Number>
<mx:ActiveRow>2</mx:ActiveRow>
</mx:Pane>
</mx:Panes>
<mx:ProtectObjects>False</mx:ProtectObjects>
<mx:ProtectScenarios>False</mx:ProtectScenarios>
<mx:AllowFormatCells/>
<mx:AllowSizeCols/>
<mx:AllowSizeRows/>

</mx:WorksheetOptions>
</ms:Worksheet>
<ms:Worksheet ms:Name="Economy" ms:Protected="0">
<ms:Table>
<ms:Column ms:Width="75.00" ms:StyleID="STY_BankCol"/>
<ms:Column ms:Width="300.00" ms:StyleID="STY_NameCol"/>
<ms:Column ms:Width="60.00"/>
<ms:Column ms:Width="60.00"/>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_B">
<ms:Cell>
<ms:Data ms:Type="String">Bank </ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Performance Report</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Market Value</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">245106.565244674</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">No. times recapitalized</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>

</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Cumulative Dividends</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Price per Share</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">245.106565244674</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Current Net Income</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6419.79413938007</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-545602.168669621</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_A">
<ms:Cell>
<ms:Data ms:Type="String"/>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Bond Market Report</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Floating-rate Loan Base</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Gross Domestic Product ($ billions)</ms:Data
>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4918.73</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4970.74556975</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Maturing start of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+1)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+1)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number"/>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number"/>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+1)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number"/>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number"/>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+2</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+2)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.94767830196</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.94767830196</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+2)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
Coupon Amount (T+2)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+3)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1006.89806561565</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1006.89806561565</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+3)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.83</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.83</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+3)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+4</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
Market Price (T+4)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1008.82376024867</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1008.82376024867</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+4)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.03</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.03</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+4)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+5)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.77171927516</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.77171927516</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+5)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+5)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+6)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.18422247464</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.18422247464</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+6)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.48</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.48</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+6)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String"> Quarter T+7</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+7)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1007.45728600601</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1007.45728600601</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+7)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.73</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.73</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+7)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+8</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+8)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.6333093049</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.6333093049</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
Market Yield (T+8)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.98</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.98</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+8)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price (T+9)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield (T+9)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount (T+9)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_B">
<ms:Cell>
<ms:Data ms:Type="String"/>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Economic Environment</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Capital Requirements</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Minimum Tier I + Tier II Capital to Risk
Assets</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">8</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Minimum Tier I Capital to Risk Assets</ms
:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Minimum Tier I Capital to Total Assets</m
s:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Deposit Restrictions</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail Demand Deposits</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Reserve Requirement</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Interest Rate Ceiling</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Corporate Demand Deposits</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
Reserve Requirement</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Interest Rate Ceiling</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Passbook Savings Deposits</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Reserve Requirement</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Interest Rate Ceiling</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9900</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9900</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail CDs</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
Reserve Requirement</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Interest Rate Ceiling</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-9900</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-9900</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Long-term Retail Deposits</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Reserve Requirement</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Interest Rate Ceiling</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-9900</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-9900</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Negotiable CDs</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
Reserve Requirement</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Asset Risk Weights</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Required Reserves</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Excess Reserves</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">20</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">20</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Sold</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">20</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">20</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Floating Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Installment Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Mortgages</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">50</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">50</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Assets</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Other Rates</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Annualized FDIC Premium (% of insured dep
osits)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.28</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.28</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Annualized Penalty Premium on Discount Wi
ndow Advances</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percentage of Nonperforming Loans in Loan
Loss Allowance</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Corporate Income Tax Rate</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">35</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">35</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">

Long-Term Capital Gains Tax Rate</ms:Data

>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">35</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">35</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Minimum Holding Period for L.T. Capital G
ains</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Simulation</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Simulation Version</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_4">
<ms:Data ms:Type="Number">3.03</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_4">
<ms:Data ms:Type="Number">4.0201</ms:Data>
</ms:Cell>
</ms:Row>
</ms:Table>
<mx:WorksheetOptions>
<mx:Print>
<mx:ValidPrinterInfo/>
<mx:HorizontalResolution>600</mx:HorizontalResolution>
<mx:VerticalResolution>600</mx:VerticalResolution>
</mx:Print>
<mx:TabColorIndex>15</mx:TabColorIndex>
<mx:Zoom>80</mx:Zoom>
<mx:Selected/>
<mx:FreezePanes/>
<mx:FrozenNoSplit/>
<mx:SplitHorizontal>1</mx:SplitHorizontal>
<mx:TopRowBottomPane>1</mx:TopRowBottomPane>
<mx:ActivePane>2</mx:ActivePane>
<mx:Panes>

<mx:Pane>
<mx:Number>3</mx:Number>
</mx:Pane>
<mx:Pane>
<mx:Number>2</mx:Number>
<mx:ActiveRow>2</mx:ActiveRow>
</mx:Pane>
</mx:Panes>
<mx:ProtectObjects>False</mx:ProtectObjects>
<mx:ProtectScenarios>False</mx:ProtectScenarios>
<mx:AllowFormatCells/>
<mx:AllowSizeCols/>
<mx:AllowSizeRows/>
</mx:WorksheetOptions>
</ms:Worksheet>
<ms:Worksheet ms:Name="Market" ms:Protected="0">
<ms:Table>
<ms:Column ms:Width="75.00" ms:StyleID="STY_BankCol"/>
<ms:Column ms:Width="300.00" ms:StyleID="STY_NameCol"/>
<ms:Column ms:Width="60.00"/>
<ms:Column ms:Width="60.00"/>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_B">
<ms:Cell>
<ms:Data ms:Type="String"/>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Average Balance Sheet</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">ASSETS</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Required Reserves</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">61396.8637663735</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">71644.5077156108</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Excess Reserves</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Sold</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds (Rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">291725.871817873</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">17510016.6221208</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Rate Corporate Loans (Rate)</ms:Dat
a>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Floating Rate Corporate Loans, maturing s
tart of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">352824.270457212</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">357943.694931975</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">357943.694931975</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">114412.471871278</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail Installment Loans, maturing start
of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">178591.069199572</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">145701.700144703</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">145701.700144703</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">189952.012319771</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">189952.012319771</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">156849.854878268</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">156849.854878268</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">170704.549129471</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail Mortgage Loans, maturing start of:
</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">112036.88992691</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99442.5066245791</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99442.5066245791</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">92718.2619429108</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">92718.2619429108</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80853.1583186197</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80853.1583186197</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">95976.6519583529</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">95976.6519583529</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">94646.2350111155</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">94646.2350111155</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">88035.5180566026</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">88035.5180566026</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85942.5564446368</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85942.5564446368</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">98190.0126418849</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds, maturing start of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>

<ms:Cell>
<ms:Data ms:Type="String">
T+5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Assets</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">46434</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">45273.15</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>

<ms:Cell>
<ms:Data ms:Type="String"> Loan Loss Allowance</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9858.61421330786</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">27251.0774842654</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> TOTAL ASSETS</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19891052.3866263</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">LIABILITIES</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Purchased</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">75000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Purchased (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Demand Deposits</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>

<ms:Cell>
<ms:Data ms:Type="String">
Retail</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">307141.519897271</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">311318.86973397</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">306827.117766464</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">405126.207422138</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Negotiable CDs, maturing start of:</ms:Da
ta>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>

</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>

</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Passbook Savings Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">177863.459726845</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">177044.763436067</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Passbook Savings Deposits (rate)</ms:Data
>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail CDs, maturing start of:</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">345657.155342138</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">362323.19445944</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">362323.19445944</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">358833.03206696</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Long-term Retail Deposits, maturing start
of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84642.0405759651</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">81297.7983388715</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">81297.7983388715</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">83423.6583728422</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">83423.6583728422</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84151.7721138108</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84151.7721138108</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">89204.0213574843</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">89204.0213574843</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85515.5297983578</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85515.5297983578</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84491.6057327704</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84491.6057327704</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80964.4723388632</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80964.4723388632</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84166.1223210985</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8 (rate)</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Discount Window Advances</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">22694.4357650434</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">17577778.7878032</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Discount Window Advances (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">15.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">EQUITY CAPITAL</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Net Worth and Retained Earnings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">274014.72</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-271587.448669621</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">TOTAL LIABILITIES AND NET WORTH</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19891052.3866263</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_A">
<ms:Cell>
<ms:Data ms:Type="String">Bank </ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Market Interest Rates</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Fixed Rate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Floating Rate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>

<ms:Data ms:Type="String">Bank 1</ms:Data>

</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Installment Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Mortgage Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Retail Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Passbook Savings</ms:Data>

</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Retail CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Long-term Retail Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
</ms:Table>
<mx:WorksheetOptions>
<mx:Print>
<mx:ValidPrinterInfo/>
<mx:HorizontalResolution>600</mx:HorizontalResolution>
<mx:VerticalResolution>600</mx:VerticalResolution>
</mx:Print>
<mx:TabColorIndex>15</mx:TabColorIndex>
<mx:Zoom>80</mx:Zoom>
<mx:Selected/>
<mx:FreezePanes/>
<mx:FrozenNoSplit/>
<mx:SplitHorizontal>1</mx:SplitHorizontal>
<mx:TopRowBottomPane>1</mx:TopRowBottomPane>
<mx:ActivePane>2</mx:ActivePane>
<mx:Panes>
<mx:Pane>
<mx:Number>3</mx:Number>
</mx:Pane>
<mx:Pane>
<mx:Number>2</mx:Number>
<mx:ActiveRow>2</mx:ActiveRow>
</mx:Pane>
</mx:Panes>

<mx:ProtectObjects>False</mx:ProtectObjects>
<mx:ProtectScenarios>False</mx:ProtectScenarios>
<mx:AllowFormatCells/>
<mx:AllowSizeCols/>
<mx:AllowSizeRows/>
</mx:WorksheetOptions>
</ms:Worksheet>
<ms:Worksheet ms:Name="Bank" ms:Protected="0">
<ms:Table>
<ms:Column ms:Width="75.00" ms:StyleID="STY_BankCol"/>
<ms:Column ms:Width="300.00" ms:StyleID="STY_NameCol"/>
<ms:Column ms:Width="60.00"/>
<ms:Column ms:Width="60.00"/>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_B">
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Income Statement</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">CURRENT REVENUE</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fee Income</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2303.56139922953</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2334.89152300477</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1150.60169162424</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1519.22327783302</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Interest Income</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6773.32347041902</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">218635.31890594</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Floating Rate Corporate Loans</ms:Data
>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">14580.0311843043</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9685.05121360863</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Installment Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">18274.0539663609</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">18079.2259249927</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>

<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Mortgages</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">16850.6179584806</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">16541.1774138555</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bonds</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6541.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6541.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Federal Funds Sold</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Short-term Gain from Bonds</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> TOTAL REVENUE</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">66473.6896704186</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">273336.388259235</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>

<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">CURRENT EXPENSES</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Interest Expense</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Federal Funds Purchased</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">793.125</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Negotiable CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5177.7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3883.275</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>

<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Passbook Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2223.29324658556</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2213.05954295084</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Long-term Retail Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">12631.7043492931</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">12622.7808820143</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10619.7052470237</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10817.343397896</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Discount Window Advances</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">523.674105278376</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">668511.976106119</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Provision for Loan Losses</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1766.95047837809</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19952.3462912806</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>

<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Advertising</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Installment Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">430</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">430</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Mortgages</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">230</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">230</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1300</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1300</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1940</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1940</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">870</ms:Data>

</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">870</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Passbook Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Long-term Retail Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">210</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">210</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Other Non-interest Operating Costs</ms:Da
ta>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
FDIC Insurance Premium</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1798.65234207479</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1809.40273324487</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Federal Funds</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">82.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">583.451743635746</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">78065.7601199988</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Floating Rate Corporate Loans</ms:Data
>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1421.53593077837</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">944.712333606505</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Installment Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3311.77796568232</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3335.65066240674</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Mortgages</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1151.92111396625</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1165.23115785309</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bonds</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">105</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">105</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2303.56139922953</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2355.77827218827</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1152.09059167271</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1764.9710019722</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
DD Costs Offset by Excess Reserves</ms
:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Negotiable CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">108.9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">108.9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Passbook Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">230.874901812191</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">221.305954295084</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">926.640535045228</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">901.445283158</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Long-term Retail Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">842.113623286207</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">841.518725467623</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Fixed Operating Costs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3099.6074</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3160.85</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Other Transaction Costs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">342.30332839943</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">757.249464403666</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">TOTAL EXPENSES</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">56597.0833021416</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">818938.556928856</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">NET CURRENT OPERATING EARNINGS</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9876.60636827703</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-545602.168669621</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Taxes on Current Earnings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3456.81222889696</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-190960.759034367</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Realized Capital Gains</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Taxes Applicable to Capital Gains</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Total Taxes</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3456.81222889696</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">TOTAL NET INCOME</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6419.79413938007</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-545602.168669621</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_A">
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Summary Balance Sheet</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">ASSETS</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Required Reserves (at the Federal Reserve
)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">61396.8637663735</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">71644.5077156108</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Excess Reserve Balances</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Sold</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">291725.871817873</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">17510016.6221208</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Floating Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">710767.965389187</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">472356.166803253</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Installment Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">671094.636542314</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">663208.116472213</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Mortgages</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">749651.778283727</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">735804.900998702</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Assets</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">46434</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">45273.15</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Loan Loss Allowance</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9858.61421330786</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">27251.0774842654</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Total Assets</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19891052.3866263</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">LIABILITIES</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Purchased</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">75000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">307141.519897271</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">311318.86973397</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">306827.117766464</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">405126.207422138</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Negotiable CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">396000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">297000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Passbook Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">177863.459726845</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">177044.763436067</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">707980.349801578</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">721156.2265264</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Long-term Retail Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">673690.898628965</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">673214.980374099</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Discount Window Advances</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">22694.4357650434</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">17577778.7878032</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Net Worth and Retained Earnings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">274014.72</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-271587.448669621</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> TOTAL LIABILITIES AND NET WORTH</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19891052.3866263</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_B">
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Balance Sheet</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">ASSETS</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Required Reserves</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">61396.8637663735</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">71644.5077156108</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Excess Reserves</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Sold</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds (Rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">291725.871817873</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">17510016.6221208</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Rate Corporate Loans (Rate)</ms:Dat
a>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Floating Rate Corporate Loans, maturing s
tart of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>

<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">352824.270457212</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">357943.694931975</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">357943.694931975</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">114412.471871278</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail Installment Loans, maturing start
of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">178591.069199572</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">145701.700144703</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">145701.700144703</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">189952.012319771</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">189952.012319771</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">156849.854878268</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">156849.854878268</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">170704.549129471</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail Mortgage Loans, maturing start of:
</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">112036.88992691</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99442.5066245791</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99442.5066245791</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">92718.2619429108</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">92718.2619429108</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80853.1583186197</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80853.1583186197</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">95976.6519583529</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">95976.6519583529</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">94646.2350111155</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">94646.2350111155</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">88035.5180566026</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">88035.5180566026</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85942.5564446368</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85942.5564446368</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">98190.0126418849</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds, maturing start of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Assets</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">46434</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">45273.15</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Loan Loss Allowance</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9858.61421330786</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">27251.0774842654</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> TOTAL ASSETS</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19891052.3866263</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">LIABILITIES</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Purchased</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">75000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Purchased (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">10.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Demand Deposits</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">307141.519897271</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">311318.86973397</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Retail (rate)</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">306827.117766464</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">405126.207422138</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Corporate (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Negotiable CDs, maturing start of:</ms:Da
ta>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>

</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Passbook Savings Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">177863.459726845</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">177044.763436067</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Passbook Savings Deposits (rate)</ms:Data
>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail CDs, maturing start of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">345657.155342138</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">362323.19445944</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">362323.19445944</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">358833.03206696</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Long-term Retail Deposits, maturing start
of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84642.0405759651</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">81297.7983388715</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+1 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">81297.7983388715</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">83423.6583728422</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+2 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">83423.6583728422</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84151.7721138108</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+3 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84151.7721138108</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">89204.0213574843</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+4 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">89204.0213574843</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85515.5297983578</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+5 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">85515.5297983578</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84491.6057327704</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+6 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84491.6057327704</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80964.4723388632</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+7 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">80964.4723388632</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">84166.1223210985</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
T+8 (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Discount Window Advances</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">22694.4357650434</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">17577778.7878032</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Discount Window Advances (rate)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">15.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">EQUITY CAPITAL</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Net Worth and Retained Earnings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">274014.72</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-271587.448669621</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">TOTAL LIABILITIES AND NET WORTH</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19891052.3866263</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_A">
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Bond Portfolio Report</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Book Value of Portfolio</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Market Value of Portfolio</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">422715.092164417</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">422715.092164417</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Maturing start of:</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+2</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.94767830196</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.94767830196</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1006.89806561565</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1006.89806561565</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.83</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4.83</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+4</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1008.82376024867</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1008.82376024867</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.03</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.03</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+5</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.77171927516</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.77171927516</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.18422247464</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1009.18422247464</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.48</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.48</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+7</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1007.45728600601</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1007.45728600601</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.73</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.73</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+8</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.6333093049</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1004.6333093049</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.98</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5.98</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Bank Holdings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Quarter T+9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Coupon Amount</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">62.3</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Price</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1000</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">
Market Yield</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6.23</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6.23</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_B">
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Capitalization Report</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Price Per Share</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">245.106565244674</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>

<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">230.917551537337</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">245.106565244674</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Market Value of Equity</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">245106.565244674</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">230917.551537337</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">245106.565244674</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Book Value of Equity</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">274014.72</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-271587.448669621</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>

<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">274014.72</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">274014.72</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Number of Shares Outstanding</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">1000000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">1000000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">1000000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">1000000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Number of Shares Sold by Management</ms:Data
>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>

<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Price of Shares Sold by Management</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Number of Shares Sold by Regulators</ms:Data
>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_0">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Price of Shares Sold by Regulators</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Dividends Paid</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Net Total Assets</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19891052.3866263</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">3050209.65470537</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2941212.50158617</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Risk-weighted Assets</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2094848.36289124</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">19058756.5058956</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2199346.87705851</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2094848.36289124</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Basel Tier I Ratio</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">13.0804083414331</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-1.42500088390136</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">12.458913273675</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">13.0804083414331</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Basel Tier I+II Ratio</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">13.5510206486505</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-1.2820163325439</ms:Data>
</ms:Cell>
</ms:Row>

<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">12.9406610491368</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">13.5510206486505</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Capital/Asset Ratio</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Current quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.31638634924293</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">-1.36537496051351</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Prior quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">8.98347166324434</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.31638634924293</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_A">
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Loan Performance Report</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String">Quarter</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Matured Last Qtr. ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">326781.08847927</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">291725.871817873</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Defaulted ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">282.884156276483</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">279.498537611337</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percent Nonperforming</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.137159982484879</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.109600750585871</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Nonperforming ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">400.131154689254</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">19191.1096455551</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percent Defaulted</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.0865668688457252</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.0958086219332066</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Floating Rate Corporate Loans</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Matured Last Qtr. ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">400953.394177446</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">352824.270457212</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Defaulted ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">754.845718041114</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">826.895322676073</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percent Nonperforming</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.301008960620535</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.346515695376771</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String"> Nonperforming ($1,000s)</ms:Data>

</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2139.47526504172</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1636.78825605335</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percent Defaulted</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.18826270808598</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.234364637558672</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Intallment Loans</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Matured Last Qtr. ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">178039.360476188</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">178591.069199572</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Defaulted ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1398.06849677375</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1371.25759232526</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percent Nonperforming</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.981021581996156</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">

<ms:Data ms:Type="Number">0.871780525019364</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Nonperforming ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6583.58322009876</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5781.7191997525</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percent Defaulted</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.785258098565643</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.767819801108254</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Mortgage Loans</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Matured Last Qtr. ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">96430.7417696054</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">112036.88992691</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Defaulted ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">67.8425488958875</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">82.2315677104147</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>

<ms:Data ms:Type="String"> Percent Nonperforming</ms:Data>

</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.0981021581996156</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.0871780525019364</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Nonperforming ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">735.424573478134</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">641.46038290447</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Percent Defaulted</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.0703536524254666</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0.0733968675532323</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Totals</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> TOTAL Matured Last Qtr. ($1,000s)</ms:Dat
a>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1002204.58490251</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">935178.101401567</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> TOTAL Defaulted ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2503.64091998723</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">2559.88302032308</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> TOTAL Nonperforming ($1,000s)</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9858.61421330786</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">27251.0774842654</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row/>
<ms:Row ms:StyleID="STY_HeaderRow_B">
<ms:Cell>
<ms:Data ms:Type="String">Bank 1</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Decision History</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q0</ms:Data>
</ms:Cell>
<ms:Cell>
<ms:Data ms:Type="String">Q1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Quantities</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Target Reserves for Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Sold</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Federal Funds Purchased</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">75000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">75000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> 90-day CDs to Issue</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> 180-day CDs to Issue</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> 360-day CDs to Issue</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">99000</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> New 8-quarter Bonds to Purchase</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">52500</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds to
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds to
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds to
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds to
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds to
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>

Sell, due start of T+2</ms:Data>

Sell, due start of T+3</ms:Data>

Sell, due start of T+4</ms:Data>

Sell, due start of T+5</ms:Data>

Sell, due start of T+6</ms:Data>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds to Sell, due start of T+7</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Bonds to Sell, due start of T+8</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Rates</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Fixed Rate Corporate Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9.3</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Floating Rate Loan Spread</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">4</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Installment Loans</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">11</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Mortgage Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">9</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">6</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Passbook Savings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Long-term Retail Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">7.5</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Retail Demand Deposits</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Advertising</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Ads, Installment Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">430</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">430</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Ads, Mortgage Loans</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">230</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">230</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Ads, Retail Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1300</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1300</ms:Data>
</ms:Cell>

</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Ads, Corporate Demand Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1940</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1940</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Ads, Retail CDs</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">870</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">870</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Ads, Passbook Savings</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">420</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Ads, Long-term Retail Deposits</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">210</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">210</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String">Other Miscellaneous Decisions</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Number of Shares to Sell</ms:Data>
</ms:Cell>

<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Provision for Loan Losses</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">1</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Corporate Loan Standard</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Total Dividends</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">0</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Pct. of Cost Charged to Retail DD</ms:Dat
a>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
</ms:Row>
<ms:Row>
<ms:Cell/>
<ms:Cell>
<ms:Data ms:Type="String"> Pct. of Cost Charged to Corporate DD</ms:

Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
<ms:Cell ms:StyleID="STY_DataCells_2">
<ms:Data ms:Type="Number">100</ms:Data>
</ms:Cell>
</ms:Row>
</ms:Table>
<mx:WorksheetOptions>
<mx:Print>
<mx:ValidPrinterInfo/>
<mx:HorizontalResolution>600</mx:HorizontalResolution>
<mx:VerticalResolution>600</mx:VerticalResolution>
</mx:Print>
<mx:TabColorIndex>15</mx:TabColorIndex>
<mx:Zoom>80</mx:Zoom>
<mx:Selected/>
<mx:FreezePanes/>
<mx:FrozenNoSplit/>
<mx:SplitHorizontal>1</mx:SplitHorizontal>
<mx:TopRowBottomPane>1</mx:TopRowBottomPane>
<mx:ActivePane>2</mx:ActivePane>
<mx:Panes>
<mx:Pane>
<mx:Number>3</mx:Number>
</mx:Pane>
<mx:Pane>
<mx:Number>2</mx:Number>
<mx:ActiveRow>2</mx:ActiveRow>
</mx:Pane>
</mx:Panes>
<mx:ProtectObjects>False</mx:ProtectObjects>
<mx:ProtectScenarios>False</mx:ProtectScenarios>
<mx:AllowFormatCells/>
<mx:AllowSizeCols/>
<mx:AllowSizeRows/>
</mx:WorksheetOptions>
</ms:Worksheet>
</ms:Workbook>