ࡱ> ei  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdghjRoot Entry F(_fWorkbook?ETExtDataZSummaryInformation(  \p'e Ba==##8X@"1[SO1 [SO1 [SO1 [SO1[SO1[SO1heck\h[{SO1ўSO1[SO1[SO1ўSO1ўSO1[SO1ўSO1 ўSO1 [SO1ўSO1eck\h[{SO1ўSO1@[SO1 [SO1[SO1 [SO1[SO1[SO1 [SO1>[SO1?[SO1[SO1,6[SO1 [SO16[SO1[SO16[SO1 [SO1h6[SO1[SO15[SO15[SO1[SO1[SO1[SO+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ W))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ g+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ /\$#,##0_);\(\$#,##0\)9\$#,##0_);[Red]\(\$#,##0\);\$#,##0.00_);\(\$#,##0.00\)E \$#,##0.00_);[Red]\(\$#,##0.00\)                *@ @ @ @   / ,@ @ )@ @ @ @  @ @ - +@ @ @ @  @ @  @ @ !@ @    @ @ / "@ @ #@ @ $@ @ %@ @  @ @   @ @ @ @ , " @ @ @ @ /  &  ff7 @ @ * @ @ 5 '`@ @ (a@ 0 )@ @ * *@ @ + @ @  @ @ 0 @ @  @ @  @ @  @ @ / @ @ 7 @ @ 3 @ @  @ @ + @ @ 6 @ @  @ @  @ @ 9 @ @  @ @     \ \ 8@ @ 8@`@ 0 8@ @ 8@ @ 8@ @       X  | |         \  8@ @  8@ @ 8!@ @   8@ @ 8!@ @  8@ @  8!@ @  8!@ @  8!!@ @ |  \      |   8@ @ 8@@ 8@@ 8@ 8@ @ 8@ 8@ @ 8@  8@ @ 8@ @  8@ @  8!@ @ 8!@ @  8 @ 8!@ @   L }A}?23 }}J}}K}}L}(}P }(}V }(}X }(}Y }(}Z }(}[ }(}] }(}h }(}l }(}n }(}p }(}q }(}v }(}w }}}}(}~ 8^ĉ!20% - :_eW[r 32&20% - :_eW[r 3 eQeQ!40% - :_eW[r 32'40% - :_eW[r 3]]!60% - :_eW[r 32(60% - :_eW[r 3  lʑ lʑ!60% - :_eW[r 22$60% - :_eW[r 2 h 4h 4 fJTe,g fJTe,g hh!ʑ'`e,g 5ʑ'`e,g "h 1h 1 #h 2h 2!$60% - :_eW[r 12 60% - :_eW[r 1 %h 3h 3!&60% - :_eW[r 42,60% - :_eW[r 4 'QQ ({{)hgUSCQ40% - :_eW[r 62340% - :_eW[r 6!?60% - :_eW[r 62460% - :_eW[r 6cc PK N@theme/PK N@ theme/theme/PKN@ky}theme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PKN@L theme/theme/theme1.xmlYMo7X콑d#2">&vDJ]jw );ɱ@iKz(H^_6E rW+Rj!-b_$ raBcaiǯ]N4wG.( e)s,~p'T젎KT*"a$. lx$|Q%&U6+ "(&`wOw*(*xNk !KwhLJBv2Q$$G?,FO}Wn0o~>Z2z??}hlG$»O;,񘿙(FIJ@1vޜ#c;x8H xm:L71FwˈhFA5wVj \vclѼMQ*QS,=M1v>!V\H`'>"ΐ*I /sAH{>U𱍄 S+LrjEr8灉 0e^?BlnqX yb#$SCĘi7FII؏JytCwJ7V&e'35̬a2 ^'$=SvĹyVz?(=4Koc-BWhЛJ`~d{B(9ŇB4pN_:qybv2L`"Ǚx N5_9D:^ӷYrYf.xQÍAfky*k.(7!aLfvh-U WVX,.+TjeV7`FpmB*Oy|LReۊvL[$rI&b:yhi˔ZT(X4ZEs v@SS)htvJ&@Yǟ>&ԎP'[D#xHo(Kƅ!עAB$%IW/@S![m %YyA$L1"ϵT_, =oLgkj*!G3$Ve4BvׂqD10k!)8R Mˮsu6R3Ds3-UQ]ӭb 6ˋ5y".KZrN(랣!ԖYuV]ڽc3I\][#:?حV- MJiÅ ?" PK N@_rels/PKN@֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK N@theme/theme/_rels/PKN@ ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PKN@ $[Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,x\vTU^hd}㨫)*1P'^ח0)T9l#$> `?Cs]7zb$xu-lV{9>DVNj,5(Bȥszҕhhs0U~,}2ToF0,į*=댬o[gv; 9'33y ; oOPKN@ $ ? [Content_Types].xmlPK N@_rels/PKN@֧6  8_rels/.relsPK N@theme/PK N@ $theme/theme/PK N@theme/theme/_rels/PKN@ ѐ' Ktheme/theme/_rels/themeManager.xml.relsPKN@L  theme/theme/theme1.xmlPKN@ky} Ntheme/theme/themeManager.xmlPK ?h XTableStyleMedium2PivotStyleLight16`,hyQ[hl~TSbRh[ϑċ[yv .VhyQ[hl~TSbRh (['`ċ[yv)ޮbhyhQh bhyhQGl;`hVV44xDesktop~TlzbXTUSMOT|OO^@\?b{@\ gsQpencNbcvO~20130201?zޘyechΞ V*t(150.36.21.187)2012-07-18 09_13_51120618~TlzbXTUSMOpencNbcBlh.xls#REF! bhyv[b`QNȉh1 DeGl\b (2)lDesktopc6eechΞ V*t2014-04-30 15_53_54ޘyechΞ V*t(150.36.21.187)2012-07-18 09_13_51120618~TlzbXTUSMOpencNbcBlh.xls#REF! a_h (2)^vQNeNOX[130222OO^@\O~eNޘyechΞ V*t(150.36.21.187)2012-07-18 09_13_51120618~TlzbXTUSMOpencNbcBlh.xls#REF!?0V_hhknx[.xls;Nag>k ;Nag>k (^?e) ;Nag>kcO2y ^W^;Nag>k5y yNbD0h(u ;Nag>k (wmkQSS) bhyv;Nag>knx[2 ;Nag>k(RlQ|i) ;Nag>k(yz|i);Nag>k(BhWFUO;mR-N_) ;Nag>k(^]YЏ~T|i) ;Nag>k (kXW) ;Nag>k5u'Y[|i);Nag>k ( Nq\mnWS^?e);Nag>k (V2YeVGrU\ȉ] z) ;Nag>k (yb^?e);Nag>k (vekvg^:WeSSc4l] z)Sheet1Sheet2Sheet3ؚQgYOl[Ɖvc|~] z#REF!5Bonwork_hTlR_chv] zS_l4lS,{NVO5u~] zS_l4lS_hbhNtTOOLSbhyv;Nag>knx[.xls#REF!;Nag>k ;Nag>k (^?e) ;Nag>kcO2y ^W^;Nag>k5y yNbD0h(u ;Nag>k (wmkQSS) bhyv;Nag>knx[2 ;Nag>k(RlQ|i) ;Nag>k(yz|i);Nag>k(BhWFUO;mR-N_) ;Nag>k(^]YЏ~T|i) ;Nag>k (kXW) ;Nag>k5u'Y[|i);Nag>k ( Nq\mnWS^?e);Nag>k (V2YeVGrU\ȉ] z) ;Nag>k (yb^?e);Nag>k (vekvg^:WeSSc4l] z)Sheet1Sheet2Sheet3ؚQgYOl[Ɖvc|~] z;Nag>k(WSwmrq\>mQ@b~O] z) (2);Nag>kO ;Nag>kO (2) ;Nag>k(uz) ;Nag>k\XXNop ;Nag>k(mc?b ;Nag>k(ltQ>y:SňO) ;Nag>k (vek>mQ@b);Nag>k(ёl;Sb[ 1S|i] z) ;Nag>k(WSwmrq\>mQ@b~O] z);Nag>k('Yl;Sbh[] z);Nag>k (WQgW\f[~T|iSVX] z)of'YS{Q(O4l{] zNh)vekal4l6eƖ|~;Nag>k ('Yl[\f[f[ulQ[);Nag>k5u'YN!h:S[|i);Nag>k('Yleg4l (2);Nag>k('YlGWal4lYtSg ^(u0WkXW] z)Ɖvc|~] z ؚƉvc|~] zrq\Grq\,{N\f[!hVNЏR:W,{NgޏSO9e ] z ;Nag>k(z/g|iN!kňO);Nag>krq\G\XX-N_\f[SO] z);Nag>krq\G\XX-N_\f[SO] z) (2) ;Nag>k (~l|i);Nag>k'YlGy\$NO~S&^4NfSkO(@lfmQgQg[rh0SS|XXbl] z) ;Nag>k (rq\FUR|i) ;Nag>k5u'YN!h:S[|i) (2);Nag>k (2) ;Nag>k(la@\) ;Nag>kO (3) !,p݄NS] z5.10_hhmN T)sQNYXbbSN[vQ(N;N NSN)a_hOckonlQJT3uh (^;Nag>kO9e(u T{u3uh(;Nag>kO9e(u e[chċhbJT\bvU_ _hO~{0R(N;N)ċhN[~{0R ?e^Ǒ-ċ[N[bfN ċhYXTObXTVnxhSYb ThbhN~{0RbheNNbhOёN_hGl;`Dkf6e9wfN_hGl;` (2)Dkf (2) 6e9wfN (2)_hGl;` (3)bheNDkf (3) 6e9wfN (3)_hGl;` (4)Dkf (4) 6e9wfN (4)_hGl;` (5)Dkf (5) 6e9wfN (5)13ċhbJT bhyv[b`QNȉh1-NhċhlQJTAmhbJTN[9(u9 ?e^Ǒ-~gwfNǑ-~gnxQN[9/eQ[ybhbheN9[ybh,{N!kbh3uAmhlQJTZ73tSv_hDee3uh NfN蕡[ybh01 NfN蕡[ybh02Oo`S^[ybh eQ:WNf{vh01 eQ:WNf{vh02 eQ:WNf{vh03 eQ:WNf{vh04 eQ:WNf{vh05 eQ:WNf{vh06YHhah NLNXTYHh{vh1 NLNXTYHh{vh2 NLNXTYHh{vh3YXbeċNabhNYXbbhYHhbJT(D{)bhNYXbbhYHhbJT(-N_)a_hbheEQT{u eNYHh3uh(5N)ċhYXTO~bh3N (2)[eEQwT{uU_V~f(2N)e[chOёOo`hN;NN[YXbQbSN[eEQQ bhNt:ggϑSċRhT TkXQ c N\`QU_hbhNtON]\ONXTۏ:W N\`Q{vh\b(_h)vU_ (3)1W,g`Q_hO~{0R VbheNDe{vh _hO~{0RbhN cCgNNċhO~{0R TUS0618bhN TUSN`Q_h`QbgoR,gSFURDe3uhOo`S^[ybh bhDeV~{6ehAmhR_chvU_lQSP/e[ybhSheet46Sheet47Sheet48Sheet49Sheet50Sheet51Sheet52Sheet53#$ Interest_Rate#  Loan_Amount# Loan_Start# Loan_Yearsds9NΘ1^]W!`тE\OO\:S0W NR~g{_.xlsGl;`hSKb{{k`QfċhǏ z~9N[9/eQ[ybhbheN9[ybh#End_Bal ## %% && >> MM [[ ii 00 % __xlfn.RTD4_Toc22533555780:0 _Toc225335679:2_Toc2253356791:2_Toc2253356796:# _xlfn.RTDB1acccc  "%aa[D!AAA*#B: b( Beg_Bal;x6%dc=cc  #"" Data;xe*( End_Bal;x, Extra_Pay;x. Full_Print;x gcch*2 Header_Row;bi  Int;x0 Interest_Rate:D%Last_Rowc=cc  #", Loan_Amount:* Loan_Start: * Loan_Years:new*0niandu 0We~Nmpenc~h& nmnnkncc6Num_Pmt_Per_Year:RNumber_of_Payments{Gz?#b@# OLE_LINK1P* Pay_Date;x( Pay_Num;xH !Payment_DatecaEcaDccaCaAPrin$ Princ;xPrintGPrint_Area_Reset#C"N qcc6%sccc> #", Sched_Pay;xFScheduled_Extra_Payments: DScheduled_Interest_Rate:HScheduled_Monthly_Payment:!series01!series02!series03!series04!series05!series06!series07!series08!series09!series102Total_Interest: , Total_Pay;x4 Total_Paymentcc\1Values_Enteredcccc  "6wwww{Gz?#b@x*B1zcccc  "  ?e;xJ9JUyyyy  "$ hkNN; hkN_h: b;  "aZ W: {  " ;  b ": BAF"N "& hkNc T1;  & hkNc T2; $ hk NN; hk N_h: b;  "aZ W: {  " ;  b ": BAF"N "& hk Nc T1;  & hk Nc T2; $ hkVN; hkV_h: b; "aZ W: { " ; b ": BAF"N "& hkVc T1; & hkVc T2; $ hkNN; hkN_h: b; "aZ W: { " ; b ": BAF"N "& hkNc T1; & hkNc T2;$ hkNN; hkN_h: b;  "aZ W: {  " ;  b ": BAF"N "& hkNc T1; & hkNc T2;$ T{u3uh;fN`Q*L1vzDeRhcccc  "sO5uSgqf*T9GlDe\byyyy  "'{_[!V 1b/ghfh YTW[ghcccc  "D)b/ghS2ycy> #"8%~Sc=cc  #"(t^^ 0We~Nmpenc~h*t^^2 0We~Nmpenc~hJ1ċhbJT2cccc  "  3uhcc6%/fc=cc  #"B-SNyyy9"#e[K!>-yyy 9":!bhNvU_{Gz?9b@B1acccc  "6%dc=cc  #" gccD%Last_Rowc=cc  #"& nmnnknccN 'Payment_DateyaEyaDcyaCaAGPrint_Area_Reset#C"N qcc6%sccc> #"4 Total_PaymentccT9GlDe\byyyy  "D)b/ghS2yicy> #"  3uhccB1acccc  "6%dc=cc  #" gccD%Last_Rowc=cc  #"& nmnnknccH !Payment_DatecaEcaDccaCaAGPrint_Area_Reset#C"N qcc6%sccc> #"4 Total_PaymentccD)b/ghS2yvcy> #"  3uhccB1acccc  "6%dc=cc  #" gccD%Last_Rowc=cc  #"& nmnnknccRNumber_of_Payments{Gz?#b@H !Payment_DatecaEcaDccaCaAGPrint_Area_Reset#C"N qcc6%sccc> #"4 Total_Paymentcc\1Values_Enteredcccc  "6wwww{Gz?#b@B1zcccc  "L1vzDeRhcccc  "V 1b/ghfh YTW[ghcccc  "D)b/ghS2ycy> #"8%~Sc=cc  #"J1ċhbJT2cccc  "  3uhcc6%/fc=cc  #"1Scheduled_Payment) Extra_Payment+Payment_Numberr<hyQ[hl~TSbRh[ϑċ[yv ] z Ty] zSegS[hP N Tyċhċ[_RCg͑ 50% [hV }_RCg͑50% ~T;`R  gRT^^Cg͑10% O(urQ Cg͑10% N?" TXX[[?` ` ?& U} b} b} Y b}  b} Bb}  b} b} b  a 0a 0a a a ` a [@ [@ [@ [@ A h@ @ @  ccccccccccccc CCCCCCCCCCCCC DDDDD eeeeeeee y z z zzzzzzzzz  V {|| E E E E E E  E  E  E v {| E E E E E E E  E  E  E v~ o? E}pppqpp~~~w ~ o@ E}pppppp~~~w ~ o@ Eppppppp~~~w r s ssssssssssx t tttttttttttt t tttttttttttt _  ____________ t!tttttttttttt @"(00F`<<<<0000>@<dUd  j      ggD   %  dMbP?_*+%&88?'88?(ll?)?>?" `XX[[?` ` ?& U} b} $ b} ` b} b}  ` b} b} b   0a 0a Xa a a [@ [@ [@ [@ A h@ @ @  c"ccccccccccc dddddddddddd D DDD efffffff g# h i$jjjjjjju  V kl E% E& E' E E E E  E  E v mn E( E E E E E E  E  E v~ o? Epppqqqpppw ~ o@ Epppppppppw ~ o@ Epppppppppw r s sssssssssx t ttttttttttt t ttttttttttt _  ___________ t!ttttttttttt @"..DR::::....>@<dUdb      ggD    %  dMbP?_*+% &L[hYXTObXT~{W[&Q?'Q?(""""""?)Q?" dXX?98?& U} } `1M} GM} M MNNXOHOHOHOHNP Q R |M M S) SS C CC```` N N```` T U V*NNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNN~ W? E X+NNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNN~ W@ E X+NNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNN~ W@ E X+NNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNN W Y X+ Z,[ \-NNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNNN ]^ _. __ _! __   ...*.>@<d2  ggD   %+  dMbP?_*+%&Q?'Q?(?)?" dXXףp= ?ףp= ?& U} A} A}  A}  A} A} A} A  @ @ @ @ @ @ @ @ @ @     B/BBBBBBBBB CCCCCCCCCC DDDDD DDDDD E# F0 E1 E2 E3 E4 E5 E6 E7  E8EFEEEEEEEE ~ E? EEEEEEEEE ~ E@ EEEEEEEEE ~ E@ EEEEEEEEE E GEEEEEEEE H9 H I: IIIIIII  JJJJJJJJJ  KJJJJJJJJ  JJJJJJJJJ L; LLLLLLLLL **@6666>>@<d       ggD   KGlLTLD .A  .A  .A  .A Oh+'0HPXl NTKO[gNN@o~@Ę_WPS h