I tried to duplicate Exhibit 15 in excel but failed. I got 7.26 for 90-300 PSA for PAC, but the average lives assuming lower or faster PSAs are all smaller than 7.26, and they don’t agree with the book. Does anyone have a correct model that I can look at?