ࡱ; [X  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWZ\Root Entry  \pCalc Ba=@=@ 8X"1Arial1Arial1Arial1Arial1Arial1& Arial Black1 Arial1Arial1 Webdings1Arial GENERAL50_(* #,##0.00_);_(* \(#,##0.00\);_(* \-??_);_(@_)% \$#,##0.00_);[RED]"($"#,##0.00\)/*_(* #,##0_);_(* \(#,##0\);_(* \-??_);_(@_) 0.00% 0.00_) M/D/YYYY MM/DD/YY DD\-MMM\-YY                 ) , *  *x "x+ "x+    #  !  w w pw a  ""  H         $  $      d+  $a     ! "x"x"x h+ !x+ "x+       L  h+ *x+ "x+ "Zx+ !x+ !  " #  ` `    h!t `    h!t#p    h  `Budget4 Student LoanPayments  ;jb( 3  @@  ^ $ Brian MonthlyjanfebmaraprmayjunjulaugsepoctnovdectotalMonthlyRentMortgageTaxes/House Insurance Total House UtilitiesGasElectricWater/Garbage/Sewer Cell Phone Car Insurance old rate = Student Loan new rate =DavidOtherFood / Grocery  month rentHouse Cleaning month rent + mo David month rent + 1 mo David month rent + 1 mo David Total MonthlyMonthly Salary Student LoansCar Approx. Taxes1st Take-home pay2nd10% 401k3rd Net Take-home4thMonthly householdNet payTotalSavingsNet net Interest RtPeriodyrsMisc Expenses/GasPayment Double DavidLeftoverList of Rent Payments Rent Payment&Half cell phone + full David repayment$No cell phone + full David repaymentPromissory NoteandRepayment Schedule2Repayment when other Student Loans begin repaymentInterest Rate = 8% annually1Repayment Term = 10 years upon start of repaymentLoan #1$5,220.93 @ 8%Loan #2$1,500.00 @ 8%Date DescriptionAmountBalanceInterest PrincipalBorrowed AmountConsolidate Loans Schwab PostedChk No.Loan PmtSchwabCommentsa For Jan 07Extra student loan payment For Feb 07noneFor Mar 07 and Apr 071st half May 07 2nd half May 07 1st half June 07, no cleaning 2nd half June 07 1st half July 07  Total Payment2nd half July 07 1st half August 07 2nd half August 07 1st half September 07 2nd half September 07 1st half October 07 2nd half October 07 1st half November 07 2nd half November 07 1st half December 07 2nd half December 07 1st half January 08 2nd half January 08 1st half February 08 2nd half February 08 1st half March 08 2nd half March 08 1st half April 08 2nd half April 08 1st half May 08 2nd half May 08 1st half June 08 2nd half June 08 1st half July 08 2nd half July 08 1st half August 08 2nd half August 08 1st half September 08 2nd half September 08 1st half October 08 2nd half October 08 1st half November 08 2nd half November 08 1st half December 08 2nd half December 08 1st half January 09 2nd half January 09 1st half February 09 2nd half February 09 1st half March 09 2nd half March 09 1st half April 09 2nd half April 09 1st half May 09 2nd half May 09  ?   dMbP?_%*+&?'?('}'}?)'}'}?"d,, ` `? ` `?U} } %}  } J }  J } J } J } l } J } J .@ @@@@       @@,@,@,@,@                     ~  )Rk@Gz@Q@Rk@DRk@DRk@DRk@D Rk@D Rk@D  Rk@D  Rk@D  Rk@D Rk@D Rk@D#yG@ % Qk@ D  Q3p@Q3p@DQ3p@DQ3p@DQ3p@D Q3p@D Q3p@D  Q3p@D  Q3p@D  Q3p@D Q3p@D Q3p@D#zGM@ % Q3p@ D  "֣p=J%@ DD"(@ DD  ~ f(\;r@Gzq@~ _Qa@0ӑqCOGSGz4s@#(\=@ % _,Œb@ D  TRV beo3^fWc_7N#zGk@ % M贁:_@ D  ~ *# QR@ q= ףL@ QR@D  QR@D  QR@D  QR@D  QR@D  QR@D  QR@D  QR@D  QR@D  QR@D  QR@D # Gz @ %  QR@ D     N _R_R_R_R_R_R_R_R_R_R_R_R# \(ă@ %  {GZJ@ D     `@D  ~  `@ D   ~ 6 UUUUUET@ D   $  ~  `@ D    {G a@Z.$  & ~   p@D   ~  ! Qt@ D   " "> ףp/y@ DD    #'\(r}@DD   $# Q@ %'p@DD  Qt@ D"> ףp/y@ DD &\(r}@DD $ %!UUUUU@  &  ' "("#i6@ DD )~  $5 %.<@)\(@   D B; %~ $~  *#(\@ (\@ +~  $65 %2hC@)\(@   D B;~ $~  ,&&UUUUU5~@D? -~  $N95 %2:D@)\(@   D B;"$;@ DD"'q@ DD"'j@ DD ."(K~2@ DD /~  $5 %*5@333333@   D B;&$ @DuV? 0&Q@D~ $ 1"i@ DD 2# ) @ %  *#$ "@ % 3~ &0$@J +? <DB; 4":mO@ DD 5 +*Dذ?$ 6~  $*  7$$ !"#$%&'()*+,- 8~   93 %}lr`@D  D  D B;# ,%r`@ %  $ !:~ !Z!$ "'="l@'p= ף?  xD"B;" "$ ## #$$$ $$%&' (;*(-tIv@D% '"(%@ DD  ).p@ D()%"*%> ףp/y@ D)D  +< ,=,/vc[ ,> -0=-0-/c/ -? PH0(  >@***   dMbP?_%*+&?'?('}'}?)'}'}?"d,, ` `? ` `?U} } } } } } }  aaa      1@1111 2A2222 3B3333 C D E F G H I 4J 5K 5 6L 6M 4J 5K 5 6L 6M 4J 5K 5 5N 6O 6M~ /a P~ 7 7Hzd@D ~ /b P~ 7r 7p@D ~ /a P 7~ 7O"' 7Hzd@D D D ~ /2b 8N* 7ŏ1gA@D {Gz? " 7Qkw@ D D ~ /&c N. 7@D {Gz? " 7@ D D ~ /2b 8N8 7ŏ1gA@"D {Gz?D D h 7' 7Qkw@D D D ~ /b 8N* 7A@D {Gz? " 7WAƪ@ D D ~ /c N8 72Tv"@"D {Gz?hD D " 7d0u@ D D ~ /b 8N8 71dB@"D {Gz?D D h 7' 7L?@D D D ~ /b 9~ 7Y" 7hDV4@@ D D ~ /d N8 7uT$@"D {Gz?hD D " 7PŻ/ӗ@ D D ~ /b 98 7pApX6@"D {Gz?D D h~ 7' 7 TW@D D D ~ /&c 8NN7m>{A@8D {Gz? D {Gz? "7yL=c@ D D~ /d N8 7>=T$@"D {Gz?hDD " 7?*"@ D D ~  /&c  8N87/u)@"D {Gz?D D h7'7!i4rd@D DD~ /vc 9~ 7*"7tEBڳ@ DD~ /e N8 7jO%%@"D {Gz?hDD" 7B%&@ D D ~  /vc  987#37@"D{Gz?D D h~ 7 '7CnON@DDD~ /c 8NZ7k0@@DD{Gz?hDDD{Gz?hDD"7!@ DD~ /~e N8 7)n$@"D {Gz?hDD" 7[O@ D D ~  /c  8N87? ("@"D{Gz?D D h7'7cCc@DDD~ /c 9~ 7*"7ir@ DD~ /e N8 7o%@"D {Gz?hDD" 7y2;z@ D D ~  /c  987"D{Gz?D D h~ 7 '7z9 t@DDD~ /d 8N87C=0&A@"D{Gz?hDD"7E6@ DD~ /vf N8 7dgl%@"D {Gz?hDD" 7dNI f@ D D ~  /d  8N87K'A@"D{Gz?D D h7'7RZ@DDD~ /vd 9#7{G q {G a"7 j"i@ DD~ /f N8 7Y(%@"D {Gz?hDD" 7vϘ@ D D ~  /vd  987eن;@"D{Gz?D D h~ 7'7:C@DDD~ /d 8NZ7d@@DD{Gz?hDDD{Gz?hDD"7t3?@ DD~ /jg N8 7hГ%@"D {Gz?hDD" 7 6;=7@ D D ~  /d  8N87T'2@"D{Gz?D D h7'7Ԧ@DDD~ /d 9~ 7"7"[a@ DD~ /g N8 70.@4@Q%@"D {Gz?hDD" 7|%@ D D ~  /d  987 /@"D{Gz?D D h~ 7j'7r@DDD~ /e 8NZ7R*R@@DD{Gz?hDDD{Gz?hDD"794@ DD~ /^h N8 7,&@"D {Gz?hDD" 79u?3R@ D D ~  /e  8N87[f0@"D{Gz?D D h7'71)^@DDD~ /e 9~ 7w"7C}@ DD~ /h N8 7~-S&@"D {Gz?hDD" 7}~@ D D ~  /e  987|F @"D{Gz?D D h~ 7?'7/@DDD~ /Re 9~ 7*"7Lu&-@ DD~ /Ni N8 7P#2%@"D {Gz?hDD" 7c5ꨙ@ D D ~  /Re  987x"0@"D{Gz?D D h~ 7 '7nBbA@DDD~ /~e 8N|7>@fD{Gz?hDDD{Gz?hDDD{Gz?hDD"7W3-K@ DD~ /Ni Q~  ( 7D D A~  /~e  8N87@ #%@"D{Gz?D D h7'7ȫL@DDD~ /e 9~ 7U"7P:@ DD/~  /e  987fD<:<@"D{Gz?D D h~ 7'7myX@DDD~ /e 8NZ7`>@DD{Gz?hDDD{Gz?hDD"7XުX@ DD/~  /e  8N87hxə?"D{Gz?D D h7'7Lw 4UZ@DDD~ /f 9~ 7*"7hBA@ DD/~  /f  987"oj?"D{Gz?D D h~ 7 '7*󴧯@DDD~ /Zf 9~ 7*"7 ,c@ DD/~  /Zf  987h3@"D{Gz?D D h~ 7 '7'@DDD~ /vf 8N|7o;@fD{Gz?hDDD{Gz?hDDD{Gz?hDD"7W=Ǯ@ DD/~  /vf  8N87X!( |@"D{Gz?D D h7'78@_ʮ@DDD~ /~f 9~ 7*"75+)/@ DD/~  /~f  987t.?"D{Gz?D D h~ 7 '7@1@DDD !"#$%&'()*+,-./0123456 7 8 9 : ; < =>?~ /f 9~ 7*" 7S@ DD  /~ /f 98 7G}2@"D{Gz?D D h~ 7 ' 7hvAҬ@DD D ~ !/f !8N|!7^p<9@fD {Gz?hD!D D{Gz?hD DD{Gz?hDD"!7mج@ D D!!/~ ! /f ! 8N8!7d@"D {Gz?D! D h!7'!7(ܬ@D D!D!~ "/f "9~ "7*""7Kȫ@ D!D""/~ " /f " 98"7F3D @"D!{Gz?D" D! h~ "7 '"7X:ѫ@D!D"D"~ #/Fg #9~ #7*"#7aw̝@ D"D##/~ # /Fg # 98#7*|,@"D"{Gz?D# D" h~ #7 '#7|ݪ@D"D#D#~ $/jg $8N|$7[ X8@fD#{Gz?hD$D#D"{Gz?hD#D"D!{Gz?hD"D!"$7P*O@ D#D$$/~ $ /jg $ 8N8$74ڂ@"D#{Gz?D$ D# h$7'$7+(@D#D$D$~ %/~g %9~ %7*"%7ש@ D$D%%/~ % /~g % 98%7G @"D${Gz?D% D$ h~ %7 '%76A@D$D%D%~ &/g &9~ &7*"&7ƨ@ D%D&&/~ & /g & 98&7>C)@"D%{Gz?D& D% h~ &7 '&7˜@D%D&D&~ '/g '8N|'7x^y5@fD&{Gz?hD'D&D%{Gz?hD&D%D${Gz?hD%D$"'7}$@ D&D''/~ ' /g ' 8N8'7B s=1@"D&{Gz?D' D& h'7''7\a6@D&D'D'~ (/ h (9~ (7*"(75.1@ D'D(~ ( / h ( 98(7ܠf@"D'{Gz?D( D' h~ (7 '(7B6@D'D(D(~ )/Jh )9~ )7U")7k@ D(D)~ ) /Jh ) 98)7z=%@"D({Gz?D) D( h~ )7')7P-@D(D)D)~ */^h *8N|*7~U[5@fD){Gz?hD*D)D({Gz?hD)D(D'{Gz?hD(D'"*7@ D)D*~ * /^h * 8N8*7@"D){Gz?D* D) h*7'*7T:h@D)D*D*~ +/h +9~ +7*"+7Z5Eڤ@ D*D+~ + /h + 98+7ԥ"@"D*{Gz?D+ D* h~ +7 '+7=q@D*D+D+~ ,/h ,8NZ,7D2@DD+{Gz?hD,D+D*{Gz?hD+D*",7ߟ@ D+D,~ , /h , 8N8,7Sz1#@"D+{Gz?D, D+ h,7',7dM@D+D,D,~ -/h -9~ -7*"-7C$|F@ D,D-~ - /h - 98-7QO @"D,{Gz?D- D, h~ -7 '-7D[@D,D-D-~ ./i .9~ .7*".7gޢ@ D-D.~ . /i . 98.7s&t@"D-{Gz?D. D- h~ .7 '.7Kk@D-D.D.~ //Ni /8N|/78{$0@fD.{Gz?hD/D.D-{Gz?hD.D-D,{Gz?hD-D,"/7l@ D.D/~ / /Ni / 8N8/7/@"D.{Gz?D/ D. h/7'/74@D.D/D/~ 0/Ni 0Q07c5ꨙ@D "07, Uӯ@ D/D0~ 0 /Ni 0 Q807"D/{Gz?D0 D/ h~ 07'07Ħ֯@D/D0D0~ 1/Ri 19~ 17*"17®@ D0D1~ 1 /Ri 1 9817.1?"D0{Gz?D1 D0 h~ 17 '17$hEȮ@D0D1D1~ 29i 29~ 27*"27@ D1D2~ 2 9i 2 9827,sV#4@"D1{Gz?D2 D1 h~ 27 '275޲߭@D1D2D2~ 39i 38N|37=.(:@fD2{Gz?hD3D2D1{Gz?hD2D1D0{Gz?hD1D0"37~`@ D2D3~ 3 9i 3 8N8373@"D2{Gz?D3 D2 h37'37 Y@D2D3D3~ 49j 49~ 47U"47ƫ@ D3D4~ 4 9j 4 9847Gdu1@"D3{Gz?D4 D3 h~ 47'47΂G@D3D4D4~ 59Bj 58NZ5738@DD4{Gz?hD5D4D3{Gz?hD4D3"57S@ D4D5~ 5 9Bj 5 8N857uG&@"D4{Gz?D5 D4 h57'57!)@D4D5D5~ 6 /Nj 6 9867VJ3@"D5{Gz?D6 D5 h~ 67'6785ߩ@D5D6D6~ 7 /fj 7 9877ңcQ@"D6{Gz?D7 D6 h~ 77 '77ר@D6D7D7~ 8 /j 8 9887=z=r)*@"D7{Gz?D8 D7 h87'87Y#@D7D8D8~ 9 /j 9 8N897o3@"D8{Gz?D9 D8 h97'97e@D8D9D9~ : /j : 98:7#'[g @"D9{Gz?D: D9 h~ :7 ':7{ƴB@D9D:D:~ ; /k ; 98;7{j$@"D:{Gz?D; D: h~ ;7 ';7`@D:D;D;~ < /6k < 8N8<7R*@"D;{Gz?D< D; h<7'<7le @D;D<D< =77~ = /^k = 98=7,DI)@"D<{Gz?D= D< h~ =7 '=7-2s@D<D=D= >77~ > :k > 98>7'!@"D={Gz?D> D= h~ >7 '>7F7EF@D=D>D> ?77~ ? /k ? 8N8?7i8@"D>{Gz?D? D> h?7'?72;@D>D?D?@ABC D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _  @77~ @ /k @ 98@7 @"D?{Gz?D@ D? h~ @7 '@7Yfe@D?D@D@ A77~ A / l A 98A7L8."@"D@{Gz?DA D@ h~ A7 'A7IiN@D@DADA B77~ B /Nl B 98B7 i["@"DA{Gz?DB DA hB7= ף@'B7Ч@DADBDB C77C / D77D / E77E / F77F / G77G / H77H / I77I / J77J / K77K / L77L / M77M / N77N / O77O / P77P / Q77Q / R77R / S77S / T77T / U77U / V77V / W77W /X /Y /Z /[ /\ /] /^ /_ /` a b c d e f g h i j k l m n o p q r s t u v w x y z { | } ~  ` /a /b /c /d /e /f /g /h /i /j /k /l /m /n /o /p /q /r /v /w /x /y /z /{ /| /} /~ / /                                 / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / /       / / / / / /2   PH 0(  >@A "B BB   dMbP?_%*+&?'?('}'}?)'}'}?"d,, ` `? ` `?U} }  } } } } %0b@@                              ;J <R =S = =T >U =2 ?V~ @b@~  AW"p= ףƄ@ DD X~ @vc@~  AW"{G a@ DD Y~ @c@"Gzr@ DD~  AW ̴@ D Z~ @vd@ B[%Gzr@̴@D~  AW"̴@ DD \~ @d@~ B)Gzrq@̴u@{G Q@~ j AW"̴u@ DD ]~ @e@B'(Qi@Z ? AW" ףp=:~@ DD ^~ @Re@~ &Gzp@D)@"|G a@ DD AW~ u _ CCDEE F"EQ/y@ DD G` HHI JJ  K" JQ/y@ D D  La MeMfN# OGz@ % # O{G q@ %  P# OQ/@ %  Qb @f@f" |G a@ D D  AW~ u c$ @Zf@f  AW~ u d @ @f ~  AW~ u e@@f~  AW~ u f@f@g~  AW~ u g@Fg@Ng~  AW~ u h@~g@g~  AW~ u i@g@g~  AW~ u j$@ h@h  AW~ u k CCDEE F"EQ/y@ DD Gl HHIJJ K"JQ/y@ DD LmMJhMzhN#OGz@ Gzp@#O{G q@ {G a@ PW!OQ/@ DD Qb$@h@h  AW!Q/y@ DD n$@h@h  AW!Q/y@ DD o$@i@>i  AW!Q/y@ DD p$@Ri@ji A!Q/y@ DD q$@i@i R!Q/y@ DD r CCDEE F"EQ/y@ DD Gs HHIJJ K"JQ/y@ DD LtMjM:jN#OGz@ Gzp@#O{G q@ {G a@P!OQ/@ DD Qb$@Nj@fj R!Q/y@ DD u  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 :;<=>?$ @j@j  R! Q/y@ D D  v$!@j@j !R!!Q/y@ D!D! !w$"@j@k "R!"Q/y@ D"D" "x$#@Rk@^k #R!#Q/y@ D#D# #y$$@k@k  $R!$Q/y@ D$D$ $z$%@k@k %R!%Q/y@ D%D% %{$&@k@ l &R!&Q/y@ D&D& &|'@&l@Nl)'= ף@33333 @D''R!'33333@ D'D' '}$(@l@l(R!(Gzp@ D(D( (~$)@l@l)R!)Gzp@ D)D) )$*@l@m"*R!*Gzp@ D*D* *$+@.m@:m*+R!+Gzp@ D+D+ +$,@fm@rm.,R!,Gzp@ D,D, ,$-@m@m2-R!-Gzp@ D-D- -$.@m@m6.R".Gzp@ D.D. .$/@n@*n:/R"/Gzp@ D/D/ /$0@^n@nn>0R"0Gzp@ D0D0 0$1@n@nB1R"1Gzp@ D1D1 1$2@n@nF2R"2Gzp@ D2D2 2$3@o@oJ3R"3Gzp@ D3D3 3$4@no@zoN4R!4Gzp@ D4D4 4$5@o@oV5R!5Gzp@ D5D5 5$6@o@oR6R!6Gzp@ D6D6 6$7@p@"pZ7R!7Gzp@ D7D7 7$8@^p@fp^8R!8Gzp@ D8D8 8~ 9@p9@9b9R!9Gzp@ D9D9 9 :@@:R ;@@; <@@< =@@= >@@> ?@@@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_ @@@ A@@ B@@ C@@ D@@ E@@ F@@ G@@ H@@ I@@ J@@ K@@ L@@ M@@ N@@ O@@ P@@ Q@@ R@@ S@@ T@@ U@@ V@@ W@@ X@@ Y@@ Z@@ [@@ \@@ ]@@ ^@@ _@@`a `@@ a@@PH0 0(   >@A !999  FMicrosoft Excel 97-TabelleBiff8Oh+'0HPd x  Mark Kramer Mark Kramer16@Д@[L@ve@˾՜.+,D՜.+,\Root EntryFY@WorkbookCompObjIOle SummaryInformation(DocumentSummaryInformation8t