ࡱ> *B/  !"#$%&'()*+,-./0123456789:;<=>?@ACDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~R Ft6`U+WorkbookKSummaryInformation(DocumentSummaryInformation84d c\pAdam Kantrovich Ba= ThisWorkbook=\xV(8X@"1Arial1Calibri1Calibri1Calibri1hArial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1 Arial1 Arial1Arial1Arial1Arial1 Arial1Arial1hArial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri18Calibri1>Calibri14Calibri1<Calibri1?Calibri1h8Cambria1 Calibri1Arial1Arial1Calibri1Calibri1.Times New Roman1.Times New Roman"$"#,##0;\-"$"#,##0"$"#,##0;[Red]\-"$"#,##0"$"#,##0.00;\-"$"#,##0.00#"$"#,##0.00;[Red]\-"$"#,##0.005*0_-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-"$"* #,##0.00_-;\-"$"* #,##0.00_-;_-"$"* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0.0% "$"#,##0.00 0.00_) 0_);\(0\) 0.0_);\(0.0\)0.00_);\(0.00\) "$"#,##0.0_);\("$"#,##0.0\) 0.000% 0.0000% 0.00000% 0.000000% 0.0000000% "$"#,##0.0000$"$"#,##0.000_);\("$"#,##0.000\)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)&!"$"#,##0.0000_);\("$"#,##0.0000\)83_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_):5_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"??_);_(@_) "$"#,##0.000                                                                      ff        !  "    #  #  $   % ` &      '   (  @ )            !   !  ! " !  # "  "  !  #  #   "      !  "  !   !  !  "  @ @   ,""@ @ ! !         "  "     "             !      " " " "      "  "         ,          "@ @ *"@ @ *"@ @ *"@ @ * (@@  @   @  @  w@ @ *  @  @ @ *  ," @  #  !  $  #   *   *  h  ,  "@  ,  "@@  #x " @   h    ,  , "  "  ,   ,""@ @  "@ @ *   "   ,""@ @ !@@ *  8@   8 @ +  , - ." /" ||ڔ}A} 0.0000\)ef)_(@_) }A} 0.0000\)ef)_(@_) }A} 0.0000\)ef)_(@_) }A} 0.0000\)ef)_(@_) }A} 0.0000\)ef)_(@_) }A} 0.0000\)ef )_(@_) }A} 0.0000\)L)_(@_) }A} 0.0000\)L)_(@_) }A} 0.0000\)L)_(@_) }A} 0.0000\)L)_(@_) }A} 0.0000\)L)_(@_) }A} 0.0000\)L )_(@_) }A} 0.0000\)23)_(@_) }A} 0.0000\)23)_(@_) }A} 0.0000\)23)_(@_) }A} 0.0000\)23)_(@_) }A}  0.0000\)23)_(@_) }A}! 0.0000\)23 )_(@_) }A}" 0.0000\))_(@_) }A}# 0.0000\))_(@_) }A}$ 0.0000\))_(@_) }A}% 0.0000\))_(@_) }A}& 0.0000\))_(@_) }A}' 0.0000\) )_(@_) }A}( 0.0000\))_(@_) }}) }0.0000\))_(@_)   ` :-}}}* 0.0000\))_(@_) ??? ??? ???` ???:-}}-}2 0.0000\)}A}4 a0.0000\))_(@_) }A}7 0.0000\)23)_(@_) }-}8 0.0000\)}}: ??v0.0000\)̙)_(@_)   ` :-}}A}; }0.0000\))_(@_) }A}< e0.0000\))_(@_) }x}=0.0000\))_(  }}> ???0.0000\))_(??? ???  ???` ???:-}}-}@ 0.0000\)}-}B 0.0000\)}-} 0.0000\)}-} 0.0000\)-   !%- d !%-   !%- d !%-   !%- d !% 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0] -Comma0.&Currency/. Currency [0]0 Currency0 1Date2Explanatory TextG5Explanatory Text % 3Fixed 4Good;Good  a%5 Heading 1( Heading 16 Heading 2( Heading 27 Heading 3G Heading 3 I}%238 Heading 49 Heading 4 I}%9( Hyperlink :InputuInput ̙ ??v% ; Linked CellK Linked Cell }% <NeutralANeutral  e%"Normal =Noteb Note   >OutputwOutput  ???%????????? ????$Percent @Title1Title I}% ATotal TotalB Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight168dq:F3ffff̙̙3f3fff3f3f33333f33333\`OG TITLE Page%:iCapital Investment CalculatorxTables  ;=   ;> " ( + ?RNi bEvj*iF"i bEvjJFIFW3SaJ\R0iYSM|I~~|u/س|5I׾Ԯ/ jz.vdaP$MW/|IuO\|Af\'Fϩ_Fb_R[9Ih6,iǨҮ4xQ"O[e}AvHTnn =Ǽ)Qtfbz^Ƅ!N51xQP}6Y~k W;/gûN[T|,w)y<~ٮuhh9OC O־*>]_gB~|YӵC.%;m*[M2!ZnUb+5=7&L"Ӿ"xV|S٪DTt3WKMmvJx[W\iKrqݴ{nO xIgD(RcI'X$w^UbK#a?kwo|QǢ"Mκ/okX|3JDk!IM_.Gҷ K󜫝;(8Ż-Vz#ss<a3v El.k Bj麚EԒM3ua(Wǟ? _e}:%|X#5I൚^: Λio0{i)^[w{wBW͖*?^Xcz4~?ݶvC[{o᷺x7M]E᭭ȫ)Wׄ>6~̟^i>yZw4]KN ڍ;V,3&FWH\]/ړş◈?s&h >m2 G/6ZuozE-x7 ᯏ Z5oxĺ찆[&7~&诮m9a-/tu =w*M4RYaHW>soͼ0Csmqqoѧ_#<|#J jNP*pxO~3S(pnb?>qe0:E|+qu9.MjnwqM R,yZ*n#&2TnUvH`B2 QI*?o*_v 6x|/p\m-nmkKYu;k :8y /˯+w?i $3Μ|Mc&O $])u|g}ٿ](YLw.8OO=NF[|-+žѠS~ghma3_{ 1M,]~e|f:aV>瀬 E%ǡi^}cjn|ywmgiG]nO\az|<+J&f 8b385*֥ tTb}'/E!g7~(~W?T^z6'G<-xmW\.`t;KmNkK3s"KK|~"Ǎio&?|F> ~5|4֠U"[h:^=KjF\-rZ Y?~o?HB@ 4[$:=ţi&tZڹ%@?;9G%׎Z)(J\:jܶ謚#ffO_3JSCS`熕Jp+NhTԝI TJ6gg+?h o|'jd>JNĺ-+tAq{,mpFn')!On[3ԖM>FLb'_ll5`\"cŸx 2\^۰*|.O?N蝺_GErσ] _BkL"5ZtdACΝZWYJXTjM+(E[V-z~VieV*/z X|-mO7<3pX/AG,p\sG?o' C¿EMgYdRxZO6, \tׂI{)o#;[uhO t?j?>|U{MyX/- iqef7WԮLx4 ZOoi?CsBU9E7ΣvѴMnܜ^;eXC)QURԭZUVRq2ն|+~?~ )=|F_y5t/sG»%Ưyq&5ZjH:\/{%`.CK-9G:wgM>x^1%-Vm #S-ɧK"xF߳{xy9=P/ X?qҝ9lm9]egvV9V/353fUj*d0%N&t)ܠ9+{KŧtVOڳS៍_5+kWgj1Rag 0<x,V^b!NPZZZRo^oz?GŸL07$o>ܟ{?\|+g@-߫,Ea?8?/g?hox/ ݖƻ UM/ºWtud'Sby6l}~< #梪0tLeY}UCkJ ^iӔ)5xFI>}9sৄ'|UhNVlvڕ`.nd 7Wqyl.=ϵԧ#?(J6W,b'QЩi[g%oG_?\=~(;C?O (s낊?{p~9ࢀ?\=~(?O (s놱 q=?.w`? k5Mc@ԫ+h)Vgxs:ϊ}Vm5=*8ͽ݅miXΗijn&-_OG>#*rWZJUBZJMsNVvɽ?\=~(tO?\P??KE:߲b~ξ'6К%7|kKL,WIa!<촫U⺸?d}wP ?߈Iߋ:D.<(G/knm- ,%t2yU ~~_Gȡ>/l>ihJ_ iC+2U'sDa5lu-)^\+o*kFoj?UZ5[*_W' Þ ˫T]ћ$Ŷ-ۑ"Gyvj/EE AΪT ~vp {- =9 ~۟ڢ\|Bxc|1)^x3rn5m\xC/"-LYX}xwWa;_ Y^OIcxwƞE]gD漗أ˩*[Eu$94Bs 9n칓u:)ރ_ѪQk偭A-*?ggOe+~QVL+kϏ-."%I'2UXۚz{'vYY߯cics EL<SA>ZP[q6':ӜaN -ͻ|R9 :9Q$!" G Aֿ;|,}s#ε/*?SsBiֺ-$Q ylNo?8t?'qo=%eiO6-pa@Ѭ7<ѴH'0KK2UՈaU$g~XE= $+S=*X{0Jo>YNhj~ܠpÿf8_:7N&{Rl 5AY_ox[c:7]13\c[5Tyn?{S_m9߰&lfw&$5'𧌼_O/_H}6Hu 4jcòG!Wu [1i UjP:iqӚ4*NbgyI)og #9Fx|_/h ihZSDnX.$97O~'QCŖ_5O >*1><1_Cig&SebiLvz?_S?Kֵgx~7&o<)3IkKme57vG;-; ssor %f?ا%UWíG Zߏ&kq=6AvUn\xvҴm}}cPqrrN7h}ZON9ͱ <^ҖBxT% 418CV>Toe4T~:֟wW[ua[X|L h? W&'gqq{Ķ5׳X._ȯ#X?_߄^|kx^0O6=ڼ#@t[au.Oy?㻹i] [q{$2^,1-Ԗ<\O%2q,P<(g2呔QJM5uz_˩p18u\fG=J5eJ]Js̥BsRT㊧/|ϒRx??E;(3M]gqxk3xgm>i$zk6yW?kM'YG|?l雀^{N:??O_?>w~x<]<-"ҼO>#`U4 iZj [Uzs=?>SPz)+y5{#bsZ^upUey|>yӡXy'tjUz3SSVc.?煼MA_SHcEa_'FV5捡jYhdd~7 |+ "}}-W9Sj.2\dM=:?k(Ud2Rzu05OIWJT~Wqr6k>5 7z|: |=ԦƛxF`d~:2IkhPG1p6~_/^?5 ?dσ W@o|?-em ۩ [\u95=sZnn/+H7o VdXWS|ծ>٨,:}`C@;?O kWOtؗ?Řn׎S#[]>'MԼ1N \:S?y7~~/?[bmJagP'?w:Vcƺ4oA[jok[KH#{Lt3G-4 'Oll4+[kKU,-!1B)(MVuߢ=lF)ΥLF (Pʾ'UV#4(SJ2pYBN3x9'ë>]^4]o:zxJVQ-|IX?HO\|]s%Sߴ _O BѾ]kRQ)5cS|IԞvj/>JGhkEkߴψ8oju 1-t}Iдo >u-KKt* 2YcMkKYgch4Lo))MXөՓG k嘜<,6"\χ1uT稟'5*iE&a{{8'+?Or}|)o ܸ99o&Oѿ roo>O'[WYoį8xƧhovg?G 3_/5_jmj7rNZu1 Gp{CV{uo U2d g/+Uú.|9*?5u˝w~"5SgE]5 !ԗ7 -o'Fi~Zǫ}qxFaBu>8BI,mI҄*4#4ʬڍ$:a-R'IjU |5ݍ]YZΖḶ)x]H` t?nnfO_o.t}gI|m&yi7W3CZ}! ֍wŹ%+:HP f*ǿ_(7|gwƾ8=>/ xsST$գeȵ.@k ?࡟=(?hOP>')Na7OxSeB4XX%K2Ax U{{gҊ&[JV_h{Vqb0oV,CT#27%J^}\+y&xY%heO297$H$Fdt!r~\#|0cǿ_ ft+w-öi=ػR]>gd:;1M..>~~^=#>c>oz}?7KQz5χ얺GıGykx-DNp{7ି\x?s[ůۑ4O/[[E-i^jv*-[B svQ6ުV3iTp=*u-јkh P|O~?f؞lotxO\a{^7Z|=EYHeތ,>=><o"?/xV_ǟ5];#:n*ʵ,򭬡;5ڟjZɦҍ۶ekm}cc0eIЭ,$pB`qJ },//n`[#y&yJE 0Ƭ#*")g`~cx Eq{|u+O =ޕorHe|!?$;[V˫ rj?9=/gnBu^QmbŞ'|#uygo?Z0- JoO!G?7ᯉ>xk& ~%W0ީgsoDt;Æ+ t[5Jn^RE3Lf?(yrb񙋮R Br8hK\L t;B2>$x7Yl"Dwfk I7^Bx?e<1uD|g'MIoŤG͠&dGCk'?ȿ#P2q|=6:6u,x3Mo kׯQ<#6$]u.5#mBr\J:˯v5,I{8_q Ii,-J# ; ~s7|JI{YVu8O#ͱRe9z49Y5)s{IJ.-.iE?~rX~~j^iTe*#>iu!fWtO^ؼ Oiy?\eOj_6jŚƟW*|ix9|!(-{ ŪZ3kDvIN%cV.IEkwݽ磙y'!XVx׈%Ua(Ӎ:P(ԫZN2RWkkٿ>-4koMPO˨}EQkz7KYdH٫?৞'^oχڍy>#>ľ?Ú w>{]\kxRltRh-/M6{`oً}kiC:t楯C΅ͦvMֵ5iZ JLPuN(?_~NT_ek]4c;b0~O<U3 RJ:H1kh8IJ:uC}S~?P`ķ P|=u Ia?SX&kh cO8[%hQkj NJt|Wžx:4ՖVѼ=c}ɼElZKʿI!ggO~| />MGVMOAM255֟xX>'N+[Ncsʹqڵ޺Ymucs|uL. WB18N:ucөSjkTbZzn߳0/'g5xo \j>ڪt<7@;F\&Ƒ;V5ͽW26q<υ(aGYU].Iľ Iö|5mwY^׵K ><]ơՏė:ܚ]ܚޟ5AZ_?Eψ?6σ&EVj:wk[A+84gZڪh%[.Mz['&p(f4(GJU%e%VJj2)If93~Ə |@'O 2Gˠx&[]AG=4@Z=Ī5b?K}cQruo WzWt s=Լ%iVقGv6C>l-//~,.mq๵ \MWfK˨Qnm۷ usN75>|co]w~ x]-׆4.<=3ֳm&gaqaoB,; B.K%N')K[ZhW]_m獁6e˲Ӣh*9R)JQBiʽG[1J1iڞYjMV^qo{a}gumwgwn\D,3#,l>'Gga6|Ka x_U֢E5xt|5o=M0vH5$H4)<=KMqE[Fz֝8JNu=FR))ɴeufHW?-!+ſUKt\CWUiO(o?g?x^?em}#_j,y|c?[]jjwzziq<61(ğ`< z|3|5/|u<-[CWZ?૟ֿe5M*[H5&i-͌7'[=ڤxbH,sF8i/=l_ݶ_wƥwnY [\W-!+|OE~_cw^ACMO)u[.Zw&`nnt*b&=gim{ƁgٿO|7q࿌:H/I4߄W4-;H0&[9Kx{.kMԋQVW Vz0%ᣋbJO %F'tw+ m^=;1w0\]Z%ė_jP?x{þ5|/i){7uK\]^\ GxFEf"i{M/DKe-|8i駚JTBj}s2q~un]O?ዿ૟֏b*%?D?co/ǟ_)[2J*5I%fod?"૟֏b*%/D??mxEi?go[ u |ko#?< ]kšΣku2BjRh[m<...Vú~ 4=z(#Mբ@$Q6p$r,Gȭ8ɽ4X<.Y\*g<*ԪUstЭgZJ$}-%FRH9~@W?-!+ſUKt\CWUkZ?QOwß)M\x}vݴ&τéiF5ϵ[\[ySG2K=tI/QXYajc1UHТ9o6Jtwy h{- -[CWZ?ዿ૿ֿdНFPUX㒠 g$8>ywk&{5oY [\EW?-!+bh(/Dž>~]Zn|sV~+{oڇu ]2zzgInZI$Ubڧ CV|3hυkf㟋#||UyoTu A۝OM]>TK%EО yf>^k}oddyV-`mcٺ]Κt#V4]{e\SM -[CWZ_b*_{|yCWZ[O0KkCU}u7-}5=z/>KgfRh͉Lq2'ÿ~<Gڶv+uon.,|Ck:>pAqYӳ_?b3/K|N~\|Nwg]oE_O뺏~#k&OI׵:+B#Y3}PԹtet~ ^WYX*o* ?2 uLe'mU+NITk(>W &&=}_ 2??d#~'w3-vb'h_Q'g8Ozk ^AmoEօ]>Fn"/YKJ[][O SYR闑jz]ťJog Iԕ{O?Fz>|3sm5G˫і&g(Ӎ4SqYl{P?Sw7<|9rlW76Ǫx[:\~(`H8/5MpއYm~_ !|a-_b>iwWYtfYOnnɕ4LkLdxd}SR_|  ZO>&Rh̖Wς|YscmqŅ慪h:\ȶZjz¯|9|U~w/ ~&ɧ[o7V:1y c֣-JPAY[Ki&vgJn6TZUI^ZM-}YF_8z*J]ѥNu*ҧRQcݒg9F7xsZVh¿ i֍Aj^K [?PI- &FXݑԃek6ON$%5ᖻjֺ5&]?tox=\)C +W,,)>hlߵ/쵋Gtk F_zXY-'v(07.KosX˧Cφm/K]!/'LI e{$ت|XJ+Uu&{nOMt}ϥՎ e"Q®*JI^. NsST'M^~Cn|OCnWWsi^$¾,𗎦US|;O&7wVQԧy8kZ3_O;U?f-~1Ɨ_i_ڢh?785h:߉*v}Z]ݖi`Q? ax -oV4߳|N^d:]χ^ KzM߉-JjzeLG#hJi'MnhA*¿f~=]յSKh<by F1Maq(k,81^Q~_ oٻ~ 6=֚kem֩oiI4z DKִ֖!h׶5[]1?կc k|K=OQZx_NF{˻^J~{۷u?xæBK> K _%(7e&2VYȸ01X8Sj$l Z;Ôχ ׼7Z+,|{4+OXi^qmsžP֌AnH[y|[.jxVE|Oya ItK2 Vu=[ĺ8l-iL3ܾsM^__x7|aC|9凅/BCm7Oh`ngi+;.n&&YғP)7')Y-JF2bs^! `0~ bʅ|TU֩]њ%8UO5 N 7v'?x׷Kz0n4~>%  ?1CU׼Gj? \"rPB-Qk].oLӬѣFЯm-I^8Ѧ8tYvUUim4qwZM}em FQPBeԧJQs&nM5?ǾaVϼ_OxTWiG^$ԷM6&ֿ?AګO[]#W|;@<;']+V[}[SOkpZAgi6j|[rOxF6;=V~YaʸJ ޾.XxY22HMTss).ER5.5A(&_k  ړHm TmaZէ=ièE%7C=ΝO7 ?ۻt:;ul-}[S7c2vwS.4QIM qEcwe_٫u?5~?/}yqi׋([u/J7%ݢ ^# >1c}(;_|'YZI7֦Яl|_0ħNտ%//Ui7I][mq4e0iєgX7dG RJxbpҧRJ J)~QEse W_?hߴnji^uh&:^ŚikIhVug73Z\!QNWN S<>WΖ"TcSV%luzjӧ8ktRM(. ! xgxhgU1 HG*1Iԫ*5V#]'9k\D{^< Fd״mKQc4mKLx.JvCO~??o~|7| i4?7bCҵtFynfՃC #8UoVx3?a]/<xVworm55[ \xĺk[$Դ`w[;[t7jSnlmfj>iЭKq1(0q:%ucZ*(^NjGMQYP?|CeK iOM(Vtڽf6>zM^to;#weϊ^?sxY|w-?KP&n;5FzfXDWRymQ~_O?om~>-ý{nj/;/O<&#%Դ+.Ie$ݛK.B?i?f/(l?G s%ҴRk~u[+9-ћRӈ CY!Gi)JqM+ Kng噎  V!f'(9ahcs $5a9΍F%4~5 '5k[ xúօ{K<;m͆ow)hV1\I H]زk/y5;?wdm"])ꖱ"\ibib$*Dp[}~I 䕠JoVuG#;u!CMk a3'E-?tY~ר^ᮩ2C9->=蟵sui xC&Ѧ}q ?P;5Gb[|Ng3/_|>3?OO7/Ëovqw7z^<_ x'y;ËK/. y4wϧi6 jCoƣ}/{\$ʱFuww/$׶x,F  x6Q,-7O VƺsJtNJ_8? x|4_z$lækhA]ӧf7J*MF[vI;8 _cpZR^չ)Щ+s4%'w}O<OzMR `YC2e 1U$ RpYfmp?~ ~S(ke_SWKx#VuoiߊQ]IAi{_ &P{]k-In"?d_w'?[oмQ7Z5K|2o,SIKIY LJOgio#kx3} ~ޑ? h+ D){ʇyg/#1'r|diدg|4(xź9R.RiR~-4xws$23ZvΩ$dֳivO~Cr}UН,>#BR~\<'tLbJ0m81QEd}#LM7zdɀ~ɿF3O_uSg["a0)FE&h LAR@&h(qڌ >袀~T(0:g(Q@Q@}{EQECKBB(%}(?-14Q@EQE ;/ED|E (/HzѿEۿEPQuGj{u(%Q!>(^Q@_cuOQ@EzTQ@ EPg~SOſ(#LM7z)w3-vbQEТ((((((((((((b,EÇk7%d`EnEÇk7%d`PNG  IHDR[sRGBgAMA a pHYs&?DIDATx^6UpDT l0@D;1;QDlEQLPX E,LT,ly:g٧fwuΜ9?w3xǞr)_h'8VCJfzV~PzS6o߇2^9ޕCe9^*__Տ~3XPR`Q_R?>V/yKwfvaws'<:ꨣկ~Pe*_W_ԧ>@<&q߾E.yֳʠ7W?Ϫo+oJB'tWusDu[ouuk^3=.{oۃ_)<0qN;-Yӟ7 Ӟnw[u\%&E9y+]JIk_3L2N=MVo$yθVwӝ3|)'Eg9Yj+_.8GY}HJ7I5ͅy^8u׿~6ی-'E ԇ{ТVpI~J,40q:c8w;WJ 1.p $N '?ڰaC>q i<-$09ߤ3O}S]]M=+1=)%N~%oA\_4泟lzs[=nzӛVe+Nz%@ _z׫{&OnxdQ[ߪwT{<u{ݤ#QXE!O~ҝv)yMozS/})1ם. tF~v oxWb1-ܲvm4G}t WFe]ӊOxVzhW-$,ѣ{^>ճo~sҽO:^^BWw\u!TyCgdpLlG$[lQ]M3jii׾X}⦽&|guW[u["Kħכ5G:ϟ7э~I'}_ SN9%.&Pr}Ћnw bzxb(7%5IhVr( @#s@sq ]rŁhD`;09e>9YfOt[)@^\ _Br h)ܰg0uTm x׸FW"%Ur ܀gI]J3BP=(큚h.-mы]A™$1gUL[beIB'F)/̢\GSKKi *1 Ch^tAI<,z"C$}02+3~$~>uF&bG2)0%i/-O6/~򓟬t̀[:X@6l] v3Qlph@$ā)ICy9N x\bKI>ל(0NlZĸuV^L BSN}3J7=Œ*gƸq6\Ut46MnvF3n2`=4ÇMHJ˻'"460g$CXKVz׻=$PUT 搕 =bMVd9>}"2;4K=ql1}CSŎص00}(2}x&s|̯kyP2-ʇ2iS%'M'c/w"e-QQ{VzI6\ (sR>7 L滍_WS8o{JR4Y/; +}򓟬wyOy;AsuDQuu%/5iwgVSL>JUZc nD"x>gx8=_>6EV ys᫶*$Izǔ|x#w#b>种>JAϓRuyT_WBF t*Ey B:Vj}Mnc$CY-TJ>Z˻W'O>r/.S}V; Yq; m8J{W# 9 p &~.EJ3dvG5>_g-8/zыiI%ufLԸI$eli90d%+HaK,_^׼5Rk! sz^HS,/=ו]{f*K7̳VY_>L|6PPqb.ʁEJMrszDlz}D֖:j' F I|b2i l=`㬀ILFL#L fKMf$&,x]v>N"s =3Q8éeJel ĩ¼aI9š꠿QR6)`J`3&m^ā2r_/X^~'e2o40FAGIg]ӄwN,/>pL0 ~:Uv].zWU 6Ls87#ȚuLQMwD,o1ۂG}tggp kCU71Q`jO`QzW'h$8Ɖ1t&29V9@qG;O`ZTڟ: ^$K5QiTw`jq~z5i`,pz`*ݏ̛I6dً9ì|70qrw-k]ZH?DL|D!J[`V7#,>L#ˑ>%8fCY@Z/u LNl7D<+&GC^R\(mE91&  WpiEԽ$ % 81M<'/vء\X."[ bOf {J0{qKc]v%Ei]rLgÅ@&#Dq׾W1"(wWהּUNtϮM W(zt>r7OOmYH`ZAXK*®yQG%t"W𲗽l:&H,2Xԁ{yAem䊘 mՁv.,0J>Śk!4tJL= -0-QCQ F^?Jzg^\WSr032uO LWџy܏{$\xI>6c›|t52L2B#JLm06M Q C=뜗2y 82uLKD8p5 0< n aRB{^^ɵN;%S6/ sa`0Df>P$?aJm" S(s>.L= nƺt/Mq߇i+U.B8]}s'Ɔbݜ]ڤ!'=I T8D~:(fesݘs%Rnvĝd+& 00*j뭷N@wz=BtG@Ӻ&W{v -(%+=W"uqlh_1u 0_X`RuRgZL/>?\$-0tL`u,+=3q?:̜ L,4O{#y皈'bmQʥ&sX.=yn˱4 WXh`v8^k0B^$㊷L~L :n@Tt `Q ])!d\`2HG]Sq5fHF(ל;2sg`Vf&$gV#esXA\sf2)~U'pBzVvmf0s2))FE,l" ̤p1`(0;Q88 _*<(0[E0qI|HBGĶ/%cx:9.09z)GF$FAL[#YDbJ5٢Ob6$%Rr`9]QT8]Y䒗0Sb\i"GnJ*NIǒ k)Nέ*Q90n9X<YQjk(Q?:el! Mptoaշ-cStCb8WvKX}_.ӗ8&^ \+0bx:Vf>`D ɹW]~xnI#bod< ]>nEŠR! ~2?Ő1rFKpC?vc.N/sR=gzGV+cs4!!np/T `cu-@3 T:&zi A]]ޯ/uosLϻ:ꤾPߨH 8*[ Fԁԟ~x_}~'ac<Ԧ LUN4ss4ZW2Rt(>Ym^ȹ7el`J٩0?t(Cdtcqn2R .Q0Y|8R8/?f,6E}ڠRqqjDZ۱~} 1,3n".u[]rbc6hOq-Fsin#[t޻ֲ&`8q8J[+Y}Nȏ[n[r}ZkٷR"@1 AoEek!$F&X T".Nˢl:D qKS,vm!~ݵc6LheM5ĦsBVQL &ArXzn\µtQp,PHh`pIT3q_LjTz>'u#!A)]$pqYK\TE^.&&!41b̤fVZ݌ bG2] @\1 /=}DwSF`/:N5m/j EWײ&` SeV18&E̕m"K0b֬AYF2[@{. m.Xa2"SQ`RD/NgїE"mR0H.30M,+,.RhqI >ꨓ `ikXmk;wYm?"E/.4ֺO8muR %t49{^?} Zh5ݨ#,CCm/|iWm+澠؀emc۬x,<]J*s9iFOdtHUcms`i1r] R9Fqtb[,(aP)H2zV^ tyN¶F崷pM'UAڣ:'}MY\ LkH0ےRLǣ8殍8q :q)"aBL k"7 YGUG?]M Ҽp6M*IA W}ɀڣ&QG,.bޞ5xmdc:S& 0YQ1|XNj~%Q}0sc%0 mE0\O7 #@D2XtI"~Eg[,헣$G07S ]+p/LVyA,dniHITE5 6HFM|b|Re X LtP|:<-=Kq:ܱD~71( 7gwz 8е$iFۂ&!e2`K-3^:<6AQ8(==?N? #.!ϰb w)kyNҳ9 XLa*6nҳua) =C^&DQsM! ubpɔ_5@OE chBrĀ}8.D_v SCe,kdb`FqCϢvYKKKirhC\[x~fOdkzx{p*;6~iqp62kdpOyK h{ࢋ?T !ax‰s7é8\! (N}8P8b xe]3/@+Ay4JϡL Lorp$A l!fDTy7Z˙[y_ DL/߮?>)/]_ qOQ: "؇wmwK -'߲9ϹM&EJz)gslDW ۥ `lRZJs eEH,Msf⳵ŢTڔIa{l:`uʭ¹*.}op$dS YPAW@BNqd~M;/xBf1!t1 g_H%Ͳu սstk}GuJ\=ȅDT[2.jR02IiX,'I*k~bյ#tQiz(3hn6e,`ez(8*#H(MG}*ĸ׀j[Bw>3w*/"L,yb 7%3y>Ҵ[ťTpIFТZ[P2;5d>.BB¬0ǦL1R{fY&Vd^I\B> h7޷ A$.Vod[-$M !z\ &*@/rJ±o220zI ɡ`I|DV=v"P`1` sq{-.E 'W j30qfؙ7bޘxlv=04w]V¢@D0e,`:[[2m37Y&$Bߌ $`a@2&d%f&"a|$f0gjw(2dv1z۽erM:@wB݌C&'qOW区nBӑ3N#Y)LuOƛ dLnᖀKI5oactEHeQ9p͛f̻dj ͕6:l260:O@\ &]ǤfV#c{#$ {4H$~FKL>`:"pNh { `,.0=G16p[Xup.D WȜS'X>c*';T<.Mv@2hOs\E> <>PO̧6OѦ-MhD(08 M>@0"'u ܏{@. (\ʪy :х {Ipf 0Dt#b\}U_k\fZ@aHb AOU"nN$o{|Ncdޏ ,--00nƙd,"FClb3Is7=h nl]7sFE Q'Ffn`ٔhuT X08;N8N$}H|buZD.װqU.L ɄHm) p "(pj!=,2x"tky b(`JSs->TwL V@ Gw ̛J@o=1Ĵ(T&, \spMà- 3a*c3VK4XVc4``Z`7a` &яc8 Xl&0kQ ca;I<݀Z6b6XiB3 3,RLjl[s e;Qߍ?]_O¥c083jBKfX72Ni>;.l.03`z ԪC" k8@!Vb !*UA'38 QA20%`{ *?( ?6gR8"UĻX,QmTb'7wYhڊ++ wu8,4%Bڂ+[t? N2v=K]xw:cnZ n.0dfMDp=L' ҥL5@$`wDN `UD?~↘2@b*@ 8 F_, {L*"΄jI?…$`<߸== LaP!EH?׸.fG/d0Z`I:`s!ɴOsN$-c<;i[HX5tsA 3~XV&ցۨ@yt25EX%`6QgX$a"C\p*EfAYoN@x# Lvi5J g g6 Rg~m5.Y(fq8#8DvXT;Շús8LGV~iBHv_ ҢncEOL8L&۠ Yz1^' kwDg P)&Ƚ $Ea@p5׀ʻ NR$& ‚…p\ԡq,y i ܌PS"n>[8w{pǸI>[|λ.e}$cz CIu14ګ>:)@b Db-~j6e,`*:VƔSl` uRUgܗdmqL}{Z&YpQԡoz;o'5D[@,1szx{MTK#/l}dሬ} x"BBqr^wB"'^M\#R2.^esgEu,*l+tea)'0;-6cH" ƈC`qD3L8grYX\ \Y=~5!BK ONĸ3 ;鿀)K−A|BL[J,'@jPZTtj  oੰ?e!)(VdϥCD@3rtY/$%}Jnw]8k‰6 L-S/pa&dYpLv\75;H=PO{?!K-4j1w*{`1qA2t;Y7$B 2 D@ 4} < :& `8, 9#3Ia`@yE[PG/tiP_d tXm 5kqKe1Ƒ2pTމS*L+q(&q]&@---%KVXLItX;Febq(Std ]o ='j+뛡8'Ķ{vZLHP[tL~٨ A r+qK ׹DZ0X&ԄMQ<--PtCbmp-jT_ɦ1@bC̫P]F*ܙ9϶ntGب&tQ.LK)'OmP#nU{=b9eSYnh@aEEPxD/gG1I2tLbG 4bK쪏tS\D`TZN q Tt?܏ߒoC'rOqGv8S 2[>q>G8 iprŠ&M @߀ :Dt{ꘄM|7dl(Š{+g^ }"N[cGP&[Y{ -r] EJ%Y~Iɚg e#`qyqI'v 0|\2>t) QMɿ8,~L H^ԡ.T; >kk}tޡnpߨ>0opI*ػ=v 0uVi J_ȹ ջ[r& Q/ȏ Ęq';53C^D+m1XY,p kR8}H-F{;M JXS zʵYwS>cB ruFum5<3<3~M^ISD s<SJDGƸ̊72k8aB4uϊ0ߧ.؄q{@,vd'ɢ17l\=N&L[bwv[P.uQ8:0$1@[YZZJ _P88Gܫ=hc6m) ijL&U$H0Հ7g"q9:n€@fC{4y8 #n^w(LM(8%Ǻw5.NB$BDzC'Z-@#WO}fW#[F(O xF֕)}4\W ӽ8$P茏Wpi4+"bhnqjL<'aEk&KeŽ8.++-M K&i0#`L`#qPYGq.mkH oZ/m\׀-PD="1>TjB-Z6Ё츹SzL+(y"5`dPѫ&*l5`I:1A{Iaw( r8$cq8еQ;2Vrh(v`pg@~">K|j=ThtEX>`3[ah *P5m|qR?-LFAq/W:&c; xG3a{t.:@|ĩR0bt82P;@D*Q=&8[=48 $F (UCpLBXtcg76H66(B`}tW,P\_R~U؛V4:08. 7|d2b7&AF0FdD!R- \`&7" D2?N=,9'mIzG6;wz@Nn:0;P3D\\5[# Tߗ?+``d.G@ X "[1ylbp'<nT\X3Q0 Wd*KI@!L }ĥh~| ^ >Ƴ@$Z$T{H V0e >&W.+{$ZDnQ y0A M8Udf?g$˘B6:]qqZNU4m\!gSBnb="cI&Y D`P8f\N R?K{*u  n;t>#=Ci_`NFJ OJNS-b0H"Dd"H-9@(gITWeK0*dqRYty˓q0"6b5oaǵҳ$NҶY>KtK'p]= 7 R7Q]G4Dx9qqr;p-5s`eSض8v_H{| ?7%#嗜5Ds~D9L J/̡ J/̡ J/̡$`~۹>lviYC\KU?!?o4IENDB`b6˞蘔B,sZt|p5n5˞蘔B,sZt|pPNG  IHDRl5#0PLTE   $ - &&* % ,&/#! 1%'+!!)!-))%)(%4VcA9*cmii/}w)s-){1t91=6*X,6 {? =B =B"7*6=#57296d3@FM/Er92PXO {LxOO!J!R){VOJ!ZO!J!J!R!V1HN)N)Z)JD]N@M_dKrmM)R)R1R5RARRJVPfP,f`-ZKT\Yz[)^5\G\dZJeknrjMmjkbv}gtbqmr|ƠȭƥȵʵȽƱγίƽõƽȷ˺ؽֽйҳѽƽ׽tz^bKGDH cmPPJCmp0712Hs2\IDATx^}{םg'dQE[ MI##4\W Ja@^1AleS]MXS'q!q׋?-澟zfHiS`?_Q@j #օ~f h3+/_pw\^}}wGeO~O?>${4xwtǯQn0`OLp(é@8 @ku xqS;Y^W)3.]}ם3ã3Mg?iPށd-Hy;3;gmtbv0Sp"߮2O$BK.33]>F`mw0V/§ڒF dL+ c= 2x}"욞g3Pu&mVF,]3Ov`"Ј8EK;r݉[ ?}%\!%t[6{kl.{v ۜ*2T&B&r]mfdMn9 v'r]nf\Uaذ A{hke=  8P=P5F%ֻ4庻^D_"֢@ά9V*ٚL_z^ aVc׹vv7" i3\7t9&IМqimxAm `MU-vg᮫`ƒ}և~v \_Y аs'9:ލh$<ܸ;kn߾Sc*(ee;.0EB0"vB4is*dp'Q@GIvN=\;9~\/3-陑leg=e85@ /@!V+J*Iv`kn1VuwZle5"ҒT9={ی"LtN4?y Dz d+5KEOΆAM4BB"j)H{߭GLuG1PϵxZ %݉+;QM=RkwHdk>Nl}"Y*%k!Y`4&G.l9f$02l@E9#aF$zG5;KI#;[T,>Gv,tC/$;sWՕM|`L$H~l ѪMbCE`+$UYl6#s a rU-}Yo; {"Z[S/5J]v%5krbƃ;G@#? $a[U&r6b4>y$v+m3.?ӕNQ|6%>e6b[>VR~7 豑s0B\#t2FZVrPҶ 0r-$7~T;gOTi佝:b}qqV eJlNTFPo2% Rn!W:KA9Rww3&F~?hS̀LZE 3=ЇܭBvvT`p%$ A=pjo*v9<'mۈG"0 Y#`>gO1r0F]!<9[7qyKZ !ȼX9'ۻ4;lr7iꈮpxvNF=|҈fbyd42_j"-!iۮg݈HI'>Nfi=d-aW$|ɾJV;Rƀ|k+gb ̀M^XߴFԹT8u;n /nsߧJ*0"lB3} -$\޽ t81+jE$%a+Dm`k&ʭƯkJG!M9 It=jյ5?LVVXĺ⭶lW~dIma{_Xbdtpvkl5kwj΀mY#1p# GƴF<< 1P<ЂaNiDd o{\^kY!o\o]n ٝZպr}V4\:dq rC!>g\ FίL_Giu깰ι2AtI6N8 X KZ{M/krjm老HtM-v}jwb!G 2sLL2dz ?jPTˬVKUۨ5\Yǡt^jzMd6*X4s3:H໷7MH|,JB"4|iM{0Q''ǧ9Ij~_͛DĿ }ƃZ#pwuBMT:ђ.i9MHVu~h`4ϟx^o=T۠C$i!O=[_ ;d l؍1Ž qG[`7 ;b / m/-0(wvc#'sL'O w'_g&< 7/paQWS~}_m5ࢷղ< f5huTl(RV8-+h`D ۖd`מy3F>fS>c#䍱 IDwh4 ]=`X[T,&k:EwYU<jV&>42:DOրeEA۬Ubs9+ZF;O@Amc ~{Ds^"CRSze[[#m~]1>"ޙ%y;jEleb|{^mvm;yu˝|EsZtVԶdj ŭG#>Mk"Xc4vCNL;m/k(٫{9uC[t+[5mS׮-5:y8j}(S+IGm#-[Pޛi,٫1FonbNUe4?U7^*s XlFZLn7I{Ho4v_Cn!ϩ0F`%UiC^mr6Xs%=]k/ek{C l`YW7HXsخHCQno{*^xڵwfȦ])/׸C,1:*Ȧh϶Vr;K i'7"u={c? E]_{͂¹8gV&$;QLƒؗ>,=RiĶY .icP_=Wτ*4O ( |L&dvzs۞cֻS4I#Fĭ V7p.d}{ ٮ;ڨeʆ/ le۳w`$@E[}f=E¹&$^^܁Շ9ozZ$(;};e[Y `!Ɏrh̽?q\ȶfl!B_PeaIXϷ=R-p3hO͜ gk1ya4ⱻi:W~l~\__\!z0 0zx/`Se퐔2ƏH ~}]Mx}Ȃzʂn쟝p!jO0!X؏p\~`o~7 W ʾ"_ab㵫uZ݈F?R7EMcU"&-ZnTW82 ku萵R{no\źU}Vizwa#/j+ٞ@joij/hm7FKcw`#rLهűXvt?7H_߈ЗFQ釶47Z{mK7nܸ|_뿦nl߿h`K>}ؖXy}㧶QW浆5.cg4 Z_5mrV1SKKO?U6T1)]$tp,w3GK˓wA6+M{Z{'O?'>+||a_*|% Ap]o#D^jK~,Wlta p֥P&Ϫ!I uW!ķ66{u etԿ[y}9$|~k)PidL(WeEY.JbQ,K,V)ՔXK4ϻJ\wyP0rAwPH yG* BrW8>#.]B:L'w=WCV)QO.̹+S^{+cqd7!-7f=8i55MVrU*K!| d%m%\* w;.=L~,apTXUqN*D!#i꫞1b)ϧ^\H^:Lr =^Ne)ӛ'r ۙLSѣHbPRTŝyㅑȽ+<7jiQtvx+ ӌP+\ɖ!{ޱKsom*cbT -/볳جŞ:p$D|GKf=hS:oc-#<(uܜL ,&ZBoazɗ_paWae13{ w&m%3=5ġRt^r 3ykۧw6&JՒ< d%qɬP+W'wK&M'S2 xR8) ƒ\M\`L3,p #%xkU-\9`+.AAn ]=')XdW,^0zPem6_J/s Ī,=?>xS s{DLQ1K9ܰ[b+b,wb#sÀ|pltOl2[ ,(ʯA\*n`C輦ϴ\.r$f@,Ȃ!ɪTtL2sxr%cIIzx51)S-%ˮ t)5针3BԱB,Wy /ܷ1[,%$>u7DI]H,}x<$h0Xw\OJxЍTR NJ,,`e_IFs@@IlY{Z_GV,8|.u^pvÐjI#%OZG0wXϜ8hOҳ͂=Cx x^iiYp._A2GA2L $fUILw!=]<ͳNC}Ng,%k J pʦ Us_7$XlчHTvOm|I,54tcQz]!:T xQV3#hfj҆Z )E ү)Kij.%a(o1e'zl\6:M`eZd"vw ֦8 5ٲg,r,gX9N#)>)LMe?IBa'fPGlFm{$$KA0~ hD &LO;aod Δ<qM%L47X\@ B\1Rr V >9 +ٗ2P J, !=+ 5D42geIn@# =) <%yXIi-lL#WY>t 7XG_VqQɇAyzgN4| le&Mޅ2|aju\EX*$[7VKB5q#M[>ESfJ#z;I&Gn;"gk:LAXrq&F˚ û!%/lcOJps덢X`Z)x*TY>1 ɦfE$[Q򧪕rٜYl`/Hb9`.l4h}5Rie @@]j# &_s18z3UL{aF6ć{ $Ư,uY'g}q^z) 4(54=)XbW)ʒiK"VL1Q> J aNTGPT 銠vK+=kg&m4BYAvӒ*M4(HL$9gol ©1=A?9}s/ʘʦd`V%p~5D1$c\V23dBR+ɣ{e%g_JC9M8+Dzhb*a9FIluۓEH*p!2{c)c0UJqۋ 7NxeAPERE7ږw9JV/JիWس2$jDTΆ͟E$ 9og"4g(I1AP,O'2υQ:ca(;&q 쿣Z@ ,|R>QXBHr ~lٞ '1=?:5b-h4F+YhĈ4 q*!a̻>gF`X7xtJE6fZ=iѵW2RZ&G DIry Iu0D(~m`p4CtD,y CYb|b}i13"7 ^T>w"F2~@O/J^IMx @4vĂARsV2R>՝V 69}7s\ousR&z(<2ۓM"?Lⷔ]O9DIX6') J X!y¹a6pL7CQCN~73߳1IгMIqH6GmN-z5f8Hu@ Gz\pQd3s^&[(Bcx6p6, FnHXnM>Ioel(Ŀ![ɜ=+JA=u<ցP䫸I*vk$ oX>SD0 Cp4( m\RP%[y#U-5cfW $`ldʹp4Rz`C`])2GkxMu_/Iܸ vG`I0(zeK:Z{DMl"*Odt1 [vΦȸUŢe;HJvI#봾+].˓ A] ]-{ lˠ%"M Tp1ͧd­ H`C+fyy3(=H=?6~9sA#x޴{twsGqdGbM>SvpXVA3<{SI? Bb%`(d5t  켒tcMIYAD4T;f1*x1PoGAoc1:dW3DuP!ͥջ;DST6= z8dN#le{̯fJؑ#[mvFEs4k_Ն >g)*r<<,,cuurTı4'%Ӟ)*>Q O Jra1;ToFza42#-y(HD%1]!Dj]Z)(05 yf4lPp.U)Z)dÓ˙Rl*jd5c*)DDqWbԢKϘ$x[D'ͩ&ҪC,<c"=nb*1,]A"gܔ5+5jCtr}(q+1EC9gҭ?r;+!#jEN1`cyT }HȪ? ({`ÃKYx=H/z:B=Qn>4KbA!<6ⰨFaFVO342H$=Z䲽`-n-Fy59A$ $'F+tvݵ'==============================================================VALUE)*** CAPITAL COST AND LOAN INFORMATION *** ____________150% DEPRECIATION RATE81.YEAR PURCHASED ?______________________________________PAYMENT,--------------------------------------------5-----------------------------------------------------72.CASH PURCHASE PRICE ? _______________________________ YEARPRINC.INT3-YR5-YR7-YR10-yr 20-yr 3-YR 5-YR ADS-SL83.ORIGINAL COST BASIS OF ITEM PURCHASED ? ______________*** INCOME TAX INFORMATION ***=11.MARGINAL INCOME TAX RATE? (Fed,State, & Soc Sec)__________:12."MACRS" PROPERTY CLASS ? (3,5,7,10,or 20yrs) __________813."ADS-SL" YEARS ? (3,5,7,10,15,20,or 25yrs)___________>14.DEPRECIATION METHOD ? (1=MACRS or 2=ADS-SL) _______________916.OPPORTUNITY COST OF CAPITAL ? ________________________H======================================================================== CASH OUTFLOWNPV PRINCI-INCOME  ------------ AFTER-TAXPALINTERESTDEPRECI-TAXBEFOREAFTERCASHYEARATIONSAVINGS ------------TOTALJ==========================================================================H15. Additional First Year Depreciation (179,30%,50%) for Purchase Option+"MACRS" Property Class? (3,5,7,10,or 20yrs)+Depreciation Method ? (1=MACRS or 2=ADS-SL))"ADS-SL" Years? (3,5,7,10,15,20,or 25yrs)Year Purchased?'Loan Terms in Years? (20 years or less)OUTFLOW/NET PRESENT VALUE AFTER TAX NET CASH FLOW >>>>>;Life of System in Years and Assumptions? (25 years or less)3TABLE 1. PURCHASE AND INCOME TAX INPUT INFORMATION-CAPITAL PURCHASE ANALYSIS - 25 YEARS OR LESS CAPITAL ITEM:LAST YEAR OF INVESTMENT-TABLE 2. CASH FLOW FOR THE PURCHASE OF THE : G. MARGINWEIGHTED$DEPRECIATION AMOUNT FOR THE PURCHASE(Annual Interest Rate for Borrowed money?<Salvage Value of Investment at End of Evaluated Time Period?SALVAGE(1-margin tax braket x 8 opportunity costSA negative NPV indicates a return less than the desired opportunity cost of capital4. SIZE OF LOANB5.ANNUAL INTEREST RATE ON LOAN ? (.102 = 10.2%)___________________86.LOAN TERM IN YEARS ? (20 years or less) ______________&7.LIFE OF INVESTMENT? 25 years or less Beg Value(17 After Tax Opportunity Cost of Capital Beginning"Amount of Purchase Price Borrowed?2Net Present Value Discounted After Tax Cash Flow = Before Tax After Tax"Internal Rate of Return Before Tax!Internal Rate of Return After TaxIRR+Roger Betz, Senior Farm Management Educator#Michigan State University Extension1Marginal Income Tax Rate? (Fed, State, & Soc Sec)A Positive NPV indicates that the investment (over the life of the investment) returned higher than the desired opportunity cost of capital 5Additional First Year Depreciation? (Sec179 or Bonus)!_________________________________Negative Effects: $________Total Negative EffectsTotal Positive EffectsO_______________________________________________________________________________StateQThis value should include: 1. the desired Return on Assets, and 2. a Risk PremiumNPV = (Greenhouse Capital Investment CalculatorIncreased UnitsHigher QualityEnergy Savings Less Repairs More LaborLess Product Produced/SoldOpportunity Cost RateIncreased MaintenanceHigher Cost Labor per hourTotal System Cost Less Freight Less Labor 1 Less Labor 2 Less Labor 3'*** CAPITAL COST & LOAN INFORMATION ***$*** PARTIAL BUDGET of INVESTMENT ***R (Do not include capital cost, loan information or income tax considerations here)'Annual Net Gain or Loss from InvestmentPurchase Price?Installation Cost?*One Time "Special Training/Start Up" Cost?!Additional Returns ? (annualized)Additional Cost ? (annualized)Reduced Returns ? (annualized)Reduced Cost ? (annualized) Comments ?: Less ShrinkWork Comp Insurance SavingsHigher Management CostRepayment YearsPositive Effects:Example: Change Green cellsVersion 12-11-13Soil Media savingsLess Plant LossMore InsuranceMore Property TaxesIncreased Variable InputsIncrease in Energy costLower Quality Lower priceHigher cull rateLower cost to purchase inputs Soc SecurityFederal!Opportunity Cost of Capital Rate?\MSU is an affirmative-action, equal-opportunity employer, committed to achieving excellence through a diverse workforce and inclusive culture that encourages all people to reach their full potential. Michigan State University Extension programs and materials are open to all without regard to race, color, national origin, gender, gender identity, religion, age, height, weight, disability, political beliefs, sexual orientation, marital status, family status or veteran status. Issued in furtherance of MSU Extension work, acts of May 8 and June 30, 1914, in cooperation with the U.S. Department of Agriculture. Ray Hammerschmidt, Director, MSU Extension, East Lansing, MI 48824. This information is for educational purposes only. Reference to commercial products or trade names does not imply endorsement by MSU Extension or bias against those not mentioned.FIRM Fact Sheet 13-10MSUE Greenhouse Capital Investment Calculator 2015 Michigan State University Board of Trustees. 4-H and other Cooperative Extension System groups and other nonprofit educational groups may printhard copies of this material for noncommercial, educational use, provided that attribution is given to Michigan State University Extension. All other rights reserved. For information, contact MSU Extension, 108 Agriculture Hall, 446 West Circle Drive, East Lansing, MI 48824.--c# t$%%9''6'~;)w* +Y, - u/ H0 0 223HL4cc PK!pO[Content_Types].xmlj0Eжr(΢]yl#!MB;.n̨̽\A1&ҫ QWKvUbOX#&1`RT9<l#$>r `С-;c=1gMԯNDJ++2a,/$nECA6٥D-ʵ? dXiJF8,nx (MKoP(\HbWϿ})zg'8yV#x'˯?oOz3?^?O?~B,z_=yǿ~xPiL$M>7Ck9I#L nꎊ)f>\<|HL|3.ŅzI2O.&e>Ƈ8qBۙ5toG1sD1IB? }J^wi(#SKID ݠ1eBp{8yC]$f94^c>Y[XE>#{Sq c8 >;-&~ ..R(zy s^Fvԇ$*cߓqrB3' }'g7t4Kf"߇ފAV_] 2H7Hk;hIf;ZX_Fڲe}NM;SIvưõ[H5Dt(?]oQ|fNL{d׀O&kNa4%d8?L_H-Ak1h fx-jWBxlB -6j>},khxd׺rXg([x?eޓϲكkS1'|^=aѱnRvPK! 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[PK-!pO[Content_Types].xmlPK-!֧6 -_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!0ktheme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK] c  b_e  dMbP?_*+%M com.apple.print.PageFormat.PMHorizontalRes com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMHorizontalRes 1200 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMOrientation com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMOrientation 1 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMScaling com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMScaling 0.88 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMVerticalRes com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMVerticalRes 1200 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMVerticalScaling com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMVerticalScaling 0.88 com.apple.print.ticket.stateFlag 0 com.apple.print.subTicket.paper_info_ticket PMPPDPaperCodeName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray PMPPDPaperCodeName Letter com.apple.print.ticket.stateFlag 0 PMPPDTranslationStringPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray PMPPDTranslationStringPaperName US Letter com.apple.print.ticket.stateFlag 0 PMTiogaPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray PMTiogaPaperName na-letter com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMAdjustedPageRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMAdjustedPageRect 0 0 13901.515151515152 10909.09090909091 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMAdjustedPaperRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMAdjustedPaperRect -340.90909090909093 -340.90909090909093 14659.09090909091 11250.000000000002 com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.PMPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.PMPaperName na-letter com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.PMUnadjustedPageRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.PMUnadjustedPageRect 0 0 734 576 com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.PMUnadjustedPaperRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.PMUnadjustedPaperRect -18 -18 774 594 com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.ppd.PMPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.ppd.PMPaperName Letter com.apple.print.ticket.stateFlag 0 com.apple.print.ticket.APIVersion 00.20 com.apple.print.ticket.type com.apple.print.PaperInfoTicket com.apple.print.ticket.APIVersion 00.20 com.apple.print.ticket.type com.apple.print.PageFormatTicket Mz6N*9D+g(HH(Xh "X??c U }      p,,,,,, ZGGG ZGGG C GG GGZGGGGGZGGG c   U V  (vT 0 h( ostscript-name=L    LA?? Picture 2# ]&`  LA?? Picture 3f& k]&`  LA?? Picture 4%+U]&`  LA?? Picture 5R/B]& `>@OO@dOd7ggD c ?ۇ|  dMbP?_*+%&?'?(?)?M) com.apple.print.PageFormat.FormattingPrinter com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.FormattingPrinter com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMHorizontalRes com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMHorizontalRes 600 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMOrientation com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMOrientation 1 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMScaling com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMScaling 0.88 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMVerticalRes com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMVerticalRes 600 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMVerticalScaling com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMVerticalScaling 0.88 com.apple.print.ticket.stateFlag 0 com.apple.print.subTicket.paper_info_ticket PMPPDPaperCodeName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray PMPPDPaperCodeName Letter com.apple.print.ticket.stateFlag 0 PMPPDTranslationStringPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray PMPPDTranslationStringPaperName US Letter com.apple.print.ticket.stateFlag 0 PMTiogaPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray PMTiogaPaperName na-letter com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMAdjustedPageRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMAdjustedPageRect 0 0 6950.757575757576 5454.545454545455 com.apple.print.ticket.stateFlag 0 com.apple.print.PageFormat.PMAdjustedPaperRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PageFormat.PMAdjustedPaperRect -170.45454545454547 -170.45454545454547 7329.545454545455 5625.0000000000009 com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.PMCustomPaper com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.PMCustomPaper com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.PMPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.PMPaperName na-letter com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.PMUnadjustedPageRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.PMUnadjustedPageRect 0 0 734 576 com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.PMUnadjustedPaperRect com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.PMUnadjustedPaperRect -18 -18 774 594 com.apple.print.ticket.stateFlag 0 com.apple.print.PaperInfo.ppd.PMPaperName com.apple.print.ticket.creator com.apple.jobticket com.apple.print.ticket.itemArray com.apple.print.PaperInfo.ppd.PMPaperName Letter com.apple.print.ticket.stateFlag 0 com.apple.print.ticket.APIVersion 00.20 com.apple.print.ticket.type com.apple.print.PaperInfoTicket com.apple.print.ticket.APIVersion 00.20 com.apple.print.ticket.type com.apple.print.PageFormatTicket MzXX'OVVg(HH(Xh "XXXU } } }  } }  C} *} }  } } } } ?      ,                      , ,    Y cZGGGG G GGG EUGGZGGGG EVGGZGGGG GGG GG rYYY\~ G? ]5`````~ x@~ G@ ]v`````~ @~ G@ ]w`````~ @@  m~ @ ]x `````~ Y@' @ DDD ~ G@ _9 ^^^^^~ 4@~ G@ _C ^^^^^% @@9?D~ G@ ]N GGGGG% X@?D ~ G @ _B ^^^^^~ @~ G"@ _6^^^^^~ @^^[YGGG ^^  YYG   \  \`~ ^$@ ]WGGGGG#&1?3 % /$? .@@ ~ ^&@ _2^^^^^~ @~ ^(@ _4^^^^^~ $@~ ^*@ _3^^^^^~ ?~ ^,@ ]Y^^^^^%@D ?~ ^.@ ]^^^^^~ $@^ da^^^^^F^d^^^^^F ^d^ s ^^  b V@9D9G t [F  F~ 0@ z ~ 1@ y  k  \ d   \ h  \ e   \  %I@3{Gzt?D ~   \D l.&....>>Li>YY>>V>>>Y>.Y"0XTT ! " # $ % & ' ( ) * + , - . / 0 1 2 3  4 @ 5 ,6 ,7 ,8 @ 9 @ : ;  < @ = @ > @   \   \ o ! ! !\ !Z ! ! \ " " "\ "Z " " \" o #l # #\ #Z # # \ $ $ $\ $Z $ $ \ %Z % %\ %Z % % \ &Z & &\ &Z & & \'FFFFFF ~ (2@ ({ (~ (F3@ (| ( )i ) )\ )o )~ ) @@ * * *\ *g * * \ + + +\ +f +~ + r@ , , ,\ , , , \ -Z - -\ -n - - \ .Z . .\ .p . . \ /Z / /\ /q / / \ 0Z 0 0\ 0 0 0 \ 1Z 1 1\ 1 1 1 \ 2Z 2 2\ 2Z 2 2 \ 3] 3FF#3I@4 %2 3^#3 P@ %2 3 n4 4u!4 @  D3 D3~ 54@ 5G}55 6_ 66 7_ 77 8_ 889^ 9^^^ 9O9cV@ Z9?<D 9j :eX:F ;eF<e<'Iᱽ?=ZB <R=e=otʽ?>ZB =ES!>(\!@ D D4  >EB8 X^T^TTTTXTTTTTTTTTTE0(((v99H   6       #4  *(   * LA?? Picture 2"]&*`>@@ &=59<=?59<=  ?59<=   >>>>?>><=  ?>><=   {+{={+{={+{>>{+{>> Sheet1ggD& c $Jo   dMbP?_*+%"dcc??U }  }  } }  } *} } U }  } }  )      !"#$%&'()-.56789:;<=>?,),)),),))))) ) ) ) ) ))))))))))))T))))))) H;uuuuuVJNNN VVvvvvvJNNN N T<w ZExample: Change Green cellsxxxxVNNN VwNxxxxJNNN K:yyyyyzJNNN JVVVVVVVNNN VVVVVV LVNNN V Kyyyy LVNNN M #MA JV V V V V{x@ ZVNNN M-f`6@ D D D B; M #M J VV V V V |@ Z  VNNN M MK O M P P P !P "M #P $P %P &P 'M (M J VVV V V |@ Z  VNNN ~ N? gX@ D " hZm9@ D@D  g{@   # D L N?N.@ NBfj? !N@N@". #N@ $DD DD . $N@ %DD DD . %Nzg@ &DD DD . &N@N@ 'DD DD !. 'N ~@DD DD "W (Nö@ AD D *DD DD?B JG VVVVV |X@Z  VNNN ~ N@ iPdh@  9 #/LL LL B hlբ]@ # = #3L@LL  ,L@LB gZv@   N?N6@ N?ܵ|? !NW2? "NB&9 {? #NB@ $ # ## D DL $N@ % $ $$ D DL %N(ܖ@ & % %% D DL &NQ@ ' & && D DL 'Nx y@ ( ' '' D DL (NX@  (j #((`LD DLD D (DD DD"B JH VVVV V }? Z  VNNN ~ N@ iJѵ@   h-@ #  g;ؚmtq@  ~ N? N +? N]K=? !NX2ı.? "NZ? #N@ $ # $Nfffff@ % $ %NQ@ & % &N(\r@ ' & 'NV-)w@ ( ' (NX@  ( JI VVV V V {@ Z VNNN ~ N@ i<˭@   hTHy@ #  gd;f,g@  ~ N? N&S?~ N(@ !N' ? "NqrCQ? #N@ $ # $Nףp= @ % $ %N?@ & % &N{G`@ ' & 'NV-mu@ ( ' (NX@ ( JJKyVVV{4@Z VNNN ~ N@i$&@ h&@# gjX@ N&S?~  N(@!NV_?"N=$@?#N$ #$Nףp= @% $%N?@& %&NQQ~@' &'N/$s@( '(NX@ (V KyyyV~L Z Soc SecurityLS  Z  Federal Lr Z State N~ N@i= h= g433333C= )NS:?#&S?Q? NMb?!NV_?"NW/'?#N$ #$NQ@% $%N33333ą@& %&NQQ~@' &'NGzUr@( '(NX@ ( JVVVV V}&1?Z/$?Z333333? Z  (\¥?Z  N~ N@i h# g ~  N(@!NV_?"Naۢ?#N$ #$N% $%N?@& %&NQQ~@' &'NCp@( '(NX@ ( JVVVV V{@ZVNNN ~ N @i h  g ) N}b٭?#mV}b?~jth?!NV_?"N@j'?#N$ #$N% $%Nףp= 9t@& %&NQQ~@' &'NQn_o@( '(NX@ ( J VVV V V{$@ (ZVNNN ~ N"@i h# g !NV_?"N@j'?#N$ #$N% $%N& %&NQQ~@' &'NQn_o@( '(NX@ ( JVVVV V{?ZVNNN ~ N$@i h# g !NV_?"N@j'?#N$ #$N% $%N& %&NQQ~@' &'NQn_o@( '(NX@ ( J1VVVVV|@ #ZVNNN ~ N&@i h# g !NV_?"N@j'?#N$ #$N% $%N& %&NQQn@' &'NQn_o@( '(NXq@ ( JVVVV V}?Z VE NNN ~ N(@i h# g "N@j'?#N$ #$N% $%N& %&N' &'NQn_o@( '(N ( JLVVVVV&}pT?DDVNNN ~ N*@i h# g "N@j'?#N$ #$N% $%N& %&N' &'NQn_o@( '(N (JVVVVVVVNNN ~ N,@i h# g "N@j'?#N$##'(D DL$N%#%N&#&N'#'NQn_o@(#(N" ( K8yyyNQ&bV@#D> VNNN ~ N.@i h1 g "N@j'?#N$#$N&#%N1#&N'#'NQn_o@(#(N# (yyyyyRVNNN ~ N0@i h2 g "N@j'?#N$#$N&#%N2#&N'#'NQn_o@(#(N# (yyyyyQQVNNN ~ N1@i h3 g "N@j'?#N$#$N&#%N3#&N'#'NQn_o@(#(N (NVVV T>V #DExample: Change Green cellsVVNNN ~ N2@i h4 g "N@j'?#N$#$N&#%N4#&N'#'NQn_o@(#(N# ( JVVVVVVVNNN ~ N3@i h5 g "N@j'?#N$#$N&#%N5#&N'#'NQn_o@(#(N# (!Vȟ@# D#D V=VVNNV JV  L  NX ~ N4@i h6 g "N@j'?#N$#$N&#%N6#&N'#'NQn_o@(#(N" ( J L LLPN L! L"L  L#  NL ~ N5@i h7 g ."N:pΈҎ?#@j'? <~?#N$#$N&#%N7#&N'#'N(\T@(#(N (V L$ L% L& L@ PD L' L( L)  L*  NL ~ N6@i h8 g #N? % #N? % # N?! %  #!N?" % !!#"N?( % ""(N ( (Dm.l, u ,,6fKRNwWWc )!)")#)$)%)&)')()))*)+),)-).)/)0)1)2)3)4)5)6)7)8)9):);)<)=)>)?) T+ L L L, L? L L- L' L' L7 N~ N7@ i   h9  g   (N!( ( !a. !a. !a. !a. !a. !a. !a. !a. !a. ! a. ! N ~ !N8@!i! !h: !g! !(N"( ( "kM""lX@" D D "aaaa4"W"D"D"D"D"D-"WX@"D"D"D"D""WX@" ""< LL" WX@#D" " ND ~ "N9@"i" "h; "g" "(N#( (#Vx@D#WZm9@###<L#W{@###<L#Wzg@###<D  ,%D  , D  ,!dD  ,"FD  ,#(D  ,$ """""B;#g@#%D#D  :4  B?#g#)D#D  :  BB#WTќ@#,D#D#D#DD#D@D @-#Ws@#D#D#D#D##WDlsM# "-# W»$D#DD  # ND ~ #N:@#i# #h< #g# #(N$ ($V|@$$$< L$Wlբ]@$#$WZv@$#$W(ܖ@$#;$g@$%D$D  :4  B?$g$)D$D  :  BB$W[d7KN@$,D$D$D$DD$D@D @$Ws@$$!$<LLLL$Wo#@$ "$ WW@%$ !$< LDL $ ND #$jX@$ % ##$D"}@> % #%V@%$%W-@%#%W;ؚmtq@%#%WQ@%#;%g@%%D%D  :4  B?%g%)D%D  :  BB%W= 'G%,D%D%D%DD%D@D @%Ws@%$%W偊@% "% W59X@&$ % ND &V@&$&WTHy@&#&Wd;f,g@&#&W?@&#;&g@&%D&D  :4  B?&g&)D&D  :  B&WPuc`&&6&<,LLLDLL@L@&Ws@&$&W&86!@& "& WKΫ`@'$ & ND &M&M&#M'V@'$'W&@'#'WjX@'#'W?@'#;'g@'%D'D  :4  B?'g')D'D  :  B'WMb@xgd'&'Ws@'$'WN-Q"@' "' W@($ ' ND 'MN'M'#M(V@($(W=(#(W433333C=(#(W33333ą@(#;(g@(%D(D  :4  B?(g()D(D  :  B(W278g(&(W($(Wk ( "( WN4)$ ( ND )V@)$)W)#)W)#)W?@)#;)g@)%D)D  :4  B?)g))D)D  :  B)Wd;OMh)&)W)$)WVt) ") W*$ ) ND *V@*$*W*#*W*#*Wףp= 9t@*#;*g@*%D*D  :4  B?*g*)D*D  :  B*W8*Ut*&*W*$*WjU* "* Wv{+$ * ND +V@+$+W+#+W+#+W+#;+g@+%D+D  :4  B?+g+)D+D  :  B+Wz+&+W+$+W+ "+ W"Dpu,$ + ND $+MMOMPPPPMPPPPMM(,V@,$,W,#,W,#,W,#;,g@,%D,D  :4  B?,g,)D,D  :  B,Wz,&,W,$,W, ", We¶s-$ , ND $,NNNNNNNNNSSSSSS(-V@-$-W-#-W-#-W-#;-g@-%D-D  :4  B?-g-)D-D  :  B-Wz-&-W-$-W- "- Wq.$ - ND $-NNNNNNNNNSSSSSS(.V@.$.W.#.W.#.W.#;.g@.%D.D  :4  B?.g.)D.D  :  B.Wz.&.W.$.W. ". WJp/$ . ND $.NNNNNNNNNSSSSSS(/V@/$/W/#/W/#/W/#;/g@/%D/D  :4  B?/g/)D/D  :  B/Wz/&/W/$/W/ "/ Wim0$ / ND $/NNNNNNNNNSSSSSS(0V@0$0W0#0W0#0W0#;0g@0%D0D  :4  B?0g0)D0D  :  B0Wz0&0W0$0W0 "0 W"j$ 0 ND 0NNNN0NNNNSSSSSS(1V@1$1W1#1W1#1W1#;1g@1%D1D  :4  B?1g1)D1D  :  B1Wz1&1W%$1W1 "1 WrH{h$ 1 ND 1NNNN1NNNNSSSSSS(2V@2$2W2#2W2#2W2#;2g@2%D2D  :4  B?2g2)D2D  :  B2Wz2&2W%$2W2 "2 WɖAf$ 2 ND 2NNNN2 NNNSSSSSS(3V@3$3W3#3W3#3W3#;3g@3%D3D  :4  B?3g3)D3D  :  B3Wz3&3W%$3W3 "3 WBCm̒;d$ 3 ND 3NNNN3 NNNSSSSSS(4V@4$4W4#4W4#4W4#;4g@4%D4D  :4  B?4g4)D4D  :  B4Wz4&4W%$4W4 "4 W%db$ 4 ND 4NNNN4!NNSSSSSS(5V@5$5W5#5W5#5W5#;5g@5%D5D  :4  B?5g5)D5D  :  B5Wz5&5W%$5W5 "5 WUř`$ 5 No 5NNNN5!NNSSSSSS(6Vğ@6$6W6#6W6#6W6#;6g@6%D6D  :4  B?6g@@6)D6D  :  B6W6&6W%$6Wf6 "6 Wq4n$ 6 ND 6NNNN6!NNSSSSSS(7Vȟ@7$7W7#7W7#7W7#;7g7%D7D  :4  B?7g7)D7D  :  B7W7&7W%$7W7 "7 W$ 7 ND 7NNNN7"NSSSSSS(8V̟@8$8W8#8W8#8W8#;8g8%D8D  :4  B?8g8)D8D  :  B8W8&8W8$8W8 "8 W $ 8 ND 8NNNN8"NSSSSSS(9VП@9$9W9#9W9#9W9#;9g9%D9D  :4  B?9g9)D9D  :  B9W9&9W9$9W9 "9 W!$ 9 ND 9NNNN9"NSSSSSS(:Vԟ@:$:W:#:W:#:W:#;:g:%D:D  :4  B?:g:)D:D  :  B:W:&:W:$:W: ": W"$ : ND :NNNN:"NSSSSSS(;V؟@;$;W;#;W;#;W;#;;g;%D;D  :4  B?;g;)D;D  :  B;W;&;W;$;W; "; W#$ ; ND ;NNNN;"NSSSSSS(<Vܟ@<$<W<#<W<#<W<#;<g<%D<D  :4  B?<g<)D<D  :  B<W<&<W<$<W< "< W> $ < ND <NNNN<"NSSSSSS(=V =U. =U. =U. =NN =U. =U. =U. = U.= N=NNNN="NSSSSSS( >T/#>WX@> %#<#>W"}@> %#<#>W@> %#< >NN#>WWʧ> %#<#>WF\> %#<#>W/vB %#<#> WV %"<  > NW >NNNN>"NSSSSSS( ?J0?VVVNNVVVVN ?NNNN?"NSSSSSS(D6l $H^e@)A)B)C)D)E)F)G)H)I)J)K)L)M)N)O)PQRSTUVWXYZ[\]^_@NNNNNNN @PT @PT @ N @N@"NSSSSSS(ANNNNNNN AP AQA NNmm ANA#SSSSSS(BNNNNNN,B'Iᱽ?B%"<?B>,Botʽ?,%"<?B> B NN BNB#SSSSSS(CNNNNNNNNNNN CNC#SSSSSS(DNNNNNNNNNNN DND#SSSSSS(ENggNNNNN ENE#SSSSSS(FNggNNNNN GNggNNNNN HNggNNNNN INggNNNNN Jrsttstrrrrr Krsttstrrrrr LDooDoMDooDoNDooDoODooDoPDooDoQDooDoRDooDoSDooDoTDooDoUDooDoIIVDooDoI VJWDooDoIIXDooDoIIYDooDoIIZDooDoIL[DooDoIJ\DooDoLL]DooDoLL^DooDoUU_WWWpmWWD8ldf@@@ $`abcdefghijklmnopqrstuvwxyz{|}~`WWWqoWWaWWWWWWWbWWWWWWWcWWWWWWWdWWWWWWWeVWWWWWWWfVWWWWWWWgVWWWWWWWhVWWWWWWWiVWWWWWWWjVWWWWWWWkVWWWWWWWlVWWWWWWWmVWWWWWWWnVWWWWWWWoVWWWWWWWpVWWWWWWWqVWWWWWWWrVWWWWWWWsIUUUUUUUtTWWWWWWWuJIIIIIIIvIIIWIIIWwIIIIIIIIxJIIIIIIIyJIIIIIIIzIIIIIJIL{ILIILJIJ|ILLTLLLL}TTTLTLLL~UUUUUUUUVWWWWWWWDlVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWVWWWWWWWIUUUUUUUTWWWWWWWJIIIIIIIIIIIIIII>60H  I  I (3 > 6 9B PH 0(  >@dd@ ?0(  ?0(   {+{{+{ yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888) yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0) yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0) yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)!!yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)""yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)##yK "=@if((AD11-AE11)>0,(ad11-ae11),0)yK Vmailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888) yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)!!yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)""yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888)##yK !=@if((AD$9-AF13)>ad13,9999,8888)yK Tmailto:=@if((AD$9-AF13)%3ead13,9999,8888) Sheet2ggD&  Oh+'0HP`x 'rbetzAdam KantrovichMicrosoft Macintosh Excel@U`@_L@" VU F$Microsoft Excel 97 - 2004 Worksheet8FIBExcel.Sheet.8x '  TITLE PageCapital Investment CalculatorTables_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)CompObjb*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)"*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)!*mailto:=@if((AD$9-AF13)%3ead13,9999,8888) *mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w ՜.+,D՜.+,$HP X`hp x '  TITLE PageCapital Investment CalculatorTables  Worksheets@ 8@ _PID_HLINKS'A,1*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)0*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)/*mailto:=@if((AD$9-AF13)%3ead13,9999,8888).*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)-*mailto:=@if((AD$9-AF13)%3ead13,9999,8888),*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)+*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)**mailto:=@if((AD$9-AF13)%3ead13,9999,8888))*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)(*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)'*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)&*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)%*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)$*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)#*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)"*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)!*mailto:=@if((AD$9-AF13)%3ead13,9999,8888) *mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)*mailto:=@if((AD$9-AF13)%3ead13,9999,8888)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w +mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w +mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w +mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w +mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w +mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)_w+mailto:=@if((AD11-AE11)%3e0,(ad11-ae11),0)