Replies to post #382230 on Fannie Mae-No Politics (FNMA)

[obiterdictum]

That is not the required amortization schedules for four loans for Fannie and five for Freddie per H.R. 491 provisions on the treatment of enterprise draws on Treasury

(2) Treatment of enterprise draws on Treasury

That any amounts received, before or after such modification, during a single year by the enterprise as a draw on the commitment made by the Department of the Treasury under such an Agreement, shall be treated as a loan made by the Treasury to the enterprise that—

(A) was originated on the date of the last such draw during such year;

(B) has an original principal obligation in an amount equal to the aggregate amount of such draws;

(C) has a term to maturity of 30 years;

(D) has an annual interest rate of 5 percent for the entire term of the loan;

(E) has terms that provide for full amortization of the loan over such term to maturity; and

(F) shall be repaid by the enterprise in accordance with the amortization schedule established for the loan pursuant to subparagraph (E) of this paragraph, subject to paragraph (3).

Paragraph (3)

(3)Treatment of dividends paid
That any dividends paid by the enterprise to the Department of the Treasury under the Senior Preferred Stock Agreement before such modification of such Agreement shall be treated as payments of principal and interest due under the loan referred to in paragraph (2), and shall be credited against payments due under the terms of such loan (in accordance with the amortization schedule established for such loan pursuant to paragraph (2)(E)), first to such loan having the earliest origination date that has not yet been fully repaid until such loan is repaid, and then to the next such loan having the next earliest origination date until such loan is repaid.

For example an amortization schedule for a 30 years at 5% with 12 payments per year on a $59.9 billion aggregate draw for Fannie Mae for 2009, would be like this:

Fannie Mae 30 Year Amortized Loan at 5% for Aggregate Draws taken in 2009
Total Principal Obligation - $59,900,000,000
Total Interest - $55,858,220,000
Total to be paid to Treasury - $115,758, 220,000

(The actual amortization schedule to be proposed or made by Congress and/or Treasury is unknown and so this is an approximation. Payments per year, ballon payments, etc. may be added, reduced or etc.)

 
 Pmt Principal Interest Cum Prin Cum Int Prin Bal 
 1	71.98	249.58	71.98	249.58	59,828.02 
 2	72.28	249.28	144.26	498.86	59,755.74 
 3	72.58	248.98	216.84	747.84	59,683.16 
 4	72.88	248.68	289.72	996.52	59,610.28 
 5	73.18	248.38	362.90	1,244.90	59,537.10 
 6	73.49	248.07	436.39	1,492.97	59,463.61 
 7	73.79	247.77	510.18	1,740.74	59,389.82 
 8	74.10	247.46	584.28	1,988.20	59,315.72 
 9	74.41	247.15	658.69	2,235.35	59,241.31 
 10	74.72	246.84	733.41	2,482.19	59,166.59 
 11	75.03	246.53	808.44	2,728.72	59,091.56 
 12	75.35	246.21	883.79	2,974.93	59,016.21 
 13	75.66	245.90	959.45	3,220.83	58,940.55 
 14	75.97	245.59	1,035.42	3,466.42	58,864.58 
 15	76.29	245.27	1,111.71	3,711.69	58,788.29 
 16	76.61	244.95	1,188.32	3,956.64	58,711.68 
 17	76.93	244.63	1,265.25	4,201.27	58,634.75 
 18	77.25	244.31	1,342.50	4,445.58	58,557.50 
 19	77.57	243.99	1,420.07	4,689.57	58,479.93 
 20	77.89	243.67	1,497.96	4,933.24	58,402.04 
 21	78.22	243.34	1,576.18	5,176.58	58,323.82 
 22	78.54	243.02	1,654.72	5,419.60	58,245.28 
 23	78.87	242.69	1,733.59	5,662.29	58,166.41 
 24	79.20	242.36	1,812.79	5,904.65	58,087.21 
 25	79.53	242.03	1,892.32	6,146.68	58,007.68 
 26	79.86	241.70	1,972.18	6,388.38	57,927.82 
 27	80.19	241.37	2,052.37	6,629.75	57,847.63 
 28	80.53	241.03	2,132.90	6,870.78	57,767.10 
 29	80.86	240.70	2,213.76	7,111.48	57,686.24 
 30	81.20	240.36	2,294.96	7,351.84	57,605.04 
 31	81.54	240.02	2,376.50	7,591.86	57,523.50 
 32	81.88	239.68	2,458.38	7,831.54	57,441.62 
 33	82.22	239.34	2,540.60	8,070.88	57,359.40 
 34	82.56	239.00	2,623.16	8,309.88	57,276.84 
 35	82.91	238.65	2,706.07	8,548.53	57,193.93 
 36	83.25	238.31	2,789.32	8,786.84	57,110.68 
 37	83.60	237.96	2,872.92	9,024.80	57,027.08 
 38	83.95	237.61	2,956.87	9,262.41	56,943.13 
 39	84.30	237.26	3,041.17	9,499.67	56,858.83 
 40	84.65	236.91	3,125.82	9,736.58	56,774.18 
 41	85.00	236.56	3,210.82	9,973.14	56,689.18 
 42	85.36	236.20	3,296.18	10,209.34	56,603.82 
 43	85.71	235.85	3,381.89	10,445.19	56,518.11 
 44	86.07	235.49	3,467.96	10,680.68	56,432.04 
 45	86.43	235.13	3,554.39	10,915.81	56,345.61 
 46	86.79	234.77	3,641.18	11,150.58	56,258.82 
 47	87.15	234.41	3,728.33	11,384.99	56,171.67 
 48	87.51	234.05	3,815.84	11,619.04	56,084.16 
 49	87.88	233.68	3,903.72	11,852.72	55,996.28 
 50	88.24	233.32	3,991.96	12,086.04	55,908.04 
 51	88.61	232.95	4,080.57	12,318.99	55,819.43 
 52	88.98	232.58	4,169.55	12,551.57	55,730.45 
 53	89.35	232.21	4,258.90	12,783.78	55,641.10 
 54	89.72	231.84	4,348.62	13,015.62	55,551.38 
 55	90.10	231.46	4,438.72	13,247.08	55,461.28 
 56	90.47	231.09	4,529.19	13,478.17	55,370.81 
 57	90.85	230.71	4,620.04	13,708.88	55,279.96 
 58	91.23	230.33	4,711.27	13,939.21	55,188.73 
 59	91.61	229.95	4,802.88	14,169.16	55,097.12 
 60	91.99	229.57	4,894.87	14,398.73	55,005.13 
 61	92.37	229.19	4,987.24	14,627.92	54,912.76 
 62	92.76	228.80	5,080.00	14,856.72	54,820.00 
 63	93.14	228.42	5,173.14	15,085.14	54,726.86 
 64	93.53	228.03	5,266.67	15,313.17	54,633.33 
 65	93.92	227.64	5,360.59	15,540.81	54,539.41 
 66	94.31	227.25	5,454.90	15,768.06	54,445.10 
 67	94.71	226.85	5,549.61	15,994.91	54,350.39 
 68	95.10	226.46	5,644.71	16,221.37	54,255.29 
 69	95.50	226.06	5,740.21	16,447.43	54,159.79 
 70	95.89	225.67	5,836.10	16,673.10	54,063.90 
 71	96.29	225.27	5,932.39	16,898.37	53,967.61 
 72	96.69	224.87	6,029.08	17,123.24	53,870.92 
 73	97.10	224.46	6,126.18	17,347.70	53,773.82 
 74	97.50	224.06	6,223.68	17,571.76	53,676.32 
 75	97.91	223.65	6,321.59	17,795.41	53,578.41 
 76	98.32	223.24	6,419.91	18,018.65	53,480.09 
 77	98.73	222.83	6,518.64	18,241.48	53,381.36 
 78	99.14	222.42	6,617.78	18,463.90	53,282.22 
 79	99.55	222.01	6,717.33	18,685.91	53,182.67 
 80	99.97	221.59	6,817.30	18,907.50	53,082.70 
 81	100.38	221.18	6,917.68	19,128.68	52,982.32 
 82	100.80	220.76	7,018.48	19,349.44	52,881.52 
 83	101.22	220.34	7,119.70	19,569.78	52,780.30 
 84	101.64	219.92	7,221.34	19,789.70	52,678.66 
 85	102.07	219.49	7,323.41	20,009.19	52,576.59 
 86	102.49	219.07	7,425.90	20,228.26	52,474.10 
 87	102.92	218.64	7,528.82	20,446.90	52,371.18 
 88	103.35	218.21	7,632.17	20,665.11	52,267.83 
 89	103.78	217.78	7,735.95	20,882.89	52,164.05 
 90	104.21	217.35	7,840.16	21,100.24	52,059.84 
 91	104.64	216.92	7,944.80	21,317.16	51,955.20 
 92	105.08	216.48	8,049.88	21,533.64	51,850.12 
 93	105.52	216.04	8,155.40	21,749.68	51,744.60 
 94	105.96	215.60	8,261.36	21,965.28	51,638.64 
 95	106.40	215.16	8,367.76	22,180.44	51,532.24 
 96	106.84	214.72	8,474.60	22,395.16	51,425.40 
 97	107.29	214.27	8,581.89	22,609.43	51,318.11 
 98	107.73	213.83	8,689.62	22,823.26	51,210.38 
 99	108.18	213.38	8,797.80	23,036.64	51,102.20 
 100	108.63	212.93	8,906.43	23,249.57	50,993.57 
 101	109.09	212.47	9,015.52	23,462.04	50,884.48 
 102	109.54	212.02	9,125.06	23,674.06	50,774.94 
 103	110.00	211.56	9,235.06	23,885.62	50,664.94 
 104	110.46	211.10	9,345.52	24,096.72	50,554.48 
 105	110.92	210.64	9,456.44	24,307.36	50,443.56 
 106	111.38	210.18	9,567.82	24,517.54	50,332.18 
 107	111.84	209.72	9,679.66	24,727.26	50,220.34 
 108	112.31	209.25	9,791.97	24,936.51	50,108.03 
 109	112.78	208.78	9,904.75	25,145.29	49,995.25 
 110	113.25	208.31	10,018.00	25,353.60	49,882.00 
 111	113.72	207.84	10,131.72	25,561.44	49,768.28 
 112	114.19	207.37	10,245.91	25,768.81	49,654.09 
 113	114.67	206.89	10,360.58	25,975.70	49,539.42 
 114	115.15	206.41	10,475.73	26,182.11	49,424.27 
 115	115.63	205.93	10,591.36	26,388.04	49,308.64 
 116	116.11	205.45	10,707.47	26,593.49	49,192.53 
 117	116.59	204.97	10,824.06	26,798.46	49,075.94 
 118	117.08	204.48	10,941.14	27,002.94	48,958.86 
 119	117.56	204.00	11,058.70	27,206.94	48,841.30 
 120	118.05	203.51	11,176.75	27,410.45	48,723.25 
 121	118.55	203.01	11,295.30	27,613.46	48,604.70 
 122	119.04	202.52	11,414.34	27,815.98	48,485.66 
 123	119.54	202.02	11,533.88	28,018.00	48,366.12 
 124	120.03	201.53	11,653.91	28,219.53	48,246.09 
 125	120.53	201.03	11,774.44	28,420.56	48,125.56 
 126	121.04	200.52	11,895.48	28,621.08	48,004.52 
 127	121.54	200.02	12,017.02	28,821.10	47,882.98 
 128	122.05	199.51	12,139.07	29,020.61	47,760.93 
 129	122.56	199.00	12,261.63	29,219.61	47,638.37 
 130	123.07	198.49	12,384.70	29,418.10	47,515.30 
 131	123.58	197.98	12,508.28	29,616.08	47,391.72 
 132	124.09	197.47	12,632.37	29,813.55	47,267.63 
 133	124.61	196.95	12,756.98	30,010.50	47,143.02 
 134	125.13	196.43	12,882.11	30,206.93	47,017.89 
 135	125.65	195.91	13,007.76	30,402.84	46,892.24 
 136	126.18	195.38	13,133.94	30,598.22	46,766.06 
 137	126.70	194.86	13,260.64	30,793.08	46,639.36 
 138	127.23	194.33	13,387.87	30,987.41	46,512.13 
 139	127.76	193.80	13,515.63	31,181.21	46,384.37 
 140	128.29	193.27	13,643.92	31,374.48	46,256.08 
 141	128.83	192.73	13,772.75	31,567.21	46,127.25 
 142	129.36	192.20	13,902.11	31,759.41	45,997.89 
 143	129.90	191.66	14,032.01	31,951.07	45,867.99 
 144	130.44	191.12	14,162.45	32,142.19	45,737.55 
 145	130.99	190.57	14,293.44	32,332.76	45,606.56 
 146	131.53	190.03	14,424.97	32,522.79	45,475.03 
 147	132.08	189.48	14,557.05	32,712.27	45,342.95 
 148	132.63	188.93	14,689.68	32,901.20	45,210.32 
 149	133.18	188.38	14,822.86	33,089.58	45,077.14 
 150	133.74	187.82	14,956.60	33,277.40	44,943.40 
 151	134.30	187.26	15,090.90	33,464.66	44,809.10 
 152	134.86	186.70	15,225.76	33,651.36	44,674.24 
 153	135.42	186.14	15,361.18	33,837.50	44,538.82 
 154	135.98	185.58	15,497.16	34,023.08	44,402.84 
 155	136.55	185.01	15,633.71	34,208.09	44,266.29 
 156	137.12	184.44	15,770.83	34,392.53	44,129.17 
 157	137.69	183.87	15,908.52	34,576.40	43,991.48 
 158	138.26	183.30	16,046.78	34,759.70	43,853.22 
 159	138.84	182.72	16,185.62	34,942.42	43,714.38 
 160	139.42	182.14	16,325.04	35,124.56	43,574.96 
 161	140.00	181.56	16,465.04	35,306.12	43,434.96 
 162	140.58	180.98	16,605.62	35,487.10	43,294.38 
 163	141.17	180.39	16,746.79	35,667.49	43,153.21 
 164	141.75	179.81	16,888.54	35,847.30	43,011.46 
 165	142.35	179.21	17,030.89	36,026.51	42,869.11 
 166	142.94	178.62	17,173.83	36,205.13	42,726.17 
 167	143.53	178.03	17,317.36	36,383.16	42,582.64 
 168	144.13	177.43	17,461.49	36,560.59	42,438.51 
 169	144.73	176.83	17,606.22	36,737.42	42,293.78 
 170	145.34	176.22	17,751.56	36,913.64	42,148.44 
 171	145.94	175.62	17,897.50	37,089.26	42,002.50 
 172	146.55	175.01	18,044.05	37,264.27	41,855.95 
 173	147.16	174.40	18,191.21	37,438.67	41,708.79 
 174	147.77	173.79	18,338.98	37,612.46	41,561.02 
 175	148.39	173.17	18,487.37	37,785.63	41,412.63 
 176	149.01	172.55	18,636.38	37,958.18	41,263.62 
 177	149.63	171.93	18,786.01	38,130.11	41,113.99 
 178	150.25	171.31	18,936.26	38,301.42	40,963.74 
 179	150.88	170.68	19,087.14	38,472.10	40,812.86 
 180	151.51	170.05	19,238.65	38,642.15	40,661.35 
 181	152.14	169.42	19,390.79	38,811.57	40,509.21 
 182	152.77	168.79	19,543.56	38,980.36	40,356.44 
 183	153.41	168.15	19,696.97	39,148.51	40,203.03 
 184	154.05	167.51	19,851.02	39,316.02	40,048.98 
 185	154.69	166.87	20,005.71	39,482.89	39,894.29 
 186	155.33	166.23	20,161.04	39,649.12	39,738.96 
 187	155.98	165.58	20,317.02	39,814.70	39,582.98 
 188	156.63	164.93	20,473.65	39,979.63	39,426.35 
 189	157.28	164.28	20,630.93	40,143.91	39,269.07 
 190	157.94	163.62	20,788.87	40,307.53	39,111.13 
 191	158.60	162.96	20,947.47	40,470.49	38,952.53 
 192	159.26	162.30	21,106.73	40,632.79	38,793.27 
 193	159.92	161.64	21,266.65	40,794.43	38,633.35 
 194	160.59	160.97	21,427.24	40,955.40	38,472.76 
 195	161.26	160.30	21,588.50	41,115.70	38,311.50 
 196	161.93	159.63	21,750.43	41,275.33	38,149.57 
 197	162.60	158.96	21,913.03	41,434.29	37,986.97 
 198	163.28	158.28	22,076.31	41,592.57	37,823.69 
 199	163.96	157.60	22,240.27	41,750.17	37,659.73 
 200	164.64	156.92	22,404.91	41,907.09	37,495.09 
 201	165.33	156.23	22,570.24	42,063.32	37,329.76 
 202	166.02	155.54	22,736.26	42,218.86	37,163.74 
 203	166.71	154.85	22,902.97	42,373.71	36,997.03 
 204	167.41	154.15	23,070.38	42,527.86	36,829.62 
 205	168.10	153.46	23,238.48	42,681.32	36,661.52 
 206	168.80	152.76	23,407.28	42,834.08	36,492.72 
 207	169.51	152.05	23,576.79	42,986.13	36,323.21 
 208	170.21	151.35	23,747.00	43,137.48	36,153.00 
 209	170.92	150.64	23,917.92	43,288.12	35,982.08 
 210	171.63	149.93	24,089.55	43,438.05	35,810.45 
 211	172.35	149.21	24,261.90	43,587.26	35,638.10 
 212	173.07	148.49	24,434.97	43,735.75	35,465.03 
 213	173.79	147.77	24,608.76	43,883.52	35,291.24 
 214	174.51	147.05	24,783.27	44,030.57	35,116.73 
 215	175.24	146.32	24,958.51	44,176.89	34,941.49 
 216	175.97	145.59	25,134.48	44,322.48	34,765.52 
 217	176.70	144.86	25,311.18	44,467.34	34,588.82 
 218	177.44	144.12	25,488.62	44,611.46	34,411.38 
 219	178.18	143.38	25,666.80	44,754.84	34,233.20 
 220	178.92	142.64	25,845.72	44,897.48	34,054.28 
 221	179.67	141.89	26,025.39	45,039.37	33,874.61 
 222	180.42	141.14	26,205.81	45,180.51	33,694.19 
 223	181.17	140.39	26,386.98	45,320.90	33,513.02 
 224	181.92	139.64	26,568.90	45,460.54	33,331.10 
 225	182.68	138.88	26,751.58	45,599.42	33,148.42 
 226	183.44	138.12	26,935.02	45,737.54	32,964.98 
 227	184.21	137.35	27,119.23	45,874.89	32,780.77 
 228	184.97	136.59	27,304.20	46,011.48	32,595.80 
 229	185.74	135.82	27,489.94	46,147.30	32,410.06 
 230	186.52	135.04	27,676.46	46,282.34	32,223.54 
 231	187.30	134.26	27,863.76	46,416.60	32,036.24 
 232	188.08	133.48	28,051.84	46,550.08	31,848.16 
 233	188.86	132.70	28,240.70	46,682.78	31,659.30 
 234	189.65	131.91	28,430.35	46,814.69	31,469.65 
 235	190.44	131.12	28,620.79	46,945.81	31,279.21 
 236	191.23	130.33	28,812.02	47,076.14	31,087.98 
 237	192.03	129.53	29,004.05	47,205.67	30,895.95 
 238	192.83	128.73	29,196.88	47,334.40	30,703.12 
 239	193.63	127.93	29,390.51	47,462.33	30,509.49 
 240	194.44	127.12	29,584.95	47,589.45	30,315.05 
 241	195.25	126.31	29,780.20	47,715.76	30,119.80 
 242	196.06	125.50	29,976.26	47,841.26	29,923.74 
 243	196.88	124.68	30,173.14	47,965.94	29,726.86 
 244	197.70	123.86	30,370.84	48,089.80	29,529.16 
 245	198.52	123.04	30,569.36	48,212.84	29,330.64 
 246	199.35	122.21	30,768.71	48,335.05	29,131.29 
 247	200.18	121.38	30,968.89	48,456.43	28,931.11 
 248	201.01	120.55	31,169.90	48,576.98	28,730.10 
 249	201.85	119.71	31,371.75	48,696.69	28,528.25 
 250	202.69	118.87	31,574.44	48,815.56	28,325.56 
 251	203.54	118.02	31,777.98	48,933.58	28,122.02 
 252	204.38	117.18	31,982.36	49,050.76	27,917.64 
 253	205.24	116.32	32,187.60	49,167.08	27,712.40 
 254	206.09	115.47	32,393.69	49,282.55	27,506.31 
 255	206.95	114.61	32,600.64	49,397.16	27,299.36 
 256	207.81	113.75	32,808.45	49,510.91	27,091.55 
 257	208.68	112.88	33,017.13	49,623.79	26,882.87 
 258	209.55	112.01	33,226.68	49,735.80	26,673.32 
 259	210.42	111.14	33,437.10	49,846.94	26,462.90 
 260	211.30	110.26	33,648.40	49,957.20	26,251.60 
 261	212.18	109.38	33,860.58	50,066.58	26,039.42 
 262	213.06	108.50	34,073.64	50,175.08	25,826.36 
 263	213.95	107.61	34,287.59	50,282.69	25,612.41 
 264	214.84	106.72	34,502.43	50,389.41	25,397.57 
 265	215.74	105.82	34,718.17	50,495.23	25,181.83 
 266	216.64	104.92	34,934.81	50,600.15	24,965.19 
 267	217.54	104.02	35,152.35	50,704.17	24,747.65 
 268	218.44	103.12	35,370.79	50,807.29	24,529.21 
 269	219.35	102.21	35,590.14	50,909.50	24,309.86 
 270	220.27	101.29	35,810.41	51,010.79	24,089.59 
 271	221.19	100.37	36,031.60	51,111.16	23,868.40 
 272	222.11	99.45	36,253.71	51,210.61	23,646.29 
 273	223.03	98.53	36,476.74	51,309.14	23,423.26 
 274	223.96	97.60	36,700.70	51,406.74	23,199.30 
 275	224.90	96.66	36,925.60	51,503.40	22,974.40 
 276	225.83	95.73	37,151.43	51,599.13	22,748.57 
 277	226.77	94.79	37,378.20	51,693.92	22,521.80 
 278	227.72	93.84	37,605.92	51,787.76	22,294.08 
 279	228.67	92.89	37,834.59	51,880.65	22,065.41 
 280	229.62	91.94	38,064.21	51,972.59	21,835.79 
 281	230.58	90.98	38,294.79	52,063.57	21,605.21 
 282	231.54	90.02	38,526.33	52,153.59	21,373.67 
 283	232.50	89.06	38,758.83	52,242.65	21,141.17 
 284	233.47	88.09	38,992.30	52,330.74	20,907.70 
 285	234.44	87.12	39,226.74	52,417.86	20,673.26 
 286	235.42	86.14	39,462.16	52,504.00	20,437.84 
 287	236.40	85.16	39,698.56	52,589.16	20,201.44 
 288	237.39	84.17	39,935.95	52,673.33	19,964.05 
 289	238.38	83.18	40,174.33	52,756.51	19,725.67 
 290	239.37	82.19	40,413.70	52,838.70	19,486.30 
 291	240.37	81.19	40,654.07	52,919.89	19,245.93 
 292	241.37	80.19	40,895.44	53,000.08	19,004.56 
 293	242.37	79.19	41,137.81	53,079.27	18,762.19 
 294	243.38	78.18	41,381.19	53,157.45	18,518.81 
 295	244.40	77.16	41,625.59	53,234.61	18,274.41 
 296	245.42	76.14	41,871.01	53,310.75	18,028.99 
 297	246.44	75.12	42,117.45	53,385.87	17,782.55 
 298	247.47	74.09	42,364.92	53,459.96	17,535.08 
 299	248.50	73.06	42,613.42	53,533.02	17,286.58 
 300	249.53	72.03	42,862.95	53,605.05	17,037.05 
 301	250.57	70.99	43,113.52	53,676.04	16,786.48 
 302	251.62	69.94	43,365.14	53,745.98	16,534.86 
 303	252.66	68.90	43,617.80	53,814.88	16,282.20 
 304	253.72	67.84	43,871.52	53,882.72	16,028.48 
 305	254.77	66.79	44,126.29	53,949.51	15,773.71 
 306	255.84	65.72	44,382.13	54,015.23	15,517.87 
 307	256.90	64.66	44,639.03	54,079.89	15,260.97 
 308	257.97	63.59	44,897.00	54,143.48	15,003.00 
 309	259.05	62.51	45,156.05	54,205.99	14,743.95 
 310	260.13	61.43	45,416.18	54,267.42	14,483.82 
 311	261.21	60.35	45,677.39	54,327.77	14,222.61 
 312	262.30	59.26	45,939.69	54,387.03	13,960.31 
 313	263.39	58.17	46,203.08	54,445.20	13,696.92 
 314	264.49	57.07	46,467.57	54,502.27	13,432.43 
 315	265.59	55.97	46,733.16	54,558.24	13,166.84 
 316	266.70	54.86	46,999.86	54,613.10	12,900.14 
 317	267.81	53.75	47,267.67	54,666.85	12,632.33 
 318	268.93	52.63	47,536.60	54,719.48	12,363.40 
 319	270.05	51.51	47,806.65	54,770.99	12,093.35 
 320	271.17	50.39	48,077.82	54,821.38	11,822.18 
 321	272.30	49.26	48,350.12	54,870.64	11,549.88 
 322	273.44	48.12	48,623.56	54,918.76	11,276.44 
 323	274.57	46.99	48,898.13	54,965.75	11,001.87 
 324	275.72	45.84	49,173.85	55,011.59	10,726.15 
 325	276.87	44.69	49,450.72	55,056.28	10,449.28 
 326	278.02	43.54	49,728.74	55,099.82	10,171.26 
 327	279.18	42.38	50,007.92	55,142.20	9,892.08 
 328	280.34	41.22	50,288.26	55,183.42	9,611.74 
 329	281.51	40.05	50,569.77	55,223.47	9,330.23 
 330	282.68	38.88	50,852.45	55,262.35	9,047.55 
 331	283.86	37.70	51,136.31	55,300.05	8,763.69 
 332	285.04	36.52	51,421.35	55,336.57	8,478.65 
 333	286.23	35.33	51,707.58	55,371.90	8,192.42 
 334	287.42	34.14	51,995.00	55,406.04	7,905.00 
 335	288.62	32.94	52,283.62	55,438.98	7,616.38 
 336	289.83	31.73	52,573.45	55,470.71	7,326.55 
 337	291.03	30.53	52,864.48	55,501.24	7,035.52 
 338	292.25	29.31	53,156.73	55,530.55	6,743.27 
 339	293.46	28.10	53,450.19	55,558.65	6,449.81 
 340	294.69	26.87	53,744.88	55,585.52	6,155.12 
 341	295.91	25.65	54,040.79	55,611.17	5,859.21 
 342	297.15	24.41	54,337.94	55,635.58	5,562.06 
 343	298.38	23.18	54,636.32	55,658.76	5,263.68 
 344	299.63	21.93	54,935.95	55,680.69	4,964.05 
 345	300.88	20.68	55,236.83	55,701.37	4,663.17 
 346	302.13	19.43	55,538.96	55,720.80	4,361.04 
 347	303.39	18.17	55,842.35	55,738.97	4,057.65 
 348	304.65	16.91	56,147.00	55,755.88	3,753.00 
 349	305.92	15.64	56,452.92	55,771.52	3,447.08 
 350	307.20	14.36	56,760.12	55,785.88	3,139.88 
 351	308.48	13.08	57,068.60	55,798.96	2,831.40 
 352	309.76	11.80	57,378.36	55,810.76	2,521.64 
 353	311.05	10.51	57,689.41	55,821.27	2,210.59 
 354	312.35	9.21	58,001.76	55,830.48	1,898.24 
 355	313.65	7.91	58,315.41	55,838.39	1,584.59 
 356	314.96	6.60	58,630.37	55,844.99	1,269.63 
 357	316.27	5.29	58,946.64	55,850.28	953.36 
 358	317.59	3.97	59,264.23	55,854.25	635.77 
 359	318.91	2.65	59,583.14	55,856.90	316.86 
 360	*316.86	1.32	59,900.00	55,858.22	0.00 
 

[Guido2]

Thanks jedimack. The Treasury owes Freddie shareholders $27 per share. I would add this amount to valuation based on earnings to get a fairer picture of the stock's worth.

[cfljmljfl]

When the sun started shining on the accounting , it brought attention to the fact Interest charged prior to the non-exsisting treasury draw ( loan / investment ) starting October 2008. This was when Bush Jr ordered the GSEs to relieve the TBTF toxic debt. So, we provide the Gov a service with labor and capital and being. Charged ( not compensated) 3 months prior to a single transaction. No compensation, not free ! Charged for something non- exsisting ! Be alert to hidden illegal charges.